|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: PHARMANETICS INC, SC 13G, 1999-09-29 |
Next: FBR ASSET INVESTMENT CORP/VA, 424B3, 1999-09-29 |
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: September 17, 1999
(Date of earliest event reported)
CAPCO America Securitization Corporation
Commercial Mortgage Pass-Through Certificates
Series 1998-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 196 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 September 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
September 17, 1999
5.2 99 Comparative Financial Status
Report as of 09/13/99
Delinquent Loan Status Report as of
09/13/99
REO Status Report as of 09/13/99
Watch List as of 09/13/99
Historical Loan Modification Report
as of 09/13/99
Historical Loss Estimate Report as of
09/13/99
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION
CORPORATION, REGISTRANT
By: /S/_________________
Daniel B. Kirby,
Senior Vice President
By: /S/__________________
Sean D. Reilly,
Vice President
Date: September 23, 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
September 17, 1999
5.2 99 Comparative Financial Status
Report as of 09/13/99
Delinquent Loan Status Report as of
09/13/99
REO Status Report as of 09/13/99
Watch List as of 09/13/99
Historical Loan Modification Report
as of 09/13/99
Historical Loss Estimate Report as of
09/13/99
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
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 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
WAC: 8.019123%
WAMM: 307
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 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
WAC: 8.019123%
WAMM: 307
REMIC II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 264,500,000.00248,045,060.00 1,392,529.92
12476VAA9 1000.00000000 937.78850662 5.26476340
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 1,229,162,698 0.00
12476VAF8/U138 1000.00000000 986.78973427 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 1,229,162,697 1,392,529.92
Principal Negative Closing
Adj. or Loss Amortization Balance
Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 246,652,530.08
12476VAA9 0.00000000 0.00000000 932.52374321
A-1B 0.00 0.00 632,344,698.00
12476VAT8 0.00000000 0.00000000 1000.00000000
PS-1 0.00 0.001,227,770,168.29
12476VAF8/U138 0.00000000 0.00000000 985.67179095
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 0.001,227,770,167.08
Interest Interest Pass-Through
Payment Adjustment Rate (2)
Per $1,000 Per $1,000 Next Rate (3)
A-1A 1,211,286.71 0.00 5.86000000%
12476VAA9 4.57953388 0.00000000Fixed
A-1B 3,298,731.51 0.00 6.26000000%
12476VAT8 5.21666667 0.00000000Fixed
PS-1 1,759,580.94 0.00 1.71783372%
12476VAF8/U138 1.41261723 0.00000000 1.48758018%
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-5 144,156.27 0.00 7.93582329%
12476VAE1 6.61318622 0.00000000 7.70185585%
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-6 106,357.46 -86.07 5.86000000%
12476VAM3 4.87938488 -0.00394865Fixed
B-6H 4.88 0.00 5.86000000%
12476VAN1 4.88000000 0.00000000Fixed
R-1 0.00 0.00
12476VAP6 0.00000000 0.00000000
8,159,324.63 -86.07
Total P&I Paym 9,551,854.55 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: 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
WAC: 8.019123%
WAMM: 307
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1AL 264,500,000.00248,045,060.00 1,392,529.92
1000.00000000 937.78850662 5.26476340
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 0.00 246,652,530.08
0.00000000 0.00000000 932.52374321
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
0.001,227,770,167.08
Interest Interest Pass-Through
Payment Adjustment Rate (2)
Per $1,000 Per $1,000 Next Rate (3)
A-1AL 1,646,569.28 0.00 7.96582329%
6.22521467 0.00000000 7.73185585%
A-1BL 4,197,621.77 0.00 7.96582329%
6.63818608 0.00000000 7.73185585%
A-2L 413,432.08 0.00 7.96582329%
6.63818602 0.00000000 7.73185585%
A-3L 454,775.29 0.00 7.96582329%
6.63818607 0.00000000 7.73185585%
A-4L 392,760.48 0.00 7.96582329%
6.63818607 0.00000000 7.73185585%
A-5L 144,701.22 0.00 7.96582329%
6.63818586 0.00000000 7.73185585%
B-1L 206,716.04 0.00 7.96582329%
6.63818602 0.00000000 7.73185585%
B-2L 186,044.44 0.00 7.96582329%
6.63818614 0.00000000 7.73185585%
B-3L 103,358.02 0.00 7.96582329%
6.63818623 0.00000000 7.73185585%
B-4L 165,372.83 0.00 7.96582329%
6.63818588 0.00000000 7.73185585%
B-5L 103,358.02 0.00 7.96582329%
6.63818580 0.00000000 7.73185585%
B-6L 144,608.52 -86.07 7.96582329%
6.63423728 -0.00394865 7.73185585%
B-6HL 6.64 0.00 7.96582329%
6.64000000 0.00000000 7.73185585%
LR-1 0.00 0.00
12476VAQ4 0.00000000 0.00000000
8,159,324.63 -86.07
Total P&I Paym 9,551,854.55 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 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
WAC: 8.019123%
WAMM: 307
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: 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
Amount of Available Funds allocable to principal:
Principal Distribution Amount 1,392,529.92
P&I Advances made byBeginning Current Ending
UnreimbursePeriod Reimbursed Unreimbursed
0.00 0.00 0.00 0.00
Servicer 357,207.01 0.00 357,207.0168,814.81
Trustee 0.00 0.00 0.00 0.00
Fiscal Agent 0.00 0.00 0.00 0.00
Total P&I Advances 357,207.01 0.00 357,207.0168,814.81
Specially Serviced Mortgage Loans:
Amount of Property Advances made during Coll 0.00
Amount of P&I Advances made during Collectio 0.00
Aggregate Amount of Property Advances remain 0.00
Aggregate Amount of P&I Advances remaining U 0.00
Number of Outstanding Loans 195
Outstanding Principal Balance 1,227,770,168
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: 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
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 51,215.11
Current Period Trustee Fees 3,380.20
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 54,595.31
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: 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
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: 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
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: 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
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: 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
09/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/15/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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
09/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/15/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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
09/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/15/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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
09/17/99 0 0 8.0191% 7.9658%
0.00% 0.00%
08/17/99 0 0 8.0187% 7.9654%
0.00% 0.00%
07/16/99 0 0 7.7842% 7.7309%
0.00% 0.00%
06/17/99 0 0 8.0178% 7.9645%
0.00% 0.00%
05/17/99 0 0 7.7835% 7.7302%
0.00% 0.00%
04/16/99 0 0 8.0170% 7.9637%
0.00% 0.00%
03/17/99 0 0 7.5314% 7.4781%
0.00% 0.00%
02/18/99 0 0 7.9320% 7.8787%
0.00% 0.00%
01/15/99 0 0 7.8848% 7.8315%
0.00% 0.00%
12/17/98 0 0 7.7821% 7.7288%
0.00% 0.00%
11/18/98 0 0 8.0147% 7.9614%
0.00% 0.00%
10/16/98 0 0 7.7822% 7.7289%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
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: 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
Delinquent Loan Detail
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
135 08/11/99 14,169
166 08/11/99 10,251
69 08/11/99 37,185
178 08/11/99 7,210
0
0
0
0
0
0
0
Total 68,815
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
OutstandinOut. Property
DisclosureP&I Protection Advance
Control # Advances**Advances Description (1)
135 14,169 0 B
166 10,251 0 B
69 37,185 0 B
178 7,210 0 B
0
0
0
0
0
0 0
0 0
Total 68,815 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
135
166
69
178
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
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: 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1,000,000 20 13,035,626 1.06%
1,000,001to 4,999,999 104 267,357,581 21.78%
4,999,999to 9,999,999 49 367,470,098 29.93%
9,999,999to 14,999,999 10 124,792,850 10.16%
14,999,999to 19,999,999 3 48,642,167 3.96%
19,999,999to 24,999,999 0 0 0.00%
24,999,999to 29,999,999 1 26,431,976 2.15%
29,999,999to 34,999,999 1 34,530,927 2.81%
34,999,999to 39,999,999 1 37,031,223 3.02%
39,999,999to 44,999,999 0 0 0.00%
44,999,999to 49,999,999 4 189,337,696 15.42%
49,999,999to 54,999,999 1 54,085,604 4.41%
54,999,999to 59,999,999 0 0 0.00%
59,999,999to 64,999,999 0 0 0.00%
64,999,999to 69,999,999 1 65,054,421 5.30%
69,999,999to 999,999,999 0 0 0.00%
Total 1951,227,770,16 100.00%
Average Scheduled Balance is 6,296,257
Maximum Scheduled Balance is 65,054,421
Minimum Scheduled Balance is 111,370
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Other 22 338,641,682 27.58%
Office 36 246,699,937 20.09%
Retail 50 220,013,187 17.92%
Multifamily 55 212,674,212 17.32%
Industrial 15 94,030,106 7.66%
Lodging 2 57,143,406 4.65%
Mobile Home 12 49,065,713 4.00%
Health Care 3 9,501,925 0.77%
Total 1951,227,770,168 100.00%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Various 22 338,641,682 27.58%
California 29 208,796,818 17.01%
New York 16 91,994,262 7.49%
North Carolina 7 70,695,433 5.76%
Michigan 13 67,478,308 5.50%
Texas 16 54,248,616 4.42%
Illinois 8 44,967,537 3.66%
Florida 8 42,173,065 3.43%
Hawaii 2 38,892,383 3.17%
Pennsylvania 7 35,439,976 2.89%
Ohio 7 31,231,787 2.54%
Wisconsin 6 24,325,406 1.98%
Georgia 5 23,084,200 1.88%
Arizona 4 20,994,448 1.71%
Virginia 3 17,352,202 1.41%
Alabama 2 16,603,104 1.35%
Minnesota 6 13,066,210 1.06%
Maryland 3 10,021,587 0.82%
Alaska 1 9,696,280 0.79%
Oklahoma 2 9,641,418 0.79%
Indiana 3 9,267,244 0.75%
Louisiana 3 8,628,127 0.70%
Colorado 4 6,390,782 0.52%
Kentucky 2 6,029,830 0.49%
New Jersey 3 4,874,597 0.40%
Tennessee 3 4,262,592 0.35%
Iowa 2 3,934,605 0.32%
Rhode Island 1 3,816,235 0.31%
Massachusetts 1 3,334,229 0.27%
Washington 2 3,051,958 0.25%
Other 4 4,835,248 0.39%
Total 1951,227,770,168 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.00%or less 15 118,559,433 9.66%
7.00%to 7.25% 45 249,459,166 20.32%
7.25%to 7.50% 40 118,404,601 9.64%
7.50%to 7.75% 34 132,958,141 10.83%
7.75%to 8.00% 14 101,722,410 8.29%
8.00%to 8.25% 8 50,464,592 4.11%
8.25%to 8.50% 32 429,704,903 35.00%
8.50%to 8.75% 3 10,244,148 0.83%
8.75%to 9.00% 3 6,620,152 0.54%
9.00%to 9.25% 0 0 0.00%
9.25%to 9.50% 1 9,632,622 0.78%
9.50%to 9.75% 0 0 0.00%
9.75%to 10.00% 0 0 0.00%
Total 1951,227,770,16 100.00%
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: 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
Pool Total
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 1951,227,770,16 100.00%
1+ to 2 years 0 0 0.00%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or more 0 0 0.00%
Total 1951,227,770,16 100.00%
Weighted Ave 0.9
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
120 months or less 25 139,406,381 11.35%
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 25 139,406,381 11.35%
Weighted Ave 108
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1or less 0 0 0.00%
1.0001to 1.1 2 16,827,803 1.37%
1.1001to 1.2 3 40,241,972 3.28%
1.2001to 1.3 2 5,432,709 0.44%
1.3001to 1.4 4 80,440,780 6.55%
1.4001to 1.5 0 0 0.00%
1.5001to 1.6 6 23,259,880 1.89%
1.6001to 1.7 3 7,059,186 0.57%
1.7001to 1.8 3 57,092,883 4.65%
1.8001to 1.9 3 65,297,385 5.32%
1.9001to 2 2 11,353,799 0.92%
2.0001to 2.4 2 22,510,541 1.83%
2.4001to 2.8 1 15,793,034 1.29%
2.8001to 3 0 0 0.00%
3.0001& above 11 196,286,673 15.99%
Unknown
Total 1951,227,770,16 100.00%
Weighted Average Debt Service Coverage Ratio is 2.590
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 25 139,406,381 11.35%
Amortizing Balloon 1691,086,685,85 88.51%
Interest Only / Balloon 1 1,677,936 0.14%
Total 1951,227,770,16 100.00%
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 1,861,160 0.15%
0121 to 180 months 0 0 0.00%
0181 to 360 months 1691,086,502,62 88.49%
Total 1701,088,363,78 88.65%
Weighted Ave 333
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 44 552,432,178 44.99%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 151 675,337,990 55.01%
Total 1951,227,770,16 100.00%
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: 09/17/99
Payment Date: 09/17/99
Prior Payment: 08/17/99
Record Date: 09/10/99
Loan Level Detail
Property Operating
Disclosure Type Maturity Statement
Control # Group Code Date DSCR Date
1CAP980DA Other 07/11/28 3.58012/31/98
2CAP980DA Office 09/11/28 1.86012/31/98
3CAP980DA Other 10/11/28 1.31012/31/98
4CAP980DA Lodging 09/11/23 3.25012/31/98
5CAP980DA Other 09/11/28 1.78012/31/98
8CAP980DA Other 06/11/28
10CAP980DA Other 05/11/28 2.03012/31/98
11CAP980DA Office 03/11/25 2.68012/31/98
12CAP980DA Office 09/11/08
13CAP980DA Mobile Home 01/11/28 1.18012/31/98
14CAP980DA Office 06/11/28 1.34012/31/98
15CAP980DA Multifamily 06/11/28 1.19012/31/98
16CAP980DA Office 06/11/28
17CAP980DA Retail 07/11/28
18CAP980DA Office 09/11/08
19CAP980DA Office 09/11/08
20CAP980DA Other 09/11/27
21CAP980DA Multifamily 07/11/28 1.12012/31/98
22CAP980DA Office 09/11/28
23CAP980DA Other 09/01/08 5.10012/31/98
24CAP980DA Other 09/01/08 5.46012/31/98
25CAP980DA Retail 06/11/28 1.35012/31/98
26CAP980DA Other 09/01/08 5.62012/31/98
27CAP980DA Other 09/01/08 5.34012/31/98
28CAP980DA Retail 09/11/28 1.91012/31/98
29CAP980DA Other 09/01/08 5.42012/31/98
30CAP980DA Lodging 04/11/23 1.90012/31/98
31CAP980DA Other 09/01/08 5.31012/31/98
32CAP980DA Other 09/01/08 5.87012/31/98
33CAP980DA Other 09/01/08 5.47012/31/98
34CAP980DA Retail 09/11/28
35CAP980DA Other 09/01/08 5.49012/31/98
36CAP980DA Retail 04/11/28
37CAP980DA Retail 03/11/28 1.06012/31/98
39CAP980DA Industrial 02/11/28
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 1.10012/31/98
46CAP980DA Retail 12/11/27
47CAP980DA Office 09/11/27 1.75012/31/98
48CAP980DA Mobile Home 06/11/28 1.58012/31/98
49CAP980DA Office 09/11/28
50CAP980DA Office 09/11/28
51CAP980DA Other 07/11/28
52CAP980DA Retail 09/11/23 1.31012/31/98
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 1.52012/31/98
67CAP980DA Office 08/11/28
68CAP980DA Retail 08/11/28
69CAP980DA Retail 08/11/28
70CAP980DA Multifamily 08/11/28
71CAP980DA Mobile Home 07/11/28
72CAP980DA Office 05/11/26 2.08012/31/98
73CAP980DA Office 09/11/28
74CAP980DA Multifamily 09/11/28
75CAP980DA Multifamily 07/11/28
76CAP980DA Industrial 07/11/23
77CAP980DA Multifamily 06/11/28
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 1.53012/31/98
86CAP980DA Retail 04/11/28
87CAP980DA Retail 06/11/23
88CAP980DA Other 07/11/23
89CAP980DA Multifamily 07/11/28 1.26012/31/98
90CAP980DA Multifamily 08/11/28
91CAP980DA Multifamily 10/11/22
92CAP980DA Retail 06/11/28
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 1.74012/31/98
98CAP980DA Multifamily 03/11/23
99CAP980DA Office 02/11/25
100CAP980DA Health Care 02/11/23
101CAP980DA Industrial 07/11/28
102CAP980DA Industrial 09/11/08
104CAP980DA Office 06/11/22
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 1.57012/31/98
114CAP980DA Multifamily 04/11/28
115CAP980DA Retail 08/11/28
116CAP980DA Multifamily 06/11/23
117CAP980DA Other 09/11/23
118CAP980DA Office 05/11/25 1.70012/31/98
119CAP980DA Retail 08/11/23
120CAP980DA Multifamily 04/11/28
121CAP980DA Retail 08/11/23
122CAP980DA Retail 01/11/25 1.67012/31/98
123CAP980DA Office 07/11/23
124CAP980DA Multifamily 05/11/28
125CAP980DA Mobile Home 07/11/23 1.56012/31/98
126CAP980DA Multifamily 07/11/28
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 1.64012/31/98
136CAP980DA Retail 04/11/28
137CAP980DA Office 05/11/23
138CAP980DA Multifamily 04/11/23
139CAP980DA Multifamily 04/11/28
140CAP980DA Multifamily 09/11/23
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 1.24012/31/98
146CAP980DA Multifamily 05/11/28
147CAP980DA Retail 09/11/20 1.95012/31/98
148CAP980DA Retail 09/11/23 1.86012/31/98
149CAP980DA Multifamily 07/11/28
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 1.51012/31/98
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 12/31/98
113B CAP980DA Retail 01/11/01
58A CAP980DA Office 05/11/28
58B CAP980DA Industrial 03/11/28
58C CAP980DA Office 05/11/28
7A CAP980DA Industrial 09/11/27
7B CAP980DA Industrial 09/11/05
9A CAP980DA Multifamily 10/11/28
9B CAP980DA Multifamily 10/11/27
9C CAP980DA Multifamily 10/11/27
6CAP980DB Retail 09/11/28
38CAP980DB Other 09/11/08 12/31/98
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 65,054,421 8.400% 499281.48
2CA 54,085,604 8.500% 418527
3VV 49,208,611 7.750% 355262.83
4NY 47,510,784 8.500% 386777.96
5VV 46,241,257 6.890% 307122.38
8VV 34,530,927 8.380% 264728.13
10VV 17,578,874 8.000% 130214.75
11CA 15,793,034 6.820% 108894.15
12CA 14,366,110 7.540% 183620.78
13AZ 15,270,259 7.260% 105842.48
14PA 14,769,215 8.500% 114458.04
15GA 13,868,491 7.800% 100781.88
16IL 12,963,903 8.500% 100467.29
17TX 12,314,753 7.180% 84272.89
18FL 11,346,615 7.540% 145027.02
19CA 11,819,644 7.250% 94014.55
20VV 11,505,555 8.430% 89196.16
21AL 11,103,222 8.000% 82144.3
22OH 10,735,341 8.500% 83072.66
23VV 9,759,550 7.030% 102853.41
24VV 9,585,309 7.030% 101017.14
25CA 9,803,917 8.500% 75978.12
26VV 9,355,567 7.030% 98595.95
27VV 9,330,912 7.030% 97639.15
28AK 9,696,280 8.080% 72187.15
29VV 9,248,779 7.030% 97470.54
30TX 9,632,622 9.500% 85236.57
31VV 9,226,734 7.030% 96549.16
32VV 9,141,708 7.030% 96342.14
33VV 9,104,201 7.030% 95266.97
34CA 9,430,874 8.500% 72978.37
35VV 8,968,708 7.030% 93849.03
36CA 9,235,649 8.500% 71652.97
37NY 8,954,143 8.030% 66595.06
39CA 8,304,370 8.500% 64534.89
40VA 8,137,844 8.000% 60250.52
41IL 7,972,141 8.500% 61807.93
42TX 7,920,383 6.950% 52955.83
43MI 7,914,991 7.530% 56101.59
44NY 7,906,410 8.500% 61181.7
45FL 7,873,660 8.385% 60862.26
46MI 7,636,636 7.500% 54189.12
47NC 7,392,947 8.210% 56134.23
48IN 7,022,954 7.210% 48242.03
49VA 6,987,970 8.025% 51768.21
50CA 6,932,394 6.770% 45494.97
51VV 6,901,956 8.380% 52875.28
52CA 6,659,036 7.340% 49181.54
53FL 6,597,592 8.000% 48908.29
54WI 6,486,250 7.210% 47535.3
55MN 6,508,786 8.500% 50581.05
56FL 6,444,895 7.550% 45987.88
57PA 6,353,740 8.500% 49240.05
59MD 6,278,740 8.500% 48625.97
60VV 6,046,699 7.340% 44919.14
61OK 6,045,237 7.090% 40952.83
62CA 5,940,565 6.970% 39797.34
63LA 5,940,608 7.250% 40930.58
64CA 5,822,277 8.400% 44684.97
65NC 5,715,701 6.910% 40660.8
66CA 5,690,327 8.440% 43798.83
67IL 5,633,721 8.500% 43612.75
68AL 5,499,882 7.360% 38275.75
69MI 5,447,899 7.160% 37184.54
70OH 5,375,328 6.900% 35761.99
71IL 5,002,761 7.480% 35241.2
72NY 4,931,667 7.270% 34874.39
73IL 4,705,209 8.550% 36574.91
74WI 4,685,745 6.910% 31183.43
75MI 4,650,946 7.030% 31363.97
76OH 4,628,578 7.470% 34640.92
77TX 4,631,713 7.420% 32467.25
78OH 4,529,403 8.160% 33977.16
79WI 4,489,700 8.500% 34794.15
80NY 4,330,772 7.280% 31888.59
81MI 4,303,776 7.530% 30505.24
82NY 4,058,612 6.860% 28745.4
83IL 4,060,852 8.500% 31505.32
84PA 3,934,633 7.070% 28450.04
85CA 3,954,922 7.050% 26746.55
86CA 3,902,189 8.500% 30274.37
87RI 3,816,235 7.060% 27607.25
88VV 3,811,790 7.080% 27585.77
89CA 3,762,750 7.290% 26025.88
90PA 3,663,774 7.020% 24665.91
91CA 3,590,088 7.890% 28162.53
92CA 3,609,187 8.900% 28983.93
93OK 3,596,181 7.230% 24713.78
94CA 3,560,794 6.850% 23589.33
95NY 3,543,359 7.280% 26090.67
96KY 3,466,212 7.080% 23473.94
97GA 3,458,679 6.850% 22934.07
98TN 3,331,409 7.030% 26809.97
99FL 3,341,390 7.650% 24844.93
100MA 3,334,229 8.080% 26422.19
101CA 3,327,015 8.400% 25534.27
102CA 3,174,829 7.880% 31626.19
104IL 3,093,027 8.510% 25617.92
105MD 3,077,716 8.500% 23851.6
106GA 3,044,518 7.100% 22126.14
107OH 3,047,001 7.590% 23090.51
108PA 3,009,303 7.800% 23137.74
109NC 2,971,222 6.800% 19557.76
110NC 2,966,099 7.280% 20526.37
111NC 2,910,457 7.370% 21551.4
112TX 2,916,866 7.910% 21534.01
114FL 2,765,226 7.190% 18987.12
115PA 2,674,665 7.200% 18327.28
116TX 2,653,466 7.210% 19446.26
117VV 2,644,268 7.400% 19630.97
118KY 2,563,618 7.610% 18929.59
119TX 2,511,014 7.050% 18104.29
120FL 2,493,452 7.230% 17210.11
121NJ 2,463,316 7.280% 18118.52
122IA 2,445,912 8.670% 19882.34
123NC 2,361,964 7.240% 17331.91
124NY 2,373,793 7.420% 16649.87
125MI 2,300,443 6.880% 16359.94
126NY 2,263,813 7.280% 16669.04
127AZ 2,254,606 7.100% 15322.33
128CA 2,227,843 7.530% 16333.68
129VA 2,226,388 7.580% 15855.77
130MI 2,224,064 7.500% 15732.33
131CA 2,211,105 7.530% 16671.23
132CO 2,182,030 7.110% 14866.81
133TX 2,106,260 7.290% 15559.53
134CA 2,056,242 7.060% 13888.74
135MI 2,049,656 7.260% 14169.25
136AZ 2,035,197 7.320% 14150.77
137CA 2,003,687 7.370% 14903.34
138TX 1,960,860 7.230% 14430.38
139OH 1,930,835 7.210% 13283.55
140TX 1,871,951 6.820% 13211.42
141CO 1,772,948 7.530% 13336.99
142VV 1,733,326 6.830% 11443.68
143MN 1,732,279 8.500% 13410.23
144CA 1,677,936 7.550% 12618.19
145MI 1,669,959 7.410% 12463.5
146WA 1,677,589 7.230% 11553.52
147WI 1,657,520 8.800% 14409.23
148IN 1,579,159 7.530% 11855.1
149NY 1,574,826 7.280% 11595.86
150KS 1,563,017 7.250% 10778.39
151IL 1,535,923 7.040% 10353.86
152IA 1,488,693 7.400% 10385.7
153MN 1,483,255 7.330% 10314.16
154NJ 1,481,315 7.820% 10818.83
155KS 1,471,678 7.430% 11016.66
156TX 1,463,461 7.750% 11254.4
157AZ 1,434,385 7.110% 10421.65
158GA 1,434,088 7.910% 11071.66
159VV 1,403,146 7.420% 10456.58
160MN 1,380,557 7.170% 10047.25
161MI 1,384,675 7.410% 9702.87
162WA 1,374,369 7.300% 9529.44
163MN 1,366,571 7.320% 9479.64
164CA 1,353,445 8.900% 10868.97
165CA 1,342,590 7.480% 10069.48
166FL 1,310,235 8.200% 10251.02
167GA 1,278,424 7.420% 9539.34
168CO 1,253,839 7.420% 9355.89
169NY 1,218,558 7.910% 9496.71
170CO 1,181,965 7.530% 8891.32
171TX 1,179,366 7.940% 9214.15
172TX 1,128,096 7.600% 8049.25
173PA 1,034,646 7.640% 13277.48
174NV 1,061,519 7.250% 7806.31
175TX 991,314 7.520% 7005.85
176OH 985,300 7.270% 7240.96
177NY 984,971 7.530% 7409.44
178NJ 929,966 8.500% 7210.02
179MI 798,156 7.640% 10242.64
180MS 739,034 7.640% 9483.93
181NY 738,200 7.280% 5435.55
182MI 665,130 7.640% 8535.54
183MD 665,130 7.640% 8535.54
184WI 665,130 7.640% 8535.54
185IN 665,130 7.640% 8535.54
186NY 590,560 7.280% 4348.44
187MN 594,763 8.500% 4606.17
188NY 541,346 7.280% 3986.08
189TX 523,072 7.510% 3920.1
190TN 487,762 7.640% 6259.39
191NY 472,448 7.280% 3478.76
192TN 443,421 7.640% 5690.36
193TX 443,421 7.640% 5690.36
113A LA 2,576,149 7.510% 19415.6
113B LA 111,370 7.510% 7780.7
58A WI 6,341,062 8.500% 49188.71
58B WI 0 0.000% 0
58C MN 0 0.000% 0
7A HA 37,031,223 7.070% 253120.59
7B HA 1,861,160 7.020% 31715.16
9A MI 26,431,976 7.790% 191403.53
9B MI 0 0.000% 0
9C MI 0 0.000% 0
6NC 46,377,043 8.500% 358876.72
38VV 8,259,384 8.049% 107736.46
103CA 3,158,393 7.540% 23731.04
1,227,770,168
(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
Loan
Disclosure Prepayment Status
Control # PrepaymentDate Code (1)
1 0
2 0
3 0
4 0
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
69 0 B
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
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 B
136 0
137 0
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 B
167 0
168 0
169 0
170 0
171 0
172 0
173 0
174 0
175 0
176 0
177 0
178 0 B
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 09/13/99
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 65,054,421 11-Sep-99
0 0 0-Jan-00
2 54,085,604 11-Sep-99
0 0 0-Jan-00
0 0 0-Jan-00
3 0 0-Jan-00
3 0 0-Jan-00
3 49,208,611 11-Sep-99
0 0 0-Jan-00
4 47,510,784 11-Sep-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 46,241,257 11-Sep-99
0 0 0-Jan-00
6 46,377,043 11-Sep-99
7 38,892,383 11-Sep-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 34,530,927 11-Sep-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 26,431,976 11-Sep-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 17,578,874 11-Sep-99
0 0 0-Jan-00
11 15,793,034 11-Sep-99
12 14,366,110 11-Sep-99
13 15,270,259 11-Sep-99
14 14,769,215 11-Sep-99
15 13,868,491 11-Sep-99
16 12,963,903 11-Sep-99
17 12,314,753 11-Sep-99
18 11,346,615 11-Sep-99
19 11,819,644 11-Sep-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 11,505,555 11-Sep-99
0 0 0-Jan-00
21 11,103,222 11-Sep-99
22 10,735,341 11-Sep-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 9,759,550 1-Sep-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 9,585,309 1-Sep-99
0 0 0-Jan-00
25 9,803,917 11-Sep-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 9,355,567 1-Sep-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 9,330,912 1-Sep-99
0 0 0-Jan-00
28 9,696,280 11-Sep-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 9,248,779 1-Sep-99
0 0 0-Jan-00
30 9,632,622 11-Sep-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 9,226,734 1-Sep-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 9,141,708 1-Sep-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 9,104,201 1-Sep-99
0 0 0-Jan-00
34 9,430,874 11-Sep-99
0 0 0-Jan-00
0 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 0 0-Jan-00
35 8,968,708 1-Sep-99
0 0 0-Jan-00
36 9,235,649 11-Sep-99
37 8,954,143 11-Sep-99
0 0 0-Jan-00
0 0 0-Jan-00
38 0 0-Jan-00
38 0 0-Jan-00
38 8,259,384 11-Sep-99
0 0 0-Jan-00
39 8,304,370 11-Sep-99
40 8,137,844 11-Sep-99
41 7,972,141 11-Sep-99
42 7,920,383 11-Sep-99
43 7,914,991 11-Sep-99
44 7,906,410 11-Sep-99
45 7,873,660 11-Sep-99
46 7,636,636 11-Sep-99
47 7,392,947 11-Sep-99
48 7,022,954 11-Sep-99
49 6,987,970 11-Sep-99
50 6,932,394 11-Sep-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 6,901,956 11-Sep-99
0 0 0-Jan-00
52 6,659,036 11-Sep-99
53 6,597,592 11-Sep-99
54 6,486,250 11-Sep-99
55 6,508,786 11-Sep-99
56 6,444,895 11-Sep-99
57 6,353,740 11-Sep-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 6,341,062 11-Sep-99
0 0 0-Jan-00
59 6,278,740 11-Sep-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 6,046,699 11-Sep-99
0 0 0-Jan-00
61 6,045,237 11-Sep-99
62 5,940,565 11-Sep-99
63 5,940,608 11-Sep-99
64 5,822,277 11-Sep-99
65 5,715,701 11-Sep-99
66 5,690,327 11-Sep-99
67 5,633,721 11-Sep-99
68 5,499,882 11-Sep-99
69 5,447,899 11-Aug-99
70 5,375,328 11-Sep-99
71 5,002,761 11-Sep-99
72 4,931,667 11-Sep-99
73 4,705,209 11-Sep-99
74 4,685,745 11-Sep-99
75 4,650,946 11-Sep-99
76 4,628,578 11-Sep-99
77 4,631,713 11-Sep-99
78 4,529,403 11-Sep-99
79 4,489,700 11-Sep-99
80 4,330,772 11-Sep-99
81 4,303,776 11-Sep-99
82 4,058,612 11-Sep-99
83 4,060,852 11-Sep-99
84 3,934,633 11-Sep-99
85 3,954,922 11-Sep-99
86 3,902,189 11-Sep-99
87 3,816,235 11-Sep-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 3,811,790 11-Sep-99
0 0 0-Jan-00
89 3,762,750 11-Sep-99
90 3,663,774 11-Sep-99
91 3,590,088 11-Sep-99
92 3,609,187 11-Sep-99
93 3,596,181 11-Sep-99
94 3,560,794 11-Sep-99
95 3,543,359 11-Sep-99
96 3,466,212 11-Sep-99
97 3,458,679 11-Sep-99
98 3,331,409 11-Sep-99
99 3,341,390 11-Sep-99
100 3,334,229 11-Sep-99
101 3,327,015 11-Sep-99
102 3,174,829 11-Sep-99
103 3,158,393 11-Sep-99
104 3,093,027 11-Sep-99
105 3,077,716 11-Sep-99
106 3,044,518 11-Sep-99
107 3,047,001 11-Sep-99
108 3,009,303 11-Sep-99
109 2,971,222 11-Sep-99
110 2,966,099 11-Sep-99
111 2,910,457 11-Sep-99
112 2,916,866 11-Sep-99
113 2,687,519 11-Sep-99
114 2,765,226 11-Sep-99
115 2,674,665 11-Sep-99
116 2,653,466 11-Sep-99
0 0 0-Jan-00
0 0 0-Jan-00
117 0 0-Jan-00
117 0 0-Jan-00
117 2,644,268 11-Sep-99
0 0 0-Jan-00
118 2,563,618 11-Sep-99
119 2,511,014 11-Sep-99
120 2,493,452 11-Sep-99
121 2,463,316 11-Sep-99
122 2,445,912 11-Sep-99
123 2,361,964 11-Sep-99
124 2,373,793 11-Sep-99
125 2,300,443 11-Sep-99
126 2,263,813 11-Sep-99
127 2,254,606 11-Sep-99
128 2,227,843 11-Sep-99
129 2,226,388 11-Sep-99
130 2,224,064 11-Sep-99
131 2,211,105 11-Sep-99
132 2,182,030 11-Sep-99
133 2,106,260 11-Sep-99
134 2,056,242 11-Sep-99
135 2,049,656 11-Aug-99
136 2,035,197 11-Sep-99
137 2,003,687 11-Sep-99
138 1,960,860 11-Sep-99
139 1,930,835 11-Sep-99
140 1,871,951 11-Sep-99
141 1,772,948 11-Sep-99
0 0 0-Jan-00
0 0 0-Jan-00
142 0 0-Jan-00
142 0 0-Jan-00
142 1,733,326 11-Sep-99
0 0 0-Jan-00
143 1,732,279 11-Sep-99
144 1,677,936 11-Sep-99
145 1,669,959 11-Sep-99
146 1,677,589 11-Sep-99
147 1,657,520 11-Sep-99
148 1,579,159 11-Sep-99
149 1,574,826 11-Sep-99
150 1,563,017 11-Sep-99
151 1,535,923 11-Sep-99
152 1,488,693 11-Sep-99
153 1,483,255 11-Sep-99
154 1,481,315 11-Sep-99
155 1,471,678 11-Sep-99
156 1,463,461 11-Sep-99
157 1,434,385 11-Sep-99
158 1,434,088 11-Sep-99
0 0 0-Jan-00
0 0 0-Jan-00
159 0 0-Jan-00
159 0 0-Jan-00
159 1,403,146 11-Sep-99
0 0 0-Jan-00
160 1,380,557 11-Sep-99
161 1,384,675 11-Sep-99
162 1,374,369 11-Sep-99
163 1,366,571 11-Sep-99
164 1,353,445 11-Sep-99
165 1,342,590 11-Sep-99
166 1,310,235 11-Aug-99
167 1,278,424 11-Sep-99
168 1,253,839 11-Sep-99
169 1,218,558 11-Sep-99
170 1,181,965 11-Sep-99
171 1,179,366 11-Sep-99
172 1,128,096 11-Sep-99
173 1,034,646 11-Sep-99
174 1,061,519 11-Sep-99
175 991,314 11-Sep-99
176 985,300 11-Sep-99
177 984,971 11-Sep-99
178 929,966 11-Aug-99
179 798,156 11-Sep-99
180 739,034 11-Sep-99
181 738,200 11-Sep-99
182 665,130 11-Sep-99
183 665,130 11-Sep-99
184 665,130 11-Sep-99
185 665,130 11-Sep-99
186 590,560 11-Sep-99
187 594,763 11-Sep-99
188 541,346 11-Sep-99
189 523,072 11-Sep-99
190 487,762 11-Sep-99
191 472,448 11-Sep-99
192 443,421 11-Sep-99
193 443,421 11-Sep-99
0 0 0-Jan-00
0 0 0-Jan-00
Totals 1,227,770,168 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 0.00
38 0 0.00
38 0 0.00
0 0 0.00
39 1,399,665 925,341.00
40 1,997,446 1,028,450.00
41 2,333,286 944,279.00
42 2,056,877 726,648.00
43 1,291,649 869,075.00
44 1,347,000 1,109,643.00
45 1,738,314 919,612.00
46 808,872 394,753.00
47 1,672,619 1,173,930.00
48 1,336,865 848,593.00
49 1,246,411 958,771.00
50 1,374,352 995,206.00
0 0 0.00
0 0 0.00
51 1,149,735 969,542.00
51 360,755 245,392.00
51 314,206 213,728.00
51 256,020 174,149.00
51 232,745 158,317.00
51 2,313,461 1,761,128.00
0 0 0.00
52 1,466,682 1,263,740.00
53 1,398,721 784,777.00
54 1,020,065 0.00
55 1,390,022 752,850.00
56 1,471,863 719,989.00
57 1,820,867 1,023,198.00
0 0 0.00
0 0 0.00
58 842,538 498,667.00
58 472,274 382,517.00
58 375,930 171,595.00
58 1,690,742 1,052,779.00
0 0 0.00
59 1,222,012 894,808.00
0 0 0.00
0 0 0.00
60 177,002 133,945.00
60 185,798 152,194.00
60 184,735 135,634.00
60 191,196 115,298.00
60 121,344 85,777.00
60 84,098 84,098.00
60 65,337 49,712.00
60 1,009,510 756,658.00
0 0 0.00
61 1,266,999 886,049.00
62 1,010,801 717,599.00
63 1,166,436 846,341.00
64 1,179,958 776,637.00
65 1,048,148 747,389.00
66 1,055,860 760,948.00
67 1,069,741 518,163.00
68 907,488 736,812.00
69 1,060,576 676,306.00
70 1,055,082 651,882.00
71 866,800 584,319.00
72 1,858,832 909,852.00
73 0 0.00
74 983,310 538,069.00
75 1,086,952 560,801.00
76 1,468,178 609,664.00
77 1,370,108 611,659.00
78 819,679 757,747.00
79 1,365,397 1,384,717.00
80 934,779 468,806.00
81 724,607 494,959.00
82 761,947 535,949.00
83 733,242 537,509.00
84 972,184 430,528.00
85 818,504 418,150.00
86 612,221 458,074.00
87 1,150,158 635,514.00
0 0 0.00
0 0 0.00
88 392,956 236,601.00
88 285,639 180,235.00
88 189,328 134,621.00
88 867,923 551,457.00
0 0 0.00
89 844,205 523,867.00
90 891,959 429,645.00
91 1,158,441 187,070.00
92 531,758 411,125.00
93 465,000 457,903.00
94 1,316,223 701,018.00
95 709,325 448,514.00
96 657,456 506,914.00
97 981,606 495,585.00
98 851,777 506,523.00
99 547,113 426,085.00
100 1,615,632
101 661,776 485,562.00
102 0
103 4,172,017 517,148.00
104 874,394 486,429.00
105 941,137 456,679.00
106 1,091,998 439,996.00
107 576,120 521,363.00
108 4,112,843 585,227.00
109 996,570 500,000.00
110 924,467 556,309.00
111 920,258 520,264.00
112 761,970 289,073.00
113 814,257 548,074.00
114 650,342 333,129.00
115 326,670 324,623.00
116 831,783 352,067.00
0 0 0.00
0 0 0.00
117 364,154 185,355.00
117 234,565 148,795.00
117 598,719 334,150.00
0 0 0.00
118 640,497 389,593.00
119 552,107 395,508.00
120 543,472 347,213.00
121 586,588 437,084.00
122 824,385 501,125.00
123 429,384 357,280.00
124 425,032 261,634.00
125 781,759 334,870.00
126 448,012 198,801.00
127 530,043 301,444.00
128 398,077 305,269.00
129 417,065 313,343.00
130 619,454 311,159.00
131 489,893 390,824.00
132 457,102 290,497.00
133 361,430 290,581.00
134 323,682 264,240.00
135 366,915 266,038.00
136 335,703 263,074.00
137 341,917 282,038.00
138 988,532 389,204.00
139 565,786 243,319.00
140 618,204 289,766.00
141 426,321 282,159.00
0 0 0.00
0 0 0.00
142 308,234 183,503.00
142 249,117 133,578.00
142 557,351 317,081.00
0 0 0.00
143 529,515 248,743.00
144 598,841
145 305,805 201,891.00
146 345,728 227,021.00
147 522,254 296,805.00
148 382,932 278,366.00
149 297,125 126,448.00
150 246,486 176,963.00
151 353,907 189,541.00
152 673,049 109,362.00
153 364,888 194,644.00
154 377,944 231,367.00
155 597,507 224,025.00
156 369,031 275,625.00
157 579,720 209,016.00
158 446,184 227,752.00
0 0 0.00
0 0 0.00
159 265,677 114,283.00
159 188,039 60,307.00
159 453,716 174,590.00
0 0 0.00
160 438,212 194,915.00
161 248,858 157,042.00
162 305,516 143,528.00
163 407,379 280,006.00
164 255,462 187,114.00
165 333,261 215,234.00
166 479,562 237,732.00
167 326,400 150,200.00
168 438,625 217,889.00
169 317,996 177,836.00
170 368,577 266,245.00
171 289,743 199,680.00
172 206,243 128,911.00
173
174 228,434 139,533.00
175 199,760 109,022.00
176 387,712 189,973.00
177 472,099 228,694.00
178 289,249 128,515.00
179
180
181 183,112 77,191.00
182
183
184
185
186 116,696 77,060.00
187 173,244 98,008.00
188 104,794 71,697.00
189 93,366 73,296.00
190
191 102,521 59,806.00
192
193
0
0
Totals
Prospectus ID
(4) DSCR FS Start Date
1 N/A 07/01/98
1 N/A 07/01/98
1 N/A 07/01/98
1 N/A 01/00/00
1 N/A 07/01/98
1 0 01/00/00
0 0 01/00/00
2 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
3 N/A 01/01/98
3 N/A 01/01/98
3 1 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 01/01/98
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 01/01/98
22 N/A 01/00/00
0 0 01/00/00
0 0 01/00/00
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 N/A 01/01/98
23 6 01/00/00
0 0 01/00/00
0 0 01/00/00
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 N/A 01/01/98
24 0 01/00/00
0 0 01/00/00
25 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 N/A 01/01/98
26 0 01/00/00
0 0 01/00/00
0 0 01/00/00
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 N/A 01/01/98
27 2 01/00/00
0 0 01/00/00
28 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 N/A 01/01/98
29 0 01/00/00
0 0 01/00/00
30 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 N/A 01/01/98
31 0 01/00/00
0 0 01/00/00
0 0 01/00/00
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 N/A 01/01/98
32 0 01/00/00
0 0 01/00/00
0 0 01/00/00
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 N/A 01/01/98
33 0 01/00/00
0 0 01/00/00
34 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 N/A 01/01/98
35 0 01/00/00
0 0 01/00/00
36 N/A 01/00/00
37 N/A 01/01/98
0 0 01/00/00
0 0 01/00/00
38 0 01/01/98
38 0 01/01/98
38 0 01/00/00
0 0 01/00/00
39 N/A 01/00/00
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 01/01/98
46 N/A 01/00/00
47 N/A 01/01/98
48 N/A 01/01/98
49 N/A 07/01/98
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 01/01/98
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 01/01/98
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 01/01/98
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 01/01/98
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 01/01/98
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 01/01/98
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 01/01/98
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 01/01/98
113 N/A 01/01/98
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 01/01/98
119 N/A 07/01/98
120 N/A 01/00/00
121 N/A 01/00/00
122 N/A 01/01/98
123 N/A 01/00/00
124 N/A 01/00/00
125 N/A 01/01/98
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 01/01/98
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 01/01/98
146 N/A 01/00/00
147 N/A 01/01/98
148 N/A 01/01/98
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 07/01/98
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 01/01/98
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 07/01/98
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 5,182,199
1 Dec-98 4,183,756
1 Dec-98 8,177,424
1 Jan-00 0
1 Dec-98 1,958,408
1 Jan-00 19,501,787
0 Jan-00 0
2 Dec-98 29,893,373
0 Jan-00 0
0 Jan-00 0
3 Dec-98 6,979,677
3 Dec-98 2,115,399
3 Jan-00 9,095,076
0 Jan-00 0
4 Dec-98 13,496,900
0 Jan-00 0
0 Jan-00 0
5 Dec-98 1,286,017
5 Dec-98 870,351
5 Dec-98 810,772
5 Dec-98 757,350
5 Dec-98 811,302
5 Dec-98 540,900
5 Dec-98 520,035
5 Dec-98 385,118
5 Dec-98 344,295
5 Dec-98 210,229
5 Dec-98 225,172
5 Dec-98 205,949
5 Dec-98 243,014
5 Dec-98 156,384
5 Dec-98 126,998
5 Dec-98 116,146
5 Jan-00 7,610,032
0 Jan-00 0
6 Dec-98 4,323,268
7 Dec-98 4,362,616
0 Jan-00 0
0 Jan-00 0
8 Dec-98 1,804,127
8 Dec-98 1,047,316
8 Dec-98 743,065
8 Dec-98 499,031
8 Dec-98 873,604
8 Dec-98 873,986
8 Dec-98 745,090
8 Dec-98 953,017
8 Jan-00 0
8 Dec-98 1,103,677
8 Dec-98 513,963
8 Dec-98 292,433
8 Jan-00 0
8 Jan-00 0
8 Jan-00 0
8 Dec-98 116,515
8 Jan-00 9,565,824
0 Jan-00 0
0 Jan-00 0
9 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 Dec-98 3,064,111
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 Dec-98 2,043,254
22 Jan-00 0
0 Jan-00 0
0 Jan-00 0
23 Dec-98 1,733,172
23 Dec-98 1,491,127
23 Dec-98 1,126,341
23 Dec-98 1,246,139
23 Dec-98 1,093,802
23 Dec-98 1,033,194
23 Dec-98 990,172
23 Dec-98 1,349,254
23 Dec-98 996,826
23 Dec-98 723,456
23 Dec-98 613,802
23 Jan-00 12,397,285
0 Jan-00 0
0 Jan-00 0
24 Dec-98 3,419,521
24 Dec-98 1,568,250
24 Dec-98 907,638
24 Dec-98 1,217,368
24 Dec-98 910,474
24 Dec-98 973,609
24 Dec-98 760,210
24 Dec-98 1,056,147
24 Dec-98 646,056
24 Dec-98 1,016,371
24 Dec-98 980,568
24 Jan-00 13,456,212
0 Jan-00 0
25 Dec-98 1,830,849
0 Jan-00 0
0 Jan-00 0
26 Dec-98 1,294,820
26 Dec-98 1,574,974
26 Dec-98 1,399,466
26 Dec-98 1,166,452
26 Dec-98 1,369,658
26 Dec-98 1,132,283
26 Dec-98 866,128
26 Dec-98 881,597
26 Dec-98 1,020,252
26 Dec-98 858,731
26 Dec-98 918,003
26 Dec-98 747,844
26 Dec-98 656,453
26 Dec-98 754,703
26 Jan-00 14,641,364
0 Jan-00 0
0 Jan-00 0
27 Dec-98 1,220,444
27 Dec-98 1,095,039
27 Dec-98 823,230
27 Dec-98 1,032,464
27 Dec-98 1,248,156
27 Dec-98 994,847
27 Dec-98 713,753
27 Dec-98 762,916
27 Dec-98 674,158
27 Dec-98 798,610
27 Dec-98 892,306
27 Dec-98 808,034
27 Dec-98 725,455
27 Dec-98 513,624
27 Dec-98 831,355
27 Dec-98 767,717
27 Jan-00 13,902,108
0 Jan-00 0
28 Dec-98 2,232,178
0 Jan-00 0
0 Jan-00 0
29 Dec-98 1,926,956
29 Dec-98 1,341,085
29 Dec-98 1,164,440
29 Dec-98 1,130,741
29 Dec-98 1,186,822
29 Dec-98 828,674
29 Dec-98 790,437
29 Dec-98 794,651
29 Dec-98 903,636
29 Dec-98 583,495
29 Dec-98 536,602
29 Dec-98 798,573
29 Dec-98 768,937
29 Jan-00 12,755,049
0 Jan-00 0
30 Dec-98 4,144,139
0 Jan-00 0
0 Jan-00 0
31 Dec-98 1,339,460
31 Dec-98 1,564,791
31 Dec-98 1,146,204
31 Dec-98 1,421,983
31 Dec-98 1,036,538
31 Dec-98 750,539
31 Dec-98 829,339
31 Dec-98 820,860
31 Dec-98 862,231
31 Dec-98 790,842
31 Dec-98 755,061
31 Dec-98 882,717
31 Dec-98 790,832
31 Dec-98 690,120
31 Dec-98 748,448
31 Jan-00 14,429,965
0 Jan-00 0
0 Jan-00 0
32 Dec-98 1,606,691
32 Dec-98 1,378,226
32 Dec-98 1,352,846
32 Dec-98 1,310,963
32 Dec-98 1,258,708
32 Dec-98 1,145,465
32 Dec-98 1,086,517
32 Dec-98 783,223
32 Dec-98 745,292
32 Dec-98 971,636
32 Dec-98 771,779
32 Dec-98 935,004
32 Dec-98 585,380
32 Dec-98 1,111,140
32 Jan-00 15,042,870
0 Jan-00 0
0 Jan-00 0
33 Dec-98 1,937,260
33 Dec-98 1,287,778
33 Dec-98 1,644,070
33 Dec-98 1,519,914
33 Dec-98 832,978
33 Dec-98 1,018,941
33 Dec-98 1,038,921
33 Dec-98 785,884
33 Dec-98 997,435
33 Dec-98 933,168
33 Dec-98 743,944
33 Jan-00 12,740,293
0 Jan-00 0
34 Dec-98 1,734,373
0 Jan-00 0
0 Jan-00 0
35 Dec-98 1,081,060
35 Dec-98 1,333,990
35 Dec-98 1,133,563
35 Dec-98 1,110,192
35 Dec-98 1,020,390
35 Dec-98 1,137,354
35 Dec-98 991,136
35 Dec-98 798,601
35 Dec-98 897,758
35 Dec-98 623,790
35 Dec-98 852,744
35 Dec-98 691,774
35 Dec-98 652,354
35 Dec-98 613,002
35 Dec-98 518,802
35 Jan-00 13,456,510
0 Jan-00 0
36 Jan-00 0
37 Dec-98 1,658,566
0 Jan-00 0
0 Jan-00 0
38 Dec-98 846,220
38 Dec-98 446,617
38 Jan-00 1,292,837
0 Jan-00 0
39 Jan-00 0
40 Jan-00 0
41 Jan-00 0
42 Jan-00 0
43 Jan-00 0
44 Jan-00 0
45 Dec-98 1,703,467
46 Jan-00 0
47 Dec-98 1,798,562
48 Dec-98 1,517,996
49 Dec-98 787,814
50 Jan-00 0
0 Jan-00 0
0 Jan-00 0
51 Jan-00 0
51 Jan-00 0
51 Jan-00 0
51 Jan-00 0
51 Jan-00 0
51 Jan-00 0
0 Jan-00 0
52 Dec-98 1,406,525
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 Dec-98 1,109,613
67 Jan-00 0
68 Jan-00 0
69 Jan-00 0
70 Jan-00 0
71 Jan-00 0
72 Dec-98 1,947,208
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 Dec-98 849,696
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 Dec-98 816,400
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 Dec-98 1,101,291
98 Jan-00 0
99 Jan-00 0
100 Jan-00 0
101 Jan-00 0
102 Jan-00 0
103 Dec-98 3,999,831
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 Dec-98 778,178
113 Dec-98 825,042
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 Dec-98 644,713
119 Dec-98 377,794
120 Jan-00 0
121 Jan-00 0
122 Dec-98 743,340
123 Jan-00 0
124 Jan-00 0
125 Dec-98 836,387
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 Dec-98 367,340
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 Dec-98 283,534
146 Jan-00 0
147 Dec-98 532,929
148 Dec-98 393,780
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 Dec-98 570,534
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 Dec-98 330,252
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 Dec-98 226,440
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 1,713,739 0
1 2,586,271 0
1 5,657,896 0
1 0 0
1 1,520,172 0
1 11,478,078 0
0 0 0
2 15,125,214 2.51
0 0 0
0 0 0
3 4,797,026 0
3 1,763,918 0
3 6,560,944 1.30
0 0 0.00
4 9,374,492 2.02
0 0 0.00
0 0 0.00
5 973,862 0.00
5 570,750 0.00
5 632,953 0.00
5 475,926 0.00
5 606,944 0.00
5 421,342 0.00
5 417,376 0.00
5 293,857 0.00
5 229,088 0.00
5 155,573 0.00
5 179,575 0.00
5 157,407 0.00
5 192,279 0.00
5 119,563 0.00
5 96,997 0.00
5 86,784 0.00
5 5,610,275 1.52
0 0 0.00
6 2,362,102 0.00
7 2,356,942 0.00
0 0 0.00
0 0 0.00
8 1,297,765 0.00
8 766,491 0.00
8 598,116 0.00
8 368,154 0.00
8 510,813 0.00
8 534,524 0.00
8 581,868 0.00
8 743,385 0.00
8 0 0.00
8 667,410 0.00
8 313,370 0.00
8 218,608 0.00
8 0 0.00
8 0 0.00
8 0 0.00
8 89,613 0.00
8 6,690,117 0.00
0 0 0.00
0 0 0.00
9 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 1,850,098 1.35
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 1,108,600 1.12
22 0 0.00
0 0 0.00
0 0 0.00
23 988,005 0.00
23 945,718 0.00
23 579,443 0.00
23 602,869 0.00
23 540,085 0.00
23 525,534 0.00
23 445,759 0.00
23 564,809 0.00
23 456,533 0.00
23 403,957 0.00
23 242,872 0.00
23 6,295,584 1.48
0 0 0.00
0 0 0.00
24 1,943,592 0.00
24 813,266 0.00
24 500,323 0.00
24 680,404 0.00
24 373,973 0.00
24 434,465 0.00
24 350,175 0.00
24 547,167 0.00
24 261,693 0.00
24 460,456 0.00
24 253,681 0.00
24 6,619,195 1.58
0 0 0.00
25 1,232,244 1.35
0 0 0.00
0 0 0.00
26 624,342 0.00
26 882,083 0.00
26 780,789 0.00
26 633,949 0.00
26 802,458 0.00
26 419,679 0.00
26 367,627 0.00
26 368,839 0.00
26 427,236 0.00
26 323,574 0.00
26 403,696 0.00
26 153,134 0.00
26 202,707 0.00
26 263,175 0.00
26 6,653,288 1.63
0 0 0.00
0 0 0.00
27 770,221 0.00
27 537,324 0.00
27 339,485 0.00
27 541,051 0.00
27 583,798 0.00
27 369,219 0.00
27 375,856 0.00
27 293,271 0.00
27 279,057 0.00
27 314,827 0.00
27 373,281 0.00
27 361,502 0.00
27 298,256 0.00
27 193,345 0.00
27 351,445 0.00
27 277,875 0.00
27 6,259,813 1.52
0 0 0.00
28 1,660,349 1.92
0 0 0.00
0 0 0.00
29 1,299,664 0.00
29 713,440 0.00
29 534,707 0.00
29 572,349 0.00
29 670,184 0.00
29 354,070 0.00
29 333,268 0.00
29 392,589 0.00
29 433,429 0.00
29 268,817 0.00
29 167,534 0.00
29 289,057 0.00
29 311,582 0.00
29 6,340,690 1.57
0 0 0.00
30 1,952,648 1.91
0 0 0.00
0 0 0.00
31 555,508 0.00
31 864,590 0.00
31 486,492 0.00
31 733,609 0.00
31 516,091 0.00
31 206,778 0.00
31 319,044 0.00
31 381,811 0.00
31 332,410 0.00
31 357,272 0.00
31 324,921 0.00
31 236,365 0.00
31 314,635 0.00
31 289,107 0.00
31 235,242 0.00
31 6,153,875 1.51
0 0 0.00
0 0 0.00
32 838,006 0.00
32 753,091 0.00
32 608,185 0.00
32 801,975 0.00
32 633,927 0.00
32 648,893 0.00
32 477,528 0.00
32 311,596 0.00
32 287,194 0.00
32 256,366 0.00
32 333,950 0.00
32 341,968 0.00
32 179,719 0.00
32 324,597 0.00
32 6,796,995 1.70
0 0 0.00
0 0 0.00
33 1,103,121 0.00
33 725,888 0.00
33 887,859 0.00
33 625,677 0.00
33 399,932 0.00
33 471,967 0.00
33 409,916 0.00
33 393,967 0.00
33 505,502 0.00
33 461,419 0.00
33 274,435 0.00
33 6,259,683 1.56
0 0 0.00
34 1,162,479 1.33
0 0 0.00
0 0 0.00
35 588,555 0.00
35 738,115 0.00
35 607,884 0.00
35 539,934 0.00
35 499,558 0.00
35 638,478 0.00
35 505,944 0.00
35 342,488 0.00
35 358,937 0.00
35 205,672 0.00
35 307,705 0.00
35 189,643 0.00
35 275,531 0.00
35 210,221 0.00
35 181,963 0.00
35 6,190,628 1.56
0 0 0.00
36 0 0.00
37 853,507 1.07
0 0 0.00
0 0 0.00
38 846,216 0.00
38 446,613 0.00
38 1,292,829 1.00
0 0 0.00
39 0 0.00
40 0 0.00
41 0 0.00
42 0 0.00
43 0 0.00
44 0 0.00
45 809,583 1.11
46 0 0.00
47 1,180,383 1.75
48 915,672 1.58
49 602,387 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
52 773,625 1.31
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
66 799,930 1.52
67 0 0.00
68 0 0.00
69 0 0.00
70 0 0.00
71 0 0.00
72 873,685 2.09
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
85 491,723 1.53
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
89 396,045 1.27
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
97 479,509 1.74
98 0 0.00
99 0 0.00
100 0 0.00
101 0 0.00
102 0 0.00
103 313,096 1.10
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
112 406,010 1.57
113 491,727 1.51
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
118 387,057 1.70
119 145,790 0.00
120 0 0.00
121 0 0.00
122 399,551 1.67
123 0 0.00
124 0 0.00
125 306,845 1.56
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
135 279,217 1.64
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
145 186,579 1.25
146 0 0.00
147 337,814 1.95
148 264,684 1.86
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
157 199,264 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
162 173,720 1.52
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 68,105 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 Dec-98 97%
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 Dec-98 94%
22 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
23 Dec-98 75%
23 Dec-98 95%
23 Dec-98 65%
23 Dec-98 61%
23 Dec-98 68%
23 Dec-98 69%
23 Dec-98 71%
23 Dec-98 58%
23 Dec-98 60%
23 Dec-98 85%
23 Dec-98 46%
23 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
24 Dec-98 91%
24 Dec-98 63%
24 Dec-98 59%
24 Dec-98 77%
24 Dec-98 59%
24 Dec-98 65%
24 Dec-98 50%
24 Dec-98 72%
24 Dec-98 56%
24 Dec-98 69%
24 Dec-98 69%
24 Jan-00 0%
0 Jan-00 0%
25 Dec-98 94%
0 Jan-00 0%
0 Jan-00 0%
26 Dec-98 72%
26 Dec-98 68%
26 Dec-98 74%
26 Dec-98 71%
26 Dec-98 78%
26 Dec-98 83%
26 Dec-98 69%
26 Dec-98 57%
26 Dec-98 61%
26 Dec-98 67%
26 Dec-98 66%
26 Dec-98 57%
26 Dec-98 56%
26 Dec-98 66%
26 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
27 Dec-98 91%
27 Dec-98 66%
27 Dec-98 60%
27 Dec-98 59%
27 Dec-98 71%
27 Dec-98 63%
27 Dec-98 63%
27 Dec-98 62%
27 Dec-98 66%
27 Dec-98 55%
27 Dec-98 63%
27 Dec-98 61%
27 Dec-98 67%
27 Dec-98 55%
27 Dec-98 60%
27 Dec-98 74%
27 Jan-00 0%
0 Jan-00 0%
28 Dec-98 95%
0 Jan-00 0%
0 Jan-00 0%
29 Dec-98 94%
29 Dec-98 74%
29 Dec-98 72%
29 Dec-98 71%
29 Dec-98 75%
29 Dec-98 57%
29 Dec-98 62%
29 Dec-98 85%
29 Dec-98 69%
29 Dec-98 71%
29 Dec-98 43%
29 Dec-98 69%
29 Dec-98 60%
29 Jan-00 0%
0 Jan-00 0%
30 Dec-98 55%
0 Jan-00 0%
0 Jan-00 0%
31 Dec-98 63%
31 Dec-98 40%
31 Dec-98 68%
31 Dec-98 73%
31 Dec-98 69%
31 Dec-98 54%
31 Dec-98 66%
31 Dec-98 62%
31 Dec-98 58%
31 Dec-98 67%
31 Dec-98 70%
31 Dec-98 58%
31 Dec-98 54%
31 Dec-98 64%
31 Dec-98 62%
31 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
32 Dec-98 76%
32 Dec-98 78%
32 Dec-98 59%
32 Dec-98 74%
32 Dec-98 73%
32 Dec-98 65%
32 Dec-98 57%
32 Dec-98 64%
32 Dec-98 60%
32 Dec-98 66%
32 Dec-98 57%
32 Dec-98 60%
32 Dec-98 52%
32 Dec-98 63%
32 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
33 Dec-98 77%
33 Dec-98 66%
33 Dec-98 68%
33 Dec-98 53%
33 Dec-98 54%
33 Dec-98 81%
33 Dec-98 57%
33 Dec-98 61%
33 Dec-98 81%
33 Dec-98 64%
33 Dec-98 79%
33 Jan-00 0%
0 Jan-00 0%
34 Dec-98 94%
0 Jan-00 0%
0 Jan-00 0%
35 Dec-98 72%
35 Dec-98 75%
35 Dec-98 73%
35 Dec-98 75%
35 Dec-98 68%
35 Dec-98 75%
35 Dec-98 77%
35 Dec-98 59%
35 Dec-98 60%
35 Dec-98 37%
35 Dec-98 72%
35 Dec-98 57%
35 Dec-98 72%
35 Dec-98 67%
35 Dec-98 47%
35 Jan-00 0%
0 Jan-00 0%
36 Jan-00 0%
37 Dec-98 95%
0 Jan-00 0%
0 Jan-00 0%
38 Jan-00 0%
38 Jan-00 0%
38 Jan-00 0%
0 Jan-00 0%
39 Jan-00 0%
40 Jan-00 0%
41 Jan-00 0%
42 Jan-00 0%
43 Jan-00 0%
44 Jan-00 0%
45 Dec-98 92%
46 Jan-00 0%
47 Dec-98 88%
48 Dec-98 88%
49 Dec-98 98%
50 Jan-00 0%
0 Jan-00 0%
0 Jan-00 0%
51 Jan-00 0%
51 Jan-00 0%
51 Jan-00 0%
51 Jan-00 0%
51 Jan-00 0%
51 Jan-00 0%
0 Jan-00 0%
52 Dec-98 100%
53 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 Dec-98 95%
67 Jan-00 0%
68 Jan-00 0%
69 Jan-00 0%
70 Jan-00 0%
71 Jan-00 0%
72 Jul-99 100%
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 Dec-98 97%
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 Dec-98 100%
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 Dec-98 100%
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 Dec-98 94%
113 Dec-98 72%
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 Dec-98 100%
119 Dec-98 83%
120 Jan-00 0%
121 Jan-00 0%
122 Dec-98 92%
123 Jan-00 0%
124 Jan-00 0%
125 Dec-98 100%
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-99 100%
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 Dec-98 100%
146 Jan-00 0%
147 Dec-98 78%
148 Dec-98 100%
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 Dec-98 72%
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 Dec-98 94%
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 Dec-98 95%
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 Jul-99 Jun-99
1 Jul-99 Jun-99
1 Jul-99 Jun-99
1 Jan-00 Jan-00
1 Jul-99 Jun-99
1 Jan-00 Jan-00
0 Jan-00 Jan-00
2 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
3 Apr-98 Mar-99
3 Apr-98 Mar-99
3 Jan-00 Jan-00
0 Jan-00 Jan-00
4 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Apr-98 Mar-99
5 Jan-00 Jan-00
0 Jan-00 Jan-00
6 Aug-98 Mar-99
7 Sep-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
8 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 Apr-98 Mar-99
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 Apr-98 Mar-99
22 Jan-00 Jan-00
0 Jan-00 Jan-00
0 Jan-00 Jan-00
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-98 Dec-98
23 Jan-00 Jan-00
0 Jan-00 Jan-00
0 Jan-00 Jan-00
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-98 Dec-98
24 Jan-00 Jan-00
0 Jan-00 Jan-00
25 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-98 Dec-98
26 Jan-00 Jan-00
0 Jan-00 Jan-00
0 Jan-00 Jan-00
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-98 Dec-98
27 Jan-00 Jan-00
0 Jan-00 Jan-00
28 Jan-98 Dec-98
0 Jan-00 Jan-00
0 Jan-00 Jan-00
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-98 Dec-98
29 Jan-00 Jan-00
0 Jan-00 Jan-00
30 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-98 Dec-98
31 Jan-00 Jan-00
0 Jan-00 Jan-00
0 Jan-00 Jan-00
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-98 Dec-98
32 Jan-00 Jan-00
0 Jan-00 Jan-00
0 Jan-00 Jan-00
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-98 Dec-98
33 Jan-00 Jan-00
0 Jan-00 Jan-00
34 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-98 Dec-98
35 Jan-00 Jan-00
0 Jan-00 Jan-00
36 Jan-00 Jan-00
37 Apr-98 Mar-99
0 Jan-00 Jan-00
0 Jan-00 Jan-00
38 Jul-98 Jun-99
38 Jul-98 Jun-99
38 Jan-00 Jan-00
0 Jan-00 Jan-00
39 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 Apr-98 Mar-99
46 Jan-00 Jan-00
47 Apr-98 Mar-99
48 Apr-98 Mar-99
49 Jul-99 Jun-99
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 Apr-98 Mar-99
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 Apr-98 Mar-99
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 Apr-98 Mar-99
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 Apr-98 Mar-99
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 Apr-98 Mar-99
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 Jul-98 Jun-99
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 Apr-98 Mar-99
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 Apr-98 Mar-99
113 Apr-98 Mar-99
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 Apr-98 Mar-99
119 Jul-98 Mar-99
120 Jan-00 Jan-00
121 Jan-00 Jan-00
122 Apr-98 Mar-99
123 Jan-00 Jan-00
124 Jan-00 Jan-00
125 Apr-98 Mar-99
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 Apr-98 Mar-99
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 Apr-98 Mar-99
146 Jan-00 Jan-00
147 Apr-98 Mar-99
148 Apr-98 Mar-99
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 Jul-98 Mar-99
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 Apr-99 Mar-99
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 Jul-98 Mar-99
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 10,548,516 7,376,510
1 8,784,316 5,657,853
1 17,007,176 11,873,768
1 0 0
1 3,820,576 2,862,268
1 40,160,584 27,770,399
0 0 0
2 29,514,200 15,601,443
0 0 0
0 0 0
3 6,940,741 4,729,755
3 2,141,467 1,758,076
3 9,082,208 6,487,831
0 0 0
4 13,400,525 9,346,231
0 0 0
0 0 0
5 1,267,281 949,064
5 859,640 554,704
5 797,292 622,017
5 792,499 518,438
5 799,495 602,783
5 544,525 428,551
5 520,567 413,769
5 373,011 277,621
5 339,058 223,739
5 207,317 153,504
5 226,018 180,976
5 209,390 161,757
5 195,953 136,143
5 145,440 109,480
5 125,589 91,494
5 114,792 86,095
5 7,517,868 5,510,135
0 0 0
6 7,145,986 3,846,251
7 7,666,743 4,565,942
0 0 0
0 0 0
8 2,286,902 1,640,189
8 1,258,185 785,810
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 8,361,682
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 3,037,654 1,839,578
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 2,057,986 1,124,234
22 0 0
0 0 0
0 0 0
23 1,733,172 988,005
23 1,491,127 945,718
23 1,126,341 579,443
23 1,246,139 602,869
23 1,093,802 540,085
23 1,033,194 525,534
23 990,172 445,759
23 1,349,254 564,809
23 996,826 456,533
23 723,456 403,957
23 613,802 242,872
23 12,397,285 6,295,584
0 0 0
0 0 0
24 3,419,521 1,943,592
24 1,568,250 813,266
24 907,638 500,323
24 1,217,368 680,404
24 910,474 373,973
24 973,609 434,465
24 760,210 350,175
24 1,056,147 547,167
24 646,056 261,693
24 1,016,371 460,456
24 980,568 253,681
24 13,456,212 6,619,195
0 0 0
25 1,866,371 1,263,133
0 0 0
0 0 0
26 1,294,820 624,342
26 1,574,974 882,083
26 1,399,466 780,789
26 1,166,452 633,949
26 1,369,658 802,458
26 1,132,283 419,679
26 866,128 367,627
26 881,597 368,839
26 1,020,252 427,236
26 858,731 323,574
26 918,003 403,696
26 747,844 153,134
26 656,453 202,707
26 754,703 263,175
26 14,641,364 6,653,288
0 0 0
0 0 0
27 1,220,444 770,221
27 1,095,039 537,324
27 823,230 339,485
27 1,032,464 541,051
27 1,248,156 583,798
27 994,847 369,219
27 713,753 375,856
27 762,916 293,271
27 674,158 279,057
27 798,610 314,827
27 892,306 373,281
27 808,034 361,502
27 725,455 298,256
27 513,624 193,345
27 831,355 351,445
27 767,717 277,875
27 13,902,108 6,259,813
0 0 0
28 2,232,178 1,660,349
0 0 0
0 0 0
29 1,926,956 1,299,664
29 1,341,085 713,440
29 1,164,440 534,707
29 1,130,741 572,349
29 1,186,822 670,184
29 828,674 354,070
29 790,437 333,268
29 794,651 392,589
29 903,636 433,429
29 583,495 268,817
29 536,602 167,534
29 798,573 289,057
29 768,937 311,582
29 12,755,049 6,340,690
0 0 0
30 4,155,452 1,934,271
0 0 0
0 0 0
31 1,339,460 555,508
31 1,564,791 864,590
31 1,146,204 486,492
31 1,421,983 733,609
31 1,036,538 516,091
31 750,539 206,778
31 829,339 319,044
31 820,860 381,811
31 862,231 332,410
31 790,842 357,272
31 755,061 324,921
31 882,717 236,365
31 790,832 314,635
31 690,120 289,107
31 748,448 235,242
31 14,429,965 6,153,875
0 0 0
0 0 0
32 1,606,691 838,006
32 1,378,226 753,091
32 1,352,846 608,185
32 1,310,963 801,975
32 1,258,708 633,927
32 1,145,465 648,893
32 1,086,517 477,528
32 783,223 311,596
32 745,292 287,194
32 971,636 256,366
32 771,779 333,950
32 935,004 341,968
32 585,380 179,719
32 1,111,140 324,597
32 15,042,870 6,796,995
0 0 0
0 0 0
33 1,937,260 1,103,121
33 1,287,778 725,888
33 1,644,070 887,859
33 1,519,914 625,677
33 832,978 399,932
33 1,018,941 471,967
33 1,038,921 409,916
33 785,884 393,967
33 997,435 505,502
33 933,168 461,419
33 743,944 274,435
33 12,740,293 6,259,683
0 0 0
34 1,777,490 1,205,478
0 0 0
0 0 0
35 1,081,060 588,555
35 1,333,990 738,115
35 1,133,563 607,884
35 1,110,192 539,934
35 1,020,390 499,558
35 1,137,354 638,478
35 991,136 505,944
35 798,601 342,488
35 897,758 358,937
35 623,790 205,672
35 852,744 307,705
35 691,774 189,643
35 652,354 275,531
35 613,002 210,221
35 518,802 181,963
35 13,456,510 6,190,628
0 0 0
36 0 0
37 1,656,015 872,576
0 0 0
0 0 0
38 846,220 846,216
38 446,617 446,613
38 1,292,837 1,292,829
0 0 0
39 0 0
40 0 0
41 0 0
42 0 0
43 0 0
44 0 0
45 1,694,132 801,935
46 0 0
47 1,872,519 1,216,032
48 1,515,315 913,356
49 1,575,826 1,189,740
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 1,406,486 826,493
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 1,133,038 811,727
67 0 0
68 0 0
69 0 0
70 0 0
71 0 0
72 1,969,819 914,833
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
85 862,384 499,255
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
89 813,046 407,449
90 0 0
91 0 0
92 0 0
93 0 0
94 0 0
95 0 0
96 0 0
97 1,076,752 440,698
98 0 0
99 0 0
100 0 0
101 0 0
102 0 0
103 4,023,765 256,342
104 0 0
105 0 0
106 0 0
107 0 0
108 0 0
109 0 0
110 0 0
111 0 0
112 793,505 414,248
113 803,525 471,637
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
118 643,417 384,619
119 508,998 234,747
120 0 0
121 0 0
122 767,897 424,955
123 0 0
124 0 0
125 854,462 330,885
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
135 441,159 325,362
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
145 265,541 176,767
146 0 0
147 543,820 329,352
148 392,985 267,704
149 0 0
150 0 0
151 0 0
152 0 0
153 0 0
154 0 0
155 0 0
156 0 0
157 830,003 355,213
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
162 330,162 177,145
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
175 285,905 101,656
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 Jun-99
1 0.00 Jun-99
1 0.00 Jun-99
1 0.00 Jan-00
1 0.00 Jun-99
1 1.95 Jan-00
0 0.00 Jan-00
2 2.58 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
3 0.00 Mar-99
3 0.00 Mar-99
3 1.28 Jan-00
0 0.00 Jan-00
4 2.01 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 0.00 Mar-99
5 1.50 Jan-00
0 0.00 Jan-00
6 0.00 Dec-98
7 0.00 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
8 0.00 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 2.63 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 1.34 Mar-99
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 1.14 Mar-99
22 0.00 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 0.00 Dec-98
23 1.48 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 0.00 Dec-98
24 1.58 Jan-00
0 0.00 Jan-00
25 1.39 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 0.00 Dec-98
26 1.63 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 0.00 Dec-98
27 1.52 Jan-00
0 0.00 Jan-00
28 1.92 Dec-98
0 0.00 Jan-00
0 0.00 Jan-00
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 0.00 Dec-98
29 1.57 Jan-00
0 0.00 Jan-00
30 1.89 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 0.00 Dec-98
31 1.51 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 0.00 Dec-98
32 1.70 Jan-00
0 0.00 Jan-00
0 0.00 Jan-00
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 0.00 Dec-98
33 1.56 Jan-00
0 0.00 Jan-00
34 1.38 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 0.00 Dec-98
35 1.56 Jan-00
0 0.00 Jan-00
36 0.00 Jan-00
37 1.09 Mar-99
0 0.00 Jan-00
0 0.00 Jan-00
38 0.00 Jan-00
38 0.00 Jan-00
38 1.00 Jan-00
0 0.00 Jan-00
39 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 1.10 Mar-99
46 0.00 Jan-00
47 1.81 Mar-99
48 1.58 Dec-98
49 1.92 Jun-99
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 1.40 Mar-99
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 1.54 Mar-99
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 2.19 Jul-99
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 1.56 Mar-99
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 1.30 Mar-99
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 1.60 Jun-99
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 0.90 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 1.60 Mar-99
113 1.45 Mar-99
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 1.69 May-99
119 0.00 Jun-99
120 0.00 Jan-00
121 0.00 Jan-00
122 1.78 Mar-99
123 0.00 Jan-00
124 0.00 Jan-00
125 1.69 Mar-99
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 1.91 Apr-99
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 1.18 Mar-99
146 0.00 Jan-00
147 1.90 Mar-99
148 1.88 Mar-99
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 Mar-99
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 1.55 Mar-99
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 Mar-99
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 97% (9)
1 0% (9)
1 98% 0
1 0% (10)
0 0% 0
2 94% (10)
0 0% 0
0 0% 0
3 86% 0
3 91% 0
3 0% (10)
0 0% 0
4 94% 0
0 0% 0
0 0% 0
5 100% 0
5 92% 0
5 100% 0
5 100% 0
5 100% 0
5 100% 0
5 100% 0
5 100% 0
5 72% 0
5 100% 0
5 100% 0
5 100% 0
5 0% 0
5 100% 0
5 100% 0
5 100% 0
5 0% 0
0 0% 0
6 96% 0
7 93% (10)
0 0% 0
0 0% 0
8 100% 0
8 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 97% 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 90% 0
22 0% 0
0 0% 0
0 0% 0
23 75% 0
23 95% 0
23 65% 0
23 61% 0
23 68% 0
23 69% 0
23 71% 0
23 58% 0
23 60% 0
23 85% 0
23 46% 0
23 0% (3)
0 0% 0
0 0% 0
24 91% 0
24 63% 0
24 59% 0
24 77% 0
24 59% 0
24 65% 0
24 50% 0
24 72% 0
24 56% 0
24 69% 0
24 69% 0
24 0% (3)
0 0% 0
25 100% 0
0 0% 0
0 0% 0
26 72% 0
26 68% 0
26 74% 0
26 71% 0
26 78% 0
26 83% 0
26 69% 0
26 57% 0
26 61% 0
26 67% 0
26 66% 0
26 57% 0
26 56% 0
26 66% 0
26 0% (3)
0 0% 0
0 0% 0
27 91% 0
27 66% 0
27 60% 0
27 59% 0
27 71% 0
27 63% 0
27 63% 0
27 62% 0
27 66% 0
27 55% 0
27 63% 0
27 61% 0
27 67% 0
27 55% 0
27 60% 0
27 74% 0
27 0% (3)
0 0% 0
28 95% 0
0 0% 0
0 0% 0
29 94% 0
29 74% 0
29 72% 0
29 71% 0
29 75% 0
29 57% 0
29 62% 0
29 85% 0
29 69% 0
29 71% 0
29 43% 0
29 69% 0
29 60% 0
29 0% (3)
0 0% 0
30 59% 0
0 0% 0
0 0% 0
31 63% 0
31 40% 0
31 68% 0
31 73% 0
31 69% 0
31 54% 0
31 66% 0
31 62% 0
31 58% 0
31 67% 0
31 70% 0
31 58% 0
31 54% 0
31 64% 0
31 62% 0
31 0% (3)
0 0% 0
0 0% 0
32 76% 0
32 78% 0
32 59% 0
32 74% 0
32 73% 0
32 65% 0
32 57% 0
32 64% 0
32 60% 0
32 66% 0
32 57% 0
32 60% 0
32 52% 0
32 63% 0
32 0% (3)
0 0% 0
0 0% 0
33 77% 0
33 66% 0
33 68% 0
33 53% 0
33 54% 0
33 81% 0
33 57% 0
33 61% 0
33 81% 0
33 64% 0
33 79% 0
33 0% (3)
0 0% 0
34 92% 0
0 0% 0
0 0% 0
35 72% 0
35 75% 0
35 73% 0
35 75% 0
35 68% 0
35 75% 0
35 77% 0
35 59% 0
35 60% 0
35 37% 0
35 72% 0
35 57% 0
35 72% 0
35 67% 0
35 47% 0
35 0% (3)&(10)
0 0% 0
36 0% 0
37 96% 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 98% 0
46 0% 0
47 89% 0
48 88% 0
49 98% 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
52 100% 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
66 100% 0
67 0% 0
68 0% 0
69 0% 0
70 0% 0
71 0% 0
72 100% 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
85 100% 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
89 100% 0
90 0% 0
91 0% 0
92 0% 0
93 0% 0
94 0% 0
95 0% 0
96 0% 0
97 100% 0
98 0% 0
99 0% 0
100 0% 0
101 0% 0
102 0% (3)&(10)
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 93% 0
113 63% 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
118 100% 0
119 83% 0
120 0% 0
121 0% 0
122 89% 0
123 0% 0
124 0% 0
125 100% 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
135 100% 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
145 100% 0
146 0% 0
147 85% 0
148 100% 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 79% 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 94% 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 95% 0
176 0% 0
177 0% 0
178 0% 0
179 0% (3)&(10)
180 0% (3)
181 0% 0
182 0% (3)&(10)
183 0% (3)&(10)
184 0% (3)&(10)
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 2% 15%
1 2% 22%
1 2% 14%
1
1 3% 10%
1 15%
0 0% 0%
2 10% -8%
0 0% 0%
0 0% 0%
3 5% -3%
3 1% 3%
3 -1%
0 0% 0%
4 4% 19%
0 0% 0%
0 0% 0%
5 5% 1%
5 -3% 1%
5 5% 4%
5 5% -14%
5 5% 8%
5 5% 9%
5 5% 31%
5 12% 8%
5 -24% 3%
5 5% -8%
5 5% 11%
5 5% 6%
5 9%
5 5% -18%
5 5% 8%
5 953% 0%
5 3%
0
6 8% -39%
7 4% -39%
0
0
8 8% 72%
8 -42% 27%
8 -20% 22%
8 7% -2%
8 -10% 18%
8 8% 30%
8 -17% 27%
8 6% 147%
8
8 14% 56%
8 5% 33%
8 -23% -21%
8
8
8
8 8% -18%
8 23%
0
0
9
9
9
9
0
0
10 3% 116%
10
10 4% 115%
10 3% 4%
10
10 7%
0
11
12
13
14 5% -8%
15
16
17 3% -24%
18
19
0
0
20
20
20
20
0
21 -3% 6%
22
0
0
23 42% -9%
23 99% 10%
23 -35% 1%
23 -24% 5%
23 14% -2%
23 0% 2%
23 -2% -8%
23 -27% 8%
23 5% 1%
23 18% 10%
23 -46% -5%
23 0%
0
0
24 -3% 5%
24 23% 12%
24 -22% -18%
24 31% 10%
24 -11% -18%
24 -7% -1%
24 -25% -1%
24 11% 11%
24 -9% -15%
24 9% 11%
24 -1% 21%
24 2%
0
25 6% 3%
0
0
26 0% -19%
26 19% 15%
26 11% 6%
26 9% 8%
26 12% 19%
26 24% 20%
26 23% -8%
26 -26% -2%
26 -1% -7%
26 -12% 4%
26 -23% 9%
26 -13% -5%
26 -18% -6%
26 -12% 0%
26 2%
0
0
27 37% 7%
27 9% -2%
27 -14% -4%
27 -31% 11%
27 4% 8%
27 -5% -3%
27 -1% -10%
27 -7% -9%
27 18% -8%
27 -28% -3%
27 14% 4%
27 -8% 22%
27 27% -2%
27 -6% -9%
27 -4% 14%
27 3% 2%
27 1%
0
28 0% 4%
0
0
29 27% 6%
29 -25% -4%
29 3% -8%
29 2% -4%
29 25% 17%
29 -26% -1%
29 9% -6%
29 10% -3%
29 -24% 11%
29 17% -6%
29 -35% 9%
29 -12% -2%
29 -6% 14%
29 1%
0
30 -3% -25%
0
0
31 -4% -7%
31 -46% 11%
31 4% -7%
31 25% 9%
31 -4% -4%
31 -16% -18%
31 4% 0%
31 5% 3%
31 -18% 1%
31 11% 17%
31 16% 10%
31 -20% -2%
31 -12% 20%
31 22% 12%
31 4% 4%
31 2%
0
0
32 14% 12%
32 44% 7%
32 -2% 0%
32 25% 6%
32 11% 3%
32 -5% 10%
32 -7% -2%
32 -19% -4%
32 -4% 0%
32 -13% 3%
32 -10% -2%
32 -24% 2%
32 -20% -17%
32 13% 1%
32 2%
0
0
33 15% -1%
33 23% -20%
33 -14% -6%
33 -38% 2%
33 -9% 48%
33 2% 10%
33 -28% 3%
33 -24% 2%
33 8% 15%
33 13% 15%
33 30% -6%
33 2%
0
34 -2% 10%
0
0
35 14% 6%
35 0% 29%
35 2% 23%
35 -2% 14%
35 6% -6%
35 43% 5%
35 90% 6%
35 -12% -4%
35 -17% -5%
35 -41% -8%
35 17% -5%
35 -23% -15%
35 -5% 39%
35 6% -8%
35 -27% -12%
35 4%
0
36
37 10% -2%
0
0
38 -53%
38 -53%
38 -53%
0
39
40
41
42
43
44
45 3% -2%
46
47 -1% 10%
48 0% 8%
49 14% 16%
50
0
0
51
51
51
51
51
51
0
52 12% -1%
53
54
55
56
57
0
0
58
58
58
58
0
59
0
0
60
60
60
60
60
60
60
60
0
61
62
63
64
65
66 5% 3%
67
68
69
70
71
72 8% 11%
73 6% 8%
74
75
76
77
78
79
80
81
82
83
84
85 15% 3%
86
87
0
0
88
88
88
88
0
89 5% -6%
90
91
92
93
94
95
96
97 5% 10%
98
99
100
101
102
103 -4%
104
105
106
107
108
109
110
111
112 -2% -4%
113 -32% -2%
114
115
116
0
0
117
117
117
0
118 6% 7%
119 0% -3%
120
121
122 1% -4%
123
124
125 11% 1%
126
127
128
129
130
131
132
133
134
135 5% 25%
136
137
138
139
140
141
0
0
142
142
142
0
143
144
145 5% -8%
146
147 -2% 4%
148 18% 7%
149
150
151
152
153
154
155
156
157 20% 41%
158
0
0
159
159
159
0
160
161
162 1% 4%
163
164
165
166
167
168
169
170
171
172
173
174
175 5% 30%
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
0 0
0 0
Totals 0
Prospectus ID
DSCR
1 0%
1 0%
1 0%
1 0%
1 0%
1 18%
0 0%
2 21%
0 0%
0 0%
3
3
3 -11%
0 0%
4 40%
0 0%
0 0%
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5 12%
0
6
7
0
0
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8 26%
0
0
9
9
9
9
0
0
10
10
10
10
10 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
10 -5%
0
11
12
13
14 -8%
15
16
17
18
19
0
0
20
20
20
20
0
21 -10%
22
0
0
23
23
23
23
23
23
23
23
23
23
23
23 48%
0
0
24
24
24
24
24
24
24
24
24
24
24
24 58%
0
25 -5%
0
0
26
26
26
26
26
26
26
26
26
26
26
26
26
26
26 63%
0
0
27
27
27
27
27
27
27
27
27
27
27
27
27
27
27
27
27 52%
0
28 23%
0
0
29
29
29
29
29
29
29
29
29
29
29
29
29
29 57%
0
30 -7%
0
0
31
31
31
31
31
31
31
31
31
31
31
31
31
31
31
31 51%
0
0
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32 70%
0
0
33
33
33
33
33
33
33
33
33
33
33
33 56%
0
34 2%
0
0
35
35
35
35
35
35
35
35
35
35
35
35
35
35
35
35 56%
0
36
37 -11%
0
0
38
38
38 0%
0
39
40
41
42
43
44
45 -14%
46
47 16%
48 -1%
49 12%
50
0
0
51
51
51
51
51
51
0
52 -23%
53
54
55
56
57
0
0
58
58
58
58
0
59
0
0
60
60
60
60
60
60
60
60
0
61
62
63
64
65
66 3%
67
68
69
70
71
72 25%
73 11%
74
75
76
77
78
79
80
81
82
83
84
85 7%
86
87
0
0
88
88
88
88
0
89 -15%
90
91
92
93
94
95
96
97 -14%
98
99
100
101
102
103 -58%
104
105
106
107
108
109
110
111
112 2%
113 -24%
114
115
116
0
0
117
117
117
0
118 5%
119
120
121
122 -9%
123
124
125 -18%
126
127
128
129
130
131
132
133
134
135 20%
136
137
138
139
140
141
0
0
142
142
142
0
143
144
145 -14%
146
147 3%
148 10%
149
150
151
152
153
154
155
156
157
158
0
0
159
159
159
0
160
161
162 9%
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
0
0
Totals
0
0
Footnotes: 0
(1) Underwriting, and 0
2) This asset is curre on the watchlist
Please see the attachewatchlist for details.
3) Credit Tenant Lease 0
(6) Represents the con 0
(7) Represents the con 0
(8) Represents the consolidation of Prospectus 10, Assets # 3 and 5, per
Borrower reporting..
Watchlist: 0
Prospectus ID Property Type City
17 Retail - Anchored San Antonio
52 Retail - Anchored Woodland Hills
73 Office Oak Brook
103 Healthcare - Nursing Santa Paula
113 Retail - Anchored Gretna
Total: 0
0 0
Prospectus ID State Stated Principal Balance
17 TX 12,314,753
52 CA 6,666,084
73 IL 4,705,209
103 CA 3,158,393
113 LA 2,687,519
Total: 0 29,524,910
0 0 0
Prospectus ID Paid Thru Date Maturity Date
17 09/11/99 07/11/28
52 09/11/99 9/11/2023
73 09/11/99 09/11/28
103 09/11/99 9/11/2023
113 09/11/99 4/11/2023
Total: 0
0 0
Prospectus ID % Current DSCR
17 N/A
52 1.40
73 1.77
103 0.90
113 1.45
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 Me
52 Current DSCR is based on trailing twelve months through
3/31/99 and is 23% below underwriting. Occupancy as of March 1999 is 100% and
revenues for the trailing twelve months are in line with underwriting.
73 Current DSCR is based on trailing twelve months through
3/31/99. USN Communications who leased 100% of the space but never took
posession, has filed for bankruptcy. The Borrower submitted a lease from a
regional
103 Current DSCR is based on trailing twelve months through
3/31/99 and is 58% below underwriting. Revenue is only 4% below underwriting.
113 Current DSCR is based on trailing twelve months through
3/31/99 and is 24% below underwriting. Occupancy as of March 1999 is 100%
Total: 0
0 0
Loan Mod: 0
S4 S57 S58
0 0
Prospectus ID City State
0
THIS REPORT IS HISTORI0
Information is as of m0
Nothing to Report 0
0 0
Total For All Loans: 0
Nothing to Report 0
0 0
Total For Loans in Cur0
0 0
Modifications: 0
Maturity Date Extentio0
Total: 0
0 0
0 0
* The information in t0
(1) Actual principal l0
(2) Expected future lo0
0 0
P49 P48 P7*
0 0
Mod / Extention
Flag Effect Date Balance When Sent to Speical Servicer
0 0
0
0 0
0 0
0 0
0 0
0 0
0 Nothing to Report
# of Loans
0
P7* P50* 0
$0 0 0
Balance at the Effecti Old Rate # Mths for Rate Change
$0 0 0
0
$0 0 0
0
0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$ Balance 0 0
$0 0 0
P50* P25* P25*
$0 0 0
New Rate Old P&I New P&I
$0 0 0
P11* P11* 0
$0 0 0
Old Maturity New Maturity Total # Mths for Change of
Mod
$0 0 0
P47 0 0
$0 0 0
(1) Realized Loss to T(2) Est. Future Interest Loss COMMENT
$0 0 0
Loss:
S4 S55 S61
$0 0 0
Prospectus ID Short Name (When Appropriate) Property Type
0 0
THIS REPORT IS HISTORI 0 0
All information is fro 0 0
Nothing to Report 0 0
0 0
Total all Loans: 0 0
Nothing to Report 0 0
$0 0 0
Current Month Only: 0 0
$0 0 0
Nothing to Report 0 0
0 0
$0 0 0
S57 S58 P45/P7
$0 0 (c)=b/a
City State %
Received From Sale
$0 0 0
$0 0 0
P75 0 0
(a) 0 (b)
Latest Appraisal or Br Effect Date of Sale Sales Price
$0 0 0
P45 P7 P37
(d) (e) (f)
Net Amt Received from Scheduled Balance Total P&I Advanced
$0 0 0
P39+P38 0 0
(g) (h) (i)=d-(f+g+h)
Total Expenses Servicing Fees Expense Net Proceeds
$0 0 0
(k)=i-e 0 (m)
Actual Losses Passed t Date Loss Passed thru Minor Adj to Trust
$0 0 0
$0
0 0
(n)=k+m (o)=n/e
Total Loss with Adjustment Loss % of Scheduled Balance
0 0
REO: 0
S4 S55 S61
$0 0 0
Prospectus ID Short Name (When Appropriate) Property Type
$0 0 0
Nothing to Report 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
$0 0 0
(1) Use the following 0 0
$0 0 0
S57 S58 S62 or
$0 0 S63
City State Sq Ft or Units
$0 0 0
$0 0 0
P8 P7 P37
$0 (a) (b)
Paid Thru Date Scheduled Loan Balance Total P&I Advances To Date
$0 0 0
$0 0 0
P39 P38 0
(c) (d) (e)=a+b+c+d
Total Expenses To DatOther Advances (Taxes & Escrow Total Exposure
$0 0 0
$0 0 0
P25 P11 P58
$0 0 0
Current Monthly P&I Maturity Date LTM NOI Date
$0 0 0
$0 0 0
P54 0 P74
$0 0 0
LTM NOI / DSC Cap Rate Assign Valuation Date
$0 0 0
$0 0 0
$0 P75 0
(f) 0 (g)=(.92*f)-e
Value using NOI & Cap Appraisal
BPO or
Internal VLoss using 92% Appr. or BPO (f)
$0 0 0
$0 0 0
$0 0 0
(h)=(g/e) 0 0
Estimated Recovery % Transfer Date REO Aquisition Date
$0 0 0
$0 0 0
Pending Closing Date Pending Offers Comments
$0 0 0
Delq: 0 0
S4 S55 S61
$0 $0 $0
Prospectus ID Short Name (When Appropriate) Property Type
$0 NOTHING TO REPORT $0
90 + DAYS DELINQUENT $0 $0
$0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
60 DAYS DELINQUENT $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
30 DAYS DELINQUENT $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
Current & at Special S $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
FCL - Foreclosure $0 $0
LTM - Latest 12 Months $0 $0
*Workout Strategy shou $0 $0
It is possible to $0 $0
**App - Appraisal, BPO $0 $0
$0 $0 $0
0
S57 S58 S62 or S63
0 $0 $0
City State Sq Ft or Units
0 $0 $0
0 $0 $0
P8 P7 P37
0 (a) (b)
Paid Thru Date Scheduled Loan Balance Total P&I Advances To Date
0 $0 $0
0 $0 $0
P39 P38 $0
(c) (d) (e)=a+b+c+d
Total Expenses To DatOther Advances (Taxes & Escrow Total Exposure
$0 $0 $0
$0 $0 $0
P25 P10 P11
$0 $0 $0
Current Monthly P&I Current Interest Rate Maturity Date
$0 $0 $0
$0 $0 $0
P58 P54 P55
$0 $0 $0
LTM NOI Date LTM NOI LTM DSCR
$0 $0 $0
$0 $0 $0
$0 P74 P75
(f) $0 $0
Value Valuation Date Appraisal
BPO or
Internal Value**
$0 $0 $0
$0 $0 P77
(g)=(.92*f)-e (h)=(g/e) $0
Loss using 92% Appr. o Estimated Recovery % Transfer
Date
$0 $0 $0
$0 $0 $0
P79 $0 P42
$0 $0 $0
Closing
Date Date NOI Filed Expected FCL Sale Date
$0 $0 $0
$0 $0 $0
P76 $0 $0
$0 $0 $0
Workout Strategy $0 $0
$0 $0 $0
$0 $0 $0
|
|