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: June 17, 1999
(Date of earliest event reported)
CAPCO America Securitization Corporation
Commercial Mortgage Pass-Through Certificates
Series 1997-D7
- ------------------------------------------------------------------------------
(Exact Name of registrant 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 195 Pages.
The Exhibit Index is on Page 5.
<PAGE>
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust Fund
formed, and the Commercial Mortgage Pass-Through Certificates Series 1998-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-Servicer, LaSalle National Bank, as trustee, and ABN AMRO Bank,
N.V., as fiscal agent. The Certificates have been registered
pursuant to the Act under a Registration Statement on Form S-3 (No.33-99502)
(the "Registration Statement").
Capitalized terms used herein and not defined herein have the
same meanings ascribed to such terms in the Pooling and Servicing Agreement.
Pursuant to Section 3.22 of the Pooling and Servicing Agreement,
Servicer is filing this Current Report containing the June 17, 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.
<PAGE>
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
June 17, 1999
5.2 99 Comparative Financial Status
Report as of 06/11/99
Delinquent Loan Status Report as of
06/11/99
REO Status Report as of 06/11/99
Watch List as of 06/11/99
Historical Loan Modification Report
as of 06/11/99
Historical Loss Estimate Report as of
06/11/99
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION
CORPORATION, REGISTRANT
By: _________________
Daniel B. Kirby,
Senior Vice President
By: __________________
Tom J. Bauer,
Vice President
Date: June 22, 1999
<PAGE>
EXHIBIT INDEX
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
June 17, 1999
5.2 99 Comparative Financial Status
Report as of 06/11/99
Delinquent Loan Status Report as of
06/11/99
REO Status Report as of 06/11/99
Watch List as of 06/11/99
Historical Loan Modification Report
as of 06/11/99
Historical Loss Estimate Report as of
06/11/99
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 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
WAC: 8.017843%
WAMM: 310
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 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
WAC: 8.017843%
WAMM: 310
REMIC II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 264,500,000.00252,421,933.04 1,364,596.92
12476VAA9 1000.00000000 954.33623078 5.15915660
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 1,233,539,571 0.00
12476VAF8/U138 1000.00000000 990.30355176 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 1,233,539,570 1,364,596.92
Principal Negative Closing
Adj. or Loss Amortization Balance
Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 251,057,336.12
12476VAA9 0.00000000 0.00000000 949.17707418
A-1B 0.00 0.00 632,344,698.00
12476VAT8 0.00000000 0.00000000 1000.00000000
PS-1 0.00 0.001,232,174,974.33
12476VAF8/U138 0.00000000 0.00000000 989.20803345
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 0.001,232,174,973.12
Interest Interest Pass-Through
Payment Adjustment Rate (2)
Per $1,000 Per $1,000 Next Rate (3)
A-1A 1,232,660.43 0.00 5.86000000%
12476VAA9 4.66034189 0.00000000Fixed
A-1B 3,298,731.51 0.00 6.26000000%
12476VAT8 5.21666667 0.00000000Fixed
PS-1 1,765,969.18 0.00 1.71795301%
12476VAF8/U138 1.41774580 0.00000000 1.48801028%
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-5 144,133.02 0.00 7.93454329%
12476VAE1 6.61211962 0.00000000 7.70089525%
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
8,187,149.41 0.00
Total P&I Paym 9,551,746.33 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: 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
WAC: 8.017843%
WAMM: 310
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1AL 264,500,000.00252,421,933.04 1,364,596.92
1000.00000000 954.33623078 5.15915660
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 0.00 251,057,336.12
0.00000000 0.00000000 949.17707418
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
0.001,232,174,973.12
Interest Interest Pass-Through
Payment Adjustment Rate (2)
Per $1,000 Per $1,000 Next Rate (3)
A-1AL 1,675,354.50 0.00 7.96454329%
6.33404348 0.00000000 7.73089525%
A-1BL 4,196,947.27 0.00 7.96454329%
6.63711941 0.00000000 7.73089525%
A-2L 413,365.65 0.00 7.96454329%
6.63711940 0.00000000 7.73089525%
A-3L 454,702.21 0.00 7.96454329%
6.63711934 0.00000000 7.73089525%
A-4L 392,697.37 0.00 7.96454329%
6.63711943 0.00000000 7.73089525%
A-5L 144,677.97 0.00 7.96454329%
6.63711927 0.00000000 7.73089525%
B-1L 206,682.83 0.00 7.96454329%
6.63711956 0.00000000 7.73089525%
B-2L 186,014.54 0.00 7.96454329%
6.63711928 0.00000000 7.73089525%
B-3L 103,341.41 0.00 7.96454329%
6.63711945 0.00000000 7.73089525%
B-4L 165,346.26 0.00 7.96454329%
6.63711934 0.00000000 7.73089525%
B-5L 103,341.42 0.00 7.96454329%
6.63711967 0.00000000 7.73089525%
B-6L 144,671.34 0.00 7.96454329%
6.63711929 0.00000000 7.73089525%
B-6HL 6.64 0.00 7.96454329%
6.64000000 0.00000000 7.73089525%
LR-1 0.00 0.00
12476VAQ4 0.00000000 0.00000000
8,187,149.41 0.00
Total P&I Paym 9,551,746.33 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 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
WAC: 8.017843%
WAMM: 310
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: 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
Amount of Available Funds allocable to principal:
Principal Distribution Amount 1,364,596.92
P&I Advances made byBeginning Current Ending
UnreimbursePeriod Reimbursed Unreimbursed
0.00 0.00 0.00 0.00
Servicer 466,696.05 0.00 466,696.05########
Trustee 0.00 0.00 0.00 0.00
Fiscal Agent 0.00 0.00 0.00 0.00
Total P&I Advances 466,696.05 0.00 466,696.05########
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 1,232,174,974
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: 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
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 51,397.48
Current Period Trustee Fees 3,392.23
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 54,789.72
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: 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
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: 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
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: 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
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: 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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%
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%
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
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%
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%
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
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%
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%
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
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%
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%
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: 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
Delinquent Loan Detail
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
105 05/11/99 23,852
137 05/11/99 14,903
4 05/11/99 386,778
1 05/11/99 499,281
68 05/11/99 38,276
0
0
0
0
0
0
0
0
0
0
0
Total 963,090
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)
105 23,852 0 B
137 14,903 0 B
4 386,778 0 B
1 499,281 0 B
68 38,276 0 B
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Total 963,090 0
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but less than 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
105
137
4
1
68
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: 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1,000,000 20 13,183,917 1.07%
1,000,001to 4,999,999 104 268,168,693 21.76%
4,999,999to 9,999,999 49 369,318,173 29.97%
9,999,999to 14,999,999 10 125,513,392 10.19%
14,999,999to 19,999,999 3 48,757,700 3.96%
19,999,999to 24,999,999 0 0 0.00%
24,999,999to 29,999,999 1 26,479,396 2.15%
29,999,999to 34,999,999 1 34,584,902 2.81%
34,999,999to 39,999,999 1 37,120,485 3.01%
39,999,999to 44,999,999 0 0 0.00%
44,999,999to 49,999,999 4 189,728,600 15.40%
49,999,999to 54,999,999 1 54,165,269 4.40%
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 65,154,447 5.29%
69,999,999to 999,999,999 0 0 0.00%
Total 195 1,232,174,97 100.00%
Average Scheduled Balance is 6,318,846
Maximum Scheduled Balance is 65,154,447
Minimum Scheduled Balance is 132,308
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Other 22 340,413,680 27.63%
Office 36 247,670,876 20.10%
Retail 50 220,586,934 17.90%
Multifamily 55 213,188,744 17.30%
Industrial 15 94,313,328 7.65%
Lodging 2 57,291,480 4.65%
Mobile Home 12 49,178,207 3.99%
Health Care 3 9,531,725 0.77%
Total 195 1,232,174,974 100.00%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Various 22 340,413,680 27.63%
California 29 209,538,165 17.01%
New York 16 92,236,380 7.49%
North Carolina 7 70,828,877 5.75%
Michigan 13 67,642,335 5.49%
Texas 16 54,392,002 4.41%
Illinois 8 45,043,381 3.66%
Florida 8 42,454,265 3.45%
Hawaii 2 39,042,677 3.17%
Pennsylvania 7 35,528,910 2.88%
Ohio 7 31,300,365 2.54%
Wisconsin 6 24,393,982 1.98%
Georgia 5 23,137,450 1.88%
Arizona 4 21,042,735 1.71%
Virginia 3 17,382,628 1.41%
Alabama 2 16,633,541 1.35%
Minnesota 6 13,090,638 1.06%
Maryland 3 10,048,330 0.82%
Alaska 1 9,712,418 0.79%
Oklahoma 2 9,662,200 0.78%
Indiana 3 9,300,245 0.75%
Louisiana 3 8,670,340 0.70%
Colorado 4 6,409,622 0.52%
Kentucky 2 6,044,296 0.49%
New Jersey 3 4,887,251 0.40%
Tennessee 3 4,300,768 0.35%
Iowa 2 3,942,953 0.32%
Rhode Island 1 3,830,042 0.31%
Massachusetts 1 3,344,512 0.27%
Washington 2 3,058,494 0.25%
Other 4 4,861,492 0.39%
Total 195 1,232,174,974 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.00%or less 15 118,865,787 9.65%
7.00%to 7.25% 45 251,151,356 20.38%
7.25%to 7.50% 40 118,725,273 9.64%
7.50%to 7.75% 34 133,825,315 10.86%
7.75%to 8.00% 14 101,944,552 8.27%
8.00%to 8.25% 8 50,697,371 4.11%
8.25%to 8.50% 32 430,412,752 34.93%
8.50%to 8.75% 3 10,265,808 0.83%
8.75%to 9.00% 3 6,632,615 0.54%
9.00%to 9.25% 0 0 0.00%
9.25%to 9.50% 1 9,654,147 0.78%
9.50%to 9.75% 0 0 0.00%
9.75%to 10.00% 0 0 0.00%
Total 195 1,232,174,97 100.00%
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: 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
Pool Total
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 195 1,232,174,97 100.00%
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 195 1,232,174,97 100.00%
Weighted Ave 0.7
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
120 months or less 25 141,466,665 11.48%
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 25 141,466,665 11.48%
Weighted Ave 111
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1or less 1 8,414,311 0.68%
1.0001to 1.1 0 0 0.00%
1.1001to 1.2 2 29,198,148 2.37%
1.2001to 1.3 0 0 0.00%
1.3001to 1.4 0 0 0.00%
1.4001to 1.5 0 0 0.00%
1.5001to 1.6 0 0 0.00%
1.6001to 1.7 0 0 0.00%
1.7001to 1.8 0 0 0.00%
1.8001to 1.9 0 0 0.00%
1.9001to 2 0 0 0.00%
2.0001to 2.4 1 17,609,735 1.43%
2.4001to 2.8 0 0 0.00%
2.8001to 3 0 0 0.00%
3.0001& above 0 0 0.00%
Unknown
Total 195 1,232,174,97 100.00%
Weighted Average Debt Service Coverage Ratio is 1.425
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 25 141,466,665 11.48%
Amortizing Balloon 1691,089,024,96 88.38%
Interest Only / Balloon 1 1,683,349 0.14%
Total 1951,232,174,97 100.00%
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 1,922,191 0.16%
0121 to 180 months 0 0 0.00%
0181 to 360 months 169 1,088,786,11 88.36%
Total 170 1,090,708,30 88.52%
Weighted Ave 336
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 4 55,222,194 4.48%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 191 1,176,952,78 95.52%
Total 195 1,232,174,97 100.00%
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: 06/17/99
Payment Date: 06/17/99
Prior Payment: 05/17/99
Record Date: 06/10/99
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
3CAP980DA Other 10/11/28
4CAP980DA Lodging 09/11/23
5CAP980DA Other 09/11/28
8CAP980DA Other 06/11/28
10CAP980DA Other 05/11/28 2.03012/31/98
11CAP980DA Office 03/11/25
12CAP980DA Office 09/11/08
13CAP980DA Mobile Home 01/11/28 1.18012/31/98
14CAP980DA Office 06/11/28
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
22CAP980DA Office 09/11/28
23CAP980DA Other 09/01/08
24CAP980DA Other 09/01/08
25CAP980DA Retail 06/11/28
26CAP980DA Other 09/01/08
27CAP980DA Other 09/01/08
28CAP980DA Retail 09/11/28
29CAP980DA Other 09/01/08
30CAP980DA Lodging 04/11/23
31CAP980DA Other 09/01/08
32CAP980DA Other 09/01/08
33CAP980DA Other 09/01/08
34CAP980DA Retail 09/11/28
35CAP980DA Other 09/01/08
36CAP980DA Retail 04/11/28
37CAP980DA Retail 03/11/28
39CAP980DA Industrial 02/11/28
40CAP980DA Multifamily 06/11/28
41CAP980DA Office 05/11/28
42CAP980DA Multifamily 08/11/28
43CAP980DA Mobile Home 05/11/28
44CAP980DA Retail 09/11/28
45CAP980DA Multifamily 05/11/27
46CAP980DA Retail 12/11/27
47CAP980DA Office 09/11/27
48CAP980DA Mobile Home 06/11/28
49CAP980DA Office 09/11/28
50CAP980DA Office 09/11/28
51CAP980DA Other 07/11/28
52CAP980DA Retail 09/11/23
53CAP980DA Multifamily 04/11/28
54CAP980DA Retail 06/11/23
55CAP980DA Retail 02/11/28
56CAP980DA Multifamily 11/11/27
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
63CAP980DA Retail 07/11/28
64CAP980DA Industrial 07/11/28
65CAP980DA Multifamily 09/11/23
66CAP980DA Office 09/11/28
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
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
78CAP980DA Industrial 09/11/28
79CAP980DA Industrial 06/11/28
80CAP980DA Multifamily 07/11/28
81CAP980DA Mobile Home 05/11/28
82CAP980DA Multifamily 09/11/23
83CAP980DA Retail 04/11/28
84CAP980DA Multifamily 07/11/23
85CAP980DA Multifamily 06/11/28
86CAP980DA Retail 04/11/28
87CAP980DA Retail 06/11/23
88CAP980DA Other 07/11/23
89CAP980DA Multifamily 07/11/28
90CAP980DA Multifamily 08/11/28
91CAP980DA Multifamily 10/11/22
92CAP980DA Retail 06/11/28
93CAP980DA Retail 08/11/28
94CAP980DA Office 07/11/28
95CAP980DA Multifamily 07/11/28
96CAP980DA Retail 08/11/28
97CAP980DA Multifamily 06/11/28
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
105CAP980DA Office 06/11/28
106CAP980DA Multifamily 05/11/23
107CAP980DA Industrial 05/11/23
108CAP980DA Health Care 08/11/23
109CAP980DA Multifamily 09/11/28
110CAP980DA Multifamily 05/11/28
111CAP980DA Office 09/11/23
112CAP980DA Multifamily 10/11/27
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
119CAP980DA Retail 08/11/23
120CAP980DA Multifamily 04/11/28
121CAP980DA Retail 08/11/23
122CAP980DA Retail 01/11/25
123CAP980DA Office 07/11/23
124CAP980DA Multifamily 05/11/28
125CAP980DA Mobile Home 07/11/23
126CAP980DA Multifamily 07/11/28
127CAP980DA Multifamily 06/11/28
128CAP980DA Retail 05/11/25
129CAP980DA Retail 05/11/28
130CAP980DA Multifamily 04/11/28
131CAP980DA Office 05/11/23
132CAP980DA Multifamily 04/11/28
133CAP980DA Office 05/11/23
134CAP980DA Industrial 09/11/28
135CAP980DA Industrial 04/11/28
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
141CAP980DA Mobile Home 07/11/23
142CAP980DA Other 09/11/28
143CAP980DA Office 08/11/28
144CAP980DA Office 09/11/23
145CAP980DA Retail 05/11/23
146CAP980DA Multifamily 05/11/28
147CAP980DA Retail 09/11/20
148CAP980DA Retail 09/11/23
149CAP980DA Multifamily 07/11/28
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
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
162CAP980DA Multifamily 05/11/28
163CAP980DA Retail 07/11/28
164CAP980DA Retail 06/11/28
165CAP980DA Retail 06/11/23
166CAP980DA Office 10/11/24
167CAP980DA Mobile Home 06/11/23
168CAP980DA Multifamily 06/11/23
169CAP980DA Multifamily 04/11/23
170CAP980DA Retail 07/11/23
171CAP980DA Retail 04/11/23
172CAP980DA Mobile Home 05/11/28
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
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 - less than 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 65,154,447 8.400% 499281.48
2CA 54,165,269 8.500% 418527
3VV 49,298,681 7.750% 355262.83
4NY 47,637,333 8.500% 386777.96
5VV 46,347,231 6.890% 307122.38
8VV 34,584,902 8.380% 264728.13
10VV 17,609,735 8.000% 130214.75
11CA 15,843,890 6.820% 108894.15
12CA 14,642,689 7.540% 183620.78
13AZ 15,304,075 7.260% 105842.48
14PA 14,791,473 8.500% 114458.03
15GA 13,894,073 7.800% 100781.88
16IL 12,983,441 8.500% 100467.28
17TX 12,341,301 7.180% 84272.88
18FL 11,565,061 7.540% 145027.02
19CA 11,896,772 7.250% 94014.55
20VV 11,525,016 8.430% 89196.16
21AL 11,122,412 8.000% 82144.3
22OH 10,751,154 8.500% 83072.66
23VV 9,894,996 7.030% 102853.41
24VV 9,718,337 7.030% 101017.14
25CA 9,818,692 8.500% 75978.11
26VV 9,485,406 7.030% 98595.95
27VV 9,458,342 7.030% 97639.15
28AK 9,712,418 8.080% 72187.15
29VV 9,377,137 7.030% 97470.54
30TX 9,654,147 9.500% 85236.57
31VV 9,352,742 7.030% 96549.16
32VV 9,268,580 7.030% 96342.14
33VV 9,228,536 7.030% 95266.97
34CA 9,444,765 8.500% 72978.37
35VV 9,091,192 7.030% 93849.03
36CA 9,249,801 8.500% 71652.97
37NY 8,969,977 8.030% 66595.06
39CA 8,317,412 8.500% 64534.89
40VA 8,152,041 8.000% 60250.52
41IL 7,984,232 8.500% 61807.93
42TX 7,938,373 6.950% 52955.83
43MI 7,930,794 7.530% 56101.59
44NY 7,918,055 8.500% 61181.7
45FL 7,887,346 8.385% 60862.26
46MI 7,652,641 7.500% 54189.12
47NC 7,406,067 8.210% 56134.23
48IN 7,038,101 7.210% 48242.04
49VA 6,999,813 8.025% 51768.21
50CA 6,948,761 6.770% 45494.97
51VV 6,912,632 8.380% 52875.28
52CA 6,681,402 7.340% 49181.54
53FL 6,609,284 8.000% 48908.29
54WI 6,509,071 7.210% 47535.3
55MN 6,519,007 8.500% 50581.05
56FL 6,458,345 7.550% 45987.87
57PA 6,363,316 8.500% 49240.05
59MD 6,288,105 8.500% 48625.97
60VV 6,067,779 7.340% 44919.14
61OK 6,058,411 7.090% 40952.83
62CA 5,953,990 6.970% 39797.34
63LA 5,953,186 7.250% 40930.58
64CA 5,831,229 8.400% 44684.97
65NC 5,736,513 6.910% 40660.8
66CA 5,698,877 8.440% 43798.83
67IL 5,642,071 8.500% 43612.75
68AL 5,511,129 7.360% 38275.75
69MI 5,459,632 7.160% 37184.54
70OH 5,387,691 6.900% 35761.99
71IL 5,012,734 7.480% 35241.2
72NY 4,944,513 7.270% 34874.39
73IL 4,712,034 8.550% 36574.91
74WI 4,696,430 6.910% 31183.43
75MI 4,661,362 7.030% 31363.97
76OH 4,643,953 7.470% 34640.92
77TX 4,641,174 7.420% 32467.25
78OH 4,536,786 8.160% 33977.16
79WI 4,496,466 8.500% 34794.15
80NY 4,345,687 7.280% 31888.59
81MI 4,312,369 7.530% 30505.24
82NY 4,073,527 6.860% 28745.4
83IL 4,067,074 8.500% 31505.32
84PA 3,948,729 7.070% 28450.04
85CA 3,963,805 7.050% 26746.55
86CA 3,908,168 8.500% 30274.37
87RI 3,830,042 7.060% 27607.25
88VV 3,825,420 7.080% 27585.77
89CA 3,770,635 7.290% 26025.87
90PA 3,671,951 7.020% 24665.91
91CA 3,602,033 7.890% 28162.53
92CA 3,613,984 8.900% 28983.93
93OK 3,603,788 7.230% 24713.78
94CA 3,569,135 6.850% 23589.33
95NY 3,555,562 7.280% 26090.67
96KY 3,473,831 7.080% 23473.94
97GA 3,466,844 6.850% 22934.07
98TN 3,351,749 7.030% 26809.97
99FL 3,350,487 7.650% 24844.93
100MA 3,344,512 8.080% 26422.19
101CA 3,332,131 8.400% 25534.27
102CA 3,206,743 7.880% 31626.19
104IL 3,102,483 8.510% 25617.92
105MD 3,082,354 8.500% 23851.6
106GA 3,055,526 7.100% 22126.14
107OH 3,057,045 7.590% 23090.51
108PA 3,018,611 7.800% 23137.74
109NC 2,978,185 6.800% 19557.76
110NC 2,972,421 7.280% 20526.37
111NC 2,920,177 7.370% 21551.4
112TX 2,922,434 7.910% 21534.01
114FL 2,771,307 7.190% 18987.12
115PA 2,680,367 7.200% 18327.28
116TX 2,662,802 7.210% 19446.26
117VV 2,653,048 7.400% 19630.97
118KY 2,570,465 7.610% 18929.59
119TX 2,519,982 7.050% 18104.29
120FL 2,498,948 7.230% 17210.11
121NJ 2,471,741 7.280% 18118.52
122IA 2,451,291 8.670% 19882.34
123NC 2,370,160 7.240% 17331.91
124NY 2,378,672 7.420% 16649.87
125MI 2,308,979 6.880% 16359.94
126NY 2,271,609 7.280% 16669.04
127AZ 2,259,606 7.100% 15322.33
128CA 2,233,898 7.530% 16333.68
129VA 2,230,774 7.580% 15855.77
130MI 2,228,579 7.500% 15732.33
131CA 2,218,478 7.530% 16671.23
132CO 2,186,926 7.110% 14866.81
133TX 2,113,610 7.290% 15559.53
134CA 2,060,758 7.060% 13888.74
135MI 2,054,083 7.260% 14169.24
136AZ 2,039,527 7.320% 14150.77
137CA 2,010,575 7.370% 14903.34
138TX 1,967,838 7.230% 14430.38
139OH 1,935,060 7.210% 13283.55
140TX 1,878,881 6.820% 13211.42
141CO 1,778,770 7.530% 13336.99
142VV 1,737,358 6.830% 11443.68
143MN 1,734,847 8.500% 13410.22
144CA 1,683,349 7.550% 12618.19
145MI 1,675,657 7.410% 12463.5
146WA 1,681,211 7.230% 11553.52
147WI 1,663,387 8.800% 14409.23
148IN 1,584,273 7.530% 11855.1
149NY 1,580,250 7.280% 11595.86
150KS 1,566,354 7.250% 10778.38
151IL 1,539,313 7.040% 10353.86
152IA 1,491,662 7.400% 10385.7
153MN 1,486,376 7.330% 10314.15
154NJ 1,484,133 7.820% 10818.83
155KS 1,476,723 7.430% 11016.65
156TX 1,468,179 7.750% 11254.4
157AZ 1,439,527 7.110% 10421.65
158GA 1,438,260 7.910% 11071.66
159VV 1,407,851 7.420% 10456.58
160MN 1,385,346 7.170% 10047.25
161MI 1,387,528 7.410% 9702.87
162WA 1,377,283 7.300% 9529.44
163MN 1,369,413 7.320% 9479.63
164CA 1,355,244 8.900% 10868.96
165CA 1,347,079 7.480% 10069.48
166FL 1,313,488 8.200% 10251.02
167GA 1,282,748 7.420% 9539.34
168CO 1,258,079 7.420% 9355.89
169NY 1,222,367 7.910% 9496.71
170CO 1,185,846 7.530% 8891.32
171TX 1,183,030 7.940% 9214.15
172TX 1,130,307 7.600% 8049.25
173PA 1,054,464 7.640% 13277.48
174NV 1,065,226 7.250% 7806.31
175TX 993,258 7.520% 7005.85
176OH 988,676 7.270% 7240.96
177NY 988,205 7.530% 7409.43
178NJ 931,377 8.500% 7210.02
179MI 813,444 7.640% 10242.64
180MS 753,190 7.640% 9483.93
181NY 740,742 7.280% 5435.55
182MI 677,871 7.640% 8535.54
183MD 677,871 7.640% 8535.54
184WI 677,871 7.640% 8535.54
185IN 677,871 7.640% 8535.54
186NY 592,594 7.280% 4348.44
187MN 595,650 8.500% 4606.17
188NY 543,211 7.280% 3986.08
189TX 524,772 7.510% 3920.1
190TN 497,105 7.640% 6259.39
191NY 474,075 7.280% 3478.76
192TN 451,914 7.640% 5690.36
193TX 451,914 7.640% 5690.36
113A LA 2,584,846 7.510% 19415.6
113B LA 132,308 7.510% 7780.7
58A WI 6,350,757 8.500% 49188.71
58B WI 0 0.000% 0
58C MN 0 0.000% 0
7A HA 37,120,485 7.070% 253120.59
7B HA 1,922,191 7.020% 31715.16
9A MI 26,479,396 7.790% 191403.53
9B MI 0 0.000% 0
9C MI 0 0.000% 0
6NC 46,445,354 8.500% 358876.72
38VV 8,414,311 8.049% 107736.46
103CA 3,168,601 7.540% 23731.04
1,232,174,974
(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 B
2 0
3 0
4 0 B
5 0
8 0
10 0
11 0
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
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
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
95 0
96 0
97 0
98 0
99 0
100 0
101 0
102 0
104 0
105 0 B
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 B
138 0
139 0
140 0
141 0
142 0
143 0
144 0
145 0
146 0
147 0
148 0
149 0
150 0
151 0
152 0
153 0
154 0
155 0
156 0
157 0
158 0
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 - less than 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 06/11/99
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
65,154,447
11-May-99
0
0
0-Jan-00
2
54,165,269
11-Jun-99
0
0
0-Jan-00
0
0
0-Jan-00
3
0
0-Jan-00
3
0
0-Jan-00
3
49,298,681
11-Jun-99
0
0
0-Jan-00
4
47,637,333
11-May-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
46,347,231
11-Jun-99
0
0
0-Jan-00
6
46,445,354
11-May-99
7
39,042,677
11-May-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
34,584,902
11-Jun-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
26,479,396
11-Jun-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
17,609,735
11-Jun-99
0
0
0-Jan-00
11
15,843,890
11-Jun-99
12
14,642,689
11-Jun-99
13
15,304,075
11-Jun-99
14
14,791,473
11-Jun-99
15
13,894,073
11-Jun-99
16
12,983,441
11-Jun-99
17
12,341,301
11-Jun-99
18
11,565,061
11-Jun-99
19
11,896,772
11-Jun-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
11,525,016
11-Jun-99
0
0
0-Jan-00
21
11,122,412
11-Jun-99
22
10,751,154
11-Jun-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
9,894,996
1-Jun-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
9,718,337
1-Jun-99
0
0
0-Jan-00
25
9,818,692
11-Jun-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
9,485,406
1-Jun-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
9,458,342
1-Jun-99
0
0
0-Jan-00
28
9,712,418
11-Jun-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
9,377,137
1-Jun-99
0
0
0-Jan-00
30
9,654,147
11-Jun-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
9,352,742
1-Jun-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
9,268,580
1-Jun-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
9,228,536
1-Jun-99
0
0
0-Jan-00
34
9,444,765
11-Jun-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
9,091,192
1-Jun-99
0
0
0-Jan-00
36
9,249,801
11-Jun-99
37
8,969,977
11-Jun-99
0
0
0-Jan-00
0
0
0-Jan-00
38
0
0-Jan-00
38
0
0-Jan-00
38
8,414,311
11-Jun-99
0
0
0-Jan-00
39
8,317,412
11-Jun-99
40
8,152,041
11-Jun-99
41
7,984,232
11-Jun-99
42
7,938,373
11-Jun-99
43
7,930,794
11-Jun-99
44
7,918,055
11-Jun-99
45
7,887,346
11-Jun-99
46
7,652,641
11-Jun-99
47
7,406,067
11-Jun-99
48
7,038,101
11-Jun-99
49
6,999,813
11-Jun-99
50
6,948,761
11-Jun-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
6,912,632
11-Jun-99
0
0
0-Jan-00
52
6,681,402
11-Jun-99
53
6,609,284
11-Jun-99
54
6,509,071
11-Jun-99
55
6,519,007
11-Jun-99
56
6,458,345
11-Jun-99
57
6,363,316
11-Jun-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
6,350,757
11-Jun-99
0
0
0-Jan-00
59
6,288,105
11-Jun-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
6,067,779
11-Jun-99
0
0
0-Jan-00
61
6,058,411
11-Jun-99
62
5,953,990
11-Jun-99
63
5,953,186
11-Jun-99
64
5,831,229
11-Jun-99
65
5,736,513
11-Jun-99
66
5,698,877
11-Jun-99
67
5,642,071
11-Jun-99
68
5,511,129
11-May-99
69
5,459,632
11-Jun-99
70
5,387,691
11-Jun-99
71
5,012,734
11-Jun-99
72
4,944,513
11-Jun-99
73
4,712,034
11-Jun-99
74
4,696,430
11-Jun-99
75
4,661,362
11-Jun-99
76
4,643,953
11-Jun-99
77
4,641,174
11-Jun-99
78
4,536,786
11-Jun-99
79
4,496,466
11-Jun-99
80
4,345,687
11-Jun-99
81
4,312,369
11-Jun-99
82
4,073,527
11-Jun-99
83
4,067,074
11-Jun-99
84
3,948,729
11-Jun-99
85
3,963,805
11-Jun-99
86
3,908,168
11-Jun-99
87
3,830,042
11-Jun-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
3,825,420
11-Jun-99
0
0
0-Jan-00
89
3,770,635
11-Jun-99
90
3,671,951
11-Jun-99
91
3,602,033
11-Jun-99
92
3,613,984
11-Jun-99
93
3,603,788
11-Jun-99
94
3,569,135
11-Jun-99
95
3,555,562
11-Jun-99
96
3,473,831
11-Jun-99
97
3,466,844
11-Jun-99
98
3,351,749
11-Jun-99
99
3,350,487
11-Jun-99
100
3,344,512
11-Jun-99
101
3,332,131
11-Jun-99
102
3,206,743
11-Jun-99
103
3,168,601
11-Jun-99
104
3,102,483
11-Jun-99
105
3,082,354
11-May-99
106
3,055,526
11-Jun-99
107
3,057,045
11-Jun-99
108
3,018,611
11-Jun-99
109
2,978,185
11-Jun-99
110
2,972,421
11-Jun-99
111
2,920,177
11-Jun-99
112
2,922,434
11-Jun-99
113
2,717,154
11-Jun-99
114
2,771,307
11-Jun-99
115
2,680,367
11-Jun-99
116
2,662,802
11-Jun-99
0
0
0-Jan-00
0
0
0-Jan-00
117
0
0-Jan-00
117
0
0-Jan-00
117
2,653,048
11-Jun-99
0
0
0-Jan-00
118
2,570,465
11-Jun-99
119
2,519,982
11-Jun-99
120
2,498,948
11-Jun-99
121
2,471,741
11-Jun-99
122
2,451,291
11-Jun-99
123
2,370,160
11-Jun-99
124
2,378,672
11-Jun-99
125
2,308,979
11-Jun-99
126
2,271,609
11-Jun-99
127
2,259,606
11-Jun-99
128
2,233,898
11-Jun-99
129
2,230,774
11-Jun-99
130
2,228,579
11-Jun-99
131
2,218,478
11-Jun-99
132
2,186,926
11-Jun-99
133
2,113,610
11-Jun-99
134
2,060,758
11-Jun-99
135
2,054,083
11-Jun-99
136
2,039,527
11-Jun-99
137
2,010,575
11-May-99
138
1,967,838
11-Jun-99
139
1,935,060
11-Jun-99
140
1,878,881
11-Jun-99
141
1,778,770
11-Jun-99
0
0
0-Jan-00
0
0
0-Jan-00
142
0
0-Jan-00
142
0
0-Jan-00
142
1,737,358
11-Jun-99
0
0
0-Jan-00
143
1,734,847
11-Jun-99
144
1,683,349
11-Jun-99
145
1,675,657
11-Jun-99
146
1,681,211
11-Jun-99
147
1,663,387
11-Jun-99
148
1,584,273
11-Jun-99
149
1,580,250
11-Jun-99
150
1,566,354
11-Jun-99
151
1,539,313
11-Jun-99
152
1,491,662
11-Jun-99
153
1,486,376
11-Jun-99
154
1,484,133
11-Jun-99
155
1,476,723
11-Jun-99
156
1,468,179
11-Jun-99
157
1,439,527
11-Jun-99
158
1,438,260
11-Jun-99
0
0
0-Jan-00
0
0
0-Jan-00
159
0
0-Jan-00
159
0
0-Jan-00
159
1,407,851
11-Jun-99
0
0
0-Jan-00
160
1,385,346
11-Jun-99
161
1,387,528
11-Jun-99
162
1,377,283
11-Jun-99
163
1,369,413
11-Jun-99
164
1,355,244
11-Jun-99
165
1,347,079
11-Jun-99
166
1,313,488
11-Jun-99
167
1,282,748
11-Jun-99
168
1,258,079
11-Jun-99
169
1,222,367
11-Jun-99
170
1,185,846
11-Jun-99
171
1,183,030
11-Jun-99
172
1,130,307
11-Jun-99
173
1,054,464
11-Jun-99
174
1,065,226
11-Jun-99
175
993,258
11-Jun-99
176
988,676
11-Jun-99
177
988,205
11-Jun-99
178
931,377
11-Jun-99
179
813,444
11-Jun-99
180
753,190
11-Jun-99
181
740,742
11-Jun-99
182
677,871
11-Jun-99
183
677,871
11-Jun-99
184
677,871
11-Jun-99
185
677,871
11-Jun-99
186
592,594
11-Jun-99
187
595,650
11-Jun-99
188
543,211
11-Jun-99
189
524,772
11-Jun-99
190
497,105
11-Jun-99
191
474,075
11-Jun-99
192
451,914
11-Jun-99
193
451,914
11-Jun-99
0
0
0-Jan-00
0
0
0-Jan-00
Totals
1,232,174,974
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
10%
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
38
0
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
04/01/98
1
N/A
04/01/98
1
N/A
04/01/98
1
N/A
01/00/00
1
N/A
04/01/98
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
0
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
01/00/00
9
N/A
01/00/00
9
N/A
01/00/00
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
01/00/00
15
N/A
01/01/98
16
N/A
01/00/00
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
01/00/00
22
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
0
01/00/00
0
0
01/00/00
0
0
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
0
01/00/00
0
0
01/00/00
25
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
0
01/00/00
0
0
01/00/00
0
0
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
0
01/00/00
0
0
01/00/00
28
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
0
01/00/00
0
0
01/00/00
30
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
0
01/00/00
0
0
01/00/00
0
0
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
0
01/00/00
0
0
01/00/00
0
0
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
0
01/00/00
0
0
01/00/00
34
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
0
01/00/00
0
0
01/00/00
36
N/A
01/00/00
37
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
38
0
01/00/00
38
0
01/00/00
38
0
01/00/00
0
0
01/00/00
39
N/A
01/00/00
40
N/A
01/00/00
41
N/A
01/00/00
42
N/A
01/00/00
43
N/A
01/00/00
44
N/A
01/00/00
45
N/A
01/00/00
46
N/A
01/00/00
47
N/A
01/00/00
48
N/A
01/00/00
49
N/A
01/00/00
50
N/A
01/00/00
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
01/00/00
53
N/A
01/00/00
54
N/A
01/00/00
55
N/A
01/00/00
56
N/A
01/00/00
57
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
58
N/A
01/00/00
58
N/A
01/00/00
58
N/A
01/00/00
58
0
01/00/00
0
0
01/00/00
59
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
60
N/A
01/00/00
60
N/A
01/00/00
60
N/A
01/00/00
60
N/A
01/00/00
60
N/A
01/00/00
60
N/A
01/00/00
60
N/A
01/00/00
60
0
01/00/00
0
0
01/00/00
61
N/A
01/00/00
62
N/A
01/00/00
63
N/A
01/00/00
64
N/A
01/00/00
65
N/A
01/00/00
66
N/A
01/00/00
67
N/A
01/00/00
68
N/A
01/00/00
69
N/A
01/00/00
70
N/A
01/00/00
71
N/A
01/00/00
72
N/A
01/00/00
73
0
04/01/98
74
N/A
01/00/00
75
N/A
01/00/00
76
N/A
01/00/00
77
N/A
01/00/00
78
N/A
01/00/00
79
N/A
01/00/00
80
N/A
01/00/00
81
N/A
01/00/00
82
N/A
01/00/00
83
N/A
01/00/00
84
N/A
01/00/00
85
N/A
01/00/00
86
N/A
01/00/00
87
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
88
N/A
01/00/00
88
N/A
01/00/00
88
N/A
01/00/00
88
0
01/00/00
0
0
01/00/00
89
N/A
01/00/00
90
N/A
01/00/00
91
N/A
01/00/00
92
N/A
01/00/00
93
N/A
01/00/00
94
N/A
01/00/00
95
N/A
01/00/00
96
N/A
01/00/00
97
N/A
01/00/00
98
N/A
01/00/00
99
N/A
01/00/00
100
N/A
01/00/00
101
N/A
01/00/00
102
0
01/00/00
103
N/A
01/00/00
104
N/A
01/00/00
105
N/A
01/00/00
106
N/A
01/00/00
107
N/A
01/00/00
108
N/A
01/00/00
109
N/A
01/00/00
110
N/A
01/00/00
111
N/A
01/00/00
112
N/A
01/00/00
113
N/A
01/00/00
114
N/A
01/00/00
115
N/A
01/00/00
116
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
117
N/A
01/00/00
117
N/A
01/00/00
117
0
01/00/00
0
0
01/00/00
118
N/A
01/00/00
119
N/A
01/00/00
120
N/A
01/00/00
121
N/A
01/00/00
122
N/A
01/00/00
123
N/A
01/00/00
124
N/A
01/00/00
125
N/A
01/00/00
126
N/A
01/00/00
127
N/A
01/00/00
128
N/A
01/00/00
129
N/A
01/00/00
130
N/A
01/00/00
131
N/A
01/00/00
132
N/A
01/00/00
133
N/A
01/00/00
134
N/A
01/00/00
135
N/A
01/00/00
136
N/A
01/00/00
137
N/A
01/00/00
138
N/A
01/00/00
139
N/A
01/00/00
140
N/A
01/00/00
141
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
142
N/A
01/00/00
142
N/A
01/00/00
142
0
01/00/00
0
0
01/00/00
143
N/A
01/00/00
144
N/A
01/00/00
145
N/A
01/00/00
146
N/A
01/00/00
147
N/A
01/00/00
148
N/A
01/00/00
149
N/A
01/00/00
150
N/A
01/00/00
151
N/A
01/00/00
152
N/A
01/00/00
153
N/A
01/00/00
154
N/A
01/00/00
155
N/A
01/00/00
156
N/A
01/00/00
157
N/A
01/00/00
158
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
159
N/A
01/00/00
159
N/A
01/00/00
159
0
01/00/00
0
0
01/00/00
160
N/A
01/00/00
161
N/A
01/00/00
162
N/A
01/00/00
163
N/A
01/00/00
164
N/A
01/00/00
165
N/A
01/00/00
166
N/A
01/00/00
167
N/A
01/00/00
168
N/A
01/00/00
169
N/A
01/00/00
170
N/A
01/00/00
171
N/A
01/00/00
172
N/A
01/00/00
173
0
01/00/00
174
N/A
01/00/00
175
N/A
01/00/00
176
N/A
01/00/00
177
N/A
01/00/00
178
N/A
01/00/00
179
0
01/00/00
180
0
01/00/00
181
N/A
01/00/00
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
01/00/00
188
N/A
01/00/00
189
N/A
01/00/00
190
0
01/00/00
191
N/A
01/00/00
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
5,663,514
1
Dec-98
4,539,544
1
Dec-98
8,857,962
1
Jan-00
0
1
Dec-98
3,745,311
1
Jan-00
22,806,331
0
Jan-00
0
2
Dec-98
37,740,438
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
757,351
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
Jan-00
0
9
Jan-00
0
9
Jan-00
0
9
Jan-00
0
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
Jan-00
0
15
Dec-98
2,657,276
16
Jan-00
0
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
Jan-00
0
22
Jan-00
0
0
Jan-00
0
0
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
0
Jan-00
0
0
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
0
Jan-00
0
25
Jan-00
0
0
Jan-00
0
0
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
0
Jan-00
0
0
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
0
Jan-00
0
28
Jan-00
0
0
Jan-00
0
0
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
0
Jan-00
0
30
Jan-00
0
0
Jan-00
0
0
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
0
Jan-00
0
0
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
0
Jan-00
0
0
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
0
Jan-00
0
34
Jan-00
0
0
Jan-00
0
0
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
0
Jan-00
0
36
Jan-00
0
37
Jan-00
0
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
Jan-00
0
46
Jan-00
0
47
Jan-00
0
48
Jan-00
0
49
Jan-00
0
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
Jan-00
0
53
Jan-00
0
54
Jan-00
0
55
Jan-00
0
56
Jan-00
0
57
Jan-00
0
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
Jan-00
0
0
Jan-00
0
0
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
0
Jan-00
0
61
Jan-00
0
62
Jan-00
0
63
Jan-00
0
64
Jan-00
0
65
Jan-00
0
66
Jan-00
0
67
Jan-00
0
68
Jan-00
0
69
Jan-00
0
70
Jan-00
0
71
Jan-00
0
72
Jan-00
0
73
Dec-98
775,549
74
Jan-00
0
75
Jan-00
0
76
Jan-00
0
77
Jan-00
0
78
Jan-00
0
79
Jan-00
0
80
Jan-00
0
81
Jan-00
0
82
Jan-00
0
83
Jan-00
0
84
Jan-00
0
85
Jan-00
0
86
Jan-00
0
87
Jan-00
0
0
Jan-00
0
0
Jan-00
0
88
Jan-00
0
88
Jan-00
0
88
Jan-00
0
88
Jan-00
0
0
Jan-00
0
89
Jan-00
0
90
Jan-00
0
91
Jan-00
0
92
Jan-00
0
93
Jan-00
0
94
Jan-00
0
95
Jan-00
0
96
Jan-00
0
97
Jan-00
0
98
Jan-00
0
99
Jan-00
0
100
Jan-00
0
101
Jan-00
0
102
Jan-00
0
103
Jan-00
0
104
Jan-00
0
105
Jan-00
0
106
Jan-00
0
107
Jan-00
0
108
Jan-00
0
109
Jan-00
0
110
Jan-00
0
111
Jan-00
0
112
Jan-00
0
113
Jan-00
0
114
Jan-00
0
115
Jan-00
0
116
Jan-00
0
0
Jan-00
0
0
Jan-00
0
117
Jan-00
0
117
Jan-00
0
117
Jan-00
0
0
Jan-00
0
118
Jan-00
0
119
Jan-00
0
120
Jan-00
0
121
Jan-00
0
122
Jan-00
0
123
Jan-00
0
124
Jan-00
0
125
Jan-00
0
126
Jan-00
0
127
Jan-00
0
128
Jan-00
0
129
Jan-00
0
130
Jan-00
0
131
Jan-00
0
132
Jan-00
0
133
Jan-00
0
134
Jan-00
0
135
Jan-00
0
136
Jan-00
0
137
Jan-00
0
138
Jan-00
0
139
Jan-00
0
140
Jan-00
0
141
Jan-00
0
0
Jan-00
0
0
Jan-00
0
142
Jan-00
0
142
Jan-00
0
142
Jan-00
0
0
Jan-00
0
143
Jan-00
0
144
Jan-00
0
145
Jan-00
0
146
Jan-00
0
147
Jan-00
0
148
Jan-00
0
149
Jan-00
0
150
Jan-00
0
151
Jan-00
0
152
Jan-00
0
153
Jan-00
0
154
Jan-00
0
155
Jan-00
0
156
Jan-00
0
157
Jan-00
0
158
Jan-00
0
0
Jan-00
0
0
Jan-00
0
159
Jan-00
0
159
Jan-00
0
159
Jan-00
0
0
Jan-00
0
160
Jan-00
0
161
Jan-00
0
162
Jan-00
0
163
Jan-00
0
164
Jan-00
0
165
Jan-00
0
166
Jan-00
0
167
Jan-00
0
168
Jan-00
0
169
Jan-00
0
170
Jan-00
0
171
Jan-00
0
172
Jan-00
0
173
Jan-00
0
174
Jan-00
0
175
Jan-00
0
176
Jan-00
0
177
Jan-00
0
178
Jan-00
0
179
Jan-00
0
180
Jan-00
0
181
Jan-00
0
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
Jan-00
0
190
Jan-00
0
191
Jan-00
0
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
4,270,287
0
1
3,219,111
0
1
6,830,730
0
1
0
0
1
3,089,830
0
1
17,409,958
0
0
0
0
2
15,125,214
3.01
0
0
0
0
0
0
3
4,797,026
0
3
1,763,918
0
3
6,560,944
1.54
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
2.11
0
0
0.00
0
0
0.00
9
0
0.00
9
0
0.00
9
0
0.00
9
0
0.00
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
0
0.00
15
1,447,973
1.20
16
0
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
0
0.00
22
0
0.00
0
0
0.00
0
0
0.00
23
0
0.00
23
0
0.00
23
0
0.00
23
0
0.00
23
0
0.00
23
0
0.00
23
0
0.00
23
0
0.00
23
0
0.00
23
0
0.00
23
0
0.00
23
0
0.00
0
0
0.00
0
0
0.00
24
0
0.00
24
0
0.00
24
0
0.00
24
0
0.00
24
0
0.00
24
0
0.00
24
0
0.00
24
0
0.00
24
0
0.00
24
0
0.00
24
0
0.00
24
0
0.00
0
0
0.00
25
0
0.00
0
0
0.00
0
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
26
0
0.00
0
0
0.00
0
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
27
0
0.00
0
0
0.00
28
0
0.00
0
0
0.00
0
0
0.00
29
0
0.00
29
0
0.00
29
0
0.00
29
0
0.00
29
0
0.00
29
0
0.00
29
0
0.00
29
0
0.00
29
0
0.00
29
0
0.00
29
0
0.00
29
0
0.00
29
0
0.00
29
0
0.00
0
0
0.00
30
0
0.00
0
0
0.00
0
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
31
0
0.00
0
0
0.00
0
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
32
0
0.00
0
0
0.00
0
0
0.00
33
0
0.00
33
0
0.00
33
0
0.00
33
0
0.00
33
0
0.00
33
0
0.00
33
0
0.00
33
0
0.00
33
0
0.00
33
0
0.00
33
0
0.00
33
0
0.00
0
0
0.00
34
0
0.00
0
0
0.00
0
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
35
0
0.00
0
0
0.00
36
0
0.00
37
0
0.00
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
0
0.00
40
0
0.00
41
0
0.00
42
0
0.00
43
0
0.00
44
0
0.00
45
0
0.00
46
0
0.00
47
0
0.00
48
0
0.00
49
0
0.00
50
0
0.00
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
0
0.00
53
0
0.00
54
0
0.00
55
0
0.00
56
0
0.00
57
0
0.00
0
0
0.00
0
0
0.00
58
0
0.00
58
0
0.00
58
0
0.00
58
0
0.00
0
0
0.00
59
0
0.00
0
0
0.00
0
0
0.00
60
0
0.00
60
0
0.00
60
0
0.00
60
0
0.00
60
0
0.00
60
0
0.00
60
0
0.00
60
0
0.00
0
0
0.00
61
0
0.00
62
0
0.00
63
0
0.00
64
0
0.00
65
0
0.00
66
0
0.00
67
0
0.00
68
0
0.00
69
0
0.00
70
0
0.00
71
0
0.00
72
0
0.00
73
586,264
0.00
74
0
0.00
75
0
0.00
76
0
0.00
77
0
0.00
78
0
0.00
79
0
0.00
80
0
0.00
81
0
0.00
82
0
0.00
83
0
0.00
84
0
0.00
85
0
0.00
86
0
0.00
87
0
0.00
0
0
0.00
0
0
0.00
88
0
0.00
88
0
0.00
88
0
0.00
88
0
0.00
0
0
0.00
89
0
0.00
90
0
0.00
91
0
0.00
92
0
0.00
93
0
0.00
94
0
0.00
95
0
0.00
96
0
0.00
97
0
0.00
98
0
0.00
99
0
0.00
100
0
0.00
101
0
0.00
102
0
0.00
103
0
0.00
104
0
0.00
105
0
0.00
106
0
0.00
107
0
0.00
108
0
0.00
109
0
0.00
110
0
0.00
111
0
0.00
112
0
0.00
113
0
0.00
114
0
0.00
115
0
0.00
116
0
0.00
0
0
0.00
0
0
0.00
117
0
0.00
117
0
0.00
117
0
0.00
0
0
0.00
118
0
0.00
119
0
0.00
120
0
0.00
121
0
0.00
122
0
0.00
123
0
0.00
124
0
0.00
125
0
0.00
126
0
0.00
127
0
0.00
128
0
0.00
129
0
0.00
130
0
0.00
131
0
0.00
132
0
0.00
133
0
0.00
134
0
0.00
135
0
0.00
136
0
0.00
137
0
0.00
138
0
0.00
139
0
0.00
140
0
0.00
141
0
0.00
0
0
0.00
0
0
0.00
142
0
0.00
142
0
0.00
142
0
0.00
0
0
0.00
143
0
0.00
144
0
0.00
145
0
0.00
146
0
0.00
147
0
0.00
148
0
0.00
149
0
0.00
150
0
0.00
151
0
0.00
152
0
0.00
153
0
0.00
154
0
0.00
155
0
0.00
156
0
0.00
157
0
0.00
158
0
0.00
0
0
0.00
0
0
0.00
159
0
0.00
159
0
0.00
159
0
0.00
0
0
0.00
160
0
0.00
161
0
0.00
162
0
0.00
163
0
0.00
164
0
0.00
165
0
0.00
166
0
0.00
167
0
0.00
168
0
0.00
169
0
0.00
170
0
0.00
171
0
0.00
172
0
0.00
173
0
0.00
174
0
0.00
175
0
0.00
176
0
0.00
177
0
0.00
178
0
0.00
179
0
0.00
180
0
0.00
181
0
0.00
182
0
0.00
183
0
0.00
184
0
0.00
185
0
0.00
186
0
0.00
187
0
0.00
188
0
0.00
189
0
0.00
190
0
0.00
191
0
0.00
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
Jan-00
0%
9
Jan-00
0%
9
Jan-00
0%
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
Jan-00
0%
15
Dec-98
98%
16
Jan-00
0%
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
Jan-00
0%
22
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
23
Jan-00
0%
23
Jan-00
0%
23
Jan-00
0%
23
Jan-00
0%
23
Jan-00
0%
23
Jan-00
0%
23
Jan-00
0%
23
Jan-00
0%
23
Jan-00
0%
23
Jan-00
0%
23
Jan-00
0%
23
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
24
Jan-00
0%
24
Jan-00
0%
24
Jan-00
0%
24
Jan-00
0%
24
Jan-00
0%
24
Jan-00
0%
24
Jan-00
0%
24
Jan-00
0%
24
Jan-00
0%
24
Jan-00
0%
24
Jan-00
0%
24
Jan-00
0%
0
Jan-00
0%
25
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
26
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
27
Jan-00
0%
0
Jan-00
0%
28
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
29
Jan-00
0%
0
Jan-00
0%
30
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
31
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
32
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
33
Jan-00
0%
33
Jan-00
0%
33
Jan-00
0%
33
Jan-00
0%
33
Jan-00
0%
33
Jan-00
0%
33
Jan-00
0%
33
Jan-00
0%
33
Jan-00
0%
33
Jan-00
0%
33
Jan-00
0%
33
Jan-00
0%
0
Jan-00
0%
34
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
35
Jan-00
0%
0
Jan-00
0%
36
Jan-00
0%
37
Jan-00
0%
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
Jan-00
0%
46
Jan-00
0%
47
Jan-00
0%
48
Jan-00
0%
49
Jan-00
0%
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
Jan-00
0%
53
Jan-00
0%
54
Jan-00
0%
55
Jan-00
0%
56
Jan-00
0%
57
Jan-00
0%
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
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
60
Jan-00
0%
60
Jan-00
0%
60
Jan-00
0%
60
Jan-00
0%
60
Jan-00
0%
60
Jan-00
0%
60
Jan-00
0%
60
Jan-00
0%
0
Jan-00
0%
61
Jan-00
0%
62
Jan-00
0%
63
Jan-00
0%
64
Jan-00
0%
65
Jan-00
0%
66
Jan-00
0%
67
Jan-00
0%
68
Jan-00
0%
69
Jan-00
0%
70
Jan-00
0%
71
Jan-00
0%
72
Jan-00
0%
73
Dec-98
100%
74
Jan-00
0%
75
Jan-00
0%
76
Jan-00
0%
77
Jan-00
0%
78
Jan-00
0%
79
Jan-00
0%
80
Jan-00
0%
81
Jan-00
0%
82
Jan-00
0%
83
Jan-00
0%
84
Jan-00
0%
85
Jan-00
0%
86
Jan-00
0%
87
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
88
Jan-00
0%
88
Jan-00
0%
88
Jan-00
0%
88
Jan-00
0%
0
Jan-00
0%
89
Jan-00
0%
90
Jan-00
0%
91
Jan-00
0%
92
Jan-00
0%
93
Jan-00
0%
94
Jan-00
0%
95
Jan-00
0%
96
Jan-00
0%
97
Jan-00
0%
98
Jan-00
0%
99
Jan-00
0%
100
Jan-00
0%
101
Jan-00
0%
102
Jan-00
0%
103
Jan-00
0%
104
Jan-00
0%
105
Jan-00
0%
106
Jan-00
0%
107
Jan-00
0%
108
Jan-00
0%
109
Jan-00
0%
110
Jan-00
0%
111
Jan-00
0%
112
Jan-00
0%
113
Jan-00
0%
114
Jan-00
0%
115
Jan-00
0%
116
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
117
Jan-00
0%
117
Jan-00
0%
117
Jan-00
0%
0
Jan-00
0%
118
Jan-00
0%
119
Jan-00
0%
120
Jan-00
0%
121
Jan-00
0%
122
Jan-00
0%
123
Jan-00
0%
124
Jan-00
0%
125
Jan-00
0%
126
Jan-00
0%
127
Jan-00
0%
128
Jan-00
0%
129
Jan-00
0%
130
Jan-00
0%
131
Jan-00
0%
132
Jan-00
0%
133
Jan-00
0%
134
Jan-00
0%
135
Jan-00
0%
136
Jan-00
0%
137
Jan-00
0%
138
Jan-00
0%
139
Jan-00
0%
140
Jan-00
0%
141
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
142
Jan-00
0%
142
Jan-00
0%
142
Jan-00
0%
0
Jan-00
0%
143
Jan-00
0%
144
Jan-00
0%
145
Jan-00
0%
146
Jan-00
0%
147
Jan-00
0%
148
Jan-00
0%
149
Jan-00
0%
150
Jan-00
0%
151
Jan-00
0%
152
Jan-00
0%
153
Jan-00
0%
154
Jan-00
0%
155
Jan-00
0%
156
Jan-00
0%
157
Jan-00
0%
158
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
159
Jan-00
0%
159
Jan-00
0%
159
Jan-00
0%
0
Jan-00
0%
160
Jan-00
0%
161
Jan-00
0%
162
Jan-00
0%
163
Jan-00
0%
164
Jan-00
0%
165
Jan-00
0%
166
Jan-00
0%
167
Jan-00
0%
168
Jan-00
0%
169
Jan-00
0%
170
Jan-00
0%
171
Jan-00
0%
172
Jan-00
0%
173
Jan-00
0%
174
Jan-00
0%
175
Jan-00
0%
176
Jan-00
0%
177
Jan-00
0%
178
Jan-00
0%
179
Jan-00
0%
180
Jan-00
0%
181
Jan-00
0%
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
Jan-00
0%
190
Jan-00
0%
191
Jan-00
0%
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
Apr-98
Mar-99
1
Apr-98
Mar-99
1
Apr-98
Mar-99
1
Jan-00
Jan-00
1
Apr-98
Mar-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
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
5
Jan-00
Jan-00
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
Apr-98
Mar-99
8
Apr-98
Mar-99
8
Apr-98
Mar-99
8
Apr-98
Mar-99
8
Apr-98
Mar-99
8
Apr-98
Mar-99
8
Apr-98
Mar-99
8
Apr-98
Mar-99
8
Jan-00
Jan-00
8
Apr-98
Mar-99
8
Apr-98
Mar-99
8
Apr-98
Mar-99
8
Jan-00
Jan-00
8
Jan-00
Jan-00
8
Jan-00
Jan-00
8
Apr-98
Mar-99
8
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
9
Jan-00
Jan-00
9
Jan-00
Jan-00
9
Jan-00
Jan-00
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
Jan-00
Jan-00
12
Jan-00
Jan-00
13
Jan-00
Jan-00
14
Jan-00
Jan-00
15
Jan-00
Jan-00
16
Jan-00
Jan-00
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-00
Jan-00
20
Jan-00
Jan-00
20
Jan-00
Jan-00
20
Jan-00
Jan-00
0
Jan-00
Jan-00
21
Jan-00
Jan-00
22
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
23
Jan-00
Jan-00
23
Jan-00
Jan-00
23
Jan-00
Jan-00
23
Jan-00
Jan-00
23
Jan-00
Jan-00
23
Jan-00
Jan-00
23
Jan-00
Jan-00
23
Jan-00
Jan-00
23
Jan-00
Jan-00
23
Jan-00
Jan-00
23
Jan-00
Jan-00
23
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
24
Jan-00
Jan-00
24
Jan-00
Jan-00
24
Jan-00
Jan-00
24
Jan-00
Jan-00
24
Jan-00
Jan-00
24
Jan-00
Jan-00
24
Jan-00
Jan-00
24
Jan-00
Jan-00
24
Jan-00
Jan-00
24
Jan-00
Jan-00
24
Jan-00
Jan-00
24
Jan-00
Jan-00
0
Jan-00
Jan-00
25
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
26
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
27
Jan-00
Jan-00
0
Jan-00
Jan-00
28
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
29
Jan-00
Jan-00
0
Jan-00
Jan-00
30
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
31
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
32
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
33
Jan-00
Jan-00
33
Jan-00
Jan-00
33
Jan-00
Jan-00
33
Jan-00
Jan-00
33
Jan-00
Jan-00
33
Jan-00
Jan-00
33
Jan-00
Jan-00
33
Jan-00
Jan-00
33
Jan-00
Jan-00
33
Jan-00
Jan-00
33
Jan-00
Jan-00
33
Jan-00
Jan-00
0
Jan-00
Jan-00
34
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
35
Jan-00
Jan-00
0
Jan-00
Jan-00
36
Jan-00
Jan-00
37
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
38
Jan-00
Jan-00
38
Jan-00
Jan-00
38
Jan-00
Jan-00
0
Jan-00
Jan-00
39
Jan-00
Jan-00
40
Jan-00
Jan-00
41
Jan-00
Jan-00
42
Jan-00
Jan-00
43
Jan-00
Jan-00
44
Jan-00
Jan-00
45
Jan-00
Jan-00
46
Jan-00
Jan-00
47
Jan-00
Jan-00
48
Jan-00
Jan-00
49
Jan-00
Jan-00
50
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
51
Jan-00
Jan-00
51
Jan-00
Jan-00
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
Jan-00
Jan-00
53
Jan-00
Jan-00
54
Jan-00
Jan-00
55
Jan-00
Jan-00
56
Jan-00
Jan-00
57
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
58
Jan-00
Jan-00
58
Jan-00
Jan-00
58
Jan-00
Jan-00
58
Jan-00
Jan-00
0
Jan-00
Jan-00
59
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
60
Jan-00
Jan-00
60
Jan-00
Jan-00
60
Jan-00
Jan-00
60
Jan-00
Jan-00
60
Jan-00
Jan-00
60
Jan-00
Jan-00
60
Jan-00
Jan-00
60
Jan-00
Jan-00
0
Jan-00
Jan-00
61
Jan-00
Jan-00
62
Jan-00
Jan-00
63
Jan-00
Jan-00
64
Jan-00
Jan-00
65
Jan-00
Jan-00
66
Jan-00
Jan-00
67
Jan-00
Jan-00
68
Jan-00
Jan-00
69
Jan-00
Jan-00
70
Jan-00
Jan-00
71
Jan-00
Jan-00
72
Jan-00
Jan-00
73
Apr-98
Mar-99
74
Jan-00
Jan-00
75
Jan-00
Jan-00
76
Jan-00
Jan-00
77
Jan-00
Jan-00
78
Jan-00
Jan-00
79
Jan-00
Jan-00
80
Jan-00
Jan-00
81
Jan-00
Jan-00
82
Jan-00
Jan-00
83
Jan-00
Jan-00
84
Jan-00
Jan-00
85
Jan-00
Jan-00
86
Jan-00
Jan-00
87
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
88
Jan-00
Jan-00
88
Jan-00
Jan-00
88
Jan-00
Jan-00
88
Jan-00
Jan-00
0
Jan-00
Jan-00
89
Jan-00
Jan-00
90
Jan-00
Jan-00
91
Jan-00
Jan-00
92
Jan-00
Jan-00
93
Jan-00
Jan-00
94
Jan-00
Jan-00
95
Jan-00
Jan-00
96
Jan-00
Jan-00
97
Jan-00
Jan-00
98
Jan-00
Jan-00
99
Jan-00
Jan-00
100
Jan-00
Jan-00
101
Jan-00
Jan-00
102
Jan-00
Jan-00
103
Jan-00
Jan-00
104
Jan-00
Jan-00
105
Jan-00
Jan-00
106
Jan-00
Jan-00
107
Jan-00
Jan-00
108
Jan-00
Jan-00
109
Jan-00
Jan-00
110
Jan-00
Jan-00
111
Jan-00
Jan-00
112
Jan-00
Jan-00
113
Jan-00
Jan-00
114
Jan-00
Jan-00
115
Jan-00
Jan-00
116
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
117
Jan-00
Jan-00
117
Jan-00
Jan-00
117
Jan-00
Jan-00
0
Jan-00
Jan-00
118
Jan-00
Jan-00
119
Jan-00
Jan-00
120
Jan-00
Jan-00
121
Jan-00
Jan-00
122
Jan-00
Jan-00
123
Jan-00
Jan-00
124
Jan-00
Jan-00
125
Jan-00
Jan-00
126
Jan-00
Jan-00
127
Jan-00
Jan-00
128
Jan-00
Jan-00
129
Jan-00
Jan-00
130
Jan-00
Jan-00
131
Jan-00
Jan-00
132
Jan-00
Jan-00
133
Jan-00
Jan-00
134
Jan-00
Jan-00
135
Jan-00
Jan-00
136
Jan-00
Jan-00
137
Jan-00
Jan-00
138
Jan-00
Jan-00
139
Jan-00
Jan-00
140
Jan-00
Jan-00
141
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
142
Jan-00
Jan-00
142
Jan-00
Jan-00
142
Jan-00
Jan-00
0
Jan-00
Jan-00
143
Jan-00
Jan-00
144
Jan-00
Jan-00
145
Jan-00
Jan-00
146
Jan-00
Jan-00
147
Jan-00
Jan-00
148
Jan-00
Jan-00
149
Jan-00
Jan-00
150
Jan-00
Jan-00
151
Jan-00
Jan-00
152
Jan-00
Jan-00
153
Jan-00
Jan-00
154
Jan-00
Jan-00
155
Jan-00
Jan-00
156
Jan-00
Jan-00
157
Jan-00
Jan-00
158
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
159
Jan-00
Jan-00
159
Jan-00
Jan-00
159
Jan-00
Jan-00
0
Jan-00
Jan-00
160
Jan-00
Jan-00
161
Jan-00
Jan-00
162
Jan-00
Jan-00
163
Jan-00
Jan-00
164
Jan-00
Jan-00
165
Jan-00
Jan-00
166
Jan-00
Jan-00
167
Jan-00
Jan-00
168
Jan-00
Jan-00
169
Jan-00
Jan-00
170
Jan-00
Jan-00
171
Jan-00
Jan-00
172
Jan-00
Jan-00
173
Jan-00
Jan-00
174
Jan-00
Jan-00
175
Jan-00
Jan-00
176
Jan-00
Jan-00
177
Jan-00
Jan-00
178
Jan-00
Jan-00
179
Jan-00
Jan-00
180
Jan-00
Jan-00
181
Jan-00
Jan-00
182
Jan-00
Jan-00
183
Jan-00
Jan-00
184
Jan-00
Jan-00
185
Jan-00
Jan-00
186
Jan-00
Jan-00
187
Jan-00
Jan-00
188
Jan-00
Jan-00
189
Jan-00
Jan-00
190
Jan-00
Jan-00
191
Jan-00
Jan-00
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
8,325,402
6,289,395
1
6,989,159
4,768,868
1
13,235,706
10,080,132
1
0
0
1
4,687,462
3,808,248
1
33,237,729
24,946,643
0
0
0
2
38,577,964
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
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
0
0
0
6
7,145,986
3,846,251
7
7,666,743
4,565,942
0
0
0
0
0
0
8
2,286,902
1,640,189
8
1,258,185
210,869
8
1,015,611
821,400
8
704,152
535,362
8
1,123,697
617,931
8
1,093,137
615,094
8
918,050
709,659
8
1,304,431
1,029,507
8
0
0
8
1,354,961
806,541
8
646,526
394,838
8
387,661
266,478
8
0
0
8
0
0
8
0
0
8
174,122
138,873
8
12,267,435
7,786,741
0
0
0
0
0
0
9
0
0
9
0
0
9
0
0
9
0
0
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
0
0
12
0
0
13
0
0
14
0
0
15
0
0
16
0
0
17
1,528,827
1,140,076
18
0
0
19
0
0
0
0
0
0
0
0
20
0
0
20
0
0
20
0
0
20
0
0
0
0
0
21
0
0
22
0
0
0
0
0
0
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
0
0
0
0
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
0
0
0
25
0
0
0
0
0
0
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
0
0
0
0
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
0
0
0
28
0
0
0
0
0
0
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
0
0
0
30
0
0
0
0
0
0
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
0
0
0
0
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
0
0
0
0
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
0
0
0
34
0
0
0
0
0
0
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
0
0
0
36
0
0
37
0
0
0
0
0
0
0
0
38
0
0
38
0
0
38
0
0
0
0
0
39
0
0
40
0
0
41
0
0
42
0
0
43
0
0
44
0
0
45
0
0
46
0
0
47
0
0
48
0
0
49
0
0
50
0
0
0
0
0
0
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
0
0
0
52
0
0
53
0
0
54
0
0
55
0
0
56
0
0
57
0
0
0
0
0
0
0
0
58
0
0
58
0
0
58
0
0
58
0
0
0
0
0
59
0
0
0
0
0
0
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
0
0
0
61
0
0
62
0
0
63
0
0
64
0
0
65
0
0
66
0
0
67
0
0
68
0
0
69
0
0
70
0
0
71
0
0
72
0
0
73
1,061,267
779,041
74
0
0
75
0
0
76
0
0
77
0
0
78
0
0
79
0
0
80
0
0
81
0
0
82
0
0
83
0
0
84
0
0
85
0
0
86
0
0
87
0
0
0
0
0
0
0
0
88
0
0
88
0
0
88
0
0
88
0
0
0
0
0
89
0
0
90
0
0
91
0
0
92
0
0
93
0
0
94
0
0
95
0
0
96
0
0
97
0
0
98
0
0
99
0
0
100
0
0
101
0
0
102
0
0
103
0
0
104
0
0
105
0
0
106
0
0
107
0
0
108
0
0
109
0
0
110
0
0
111
0
0
112
0
0
113
0
0
114
0
0
115
0
0
116
0
0
0
0
0
0
0
0
117
0
0
117
0
0
117
0
0
0
0
0
118
0
0
119
0
0
120
0
0
121
0
0
122
0
0
123
0
0
124
0
0
125
0
0
126
0
0
127
0
0
128
0
0
129
0
0
130
0
0
131
0
0
132
0
0
133
0
0
134
0
0
135
0
0
136
0
0
137
0
0
138
0
0
139
0
0
140
0
0
141
0
0
0
0
0
0
0
0
142
0
0
142
0
0
142
0
0
0
0
0
143
0
0
144
0
0
145
0
0
146
0
0
147
0
0
148
0
0
149
0
0
150
0
0
151
0
0
152
0
0
153
0
0
154
0
0
155
0
0
156
0
0
157
0
0
158
0
0
0
0
0
0
0
0
159
0
0
159
0
0
159
0
0
0
0
0
160
0
0
161
0
0
162
0
0
163
0
0
164
0
0
165
0
0
166
0
0
167
0
0
168
0
0
169
0
0
170
0
0
171
0
0
172
0
0
173
0
0
174
0
0
175
0
0
176
0
0
177
0
0
178
0
0
179
0
0
180
0
0
181
0
0
182
0
0
183
0
0
184
0
0
185
0
0
186
0
0
187
0
0
188
0
0
189
0
0
190
0
0
191
0
0
192
0
0
193
0
0
0
0
Totals
Prospectus ID
(4) DSCR
Occupancy Date
1
0.00
Dec-98
1
0.00
Dec-98
1
0.00
Dec-98
1
0.00
Jan-00
1
0.00
Dec-98
1
4.16
Jan-00
0
0.00
Jan-00
2
3.11
Mar-99
0
0.00
Jan-00
0
0.00
Jan-00
3
0.00
Mar-99
3
0.00
Mar-99
3
1.52
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
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
Jan-00
5
0.00
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
Dec-98
8
0.00
Mar-99
8
0.00
Mar-99
8
0.00
Mar-99
8
0.00
Mar-99
8
0.00
Mar-99
8
0.00
Apr-99
8
0.00
Mar-99
8
0.00
Jan-00
8
0.00
Mar-99
8
0.00
Apr-99
8
0.00
Mar-99
8
0.00
Jan-00
8
0.00
Jan-00
8
0.00
Jan-00
8
0.00
Mar-99
8
2.45
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
9
0.00
Jan-00
9
0.00
Jan-00
9
0.00
Jan-00
9
0.00
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
0.00
Jan-00
12
0.00
Jan-00
13
0.00
Jan-00
14
0.00
Jan-00
15
0.00
Jan-00
16
0.00
Jan-00
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
Jan-00
20
0.00
Jan-00
20
0.00
Jan-00
20
0.00
Jan-00
0
0.00
Jan-00
21
0.00
Jan-00
22
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
23
0.00
Jan-00
23
0.00
Jan-00
23
0.00
Jan-00
23
0.00
Jan-00
23
0.00
Jan-00
23
0.00
Jan-00
23
0.00
Jan-00
23
0.00
Jan-00
23
0.00
Jan-00
23
0.00
Jan-00
23
0.00
Jan-00
23
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
24
0.00
Jan-00
24
0.00
Jan-00
24
0.00
Jan-00
24
0.00
Jan-00
24
0.00
Jan-00
24
0.00
Jan-00
24
0.00
Jan-00
24
0.00
Jan-00
24
0.00
Jan-00
24
0.00
Jan-00
24
0.00
Jan-00
24
0.00
Jan-00
0
0.00
Jan-00
25
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
26
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
27
0.00
Jan-00
0
0.00
Jan-00
28
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
29
0.00
Jan-00
0
0.00
Jan-00
30
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
31
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
32
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
33
0.00
Jan-00
33
0.00
Jan-00
33
0.00
Jan-00
33
0.00
Jan-00
33
0.00
Jan-00
33
0.00
Jan-00
33
0.00
Jan-00
33
0.00
Jan-00
33
0.00
Jan-00
33
0.00
Jan-00
33
0.00
Jan-00
33
0.00
Jan-00
0
0.00
Jan-00
34
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
35
0.00
Jan-00
0
0.00
Jan-00
36
0.00
Jan-00
37
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
38
0.00
Jan-00
38
0.00
Jan-00
38
0.00
Jan-00
0
0.00
Jan-00
39
0.00
Jan-00
40
0.00
Jan-00
41
0.00
Jan-00
42
0.00
Jan-00
43
0.00
Jan-00
44
0.00
Jan-00
45
0.00
Jan-00
46
0.00
Jan-00
47
0.00
Jan-00
48
0.00
Jan-00
49
0.00
Jan-00
50
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
51
0.00
Jan-00
51
0.00
Jan-00
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
0.00
Jan-00
53
0.00
Jan-00
54
0.00
Jan-00
55
0.00
Jan-00
56
0.00
Jan-00
57
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
58
0.00
Jan-00
58
0.00
Jan-00
58
0.00
Jan-00
58
0.00
Jan-00
0
0.00
Jan-00
59
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
60
0.00
Jan-00
60
0.00
Jan-00
60
0.00
Jan-00
60
0.00
Jan-00
60
0.00
Jan-00
60
0.00
Jan-00
60
0.00
Jan-00
60
0.00
Jan-00
0
0.00
Jan-00
61
0.00
Jan-00
62
0.00
Jan-00
63
0.00
Jan-00
64
0.00
Jan-00
65
0.00
Jan-00
66
0.00
Jan-00
67
0.00
Jan-00
68
0.00
Jan-00
69
0.00
Jan-00
70
0.00
Jan-00
71
0.00
Jan-00
72
0.00
Jan-00
73
1.77
Apr-99
74
0.00
Jan-00
75
0.00
Jan-00
76
0.00
Jan-00
77
0.00
Jan-00
78
0.00
Jan-00
79
0.00
Jan-00
80
0.00
Jan-00
81
0.00
Jan-00
82
0.00
Jan-00
83
0.00
Jan-00
84
0.00
Jan-00
85
0.00
Jan-00
86
0.00
Jan-00
87
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
88
0.00
Jan-00
88
0.00
Jan-00
88
0.00
Jan-00
88
0.00
Jan-00
0
0.00
Jan-00
89
0.00
Jan-00
90
0.00
Jan-00
91
0.00
Jan-00
92
0.00
Jan-00
93
0.00
Jan-00
94
0.00
Jan-00
95
0.00
Jan-00
96
0.00
Jan-00
97
0.00
Jan-00
98
0.00
Jan-00
99
0.00
Jan-00
100
0.00
Jan-00
101
0.00
Jan-00
102
0.00
Jan-00
103
0.00
Jan-00
104
0.00
Jan-00
105
0.00
Jan-00
106
0.00
Jan-00
107
0.00
Jan-00
108
0.00
Jan-00
109
0.00
Jan-00
110
0.00
Jan-00
111
0.00
Jan-00
112
0.00
Jan-00
113
0.00
Jan-00
114
0.00
Jan-00
115
0.00
Jan-00
116
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
117
0.00
Jan-00
117
0.00
Jan-00
117
0.00
Jan-00
0
0.00
Jan-00
118
0.00
Jan-00
119
0.00
Jan-00
120
0.00
Jan-00
121
0.00
Jan-00
122
0.00
Jan-00
123
0.00
Jan-00
124
0.00
Jan-00
125
0.00
Jan-00
126
0.00
Jan-00
127
0.00
Jan-00
128
0.00
Jan-00
129
0.00
Jan-00
130
0.00
Jan-00
131
0.00
Jan-00
132
0.00
Jan-00
133
0.00
Jan-00
134
0.00
Jan-00
135
0.00
Jan-00
136
0.00
Jan-00
137
0.00
Jan-00
138
0.00
Jan-00
139
0.00
Jan-00
140
0.00
Jan-00
141
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
142
0.00
Jan-00
142
0.00
Jan-00
142
0.00
Jan-00
0
0.00
Jan-00
143
0.00
Jan-00
144
0.00
Jan-00
145
0.00
Jan-00
146
0.00
Jan-00
147
0.00
Jan-00
148
0.00
Jan-00
149
0.00
Jan-00
150
0.00
Jan-00
151
0.00
Jan-00
152
0.00
Jan-00
153
0.00
Jan-00
154
0.00
Jan-00
155
0.00
Jan-00
156
0.00
Jan-00
157
0.00
Jan-00
158
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
159
0.00
Jan-00
159
0.00
Jan-00
159
0.00
Jan-00
0
0.00
Jan-00
160
0.00
Jan-00
161
0.00
Jan-00
162
0.00
Jan-00
163
0.00
Jan-00
164
0.00
Jan-00
165
0.00
Jan-00
166
0.00
Jan-00
167
0.00
Jan-00
168
0.00
Jan-00
169
0.00
Jan-00
170
0.00
Jan-00
171
0.00
Jan-00
172
0.00
Jan-00
173
0.00
Jan-00
174
0.00
Jan-00
175
0.00
Jan-00
176
0.00
Jan-00
177
0.00
Jan-00
178
0.00
Jan-00
179
0.00
Jan-00
180
0.00
Jan-00
181
0.00
Jan-00
182
0.00
Jan-00
183
0.00
Jan-00
184
0.00
Jan-00
185
0.00
Jan-00
186
0.00
Jan-00
187
0.00
Jan-00
188
0.00
Jan-00
189
0.00
Jan-00
190
0.00
Jan-00
191
0.00
Jan-00
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
96%
(9)
1
0%
(9)
1
98%
0
1
0%
0
0
0%
0
2
94%
0
0
0%
0
0
0%
0
3
86%
0
3
91%
0
3
0%
0
0
0%
0
4
94%
0
0
0%
0
0
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
5
0%
0
0
0%
0
6
96%
0
7
93%
0
0
0%
0
0
0%
0
8
100%
0
8
54%
0
8
74%
0
8
100%
0
8
82%
0
8
100%
0
8
79%
0
8
100%
(5)
8
0%
(5)
8
100%
0
8
100%
0
8
65%
(6)
8
0%
(5)
8
0%
(6)
8
0%
(5)
8
100%
0
8
0%
0
0
0%
0
0
0%
0
9
0%
0
9
0%
0
9
0%
0
9
0%
0
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
0%
0
12
0%
0
13
0%
0
14
0%
0
15
0%
0
16
0%
0
17
96%
(2)
18
0%
0
19
0%
0
0
0%
0
0
0%
0
20
0%
0
20
0%
0
20
0%
0
20
0%
0
0
0%
0
21
0%
0
22
0%
0
0
0%
0
0
0%
0
23
0%
0
23
0%
0
23
0%
0
23
0%
0
23
0%
0
23
0%
0
23
0%
0
23
0%
0
23
0%
0
23
0%
0
23
0%
0
23
0%
(3)
0
0%
0
0
0%
0
24
0%
0
24
0%
0
24
0%
0
24
0%
0
24
0%
0
24
0%
0
24
0%
0
24
0%
0
24
0%
0
24
0%
0
24
0%
0
24
0%
(3)
0
0%
0
25
0%
0
0
0%
0
0
0%
0
26
0%
0
26
0%
0
26
0%
0
26
0%
0
26
0%
0
26
0%
0
26
0%
0
26
0%
0
26
0%
0
26
0%
0
26
0%
0
26
0%
0
26
0%
0
26
0%
0
26
0%
(3)
0
0%
0
0
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
0
27
0%
(3)
0
0%
0
28
0%
0
0
0%
0
0
0%
0
29
0%
0
29
0%
0
29
0%
0
29
0%
0
29
0%
0
29
0%
0
29
0%
0
29
0%
0
29
0%
0
29
0%
0
29
0%
0
29
0%
0
29
0%
0
29
0%
(3)
0
0%
0
30
0%
0
0
0%
0
0
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
0
31
0%
(3)
0
0%
0
0
0%
0
32
0%
0
32
0%
0
32
0%
0
32
0%
0
32
0%
0
32
0%
0
32
0%
0
32
0%
0
32
0%
0
32
0%
0
32
0%
0
32
0%
0
32
0%
0
32
0%
0
32
0%
(3)
0
0%
0
0
0%
0
33
0%
0
33
0%
0
33
0%
0
33
0%
0
33
0%
0
33
0%
0
33
0%
0
33
0%
0
33
0%
0
33
0%
0
33
0%
0
33
0%
(3)
0
0%
0
34
0%
0
0
0%
0
0
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
0
35
0%
(3)
0
0%
0
36
0%
0
37
0%
0
0
0%
0
0
0%
0
38
0%
0
38
0%
0
38
0%
(3)
0
0%
0
39
0%
0
40
0%
0
41
0%
0
42
0%
0
43
0%
0
44
0%
0
45
0%
0
46
0%
0
47
0%
0
48
0%
0
49
0%
0
50
0%
0
0
0%
0
0
0%
0
51
0%
0
51
0%
0
51
0%
0
51
0%
0
51
0%
0
51
0%
0
0
0%
0
52
0%
0
53
0%
0
54
0%
0
55
0%
0
56
0%
0
57
0%
0
0
0%
0
0
0%
0
58
0%
0
58
0%
0
58
0%
0
58
0%
0
0
0%
0
59
0%
0
0
0%
0
0
0%
0
60
0%
0
60
0%
0
60
0%
0
60
0%
0
60
0%
0
60
0%
0
60
0%
0
60
0%
0
0
0%
0
61
0%
0
62
0%
0
63
0%
0
64
0%
0
65
0%
0
66
0%
0
67
0%
0
68
0%
0
69
0%
0
70
0%
0
71
0%
0
72
0%
0
73
100%
(2)
74
0%
0
75
0%
0
76
0%
0
77
0%
0
78
0%
0
79
0%
0
80
0%
0
81
0%
0
82
0%
0
83
0%
0
84
0%
0
85
0%
0
86
0%
0
87
0%
0
0
0%
0
0
0%
0
88
0%
0
88
0%
0
88
0%
0
88
0%
0
0
0%
0
89
0%
0
90
0%
0
91
0%
0
92
0%
0
93
0%
0
94
0%
0
95
0%
0
96
0%
0
97
0%
0
98
0%
0
99
0%
0
100
0%
0
101
0%
0
102
0%
(3)
103
0%
0
104
0%
0
105
0%
0
106
0%
0
107
0%
0
108
0%
0
109
0%
0
110
0%
0
111
0%
0
112
0%
0
113
0%
0
114
0%
0
115
0%
0
116
0%
0
0
0%
0
0
0%
0
117
0%
0
117
0%
0
117
0%
0
0
0%
0
118
0%
0
119
0%
0
120
0%
0
121
0%
0
122
0%
0
123
0%
0
124
0%
0
125
0%
0
126
0%
0
127
0%
0
128
0%
0
129
0%
0
130
0%
0
131
0%
0
132
0%
0
133
0%
0
134
0%
0
135
0%
0
136
0%
0
137
0%
0
138
0%
0
139
0%
0
140
0%
0
141
0%
0
0
0%
0
0
0%
0
142
0%
0
142
0%
0
142
0%
0
0
0%
0
143
0%
0
144
0%
0
145
0%
0
146
0%
0
147
0%
0
148
0%
0
149
0%
0
150
0%
0
151
0%
0
152
0%
0
153
0%
0
154
0%
0
155
0%
0
156
0%
0
157
0%
0
158
0%
0
0
0%
0
0
0%
0
159
0%
0
159
0%
0
159
0%
0
0
0%
0
160
0%
0
161
0%
0
162
0%
0
163
0%
0
164
0%
0
165
0%
0
166
0%
0
167
0%
0
168
0%
0
169
0%
0
170
0%
0
171
0%
0
172
0%
0
173
0%
(3)
174
0%
0
175
0%
0
176
0%
0
177
0%
0
178
0%
0
179
0%
(3)
180
0%
(3)
181
0%
0
182
0%
(3)
183
0%
(3)
184
0%
(3)
185
0%
(3)
186
0%
0
187
0%
0
188
0%
0
189
0%
0
190
0%
(3)
191
0%
0
192
0%
(3)
193
0%
(3)
0
0
Totals
Prospectus ID
% Occ
%
Total Revenue
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
0
0
0
2
0
0
0
0
0
0
0
0
3
0
0
3
0
0
3
0
0
0
0
0
4
0
0
0
0
0
0
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
0
0
0
6
0
0
7
0
0
0
0
0
0
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
0
0
0
0
0
0
9
0
0
9
0
0
9
0
0
9
0
0
0
0
0
0
0
0
10
0
0
10
0
0
10
0
0
10
0
0
10
0
0
10
0
0
0
0
0
11
0
0
12
0
0
13
0
0
14
0
0
15
0
0
16
0
0
17
0
0
18
0
0
19
0
0
0
0
0
0
0
0
20
0
0
20
0
0
20
0
0
20
0
0
0
0
0
21
0
0
22
0
0
0
0
0
0
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
0
0
0
0
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
0
0
0
25
0
0
0
0
0
0
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
0
0
0
0
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
0
0
0
28
0
0
0
0
0
0
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
0
0
0
30
0
0
0
0
0
0
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
0
0
0
0
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
0
0
0
0
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
0
0
0
34
0
0
0
0
0
0
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
0
0
0
36
0
0
37
0
0
0
0
0
0
0
0
38
0
0
38
0
0
38
0
0
0
0
0
39
0
0
40
0
0
41
0
0
42
0
0
43
0
0
44
0
0
45
0
0
46
0
0
47
0
0
48
0
0
49
0
0
50
0
0
0
0
0
0
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
0
0
0
52
0
0
53
0
0
54
0
0
55
0
0
56
0
0
57
0
0
0
0
0
0
0
0
58
0
0
58
0
0
58
0
0
58
0
0
0
0
0
59
0
0
0
0
0
0
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
0
0
0
61
0
0
62
0
0
63
0
0
64
0
0
65
0
0
66
0
0
67
0
0
68
0
0
69
0
0
70
0
0
71
0
0
72
0
0
73
0
0
74
0
0
75
0
0
76
0
0
77
0
0
78
0
0
79
0
0
80
0
0
81
0
0
82
0
0
83
0
0
84
0
0
85
0
0
86
0
0
87
0
0
0
0
0
0
0
0
88
0
0
88
0
0
88
0
0
88
0
0
0
0
0
89
0
0
90
0
0
91
0
0
92
0
0
93
0
0
94
0
0
95
0
0
96
0
0
97
0
0
98
0
0
99
0
0
100
0
0
101
0
0
102
0
0
103
0
0
104
0
0
105
0
0
106
0
0
107
0
0
108
0
0
109
0
0
110
0
0
111
0
0
112
0
0
113
0
0
114
0
0
115
0
0
116
0
0
0
0
0
0
0
0
117
0
0
117
0
0
117
0
0
0
0
0
118
0
0
119
0
0
120
0
0
121
0
0
122
0
0
123
0
0
124
0
0
125
0
0
126
0
0
127
0
0
128
0
0
129
0
0
130
0
0
131
0
0
132
0
0
133
0
0
134
0
0
135
0
0
136
0
0
137
0
0
138
0
0
139
0
0
140
0
0
141
0
0
0
0
0
0
0
0
142
0
0
142
0
0
142
0
0
0
0
0
143
0
0
144
0
0
145
0
0
146
0
0
147
0
0
148
0
0
149
0
0
150
0
0
151
0
0
152
0
0
153
0
0
154
0
0
155
0
0
156
0
0
157
0
0
158
0
0
0
0
0
0
0
0
159
0
0
159
0
0
159
0
0
0
0
0
160
0
0
161
0
0
162
0
0
163
0
0
164
0
0
165
0
0
166
0
0
167
0
0
168
0
0
169
0
0
170
0
0
171
0
0
172
0
0
173
0
0
174
0
0
175
0
0
176
0
0
177
0
0
178
0
0
179
0
0
180
0
0
181
0
0
182
0
0
183
0
0
184
0
0
185
0
0
186
0
0
187
0
0
188
0
0
189
0
0
190
0
0
191
0
0
192
0
0
193
0
0
0
0
0
0
Totals
0
Prospectus ID
DSCR
1
0
1
0
1
0
1
0
1
0
1
0
0
0
2
0
0
0
0
0
3
0
3
0
3
0
0
0
4
0
0
0
0
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
0
0
6
0
7
0
0
0
0
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
0
0
0
0
9
0
9
0
9
0
9
0
0
0
0
0
10
0
10
0
10
0
10
0
10
0
0
10
0
0
0
11
0
12
0
13
0
14
0
15
0
16
0
17
0
18
0
19
0
0
0
0
0
20
0
20
0
20
0
20
0
0
0
21
0
22
0
0
0
0
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
0
0
0
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
0
0
25
0
0
0
0
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
0
0
0
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
0
0
28
0
0
0
0
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
0
0
30
0
0
0
0
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
0
0
0
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
0
0
0
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
0
0
34
0
0
0
0
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
0
0
36
0
37
0
0
0
0
0
38
0
38
0
38
0
0
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
0
0
0
0
51
0
51
0
51
0
51
0
51
0
51
0
0
0
52
0
53
0
54
0
55
0
56
0
57
0
0
0
0
0
58
0
58
0
58
0
58
0
0
0
59
0
0
0
0
0
60
0
60
0
60
0
60
0
60
0
60
0
60
0
60
0
0
0
61
0
62
0
63
0
64
0
65
0
66
0
67
0
68
0
69
0
70
0
71
0
72
0
73
0
74
0
75
0
76
0
77
0
78
0
79
0
80
0
81
0
82
0
83
0
84
0
85
0
86
0
87
0
0
0
0
0
88
0
88
0
88
0
88
0
0
0
89
0
90
0
91
0
92
0
93
0
94
0
95
0
96
0
97
0
98
0
99
0
100
0
101
0
102
0
103
0
104
0
105
0
106
0
107
0
108
0
109
0
110
0
111
0
112
0
113
0
114
0
115
0
116
0
0
0
0
0
117
0
117
0
117
0
0
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
0
0
0
0
142
0
142
0
142
0
0
0
143
0
144
0
145
0
146
0
147
0
148
0
149
0
150
0
151
0
152
0
153
0
154
0
155
0
156
0
157
0
158
0
0
0
0
0
159
0
159
0
159
0
0
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
0
0
Totals
0
0
Footnotes:
0
(1) Underwriting, and
1996 Financial
information obtained
from Annex B in
prospectus.
0
2) This asset is
currently
on the watchlist
Please see the
attached
watchlist for details.
3) Credit Tenant
Lease
0
(6) Represents the
consolidation of
Prospectus 8, Assets
# 12 and 14, per
Borrower reporting.
0
(7) Represents the
consolidation of
Prospectus 10, Assets
# 1 and 2, per
Borrower reporting.
0
(8) Represents the consolidation of Prospectus 10, Assets # 3 and 5, per
Borrower reporting..
Watchlist:
0
Prospectus ID
Property Type
City
17
Retail - Anchored
San Antonio
73
Office
Oak Brook
0
0
0
0
0
0
0
0
Total:
0
0
0
Prospectus ID
State
Stated Principal
Balance
17
TX
12,359,543
73
IL
4,718,703
0
0
0
0
0
0
0
0
0
0
0
0
Total:
0
4,718,703
0
0
0
Prospectus ID
Paid Thru Date
Maturity Date
17
05/11/99
07/11/28
73
03/11/99
09/11/28
0
0
0
0
0
0
0
0
Total:
0
0
0
Prospectus ID
% Current DSCR
17
N/A
73
N/A
0
0
0
0
0
0
0
0
Total:
0
0
0
Prospectus ID
Comment / Reason on Watch
List
17
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 Merchandise space is 63,404 square feet and
73
Property is 100% occupied by a single tenant, USN
0
Communications, who filed for bankruptcy protection
0
in Feb. 1999. Prior to filing, the tenant entered into
0
various contracts with vendors and allowed $743,022
0
in mechanic's liens to be placed on the property
Total:
0
0
0
Loan Mod:
0
S4
S57
S58
0
0
Prospectus ID
City
State
0
THIS REPORT IS
HISTORICAL
0
Information is as of
modification each line
it should not change
in the future only new
modifications should
be added.
0
Nothing to Report
0
0
0
Total For All Loans:
0
Nothing to Report
0
0
0
Total For Loans in
Current Month:
0
0
0
Modifications:
0
Maturity Date
Extentions:
0
Total:
0
0
0
0
0
* The information in
these columns is from
a particular point in
time and should not
change on this report
once assigned.
0
(1) Actual principal
loss taken by bonds
0
(2) Expected future
loss due to a rate
reduction. This is just
an estimate
calculated at the time
of the modification.
0
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
Effective Date of
Rehabilitation
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
Trust $
(2) Est. Future Interest Loss
to Trust $ (Rate Reduction)
COMMENT
$0
0
0
Loss:
S4
S55
S61
$0
0
0
Prospectus ID
Short Name (When
Appropriate)
Property Type
0
0
THIS REPORT IS
HISTORICAL
0
0
All information is
from the liquidation
date and does not
need to be updated.
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
Brokers Opinion
Effect Date of Sale
Sales Price
$0
0
0
P45
P7
P37
(d)
(e)
(f)
Net Amt Received
from Sale
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
thru
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
codes; App. -
Appraisal, BPO -
Brokers Opinion, Int -
Internal Value
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
Date
Other 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 Rate
Appraisal
BPO or
Internal Value**
Loss 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
Servicer - See
Special Servicer
Report
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
FCL - Foreclosure
$0
$0
LTM - Latest 12
Months either Last
Annual or Trailing 12
months
$0
$0
*Workout Strategy
should match the
CSSA Loan file using
abreviated words in
place of a code
number such as (FCL -
In Foreclosure, MOD
- - Modification, DPO -
Discount Payoff, NS -
Note Sale, BK -
Bankrupcy, PP -
Payment Plan, TBD -
To Be Determined
etc...)
$0
$0
It is possible to
combine the status
codes if the loan is
going in more than
one direction. (i.e.
FCL/Mod, BK/Mod,
BK/FCL/DPO)
$0
$0
**App - Appraisal,
BPO - Broker opinion,
Int. - Internal Value
$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
Date
Other 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.
or BPO (f)
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
