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: May 17, 1999
(Date of earliest event reported)
CAPCO America Securitization Corporation
Commercial Mortgage Pass-Through Certificates
Series 1997-D7
- --------------------------------------------------------------------------
(Exact Name of registrant as specified in its charter)
Delaware 333-22133 13-3672336
- ------------------- -------------------- --------------------
(State or Other Juris- (Commission (I.R.S. Employer
diction of Incorporation) File Number) Identification Number)
Two World Financial Center, Building B, New York, New York 10281
- -----------------------------------------------------------------------
(Address of Principal Executive Office) (Zip Code)
Registrant's telephone number, including area code: 212-667-9300
-----------------
- -------------------------------------------------------------------------
This Document contains exactly 195 Pages.
The Exhibit Index is on Page 5.
<PAGE>
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust Fund
formed, and the Commercial Mortgage Pass-Through Certificates Series 1998-D7
issued pursuant to a Pooling and Servicing Agreement, dated as of September
11, 1998 (the "Pooling and Servicing Agreement"), by and among CAPCO America
Securitization Corporation (the "Company"), as depositor, AMRESCO Services, L.P.
, as co-Servicer, LaSalle National Bank, as trustee, and ABN AMRO Bank, N.V., as
fiscal agent. The Certificates have been registered pursuant to the Act under a
Registration Statement on Form S-3 (No.33-99502) (the "Registration Statement").
Capitalized terms used herein and not defined herein have the
same meanings ascribed to such terms in the Pooling and Servicing Agreement.
Pursuant to Section 3.22 of the Pooling and Servicing Agreement,
Servicer is filing this Current Report containing the May 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
May 17, 1999
5.2 99 Comparative Financial Status
Report as of 05/11/99
Delinquent Loan Status Report as of
05/11/99
REO Status Report as of 05/11/99
Watch List as of 05/11/99
Historical Loan Modification Report
as of 05/11/99
Historical Loss Estimate Report as of
05/11/99
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF CAPCO AMERICA SECURITIZATION
CORPORATION, REGISTRANT
By: _________________
Daniel B. Kirby,
Senior Vice President
By: __________________
Tom J. Bauer,
Vice President
Date: May 21, 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
May 17, 1999
5.2 99 Comparative Financial Status
Report as of 05/11/99
Delinquent Loan Status Report as of
05/11/99
REO Status Report as of 05/11/99
Watch List as of 05/11/99
Historical Loan Modification Report
as of 05/11/99
Historical Loss Estimate Report as of
05/11/99
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
WAC: 7.783521%
WAMM: 311
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 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
WAC: 7.783521%
WAMM: 311
REMIC II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 264,500,000.00254,039,966.72 1,618,033.68
12476VAA9 1000.00000000 960.45356038 6.11732960
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 1,235,157,605 0.00
12476VAF8/U138 1000.00000000 991.60253278 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 1,235,157,604 1,618,033.68
Principal Negative Closing
Adj. or Loss Amortization Balance
Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 252,421,933.04
12476VAA9 0.00000000 0.00000000 954.33623078
A-1B 0.00 0.00 632,344,698.00
12476VAT8 0.00000000 0.00000000 1000.00000000
PS-1 0.00 0.001,233,539,571.25
12476VAF8/U138 0.00000000 0.00000000 990.30355176
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 0.001,233,539,570.04
Interest Interest Pass-Through
Payment Adjustment Rate (2)
Per $1,000 Per $1,000 Next Rate (3)
A-1A 1,240,561.84 0.00 5.86000000%
12476VAA9 4.69021490 0.00000000Fixed
A-1B 3,298,731.51 0.00 6.26000000%
12476VAT8 5.21666667 0.00000000Fixed
PS-1 1,531,875.80 0.00 1.48827239%
12476VAF8/U138 1.22981223 0.00000000 1.71639179%
A-2 335,278.75 0.00 6.46000000%
12476VAB7 5.38333336 0.00000000Fixed
A-3 384,792.05 0.00 6.74000000%
12476VAC5 5.61666669 0.00000000 6.74000000%
A-4 356,480.20 0.00 7.23000000%
12476VAD3 6.02500002 0.00000000 7.23000000%
A-5 139,876.49 0.00 7.70022087%
12476VAE1 6.41685079 0.00000000 7.93295398%
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-6 106,423.28 -20.25 5.86000000%
12476VAM3 4.88240452 -0.00092901Fixed
B-6H 4.88 0.00 5.86000000%
12476VAN1 4.88000000 0.00000000Fixed
R-1 0.00 0.00
12476VAP6 0.00000000 0.00000000
7,956,680.66 -20.25
Total P&I Paym 9,574,714.34 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: 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
WAC: 7.783521%
WAMM: 311
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1AL 264,500,000.00254,039,966.72 1,618,033.68
1000.00000000 960.45356038 6.11732960
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 0.00 252,421,933.04
0.00000000 0.00000000 954.33623078
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
0.001,233,539,570.04
Interest Interest Pass-Through
Payment Adjustment Rate (2)
Per $1,000 Per $1,000 Next Rate (3)
A-1AL 1,636,487.55 0.00 7.73022087%
6.18709849 0.00000000 7.96295398%
A-1BL 4,073,470.15 0.00 7.73022087%
6.44185072 0.00000000 7.96295398%
A-2L 401,204.14 0.00 7.73022087%
6.44185065 0.00000000 7.96295398%
A-3L 441,324.56 0.00 7.73022087%
6.44185075 0.00000000 7.96295398%
A-4L 381,143.94 0.00 7.73022087%
6.44185075 0.00000000 7.96295398%
A-5L 140,421.45 0.00 7.73022087%
6.44185090 0.00000000 7.96295398%
B-1L 200,602.07 0.00 7.73022087%
6.44185065 0.00000000 7.96295398%
B-2L 180,541.87 0.00 7.73022087%
6.44185087 0.00000000 7.96295398%
B-3L 100,301.03 0.00 7.73022087%
6.44185053 0.00000000 7.96295398%
B-4L 160,481.66 0.00 7.73022087%
6.44185076 0.00000000 7.96295398%
B-5L 100,301.04 0.00 7.73022087%
6.44185076 0.00000000 7.96295398%
B-6L 140,394.76 -20.25 7.73022087%
6.44092168 -0.00092901 7.96295398%
B-6HL 6.44 0.00 7.73022087%
6.44000000 0.00000000 7.96295398%
LR-1 0.00 0.00
12476VAQ4 0.00000000 0.00000000
7,956,680.66 -20.25
Total P&I Paym 9,574,714.34 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 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
WAC: 7.783521%
WAMM: 311
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: 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
Amount of Available Funds allocable to principal:
Principal Distribution Amount 1,618,033.68
P&I Advances made byBeginning Current Ending
UnreimbursePeriod Reimbursed Unreimbursed
0.00 0.00 0.00 0.00
Servicer 1,707,259.3 0.001,707,259.36########
Trustee 0.00 0.00 0.00 0.00
Fiscal Agent 0.00 0.00 0.00 0.00
Total P&I Advances 1,707,259.3 0.001,707,259.36########
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 1,233,539,571
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: 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
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 51,464.90
Current Period Trustee Fees 3,396.68
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 54,861.58
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: 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
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: 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
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: 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
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: 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
05/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/15/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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
05/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/15/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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
05/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/15/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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
05/17/99 0 0 7.7835% 7.7302%
0.00% 0.00%
04/16/99 0 0 8.0170% 7.9637%
0.00% 0.00%
03/17/99 0 0 7.5314% 7.4781%
0.00% 0.00%
02/18/99 0 0 7.9320% 7.8787%
0.00% 0.00%
01/15/99 0 0 7.8848% 7.8315%
0.00% 0.00%
12/17/98 0 0 7.7821% 7.7288%
0.00% 0.00%
11/18/98 0 0 8.0147% 7.9614%
0.00% 0.00%
10/16/98 0 0 7.7822% 7.7289%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
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: 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
Delinquent Loan Detail
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
97 04/11/99 22,934
158 04/11/99 11,072
37 04/11/99 66,595
129 04/11/99 15,856
137 04/11/99 14,903
113B 04/11/99 7,781
41 04/11/99 61,808
73 04/11/99 36,575
16 04/11/99 100,467
65 04/11/99 40,661
115 04/11/99 18,327
183 04/11/99 8,536
44 04/11/99 61,182
Total 466,696
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
7. P&I Advance - Loan in Foreclosure
8. P&I Advance - Loan in Bankruptcy
9. P&I Advance - REO Loan
** Outstanding P&I Advances include the current period P&I Advance
OutstandinOut. Property
DisclosureP&I Protection Advance
Control # Advances**Advances Description (1)
97 22,934 0 B
158 11,072 0 B
37 66,595 0 B
129 15,856 0 B
137 14,903 0 B
113B 7,781 0 B
41 61,808 0 B
73 36,575 0 B
16 100,467 0 B
65 40,661 0 B
115 18,327 0 B
183 8,536 0 B
44 61,182 0 B
Total 466,696 0
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
7. P&I Advance - Loan in Foreclosure
8. P&I Advance - Loan in Bankruptcy
9. P&I Advance - REO Loan
** Outstanding P&I Advances include the current period P&I Advance
Special
DisclosureServicer ForeclosureBankruptcy REO
Control # Transfer DDate Date Date
97
158
37
129
137
113B
41
73
16
65
115
183
44
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
7. P&I Advance - Loan in Foreclosure
8. P&I Advance - Loan in Bankruptcy
9. P&I Advance - REO Loan
** Outstanding P&I Advances include the current period P&I Advance
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
CAPCO America Securitization Corporation
The Capital Company of America Client Services LLC, Servicer
Amresco Services, L.P., Co-Servicer
Commercial Mortgage Pass Through Certifcates
Series 1998-D7
ABN AMRO Acct: 67-8020-00-9
Statement Date: 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1,000,000 20 13,232,192 1.07%
1,000,001to 4,999,999 104 268,417,321 21.76%
4,999,999to 9,999,999 49 369,906,340 29.99%
9,999,999to 14,999,999 10 125,738,166 10.19%
14,999,999to 19,999,999 3 48,792,400 3.96%
19,999,999to 24,999,999 0 0 0.00%
24,999,999to 29,999,999 1 26,493,083 2.15%
29,999,999to 34,999,999 1 34,599,953 2.80%
34,999,999to 39,999,999 1 37,147,450 3.01%
39,999,999to 44,999,999 0 0 0.00%
44,999,999to 49,999,999 4 189,843,248 15.39%
49,999,999to 54,999,999 1 54,187,176 4.39%
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 65,182,243 5.28%
69,999,999to 999,999,999 0 0 0.00%
Total 195 1,233,539,57 100.00%
Average Scheduled Balance is 6,325,844
Maximum Scheduled Balance is 65,182,243
Minimum Scheduled Balance is 139,189
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Other 22 340,979,103 27.64%
Office 36 247,968,825 20.10%
Retail 50 220,759,861 17.90%
Multifamily 55 213,343,423 17.30%
Industrial 15 94,400,125 7.65%
Lodging 2 57,335,512 4.65%
Mobile Home 12 49,211,887 3.99%
Health Care 3 9,540,836 0.77%
Total 195 1,233,539,571 100.00%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Various 22 340,979,103 27.64%
California 29 209,762,997 17.00%
New York 16 92,309,079 7.48%
North Carolina 7 70,867,426 5.75%
Michigan 13 67,691,702 5.49%
Texas 16 54,435,351 4.41%
Illinois 8 45,064,825 3.65%
Florida 8 42,544,571 3.45%
Hawaii 2 39,089,616 3.17%
Pennsylvania 7 35,555,605 2.88%
Ohio 7 31,320,660 2.54%
Wisconsin 6 24,414,818 1.98%
Georgia 5 23,153,355 1.88%
Arizona 4 21,057,222 1.71%
Virginia 3 17,391,352 1.41%
Alabama 2 16,642,353 1.35%
Minnesota 6 13,097,687 1.06%
Maryland 3 10,056,386 0.82%
Alaska 1 9,716,996 0.79%
Oklahoma 2 9,668,403 0.78%
Indiana 3 9,310,527 0.75%
Louisiana 3 8,683,644 0.70%
Colorado 4 6,415,385 0.52%
Kentucky 2 6,048,649 0.49%
New Jersey 3 4,891,068 0.40%
Tennessee 3 4,313,119 0.35%
Iowa 2 3,945,398 0.32%
Rhode Island 1 3,834,339 0.31%
Massachusetts 1 3,347,642 0.27%
Washington 2 3,060,441 0.25%
Other 4 4,869,852 0.39%
Total 195 1,233,539,571 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.00%or less 15 118,959,137 9.64%
7.00%to 7.25% 45 251,692,808 20.40%
7.25%to 7.50% 40 118,822,740 9.63%
7.50%to 7.75% 34 134,103,571 10.87%
7.75%to 8.00% 14 102,010,387 8.27%
8.00%to 8.25% 8 50,770,750 4.12%
8.25%to 8.50% 32 430,611,554 34.91%
8.50%to 8.75% 3 10,272,108 0.83%
8.75%to 9.00% 3 6,636,162 0.54%
9.00%to 9.25% 0 0 0.00%
9.25%to 9.50% 1 9,660,356 0.78%
9.50%to 9.75% 0 0 0.00%
9.75%to 10.00% 0 0 0.00%
Total 195 1,233,539,57 100.00%
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: 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
Pool Total
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 195 1,233,539,57 100.00%
1+ to 2 years 0 0 0.00%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or more 0 0 0.00%
Total 195 1,233,539,57 100.00%
Weighted Ave 0.6
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
120 months or less 25 142,139,353 11.52%
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 25 142,139,353 11.52%
Weighted Ave 112
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1or less 1 8,465,267 0.69%
1.0001to 1.1 1 2,188,395 0.18%
1.1001to 1.2 4 24,642,394 2.00%
1.2001to 1.3 7 31,700,300 2.57%
1.3001to 1.4 4 15,932,410 1.29%
1.4001to 1.5 3 20,543,836 1.67%
1.5001to 1.6 3 10,405,853 0.84%
1.6001to 1.7 8 38,475,322 3.12%
1.7001to 1.8 3 14,867,087 1.21%
1.8001to 1.9 3 64,655,941 5.24%
1.9001to 2 1 4,648,691 0.38%
2.0001to 2.4 3 11,548,769 0.94%
2.4001to 2.8 1 2,974,302 0.24%
2.8001to 3 1 1,881,045 0.15%
3.0001& above 1 15,859,644 1.29%
Unknown
Total 195 1,233,539,57 100.00%
Weighted Average Debt Service Coverage Ratio is 1.695
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 25 142,139,353 11.52%
Amortizing Balloon 169 1,089,715,20 88.34%
Interest Only / Balloon 1 1,685,012 0.14%
Total 1951,233,539,57 100.00%
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 1,942,166 0.16%
0121 to 180 months 0 0 0.00%
0181 to 360 months 169 1,089,458,05 88.32%
Total 170 1,091,400,21 88.48%
Weighted Ave 336
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 44 275,638,167 22.35%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 151 957,901,404 77.65%
Total 195 1,233,539,57 100.00%
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: 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/16/99
Record Date: 05/10/99
Loan Level Detail
Property Operating
Disclosure Type Maturity Statement
Control # Group Code Date DSCR Date
1CAP980DA Other 07/11/28
2CAP980DA Office 09/11/28 1.86012/31/98
3CAP980DA Other 10/11/28
4CAP980DA Lodging 09/11/23
5CAP980DA Other 09/11/28
8CAP980DA Other 06/11/28
10CAP980DA Other 05/11/28
11CAP980DA Office 03/11/25 3.38012/31/98
12CAP980DA Office 09/11/08
13CAP980DA Mobile Home 01/11/28 12/31/98
14CAP980DA Office 06/11/28 1.41012/31/98
15CAP980DA Multifamily 06/11/28
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 1.13012/31/98
22CAP980DA Office 09/11/28
23CAP980DA Other 09/01/08
24CAP980DA Other 09/01/08
25CAP980DA Retail 06/11/28
26CAP980DA Other 09/01/08
27CAP980DA Other 09/01/08
28CAP980DA Retail 09/11/28
29CAP980DA Other 09/01/08
30CAP980DA Lodging 04/11/23
31CAP980DA Other 09/01/08
32CAP980DA Other 09/01/08
33CAP980DA Other 09/01/08
34CAP980DA Retail 09/11/28
35CAP980DA Other 09/01/08
36CAP980DA Retail 04/11/28
37CAP980DA Retail 03/11/28
39CAP980DA Industrial 02/11/28
40CAP980DA Multifamily 06/11/28
41CAP980DA Office 05/11/28
42CAP980DA Multifamily 08/11/28 1.68012/31/98
43CAP980DA Mobile Home 05/11/28
44CAP980DA Retail 09/11/28
45CAP980DA Multifamily 05/11/27
46CAP980DA Retail 12/11/27
47CAP980DA Office 09/11/27 1.86012/31/98
48CAP980DA Mobile Home 06/11/28 1.61012/31/98
49CAP980DA Office 09/11/28
50CAP980DA Office 09/11/28
51CAP980DA Other 07/11/28
52CAP980DA Retail 09/11/23 1.75012/31/98
53CAP980DA Multifamily 04/11/28 1.27012/31/98
54CAP980DA Retail 06/11/23 1.66012/31/98
55CAP980DA Retail 02/11/28 1.21012/31/98
56CAP980DA Multifamily 11/11/27 1.23012/31/98
57CAP980DA Office 06/11/28 1.68012/31/98
59CAP980DA Industrial 07/11/28
60CAP980DA Other 04/11/23
61CAP980DA Industrial 09/11/28
62CAP980DA Multifamily 08/11/28 1.73012/31/98
63CAP980DA Retail 07/11/28
64CAP980DA Industrial 07/11/28 1.35012/31/98
65CAP980DA Multifamily 09/11/23
66CAP980DA Office 09/11/28 1.54012/31/98
67CAP980DA Office 08/11/28
68CAP980DA Retail 08/11/28
69CAP980DA Retail 08/11/28 2.02012/31/98
70CAP980DA Multifamily 08/11/28
71CAP980DA Mobile Home 07/11/28 1.18012/31/98
72CAP980DA Office 05/11/26
73CAP980DA Office 09/11/28
74CAP980DA Multifamily 09/11/28 1.34012/31/98
75CAP980DA Multifamily 07/11/28 1.12012/31/98
76CAP980DA Industrial 07/11/23 1.99012/31/98
77CAP980DA Multifamily 06/11/28 1.68012/31/98
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 1.29012/31/98
83CAP980DA Retail 04/11/28 1.50012/31/98
84CAP980DA Multifamily 07/11/23
85CAP980DA Multifamily 06/11/28
86CAP980DA Retail 04/11/28
87CAP980DA Retail 06/11/23 1.16012/31/98
88CAP980DA Other 07/11/23
89CAP980DA Multifamily 07/11/28
90CAP980DA Multifamily 08/11/28
91CAP980DA Multifamily 10/11/22
92CAP980DA Retail 06/11/28
93CAP980DA Retail 08/11/28
94CAP980DA Office 07/11/28
95CAP980DA Multifamily 07/11/28
96CAP980DA Retail 08/11/28
97CAP980DA Multifamily 06/11/28
98CAP980DA Multifamily 03/11/23 1.40012/31/98
99CAP980DA Office 02/11/25
100CAP980DA Health Care 02/11/23
101CAP980DA Industrial 07/11/28 1.23012/31/98
102CAP980DA Industrial 09/11/08
104CAP980DA Office 06/11/22 2.15012/31/98
105CAP980DA Office 06/11/28
106CAP980DA Multifamily 05/11/23 1.88012/31/98
107CAP980DA Industrial 05/11/23
108CAP980DA Health Care 08/11/23
109CAP980DA Multifamily 09/11/28 2.24012/31/98
110CAP980DA Multifamily 05/11/28 2.45012/31/98
111CAP980DA Office 09/11/23
112CAP980DA Multifamily 10/11/27 1.56012/31/98
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
119CAP980DA Retail 08/11/23
120CAP980DA Multifamily 04/11/28
121CAP980DA Retail 08/11/23
122CAP980DA Retail 01/11/25
123CAP980DA Office 07/11/23
124CAP980DA Multifamily 05/11/28 1.28012/31/98
125CAP980DA Mobile Home 07/11/23 1.29012/31/98
126CAP980DA Multifamily 07/11/28
127CAP980DA Multifamily 06/11/28 1.61012/31/98
128CAP980DA Retail 05/11/25
129CAP980DA Retail 05/11/28
130CAP980DA Multifamily 04/11/28
131CAP980DA Office 05/11/23 1.80012/31/98
132CAP980DA Multifamily 04/11/28 1.08012/31/98
133CAP980DA Office 05/11/23 1.63012/31/98
134CAP980DA Industrial 09/11/28
135CAP980DA Industrial 04/11/28
136CAP980DA Retail 04/11/28 1.32012/31/98
137CAP980DA Office 05/11/23
138CAP980DA Multifamily 04/11/23
139CAP980DA Multifamily 04/11/28
140CAP980DA Multifamily 09/11/23 2.88012/31/98
141CAP980DA Mobile Home 07/11/23 1.55012/31/98
142CAP980DA Other 09/11/28
143CAP980DA Office 08/11/28
144CAP980DA Office 09/11/23
145CAP980DA Retail 05/11/23 1.49012/31/98
146CAP980DA Multifamily 05/11/28
147CAP980DA Retail 09/11/20
148CAP980DA Retail 09/11/23 1.64012/31/98
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
163CAP980DA Retail 07/11/28
164CAP980DA Retail 06/11/28
165CAP980DA Retail 06/11/23
166CAP980DA Office 10/11/24
167CAP980DA Mobile Home 06/11/23
168CAP980DA Multifamily 06/11/23
169CAP980DA Multifamily 04/11/23
170CAP980DA Retail 07/11/23
171CAP980DA Retail 04/11/23
172CAP980DA Mobile Home 05/11/28
173CAP980DA Retail 09/11/08
174CAP980DA Multifamily 06/11/23
175CAP980DA Retail 08/11/28
176CAP980DA Multifamily 08/11/23
177CAP980DA Mobile Home 07/11/23
178CAP980DA Office 06/11/28
179CAP980DA Retail 09/11/08
180CAP980DA Retail 09/11/08
181CAP980DA Multifamily 07/11/28
182CAP980DA Retail 09/11/08
183CAP980DA Retail 09/11/08
184CAP980DA Retail 09/11/08
185CAP980DA Retail 09/11/08
186CAP980DA Multifamily 07/11/28
187CAP980DA Office 07/11/28
188CAP980DA Multifamily 07/11/28
189CAP980DA Mobile Home 09/11/23
190CAP980DA Retail 09/11/08
191CAP980DA Multifamily 07/11/28
192CAP980DA Retail 09/11/08
193CAP980DA Retail 09/11/08
113A CAP980DA Retail 04/11/23
113B CAP980DA Retail 01/11/01
58A CAP980DA Office 05/11/28
58B CAP980DA Industrial 03/11/28
58C CAP980DA Office 05/11/28
7A CAP980DA Industrial 09/11/27
7B CAP980DA Industrial 09/11/05
9A CAP980DA Multifamily 10/11/28
9B CAP980DA Multifamily 10/11/27
9C CAP980DA Multifamily 10/11/27
6CAP980DB Retail 09/11/28
38CAP980DB Other 09/11/08 0.990
103CAP980DB Health Care 09/11/23
(1) LegeA. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Ending
Disclosure Principal Note Scheduled
Control # State Balance Rate P&I
1VV 65,182,243 8.400% 499281.48
2CA 54,187,176 8.500% 418527
3VV 49,324,770 7.750% 355262.83
4NY 47,675,156 8.500% 386777.96
5VV 46,379,183 6.890% 307122.38
8VV 34,599,953 8.380% 264728.13
10VV 17,618,578 8.000% 130214.75
11CA 15,859,644 6.820% 108894.15
12CA 14,733,733 7.540% 183620.78
13AZ 15,314,178 7.260% 105842.48
14PA 14,797,620 8.500% 114458.04
15GA 13,901,483 7.800% 100781.88
16IL 12,988,837 8.500% 100467.29
17TX 12,349,222 7.180% 84272.89
18FL 11,636,969 7.540% 145027.02
19CA 11,916,392 7.250% 108932.26
20VV 11,530,511 8.430% 89196.16
21AL 11,127,897 8.000% 82144.3
22OH 10,755,502 8.500% 83072.66
23VV 9,939,619 7.030% 102853.41
24VV 9,762,164 7.030% 101017.14
25CA 9,822,773 8.500% 75978.11
26VV 9,528,183 7.030% 98595.95
27VV 9,500,326 7.030% 97639.15
28AK 9,716,996 8.080% 72187.14
29VV 9,419,425 7.030% 97470.54
30TX 9,660,356 9.500% 85236.57
31VV 9,394,257 7.030% 96549.16
32VV 9,310,378 7.030% 96342.14
33VV 9,269,499 7.030% 95266.97
34CA 9,448,585 8.500% 72978.37
35VV 9,131,545 7.030% 93849.03
36CA 9,253,722 8.500% 71652.97
37NY 8,974,516 8.030% 66595.06
39CA 8,321,041 8.500% 64534.89
40VA 8,156,105 8.000% 60250.52
41IL 7,987,575 8.500% 61807.93
42TX 7,943,787 6.950% 52955.83
43MI 7,935,441 7.530% 56101.59
44NY 7,921,258 8.500% 61181.7
45FL 7,891,230 8.385% 60862.26
46MI 7,657,376 7.500% 54189.12
47NC 7,409,815 8.210% 56134.23
48IN 7,042,619 7.210% 48242.04
49VA 7,003,186 8.025% 51768.21
50CA 6,953,717 6.770% 45494.97
51VV 6,915,604 8.380% 52875.28
52CA 6,688,310 7.340% 49181.54
53FL 6,612,638 8.000% 48908.29
54WI 6,516,150 7.210% 47535.3
55MN 6,521,852 8.500% 50581.05
56FL 6,462,319 7.550% 45987.88
57PA 6,365,960 8.500% 49240.05
59MD 6,290,687 8.500% 48625.97
60VV 6,074,305 7.340% 44919.14
61OK 6,062,352 7.090% 40952.83
62CA 5,958,028 6.970% 39797.33
63LA 5,956,927 7.250% 40930.58
64CA 5,833,717 8.400% 44684.97
65NC 5,743,001 6.910% 40660.8
66CA 5,701,240 8.440% 43798.83
67IL 5,644,370 8.500% 43612.75
68AL 5,514,456 7.360% 38275.75
69MI 5,463,134 7.160% 37184.54
70OH 5,391,419 6.900% 35761.99
71IL 5,015,669 7.480% 35241.2
72NY 4,948,409 7.270% 34874.39
73IL 4,713,902 8.550% 36574.91
74WI 4,699,649 6.910% 31183.4
75MI 4,664,489 7.030% 31363.97
76OH 4,648,691 7.470% 34640.92
77TX 4,643,969 7.420% 32467.25
78OH 4,538,870 8.160% 33977.16
79WI 4,498,335 8.500% 34794.15
80NY 4,350,304 7.280% 31899.4
81MI 4,314,896 7.530% 30505.24
82NY 4,078,182 6.860% 28745.4
83IL 4,068,798 8.500% 31505.32
84PA 3,953,112 7.070% 28450.04
85CA 3,966,472 7.050% 26746.55
86CA 3,909,825 8.500% 30274.37
87RI 3,834,339 7.060% 27607.25
88VV 3,829,657 7.080% 27585.77
89CA 3,772,976 7.290% 26025.87
90PA 3,674,405 7.020% 24665.91
91CA 3,605,698 7.890% 28162.53
92CA 3,615,261 8.900% 28983.93
93OK 3,606,051 7.230% 24713.78
94CA 3,571,657 6.850% 23589.33
95NY 3,559,340 7.280% 26099.52
96KY 3,476,112 7.080% 23473.94
97GA 3,469,313 6.850% 22934.07
98TN 3,358,230 7.030% 26823.79
99FL 3,353,243 7.650% 24844.93
100MA 3,347,642 8.080% 26422.19
101CA 3,333,552 8.400% 25534.27
102CA 3,217,243 7.880% 31626.19
104IL 3,105,344 8.510% 25617.92
105MD 3,083,635 8.500% 23851.6
106GA 3,058,950 7.100% 22126.14
107OH 3,060,135 7.590% 23090.51
108PA 3,021,455 7.800% 23137.74
109NC 2,980,291 6.800% 19557.76
110NC 2,974,302 7.280% 20526.37
111NC 2,923,177 7.370% 21551.4
112TX 2,924,052 7.910% 21534.01
114FL 2,773,125 7.190% 18987.12
115PA 2,682,065 7.200% 18327.28
116TX 2,665,698 7.210% 19446.26
117VV 2,655,756 7.400% 19630.97
118KY 2,572,537 7.610% 18929.59
119TX 2,522,771 7.050% 18104.29
120FL 2,500,590 7.230% 17210.11
121NJ 2,474,349 7.280% 18118.52
122IA 2,452,861 8.670% 19882.34
123NC 2,372,700 7.240% 17331.91
124NY 2,380,114 7.420% 16649.87
125MI 2,311,644 6.880% 16359.94
126NY 2,274,023 7.280% 16674.69
127AZ 2,261,105 7.100% 15322.33
128CA 2,235,735 7.530% 16333.68
129VA 2,232,061 7.580% 15855.77
130MI 2,229,910 7.500% 15732.33
131CA 2,220,750 7.530% 16671.23
132CO 2,188,395 7.110% 14866.81
133TX 2,115,887 7.290% 15559.53
134CA 2,062,110 7.060% 13888.74
135MI 2,055,403 7.260% 14169.24
136AZ 2,040,814 7.320% 14150.77
137CA 2,012,705 7.370% 14903.34
138TX 1,970,003 7.230% 14430.38
139OH 1,936,322 7.210% 13283.55
140TX 1,881,045 6.820% 13211.42
141CO 1,780,561 7.530% 13336.99
142VV 1,738,577 6.830% 11443.68
143MN 1,735,553 8.500% 13410.23
144CA 1,685,012 7.550% 12618.19
145MI 1,677,417 7.410% 12463.5
146WA 1,682,291 7.230% 11553.52
147WI 1,665,178 8.800% 14409.23
148IN 1,585,845 7.530% 11855.1
149NY 1,581,929 7.280% 11599.79
150KS 1,567,347 7.250% 10778.39
151IL 1,540,329 7.040% 10353.86
152IA 1,492,537 7.400% 10385.7
153MN 1,487,302 7.330% 10314.16
154NJ 1,484,952 7.820% 10818.83
155KS 1,478,281 7.430% 11016.65
156TX 1,469,626 7.750% 11254.4
157AZ 1,441,126 7.110% 10421.65
158GA 1,439,526 7.910% 11071.66
159VV 1,409,303 7.420% 10456.58
160MN 1,386,830 7.170% 10047.25
161MI 1,388,372 7.410% 9702.87
162WA 1,378,149 7.300% 9529.44
163MN 1,370,255 7.320% 9479.64
164CA 1,355,723 8.900% 10868.96
165CA 1,348,463 7.480% 10069.48
166FL 1,314,457 8.200% 10251.02
167GA 1,284,082 7.420% 9539.34
168CO 1,259,388 7.420% 9355.89
169NY 1,223,529 7.910% 9496.71
170CO 1,187,041 7.530% 8891.32
171TX 1,184,148 7.940% 9214.15
172TX 1,130,955 7.600% 8049.25
173PA 1,060,986 7.640% 13277.48
174NV 1,066,375 7.250% 7806.31
175TX 993,828 7.520% 7005.85
176OH 989,722 7.270% 7240.96
177NY 989,201 7.530% 7409.44
178NJ 931,767 8.500% 7210.02
179MI 818,476 7.640% 10242.64
180MS 757,848 7.640% 9483.93
181NY 741,529 7.280% 5437.39
182MI 682,064 7.640% 8535.54
183MD 682,064 7.640% 8535.54
184WI 682,064 7.640% 8535.54
185IN 682,064 7.640% 8535.54
186NY 593,223 7.280% 4349.91
187MN 595,895 8.500% 4606.17
188NY 543,788 7.280% 3987.43
189TX 525,295 7.510% 3920.1
190TN 500,180 7.640% 6259.39
191NY 474,579 7.280% 3479.94
192TN 454,709 7.640% 5690.36
193TX 454,709 7.640% 5690.36
113A LA 2,587,528 7.510% 19415.6
113B LA 139,189 7.510% 7780.7
58A WI 6,353,442 8.500% 49188.71
58B WI 0 0.000% 0
58C MN 0 0.000% 0
7A HA 37,147,450 7.070% 253120.59
7B HA 1,942,166 7.020% 31715.16
9A MI 26,493,083 7.790% 191403.53
9B MI 0 0.000% 0
9C MI 0 0.000% 0
6NC 46,464,140 8.500% 358876.71
38VV 8,465,267 8.049% 107736.46
103CA 3,171,739 7.540% 23731.04
1,233,539,571
(1) LegeA. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Loan
Disclosure Prepayment Status
Control # PrepaymentDate Code (1)
1 0
2 0
3 0
4 0
5 0
8 0
10 0
11 0
12 0
13 0
14 0
15 0
16 0 B
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 B
39 0
40 0
41 0 B
42 0
43 0
44 0 B
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 B
66 0
67 0
68 0
69 0
70 0
71 0
72 0
73 0 B
74 -5
75 0
76 0
77 0
78 0
79 0
80 1783
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 1459
96 0
97 0 B
98 2360
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 B
116 0
117 0
118 0
119 0
120 0
121 0
122 0
123 0
124 0
125 0
126 932
127 0
128 0
129 0 B
130 0
131 0
132 0
133 0
134 0
135 0
136 0
137 0 B
138 0
139 0
140 0
141 0
142 0
143 0
144 0
145 0
146 0
147 0
148 0
149 648
150 0
151 0
152 0
153 0
154 0
155 0
156 0
157 0
158 0 B
159 0
160 0
161 0
162 0
163 0
164 0
165 0
166 0
167 0
168 0
169 0
170 0
171 0
172 0
173 0
174 0
175 0
176 0
177 0
178 0
179 0
180 0
181 304
182 0
183 0 B
184 0
185 0
186 243
187 0
188 223
189 0
190 0
191 195
192 0
193 0
113A 0
113B 0 B
58A 0
58B 0
58C 0
7A 0
7B 0
9A 0
9B 0
9C 0
6 0
38 0
103 0
8143
(1) LegeA. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
CAPCO America Securitization Corporation
Commercial Mortgage
Pass-
Through Certificates, Series 1997-D7
Comparative FINANCIAL
STATUS REPORT as of 05/15/99
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
65,182,243
11-May-99
0
0
0-Jan-00
2
54,187,176
11-May-99
0
0
0-Jan-00
0
0
0-Jan-00
3
0
0-Jan-00
3
0
0-Jan-00
3
49,324,770
11-May-99
0
0
0-Jan-00
4
47,675,156
11-May-99
0
0
0-Jan-00
0
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
0
0-Jan-00
5
46,379,183
11-May-99
0
0
0-Jan-00
6
46,464,140
11-May-99
7
39,089,616
11-May-99
0
0
0-Jan-00
0
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
0
0-Jan-00
8
34,599,953
11-May-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
26,493,083
11-May-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
17,618,578
11-May-99
0
0
0-Jan-00
11
15,859,644
11-May-99
12
14,733,733
11-May-99
13
15,314,178
11-May-99
14
14,797,620
11-May-99
15
13,901,483
11-May-99
16
12,988,837
11-Apr-99
17
12,349,222
11-May-99
18
11,636,969
11-May-99
19
11,916,392
11-May-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
11,530,511
11-May-99
0
0
0-Jan-00
21
11,127,897
11-May-99
22
10,755,502
11-May-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
9,939,619
1-May-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
9,762,164
1-May-99
0
0
0-Jan-00
25
9,822,773
11-May-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
9,528,183
1-May-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
9,500,326
1-May-99
0
0
0-Jan-00
28
9,716,996
11-May-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
9,419,425
1-May-99
0
0
0-Jan-00
30
9,660,356
11-May-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
9,394,257
1-May-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
9,310,378
1-May-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
9,269,499
1-May-99
0
0
0-Jan-00
34
9,448,585
11-May-99
0
0
0-Jan-00
0
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
9,131,545
1-May-99
0
0
0-Jan-00
36
9,253,722
11-May-99
37
8,974,516
11-Apr-99
0
0
0-Jan-00
0
0
0-Jan-00
38
0
0-Jan-00
38
0
0-Jan-00
38
8,465,267
11-May-99
0
0
0-Jan-00
39
8,321,041
11-May-99
40
8,156,105
11-May-99
41
7,987,575
11-Apr-99
42
7,943,787
11-May-99
43
7,935,441
11-May-99
44
7,921,258
11-Apr-99
45
7,891,230
11-May-99
46
7,657,376
11-May-99
47
7,409,815
11-May-99
48
7,042,619
11-May-99
49
7,003,186
11-May-99
50
6,953,717
11-May-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
6,915,604
11-May-99
0
0
0-Jan-00
52
6,688,310
11-May-99
53
6,612,638
11-May-99
54
6,516,150
11-May-99
55
6,521,852
11-May-99
56
6,462,319
11-May-99
57
6,365,960
11-May-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
6,353,442
11-May-99
0
0
0-Jan-00
59
6,290,687
11-May-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
6,074,305
11-May-99
0
0
0-Jan-00
61
6,062,352
11-May-99
62
5,958,028
11-May-99
63
5,956,927
11-May-99
64
5,833,717
11-May-99
65
5,743,001
11-Apr-99
66
5,701,240
11-May-99
67
5,644,370
11-May-99
68
5,514,456
11-May-99
69
5,463,134
11-May-99
70
5,391,419
11-May-99
71
5,015,669
11-May-99
72
4,948,409
11-May-99
73
4,713,902
11-Apr-99
74
4,699,649
11-May-99
75
4,664,489
11-May-99
76
4,648,691
11-May-99
77
4,643,969
11-May-99
78
4,538,870
11-May-99
79
4,498,335
11-May-99
80
4,350,304
11-May-99
81
4,314,896
11-May-99
82
4,078,182
11-May-99
83
4,068,798
11-May-99
84
3,953,112
11-May-99
85
3,966,472
11-May-99
86
3,909,825
11-May-99
87
3,834,339
11-May-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
3,829,657
11-May-99
0
0
0-Jan-00
89
3,772,976
11-May-99
90
3,674,405
11-May-99
91
3,605,698
11-May-99
92
3,615,261
11-May-99
93
3,606,051
11-May-99
94
3,571,657
11-May-99
95
3,559,340
11-May-99
96
3,476,112
11-May-99
97
3,469,313
11-Apr-99
98
3,358,230
11-May-99
99
3,353,243
11-May-99
100
3,347,642
11-May-99
101
3,333,552
11-May-99
102
3,217,243
11-May-99
103
3,171,739
11-May-99
104
3,105,344
11-May-99
105
3,083,635
11-May-99
106
3,058,950
11-May-99
107
3,060,135
11-May-99
108
3,021,455
11-May-99
109
2,980,291
11-May-99
110
2,974,302
11-May-99
111
2,923,177
11-May-99
112
2,924,052
11-May-99
113
2,726,717
11-Apr-99
114
2,773,125
11-May-99
115
2,682,065
11-Apr-99
116
2,665,698
11-May-99
0
0
0-Jan-00
0
0
0-Jan-00
117
0
0-Jan-00
117
0
0-Jan-00
117
2,655,756
11-May-99
0
0
0-Jan-00
118
2,572,537
11-May-99
119
2,522,771
11-May-99
120
2,500,590
11-May-99
121
2,474,349
11-May-99
122
2,452,861
11-May-99
123
2,372,700
11-May-99
124
2,380,114
11-May-99
125
2,311,644
11-May-99
126
2,274,023
11-May-99
127
2,261,105
11-May-99
128
2,235,735
11-May-99
129
2,232,061
11-Apr-99
130
2,229,910
11-May-99
131
2,220,750
11-May-99
132
2,188,395
11-May-99
133
2,115,887
11-May-99
134
2,062,110
11-May-99
135
2,055,403
11-May-99
136
2,040,814
11-May-99
137
2,012,705
11-May-99
138
1,970,003
11-May-99
139
1,936,322
11-May-99
140
1,881,045
11-May-99
141
1,780,561
11-May-99
0
0
0-Jan-00
0
0
0-Jan-00
142
0
0-Jan-00
142
0
0-Jan-00
142
1,738,577
11-May-99
0
0
0-Jan-00
143
1,735,553
11-May-99
144
1,685,012
11-May-99
145
1,677,417
11-May-99
146
1,682,291
11-May-99
147
1,665,178
11-May-99
148
1,585,845
11-May-99
149
1,581,929
11-May-99
150
1,567,347
11-May-99
151
1,540,329
11-May-99
152
1,492,537
11-May-99
153
1,487,302
11-May-99
154
1,484,952
11-May-99
155
1,478,281
11-May-99
156
1,469,626
11-May-99
157
1,441,126
11-May-99
158
1,439,526
11-Apr-99
0
0
0-Jan-00
0
0
0-Jan-00
159
0
0-Jan-00
159
0
0-Jan-00
159
1,409,303
11-May-99
0
0
0-Jan-00
160
1,386,830
11-May-99
161
1,388,372
11-May-99
162
1,378,149
11-May-99
163
1,370,255
11-May-99
164
1,355,723
11-May-99
165
1,348,463
11-May-99
166
1,314,457
11-May-99
167
1,284,082
11-May-99
168
1,259,388
11-May-99
169
1,223,529
11-May-99
170
1,187,041
11-May-99
171
1,184,148
11-May-99
172
1,130,955
11-May-99
173
1,060,986
11-May-99
174
1,066,375
11-May-99
175
993,828
11-May-99
176
989,722
11-May-99
177
989,201
11-May-99
178
931,767
11-May-99
179
818,476
11-May-99
180
757,848
11-May-99
181
741,529
11-May-99
182
682,064
11-May-99
183
682,064
11-Apr-99
184
682,064
11-May-99
185
682,064
11-May-99
186
593,223
11-May-99
187
595,895
11-May-99
188
543,788
11-May-99
189
525,295
11-May-99
190
500,180
11-May-99
191
474,579
11-May-99
192
454,709
11-May-99
193
454,709
11-May-99
0
0
0-Jan-00
0
0
0-Jan-00
Totals
1,233,539,571
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
1,307,187
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
115,457,444
0-Jan-00
0
0-Jan-00
Prospectus ID
% Occ
Total Revenue
1
1
9,137,831
1
1
7,215,263
1
1
8,133,121
1
1
6,825,609
1
1
3,487,034
1
0
34,798,858
0
0
0
2
1
32,243,552
0
0
0
0
0
0
3
1
7,121,492
3
1
2,076,480
3
0
9,197,972
0
0
0
4
1
11,262,262
0
0
0
0
0
0
5
1
1,255,763
5
1
849,992
5
1
765,968
5
1
923,164
5
1
738,911
5
1
499,394
5
1
396,827
5
1
344,237
5
1
327,602
5
1
225,905
5
1
203,293
5
1
198,257
5
1
180,446
5
1
177,485
5
1
116,687
5
0
114,491
5
0
7,318,422
0
0
0
6
1
11,724,542
7
1
12,636,520
0
0
0
0
0
0
8
1
1,330,976
8
1
994,373
8
1
834,171
8
1
716,711
8
1
951,555
8
1
842,624
8
1
724,723
8
1
528,791
8
1
501,337
8
1
869,923
8
1
487,792
8
1
489,672
8
1
228,835
8
1
148,809
8
1
122,876
8
1
211,260
8
0
9,984,428
0
0
0
0
0
0
9
1
2,501,191
9
1
1,308,806
9
1
1,030,966
9
0
4,840,963
0
0
0
0
0
0
10
1
1,059,313
10
1
1,086,102
10
1
645,937
10
1
903,967
10
1
643,386
10
0
4,338,705
0
0
0
11
1
5,675,555
12
1
7,198,400
13
1
2,353,466
14
1
3,310,674
15
1
2,655,394
16
1
3,482,795
17
1
2,022,389
18
1
5,016,000
19
1
6,677,563
0
0
0
0
0
0
20
1
925,292
20
1
460,558
20
1
655,857
20
0
2,041,707
0
0
0
21
1
1,946,614
22
1
2,410,870
0
0
0
0
0
0
23
1
1,913,000
23
0
1,360,064
23
1
1,119,850
23
1
1,183,589
23
1
1,121,573
23
1
1,017,418
23
1
1,075,263
23
1
1,254,992
23
1
991,345
23
1
656,522
23
1
647,558
23
0
12,341,174
0
0
0
0
0
0
24
1
3,241,278
24
1
1,396,329
24
1
1,113,104
24
1
1,103,112
24
1
1,116,103
24
1
981,578
24
1
767,210
24
1
948,353
24
1
762,028
24
1
918,758
24
1
807,477
24
0
13,155,330
0
0
0
25
1
1,804,493
0
0
0
0
0
0
26
1
1,608,219
26
1
1,371,234
26
1
1,318,387
26
1
1,080,519
26
1
1,152,209
26
1
945,251
26
1
937,412
26
1
903,566
26
1
1,096,229
26
1
825,499
26
1
841,655
26
1
786,098
26
1
698,703
26
1
756,405
26
0
14,321,386
0
0
0
0
0
0
27
1
1,140,084
27
1
1,121,020
27
1
861,487
27
1
931,655
27
1
1,156,872
27
1
1,029,806
27
1
793,333
27
1
834,490
27
1
730,923
27
1
823,175
27
1
859,369
27
1
664,950
27
1
736,988
27
1
562,537
27
1
729,189
27
1
753,423
27
0
13,729,301
0
0
0
28
1
2,147,073
0
0
0
0
0
0
29
1
1,812,781
29
1
1,399,593
29
1
1,271,615
29
1
1,175,441
29
1
1,017,088
29
1
836,747
29
1
845,195
29
1
815,059
29
1
814,093
29
1
621,159
29
1
494,134
29
1
811,842
29
1
672,319
29
0
12,587,066
0
0
0
30
1
5,573,871
0
0
0
0
0
0
31
1
1,445,208
31
1
1,404,906
31
1
1,235,523
31
1
1,302,963
31
1
1,080,258
31
1
918,793
31
1
831,775
31
1
797,569
31
1
856,672
31
1
678,714
31
1
688,600
31
1
901,322
31
1
657,907
31
1
615,910
31
1
722,847
31
0
14,138,967
0
0
0
0
0
0
32
1
1,440,832
32
1
1,287,258
32
1
1,353,727
32
1
1,235,918
32
1
1,223,911
32
1
1,040,341
32
1
1,111,113
32
1
813,470
32
1
748,280
32
1
943,216
32
1
785,894
32
1
917,010
32
1
706,743
32
1
1,103,887
32
0
14,711,600
0
0
0
0
0
0
33
1
1,949,388
33
1
1,606,699
33
1
1,756,714
33
1
1,493,864
33
1
562,537
33
1
927,830
33
1
1,005,432
33
1
771,065
33
1
870,760
33
1
811,125
33
1
793,067
33
0
12,548,481
0
0
0
34
1
1,609,020
0
0
0
0
0
0
35
1
1,020,811
35
1
1,033,524
35
1
918,793
35
1
976,419
35
1
1,082,973
35
1
1,081,294
35
0
937,018
35
1
830,644
35
1
944,515
35
1
679,592
35
1
894,696
35
1
816,278
35
1
469,026
35
1
664,827
35
1
589,743
35
0
12,940,153
0
0
0
36
1
1,534,826
37
1
1,681,505
0
0
0
0
0
0
38
1
1,813,260
38
1
957,000
38
0
2,770,260
0
0
0
39
1
1,407,615
40
1
2,002,333
41
1
2,283,450
42
1
2,095,517
43
1
1,310,495
44
1
1,302,436
45
1
1,733,798
46
1
1,182,274
47
1
1,696,696
48
1
1,398,744
49
1
1,362,551
50
1
1,330,235
0
0
0
0
0
0
51
1
910,716
51
1
325,499
51
1
283,499
51
1
230,999
51
1
209,999
51
0
1,960,712
0
0
0
52
1
1,415,442
53
1
1,398,721
54
1
1,035,039
55
1
1,419,641
56
1
1,570,715
57
1
1,722,087
0
0
0
0
0
0
58
1
728,704
58
1
432,950
58
1
379,284
58
0
1,540,938
0
0
0
59
1
1,192,254
0
0
0
0
0
0
60
1
181,453
60
1
178,075
60
1
175,552
60
1
195,240
60
1
129,365
60
1
84,420
60
1
61,195
60
0
1,005,300
0
0
0
61
1
1,339,691
62
1
1,009,486
63
1
1,120,563
64
1
1,224,743
65
1
1,053,915
66
1
1,098,899
67
1
1,016,254
68
1
895,369
69
1
1,046,765
70
1
1,099,675
71
1
880,694
72
1
1,777,786
73
1
984,897
74
1
1,013,348
75
1
1,096,920
76
1
1,486,459
77
1
1,426,619
78
1
799,622
79
1
941,688
80
1
1,004,177
81
1
739,602
82
1
767,432
83
1
734,953
84
1
1,000,883
85
1
837,956
86
1
640,395
87
1
1,132,386
0
0
0
0
0
0
88
1
392,182
88
1
277,714
88
1
172,376
88
0
842,272
0
0
0
89
1
860,665
90
1
897,062
91
1
1,321,627
92
1
585,142
93
1
442,913
94
1
1,398,595
95
1
711,673
96
1
607,455
97
1
981,606
98
1
851,777
99
1
559,876
100
1
1,633,245
101
1
667,279
102
1
1,300,349
103
1
4,172,017
104
1
844,791
105
1
890,211
106
1
1,158,257
107
1
537,664
108
1
4,112,843
109
1
1,000,925
110
1
898,465
111
1
864,419
112
1
827,628
113
1
816,862
114
1
658,298
115
1
315,731
116
1
858,217
0
0
0
0
0
0
117
1
366,063
117
1
234,006
117
0
600,069
0
0
0
118
1
603,495
119
1
523,186
120
1
532,665
121
1
560,447
122
1
804,046
123
1
453,016
124
1
423,715
125
1
842,424
126
1
473,497
127
1
541,364
128
1
368,566
129
1
402,682
130
1
628,473
131
1
502,772
132
1
534,984
133
1
370,625
134
1
308,735
135
1
354,074
136
1
336,137
137
1
344,333
138
1
949,993
139
1
600,532
140
1
631,277
141
1
428,200
0
0
0
0
0
0
142
1
315,717
142
1
282,954
142
0
598,671
0
0
0
143
1
484,429
144
1
717,475
145
1
289,464
146
1
353,131
147
1
523,094
148
1
367,913
149
1
292,158
150
1
260,903
151
1
365,498
152
1
743,333
153
1
387,085
154
1
375,704
155
1
558,318
156
1
371,305
157
1
590,195
158
1
456,894
0
0
0
0
0
0
159
1
271,399
159
1
188,039
159
0
459,438
0
0
0
160
1
447,812
161
1
249,627
162
1
318,942
163
1
392,285
164
1
240,561
165
1
329,826
166
1
509,878
167
1
352,348
168
1
457,646
169
1
338,681
170
1
350,254
171
1
284,155
172
1
229,045
173
1
604,100
174
1
227,521
175
1
219,546
176
1
406,548
177
1
457,912
178
1
279,422
179
1
466,020
180
1
431,500
181
1
182,372
182
1
388,350
183
1
388,350
184
1
388,350
185
1
388,350
186
1
122,502
187
1
164,387
188
1
104,584
189
1
94,135
190
1
284,790
191
1
100,200
192
1
258,900
193
1
258,900
0
0
0
0
0
0
Totals
0
0
0
0
Prospectus ID
Underwritable NOI
DSCR
1
7,027,170
1.66
1
5,422,252
1.66
1
5,589,176
1.66
1
4,690,638
1.66
1
2,157,990
1.66
1
24,887,226
1.66
0
0
0.00
2
12,426,229
2.14
0
0
0.00
0
0
0.00
3
4,904,392
1.46
3
1,823,848
1.46
3
6,662,016
1.45
0
0
0.00
4
7,201,947
1.43
0
0
0.00
0
0
0.00
5
1,030,311
1.38
5
661,824
1.38
5
641,884
1.38
5
695,241
1.38
5
596,971
1.38
5
428,361
1.38
5
303,271
1.38
5
285,393
1.38
5
259,775
1.38
5
184,654
1.38
5
173,891
1.38
5
166,732
1.38
5
125,840
1.38
5
132,933
1.38
5
101,257
1.38
5
93,692
1.38
5
5,882,030
1.34
0
0
0.00
6
6,035,738
1.40
7
8,188,177
1.40
0
0
0.00
0
0
0.00
8
813,549
2.10
8
714,051
2.10
8
620,678
2.10
8
582,927
2.10
8
562,752
2.10
8
525,258
2.10
8
549,531
2.10
8
390,520
2.10
8
370,245
2.10
8
387,813
2.10
8
275,256
2.10
8
358,148
2.10
8
168,997
2.10
8
91,254
2.10
8
90,745
2.10
8
154,431
2.10
8
6,656,155
2.10
0
0
0.00
0
0
0.00
9
1,621,170
1.30
9
743,790
1.30
9
631,601
1.30
9
2,996,561
1.30
0
0
0.00
0
0
0.00
10
514,718
1.40
10
557,551
1.40
10
363,252
1.40
10
388,371
1.40
10
363,131
1.40
10
2,187,023
1.40
0
0
0.00
11
2,549,198
1.95
12
7,198,400
1.00
13
1,587,506
1.25
14
2,005,276
1.46
15
1,575,118
1.30
16
1,746,806
1.45
17
1,548,197
1.53
18
5,016,000
1.00
19
6,677,563
1.00
0
0
0.00
0
0
0.00
20
695,557
1.47
20
398,647
1.47
20
481,816
1.47
20
1,576,020
1.47
0
0
0.00
21
1,248,581
1.27
22
1,488,849
1.49
0
0
0.00
0
0
0.00
23
1,088,160
1.00
23
877,368
1.00
23
571,436
1.00
23
524,337
1.00
23
623,298
1.00
23
553,781
1.00
23
471,074
1.00
23
503,012
1.00
23
475,013
1.00
23
357,458
1.00
23
276,391
1.00
23
5,258,327
1.00
0
0
0.00
0
0
0.00
24
1,801,324
1.00
24
652,937
1.00
24
673,306
1.00
24
635,774
1.00
24
493,908
1.00
24
506,074
1.00
24
429,944
1.00
24
388,722
1.00
24
418,364
1.00
24
434,328
1.00
24
433,894
1.00
24
1,885,575
1.00
0
0
0.00
25
1,326,237
1.45
0
0
0.00
0
0
0.00
26
1,008,105
1.00
26
666,636
1.00
26
640,795
1.00
26
541,916
1.00
26
586,887
1.00
26
419,557
1.00
26
464,255
1.00
26
337,307
1.00
26
610,218
1.00
26
364,584
1.00
26
403,984
1.00
26
334,160
1.00
26
240,321
1.00
26
277,708
1.00
26
3,607,432
1.00
0
0
0.00
0
0
0.00
27
774,622
1.00
27
668,126
1.00
27
455,566
1.00
27
531,003
1.00
27
511,020
1.00
27
510,077
1.00
27
395,492
1.00
27
267,102
1.00
27
336,437
1.00
27
305,312
1.00
27
343,325
1.00
27
261,277
1.00
27
350,332
1.00
27
284,284
1.00
27
179,206
1.00
27
218,562
1.00
27
4,996,741
1.00
0
0
0.00
28
1,345,576
1.55
0
0
0.00
0
0
0.00
29
1,160,710
1.00
29
730,608
1.00
29
679,411
1.00
29
654,945
1.00
29
485,738
1.00
29
306,113
1.00
29
449,930
1.00
29
448,086
1.00
29
338,842
1.00
29
329,148
1.00
29
33,681
1.00
29
292,697
1.00
29
221,233
1.00
29
3,484,142
1.00
0
0
0.00
30
2,078,441
2.03
0
0
0.00
0
0
0.00
31
633,468
1.00
31
654,766
1.00
31
569,588
1.00
31
659,845
1.00
31
561,155
1.00
31
350,134
1.00
31
443,667
1.00
31
391,317
1.00
31
268,189
1.00
31
344,692
1.00
31
308,138
1.00
31
- -295,786
1.00
31
238,944
1.00
31
226,051
1.00
31
329,717
1.00
31
4,976,936
1.00
0
0
0.00
0
0
0.00
32
686,139
1.00
32
631,734
1.00
32
607,200
1.00
32
796,357
1.00
32
550,728
1.00
32
628,050
1.00
32
531,391
1.00
32
379,579
1.00
32
257,449
1.00
32
294,761
1.00
32
390,044
1.00
32
388,498
1.00
32
315,660
1.00
32
246,076
1.00
32
4,932,666
1.00
0
0
0.00
0
0
0.00
33
1,279,713
1.00
33
1,112,583
1.00
33
863,633
1.00
33
716,652
1.00
33
284,284
1.00
33
348,647
1.00
33
400,200
1.00
33
344,842
1.00
33
354,218
1.00
33
259,008
1.00
33
352,589
1.00
33
6,316,369
1.00
0
0
0.00
34
1,179,867
1.35
0
0
0.00
0
0
0.00
35
567,396
1.00
35
432,253
1.00
35
350,134
1.00
35
425,646
1.00
35
573,028
1.00
35
516,718
1.00
35
539,322
1.00
35
410,909
1.00
35
534,561
1.00
35
344,197
1.00
35
406,391
1.00
35
330,508
1.00
35
127,041
1.00
35
231,907
1.00
35
207,957
1.00
35
5,997,968
1.00
0
0
0.00
36
1,150,017
1.34
37
984,970
1.23
0
0
0.00
0
0
0.00
38
1,813,260
1.00
38
957,000
1.00
38
2,770,260
1.00
0
0
0.00
39
1,118,984
1.44
40
1,008,331
1.39
41
1,152,286
1.55
42
1,027,920
1.62
43
901,863
1.34
44
960,418
1.31
45
936,599
1.28
46
918,559
1.41
47
1,049,564
1.56
48
926,602
1.60
49
1,058,924
1.70
50
1,020,000
1.87
0
0
0.00
0
0
0.00
51
624,549
2.01
51
202,050
2.01
51
175,989
2.01
51
143,390
2.01
51
130,355
2.01
51
1,276,333
0.00
0
0
0.00
52
1,069,906
1.81
53
763,441
1.30
54
858,374
1.50
55
795,748
1.31
56
783,047
1.42
57
886,518
1.50
0
0
0.00
0
0
0.00
58
426,993
1.62
58
326,566
1.62
58
203,678
1.62
58
957,237
1.62
0
0
0.00
59
923,597
1.58
0
0
0.00
0
0
0.00
60
138,371
1.34
60
140,585
1.34
60
128,833
1.34
60
119,568
1.34
60
84,073
1.34
60
66,957
1.34
60
44,682
1.34
60
723,069
1.34
0
0
0.00
61
905,357
1.84
62
671,369
1.41
63
838,580
1.71
64
810,618
1.51
65
718,387
1.47
66
786,341
1.50
67
779,781
1.49
68
754,006
1.64
69
682,748
1.53
70
670,166
1.56
71
566,504
1.34
72
734,128
1.75
73
704,854
1.61
74
573,209
1.53
75
561,783
1.49
76
742,961
1.79
77
670,632
1.72
78
709,187
1.74
79
902,130
2.16
80
659,146
1.82
81
482,921
1.32
82
467,594
1.36
83
496,595
1.31
84
494,457
1.45
85
466,464
1.45
86
473,891
1.30
87
586,049
1.77
0
0
0.00
0
0
0.00
88
224,674
1.48
88
164,537
1.48
88
101,787
1.48
88
490,998
1.48
0
0
0.00
89
479,727
1.54
90
466,068
1.57
91
712,561
2.11
92
479,375
1.38
93
376,345
1.27
94
751,506
2.65
95
450,425
1.52
96
455,013
1.62
97
511,312
1.86
98
480,967
1.64
99
414,129
1.39
100
505,702
1.59
101
444,538
1.45
102
1,300,349
1.00
103
615,949
2.16
104
466,516
1.52
105
465,407
1.63
106
536,236
2.02
107
472,200
1.70
108
501,662
1.81
109
559,976
2.39
110
542,064
2.20
111
426,063
1.65
112
407,894
1.58
113
555,086
1.91
114
366,860
1.61
115
302,055
1.37
116
430,757
1.85
0
0
0.00
0
0
0.00
117
187,275
1.32
117
123,735
1.32
117
311,010
1.32
0
0
0.00
118
365,086
1.61
119
368,813
1.79
120
303,921
1.40
121
402,189
1.85
122
467,912
1.96
123
298,556
1.44
124
296,154
1.48
125
402,606
2.05
126
297,829
1.58
127
317,973
1.73
128
258,536
1.32
129
302,487
1.59
130
327,230
1.73
131
372,246
1.86
132
309,645
1.74
133
295,360
1.58
134
249,952
1.50
135
272,017
1.60
136
268,069
1.58
137
255,898
1.43
138
357,731
2.07
139
295,073
1.85
140
319,548
2.02
141
278,902
1.74
0
0
0.00
0
0
0.00
142
150,174
2.07
142
134,456
2.07
142
284,630
2.07
0
0
0.00
143
240,414
1.49
144
341,502
2.26
145
204,707
1.37
146
225,253
1.62
147
318,950
1.84
148
242,518
1.70
149
208,060
1.58
150
191,210
1.48
151
207,162
1.67
152
304,940
2.45
153
212,975
1.72
154
229,160
1.77
155
234,556
1.77
156
271,071
2.01
157
201,274
1.61
158
251,137
1.89
0
0
0.00
0
0
0.00
159
122,734
1.55
159
72,143
1.55
159
194,877
1.55
0
0
0.00
160
213,672
1.77
161
182,342
1.57
162
162,263
1.42
163
253,598
2.23
164
188,133
1.44
165
222,702
1.84
166
256,577
2.09
167
212,656
1.86
168
222,852
1.98
169
197,009
1.73
170
247,833
2.32
171
189,165
1.71
172
161,260
1.67
173
604,100
1.00
174
133,659
1.43
175
162,799
1.94
176
201,376
2.32
177
192,217
2.16
178
154,301
1.78
179
466,020
1.00
180
431,500
1.00
181
111,454
1.81
182
388,350
1.00
183
388,350
1.00
184
388,350
1.00
185
388,350
1.00
186
69,930
1.42
187
81,384
1.47
188
66,162
1.47
189
64,608
1.37
190
284,790
1.00
191
69,473
1.76
192
258,900
1.00
193
258,900
1.00
0
0
0.00
0
0
0.00
Totals
0
0.00
0
0.00
Prospectus ID
Financial Info as of Date
% Occ
1
12/31/97
N/A
1
12/31/97
N/A
1
12/31/97
N/A
1
12/31/97
N/A
1
12/31/97
N/A
1
12/31/97
0.00
0
01/00/00
0.00
2
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
3
12/31/97
N/A
3
12/31/97
N/A
3
12/31/97
0.00
0
01/00/00
0.00
4
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
01/00/00
0.00
0
01/00/00
0.00
6
12/31/97
N/A
7
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
9
12/31/97
N/A
9
12/31/97
N/A
9
12/31/97
N/A
9
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
10
12/31/97
N/A
10
12/31/97
N/A
10
12/31/97
N/A
10
12/31/97
N/A
10
12/31/97
N/A
10
01/00/00
0.00
0
01/00/00
0.00
11
12/31/97
N/A
12
01/00/00
0.00
13
12/31/97
N/A
14
12/31/97
N/A
15
12/31/97
N/A
16
12/31/97
N/A
17
12/31/97
N/A
18
01/00/00
0.00
19
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
20
12/31/97
N/A
20
12/31/97
N/A
20
12/31/97
N/A
20
01/00/00
0.00
0
01/00/00
0.00
21
12/31/97
N/A
22
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
01/00/00
0.00
0
01/00/00
0.00
25
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
01/00/00
0.00
0
01/00/00
0.00
28
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
01/00/00
0.00
0
01/00/00
0.00
30
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
01/00/00
0.00
0
01/00/00
0.00
34
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
01/00/00
0.00
0
01/00/00
0.00
36
12/31/97
N/A
37
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
38
01/00/00
0.00
38
01/00/00
0.00
38
01/00/00
0.00
0
01/00/00
0.00
39
12/31/97
N/A
40
12/31/97
N/A
41
12/31/97
N/A
42
12/31/97
N/A
43
12/31/97
N/A
44
12/31/97
N/A
45
12/31/97
N/A
46
12/31/97
N/A
47
12/31/97
N/A
48
12/31/97
N/A
49
12/31/97
N/A
50
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
51
12/31/97
N/A
51
12/31/97
N/A
51
12/31/97
N/A
51
12/31/97
N/A
51
12/31/97
N/A
51
01/00/00
0.00
0
01/00/00
0.00
52
12/31/97
N/A
53
12/31/97
N/A
54
12/31/97
N/A
55
12/31/97
N/A
56
12/31/97
N/A
57
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
58
12/31/97
N/A
58
12/31/97
N/A
58
12/31/97
N/A
58
01/00/00
0.00
0
01/00/00
0.00
59
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
60
12/31/97
N/A
60
12/31/97
N/A
60
12/31/97
N/A
60
12/31/97
N/A
60
12/31/97
N/A
60
12/31/97
N/A
60
12/31/97
N/A
60
01/00/00
0.00
0
01/00/00
0.00
61
12/31/97
N/A
62
12/31/97
N/A
63
12/31/97
N/A
64
12/31/97
N/A
65
12/31/97
N/A
66
12/31/97
N/A
67
12/31/97
N/A
68
12/31/97
N/A
69
12/31/97
N/A
70
12/31/97
N/A
71
12/31/97
N/A
72
12/31/97
N/A
73
01/00/00
0.00
74
12/31/97
N/A
75
12/31/97
N/A
76
12/31/97
N/A
77
12/31/97
N/A
78
12/31/97
N/A
79
12/31/97
N/A
80
12/31/97
N/A
81
12/31/97
N/A
82
12/31/97
N/A
83
12/31/97
N/A
84
12/31/97
N/A
85
12/31/97
N/A
86
12/31/97
N/A
87
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
88
12/31/97
N/A
88
12/31/97
N/A
88
12/31/97
N/A
88
01/00/00
0.00
0
01/00/00
0.00
89
12/31/97
N/A
90
12/31/97
N/A
91
12/31/97
N/A
92
12/31/97
N/A
93
12/31/97
N/A
94
12/31/97
N/A
95
12/31/97
N/A
96
12/31/97
N/A
97
12/31/97
N/A
98
12/31/97
N/A
99
12/31/97
N/A
100
12/31/97
N/A
101
12/31/97
N/A
102
01/00/00
0.00
103
12/31/97
N/A
104
12/31/97
N/A
105
12/31/97
N/A
106
12/31/97
N/A
107
12/31/97
N/A
108
12/31/97
N/A
109
12/31/97
N/A
110
12/31/97
N/A
111
12/31/97
N/A
112
12/31/97
N/A
113
12/31/97
N/A
114
12/31/97
N/A
115
12/31/97
N/A
116
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
117
12/31/97
N/A
117
12/31/97
N/A
117
01/00/00
0.00
0
01/00/00
0.00
118
12/31/97
N/A
119
12/31/97
N/A
120
12/31/97
N/A
121
12/31/97
N/A
122
12/31/97
N/A
123
12/31/97
N/A
124
12/31/97
N/A
125
12/31/97
N/A
126
12/31/97
N/A
127
12/31/97
N/A
128
12/31/97
N/A
129
12/31/97
N/A
130
12/31/97
N/A
131
12/31/97
N/A
132
12/31/97
N/A
133
12/31/97
N/A
134
12/31/97
N/A
135
12/31/97
N/A
136
12/31/97
N/A
137
12/31/97
N/A
138
12/31/97
N/A
139
12/31/97
N/A
140
12/31/97
N/A
141
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
142
12/31/97
N/A
142
12/31/97
N/A
142
01/00/00
0.00
0
01/00/00
0.00
143
12/31/97
N/A
144
12/31/97
N/A
145
12/31/97
N/A
146
12/31/97
N/A
147
12/31/97
N/A
148
12/31/97
N/A
149
12/31/97
N/A
150
12/31/97
N/A
151
12/31/97
N/A
152
12/31/97
N/A
153
12/31/97
N/A
154
12/31/97
N/A
155
12/31/97
N/A
156
12/31/97
N/A
157
12/31/97
N/A
158
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
159
12/31/97
N/A
159
12/31/97
N/A
159
01/00/00
0.00
0
01/00/00
0.00
160
12/31/97
N/A
161
12/31/97
N/A
162
12/31/97
N/A
163
12/31/97
N/A
164
12/31/97
N/A
165
12/31/97
N/A
166
12/31/97
N/A
167
12/31/97
N/A
168
12/31/97
N/A
169
12/31/97
N/A
170
12/31/97
N/A
171
12/31/97
N/A
172
12/31/97
N/A
173
01/00/00
0.00
174
12/31/97
N/A
175
12/31/97
N/A
176
12/31/97
N/A
177
12/31/97
N/A
178
12/31/97
N/A
179
01/00/00
0.00
180
01/00/00
0.00
181
12/31/97
N/A
182
01/00/00
0.00
183
01/00/00
0.00
184
01/00/00
0.00
185
01/00/00
0.00
186
12/31/97
N/A
187
12/31/97
N/A
188
12/31/97
N/A
189
12/31/97
N/A
190
01/00/00
0.00
191
12/31/97
N/A
192
01/00/00
0.00
193
01/00/00
0.00
0
0
Totals
Prospectus ID
Total Revenue
NOI
1
8,980,404
6,496,068.00
1
7,276,089
4,984,451.00
1
8,064,932
5,707,533.57
1
6,768,383
4,789,968.43
1
3,461,856
2,249,591.00
1
34,551,664
24,227,612.00
0
0
0.00
2
35,063,593
13,249,354.00
0
0
0.00
0
0
0.00
3
7,113,780
5,124,721.00
3
2,083,669
1,916,696.00
3
9,197,449
7,041,417.00
0
0
0.00
4
13,452,727
9,188,139.00
0
0
0.00
0
0
0.00
5
1,327,980
817,914.00
5
850,590
651,226.00
5
812,978
623,696.00
5
765,221
563,590.00
5
781,974
552,330.00
5
535,832
395,526.00
5
439,042
323,461.00
5
388,446
296,090.00
5
348,522
229,688.00
5
218,642
164,926.00
5
217,451
167,912.00
5
210,531
158,096.00
5
210,146
89,350.00
5
162,979
65,905.00
5
123,487
103,395.00
5
122,463
80,425.00
5
7,516,284
5,283,530.00
0
0
0.00
6
11,544,602
5,657,865.00
7
12,463,073
8,284,072.00
0
0
0.00
0
0
0.00
8
1,746,397
1,208,013.00
8
1,042,248
694,678.00
8
781,148
477,029.00
8
347,872
87,000.00
8
951,431
491,674.00
8
889,685
573,424.00
8
707,561
501,620.00
8
497,220
344,373.62
8
471,405
326,494.36
8
893,346
332,276.00
8
504,578
333,958.00
8
413,503
338,401.00
8
215,172
149,027.76
8
204,059
151,795.00
8
115,539
80,022.26
8
179,441
112,367.00
8
9,960,606
6,202,153.00
0
0
0.00
0
0
0.00
9
2,480,292
1,325,024.00
9
1,291,864
695,819.00
9
964,005
569,348.00
9
4,736,161
2,590,191.00
0
0
0.00
0
0
0.00
10
1,074,484
487,555.00
10
1,012,528
432,908.00
10
642,351
354,993.00
10
864,606
360,262.00
10
642,941
339,933.00
10
4,236,910
1,975,651.00
0
0
0.00
11
6,759,476
3,212,235.00
12
13
2,384,529
1,651,146.00
14
3,488,966
2,135,340.00
15
2,615,693
1,526,538.00
16
3,546,584
1,632,278.00
17
2,023,197
1,511,987.00
18
19
0
0
0
0.00
0
0
0.00
20
923,786
629,021.00
20
475,853
410,544.00
20
668,620
483,038.00
20
2,068,259
1,522,603.00
0
0
0.00
21
1,945,943
1,235,489.00
22
2,472,119
1,622,544.00
0
0
0.00
0
0
0.00
23
1,913,000
1,259,639.00
23
1,360,064
999,034.00
23
1,119,850
671,706.00
23
1,183,589
630,135.00
23
1,121,573
623,298.00
23
1,017,418
553,781.00
23
1,075,263
567,353.00
23
1,254,992
503,012.00
23
991,345
475,013.00
23
656,522
416,320.00
23
647,558
334,428.00
23
12,341,174
7,033,719.00
0
0
0.00
0
0
0.00
24
3,241,278
2,091,231.00
24
1,396,329
777,787.00
24
1,113,104
673,306.00
24
1,103,112
635,774.00
24
1,116,103
593,545.00
24
981,578
506,074.00
24
767,210
429,944.00
24
948,353
473,543.00
24
762,028
418,364.00
24
918,758
434,328.00
24
807,477
433,894.00
24
13,155,330
7,467,790.00
0
0
0.00
25
1,775,190
1,217,342.00
0
0
0.00
0
0
0.00
26
1,608,219
1,008,105.00
26
1,371,234
789,018.00
26
1,318,387
758,693.00
26
1,080,519
638,736.00
26
1,152,209
689,895.00
26
945,251
419,557.00
26
937,412
464,255.00
26
903,566
417,987.00
26
1,096,229
610,218.00
26
825,499
364,584.00
26
841,655
403,984.00
26
786,098
334,160.00
26
698,703
302,792.00
26
756,405
277,708.00
26
14,321,386
7,479,692.00
0
0
0.00
0
0
0.00
27
1,140,084
774,622.00
27
1,121,020
668,126.00
27
861,487
455,566.00
27
931,655
531,003.00
27
1,156,872
614,281.00
27
1,029,806
510,077.00
27
793,333
466,504.00
27
834,490
341,655.00
27
730,923
401,954.00
27
823,175
379,029.00
27
859,369
343,325.00
27
664,950
320,820.00
27
736,988
350,332.00
27
562,537
284,284.00
27
729,189
244,220.00
27
753,423
285,907.00
27
13,729,301
6,971,705.00
0
0
0.00
28
2,098,337
1,385,464.00
0
0
0.00
0
0
0.00
29
1,812,781
1,323,047.00
29
1,399,593
855,696.00
29
1,271,615
679,411.00
29
1,175,441
654,945.00
29
1,017,088
576,566.00
29
836,747
381,058.00
29
845,195
449,930.00
29
815,059
448,086.00
29
814,093
411,848.00
29
621,159
329,148.00
29
494,134
77,925.00
29
811,842
292,697.00
29
672,319
281,276.00
29
12,587,066
6,761,633.00
0
0
0.00
30
5,748,420
2,048,257.00
0
0
0.00
0
0
0.00
31
1,445,208
762,812.00
31
1,404,906
780,376.00
31
1,235,523
679,861.00
31
1,302,963
776,538.00
31
1,080,258
657,916.00
31
918,793
432,319.00
31
831,775
443,667.00
31
797,569
391,317.00
31
856,672
344,872.00
31
678,714
344,692.00
31
688,600
308,138.00
31
901,322
- -215,151.00
31
657,907
238,944.00
31
615,910
281,172.00
31
722,847
329,717.00
31
14,138,967
6,557,190.00
0
0
0.00
0
0
0.00
32
1,440,832
814,974.00
32
1,287,258
746,998.00
32
1,353,727
728,219.00
32
1,235,918
796,357.00
32
1,223,911
660,233.00
32
1,040,341
628,050.00
32
1,111,113
630,906.00
32
813,470
379,579.00
32
748,280
324,515.00
32
943,216
378,863.00
32
785,894
390,044.00
32
917,010
388,498.00
32
706,743
315,660.00
32
1,103,887
344,648.00
32
14,711,600
7,527,544.00
0
0
0.00
0
0
0.00
33
1,949,388
1,279,713.00
33
1,606,699
1,112,583.00
33
1,756,714
1,020,808.00
33
1,493,864
716,652.00
33
562,537
284,284.00
33
927,830
431,811.00
33
1,005,432
490,359.00
33
771,065
413,757.00
33
870,760
432,079.00
33
811,125
331,667.00
33
793,067
352,589.00
33
12,548,481
6,866,302.00
0
0
0.00
34
1,546,754
898,626.00
0
0
0.00
0
0
0.00
35
1,020,811
658,814.00
35
1,033,524
524,777.00
35
918,793
432,319.00
35
976,419
425,646.00
35
1,082,973
573,028.00
35
1,081,294
613,440.00
35
937,018
539,322.00
35
830,644
410,909.00
35
944,515
534,561.00
35
679,592
344,197.00
35
894,696
406,391.00
35
816,278
403,688.00
35
469,026
127,041.00
35
664,827
291,395.00
35
589,743
260,701.00
35
12,940,153
6,546,229.00
0
0
0.00
36
1,459,355
1,059,553.00
37
1,699,846
1,048,882.00
0
0
0.00
0
0
0.00
38
0
38
0
38
0
0.00
0
0
0.00
39
1,399,665
925,341.00
40
1,997,446
1,028,450.00
41
2,333,286
944,279.00
42
2,056,877
726,648.00
43
1,291,649
869,075.00
44
1,347,000
1,109,643.00
45
1,738,314
919,612.00
46
808,872
394,753.00
47
1,672,619
1,173,930.00
48
1,336,865
848,593.00
49
1,246,411
958,771.00
50
1,374,352
995,206.00
0
0
0.00
0
0
0.00
51
1,149,735
969,542.00
51
360,755
245,392.00
51
314,206
213,728.00
51
256,020
174,149.00
51
232,745
158,317.00
51
2,313,461
1,761,128.00
0
0
0.00
52
1,466,682
1,263,740.00
53
1,398,721
784,777.00
54
1,020,065
0.00
55
1,390,022
752,850.00
56
1,471,863
719,989.00
57
1,820,867
1,023,198.00
0
0
0.00
0
0
0.00
58
842,538
498,667.00
58
472,274
382,517.00
58
375,930
171,595.00
58
1,690,742
1,052,779.00
0
0
0.00
59
1,222,012
894,808.00
0
0
0.00
0
0
0.00
60
177,002
133,945.00
60
185,798
152,194.00
60
184,735
135,634.00
60
191,196
115,298.00
60
121,344
85,777.00
60
84,098
84,098.00
60
65,337
49,712.00
60
1,009,510
756,658.00
0
0
0.00
61
1,266,999
886,049.00
62
1,010,801
717,599.00
63
1,166,436
846,341.00
64
1,179,958
776,637.00
65
1,048,148
747,389.00
66
1,055,860
760,948.00
67
1,069,741
518,163.00
68
907,488
736,812.00
69
1,060,576
676,306.00
70
1,055,082
651,882.00
71
866,800
584,319.00
72
1,858,832
909,852.00
73
0
0.00
74
983,310
538,069.00
75
1,086,952
560,801.00
76
1,468,178
609,664.00
77
1,370,108
611,659.00
78
819,679
757,747.00
79
1,365,397
1,384,717.00
80
934,779
468,806.00
81
724,607
494,959.00
82
761,947
535,949.00
83
733,242
537,509.00
84
972,184
430,528.00
85
818,504
418,150.00
86
612,221
458,074.00
87
1,150,158
635,514.00
0
0
0.00
0
0
0.00
88
392,956
236,601.00
88
285,639
180,235.00
88
189,328
134,621.00
88
867,923
551,457.00
0
0
0.00
89
844,205
523,867.00
90
891,959
429,645.00
91
1,158,441
187,070.00
92
531,758
411,125.00
93
465,000
457,903.00
94
1,316,223
701,018.00
95
709,325
448,514.00
96
657,456
506,914.00
97
981,606
495,585.00
98
851,777
506,523.00
99
547,113
426,085.00
100
1,615,632
101
661,776
485,562.00
102
0
103
4,172,017
517,148.00
104
874,394
486,429.00
105
941,137
456,679.00
106
1,091,998
439,996.00
107
576,120
521,363.00
108
4,112,843
585,227.00
109
996,570
500,000.00
110
924,467
556,309.00
111
920,258
520,264.00
112
761,970
289,073.00
113
814,257
548,074.00
114
650,342
333,129.00
115
326,670
324,623.00
116
831,783
352,067.00
0
0
0.00
0
0
0.00
117
364,154
185,355.00
117
234,565
148,795.00
117
598,719
334,150.00
0
0
0.00
118
640,497
389,593.00
119
552,107
395,508.00
120
543,472
347,213.00
121
586,588
437,084.00
122
824,385
501,125.00
123
429,384
357,280.00
124
425,032
261,634.00
125
781,759
334,870.00
126
448,012
198,801.00
127
530,043
301,444.00
128
398,077
305,269.00
129
417,065
313,343.00
130
619,454
311,159.00
131
489,893
390,824.00
132
457,102
290,497.00
133
361,430
290,581.00
134
323,682
264,240.00
135
366,915
266,038.00
136
335,703
263,074.00
137
341,917
282,038.00
138
988,532
389,204.00
139
565,786
243,319.00
140
618,204
289,766.00
141
426,321
282,159.00
0
0
0.00
0
0
0.00
142
308,234
183,503.00
142
249,117
133,578.00
142
557,351
317,081.00
0
0
0.00
143
529,515
248,743.00
144
598,841
145
305,805
201,891.00
146
345,728
227,021.00
147
522,254
296,805.00
148
382,932
278,366.00
149
297,125
126,448.00
150
246,486
176,963.00
151
353,907
189,541.00
152
673,049
109,362.00
153
364,888
194,644.00
154
377,944
231,367.00
155
597,507
224,025.00
156
369,031
275,625.00
157
579,720
209,016.00
158
446,184
227,752.00
0
0
0.00
0
0
0.00
159
265,677
114,283.00
159
188,039
60,307.00
159
453,716
174,590.00
0
0
0.00
160
438,212
194,915.00
161
248,858
157,042.00
162
305,516
143,528.00
163
407,379
280,006.00
164
255,462
187,114.00
165
333,261
215,234.00
166
479,562
237,732.00
167
326,400
150,200.00
168
438,625
217,889.00
169
317,996
177,836.00
170
368,577
266,245.00
171
289,743
199,680.00
172
206,243
128,911.00
173
174
228,434
139,533.00
175
199,760
109,022.00
176
387,712
189,973.00
177
472,099
228,694.00
178
289,249
128,515.00
179
180
181
183,112
77,191.00
182
183
184
185
186
116,696
77,060.00
187
173,244
98,008.00
188
104,794
71,697.00
189
93,366
73,296.00
190
191
102,521
59,806.00
192
193
0
0
Totals
Prospectus ID
(4) DSCR
FS Start Date
1
N/A
01/00/00
1
N/A
01/00/00
1
N/A
01/00/00
1
N/A
01/00/00
1
N/A
01/00/00
1
0
01/00/00
0
0
01/00/00
2
N/A
01/01/98
0
0
01/00/00
0
0
01/00/00
3
N/A
01/01/98
3
N/A
01/01/98
3
0
01/00/00
0
0
01/00/00
4
N/A
01/01/98
0
0
01/00/00
0
0
01/00/00
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
N/A
01/01/98
5
0
01/00/00
0
0
01/00/00
6
N/A
08/01/98
7
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
8
N/A
01/01/98
8
N/A
01/01/98
8
N/A
01/01/98
8
N/A
01/01/98
8
N/A
01/01/98
8
N/A
01/01/98
8
N/A
01/01/98
8
N/A
01/01/98
8
N/A
01/00/00
8
N/A
01/01/98
8
N/A
01/01/98
8
N/A
01/01/98
8
N/A
01/00/00
8
N/A
01/00/00
8
N/A
01/00/00
8
N/A
01/01/98
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
06/01/98
10
N/A
01/00/00
10
N/A
06/01/98
10
N/A
06/01/98
10
N/A
01/00/00
10
0
01/00/00
0
0
01/00/00
11
N/A
01/01/98
12
0
01/00/00
13
N/A
01/01/98
14
N/A
01/00/00
15
N/A
01/01/98
16
N/A
01/00/00
17
N/A
01/00/00
18
0
01/00/00
19
0
01/00/00
0
0
01/00/00
0
0
01/00/00
20
N/A
01/00/00
20
N/A
01/00/00
20
N/A
01/00/00
20
0
01/00/00
0
0
01/00/00
21
N/A
01/00/00
22
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
N/A
01/00/00
23
0
01/00/00
0
0
01/00/00
0
0
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
N/A
01/00/00
24
0
01/00/00
0
0
01/00/00
25
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
N/A
01/00/00
26
0
01/00/00
0
0
01/00/00
0
0
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
N/A
01/00/00
27
0
01/00/00
0
0
01/00/00
28
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
N/A
01/00/00
29
0
01/00/00
0
0
01/00/00
30
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
N/A
01/00/00
31
0
01/00/00
0
0
01/00/00
0
0
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
N/A
01/00/00
32
0
01/00/00
0
0
01/00/00
0
0
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
N/A
01/00/00
33
0
01/00/00
0
0
01/00/00
34
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
N/A
01/00/00
35
0
01/00/00
0
0
01/00/00
36
N/A
01/00/00
37
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
38
0
01/00/00
38
0
01/00/00
38
0
01/00/00
0
0
01/00/00
39
N/A
01/00/00
40
N/A
01/00/00
41
N/A
01/00/00
42
N/A
01/00/00
43
N/A
01/00/00
44
N/A
01/00/00
45
N/A
01/00/00
46
N/A
01/00/00
47
N/A
01/00/00
48
N/A
01/00/00
49
N/A
01/00/00
50
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
51
N/A
01/00/00
51
N/A
01/00/00
51
N/A
01/00/00
51
N/A
01/00/00
51
N/A
01/00/00
51
0
01/00/00
0
0
01/00/00
52
N/A
01/00/00
53
N/A
01/00/00
54
N/A
01/00/00
55
N/A
01/00/00
56
N/A
01/00/00
57
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
58
N/A
01/00/00
58
N/A
01/00/00
58
N/A
01/00/00
58
0
01/00/00
0
0
01/00/00
59
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
60
N/A
01/00/00
60
N/A
01/00/00
60
N/A
01/00/00
60
N/A
01/00/00
60
N/A
01/00/00
60
N/A
01/00/00
60
N/A
01/00/00
60
0
01/00/00
0
0
01/00/00
61
N/A
01/00/00
62
N/A
01/00/00
63
N/A
01/00/00
64
N/A
01/00/00
65
N/A
01/00/00
66
N/A
01/00/00
67
N/A
01/00/00
68
N/A
01/00/00
69
N/A
01/00/00
70
N/A
01/00/00
71
N/A
01/00/00
72
N/A
01/00/00
73
0
01/00/00
74
N/A
01/00/00
75
N/A
01/00/00
76
N/A
01/00/00
77
N/A
01/00/00
78
N/A
01/00/00
79
N/A
01/00/00
80
N/A
01/00/00
81
N/A
01/00/00
82
N/A
01/00/00
83
N/A
01/00/00
84
N/A
01/00/00
85
N/A
01/00/00
86
N/A
01/00/00
87
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
88
N/A
01/00/00
88
N/A
01/00/00
88
N/A
01/00/00
88
0
01/00/00
0
0
01/00/00
89
N/A
01/00/00
90
N/A
01/00/00
91
N/A
01/00/00
92
N/A
01/00/00
93
N/A
01/00/00
94
N/A
01/00/00
95
N/A
01/00/00
96
N/A
01/00/00
97
N/A
01/00/00
98
N/A
01/00/00
99
N/A
01/00/00
100
N/A
01/00/00
101
N/A
01/00/00
102
0
01/00/00
103
N/A
01/00/00
104
N/A
01/00/00
105
N/A
01/00/00
106
N/A
01/00/00
107
N/A
01/00/00
108
N/A
01/00/00
109
N/A
01/00/00
110
N/A
01/00/00
111
N/A
01/00/00
112
N/A
01/00/00
113
N/A
01/00/00
114
N/A
01/00/00
115
N/A
01/00/00
116
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
117
N/A
01/00/00
117
N/A
01/00/00
117
0
01/00/00
0
0
01/00/00
118
N/A
01/00/00
119
N/A
01/00/00
120
N/A
01/00/00
121
N/A
01/00/00
122
N/A
01/00/00
123
N/A
01/00/00
124
N/A
01/00/00
125
N/A
01/00/00
126
N/A
01/00/00
127
N/A
01/00/00
128
N/A
01/00/00
129
N/A
01/00/00
130
N/A
01/00/00
131
N/A
01/00/00
132
N/A
01/00/00
133
N/A
01/00/00
134
N/A
01/00/00
135
N/A
01/00/00
136
N/A
01/00/00
137
N/A
01/00/00
138
N/A
01/00/00
139
N/A
01/00/00
140
N/A
01/00/00
141
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
142
N/A
01/00/00
142
N/A
01/00/00
142
0
01/00/00
0
0
01/00/00
143
N/A
01/00/00
144
N/A
01/00/00
145
N/A
01/00/00
146
N/A
01/00/00
147
N/A
01/00/00
148
N/A
01/00/00
149
N/A
01/00/00
150
N/A
01/00/00
151
N/A
01/00/00
152
N/A
01/00/00
153
N/A
01/00/00
154
N/A
01/00/00
155
N/A
01/00/00
156
N/A
01/00/00
157
N/A
01/00/00
158
N/A
01/00/00
0
0
01/00/00
0
0
01/00/00
159
N/A
01/00/00
159
N/A
01/00/00
159
0
01/00/00
0
0
01/00/00
160
N/A
01/00/00
161
N/A
01/00/00
162
N/A
01/00/00
163
N/A
01/00/00
164
N/A
01/00/00
165
N/A
01/00/00
166
N/A
01/00/00
167
N/A
01/00/00
168
N/A
01/00/00
169
N/A
01/00/00
170
N/A
01/00/00
171
N/A
01/00/00
172
N/A
01/00/00
173
0
01/00/00
174
N/A
01/00/00
175
N/A
01/00/00
176
N/A
01/00/00
177
N/A
01/00/00
178
N/A
01/00/00
179
0
01/00/00
180
0
01/00/00
181
N/A
01/00/00
182
0
01/00/00
183
0
01/00/00
184
0
01/00/00
185
0
01/00/00
186
N/A
01/00/00
187
N/A
01/00/00
188
N/A
01/00/00
189
N/A
01/00/00
190
0
01/00/00
191
N/A
01/00/00
192
0
01/00/00
193
0
01/00/00
0
01/00/00
0
01/00/00
Totals
01/00/00
01/00/00
Prospectus ID
FS End Date
Total Revenue
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
0
0
0
2
Dec-98
37,740,438
0
0
0
0
0
0
3
Dec-98
6,979,677
3
Dec-98
2,115,399
3
Jan-00
9,095,076
0
Jan-00
0
4
Dec-98
13,496,900
0
Jan-00
0
0
Jan-00
0
5
Dec-98
1,286,017
5
Dec-98
870,351
5
Dec-98
810,772
5
Dec-98
757,351
5
Dec-98
811,302
5
Dec-98
540,900
5
Dec-98
520,035
5
Dec-98
385,118
5
Dec-98
344,295
5
Dec-98
210,229
5
Dec-98
225,172
5
Dec-98
205,949
5
Dec-98
243,014
5
Dec-98
156,384
5
Dec-98
126,998
5
Dec-98
116,146
5
Jan-00
7,610,032
0
Jan-00
0
6
Dec-98
4,323,268
7
Jan-00
0
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
2,244,388
10
Jan-00
0
10
Dec-98
1,368,317
10
Dec-98
925,140
10
Jan-00
0
10
Jan-00
0
0
Jan-00
0
11
Dec-98
6,893,645
12
Jan-00
0
13
Dec-98
2,127,871
14
Jan-00
0
15
Dec-98
2,657,276
16
Jan-00
0
17
Jan-00
0
18
Jan-00
0
19
Jan-00
0
0
Jan-00
0
0
Jan-00
0
20
Jan-00
0
20
Jan-00
0
20
Jan-00
0
20
Jan-00
0
0
Jan-00
0
21
Jan-00
0
22
Jan-00
0
0
Jan-00
0
0
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
0
Jan-00
0
0
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
0
Jan-00
0
25
Jan-00
0
0
Jan-00
0
0
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
0
Jan-00
0
0
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
0
Jan-00
0
28
Jan-00
0
0
Jan-00
0
0
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
0
Jan-00
0
30
Jan-00
0
0
Jan-00
0
0
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
0
Jan-00
0
0
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
0
Jan-00
0
0
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
0
Jan-00
0
34
Jan-00
0
0
Jan-00
0
0
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
0
Jan-00
0
36
Jan-00
0
37
Jan-00
0
0
Jan-00
0
0
Jan-00
0
38
Jan-00
0
38
Jan-00
0
38
Jan-00
0
0
Jan-00
0
39
Jan-00
0
40
Jan-00
0
41
Jan-00
0
42
Jan-00
0
43
Jan-00
0
44
Jan-00
0
45
Jan-00
0
46
Jan-00
0
47
Jan-00
0
48
Jan-00
0
49
Jan-00
0
50
Jan-00
0
0
Jan-00
0
0
Jan-00
0
51
Jan-00
0
51
Jan-00
0
51
Jan-00
0
51
Jan-00
0
51
Jan-00
0
51
Jan-00
0
0
Jan-00
0
52
Jan-00
0
53
Jan-00
0
54
Jan-00
0
55
Jan-00
0
56
Jan-00
0
57
Jan-00
0
0
Jan-00
0
0
Jan-00
0
58
Jan-00
0
58
Jan-00
0
58
Jan-00
0
58
Jan-00
0
0
Jan-00
0
59
Jan-00
0
0
Jan-00
0
0
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
0
Jan-00
0
61
Jan-00
0
62
Jan-00
0
63
Jan-00
0
64
Jan-00
0
65
Jan-00
0
66
Jan-00
0
67
Jan-00
0
68
Jan-00
0
69
Jan-00
0
70
Jan-00
0
71
Jan-00
0
72
Jan-00
0
73
Jan-00
0
74
Jan-00
0
75
Jan-00
0
76
Jan-00
0
77
Jan-00
0
78
Jan-00
0
79
Jan-00
0
80
Jan-00
0
81
Jan-00
0
82
Jan-00
0
83
Jan-00
0
84
Jan-00
0
85
Jan-00
0
86
Jan-00
0
87
Jan-00
0
0
Jan-00
0
0
Jan-00
0
88
Jan-00
0
88
Jan-00
0
88
Jan-00
0
88
Jan-00
0
0
Jan-00
0
89
Jan-00
0
90
Jan-00
0
91
Jan-00
0
92
Jan-00
0
93
Jan-00
0
94
Jan-00
0
95
Jan-00
0
96
Jan-00
0
97
Jan-00
0
98
Jan-00
0
99
Jan-00
0
100
Jan-00
0
101
Jan-00
0
102
Jan-00
0
103
Jan-00
0
104
Jan-00
0
105
Jan-00
0
106
Jan-00
0
107
Jan-00
0
108
Jan-00
0
109
Jan-00
0
110
Jan-00
0
111
Jan-00
0
112
Jan-00
0
113
Jan-00
0
114
Jan-00
0
115
Jan-00
0
116
Jan-00
0
0
Jan-00
0
0
Jan-00
0
117
Jan-00
0
117
Jan-00
0
117
Jan-00
0
0
Jan-00
0
118
Jan-00
0
119
Jan-00
0
120
Jan-00
0
121
Jan-00
0
122
Jan-00
0
123
Jan-00
0
124
Jan-00
0
125
Jan-00
0
126
Jan-00
0
127
Jan-00
0
128
Jan-00
0
129
Jan-00
0
130
Jan-00
0
131
Jan-00
0
132
Jan-00
0
133
Jan-00
0
134
Jan-00
0
135
Jan-00
0
136
Jan-00
0
137
Jan-00
0
138
Jan-00
0
139
Jan-00
0
140
Jan-00
0
141
Jan-00
0
0
Jan-00
0
0
Jan-00
0
142
Jan-00
0
142
Jan-00
0
142
Jan-00
0
0
Jan-00
0
143
Jan-00
0
144
Jan-00
0
145
Jan-00
0
146
Jan-00
0
147
Jan-00
0
148
Jan-00
0
149
Jan-00
0
150
Jan-00
0
151
Jan-00
0
152
Jan-00
0
153
Jan-00
0
154
Jan-00
0
155
Jan-00
0
156
Jan-00
0
157
Jan-00
0
158
Jan-00
0
0
Jan-00
0
0
Jan-00
0
159
Jan-00
0
159
Jan-00
0
159
Jan-00
0
0
Jan-00
0
160
Jan-00
0
161
Jan-00
0
162
Jan-00
0
163
Jan-00
0
164
Jan-00
0
165
Jan-00
0
166
Jan-00
0
167
Jan-00
0
168
Jan-00
0
169
Jan-00
0
170
Jan-00
0
171
Jan-00
0
172
Jan-00
0
173
Jan-00
0
174
Jan-00
0
175
Jan-00
0
176
Jan-00
0
177
Jan-00
0
178
Jan-00
0
179
Jan-00
0
180
Jan-00
0
181
Jan-00
0
182
Jan-00
0
183
Jan-00
0
184
Jan-00
0
185
Jan-00
0
186
Jan-00
0
187
Jan-00
0
188
Jan-00
0
189
Jan-00
0
190
Jan-00
0
191
Jan-00
0
192
Jan-00
0
193
Jan-00
0
0
0
0
0
0
0
Totals
0
0
0
0
Prospectus ID
NOI
(4) DSCR
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
0
0
0
2
15,125,214
3
0
0
0
0
0
0
3
4,797,026
0
3
1,763,918
0
3
6,560,944
2
0
0
0
4
9,374,492
2
0
0
0
0
0
0
5
973,862
0
5
570,750
0
5
632,953
0
5
475,926
0
5
606,944
0
5
421,342
0
5
417,376
0
5
293,857
0
5
229,088
0
5
155,573
0
5
179,575
0
5
157,407
0
5
192,279
0
5
119,563
0
5
96,997
0
5
86,784
0
5
5,610,275
2
0
0
0
6
2,362,102
0
7
0
0
0
0
0
0
0
0
8
1,263,335
0
8
740,006
0
8
574,171
0
8
346,500
0
8
489,820
0
8
515,053
0
8
563,119
0
8
709,970
0
8
0
0
8
655,572
0
8
299,906
0
8
204,604
0
8
0
0
8
0
0
8
0
0
8
87,115
0
8
6,449,171
2
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
888,945
0
10
0
0
10
597,396
0
10
345,280
0
10
0
0
10
0
0
0
0
0
11
3,512,956
3
12
0
0
13
1,501,777
1
14
0
0
15
1,447,973
1
16
0
0
17
0
0
18
0
0
19
0
0
0
0
0
0
0
0
20
0
0
20
0
0
20
0
0
20
0
0
0
0
0
21
0
0
22
0
0
0
0
0
0
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
0
0
0
0
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
0
0
0
25
0
0
0
0
0
0
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
0
0
0
0
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
0
0
0
28
0
0
0
0
0
0
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
0
0
0
30
0
0
0
0
0
0
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
0
0
0
0
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
0
0
0
0
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
0
0
0
34
0
0
0
0
0
0
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
0
0
0
36
0
0
37
0
0
0
0
0
0
0
0
38
0
0
38
0
0
38
0
0
0
0
0
39
0
0
40
0
0
41
0
0
42
0
0
43
0
0
44
0
0
45
0
0
46
0
0
47
0
0
48
0
0
49
0
0
50
0
0
0
0
0
0
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
0
0
0
52
0
0
53
0
0
54
0
0
55
0
0
56
0
0
57
0
0
0
0
0
0
0
0
58
0
0
58
0
0
58
0
0
58
0
0
0
0
0
59
0
0
0
0
0
0
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
0
0
0
61
0
0
62
0
0
63
0
0
64
0
0
65
0
0
66
0
0
67
0
0
68
0
0
69
0
0
70
0
0
71
0
0
72
0
0
73
0
0
74
0
0
75
0
0
76
0
0
77
0
0
78
0
0
79
0
0
80
0
0
81
0
0
82
0
0
83
0
0
84
0
0
85
0
0
86
0
0
87
0
0
0
0
0
0
0
0
88
0
0
88
0
0
88
0
0
88
0
0
0
0
0
89
0
0
90
0
0
91
0
0
92
0
0
93
0
0
94
0
0
95
0
0
96
0
0
97
0
0
98
0
0
99
0
0
100
0
0
101
0
0
102
0
0
103
0
0
104
0
0
105
0
0
106
0
0
107
0
0
108
0
0
109
0
0
110
0
0
111
0
0
112
0
0
113
0
0
114
0
0
115
0
0
116
0
0
0
0
0
0
0
0
117
0
0
117
0
0
117
0
0
0
0
0
118
0
0
119
0
0
120
0
0
121
0
0
122
0
0
123
0
0
124
0
0
125
0
0
126
0
0
127
0
0
128
0
0
129
0
0
130
0
0
131
0
0
132
0
0
133
0
0
134
0
0
135
0
0
136
0
0
137
0
0
138
0
0
139
0
0
140
0
0
141
0
0
0
0
0
0
0
0
142
0
0
142
0
0
142
0
0
0
0
0
143
0
0
144
0
0
145
0
0
146
0
0
147
0
0
148
0
0
149
0
0
150
0
0
151
0
0
152
0
0
153
0
0
154
0
0
155
0
0
156
0
0
157
0
0
158
0
0
0
0
0
0
0
0
159
0
0
159
0
0
159
0
0
0
0
0
160
0
0
161
0
0
162
0
0
163
0
0
164
0
0
165
0
0
166
0
0
167
0
0
168
0
0
169
0
0
170
0
0
171
0
0
172
0
0
173
0
0
174
0
0
175
0
0
176
0
0
177
0
0
178
0
0
179
0
0
180
0
0
181
0
0
182
0
0
183
0
0
184
0
0
185
0
0
186
0
0
187
0
0
188
0
0
189
0
0
190
0
0
191
0
0
192
0
0
193
0
0
0
0
0
0
0
0
Totals
0
0
0
0
Prospectus ID
Occupancy Date
% Occ
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
0
0
0
2
Dec-98
1
0
0
0
0
0
0
3
Dec-98
1
3
Dec-98
1
3
Jan-00
0
0
Jan-00
0
4
Dec-98
1
0
Jan-00
0
0
Jan-00
0
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Dec-98
1
5
Jan-00
0
0
Jan-00
0
6
Dec-98
1
7
Jan-00
0
0
Jan-00
0
0
Jan-00
0
8
Dec-98
1
8
Dec-98
1
8
Dec-98
1
8
Dec-98
1
8
Dec-98
1
8
Dec-98
1
8
Dec-98
1
8
Dec-98
1
8
Jan-00
0
8
Dec-98
1
8
Dec-98
1
8
Dec-98
1
8
Jan-00
0
8
Jan-00
0
8
Jan-00
0
8
Dec-98
1
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
1
10
Jan-00
0
10
Dec-98
1
10
Dec-98
1
10
Jan-00
0
10
Jan-00
0
0
Jan-00
0
11
Dec-98
1
12
Jan-00
0
13
Dec-98
1
14
Jan-00
0
15
Dec-98
1
16
Jan-00
0
17
Jan-00
0
18
Jan-00
0
19
Jan-00
0
0
Jan-00
0
0
Jan-00
0
20
Jan-00
0
20
Jan-00
0
20
Jan-00
0
20
Jan-00
0
0
Jan-00
0
21
Jan-00
0
22
Jan-00
0
0
Jan-00
0
0
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
23
Jan-00
0
0
Jan-00
0
0
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
24
Jan-00
0
0
Jan-00
0
25
Jan-00
0
0
Jan-00
0
0
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
26
Jan-00
0
0
Jan-00
0
0
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
27
Jan-00
0
0
Jan-00
0
28
Jan-00
0
0
Jan-00
0
0
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
29
Jan-00
0
0
Jan-00
0
30
Jan-00
0
0
Jan-00
0
0
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
31
Jan-00
0
0
Jan-00
0
0
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
32
Jan-00
0
0
Jan-00
0
0
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
33
Jan-00
0
0
Jan-00
0
34
Jan-00
0
0
Jan-00
0
0
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
35
Jan-00
0
0
Jan-00
0
36
Jan-00
0
37
Jan-00
0
0
Jan-00
0
0
Jan-00
0
38
Jan-00
0
38
Jan-00
0
38
Jan-00
0
0
Jan-00
0
39
Jan-00
0
40
Jan-00
0
41
Jan-00
0
42
Jan-00
0
43
Jan-00
0
44
Jan-00
0
45
Jan-00
0
46
Jan-00
0
47
Jan-00
0
48
Jan-00
0
49
Jan-00
0
50
Jan-00
0
0
Jan-00
0
0
Jan-00
0
51
Jan-00
0
51
Jan-00
0
51
Jan-00
0
51
Jan-00
0
51
Jan-00
0
51
Jan-00
0
0
Jan-00
0
52
Jan-00
0
53
Jan-00
0
54
Jan-00
0
55
Jan-00
0
56
Jan-00
0
57
Jan-00
0
0
Jan-00
0
0
Jan-00
0
58
Jan-00
0
58
Jan-00
0
58
Jan-00
0
58
Jan-00
0
0
Jan-00
0
59
Jan-00
0
0
Jan-00
0
0
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
60
Jan-00
0
0
Jan-00
0
61
Jan-00
0
62
Jan-00
0
63
Jan-00
0
64
Jan-00
0
65
Jan-00
0
66
Jan-00
0
67
Jan-00
0
68
Jan-00
0
69
Jan-00
0
70
Jan-00
0
71
Jan-00
0
72
Jan-00
0
73
Jan-00
0
74
Jan-00
0
75
Jan-00
0
76
Jan-00
0
77
Jan-00
0
78
Jan-00
0
79
Jan-00
0
80
Jan-00
0
81
Jan-00
0
82
Jan-00
0
83
Jan-00
0
84
Jan-00
0
85
Jan-00
0
86
Jan-00
0
87
Jan-00
0
0
Jan-00
0
0
Jan-00
0
88
Jan-00
0
88
Jan-00
0
88
Jan-00
0
88
Jan-00
0
0
Jan-00
0
89
Jan-00
0
90
Jan-00
0
91
Jan-00
0
92
Jan-00
0
93
Jan-00
0
94
Jan-00
0
95
Jan-00
0
96
Jan-00
0
97
Jan-00
0
98
Jan-00
0
99
Jan-00
0
100
Jan-00
0
101
Jan-00
0
102
Jan-00
0
103
Jan-00
0
104
Jan-00
0
105
Jan-00
0
106
Jan-00
0
107
Jan-00
0
108
Jan-00
0
109
Jan-00
0
110
Jan-00
0
111
Jan-00
0
112
Jan-00
0
113
Jan-00
0
114
Jan-00
0
115
Jan-00
0
116
Jan-00
0
0
Jan-00
0
0
Jan-00
0
117
Jan-00
0
117
Jan-00
0
117
Jan-00
0
0
Jan-00
0
118
Jan-00
0
119
Jan-00
0
120
Jan-00
0
121
Jan-00
0
122
Jan-00
0
123
Jan-00
0
124
Jan-00
0
125
Jan-00
0
126
Jan-00
0
127
Jan-00
0
128
Jan-00
0
129
Jan-00
0
130
Jan-00
0
131
Jan-00
0
132
Jan-00
0
133
Jan-00
0
134
Jan-00
0
135
Jan-00
0
136
Jan-00
0
137
Jan-00
0
138
Jan-00
0
139
Jan-00
0
140
Jan-00
0
141
Jan-00
0
0
Jan-00
0
0
Jan-00
0
142
Jan-00
0
142
Jan-00
0
142
Jan-00
0
0
Jan-00
0
143
Jan-00
0
144
Jan-00
0
145
Jan-00
0
146
Jan-00
0
147
Jan-00
0
148
Jan-00
0
149
Jan-00
0
150
Jan-00
0
151
Jan-00
0
152
Jan-00
0
153
Jan-00
0
154
Jan-00
0
155
Jan-00
0
156
Jan-00
0
157
Jan-00
0
158
Jan-00
0
0
Jan-00
0
0
Jan-00
0
159
Jan-00
0
159
Jan-00
0
159
Jan-00
0
0
Jan-00
0
160
Jan-00
0
161
Jan-00
0
162
Jan-00
0
163
Jan-00
0
164
Jan-00
0
165
Jan-00
0
166
Jan-00
0
167
Jan-00
0
168
Jan-00
0
169
Jan-00
0
170
Jan-00
0
171
Jan-00
0
172
Jan-00
0
173
Jan-00
0
174
Jan-00
0
175
Jan-00
0
176
Jan-00
0
177
Jan-00
0
178
Jan-00
0
179
Jan-00
0
180
Jan-00
0
181
Jan-00
0
182
Jan-00
0
183
Jan-00
0
184
Jan-00
0
185
Jan-00
0
186
Jan-00
0
187
Jan-00
0
188
Jan-00
0
189
Jan-00
0
190
Jan-00
0
191
Jan-00
0
192
Jan-00
0
193
Jan-00
0
0
0
0
0
0
0
Totals
0
0
0
0
Prospectus ID
FS Start Date
FS End Date
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
0
0
0
2
0
0
0
0
0
0
0
0
3
0
0
3
0
0
3
0
0
0
0
0
4
0
0
0
0
0
0
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
0
0
0
6
0
0
7
0
0
0
0
0
0
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
0
0
0
0
0
0
9
0
0
9
0
0
9
0
0
9
0
0
0
0
0
0
0
0
10
0
0
10
0
0
10
0
0
10
0
0
10
0
0
10
0
0
0
0
0
11
0
0
12
0
0
13
0
0
14
0
0
15
0
0
16
0
0
17
0
0
18
0
0
19
0
0
0
0
0
0
0
0
20
0
0
20
0
0
20
0
0
20
0
0
0
0
0
21
0
0
22
0
0
0
0
0
0
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
0
0
0
0
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
0
0
0
25
0
0
0
0
0
0
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
0
0
0
0
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
0
0
0
28
0
0
0
0
0
0
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
0
0
0
30
0
0
0
0
0
0
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
0
0
0
0
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
0
0
0
0
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
0
0
0
34
0
0
0
0
0
0
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
0
0
0
36
0
0
37
0
0
0
0
0
0
0
0
38
0
0
38
0
0
38
0
0
0
0
0
39
0
0
40
0
0
41
0
0
42
0
0
43
0
0
44
0
0
45
0
0
46
0
0
47
0
0
48
0
0
49
0
0
50
0
0
0
0
0
0
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
0
0
0
52
0
0
53
0
0
54
0
0
55
0
0
56
0
0
57
0
0
0
0
0
0
0
0
58
0
0
58
0
0
58
0
0
58
0
0
0
0
0
59
0
0
0
0
0
0
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
0
0
0
61
0
0
62
0
0
63
0
0
64
0
0
65
0
0
66
0
0
67
0
0
68
0
0
69
0
0
70
0
0
71
0
0
72
0
0
73
0
0
74
0
0
75
0
0
76
0
0
77
0
0
78
0
0
79
0
0
80
0
0
81
0
0
82
0
0
83
0
0
84
0
0
85
0
0
86
0
0
87
0
0
0
0
0
0
0
0
88
0
0
88
0
0
88
0
0
88
0
0
0
0
0
89
0
0
90
0
0
91
0
0
92
0
0
93
0
0
94
0
0
95
0
0
96
0
0
97
0
0
98
0
0
99
0
0
100
0
0
101
0
0
102
0
0
103
0
0
104
0
0
105
0
0
106
0
0
107
0
0
108
0
0
109
0
0
110
0
0
111
0
0
112
0
0
113
0
0
114
0
0
115
0
0
116
0
0
0
0
0
0
0
0
117
0
0
117
0
0
117
0
0
0
0
0
118
0
0
119
0
0
120
0
0
121
0
0
122
0
0
123
0
0
124
0
0
125
0
0
126
0
0
127
0
0
128
0
0
129
0
0
130
0
0
131
0
0
132
0
0
133
0
0
134
0
0
135
0
0
136
0
0
137
0
0
138
0
0
139
0
0
140
0
0
141
0
0
0
0
0
0
0
0
142
0
0
142
0
0
142
0
0
0
0
0
143
0
0
144
0
0
145
0
0
146
0
0
147
0
0
148
0
0
149
0
0
150
0
0
151
0
0
152
0
0
153
0
0
154
0
0
155
0
0
156
0
0
157
0
0
158
0
0
0
0
0
0
0
0
159
0
0
159
0
0
159
0
0
0
0
0
160
0
0
161
0
0
162
0
0
163
0
0
164
0
0
165
0
0
166
0
0
167
0
0
168
0
0
169
0
0
170
0
0
171
0
0
172
0
0
173
0
0
174
0
0
175
0
0
176
0
0
177
0
0
178
0
0
179
0
0
180
0
0
181
0
0
182
0
0
183
0
0
184
0
0
185
0
0
186
0
0
187
0
0
188
0
0
189
0
0
190
0
0
191
0
0
192
0
0
193
0
0
0
0
0
0
0
0
Totals
0
0
0
0
Prospectus ID
Total Revenue
NOI
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
0
0
0
2
0
0
0
0
0
0
0
0
3
0
0
3
0
0
3
0
0
0
0
0
4
0
0
0
0
0
0
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
0
0
0
6
0
0
7
0
0
0
0
0
0
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
0
0
0
0
0
0
9
0
0
9
0
0
9
0
0
9
0
0
0
0
0
0
0
0
10
0
0
10
0
0
10
0
0
10
0
0
10
0
0
10
0
0
0
0
0
11
0
0
12
0
0
13
0
0
14
0
0
15
0
0
16
0
0
17
0
0
18
0
0
19
0
0
0
0
0
0
0
0
20
0
0
20
0
0
20
0
0
20
0
0
0
0
0
21
0
0
22
0
0
0
0
0
0
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
0
0
0
0
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
0
0
0
25
0
0
0
0
0
0
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
0
0
0
0
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
0
0
0
28
0
0
0
0
0
0
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
0
0
0
30
0
0
0
0
0
0
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
0
0
0
0
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
0
0
0
0
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
0
0
0
34
0
0
0
0
0
0
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
0
0
0
36
0
0
37
0
0
0
0
0
0
0
0
38
0
0
38
0
0
38
0
0
0
0
0
39
0
0
40
0
0
41
0
0
42
0
0
43
0
0
44
0
0
45
0
0
46
0
0
47
0
0
48
0
0
49
0
0
50
0
0
0
0
0
0
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
0
0
0
52
0
0
53
0
0
54
0
0
55
0
0
56
0
0
57
0
0
0
0
0
0
0
0
58
0
0
58
0
0
58
0
0
58
0
0
0
0
0
59
0
0
0
0
0
0
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
0
0
0
61
0
0
62
0
0
63
0
0
64
0
0
65
0
0
66
0
0
67
0
0
68
0
0
69
0
0
70
0
0
71
0
0
72
0
0
73
0
0
74
0
0
75
0
0
76
0
0
77
0
0
78
0
0
79
0
0
80
0
0
81
0
0
82
0
0
83
0
0
84
0
0
85
0
0
86
0
0
87
0
0
0
0
0
0
0
0
88
0
0
88
0
0
88
0
0
88
0
0
0
0
0
89
0
0
90
0
0
91
0
0
92
0
0
93
0
0
94
0
0
95
0
0
96
0
0
97
0
0
98
0
0
99
0
0
100
0
0
101
0
0
102
0
0
103
0
0
104
0
0
105
0
0
106
0
0
107
0
0
108
0
0
109
0
0
110
0
0
111
0
0
112
0
0
113
0
0
114
0
0
115
0
0
116
0
0
0
0
0
0
0
0
117
0
0
117
0
0
117
0
0
0
0
0
118
0
0
119
0
0
120
0
0
121
0
0
122
0
0
123
0
0
124
0
0
125
0
0
126
0
0
127
0
0
128
0
0
129
0
0
130
0
0
131
0
0
132
0
0
133
0
0
134
0
0
135
0
0
136
0
0
137
0
0
138
0
0
139
0
0
140
0
0
141
0
0
0
0
0
0
0
0
142
0
0
142
0
0
142
0
0
0
0
0
143
0
0
144
0
0
145
0
0
146
0
0
147
0
0
148
0
0
149
0
0
150
0
0
151
0
0
152
0
0
153
0
0
154
0
0
155
0
0
156
0
0
157
0
0
158
0
0
0
0
0
0
0
0
159
0
0
159
0
0
159
0
0
0
0
0
160
0
0
161
0
0
162
0
0
163
0
0
164
0
0
165
0
0
166
0
0
167
0
0
168
0
0
169
0
0
170
0
0
171
0
0
172
0
0
173
0
0
174
0
0
175
0
0
176
0
0
177
0
0
178
0
0
179
0
0
180
0
0
181
0
0
182
0
0
183
0
0
184
0
0
185
0
0
186
0
0
187
0
0
188
0
0
189
0
0
190
0
0
191
0
0
192
0
0
193
0
0
0
0
Totals
Prospectus ID
(4) DSCR
Occupancy Date
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
0
0
0
2
0
0
0
0
0
0
0
0
3
0
0
3
0
0
3
0
0
0
0
0
4
0
0
0
0
0
0
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
0
0
0
6
0
0
7
0
0
0
0
0
0
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
0
0
0
0
0
0
9
0
0
9
0
0
9
0
0
9
0
0
0
0
0
0
0
0
10
0
0
10
0
0
10
0
0
10
0
0
10
0
0
10
0
0
0
0
0
11
0
0
12
0
0
13
0
0
14
0
0
15
0
0
16
0
0
17
0
0
18
0
0
19
0
0
0
0
0
0
0
0
20
0
0
20
0
0
20
0
0
20
0
0
0
0
0
21
0
0
22
0
0
0
0
0
0
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
0
0
0
0
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
0
0
0
25
0
0
0
0
0
0
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
0
0
0
0
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
0
0
0
28
0
0
0
0
0
0
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
0
0
0
30
0
0
0
0
0
0
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
0
0
0
0
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
0
0
0
0
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
0
0
0
34
0
0
0
0
0
0
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
0
0
0
36
0
0
37
0
0
0
0
0
0
0
0
38
0
0
38
0
0
38
0
0
0
0
0
39
0
0
40
0
0
41
0
0
42
0
0
43
0
0
44
0
0
45
0
0
46
0
0
47
0
0
48
0
0
49
0
0
50
0
0
0
0
0
0
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
0
0
0
52
0
0
53
0
0
54
0
0
55
0
0
56
0
0
57
0
0
0
0
0
0
0
0
58
0
0
58
0
0
58
0
0
58
0
0
0
0
0
59
0
0
0
0
0
0
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
0
0
0
61
0
0
62
0
0
63
0
0
64
0
0
65
0
0
66
0
0
67
0
0
68
0
0
69
0
0
70
0
0
71
0
0
72
0
0
73
0
0
74
0
0
75
0
0
76
0
0
77
0
0
78
0
0
79
0
0
80
0
0
81
0
0
82
0
0
83
0
0
84
0
0
85
0
0
86
0
0
87
0
0
0
0
0
0
0
0
88
0
0
88
0
0
88
0
0
88
0
0
0
0
0
89
0
0
90
0
0
91
0
0
92
0
0
93
0
0
94
0
0
95
0
0
96
0
0
97
0
0
98
0
0
99
0
0
100
0
0
101
0
0
102
0
0
103
0
0
104
0
0
105
0
0
106
0
0
107
0
0
108
0
0
109
0
0
110
0
0
111
0
0
112
0
0
113
0
0
114
0
0
115
0
0
116
0
0
0
0
0
0
0
0
117
0
0
117
0
0
117
0
0
0
0
0
118
0
0
119
0
0
120
0
0
121
0
0
122
0
0
123
0
0
124
0
0
125
0
0
126
0
0
127
0
0
128
0
0
129
0
0
130
0
0
131
0
0
132
0
0
133
0
0
134
0
0
135
0
0
136
0
0
137
0
0
138
0
0
139
0
0
140
0
0
141
0
0
0
0
0
0
0
0
142
0
0
142
0
0
142
0
0
0
0
0
143
0
0
144
0
0
145
0
0
146
0
0
147
0
0
148
0
0
149
0
0
150
0
0
151
0
0
152
0
0
153
0
0
154
0
0
155
0
0
156
0
0
157
0
0
158
0
0
0
0
0
0
0
0
159
0
0
159
0
0
159
0
0
0
0
0
160
0
0
161
0
0
162
0
0
163
0
0
164
0
0
165
0
0
166
0
0
167
0
0
168
0
0
169
0
0
170
0
0
171
0
0
172
0
0
173
0
0
174
0
0
175
0
0
176
0
0
177
0
0
178
0
0
179
0
0
180
0
0
181
0
0
182
0
0
183
0
0
184
0
0
185
0
0
186
0
0
187
0
0
188
0
0
189
0
0
190
0
0
191
0
0
192
0
0
193
0
0
0
0
Totals
Prospectus ID
% Occ
Foot Notes
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
0
0
0
2
0
0
0
0
0
0
0
0
3
0
0
3
0
0
3
0
0
0
0
0
4
0
0
0
0
0
0
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
0
0
0
6
0
0
7
0
0
0
0
0
0
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
(5)
8
0
(5)
8
0
0
8
0
0
8
0
(6)
8
0
(5)
8
0
(6)
8
0
(5)
8
0
0
8
0
0
0
0
0
0
0
0
9
0
0
9
0
0
9
0
0
9
0
0
0
0
0
0
0
0
10
0
(7)
10
0
(7)
10
0
(8)
10
0
0
10
0
(8)
10
0
0
0
0
0
11
0
0
12
0
0
13
0
0
14
0
0
15
0
0
16
0
0
17
0
(2)
18
0
0
19
0
0
0
0
0
0
0
0
20
0
0
20
0
0
20
0
0
20
0
0
0
0
0
21
0
0
22
0
0
0
0
0
0
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
(3)
0
0
0
0
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
(3)
0
0
0
25
0
0
0
0
0
0
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
(3)
0
0
0
0
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
(3)
0
0
0
28
0
0
0
0
0
0
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
(3)
0
0
0
30
0
0
0
0
0
0
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
(3)
0
0
0
0
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
(3)
0
0
0
0
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
(3)
0
0
0
34
0
0
0
0
0
0
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
(3)
0
0
0
36
0
0
37
0
0
0
0
0
0
0
0
38
0
0
38
0
0
38
0
(3)
0
0
0
39
0
0
40
0
0
41
0
0
42
0
0
43
0
0
44
0
0
45
0
0
46
0
0
47
0
0
48
0
0
49
0
0
50
0
0
0
0
0
0
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
0
0
0
52
0
0
53
0
0
54
0
0
55
0
0
56
0
0
57
0
0
0
0
0
0
0
0
58
0
0
58
0
0
58
0
0
58
0
0
0
0
0
59
0
0
0
0
0
0
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
0
0
0
61
0
0
62
0
0
63
0
0
64
0
0
65
0
0
66
0
0
67
0
0
68
0
0
69
0
0
70
0
0
71
0
0
72
0
0
73
0
(2)
74
0
0
75
0
0
76
0
0
77
0
0
78
0
0
79
0
0
80
0
0
81
0
0
82
0
0
83
0
0
84
0
0
85
0
0
86
0
0
87
0
0
0
0
0
0
0
0
88
0
0
88
0
0
88
0
0
88
0
0
0
0
0
89
0
0
90
0
0
91
0
0
92
0
0
93
0
0
94
0
0
95
0
0
96
0
0
97
0
0
98
0
0
99
0
0
100
0
0
101
0
0
102
0
(3)
103
0
0
104
0
0
105
0
0
106
0
0
107
0
0
108
0
0
109
0
0
110
0
0
111
0
0
112
0
0
113
0
0
114
0
0
115
0
0
116
0
0
0
0
0
0
0
0
117
0
0
117
0
0
117
0
0
0
0
0
118
0
0
119
0
0
120
0
0
121
0
0
122
0
0
123
0
0
124
0
0
125
0
0
126
0
0
127
0
0
128
0
0
129
0
0
130
0
0
131
0
0
132
0
0
133
0
0
134
0
0
135
0
0
136
0
0
137
0
0
138
0
0
139
0
0
140
0
0
141
0
0
0
0
0
0
0
0
142
0
0
142
0
0
142
0
0
0
0
0
143
0
0
144
0
0
145
0
0
146
0
0
147
0
0
148
0
0
149
0
0
150
0
0
151
0
0
152
0
0
153
0
0
154
0
0
155
0
0
156
0
0
157
0
0
158
0
0
0
0
0
0
0
0
159
0
0
159
0
0
159
0
0
0
0
0
160
0
0
161
0
0
162
0
0
163
0
0
164
0
0
165
0
0
166
0
0
167
0
0
168
0
0
169
0
0
170
0
0
171
0
0
172
0
0
173
0
(3)
174
0
0
175
0
0
176
0
0
177
0
0
178
0
0
179
0
(3)
180
0
(3)
181
0
0
182
0
(3)
183
0
(3)
184
0
(3)
185
0
(3)
186
0
0
187
0
0
188
0
0
189
0
0
190
0
(3)
191
0
0
192
0
(3)
193
0
(3)
0
0
Totals
Prospectus ID
% Occ
%
Total Revenue
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
1
0
0
0
0
0
2
0
0
0
0
0
0
0
0
3
0
0
3
0
0
3
0
0
0
0
0
4
0
0
0
0
0
0
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
5
0
0
0
0
0
6
0
0
7
0
0
0
0
0
0
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
8
0
0
0
0
0
0
0
0
9
0
0
9
0
0
9
0
0
9
0
0
0
0
0
0
0
0
10
0
0
10
0
0
10
0
0
10
0
0
10
0
0
10
0
0
0
0
0
11
0
0
12
0
0
13
0
0
14
0
0
15
0
0
16
0
0
17
0
0
18
0
0
19
0
0
0
0
0
0
0
0
20
0
0
20
0
0
20
0
0
20
0
0
0
0
0
21
0
0
22
0
0
0
0
0
0
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
23
0
0
0
0
0
0
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
24
0
0
0
0
0
25
0
0
0
0
0
0
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
26
0
0
0
0
0
0
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
27
0
0
0
0
0
28
0
0
0
0
0
0
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
29
0
0
0
0
0
30
0
0
0
0
0
0
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
31
0
0
0
0
0
0
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
32
0
0
0
0
0
0
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
33
0
0
0
0
0
34
0
0
0
0
0
0
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
35
0
0
0
0
0
36
0
0
37
0
0
0
0
0
0
0
0
38
0
0
38
0
0
38
0
0
0
0
0
39
0
0
40
0
0
41
0
0
42
0
0
43
0
0
44
0
0
45
0
0
46
0
0
47
0
0
48
0
0
49
0
0
50
0
0
0
0
0
0
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
51
0
0
0
0
0
52
0
0
53
0
0
54
0
0
55
0
0
56
0
0
57
0
0
0
0
0
0
0
0
58
0
0
58
0
0
58
0
0
58
0
0
0
0
0
59
0
0
0
0
0
0
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
60
0
0
0
0
0
61
0
0
62
0
0
63
0
0
64
0
0
65
0
0
66
0
0
67
0
0
68
0
0
69
0
0
70
0
0
71
0
0
72
0
0
73
0
0
74
0
0
75
0
0
76
0
0
77
0
0
78
0
0
79
0
0
80
0
0
81
0
0
82
0
0
83
0
0
84
0
0
85
0
0
86
0
0
87
0
0
0
0
0
0
0
0
88
0
0
88
0
0
88
0
0
88
0
0
0
0
0
89
0
0
90
0
0
91
0
0
92
0
0
93
0
0
94
0
0
95
0
0
96
0
0
97
0
0
98
0
0
99
0
0
100
0
0
101
0
0
102
0
0
103
0
0
104
0
0
105
0
0
106
0
0
107
0
0
108
0
0
109
0
0
110
0
0
111
0
0
112
0
0
113
0
0
114
0
0
115
0
0
116
0
0
0
0
0
0
0
0
117
0
0
117
0
0
117
0
0
0
0
0
118
0
0
119
0
0
120
0
0
121
0
0
122
0
0
123
0
0
124
0
0
125
0
0
126
0
0
127
0
0
128
0
0
129
0
0
130
0
0
131
0
0
132
0
0
133
0
0
134
0
0
135
0
0
136
0
0
137
0
0
138
0
0
139
0
0
140
0
0
141
0
0
0
0
0
0
0
0
142
0
0
142
0
0
142
0
0
0
0
0
143
0
0
144
0
0
145
0
0
146
0
0
147
0
0
148
0
0
149
0
0
150
0
0
151
0
0
152
0
0
153
0
0
154
0
0
155
0
0
156
0
0
157
0
0
158
0
0
0
0
0
0
0
0
159
0
0
159
0
0
159
0
0
0
0
0
160
0
0
161
0
0
162
0
0
163
0
0
164
0
0
165
0
0
166
0
0
167
0
0
168
0
0
169
0
0
170
0
0
171
0
0
172
0
0
173
0
0
174
0
0
175
0
0
176
0
0
177
0
0
178
0
0
179
0
0
180
0
0
181
0
0
182
0
0
183
0
0
184
0
0
185
0
0
186
0
0
187
0
0
188
0
0
189
0
0
190
0
0
191
0
0
192
0
0
193
0
0
0
0
0
0
Totals
0
Prospectus ID
DSCR
1
0
1
0
1
0
1
0
1
0
1
0
0
0
2
0
0
0
0
0
3
0
3
0
3
0
0
0
4
0
0
0
0
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
0
0
6
0
7
0
0
0
0
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
8
0
0
0
0
0
9
0
9
0
9
0
9
0
0
0
0
0
10
0
10
0
10
0
10
0
10
0
0
10
0
0
0
11
0
12
0
13
0
14
0
15
0
16
0
17
0
18
0
19
0
0
0
0
0
20
0
20
0
20
0
20
0
0
0
21
0
22
0
0
0
0
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
0
0
0
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
0
0
25
0
0
0
0
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
26
0
0
0
0
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
27
0
0
0
28
0
0
0
0
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
29
0
0
0
30
0
0
0
0
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
31
0
0
0
0
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
32
0
0
0
0
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
0
0
34
0
0
0
0
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
35
0
0
0
36
0
37
0
0
0
0
0
38
0
38
0
38
0
0
0
39
0
40
0
41
0
42
0
43
0
44
0
45
0
46
0
47
0
48
0
49
0
50
0
0
0
0
0
51
0
51
0
51
0
51
0
51
0
51
0
0
0
52
0
53
0
54
0
55
0
56
0
57
0
0
0
0
0
58
0
58
0
58
0
58
0
0
0
59
0
0
0
0
0
60
0
60
0
60
0
60
0
60
0
60
0
60
0
60
0
0
0
61
0
62
0
63
0
64
0
65
0
66
0
67
0
68
0
69
0
70
0
71
0
72
0
73
0
74
0
75
0
76
0
77
0
78
0
79
0
80
0
81
0
82
0
83
0
84
0
85
0
86
0
87
0
0
0
0
0
88
0
88
0
88
0
88
0
0
0
89
0
90
0
91
0
92
0
93
0
94
0
95
0
96
0
97
0
98
0
99
0
100
0
101
0
102
0
103
0
104
0
105
0
106
0
107
0
108
0
109
0
110
0
111
0
112
0
113
0
114
0
115
0
116
0
0
0
0
0
117
0
117
0
117
0
0
0
118
0
119
0
120
0
121
0
122
0
123
0
124
0
125
0
126
0
127
0
128
0
129
0
130
0
131
0
132
0
133
0
134
0
135
0
136
0
137
0
138
0
139
0
140
0
141
0
0
0
0
0
142
0
142
0
142
0
0
0
143
0
144
0
145
0
146
0
147
0
148
0
149
0
150
0
151
0
152
0
153
0
154
0
155
0
156
0
157
0
158
0
0
0
0
0
159
0
159
0
159
0
0
0
160
0
161
0
162
0
163
0
164
0
165
0
166
0
167
0
168
0
169
0
170
0
171
0
172
0
173
0
174
0
175
0
176
0
177
0
178
0
179
0
180
0
181
0
182
0
183
0
184
0
185
0
186
0
187
0
188
0
189
0
190
0
191
0
192
0
193
0
0
0
Totals
0
0
Footnotes:
0
(1) Underwriting, and 1996
Financial information obtained
from Annex B in prospectus.
0
2) This asset is currently
on the watchlist
Please see the attached
watchlist for details.
3) Credit Tenant Lease
0
(6) Represents the
consolidation of Prospectus 8,
Assets # 12 and 14, per
Borrower reporting.
0
(7) Represents the
consolidation of Prospectus
10, Assets # 1 and 2, per
Borrower reporting.
0
(8) Represents the consolidation of Prospectus 10, Assets # 3 and 5, per
Borrower reporting..
Watchlist:
0
Prospectus ID
Property Type
City
17
Retail - Anchored
San Antonio
73
Office
Oak Brook
0
0
0
0
0
0
0
0
Total:
0
0
0
Prospectus ID
State
Stated Principal Balance
17
TX
12,359,543
73
IL
4,718,703
0
0
0
0
0
0
0
0
0
0
0
0
Total:
0
4,718,703
0
0
0
Prospectus ID
Paid Thru Date
Maturity Date
17
05/11/99
07/11/28
73
03/11/99
09/11/28
0
0
0
0
0
0
0
0
Total:
0
0
0
Prospectus ID
% Current DSCR
17
N/A
73
N/A
0
0
0
0
0
0
0
0
Total:
0
0
0
Prospectus ID
Comment / Reason on Watch List
17
Property is anchored by Service Merchandise which filed for bankruptcy
protection in March 1999. The subject location has been closed for
business. Borrower is in lease negotiations with a new tenant. Service
Merchandise space is 63,404 square feet and
73
Property is 100% occupied by a single tenant, USN
0
Communications, who filed for bankruptcy protection
0
in Feb. 1999. Prior to filing, the tenant entered into
0
various contracts with vendors and allowed $743,022
0
in mechanic's liens to be placed on the property
Total:
0
0
0
Loan Mod:
0
S4
S57
S58
0
0
Prospectus ID
City
State
0
THIS REPORT IS
HISTORICAL
0
Information is as of
modification each line it
should not change in the
future only new modifications
should be added.
0
Nothing to Report
0
0
0
Total For All Loans:
0
Nothing to Report
0
0
0
Total For Loans in Current
Month:
0
0
0
Modifications:
0
Maturity Date Extentions:
0
Total:
0
0
0
0
0
* The information in these
columns is from a particular
point in time and should not
change on this report once
assigned.
0
(1) Actual principal loss taken
by bonds
0
(2) Expected future loss due to
a rate reduction. This is just an
estimate calculated at the time
of the modification.
0
0
0
P49
P48
P7*
0
0
Mod / Extention
Flag
Effect Date
Balance When Sent to Speical
Servicer
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Nothing to Report
# of Loans
0
P7*
P50*
0
$0
0
0
Balance at the Effective Date
of Rehabilitation
Old Rate
# Mths for Rate Change
$0
0
0
0
$0
0
0
0
0
$0
0
0
$0
0
0
$0
0
0
$0
0
0
$0
0
0
$ Balance
0
0
$0
0
0
P50*
P25*
P25*
$0
0
0
New Rate
Old P&I
New P&I
$0
0
0
P11*
P11*
0
$0
0
0
Old Maturity
New Maturity
Total # Mths for Change of
Mod
$0
0
0
P47
0
0
$0
0
0
(1) Realized Loss to Trust $
(2) Est. Future Interest Loss to Trust $
(Rate Reduction)
COMMENT
$0
0
0
Loss:
S4
S55
S61
$0
0
0
Prospectus ID
Short Name (When Appropriate)
Property Type
0
0
THIS REPORT IS
HISTORICAL
0
0
All information is from the
liquidation date and does not
need to be updated.
0
0
Nothing to Report
0
0
0
0
Total all Loans:
0
0
Nothing to Report
0
0
$0
0
0
Current Month Only:
0
0
$0
0
0
Nothing to Report
0
0
0
0
$0
0
0
S57
S58
P45/P7
$0
0
(c)=b/a
City
State
%
Received From Sale
$0
0
0
$0
0
0
P75
0
0
(a)
0
(b)
Latest Appraisal or Brokers
Opinion
Effect Date of Sale
Sales Price
$0
0
0
P45
P7
P37
(d)
(e)
(f)
Net Amt Received from Sale
Scheduled Balance
Total P&I Advanced
$0
0
0
P39+P38
0
0
(g)
(h)
(i)=d-(f+g+h)
Total Expenses
Servicing Fees Expense
Net Proceeds
$0
0
0
(k)=i-e
0
(m)
Actual Losses Passed thru
Date Loss Passed thru
Minor Adj to Trust
$0
0
0
$0
0
0
(n)=k+m
(o)=n/e
Total Loss with Adjustment
Loss % of Scheduled Balance
0
0
REO:
0
S4
S55
S61
$0
0
0
Prospectus ID
Short Name (When Appropriate)
Property Type
$0
0
0
Nothing to Report
0
0
$0
0
0
$0
0
0
$0
0
0
$0
0
0
$0
0
0
$0
0
0
$0
0
0
$0
0
0
$0
0
0
$0
0
0
$0
0
0
$0
0
0
(1) Use the following codes;
App. - Appraisal, BPO -
Brokers Opinion, Int - Internal
Value
0
0
$0
0
0
S57
S58
S62 or
$0
0
S63
City
State
Sq Ft or Units
$0
0
0
$0
0
0
P8
P7
P37
$0
(a)
(b)
Paid Thru Date
Scheduled Loan Balance
Total P&I Advances To Date
$0
0
0
$0
0
0
P39
P38
0
(c)
(d)
(e)=a+b+c+d
Total Expenses To Date
Other Advances (Taxes & Escrow)
Total Exposure
$0
0
0
$0
0
0
P25
P11
P58
$0
0
0
Current Monthly P&I
Maturity Date
LTM NOI Date
$0
0
0
$0
0
0
P54
0
P74
$0
0
0
LTM NOI / DSC
Cap Rate Assign
Valuation Date
$0
0
0
$0
0
0
$0
P75
0
(f)
0
(g)=(.92*f)-e
Value using NOI & Cap Rate
Appraisal
BPO or
Internal Value**
Loss using 92% Appr. or BPO
(f)
$0
0
0
$0
0
0
$0
0
0
(h)=(g/e)
0
0
Estimated Recovery %
Transfer Date
REO Aquisition Date
$0
0
0
$0
0
0
Pending Closing Date
Pending Offers
Comments
$0
0
0
Delq:
0
0
S4
S55
S61
$0
$0
$0
Prospectus ID
Short Name (When Appropriate)
Property Type
$0
NOTHING TO REPORT
$0
90 + DAYS DELINQUENT
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
60 DAYS DELINQUENT
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
30 DAYS DELINQUENT
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Current & at Special Servicer -
See Special Servicer Report
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
FCL - Foreclosure
$0
$0
LTM - Latest 12 Months
either Last Annual or Trailing
12 months
$0
$0
*Workout Strategy should
match the CSSA Loan file
using abreviated words in
place of a code number such
as (FCL - In Foreclosure,
MOD - Modification, DPO -
Discount Payoff, NS - Note
Sale, BK - Bankrupcy, PP -
Payment Plan, TBD - To Be
Determined etc...)
$0
$0
It is possible to combine the
status codes if the loan is
going in more than one
direction. (i.e. FCL/Mod,
BK/Mod, BK/FCL/DPO)
$0
$0
**App - Appraisal, BPO -
Broker opinion, Int. - Internal
Value
$0
$0
$0
$0
$0
0
S57
S58
S62 or S63
0
$0
$0
City
State
Sq Ft or Units
0
$0
$0
0
$0
$0
P8
P7
P37
0
(a)
(b)
Paid Thru Date
Scheduled Loan Balance
Total P&I Advances To Date
0
$0
$0
0
$0
$0
P39
P38
$0
(c)
(d)
(e)=a+b+c+d
Total Expenses To Date
Other Advances (Taxes & Escrow)
Total Exposure
$0
$0
$0
$0
$0
$0
P25
P10
P11
$0
$0
$0
Current Monthly P&I
Current Interest Rate
Maturity Date
$0
$0
$0
$0
$0
$0
P58
P54
P55
$0
$0
$0
LTM NOI Date
LTM NOI
LTM DSCR
$0
$0
$0
$0
$0
$0
$0
P74
P75
(f)
$0
$0
Value
Valuation Date
Appraisal
BPO or
Internal Value**
$0
$0
$0
$0
$0
P77
(g)=(.92*f)-e
(h)=(g/e)
$0
Loss using 92% Appr. or BPO
(f)
Estimated Recovery %
Transfer
Date
$0
$0
$0
$0
$0
$0
P79
$0
P42
$0
$0
$0
Closing
Date
Date NOI Filed
Expected FCL Sale Date
$0
$0
$0
$0
$0
$0
P76
$0
$0
$0
$0
$0
Workout Strategy
$0
$0
$0
$0
$0
$0
$0
$0
