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: December 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 180 Pages.
The Exhibit Index is on Page 5.
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust
Fund formed, and the Commercial Mortgage Pass-Through Certificates
Series 1998-D7 issued pursuant to a Pooling and Servicing
Agreement, dated as of September 11, 1998 (the "Pooling and
Servicing Agreement"), by and among CAPCO America Securitization
Corporation (the "Company"), as depositor, AMRESCO Services,
L.P., as co-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 December 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
eported 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.
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
December 17, 1999
5.2 99 Comparative Financial Status
Report as of 12/13/99
Delinquent Loan Status Report as of
12/13/99
REO Status Report as of 12/13/99
Watch List as of 12/13/99
Historical Loan Modification Report
as of 12/13/99
Historical Loss Estimate Report as of
12/13/99
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed
on behalf of the Registrant by the undersigned thereunto duly
authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION CORPORATION, REGISTRANT
By: ____________________
Daniel B. Kirby,
Senior Vice President
By: _____________________
Thomas J. Bauer,
Senior Vice President
Date: December 20, 1999
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
December 17, 1999
5.2 99 Comparative Financial Status
Report as of 12/13/99
Delinquent Loan Status Report as of
12/13/99
REO Status Report as of 12/13/99
Watch List as of 12/13/99
Historical Loan Modification Report
as of 12/13/99
Historical Loss Estimate Report as of
12/13/99
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
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 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
WAC: 7.785804%
WAMM: 302
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 60603-4107
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 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
WAC: 7.785804%
WAMM: 302
REMIC II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 264,500,000.00243,584,373.80 1,675,379.26
12476VAA9 1000.00000000 920.92390851 6.33413709
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 1,224,702,012 0.00
12476VAF8/U138 1000.00000000 983.20863035 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 1,224,702,011 1,675,379.26
Principal Negative Closing
Adj. or Loss Amortization Balance
Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 241,908,994.54
12476VAA9 0.00000000 0.00000000 914.58977142
A-1B 0.00 0.00 632,344,698.00
12476VAT8 0.00000000 0.00000000 1000.00000000
PS-1 0.00 0.001,223,026,632.75
12476VAF8/U138 0.00000000 0.00000000 981.86361146
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 0.001,223,026,631.54
Interest Interest Pass-Through
Payment Adjustment Rate (2)
Per $1,000 Per $1,000 Next Rate (3)
A-1A 1,189,503.69 0.00 5.86000000%
12476VAA9 4.49717841 0.00000000Fixed
A-1B 3,298,731.51 0.00 6.26000000%
12476VAT8 5.21666667 0.00000000Fixed
PS-1 1,517,868.76 0.00 1.48725363%
12476VAF8/U138 1.21856717 0.00000000 1.61070518%
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-5 139,917.95 0.00 7.70250354%
12476VAE1 6.41875278 0.00000000 7.82873264%
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-6 106,434.13 -9.40 5.86000000%
12476VAM3 4.88290229 -0.00043125Fixed
B-6H 4.88 0.00 5.86000000%
12476VAN1 4.88000000 0.00000000Fixed
R-1 0.00 0.00
12476VAP6 0.00000000 0.00000000
7,891,667.78 -9.40
Total P&I Paym 9,567,047.04 0.00
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
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: 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
WAC: 7.785804%
WAMM: 302
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1AL 264,500,000.00243,584,373.80 1,675,379.26
1000.00000000 920.92390851 6.33413709
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 0.00 241,908,994.54
0.00000000 0.00000000 914.58977142
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
0.001,223,026,631.54
Interest Interest Pass-Through
Payment Adjustment Rate (2)
Per $1,000 Per $1,000 Next Rate (3)
A-1AL 1,569,597.52 0.00 7.73250354%
5.93420612 0.00000000 7.85873264%
A-1BL 4,074,673.01 0.00 7.73250354%
6.44375295 0.00000000 7.85873264%
A-2L 401,322.62 0.00 7.73250354%
6.44375300 0.00000000 7.85873264%
A-3L 441,454.88 0.00 7.73250354%
6.44375299 0.00000000 7.85873264%
A-4L 381,256.49 0.00 7.73250354%
6.44375300 0.00000000 7.85873264%
A-5L 140,462.91 0.00 7.73250354%
6.44375288 0.00000000 7.85873264%
B-1L 200,661.31 0.00 7.73250354%
6.44375300 0.00000000 7.85873264%
B-2L 180,595.18 0.00 7.73250354%
6.44375301 0.00000000 7.85873264%
B-3L 100,330.65 0.00 7.73250354%
6.44375288 0.00000000 7.85873264%
B-4L 160,529.05 0.00 7.73250354%
6.44375302 0.00000000 7.85873264%
B-5L 100,330.66 0.00 7.73250354%
6.44375311 0.00000000 7.85873264%
B-6L 140,447.07 -9.40 7.73250354%
6.44332151 -0.00043125 7.85873264%
B-6HL 6.43 0.00 7.73250354%
6.43000000 0.00000000 7.85873264%
LR-1 0.00 0.00
12476VAQ4 0.00000000 0.00000000
7,891,667.78 -9.40
Total P&I Paym 9,567,047.04 0.00
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
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 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
WAC: 7.785804%
WAMM: 302
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 60603-4107
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: 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
Amount of Available Funds allocable to principal:
Principal Distribution Amount 1,675,379.26
P&I Advances made byBeginning Current Ending
UnreimbursePeriod Reimbursed Unreimbursed
0.00 0.00 0.00 0.00
Servicer 298,990.03 0.00 298,990.03########
Trustee 0.00 0.00 0.00 0.00
Fiscal Agent 0.00 0.00 0.00 0.00
Total P&I Advances 298,990.03 0.00 298,990.03########
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 1,223,026,633
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 60603-4107
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: 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
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 51,029.25
Current Period Trustee Fees 3,367.93
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 54,397.18
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 60603-4107
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: 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
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 60603-4107
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: 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
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 60603-4107
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: 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
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 60603-4107
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: 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
12/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/15/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Note: Foreclosure, Bankruptcy and REO Totals are not included
in the de
Delinq 3+ Months Foreclosure/Bankruptcy
# Balance # Balance
12/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/15/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Note: Foreclosure, Bankruptcy and REO Totals are not included
in the de
REO Modifications
# Balance # Balance
12/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/17/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/15/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Note: Foreclosure, Bankruptcy and REO Totals are not included
in the de
Prepayments Curr Weighted Avg.
# Balance Coupon Remit
12/17/99 0 0 7.7858% 7.7325%
0.00% 0.00%
11/18/99 0 0 8.0200% 7.9667%
0.00% 0.00%
10/18/99 0 0 7.7852% 7.7319%
0.00% 0.00%
09/17/99 0 0 8.0191% 7.9658%
0.00% 0.00%
08/17/99 0 0 8.0187% 7.9654%
0.00% 0.00%
07/16/99 0 0 7.7842% 7.7309%
0.00% 0.00%
06/17/99 0 0 8.0178% 7.9645%
0.00% 0.00%
05/17/99 0 0 7.7835% 7.7302%
0.00% 0.00%
04/16/99 0 0 8.0170% 7.9637%
0.00% 0.00%
03/17/99 0 0 7.5314% 7.4781%
0.00% 0.00%
02/18/99 0 0 7.9320% 7.8787%
0.00% 0.00%
01/15/99 0 0 7.8848% 7.8315%
0.00% 0.00%
12/17/98 0 0 7.7821% 7.7288%
0.00% 0.00%
11/18/98 0 0 8.0147% 7.9614%
0.00% 0.00%
10/16/98 0 0 7.7822% 7.7289%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
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 60603-4107
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: 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
Delinquent Loan Detail
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
103 11/11/99 23,731
138 11/11/99 14,430
117 11/11/99 19,631
74 11/11/99 31,183
189 11/11/99 3,920
41 11/11/99 61,808
16 11/11/99 100,467
151 11/11/99 10,354
19 11/11/99 108,932
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total 374,457
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)
103 23,731 0 B
138 14,430 0 B
117 19,631 0 B
74 31,183 0 B
189 3,920 0 B
41 61,808 0 B
16 100,467 0 B
151 10,354 0 B
19 108,932 0 B
0
0
0
0
0
0 0
0 0
0
0
0
0
0
0
0
0
0
0
0
Total 374,457 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
103
138
117
74
189
41
16
151
19
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 60603-4107
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: 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0to 1,000,000 20 12,882,909 1.05%
1,000,001to 4,999,999 105 271,467,859 22.20%
4,999,999to 9,999,999 48 360,535,374 29.48%
9,999,999to 14,999,999 10 124,021,431 10.14%
14,999,999to 19,999,999 3 48,514,514 3.97%
19,999,999to 24,999,999 0 0 0.00%
24,999,999to 29,999,999 1 26,377,894 2.16%
29,999,999to 34,999,999 1 34,467,759 2.82%
34,999,999to 39,999,999 1 36,933,078 3.02%
39,999,999to 44,999,999 0 0 0.00%
44,999,999to 49,999,999 4 188,897,305 15.45%
49,999,999to 54,999,999 1 53,991,440 4.41%
54,999,999to 59,999,999 0 0 0.00%
59,999,999to 64,999,999 1 64,937,071 5.31%
64,999,999to 69,999,999 0 0 0.00%
69,999,999to 999,999,999 0 0 0.00%
Total 1951,223,026,63 100.00%
Average Scheduled Balance is 6,271,931
Maximum Scheduled Balance is 64,937,071
Minimum Scheduled Balance is 90,008
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Other 22 336,782,946 27.54%
Office 36 245,645,636 20.09%
Retail 50 219,380,777 17.94%
Multifamily 55 212,106,092 17.34%
Industrial 15 93,722,321 7.66%
Lodging 2 56,978,303 4.66%
Mobile Home 12 48,941,088 4.00%
Health Care 3 9,469,470 0.77%
Total 1951,223,026,633 100.00%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Various 22 336,782,946 27.54%
California 29 207,983,878 17.01%
New York 16 91,726,532 7.50%
North Carolina 7 70,543,327 5.77%
Michigan 13 67,297,340 5.50%
Texas 16 54,090,998 4.42%
Illinois 8 44,879,663 3.67%
Florida 8 41,879,759 3.42%
Hawaii 2 38,731,750 3.17%
Pennsylvania 7 35,341,618 2.89%
Ohio 7 31,155,085 2.55%
Wisconsin 6 24,250,327 1.98%
Georgia 5 23,025,090 1.88%
Arizona 4 20,941,048 1.71%
Virginia 3 17,317,324 1.42%
Alabama 2 16,568,472 1.35%
Minnesota 6 13,038,346 1.07%
Maryland 3 9,992,085 0.82%
Alaska 1 9,677,633 0.79%
Oklahoma 2 9,618,346 0.79%
Indiana 3 9,231,883 0.75%
Louisiana 3 8,583,356 0.70%
Colorado 4 6,370,280 0.52%
Kentucky 2 6,013,869 0.49%
New Jersey 3 4,860,660 0.40%
Tennessee 3 4,223,057 0.35%
Iowa 2 3,925,187 0.32%
Rhode Island 1 3,801,430 0.31%
Massachusetts 1 3,322,986 0.27%
Washington 2 3,044,685 0.25%
Other 4 4,807,674 0.39%
Total 1951,223,026,633 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.00%or less 15 118,225,064 9.67%
7.00%to 7.25% 45 247,689,028 20.25%
7.25%to 7.50% 40 118,053,734 9.65%
7.50%to 7.75% 34 132,052,975 10.80%
7.75%to 8.00% 14 101,474,186 8.30%
8.00%to 8.25% 8 50,217,574 4.11%
8.25%to 8.50% 32 428,880,689 35.07%
8.50%to 8.75% 3 10,219,576 0.84%
8.75%to 9.00% 3 6,605,774 0.54%
9.00%to 9.25% 0 0 0.00%
9.25%to 9.50% 1 9,608,033 0.79%
9.50%to 9.75% 0 0 0.00%
9.75%to 10.00% 0 0 0.00%
Total 1951,223,026,63 100.00%
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
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: 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
Pool Total
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 0 0 0.00%
1+ to 2 years 1951,223,026,63 100.00%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or more 0 0 0.00%
Total 1951,223,026,63 100.00%
Weighted Ave 1.2
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
120 months or less 25 137,290,958 11.23%
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 25 137,290,958 11.23%
Weighted Ave 104
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1or less 1 26,377,894 2.16%
1.0001to 1.1 3 12,604,544 1.03%
1.1001to 1.2 6 54,722,139 4.47%
1.2001to 1.3 7 42,577,893 3.48%
1.3001to 1.4 9 98,461,318 8.05%
1.4001to 1.5 11 45,838,191 3.75%
1.5001to 1.6 14 47,921,628 3.92%
1.6001to 1.7 15 37,381,215 3.06%
1.7001to 1.8 8 83,297,388 6.81%
1.8001to 1.9 8 80,446,634 6.58%
1.9001to 2 7 30,305,094 2.48%
2.0001to 2.4 9 24,590,780 2.01%
2.4001to 2.8 3 21,733,480 1.78%
2.8001to 3 1 3,551,629 0.29%
3.0001& above 10 129,917,539 10.62%
Unknown
Total 1951,223,026,63 100.00%
Weighted Average Debt Service Coverage Ratio is 2.102
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 25 137,290,958 11.23%
Amortizing Balloon 1691,084,063,60 88.64%
Interest Only / Balloon 1 1,672,067 0.14%
Total 1951,223,026,63 100.00%
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 2 8,382,867 0.69%
0121 to 180 months 0 0 0.00%
0181 to 360 months 1681,077,352,80 88.09%
Total 1701,085,735,67 88.77%
Weighted Ave 327
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 112 739,727,367 60.48%
2 Years or More 0 0 0.00%
Unknown 83 483,299,265 39.52%
Total 1951,223,026,63 100.00%
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
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: 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/18/99
Record Date: 12/10/99
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 1.87012/31/98
3CAP980DA Other 09/11/28 1.32012/31/98
4CAP980DA Lodging 09/11/23 3.25012/31/98
5CAP980DA Other 09/11/28 1.78012/31/98
8CAP980DA Other 06/11/28
10CAP980DA Other 05/11/28 1.23012/31/98
11CAP980DA Office 03/11/25 2.69012/31/98
12CAP980DA Office 06/11/18
13CAP980DA Mobile Home 01/11/28 1.18012/31/98
14CAP980DA Office 06/11/28 1.35012/31/98
15CAP980DA Multifamily 06/11/28 1.20012/31/98
16CAP980DA Office 06/11/28
17CAP980DA Retail 07/11/28
18CAP980DA Office 06/11/18
19CAP980DA Office 05/11/08
20CAP980DA Other 09/11/27
21CAP980DA Multifamily 07/11/28 1.12012/31/98
22CAP980DA Office 09/11/28
23CAP980DA Other 09/01/08 5.10012/31/98
24CAP980DA Other 09/01/08 5.46012/31/98
25CAP980DA Retail 06/11/28 1.35012/31/98
26CAP980DA Other 09/01/08 5.62012/31/98
27CAP980DA Other 09/01/08 5.34012/31/98
28CAP980DA Retail 09/11/28 1.92012/31/98
29CAP980DA Other 09/01/08 5.42012/31/98
30CAP980DA Lodging 04/11/23 1.91012/31/98
31CAP980DA Other 09/01/08 5.31012/31/98
32CAP980DA Other 09/01/08 5.88012/31/98
33CAP980DA Other 09/01/08 5.48012/31/98
34CAP980DA Retail 09/11/28
35CAP980DA Other 09/01/08 5.50012/31/98
36CAP980DA Retail 04/11/28
37CAP980DA Retail 03/11/28 1.07012/31/98
39CAP980DA Industrial 02/11/28 1.77012/31/98
40CAP980DA Multifamily 06/11/28
41CAP980DA Office 05/11/28 1.83012/31/98
42CAP980DA Multifamily 08/11/28
43CAP980DA Mobile Home 05/11/28 1.38012/31/98
44CAP980DA Retail 09/11/28
45CAP980DA Multifamily 05/11/27 1.11012/31/98
46CAP980DA Retail 12/11/27 1.48012/31/98
47CAP980DA Office 09/11/27 1.75012/31/98
48CAP980DA Mobile Home 06/11/28 1.58012/31/98
49CAP980DA Office 09/11/28
50CAP980DA Office 09/11/28 1.80012/31/98
51CAP980DA Other 07/11/28 2.38012/31/98
52CAP980DA Retail 09/11/23 1.31012/31/98
53CAP980DA Multifamily 04/11/08 1.25012/31/98
54CAP980DA Retail 06/11/23 1.86012/31/98
55CAP980DA Retail 02/11/28
56CAP980DA Multifamily 11/11/27 1.21012/31/98
57CAP980DA Office 06/11/28 1.66012/31/98
59CAP980DA Industrial 07/11/28
60CAP980DA Other 04/11/23 1.47012/31/98
61CAP980DA Industrial 09/11/28
62CAP980DA Multifamily 08/11/28 1.53012/31/98
63CAP980DA Retail 07/11/28 1.57012/31/98
64CAP980DA Industrial 07/11/28
65CAP980DA Multifamily 09/11/23
66CAP980DA Office 12/11/24 1.52012/31/98
67CAP980DA Office 08/11/28
68CAP980DA Retail 08/11/28
69CAP980DA Retail 08/11/28 1.71012/31/98
70CAP980DA Multifamily 09/11/28 1.42012/31/98
71CAP980DA Mobile Home 07/11/28
72CAP980DA Office 05/11/26 2.09012/31/98
73CAP980DA Office 09/11/28
74CAP980DA Multifamily 09/11/28 1.59012/31/98
75CAP980DA Multifamily 07/11/28 1.29012/31/98
76CAP980DA Industrial 07/11/23
77CAP980DA Multifamily 06/11/28 1.48012/31/98
78CAP980DA Industrial 09/11/28 1.91012/31/98
79CAP980DA Industrial 06/11/28
80CAP980DA Multifamily 07/11/28 1.65012/31/98
81CAP980DA Mobile Home 05/11/28
82CAP980DA Multifamily 09/11/23 1.11012/31/98
83CAP980DA Retail 04/11/28 1.42012/31/98
84CAP980DA Multifamily 07/11/23 1.89012/31/98
85CAP980DA Multifamily 06/11/28 1.53012/31/98
86CAP980DA Retail 04/11/28
87CAP980DA Retail 06/11/23 1.41012/31/98
88CAP980DA Other 07/11/23 1.42012/31/98
89CAP980DA Multifamily 07/11/28 1.27012/31/98
90CAP980DA Multifamily 08/11/28
91CAP980DA Multifamily 10/11/22
92CAP980DA Retail 06/11/28 1.36012/31/98
93CAP980DA Retail 08/11/28
94CAP980DA Office 07/11/28 2.85012/31/98
95CAP980DA Multifamily 07/11/28 1.63012/31/98
96CAP980DA Retail 08/11/28 1.78012/31/98
97CAP980DA Multifamily 06/11/28 1.74012/31/98
98CAP980DA Multifamily 03/11/23 1.46012/31/98
99CAP980DA Office 02/11/25
100CAP980DA Health Care 02/11/23 1.43012/31/98
101CAP980DA Industrial 07/11/28
102CAP980DA Industrial 03/11/08
104CAP980DA Office 06/11/22 1.65012/31/98
105CAP980DA Office 06/11/28
106CAP980DA Multifamily 05/11/23 1.85012/31/98
107CAP980DA Industrial 05/11/23 2.71012/31/98
108CAP980DA Health Care 08/11/25 1.45012/31/98
109CAP980DA Multifamily 09/11/28 2.19012/31/98
110CAP980DA Multifamily 05/11/28 2.43012/31/98
111CAP980DA Office 09/11/23 1.31012/31/98
112CAP980DA Multifamily 10/11/27 1.57012/31/98
114CAP980DA Multifamily 04/11/28
115CAP980DA Retail 08/11/28 1.18012/31/98
116CAP980DA Multifamily 06/11/23
117CAP980DA Other 09/11/23 1.65012/31/98
118CAP980DA Office 05/11/25 1.70012/31/98
119CAP980DA Retail 08/11/23 1.23012/31/98
120CAP980DA Multifamily 04/11/28
121CAP980DA Retail 08/11/23 1.67012/31/98
122CAP980DA Retail 01/11/25 1.67012/31/98
123CAP980DA Office 07/11/23
124CAP980DA Multifamily 05/11/28
125CAP980DA Mobile Home 07/11/23 1.56012/31/98
126CAP980DA Multifamily 07/11/28 1.55012/31/98
127CAP980DA Multifamily 06/11/28 1.74012/31/98
128CAP980DA Retail 05/11/25 1.35012/31/98
129CAP980DA Retail 05/11/28 1.63012/31/98
130CAP980DA Multifamily 04/11/28
131CAP980DA Office 05/11/23 1.84012/31/98
132CAP980DA Multifamily 04/11/28
133CAP980DA Office 05/11/23 1.62012/31/98
134CAP980DA Industrial 09/11/28
135CAP980DA Industrial 04/11/28 1.64012/31/98
136CAP980DA Retail 04/11/28
137CAP980DA Office 05/11/23
138CAP980DA Multifamily 04/11/23
139CAP980DA Multifamily 04/11/28 1.92012/31/98
140CAP980DA Multifamily 09/11/23 2.31012/31/98
141CAP980DA Mobile Home 07/11/23 1.53012/31/98
142CAP980DA Other 09/11/28
143CAP980DA Office 08/11/28
144CAP980DA Office 09/11/23 1.97012/31/98
145CAP980DA Retail 05/11/23
146CAP980DA Multifamily 05/11/28
147CAP980DA Retail 09/11/20 1.95012/31/98
148CAP980DA Retail 09/11/23 1.86012/31/98
149CAP980DA Multifamily 07/11/28 1.33012/31/98
150CAP980DA Mobile Home 06/11/28
151CAP980DA Multifamily 09/11/28
152CAP980DA Office 10/11/28
153CAP980DA Multifamily 05/11/28 1.54012/31/98
154CAP980DA Office 02/11/28
155CAP980DA Multifamily 04/11/23 2.34012/31/98
156CAP980DA Retail 04/11/23
157CAP980DA Multifamily 06/11/23
158CAP980DA Office 12/11/23
159CAP980DA Other 07/11/23 1.69012/31/98
160CAP980DA Multifamily 09/11/23
161CAP980DA Industrial 05/11/28 2.14012/31/98
162CAP980DA Multifamily 05/11/28 1.52012/31/98
163CAP980DA Retail 07/11/28 2.07012/31/98
164CAP980DA Retail 06/11/28 1.55012/31/98
165CAP980DA Retail 06/11/23 1.52012/31/98
166CAP980DA Office 10/11/24 1.85012/31/98
167CAP980DA Mobile Home 06/11/23
168CAP980DA Multifamily 06/11/23 1.96012/31/98
169CAP980DA Multifamily 04/11/23
170CAP980DA Retail 07/11/23 2.40012/31/98
171CAP980DA Retail 04/11/23
172CAP980DA Mobile Home 05/11/28 1.24012/31/98
173CAP980DA Retail 06/11/20
174CAP980DA Multifamily 06/11/23 1.66012/31/98
175CAP980DA Retail 08/11/28
176CAP980DA Multifamily 08/11/23
177CAP980DA Mobile Home 07/11/23
178CAP980DA Office 06/11/28 1.43012/31/98
179CAP980DA Retail 06/11/20
180CAP980DA Retail 06/11/20
181CAP980DA Multifamily 07/11/28 1.65012/31/98
182CAP980DA Retail 06/11/20
183CAP980DA Retail 06/11/20
184CAP980DA Retail 06/11/20
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 1.05012/31/98
190CAP980DA Retail 06/11/20
191CAP980DA Multifamily 07/11/28 1.63012/31/98
192CAP980DA Retail 09/11/08
193CAP980DA Retail 06/11/20
113A CAP980DA Retail 04/11/23 2.11012/31/98
113B CAP980DA Retail 01/11/01
58A CAP980DA Office 03/11/28
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 10/11/27 0.32012/31/98
9B CAP980DA Multifamily 10/11/27
9C CAP980DA Multifamily 10/11/27
6CAP980DB Retail 09/11/28
38CAP980DB Other 03/11/08
103CAP980DB Health Care 09/11/23 1.10012/31/98
(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 64,937,071 8.400% 499281.48
2CA 53,991,440 8.500% 418527
3VV 49,106,166 7.750% 355262.83
4NY 47,370,270 8.500% 386777.96
5VV 46,124,570 6.890% 307122.37
8VV 34,467,759 8.380% 264728.13
10VV 17,543,475 8.000% 130214.75
11CA 15,738,301 6.820% 108894.15
12CA 14,084,286 7.540% 183620.78
13AZ 15,232,738 7.260% 105842.48
14PA 14,742,986 8.500% 114458.04
15GA 13,839,396 7.800% 100781.88
16IL 12,940,881 8.500% 100467.29
17TX 12,285,263 7.180% 84272.89
18FL 11,124,025 7.540% 145027.02
19CA 11,723,792 7.250% 108932.26
20VV 11,482,980 8.430% 89196.16
21AL 11,081,172 8.000% 82144.3
22OH 10,716,650 8.500% 83072.66
23VV 9,621,709 7.030% 102853.41
24VV 9,449,930 7.030% 101017.14
25CA 9,786,506 8.500% 75978.12
26VV 9,223,432 7.030% 98595.95
27VV 9,201,228 7.030% 97639.15
28AK 9,677,633 8.080% 72187.15
29VV 9,118,153 7.030% 97470.54
30TX 9,608,033 9.500% 85236.57
31VV 9,098,498 7.030% 96549.16
32VV 9,012,594 7.030% 96342.14
33VV 8,977,668 7.030% 95266.97
34CA 9,414,454 8.500% 72978.37
35VV 8,844,058 7.030% 93849.03
36CA 9,219,010 8.500% 71652.97
37NY 8,935,987 8.030% 66595.06
39CA 8,289,085 8.500% 64534.89
40VA 8,121,548 8.000% 60250.52
41IL 7,957,906 8.500% 61807.93
42TX 7,900,545 6.950% 52955.83
43MI 7,897,229 7.530% 56101.59
44NY 7,892,644 8.500% 61181.7
45FL 7,857,847 8.385% 60862.26
46MI 7,618,734 7.500% 54189.12
47NC 7,377,867 8.210% 56134.23
48IN 7,006,121 7.210% 48242.04
49VA 6,974,328 8.025% 51768.21
50CA 6,914,442 6.770% 45494.97
51VV 6,889,445 8.380% 52875.28
52CA 6,634,894 7.340% 49181.54
53FL 6,584,195 8.000% 48908.29
54WI 6,461,709 7.210% 47535.3
55MN 6,496,805 8.500% 50581.05
56FL 6,429,835 7.550% 45987.88
57PA 6,342,457 8.500% 49240.05
59MD 6,267,689 8.500% 48625.97
60VV 6,023,991 7.340% 44919.14
61OK 6,030,634 7.090% 40952.83
62CA 5,925,751 6.970% 39797.34
63LA 5,926,601 7.250% 40930.58
64CA 5,811,774 8.400% 44684.97
65NC 5,693,425 6.910% 40660.8
66CA 5,680,259 8.440% 43798.83
67IL 5,623,859 8.500% 43612.75
68AL 5,487,299 7.360% 38275.75
69MI 5,434,868 7.160% 37184.54
70OH 5,361,718 6.900% 35761.99
71IL 4,991,558 7.480% 35241.2
72NY 4,917,587 7.270% 34874.39
73IL 4,697,117 8.550% 36574.91
74WI 4,673,972 6.910% 31183.43
75MI 4,639,435 7.030% 31363.97
76OH 4,611,950 7.470% 34640.92
77TX 4,621,118 7.420% 32467.25
78OH 4,520,839 8.160% 33977.16
79WI 4,481,727 8.500% 34794.15
80NY 4,314,704 7.280% 31888.59
81MI 4,294,118 7.530% 30505.24
82NY 4,042,662 6.860% 28745.4
83IL 4,053,536 8.500% 31505.32
84PA 3,919,511 7.070% 28450.04
85CA 3,945,104 7.050% 26746.55
86CA 3,895,159 8.500% 30274.37
87RI 3,801,430 7.060% 27607.25
88VV 3,797,164 7.080% 27585.77
89CA 3,753,957 7.290% 26025.88
90PA 3,654,737 7.020% 24665.91
91CA 3,577,116 7.890% 28162.53
92CA 3,603,388 8.900% 28983.93
93OK 3,587,712 7.230% 24713.78
94CA 3,551,629 6.850% 23589.33
95NY 3,530,212 7.280% 26090.67
96KY 3,457,774 7.080% 23473.94
97GA 3,449,713 6.850% 22934.07
98TN 3,310,053 7.030% 26809.97
99FL 3,331,405 7.650% 24844.93
100MA 3,322,986 8.080% 26422.19
101CA 3,321,014 8.400% 25534.27
102CA 3,142,281 7.880% 31626.2
104IL 3,082,634 8.510% 25617.92
105MD 3,072,250 8.500% 23851.6
106GA 3,032,709 7.100% 22126.14
107OH 3,036,119 7.590% 23090.51
108PA 2,999,156 7.800% 23137.74
109NC 2,963,577 6.800% 19557.76
110NC 2,959,060 7.280% 20526.37
111NC 2,899,959 7.370% 21551.4
112TX 2,910,543 7.910% 21534.01
114FL 2,758,481 7.190% 18987.12
115PA 2,668,324 7.200% 18327.28
116TX 2,643,426 7.210% 19446.26
117VV 2,634,779 7.400% 19630.97
118KY 2,556,096 7.610% 18929.59
119TX 2,501,392 7.050% 18104.29
120FL 2,487,355 7.230% 17210.11
121NJ 2,454,235 7.280% 18118.52
122IA 2,439,825 8.670% 19882.34
123NC 2,353,141 7.240% 17331.91
124NY 2,368,332 7.420% 16649.87
125MI 2,291,318 6.880% 16359.94
126NY 2,255,413 7.280% 16669.04
127AZ 2,249,069 7.100% 15322.33
128CA 2,221,205 7.530% 16333.68
129VA 2,221,448 7.580% 15855.76
130MI 2,219,000 7.500% 15732.33
131CA 2,203,127 7.530% 16671.23
132CO 2,176,614 7.110% 14866.81
133TX 2,098,346 7.290% 15559.53
134CA 2,051,242 7.060% 13888.74
135MI 2,044,733 7.260% 14169.23
136AZ 2,030,373 7.320% 14150.77
137CA 1,996,259 7.370% 14903.34
138TX 1,953,360 7.230% 14430.38
139OH 1,926,146 7.210% 13283.55
140TX 1,864,546 6.820% 13211.42
141CO 1,766,644 7.530% 13336.99
142VV 1,728,895 6.830% 11443.68
143MN 1,729,246 8.500% 13410.23
144CA 1,672,067 7.550% 12618.19
145MI 1,663,810 7.410% 12463.5
146WA 1,673,564 7.230% 11553.52
147WI 1,651,115 8.800% 14409.23
148IN 1,573,617 7.530% 11855.1
149NY 1,568,983 7.280% 11595.86
150KS 1,559,304 7.250% 10778.39
151IL 1,532,172 7.040% 10353.86
152IA 1,485,362 7.400% 10385.7
153MN 1,479,774 7.330% 10314.16
154NJ 1,478,119 7.820% 10818.83
155KS 1,466,235 7.430% 11016.66
156TX 1,458,334 7.750% 11254.4
157AZ 1,428,867 7.110% 10421.65
158GA 1,429,517 7.910% 11071.66
159VV 1,398,062 7.420% 10456.58
160MN 1,375,405 7.170% 10047.25
161MI 1,381,482 7.410% 9702.87
162WA 1,371,121 7.300% 9529.44
163MN 1,363,399 7.320% 9479.64
164CA 1,351,271 8.900% 10868.97
165CA 1,337,737 7.480% 10069.48
166FL 1,306,615 8.200% 10251.02
167GA 1,273,755 7.420% 9539.34
168CO 1,249,260 7.420% 9355.89
169NY 1,214,405 7.910% 9496.71
170CO 1,177,763 7.530% 8891.32
171TX 1,175,367 7.940% 9214.15
172TX 1,125,605 7.600% 8049.25
173PA 1,014,447 7.640% 13277.48
174NV 1,057,530 7.250% 7806.31
175TX 989,127 7.520% 7005.85
176OH 981,662 7.270% 7240.96
177NY 981,469 7.530% 7409.44
178NJ 928,306 8.500% 7210.02
179MI 782,574 7.640% 10242.64
180MS 724,606 7.640% 9483.93
181NY 735,461 7.280% 5435.55
182MI 652,146 7.640% 8535.54
183MD 652,146 7.640% 8535.54
184WI 652,146 7.640% 8535.54
185IN 652,146 7.640% 8535.54
186NY 588,369 7.280% 4348.44
187MN 593,716 8.500% 4606.17
188NY 539,338 7.280% 3986.08
189TX 521,229 7.510% 3920.1
190TN 478,240 7.640% 6259.39
191NY 470,695 7.280% 3478.76
192TN 434,764 7.640% 5690.36
193TX 434,764 7.640% 5690.36
113A LA 2,566,747 7.510% 19415.6
113B LA 90,008 7.510% 7780.7
58A WI 6,329,659 8.500% 49188.71
58B WI 0 0.000% 0
58C MN 0 0.000% 0
7A HA 36,933,078 7.070% 253120.59
7B HA 1,798,673 7.020% 31715.16
9A MI 26,377,894 7.790% 191403.53
9B MI 0 0.000% 0
9C MI 0 0.000% 0
6NC 46,296,299 8.500% 358876.72
38VV 8,101,319 8.049% 107736.46
103CA 3,147,327 7.540% 23731.04
1,223,026,633
(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 B
20 0
21 0
22 0
23 0
24 0
25 0
26 0
27 0
28 0
29 0
30 0
31 0
32 0
33 0
34 0
35 0
36 0
37 0
39 0
40 0
41 0 B
42 0
43 0
44 0
45 0
46 0
47 0
48 0
49 0
50 0
51 0
52 0
53 0
54 0
55 0
56 0
57 0
59 0
60 0
61 0
62 0
63 0
64 0
65 0
66 0
67 0
68 0
69 0
70 0
71 0
72 0
73 0
74 0 B
75 0
76 0
77 0
78 0
79 0
80 0
81 0
82 0
83 0
84 0
85 0
86 0
87 0
88 0
89 0
90 0
91 0
92 0
93 0
94 0
95 0
96 0
97 0
98 0
99 0
100 0
101 0
102 0
104 0
105 0
106 0
107 0
108 0
109 0
110 0
111 0
112 0
114 0
115 0
116 0
117 0 B
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 B
139 0
140 0
141 0
142 0
143 0
144 0
145 0
146 0
147 0
148 0
149 0
150 0
151 0 B
152 0
153 0
154 0
155 0
156 0
157 0
158 0
159 0
160 0
161 0
162 0
163 0
164 0
165 0
166 0
167 0
168 0
169 0
170 0
171 0
172 0
173 0
174 0
175 0
176 0
177 0
178 0
179 0
180 0
181 0
182 0
183 0
184 0
185 0
186 0
187 0
188 0
189 0 B
190 0
191 0
192 0
193 0
113A 0
113B 0
58A 0
58B 0
58C 0
7A 0
7B 0
9A 0
9B 0
9C 0
6 0
38 0
103 0 B
0
(1) LegeA. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
_
CAPCO America Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D7
Comparative FINANCIAL
STATUS REPORT as of 12/13/99
Please see accompanying footnotes at
bottom of report
Prospectus ID
Asset #
City
1
1
Michigan City
1
2
Waterloo
1
3
Gilroy
1
4
Gilroy
1
5
Kittery
1
2
1
New York
Various
3
1
Morgantown
3
2
Morgantown
3
4
1
Los Angeles
0
0
0
0
5
1
Vernon
5
2
San Leandro
5
3
Industry
5
4
Industry
5
5
Industry
5
6
Vernon
5
7
Industry
5
8
Garden Grove
5
9
Tustin
5
10
Commerce
5
11
Los Angeles
5
12
Commerce
5
13
Phoenix
5
14
Industry
5
15
San Leandro
5
16
Commerce
5
0
0
0
0
0
6
1
Charlotte
7
1
Honolulu
0
0
0
0
0
Various
8
1
Tampa
8
2
Atlanta
8
3
Orlando
8
4
Norcross
8
5
Norcross
8
6
Morrow
8
7
Lexington
8
8
Orlando
8
9
Orlando
8
10
Memphis
8
11
Huntsville
8
12
Orlando
8
13
Orlando
8
14
Orlando
8
15
Orlando
8
16
Orlando
8
0
0
0
0
0
0
0
Various
9
1
Kentwood
9
2
Holland
9
3
Wyoming
9
0
0
0
0
0
0
0
Various
10
1
Burnsville
10
2
Burnsville
10
3
Bloomington
10
4
Robbinsdale
10
5
Bloomington
10
0
0
0
0
0
11
1
Los Angeles
12
1
Brea
13
1
Mesa
14
1
Blue Bell
15
1
Atlanta
16
1
Rosemont
17
1
San Antonio
18
1
Miami
19
1
West Sacramento
0
0
0
0
0
Various
20
1
Greenwich
20
2
Greenwich
20
3
Greenwich
20
0
0
0
0
0
21
1
Huntsville
22
1
Dayton
0
0
0
0
0
Various
23
1
Phoenix
23
2
San Jose
23
3
Salinas
23
4
Palm Springs
23
5
Albuquerque
23
6
Burlington
23
7
Stockbridge
23
8
El Paso
23
9
Houston
23
10
Harbor City
23
11
Flagstaff
23
0
0
0
0
0
0
0
Various
24
1
San Jose
24
2
Stanton
24
3
Provo
24
4
Middleburg Heights
24
5
Tucson
24
6
San Marcos
24
7
Billings
24
8
Madison Heights
24
9
Grants
24
10
Corpus Christi
24
11
Winston Salem
24
0
0
0
0
0
25
1
Santa Barbara
0
0
0
0
0
Various
26
1
Salt Lake City
26
2
Carlsbad
26
3
Carpinteria
26
4
Westminster
26
5
Sacramento
26
6
Dallas
26
7
Garland
26
8
Little Rock
26
9
Charlotte
26
10
Waco
26
11
Hilliard
26
12
San Antonio
26
13
Palmdale
26
14
Oklahoma City
26
0
0
0
0
0
0
0
Various
27
1
Laredo
27
2
San Antonio
27
3
Crosslanes
27
4
Amherst
27
5
Escondido
27
6
Houston
27
7
Prescott
27
8
Alexandria
27
9
Paducah
27
10
Warren
27
11
Cincinnati
27
12
North Palm Springs
27
13
St. Louis
27
14
Carson City
27
15
Atascadero
27
16
Morro Bay
27
0
0
0
0
0
28
1
Wasilla
0
0
0
0
0
Various
29
1
Santa Clara
29
2
Tucson
29
3
Arlington
29
4
Fenton
29
5
San Dimas
29
6
Bessemer
29
7
Florence
29
8
Victoria
29
9
Jackson
29
10
South Padre Island
29
11
Albany
29
12
Moore
29
13
Richmond Hill
29
0
0
0
0
0
30
1
Padre Island
0
0
0
0
0
Various
31
1
Lantana
31
2
Bellflower
31
3
Lenexa
31
4
Oceanside
31
5
Pensacola
31
6
Grand Rapids
31
7
San Antonio
31
8
Marshall
31
9
Ft. Pierce
31
10
Roanoke Rapids
31
11
North Canton
31
12
Jacksonville
31
13
Sharonville
31
14
Owensboro
31
15
Toledo
31
0
0
0
0
0
0
0
Various
32
1
Danvers
32
2
Villa Park
32
3
Speedway
32
4
Medford
32
5
Glenview
32
6
Grants Pass
32
7
South Bend
32
8
Chattanooga
32
9
Chicopee
32
10
Merrillville
32
11
Washington
32
12
Nashville
32
13
Goodlettsville
32
14
Rolling Meadows
32
0
0
0
0
0
0
0
Various
33
1
Essington
33
2
Midvale
33
3
Dania
33
4
Houston
33
5
Elko
33
6
Lexington
33
7
Pompano Beach
33
8
Fort Smith
33
9
Fairfield
33
10
Oxford
33
11
Duncanville
33
0
0
0
0
0
34
1
San Marcos
0
0
0
0
0
Various
35
1
Santa Nella
35
2
Temecula
35
3
Farmington Hills
35
4
Baytown
35
5
Conroe
35
6
Port Allen
35
7
Lima
35
8
Huntville
35
9
Spartanburg
35
10
Kalispell
35
11
Columbus
35
12
Flint
35
13
Longview
35
14
Ontario
35
15
Van Buren
35
0
0
0
0
0
36
1
Palm Desert
37
1
New City
0
0
0
0
0
Various
38
1
Colorado Springs
38
2
Mishawaka
38
0
0
0
0
0
39
1
Chatsworth
40
1
Falls Church
41
1
Schaumburg
42
1
Austin
43
1
Belleville
44
1
Bronx
45
1
Melbourne
46
1
Fenton
47
1
Durham
48
1
Greenwood
49
1
McLean
50
1
Santa Monica
0
0
0
0
0
Various
51
1
Elmhurst
51
2
New Berlin
51
3
New Berlin
51
4
Menomonee Falls
51
5
New Berlin
51
0
0
0
0
0
52
1
Woodland Hills
53
1
Melbourne
54
1
Oshkosh
55
1
Plymouth
56
1
Palm Harbor
57
1
Pittsburgh
0
0
0
0
0
Various
58
1
Milwaukee
58
2
Milwaukee
58
3
Bloomington
58
0
0
0
0
0
59
1
Baltimore
0
0
0
0
0
Various
60
1
Orefield
60
2
Gettysburg
60
3
Reading Township
60
4
Harrisburg
60
5
Hopewell Township
60
6
Rouzerville
60
7
Gettysburg
60
0
0
0
0
0
61
1
Tulsa
62
1
Sherman Oaks
63
1
Metairie
64
1
Concord
65
1
Greenville
66
1
Huntington Park
67
1
Mundelein
68
1
Madison
69
1
Benton Harbor
70
1
Columbus
71
1
Bloomington
72
1
New York
73
1
Oak Brook
74
1
Eau Claire
75
1
Southfield
76
1
Mentor
77
1
Houston
78
1
Mogadore
79
1
Oak Creek
80
1
New York
81
1
Vevay Town
82
1
Kew Gardens
83
1
Chicago
84
1
Lansdale
85
1
Santa Maria
86
1
Thousand Oaks
87
1
Newport
0
0
0
0
0
0
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
64,937,071
11-Dec-99
0
0
0-Jan-00
2
47,370,270
11-Dec-99
0
0
0-Jan-00
0
0
0-Jan-00
3
0
0-Jan-00
3
0
0-Jan-00
3
46,124,570
11-Dec-99
0
0
0-Jan-00
4
53,991,440
11-Dec-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
49,106,166
11-Dec-99
0
0
0-Jan-00
6
46,296,299
11-Dec-99
7
38,731,750
11-Dec-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
34,467,759
11-Dec-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
26,376,794
11-Dec-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
17,543,475
11-Dec-99
0
0
0-Jan-00
11
15,738,301
11-Dec-99
12
14,084,286
11-Dec-99
13
15,232,738
11-Dec-99
14
14,742,986
11-Dec-99
15
13,839,396
11-Dec-99
16
12,940,881
11-Nov-99
17
12,285,263
11-Dec-99
18
11,124,025
11-Dec-99
19
11,723,792
11-Nov-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
11,482,980
11-Dec-99
0
0
0-Jan-00
21
11,081,172
11-Dec-99
22
10,716,650
11-Dec-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
9,621,709
1-Dec-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
9,449,930
1-Dec-99
0
0
0-Jan-00
25
9,786,506
11-Dec-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
9,223,432
1-Dec-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
9,201,228
1-Dec-99
0
0
0-Jan-00
28
9,677,633
11-Dec-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
9,118,153
1-Dec-99
0
0
0-Jan-00
30
9,608,033
11-Dec-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
9,098,498
1-Dec-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
9,012,594
1-Dec-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
8,977,668
1-Dec-99
0
0
0-Jan-00
34
9,414,454
11-Dec-99
0
0
0-Jan-00
0
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
0
0-Jan-00
35
8,844,058
1-Dec-99
0
0
0-Jan-00
36
9,219,010
11-Dec-99
37
8,935,987
11-Dec-99
0
0
0-Jan-00
0
0
0-Jan-00
38
0
0-Jan-00
38
0
0-Jan-00
38
8,101,319
11-Dec-99
0
0
0-Jan-00
39
8,289,085
11-Dec-99
40
8,121,548
11-Dec-99
41
7,957,906
11-Nov-99
42
7,900,545
11-Dec-99
43
7,897,229
11-Dec-99
44
7,892,644
11-Dec-99
45
7,857,847
11-Dec-99
46
7,618,734
11-Dec-99
47
7,377,867
11-Dec-99
48
7,006,121
11-Dec-99
49
6,974,328
11-Dec-99
50
6,914,442
11-Dec-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
6,889,445
11-Dec-99
0
0
0-Jan-00
52
6,634,894
11-Dec-99
53
6,584,195
11-Dec-99
54
6,461,709
11-Dec-99
55
6,496,805
11-Dec-99
56
6,429,835
11-Dec-99
57
6,342,457
11-Dec-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
6,329,659
11-Dec-99
0
0
0-Jan-00
59
6,267,689
11-Dec-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
6,023,991
11-Dec-99
0
0
0-Jan-00
61
6,030,634
11-Dec-99
62
5,925,751
11-Dec-99
63
5,926,601
11-Dec-99
64
5,811,774
11-Dec-99
65
5,693,425
11-Dec-99
66
5,680,259
11-Dec-99
67
5,623,859
11-Dec-99
68
5,487,299
11-Dec-99
69
5,434,868
11-Dec-99
70
5,361,718
11-Dec-99
71
4,991,558
11-Dec-99
72
4,917,587
11-Dec-99
73
4,697,117
11-Dec-99
74
4,673,972
11-Nov-99
75
4,639,435
11-Dec-99
76
4,611,950
11-Dec-99
77
4,621,118
11-Dec-99
78
4,520,839
11-Dec-99
79
4,481,727
11-Dec-99
80
4,314,704
11-Dec-99
81
4,294,118
11-Dec-99
82
4,042,662
11-Dec-99
83
4,053,536
11-Dec-99
84
3,919,511
11-Dec-99
85
3,945,104
11-Dec-99
86
3,895,159
11-Dec-99
87
3,801,430
11-Dec-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
3,797,164
11-Dec-99
0
0
0-Jan-00
89
3,753,957
11-Dec-99
90
3,654,737
11-Dec-99
91
3,577,116
11-Dec-99
92
3,603,388
11-Dec-99
93
3,587,712
11-Dec-99
94
3,551,629
11-Dec-99
95
3,530,212
11-Dec-99
96
3,457,774
11-Dec-99
97
3,449,713
11-Dec-99
98
3,310,053
11-Dec-99
99
3,331,405
11-Dec-99
100
3,322,986
11-Dec-99
101
3,321,014
11-Dec-99
102
3,142,281
11-Dec-99
103
3,147,327
11-Nov-99
104
3,082,634
11-Dec-99
105
3,072,250
11-Dec-99
106
3,032,709
11-Dec-99
107
3,036,119
11-Dec-99
108
2,999,156
11-Dec-99
109
2,963,577
11-Dec-99
110
2,959,060
11-Dec-99
111
2,899,959
11-Dec-99
112
2,910,543
11-Dec-99
113
2,656,755
11-Dec-99
114
2,758,481
11-Dec-99
115
2,668,324
11-Dec-99
116
2,643,426
11-Dec-99
0
0
0-Jan-00
0
0
0-Jan-00
117
0
0-Jan-00
117
0
0-Jan-00
117
2,634,779
11-Nov-99
0
0
0-Jan-00
118
2,556,096
11-Dec-99
119
2,487,355
11-Dec-99
120
2,501,392
11-Dec-99
121
2,454,235
11-Dec-99
122
2,439,825
11-Dec-99
123
2,353,141
11-Dec-99
124
2,368,332
11-Dec-99
125
2,291,318
11-Dec-99
126
2,255,413
11-Dec-99
127
2,249,069
11-Dec-99
128
2,221,205
11-Dec-99
129
2,221,448
11-Dec-99
130
2,219,000
11-Dec-99
131
2,203,127
11-Dec-99
132
2,176,614
11-Dec-99
133
2,098,346
11-Dec-99
134
2,051,242
11-Dec-99
135
2,044,733
11-Dec-99
136
2,030,373
11-Dec-99
137
1,996,259
11-Dec-99
138
1,953,360
11-Nov-99
139
1,926,146
11-Dec-99
140
1,864,546
11-Dec-99
141
1,766,644
11-Dec-99
0
0
0-Jan-00
0
0
0-Jan-00
142
0
0-Jan-00
142
0
0-Jan-00
142
1,728,895
11-Dec-99
0
0
0-Jan-00
143
1,729,246
11-Dec-99
144
1,672,067
11-Dec-99
145
1,663,810
11-Dec-99
146
1,673,564
11-Dec-99
147
1,651,115
11-Dec-99
148
1,573,617
11-Dec-99
149
1,568,983
11-Dec-99
150
1,559,304
11-Dec-99
151
1,532,172
11-Nov-99
152
1,485,362
11-Dec-99
153
1,479,774
11-Dec-99
154
1,478,119
11-Dec-99
155
1,466,235
11-Dec-99
156
1,458,334
11-Dec-99
157
1,428,867
11-Dec-99
158
1,429,517
11-Dec-99
0
0
0-Jan-00
0
0
0-Jan-00
159
0
0-Jan-00
159
0
0-Jan-00
159
1,398,062
11-Dec-99
0
0
0-Jan-00
160
1,375,405
11-Dec-99
161
1,381,482
11-Dec-99
162
1,371,121
11-Dec-99
163
1,363,399
11-Dec-99
164
1,351,271
11-Dec-99
165
1,337,737
11-Dec-99
166
1,306,615
11-Dec-99
167
1,273,755
11-Dec-99
168
1,249,260
11-Dec-99
169
1,214,405
11-Dec-99
170
1,177,763
11-Dec-99
171
1,175,367
11-Dec-99
172
1,125,605
11-Dec-99
173
1,014,447
11-Dec-99
174
1,057,530
11-Dec-99
175
989,127
11-Dec-99
176
981,662
11-Dec-99
177
981,469
11-Dec-99
178
928,306
11-Dec-99
179
782,574
11-Dec-99
180
724,606
11-Dec-99
181
735,461
11-Dec-99
182
652,146
11-Dec-99
183
652,146
11-Dec-99
184
652,146
11-Dec-99
185
652,146
11-Dec-99
186
588,369
11-Dec-99
187
593,716
11-Dec-99
188
539,338
11-Dec-99
189
521,229
11-Nov-99
190
478,240
11-Dec-99
191
470,695
11-Dec-99
192
434,764
11-Dec-99
193
434,764
11-Dec-99
0
0
0-Jan-00
0
0
0-Jan-00
Totals
1,223,025,533
0-Jan-00
0
0-Jan-00
Prospectus ID
Annual Debt Service
Financial Info as of
1
0
13-Sep-99
1
0
8-Sep-99
1
0
13-Sep-99
1
0
13-Sep-99
1
0
1
5,991,378
0-Jan-00
0
0
0-Jan-00
2
4,641,336
19-Aug-99
0
0
0-Jan-00
0
0
0-Jan-00
3
0
3
0
3
3,685,468
0-Jan-00
0
0
0-Jan-00
4
5,022,324
8-Sep-99
0
0
0-Jan-00
0
0
0-Jan-00
5
0
8-Sep-99
5
0
13-Sep-99
5
0
10-Sep-99
5
0
10-Sep-99
5
0
10-Sep-99
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
0
5
4,263,154
0-Jan-00
0
0
0-Jan-00
6
4,306,521
7
3,418,029
0
0
0-Jan-00
0
0
0-Jan-00
8
0
23-Sep-99
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
3,176,738
0-Jan-00
0
0
0-Jan-00
0
0
0-Jan-00
9
0
9
0
9
0
9
2,296,842
0-Jan-00
0
0
0-Jan-00
0
0
0-Jan-00
10
0
10
0
10
0
10
0
10
0
10
1,562,577
0-Jan-00
0
0
0-Jan-00
11
1,306,730
8-Sep-99
12
2,203,449
8-Sep-99
13
1,270,110
1-Sep-99
14
1,373,496
21-Sep-99
15
1,209,383
16
1,205,607
30-Aug-99
17
1,011,275
18
1,740,324
19
1,307,187
14-Sep-99
0
0
0-Jan-00
0
0
0-Jan-00
20
0
13-Sep-99
20
0
20
0
20
1,070,354
0-Jan-00
0
0
0-Jan-00
21
985,732
22
996,872
13-Sep-99
0
0
0-Jan-00
0
0
0-Jan-00
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
0
23
1,234,241
0-Jan-00
0
0
0-Jan-00
0
0
0-Jan-00
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
0
24
1,212,206
0-Jan-00
0
0
0-Jan-00
25
911,737
15-Sep-99
0
0
0-Jan-00
0
0
0-Jan-00
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
1,183,151
0-Jan-00
0
0
0-Jan-00
0
0
0-Jan-00
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
1,171,670
0-Jan-00
0
0
0-Jan-00
28
866,246
0
0
0-Jan-00
0
0
0-Jan-00
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
1,169,646
0-Jan-00
0
0
0-Jan-00
30
1,022,839
21-Sep-99
0
0
0-Jan-00
0
0
0-Jan-00
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
1,158,590
0-Jan-00
0
0
0-Jan-00
0
0
0-Jan-00
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
1,156,106
0-Jan-00
0
0
0-Jan-00
0
0
0-Jan-00
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
33
0
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
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
1,126,188
0-Jan-00
0
0
0-Jan-00
36
859,836
9-Sep-99
37
799,141
0
0
0-Jan-00
0
0
0-Jan-00
38
0
38
0
38
1,292,838
0-Jan-00
0
0
0-Jan-00
39
774,419
17-Sep-99
40
723,006
10-Sep-99
41
741,695
42
635,470
8-Sep-99
43
673,219
44
734,180
45
730,347
2-Sep-99
46
650,269
47
673,611
48
578,904
16-Sep-99
49
621,219
10-Sep-99
50
545,940
0
0
0-Jan-00
0
0
0-Jan-00
51
0
51
0
51
0
51
0
51
0
51
634,503
0-Jan-00
0
0
0-Jan-00
52
590,178
53
586,899
2-Sep-99
54
570,424
17-Sep-99
55
606,973
N/A
56
551,855
16-Sep-99
57
590,881
10-Sep-99
0
0
0-Jan-00
0
0
0-Jan-00
58
0
58
0
58
0
58
590,265
0-Jan-00
0
0
0-Jan-00
59
583,512
0
0
0-Jan-00
0
0
0-Jan-00
60
0
60
0
60
0
60
0
60
0
60
0
60
0
60
539,030
0-Jan-00
0
0
0-Jan-00
61
491,434
62
477,568
7-Sep-99
63
491,167
10-Sep-99
64
536,220
16-Sep-99
65
487,930
66
525,586
12-Oct-99
67
523,353
68
459,309
13-Sep-99
69
446,214
70
429,144
8-Sep-99
71
422,894
8-Sep-99
72
418,493
73
438,899
N/A
74
374,201
75
376,368
76
415,691
77
389,607
78
407,726
79
417,530
80
382,663
81
366,063
82
344,945
83
378,064
84
341,400
85
320,959
86
363,292
87
331,287
0
0
0-Jan-00
0
0
0-Jan-00
88
0
88
0
88
0
88
331,029
0-Jan-00
0
0
0-Jan-00
89
312,311
90
295,991
91
337,950
92
347,807
93
296,565
94
283,072
95
313,088
96
281,687
97
275,209
98
321,720
99
298,139
100
317,066
101
306,411
102
379,514
103
284,772
104
307,415
105
286,219
106
265,514
107
277,086
108
277,653
109
234,693
110
246,316
111
258,617
112
258,408
113
326,356
114
227,845
115
219,927
116
233,355
0
0
0-Jan-00
0
0
0-Jan-00
117
0
117
0
117
235,572
0-Jan-00
0
0
0-Jan-00
118
227,155
119
206,521
120
217,251
121
217,422
122
238,588
123
207,983
124
199,798
125
196,319
126
200,028
127
183,868
128
196,004
129
190,269
130
188,788
131
200,055
132
178,402
133
186,714
134
166,665
135
170,031
136
169,809
137
178,840
138
173,165
139
159,403
140
158,537
141
160,044
0
0
0-Jan-00
0
0
0-Jan-00
142
0
142
0
142
137,324
0-Jan-00
0
0
0-Jan-00
143
160,923
144
151,418
145
149,562
146
138,642
147
172,911
148
142,261
149
139,150
150
129,341
151
124,246
152
124,628
153
123,770
154
129,826
155
132,200
156
135,053
157
125,060
158
132,860
0
0
0-Jan-00
0
0
0-Jan-00
159
0
159
0
159
125,479
0-Jan-00
0
0
0-Jan-00
160
120,567
161
116,434
162
114,353
163
113,756
164
130,428
165
120,834
166
123,012
167
114,472
168
112,271
169
113,961
170
106,696
171
110,570
172
96,591
173
159,330
174
93,676
175
84,070
176
86,892
177
88,913
178
86,520
179
122,912
180
113,807
181
65,227
182
102,426
183
102,426
184
102,426
185
102,426
0-Jan-00
186
52,181
187
55,274
188
47,833
189
47,041
190
75,113
191
41,745
192
68,284
0-Jan-00
193
68,284
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
95%
9,137,831
1
95%
7,215,263
1
95%
8,133,121
1
95%
6,825,609
1
95%
3,487,034
1
0%
34,798,858
0
0%
0
2
85%
32,243,552
0
0%
0
0
0%
0
3
82%
7,121,492
3
90%
2,076,480
3
0%
9,197,972
0
0%
0
4
90%
11,262,262
0
0%
0
0
0%
0
5
95%
1,255,763
5
95%
849,992
5
95%
765,968
5
95%
923,164
5
95%
738,911
5
95%
499,394
5
95%
396,827
5
89%
344,237
5
95%
327,602
5
95%
225,905
5
95%
203,293
5
95%
198,257
5
95%
180,446
5
95%
177,485
5
95%
116,687
5
100%
114,491
5
0%
7,318,422
0
0%
0
6
89%
11,724,542
7
90%
12,636,520
0
0%
0
0
0%
0
8
93%
1,330,976
8
93%
994,373
8
93%
834,171
8
94%
716,711
8
92%
951,555
8
93%
842,624
8
95%
724,723
8
94%
528,791
8
94%
501,337
8
88%
869,923
8
95%
487,792
8
85%
489,672
8
94%
228,835
8
81%
148,809
8
94%
122,876
8
93%
211,260
8
0%
9,984,428
0
0%
0
0
0%
0
9
92%
2,501,191
9
95%
1,308,806
9
88%
1,030,966
9
0%
4,840,963
0
0%
0
0
0%
0
10
91%
1,059,313
10
91%
1,086,102
10
95%
645,937
10
94%
903,967
10
95%
643,386
10
0%
4,338,705
0
0%
0
11
87%
5,675,555
12
100%
7,198,400
13
95%
2,353,466
14
93%
3,310,674
15
83%
2,655,394
16
93%
3,482,795
17
93%
2,022,389
18
100%
5,016,000
19
100%
6,677,563
0
0%
0
0
0%
0
20
95%
925,292
20
95%
460,558
20
95%
655,857
20
0%
2,041,707
0
0%
0
21
93%
1,946,614
22
93%
2,410,870
0
0%
0
0
0%
0
23
53%
1,913,000
23
48%
1,360,064
23
100%
1,119,850
23
80%
1,183,589
23
59%
1,121,573
23
69%
1,017,418
23
73%
1,075,263
23
80%
1,254,992
23
57%
991,345
23
72%
656,522
23
86%
647,558
23
0%
12,341,174
0
0%
0
0
0%
0
24
94%
3,241,278
24
51%
1,396,329
24
76%
1,113,104
24
59%
1,103,112
24
67%
1,116,103
24
70%
981,578
24
66%
767,210
24
65%
948,353
24
62%
762,028
24
63%
918,758
24
70%
807,477
24
0%
13,155,330
0
0%
0
25
94%
1,804,493
0
0%
0
0
0%
0
26
72%
1,608,219
26
57%
1,371,234
26
67%
1,318,387
26
65%
1,080,519
26
69%
1,152,209
26
67%
945,251
26
56%
937,412
26
77%
903,566
26
62%
1,096,229
26
76%
825,499
26
86%
841,655
26
65%
786,098
26
68%
698,703
26
75%
756,405
26
0%
14,321,386
0
0%
0
0
0%
0
27
67%
1,140,084
27
61%
1,121,020
27
69%
861,487
27
86%
931,655
27
68%
1,156,872
27
67%
1,029,806
27
64%
793,333
27
67%
834,490
27
56%
730,923
27
76%
823,175
27
55%
859,369
27
66%
664,950
27
53%
736,988
27
59%
562,537
27
63%
729,189
27
72%
753,423
27
0%
13,729,301
0
0%
0
28
95%
2,147,073
0
0%
0
0
0%
0
29
74%
1,812,781
29
99%
1,399,593
29
70%
1,271,615
29
70%
1,175,441
29
60%
1,017,088
29
77%
836,747
29
57%
845,195
29
77%
815,059
29
91%
814,093
29
61%
621,159
29
66%
494,134
29
78%
811,842
29
64%
672,319
29
0%
12,587,066
0
0%
0
30
61%
5,573,871
0
0%
0
0
0%
0
31
65%
1,445,208
31
75%
1,404,906
31
65%
1,235,523
31
58%
1,302,963
31
72%
1,080,258
31
64%
918,793
31
63%
831,775
31
59%
797,569
31
70%
856,672
31
60%
678,714
31
61%
688,600
31
73%
901,322
31
61%
657,907
31
52%
615,910
31
60%
722,847
31
0%
14,138,967
0
0%
0
0
0%
0
32
66%
1,440,832
32
54%
1,287,258
32
60%
1,353,727
32
59%
1,235,918
32
66%
1,223,911
32
68%
1,040,341
32
61%
1,111,113
32
79%
813,470
32
62%
748,280
32
76%
943,216
32
63%
785,894
32
79%
917,010
32
65%
706,743
32
56%
1,103,887
32
0%
14,711,600
0
0%
0
0
0%
0
33
67%
1,949,388
33
54%
1,606,699
33
79%
1,756,714
33
86%
1,493,864
33
59%
562,537
33
79%
927,830
33
80%
1,005,432
33
80%
771,065
33
75%
870,760
33
57%
811,125
33
61%
793,067
33
0%
12,548,481
0
0%
0
34
94%
1,609,020
0
0%
0
0
0%
0
35
63%
1,020,811
35
75%
1,033,524
35
72%
918,793
35
76%
976,419
35
64%
1,082,973
35
52%
1,081,294
35
41%
937,018
35
67%
830,644
35
73%
944,515
35
62%
679,592
35
61%
894,696
35
75%
816,278
35
76%
469,026
35
64%
664,827
35
64%
589,743
35
0%
12,940,153
0
0%
0
36
96%
1,534,826
37
87%
1,681,505
0
0%
0
0
0%
0
38
100%
1,813,260
38
100%
957,000
38
0%
2,770,260
0
0%
0
39
90%
1,407,615
40
95%
2,002,333
41
94%
2,283,450
42
90%
2,095,517
43
95%
1,310,495
44
95%
1,302,436
45
95%
1,733,798
46
92%
1,182,274
47
90%
1,696,696
48
88%
1,398,744
49
86%
1,362,551
50
93%
1,330,235
0
0%
0
0
0%
0
51
68%
910,716
51
82%
325,499
51
82%
283,499
51
82%
230,999
51
82%
209,999
51
0%
1,960,712
0
0%
0
52
89%
1,415,442
53
94%
1,398,721
54
95%
1,035,039
55
88%
1,419,641
56
91%
1,570,715
57
95%
1,722,087
0
0%
0
0
0%
0
58
85%
728,704
58
95%
432,950
58
93%
379,284
58
0%
1,540,938
0
0%
0
59
95%
1,192,254
0
0%
0
0
0%
0
60
90%
181,453
60
94%
178,075
60
95%
175,552
60
90%
195,240
60
91%
129,365
60
80%
84,420
60
95%
61,195
60
0%
1,005,300
0
0%
0
61
94%
1,339,691
62
95%
1,009,486
63
94%
1,120,563
64
94%
1,224,743
65
94%
1,053,915
66
95%
1,098,899
67
95%
1,016,254
68
97%
895,369
69
94%
1,046,765
70
95%
1,099,675
71
90%
880,694
72
93%
1,777,786
73
94%
984,897
74
95%
1,013,348
75
95%
1,096,920
76
85%
1,486,459
77
93%
1,426,619
78
96%
799,622
79
95%
941,688
80
94%
1,004,177
81
86%
739,602
82
95%
767,432
83
95%
734,953
84
93%
1,000,883
85
87%
837,956
86
92%
640,395
87
95%
1,132,386
0
0%
0
0
0%
0
88
95%
392,182
88
95%
277,714
88
95%
172,376
88
0%
842,272
0
0%
0
89
95%
860,665
90
94%
897,062
91
94%
1,321,627
92
95%
585,142
93
95%
442,913
94
85%
1,398,595
95
91%
711,673
96
95%
607,455
97
95%
981,606
98
93%
851,777
99
93%
559,876
100
90%
1,633,245
101
89%
667,279
102
100%
1,300,349
103
93%
4,172,017
104
94%
844,791
105
92%
890,211
106
93%
1,158,257
107
97%
537,664
108
89%
4,112,843
109
90%
1,000,925
110
94%
898,465
111
84%
864,419
112
95%
827,628
113
94%
816,862
114
95%
658,298
115
95%
315,731
116
91%
858,217
0
0%
0
0
0%
0
117
94%
366,063
117
95%
234,006
117
0%
600,069
0
0%
0
118
94%
603,495
119
83%
523,186
120
95%
532,665
121
95%
560,447
122
88%
804,046
123
90%
453,016
124
95%
423,715
125
90%
842,424
126
89%
473,497
127
94%
541,364
128
94%
368,566
129
95%
402,682
130
95%
628,473
131
89%
502,772
132
87%
534,984
133
95%
370,625
134
95%
308,735
135
95%
354,074
136
95%
336,137
137
93%
344,333
138
95%
949,993
139
95%
600,532
140
95%
631,277
141
95%
428,200
0
0%
0
0
0%
0
142
90%
315,717
142
90%
282,954
142
0%
598,671
0
0%
0
143
90%
484,429
144
74%
717,475
145
95%
289,464
146
95%
353,131
147
87%
523,094
148
85%
367,913
149
95%
292,158
150
95%
260,903
151
95%
365,498
152
68%
743,333
153
91%
387,085
154
95%
375,704
155
90%
558,318
156
95%
371,305
157
66%
590,195
158
92%
456,894
0
0%
0
0
0%
0
159
91%
271,399
159
93%
188,039
159
0%
459,438
0
0%
0
160
93%
447,812
161
95%
249,627
162
94%
318,942
163
94%
392,285
164
95%
240,561
165
78%
329,826
166
93%
509,878
167
89%
352,348
168
92%
457,646
169
95%
338,681
170
93%
350,254
171
90%
284,155
172
93%
229,045
173
100%
604,100
174
90%
227,521
175
90%
219,546
176
90%
406,548
177
95%
457,912
178
88%
279,422
179
100%
466,020
180
100%
431,500
181
95%
182,372
182
100%
388,350
183
100%
388,350
184
100%
388,350
185
100%
388,350
186
95%
122,502
187
95%
164,387
188
95%
104,584
189
93%
94,135
190
100%
284,790
191
95%
100,200
192
100%
258,900
193
100%
258,900
0
0
0
0
0
0
Totals
0
0
0
0
Prospectus ID
Underwritable NOI
DSCR
1
7,027,170
1.66
1
5,422,252
1.66
1
5,589,176
1.66
1
4,690,638
1.66
1
2,157,990
1.66
1
24,887,226
1.66
0
0
0.00
2
12,426,229
2.14
0
0
0.00
0
0
0.00
3
4,904,392
1.46
3
1,823,848
1.46
3
6,662,016
1.45
0
0
0.00
4
7,201,947
1.43
0
0
0.00
0
0
0.00
5
1,030,311
1.38
5
661,824
1.38
5
641,884
1.38
5
695,241
1.38
5
596,971
1.38
5
428,361
1.38
5
303,271
1.38
5
285,393
1.38
5
259,775
1.38
5
184,654
1.38
5
173,891
1.38
5
166,732
1.38
5
125,840
1.38
5
132,933
1.38
5
101,257
1.38
5
93,692
1.38
5
5,882,030
1.34
0
0
0.00
6
6,035,738
1.40
7
8,188,177
1.40
0
0
0.00
0
0
0.00
8
813,549
2.10
8
714,051
2.10
8
620,678
2.10
8
582,927
2.10
8
562,752
2.10
8
525,258
2.10
8
549,531
2.10
8
390,520
2.10
8
370,245
2.10
8
387,813
2.10
8
275,256
2.10
8
358,148
2.10
8
168,997
2.10
8
91,254
2.10
8
90,745
2.10
8
154,431
2.10
8
6,656,155
2.10
0
0
0.00
0
0
0.00
9
1,621,170
1.30
9
743,790
1.30
9
631,601
1.30
9
2,996,561
1.30
0
0
0.00
0
0
0.00
10
514,718
1.40
10
557,551
1.40
10
363,252
1.40
10
388,371
1.40
10
363,131
1.40
10
2,187,023
1.40
0
0
0.00
11
2,549,198
1.95
12
7,198,400
1.00
13
1,587,506
1.25
14
2,005,276
1.46
15
1,575,118
1.30
16
1,746,806
1.45
17
1,548,197
1.53
18
5,016,000
1.00
19
6,677,563
1.00
0
0
0.00
0
0
0.00
20
695,557
1.47
20
398,647
1.47
20
481,816
1.47
20
1,576,020
1.47
0
0
0.00
21
1,248,581
1.27
22
1,488,849
1.49
0
0
0.00
0
0
0.00
23
1,088,160
1.00
23
877,368
1.00
23
571,436
1.00
23
524,337
1.00
23
623,298
1.00
23
553,781
1.00
23
471,074
1.00
23
503,012
1.00
23
475,013
1.00
23
357,458
1.00
23
276,391
1.00
23
5,258,327
1.00
0
0
0.00
0
0
0.00
24
1,801,324
1.00
24
652,937
1.00
24
673,306
1.00
24
635,774
1.00
24
493,908
1.00
24
506,074
1.00
24
429,944
1.00
24
388,722
1.00
24
418,364
1.00
24
434,328
1.00
24
433,894
1.00
24
1,885,575
1.00
0
0
0.00
25
1,326,237
1.45
0
0
0.00
0
0
0.00
26
1,008,105
1.00
26
666,636
1.00
26
640,795
1.00
26
541,916
1.00
26
586,887
1.00
26
419,557
1.00
26
464,255
1.00
26
337,307
1.00
26
610,218
1.00
26
364,584
1.00
26
403,984
1.00
26
334,160
1.00
26
240,321
1.00
26
277,708
1.00
26
3,607,432
1.00
0
0
0.00
0
0
0.00
27
774,622
1.00
27
668,126
1.00
27
455,566
1.00
27
531,003
1.00
27
511,020
1.00
27
510,077
1.00
27
395,492
1.00
27
267,102
1.00
27
336,437
1.00
27
305,312
1.00
27
343,325
1.00
27
261,277
1.00
27
350,332
1.00
27
284,284
1.00
27
179,206
1.00
27
218,562
1.00
27
4,996,741
1.00
0
0
0.00
28
1,345,576
1.55
0
0
0.00
0
0
0.00
29
1,160,710
1.00
29
730,608
1.00
29
679,411
1.00
29
654,945
1.00
29
485,738
1.00
29
306,113
1.00
29
449,930
1.00
29
448,086
1.00
29
338,842
1.00
29
329,148
1.00
29
33,681
1.00
29
292,697
1.00
29
221,233
1.00
29
3,484,142
1.00
0
0
0.00
30
2,078,441
2.03
0
0
0.00
0
0
0.00
31
633,468
1.00
31
654,766
1.00
31
569,588
1.00
31
659,845
1.00
31
561,155
1.00
31
350,134
1.00
31
443,667
1.00
31
391,317
1.00
31
268,189
1.00
31
344,692
1.00
31
308,138
1.00
31
- -295,786
1.00
31
238,944
1.00
31
226,051
1.00
31
329,717
1.00
31
4,976,936
1.00
0
0
0.00
0
0
0.00
32
686,139
1.00
32
631,734
1.00
32
607,200
1.00
32
796,357
1.00
32
550,728
1.00
32
628,050
1.00
32
531,391
1.00
32
379,579
1.00
32
257,449
1.00
32
294,761
1.00
32
390,044
1.00
32
388,498
1.00
32
315,660
1.00
32
246,076
1.00
32
4,932,666
1.00
0
0
0.00
0
0
0.00
33
1,279,713
1.00
33
1,112,583
1.00
33
863,633
1.00
33
716,652
1.00
33
284,284
1.00
33
348,647
1.00
33
400,200
1.00
33
344,842
1.00
33
354,218
1.00
33
259,008
1.00
33
352,589
1.00
33
6,316,369
1.00
0
0
0.00
34
1,179,867
1.35
0
0
0.00
0
0
0.00
35
567,396
1.00
35
432,253
1.00
35
350,134
1.00
35
425,646
1.00
35
573,028
1.00
35
516,718
1.00
35
539,322
1.00
35
410,909
1.00
35
534,561
1.00
35
344,197
1.00
35
406,391
1.00
35
330,508
1.00
35
127,041
1.00
35
231,907
1.00
35
207,957
1.00
35
5,997,968
1.00
0
0
0.00
36
1,150,017
1.34
37
984,970
1.23
0
0
0.00
0
0
0.00
38
1,813,260
1.00
38
957,000
1.00
38
2,770,260
1.00
0
0
0.00
39
1,118,984
1.44
40
1,008,331
1.39
41
1,152,286
1.55
42
1,027,920
1.62
43
901,863
1.34
44
960,418
1.31
45
936,599
1.28
46
918,559
1.41
47
1,049,564
1.56
48
926,602
1.60
49
1,058,924
1.70
50
1,020,000
1.87
0
0
0.00
0
0
0.00
51
624,549
0.00
51
202,050
0.00
51
175,989
0.00
51
143,390
0.00
51
130,355
0.00
51
1,276,333
2.01
0
0
0.00
52
1,069,906
1.81
53
763,441
1.30
54
858,374
1.50
55
795,748
1.31
56
783,047
1.42
57
886,518
1.50
0
0
0.00
0
0
0.00
58
426,993
1.62
58
326,566
1.62
58
203,678
1.62
58
957,237
1.62
0
0
0.00
59
923,597
1.58
0
0
0.00
0
0
0.00
60
138,371
1.34
60
140,585
1.34
60
128,833
1.34
60
119,568
1.34
60
84,073
1.34
60
66,957
1.34
60
44,682
1.34
60
723,069
1.34
0
0
0.00
61
905,357
1.84
62
671,369
1.41
63
838,580
1.71
64
810,618
1.51
65
718,387
1.47
66
786,341
1.50
67
779,781
1.49
68
754,006
1.64
69
682,748
1.53
70
670,166
1.56
71
566,504
1.34
72
734,128
1.75
73
704,854
1.61
74
573,209
1.53
75
561,783
1.49
76
742,961
1.79
77
670,632
1.72
78
709,187
1.74
79
902,130
2.16
80
659,146
1.82
81
482,921
1.32
82
467,594
1.36
83
496,595
1.31
84
494,457
1.45
85
466,464
1.45
86
473,891
1.30
87
586,049
1.77
0
0
0.00
0
0
0.00
88
224,674
1.48
88
164,537
1.48
88
101,787
1.48
88
490,998
1.48
0
0
0.00
89
479,727
1.54
90
466,068
1.57
91
712,561
2.11
92
479,375
1.38
93
376,345
1.27
94
751,506
2.65
95
450,425
1.52
96
455,013
1.62
97
511,312
1.86
98
480,967
1.64
99
414,129
1.39
100
505,702
1.59
101
444,538
1.45
102
1,300,349
1.00
103
615,949
2.16
104
466,516
1.52
105
465,407
1.63
106
536,236
2.02
107
472,200
1.70
108
501,662
1.81
109
559,976
2.39
110
542,064
2.20
111
426,063
1.65
112
407,894
1.58
113
555,086
1.91
114
366,860
1.61
115
302,055
1.37
116
430,757
1.85
0
0
0.00
0
0
0.00
117
187,275
1.32
117
123,735
1.32
117
311,010
1.32
0
0
0.00
118
365,086
1.61
119
368,813
1.79
120
303,921
1.40
121
402,189
1.85
122
467,912
1.96
123
298,556
1.44
124
296,154
1.48
125
402,606
2.05
126
297,829
1.58
127
317,973
1.73
128
258,536
1.32
129
302,487
1.59
130
327,230
1.73
131
372,246
1.86
132
309,645
1.74
133
295,360
1.58
134
249,952
1.50
135
272,017
1.60
136
268,069
1.58
137
255,898
1.43
138
357,731
2.07
139
295,073
1.85
140
319,548
2.02
141
278,902
1.74
0
0
0.00
0
0
0.00
142
150,174
2.07
142
134,456
2.07
142
284,630
2.07
0
0
0.00
143
240,414
1.49
144
341,502
2.26
145
204,707
1.37
146
225,253
1.62
147
318,950
1.84
148
242,518
1.70
149
208,060
1.58
150
191,210
1.48
151
207,162
1.67
152
304,940
2.45
153
212,975
1.72
154
229,160
1.77
155
234,556
1.77
156
271,071
2.01
157
201,274
1.61
158
251,137
1.89
0
0
0.00
0
0
0.00
159
122,734
1.55
159
72,143
1.55
159
194,877
1.55
0
0
0.00
160
213,672
1.77
161
182,342
1.57
162
162,263
1.42
163
253,598
2.23
164
188,133
1.44
165
222,702
1.84
166
256,577
2.09
167
212,656
1.86
168
222,852
1.98
169
197,009
1.73
170
247,833
2.32
171
189,165
1.71
172
161,260
1.67
173
604,100
1.00
174
133,659
1.43
175
162,799
1.94
176
201,376
2.32
177
192,217
2.16
178
154,301
1.78
179
466,020
1.00
180
431,500
1.00
181
111,454
1.81
182
388,350
1.00
183
388,350
1.00
184
388,350
1.00
185
388,350
1.00
186
69,930
1.42
187
81,384
1.47
188
66,162
1.47
189
64,608
1.37
190
284,790
1.00
191
69,473
1.76
192
258,900
1.00
193
258,900
1.00
0
0
0.00
0
0
0.00
Totals
0
0.00
0
0.00
Prospectus ID
Financial Info as of Date
% Occ
1
12/31/97
N/A
1
12/31/97
N/A
1
12/31/97
N/A
1
12/31/97
N/A
1
12/31/97
N/A
1
12/31/97
0.00
0
01/00/00
0.00
2
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
3
12/31/97
N/A
3
12/31/97
N/A
3
12/31/97
0.00
0
01/00/00
0.00
4
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
12/31/97
N/A
5
01/00/00
0.00
0
01/00/00
0.00
6
12/31/97
N/A
7
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
12/31/97
N/A
8
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
9
12/31/97
N/A
9
12/31/97
N/A
9
12/31/97
N/A
9
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
10
12/31/97
N/A
10
12/31/97
N/A
10
12/31/97
N/A
10
12/31/97
N/A
10
12/31/97
N/A
10
01/00/00
0.00
0
01/00/00
0.00
11
12/31/97
N/A
12
01/00/00
0.00
13
12/31/97
N/A
14
12/31/97
N/A
15
12/31/97
N/A
16
12/31/97
N/A
17
12/31/97
N/A
18
01/00/00
0.00
19
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
20
12/31/97
N/A
20
12/31/97
N/A
20
12/31/97
N/A
20
01/00/00
0.00
0
01/00/00
0.00
21
12/31/97
N/A
22
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
12/31/97
N/A
23
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
12/31/97
N/A
24
01/00/00
0.00
0
01/00/00
0.00
25
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
12/31/97
N/A
26
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
12/31/97
N/A
27
01/00/00
0.00
0
01/00/00
0.00
28
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
12/31/97
N/A
29
01/00/00
0.00
0
01/00/00
0.00
30
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
12/31/97
N/A
31
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
12/31/97
N/A
32
01/00/00
0.00
0
01/00/00
0.00
0
01/00/00
0.00
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
12/31/97
N/A
33
01/00/00
0.00
0
01/00/00
0.00
34
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
12/31/97
N/A
35
01/00/00
0.00
0
01/00/00
0.00
36
12/31/97
N/A
37
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
38
01/00/00
0.00
38
01/00/00
0.00
38
01/00/00
0.00
0
01/00/00
0.00
39
12/31/97
N/A
40
12/31/97
N/A
41
12/31/97
N/A
42
12/31/97
N/A
43
12/31/97
N/A
44
12/31/97
N/A
45
12/31/97
N/A
46
12/31/97
N/A
47
12/31/97
N/A
48
12/31/97
N/A
49
12/31/97
N/A
50
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
51
12/31/97
N/A
51
12/31/97
N/A
51
12/31/97
N/A
51
12/31/97
N/A
51
12/31/97
N/A
51
01/00/00
0.00
0
01/00/00
0.00
52
12/31/97
N/A
53
12/31/97
N/A
54
12/31/97
N/A
55
12/31/97
N/A
56
12/31/97
N/A
57
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
58
12/31/97
N/A
58
12/31/97
N/A
58
12/31/97
N/A
58
01/00/00
0.00
0
01/00/00
0.00
59
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
60
12/31/97
N/A
60
12/31/97
N/A
60
12/31/97
N/A
60
12/31/97
N/A
60
12/31/97
N/A
60
12/31/97
N/A
60
12/31/97
N/A
60
01/00/00
0.00
0
01/00/00
0.00
61
12/31/97
N/A
62
12/31/97
N/A
63
12/31/97
N/A
64
12/31/97
N/A
65
12/31/97
N/A
66
12/31/97
N/A
67
12/31/97
N/A
68
12/31/97
N/A
69
12/31/97
N/A
70
12/31/97
N/A
71
12/31/97
N/A
72
12/31/97
N/A
73
01/00/00
0.00
74
12/31/97
N/A
75
12/31/97
N/A
76
12/31/97
N/A
77
12/31/97
N/A
78
12/31/97
N/A
79
12/31/97
N/A
80
12/31/97
N/A
81
12/31/97
N/A
82
12/31/97
N/A
83
12/31/97
N/A
84
12/31/97
N/A
85
12/31/97
N/A
86
12/31/97
N/A
87
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
88
12/31/97
N/A
88
12/31/97
N/A
88
12/31/97
N/A
88
01/00/00
0.00
0
01/00/00
0.00
89
12/31/97
N/A
90
12/31/97
N/A
91
12/31/97
N/A
92
12/31/97
N/A
93
12/31/97
N/A
94
12/31/97
N/A
95
12/31/97
N/A
96
12/31/97
N/A
97
12/31/97
N/A
98
12/31/97
N/A
99
12/31/97
N/A
100
12/31/97
N/A
101
12/31/97
N/A
102
01/00/00
0.00
103
12/31/97
N/A
104
12/31/97
N/A
105
12/31/97
N/A
106
12/31/97
N/A
107
12/31/97
N/A
108
12/31/97
N/A
109
12/31/97
N/A
110
12/31/97
N/A
111
12/31/97
N/A
112
12/31/97
N/A
113
12/31/97
N/A
114
12/31/97
N/A
115
12/31/97
N/A
116
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
117
12/31/97
N/A
117
12/31/97
N/A
117
01/00/00
0.00
0
01/00/00
0.00
118
12/31/97
N/A
119
12/31/97
N/A
120
12/31/97
N/A
121
12/31/97
N/A
122
12/31/97
N/A
123
12/31/97
N/A
124
12/31/97
N/A
125
12/31/97
N/A
126
12/31/97
N/A
127
12/31/97
N/A
128
12/31/97
N/A
129
12/31/97
N/A
130
12/31/97
N/A
131
12/31/97
N/A
132
12/31/97
N/A
133
12/31/97
N/A
134
12/31/97
N/A
135
12/31/97
N/A
136
12/31/97
N/A
137
12/31/97
N/A
138
12/31/97
N/A
139
12/31/97
N/A
140
12/31/97
N/A
141
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
142
12/31/97
N/A
142
12/31/97
N/A
142
01/00/00
0.00
0
01/00/00
0.00
143
12/31/97
N/A
144
12/31/97
N/A
145
12/31/97
N/A
146
12/31/97
N/A
147
12/31/97
N/A
148
12/31/97
N/A
149
12/31/97
N/A
150
12/31/97
N/A
151
12/31/97
N/A
152
12/31/97
N/A
153
12/31/97
N/A
154
12/31/97
N/A
155
12/31/97
N/A
156
12/31/97
N/A
157
12/31/97
N/A
158
12/31/97
N/A
0
01/00/00
0.00
0
01/00/00
0.00
159
12/31/97
N/A
159
12/31/97
N/A
159
01/00/00
0.00
0
01/00/00
0.00
160
12/31/97
N/A
161
12/31/97
N/A
162
12/31/97
N/A
163
12/31/97
N/A
164
12/31/97
N/A
165
12/31/97
N/A
166
12/31/97
N/A
167
12/31/97
N/A
168
12/31/97
N/A
169
12/31/97
N/A
170
12/31/97
N/A
171
12/31/97
N/A
172
12/31/97
N/A
173
01/00/00
0.00
174
12/31/97
N/A
175
12/31/97
N/A
176
12/31/97
N/A
177
12/31/97
N/A
178
12/31/97
N/A
179
01/00/00
0.00
180
01/00/00
0.00
181
12/31/97
N/A
182
01/00/00
0.00
183
01/00/00
0.00
184
01/00/00
0.00
185
01/00/00
0.00
186
12/31/97
N/A
187
12/31/97
N/A
188
12/31/97
N/A
189
12/31/97
N/A
190
01/00/00
0.00
191
12/31/97
N/A
192
01/00/00
0.00
193
01/00/00
0.00
0
0
Totals
Prospectus ID
Total Revenue
NOI
1
8,980,404
6,496,068.00
1
7,276,089
4,984,451.00
1
8,064,932
5,707,533.57
1
6,768,383
4,789,968.43
1
3,461,856
2,249,591.00
1
34,551,664
24,227,612.00
0
0
0.00
2
35,063,593
13,249,354.00
0
0
0.00
0
0
0.00
3
7,113,780
5,124,721.00
3
2,083,669
1,916,696.00
3
9,197,449
7,041,417.00
0
0
0.00
4
13,452,727
9,188,139.00
0
0
0.00
0
0
0.00
5
1,327,980
817,914.00
5
850,590
651,226.00
5
812,978
623,696.00
5
765,221
563,590.00
5
781,974
552,330.00
5
535,832
395,526.00
5
439,042
323,461.00
5
388,446
296,090.00
5
348,522
229,688.00
5
218,642
164,926.00
5
217,451
167,912.00
5
210,531
158,096.00
5
210,146
89,350.00
5
162,979
65,905.00
5
123,487
103,395.00
5
122,463
80,425.00
5
7,516,284
5,283,530.00
0
0
0.00
6
11,544,602
5,657,865.00
7
12,463,073
8,284,072.00
0
0
0.00
0
0
0.00
8
1,746,397
1,208,013.00
8
1,042,248
694,678.00
8
781,148
477,029.00
8
347,872
87,000.00
8
951,431
491,674.00
8
889,685
573,424.00
8
707,561
501,620.00
8
497,220
344,373.62
8
471,405
326,494.36
8
893,346
332,276.00
8
504,578
333,958.00
8
413,503
338,401.00
8
215,172
149,027.76
8
204,059
151,795.00
8
115,539
80,022.26
8
179,441
112,367.00
8
9,960,606
6,202,153.00
0
0
0.00
0
0
0.00
9
2,480,292
1,325,024.00
9
1,291,864
695,819.00
9
964,005
569,348.00
9
4,736,161
2,590,191.00
0
0
0.00
0
0
0.00
10
1,074,484
487,555.00
10
1,012,528
432,908.00
10
642,351
354,993.00
10
864,606
360,262.00
10
642,941
339,933.00
10
4,236,910
1,975,651.00
0
0
0.00
11
6,759,476
3,212,235.00
12
13
2,384,529
1,651,146.00
14
3,488,966
2,135,340.00
15
2,615,693
1,526,538.00
16
3,546,584
1,632,278.00
17
2,023,197
1,511,987.00
18
19
0
0
0
0.00
0
0
0.00
20
923,786
629,021.00
20
475,853
410,544.00
20
668,620
483,038.00
20
2,068,259
1,522,603.00
0
0
0.00
21
1,945,943
1,235,489.00
22
2,472,119
1,622,544.00
0
0
0.00
0
0
0.00
23
1,913,000
1,259,639.00
23
1,360,064
999,034.00
23
1,119,850
671,706.00
23
1,183,589
630,135.00
23
1,121,573
623,298.00
23
1,017,418
553,781.00
23
1,075,263
567,353.00
23
1,254,992
503,012.00
23
991,345
475,013.00
23
656,522
416,320.00
23
647,558
334,428.00
23
12,341,174
7,033,719.00
0
0
0.00
0
0
0.00
24
3,241,278
2,091,231.00
24
1,396,329
777,787.00
24
1,113,104
673,306.00
24
1,103,112
635,774.00
24
1,116,103
593,545.00
24
981,578
506,074.00
24
767,210
429,944.00
24
948,353
473,543.00
24
762,028
418,364.00
24
918,758
434,328.00
24
807,477
433,894.00
24
13,155,330
7,467,790.00
0
0
0.00
25
1,775,190
1,217,342.00
0
0
0.00
0
0
0.00
26
1,608,219
1,008,105.00
26
1,371,234
789,018.00
26
1,318,387
758,693.00
26
1,080,519
638,736.00
26
1,152,209
689,895.00
26
945,251
419,557.00
26
937,412
464,255.00
26
903,566
417,987.00
26
1,096,229
610,218.00
26
825,499
364,584.00
26
841,655
403,984.00
26
786,098
334,160.00
26
698,703
302,792.00
26
756,405
277,708.00
26
14,321,386
7,479,692.00
0
0
0.00
0
0
0.00
27
1,140,084
774,622.00
27
1,121,020
668,126.00
27
861,487
455,566.00
27
931,655
531,003.00
27
1,156,872
614,281.00
27
1,029,806
510,077.00
27
793,333
466,504.00
27
834,490
341,655.00
27
730,923
401,954.00
27
823,175
379,029.00
27
859,369
343,325.00
27
664,950
320,820.00
27
736,988
350,332.00
27
562,537
284,284.00
27
729,189
244,220.00
27
753,423
285,907.00
27
13,729,301
6,971,705.00
0
0
0.00
28
2,098,337
1,385,464.00
0
0
0.00
0
0
0.00
29
1,812,781
1,323,047.00
29
1,399,593
855,696.00
29
1,271,615
679,411.00
29
1,175,441
654,945.00
29
1,017,088
576,566.00
29
836,747
381,058.00
29
845,195
449,930.00
29
815,059
448,086.00
29
814,093
411,848.00
29
621,159
329,148.00
29
494,134
77,925.00
29
811,842
292,697.00
29
672,319
281,276.00
29
12,587,066
6,761,633.00
0
0
0.00
30
5,748,420
2,048,257.00
0
0
0.00
0
0
0.00
31
1,445,208
762,812.00
31
1,404,906
780,376.00
31
1,235,523
679,861.00
31
1,302,963
776,538.00
31
1,080,258
657,916.00
31
918,793
432,319.00
31
831,775
443,667.00
31
797,569
391,317.00
31
856,672
344,872.00
31
678,714
344,692.00
31
688,600
308,138.00
31
901,322
- -215,151.00
31
657,907
238,944.00
31
615,910
281,172.00
31
722,847
329,717.00
31
14,138,967
6,557,190.00
0
0
0.00
0
0
0.00
32
1,440,832
814,974.00
32
1,287,258
746,998.00
32
1,353,727
728,219.00
32
1,235,918
796,357.00
32
1,223,911
660,233.00
32
1,040,341
628,050.00
32
1,111,113
630,906.00
32
813,470
379,579.00
32
748,280
324,515.00
32
943,216
378,863.00
32
785,894
390,044.00
32
917,010
388,498.00
32
706,743
315,660.00
32
1,103,887
344,648.00
32
14,711,600
7,527,544.00
0
0
0.00
0
0
0.00
33
1,949,388
1,279,713.00
33
1,606,699
1,112,583.00
33
1,756,714
1,020,808.00
33
1,493,864
716,652.00
33
562,537
284,284.00
33
927,830
431,811.00
33
1,005,432
490,359.00
33
771,065
413,757.00
33
870,760
432,079.00
33
811,125
331,667.00
33
793,067
352,589.00
33
12,548,481
6,866,302.00
0
0
0.00
34
1,546,754
898,626.00
0
0
0.00
0
0
0.00
35
1,020,811
658,814.00
35
1,033,524
524,777.00
35
918,793
432,319.00
35
976,419
425,646.00
35
1,082,973
573,028.00
35
1,081,294
613,440.00
35
937,018
539,322.00
35
830,644
410,909.00
35
944,515
534,561.00
35
679,592
344,197.00
35
894,696
406,391.00
35
816,278
403,688.00
35
469,026
127,041.00
35
664,827
291,395.00
35
589,743
260,701.00
35
12,940,153
6,546,229.00
0
0
0.00
36
1,459,355
1,059,553.00
37
1,699,846
1,048,882.00
0
0
0.00
0
0
0.00
38
0
0.00
38
0
0.00
38
0
0.00
0
0
0.00
39
1,399,665
925,341.00
40
1,997,446
1,028,450.00
41
2,333,286
944,279.00
42
2,056,877
726,648.00
43
1,291,649
869,075.00
44
1,347,000
1,109,643.00
45
1,738,314
919,612.00
46
808,872
394,753.00
47
1,672,619
1,173,930.00
48
1,336,865
848,593.00
49
1,246,411
958,771.00
50
1,374,352
995,206.00
0
0
0.00
0
0
0.00
51
1,149,735
969,542.00
51
360,755
245,392.00
51
314,206
213,728.00
51
256,020
174,149.00
51
232,745
158,317.00
51
2,313,461
1,761,128.00
0
0
0.00
52
1,466,682
1,263,740.00
53
1,398,721
784,777.00
54
1,020,065
0.00
55
1,390,022
752,850.00
56
1,471,863
719,989.00
57
1,820,867
1,023,198.00
0
0
0.00
0
0
0.00
58
842,538
498,667.00
58
472,274
382,517.00
58
375,930
171,595.00
58
1,690,742
1,052,779.00
0
0
0.00
59
1,222,012
894,808.00
0
0
0.00
0
0
0.00
60
177,002
133,945.00
60
185,798
152,194.00
60
184,735
135,634.00
60
191,196
115,298.00
60
121,344
85,777.00
60
84,098
84,098.00
60
65,337
49,712.00
60
1,009,510
756,658.00
0
0
0.00
61
1,266,999
886,049.00
62
1,010,801
717,599.00
63
1,166,436
846,341.00
64
1,179,958
776,637.00
65
1,048,148
747,389.00
66
1,055,860
760,948.00
67
1,069,741
518,163.00
68
907,488
736,812.00
69
1,060,576
676,306.00
70
1,055,082
651,882.00
71
866,800
584,319.00
72
1,858,832
909,852.00
73
0
0.00
74
983,310
538,069.00
75
1,086,952
560,801.00
76
1,468,178
609,664.00
77
1,370,108
611,659.00
78
819,679
757,747.00
79
1,365,397
1,384,717.00
80
934,779
468,806.00
81
724,607
494,959.00
82
761,947
535,949.00
83
733,242
537,509.00
84
972,184
430,528.00
85
818,504
418,150.00
86
612,221
458,074.00
87
1,150,158
635,514.00
0
0
0.00
0
0
0.00
88
392,956
236,601.00
88
285,639
180,235.00
88
189,328
134,621.00
88
867,923
551,457.00
0
0
0.00
89
844,205
523,867.00
90
891,959
429,645.00
91
1,158,441
187,070.00
92
531,758
411,125.00
93
465,000
457,903.00
94
1,316,223
701,018.00
95
709,325
448,514.00
96
657,456
506,914.00
97
981,606
495,585.00
98
851,777
506,523.00
99
547,113
426,085.00
100
1,615,632
101
661,776
485,562.00
102
0
103
4,172,017
517,148.00
104
874,394
486,429.00
105
941,137
456,679.00
106
1,091,998
439,996.00
107
576,120
521,363.00
108
4,112,843
585,227.00
109
996,570
500,000.00
110
924,467
556,309.00
111
920,258
520,264.00
112
761,970
289,073.00
113
814,257
548,074.00
114
650,342
333,129.00
115
326,670
324,623.00
116
831,783
352,067.00
0
0
0.00
0
0
0.00
117
364,154
185,355.00
117
234,565
148,795.00
117
598,719
334,150.00
0
0
0.00
118
640,497
389,593.00
119
552,107
395,508.00
120
543,472
347,213.00
121
586,588
437,084.00
122
824,385
501,125.00
123
429,384
357,280.00
124
425,032
261,634.00
125
781,759
334,870.00
126
448,012
198,801.00
127
530,043
301,444.00
128
398,077
305,269.00
129
417,065
313,343.00
130
619,454
311,159.00
131
489,893
390,824.00
132
457,102
290,497.00
133
361,430
290,581.00
134
323,682
264,240.00
135
366,915
266,038.00
136
335,703
263,074.00
137
341,917
282,038.00
138
988,532
389,204.00
139
565,786
243,319.00
140
618,204
289,766.00
141
426,321
282,159.00
0
0
0.00
0
0
0.00
142
308,234
183,503.00
142
249,117
133,578.00
142
557,351
317,081.00
0
0
0.00
143
529,515
248,743.00
144
598,841
145
305,805
201,891.00
146
345,728
227,021.00
147
522,254
296,805.00
148
382,932
278,366.00
149
297,125
126,448.00
150
246,486
176,963.00
151
353,907
189,541.00
152
673,049
109,362.00
153
364,888
194,644.00
154
377,944
231,367.00
155
597,507
224,025.00
156
369,031
275,625.00
157
579,720
209,016.00
158
446,184
227,752.00
0
0
0.00
0
0
0.00
159
265,677
114,283.00
159
188,039
60,307.00
159
453,716
174,590.00
0
0
0.00
160
438,212
194,915.00
161
248,858
157,042.00
162
305,516
143,528.00
163
407,379
280,006.00
164
255,462
187,114.00
165
333,261
215,234.00
166
479,562
237,732.00
167
326,400
150,200.00
168
438,625
217,889.00
169
317,996
177,836.00
170
368,577
266,245.00
171
289,743
199,680.00
172
206,243
128,911.00
173
174
228,434
139,533.00
175
199,760
109,022.00
176
387,712
189,973.00
177
472,099
228,694.00
178
289,249
128,515.00
179
180
181
183,112
77,191.00
182
183
184
185
186
116,696
77,060.00
187
173,244
98,008.00
188
104,794
71,697.00
189
93,366
73,296.00
190
191
102,521
59,806.00
192
193
0
0
Totals
Prospectus ID
(4) DSCR
FS Start Date
1
N/A
07/04/98
1
N/A
07/04/98
1
N/A
07/04/98
1
N/A
01/00/00
1
N/A
07/04/98
1
0
01/00/00
0
0
01/00/00
2
N/A
01/23/98
0
0
01/00/00
0
0
01/00/00
3
N/A
01/23/98
3
N/A
01/23/98
3
01/00/00
0
0
01/00/00
4
N/A
01/23/98
0
0
01/00/00
0
0
01/00/00
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
N/A
01/23/98
5
0
01/00/00
0
0
01/00/00
6
N/A
08/01/98
7
N/A
09/01/98
0
0
01/00/00
0
0
01/00/00
8
N/A
04/20/98
8
N/A
04/20/98
8
N/A
04/20/98
8
N/A
04/20/98
8
N/A
04/20/98
8
N/A
04/20/98
8
N/A
04/20/98
8
N/A
04/20/98
8
N/A
8
N/A
04/20/98
8
N/A
04/20/98
8
N/A
04/20/98
8
N/A
8
N/A
8
N/A
8
N/A
04/20/98
8
0
01/00/00
0
0
01/00/00
0
0
01/00/00
9
N/A
01/23/98
9
N/A
01/23/98
9
N/A
01/23/98
9
0
01/00/00
0
0
01/00/00
0
0
01/00/00
10
N/A
01/23/98
10
N/A
10
N/A
01/23/98
10
N/A
01/23/98
10
N/A
10
0
01/00/00
0
0
01/00/00
11
N/A
01/23/98
12
0
13
N/A
01/23/98
14
N/A
01/23/98
15
N/A
01/23/98
16
N/A
07/04/98
17
N/A
07/04/98
18
0
19
0
0
0
01/00/00
0
0
01/00/00
20
N/A
20
N/A
20
N/A
20
0
01/00/00
0
0
01/00/00
21
N/A
01/23/98
22
N/A
09/01/98
0
0
01/00/00
0
0
01/00/00
23
N/A
01/23/98
23
N/A
01/23/98
23
N/A
01/23/98
23
N/A
01/23/98
23
N/A
01/23/98
23
N/A
01/23/98
23
N/A
01/23/98
23
N/A
01/23/98
23
N/A
01/23/98
23
N/A
01/23/98
23
N/A
01/23/98
23
0
01/00/00
0
0
01/00/00
0
0
01/00/00
24
N/A
01/23/98
24
N/A
01/23/98
24
N/A
01/23/98
24
N/A
01/23/98
24
N/A
01/23/98
24
N/A
01/23/98
24
N/A
01/23/98
24
N/A
01/23/98
24
N/A
01/23/98
24
N/A
01/23/98
24
N/A
01/23/98
24
0
01/00/00
0
0
01/00/00
25
N/A
01/23/98
0
0
01/00/00
0
0
01/00/00
26
N/A
01/23/98
26
N/A
01/23/98
26
N/A
01/23/98
26
N/A
01/23/98
26
N/A
01/23/98
26
N/A
01/23/98
26
N/A
01/23/98
26
N/A
01/23/98
26
N/A
01/23/98
26
N/A
01/23/98
26
N/A
01/23/98
26
N/A
01/23/98
26
N/A
01/23/98
26
N/A
01/23/98
26
0
01/00/00
0
0
01/00/00
0
0
01/00/00
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
N/A
01/23/98
27
01/00/00
0
0
01/00/00
28
N/A
01/23/98
0
0
01/00/00
0
0
01/00/00
29
N/A
01/23/98
29
N/A
01/23/98
29
N/A
01/23/98
29
N/A
01/23/98
29
N/A
01/23/98
29
N/A
01/23/98
29
N/A
01/23/98
29
N/A
01/23/98
29
N/A
01/23/98
29
N/A
01/23/98
29
N/A
01/23/98
29
N/A
01/23/98
29
N/A
01/23/98
29
0
01/00/00
0
0
01/00/00
30
N/A
01/23/98
0
0
01/00/00
0
0
01/00/00
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
N/A
01/23/98
31
0
01/00/00
0
0
01/00/00
0
0
01/00/00
32
N/A
01/23/98
32
N/A
01/23/98
32
N/A
01/23/98
32
N/A
01/23/98
32
N/A
01/23/98
32
N/A
01/23/98
32
N/A
01/23/98
32
N/A
01/23/98
32
N/A
01/23/98
32
N/A
01/23/98
32
N/A
01/23/98
32
N/A
01/23/98
32
N/A
01/23/98
32
N/A
01/23/98
32
0
01/00/00
0
0
01/00/00
0
0
01/00/00
33
N/A
01/23/98
33
N/A
01/23/98
33
N/A
01/23/98
33
N/A
01/23/98
33
N/A
01/23/98
33
N/A
01/23/98
33
N/A
01/23/98
33
N/A
01/23/98
33
N/A
01/23/98
33
N/A
01/23/98
33
N/A
01/23/98
33
0
01/00/00
0
0
01/00/00
34
N/A
01/01/98
0
0
01/00/00
0
0
01/00/00
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
N/A
01/23/98
35
0
01/00/00
0
0
01/00/00
36
N/A
04/20/98
37
N/A
01/23/98
0
0
01/00/00
0
0
01/00/00
38
0
01/23/98
38
0
01/23/98
38
0
01/00/00
0
0
01/00/00
39
N/A
01/23/98
40
N/A
41
N/A
01/23/98
42
N/A
43
N/A
01/23/98
44
N/A
45
N/A
01/23/98
46
N/A
01/23/98
47
N/A
01/23/98
48
N/A
01/23/98
49
N/A
07/04/98
50
N/A
01/23/98
0
0
01/00/00
0
0
01/00/00
51
N/A
01/23/98
51
N/A
01/23/98
51
N/A
51
N/A
51
N/A
51
0
01/00/00
0
0
01/00/00
52
N/A
01/23/98
53
N/A
01/23/98
54
N/A
01/23/98
55
N/A
01/01/98
56
N/A
01/23/98
57
N/A
01/23/98
0
0
01/00/00
0
0
01/00/00
58
N/A
04/20/98
58
N/A
58
N/A
12/01/98
58
0
01/00/00
0
0
01/00/00
59
N/A
07/04/98
0
0
01/00/00
0
0
01/00/00
60
N/A
01/23/98
60
N/A
01/23/98
60
N/A
01/23/98
60
N/A
01/23/98
60
N/A
01/23/98
60
N/A
01/23/98
60
N/A
01/23/98
60
0
01/00/00
0
0
01/00/00
61
N/A
62
N/A
01/23/98
63
N/A
01/23/98
64
N/A
04/20/98
65
N/A
09/01/98
66
N/A
01/23/98
67
N/A
07/04/98
68
N/A
08/01/98
69
N/A
01/23/98
70
N/A
01/23/98
71
N/A
72
N/A
01/23/98
73
0
04/01/98
74
N/A
01/23/98
75
N/A
01/23/98
76
N/A
77
N/A
01/23/98
78
N/A
01/23/98
79
N/A
80
N/A
01/23/98
81
N/A
04/20/98
82
N/A
01/23/98
83
N/A
01/23/98
84
N/A
01/23/98
85
N/A
01/23/98
86
N/A
04/20/98
87
N/A
01/23/98
0
0
0
0
01/00/00
88
N/A
01/23/98
88
N/A
01/23/98
88
N/A
01/23/98
88
0
01/00/00
0
0
01/00/00
89
N/A
01/23/98
90
N/A
07/04/98
91
N/A
92
N/A
01/23/98
93
N/A
08/01/98
94
N/A
01/23/98
95
N/A
01/23/98
96
N/A
01/23/98
97
N/A
01/23/98
98
N/A
01/23/98
99
N/A
01/23/98
100
N/A
01/23/98
101
N/A
04/20/98
102
0
103
N/A
01/23/98
104
N/A
01/23/98
105
N/A
07/04/98
106
N/A
01/23/98
107
N/A
01/23/98
108
N/A
01/23/98
109
N/A
01/23/98
110
N/A
01/23/98
111
N/A
01/23/98
112
N/A
01/23/98
113
N/A
01/23/98
114
N/A
115
N/A
01/23/98
116
N/A
07/04/98
0
0
01/00/00
0
0
01/00/00
117
N/A
01/23/98
117
N/A
01/23/98
117
0
01/00/00
0
0
01/00/00
118
N/A
01/23/98
119
N/A
07/04/98
120
N/A
01/23/98
121
N/A
01/23/98
122
N/A
01/23/98
123
N/A
07/04/98
124
N/A
07/04/98
125
N/A
01/23/98
126
N/A
01/23/98
127
N/A
01/23/98
128
N/A
01/23/98
129
N/A
01/23/98
130
N/A
10/05/98
131
N/A
01/23/98
132
N/A
04/20/98
133
N/A
01/23/98
134
N/A
04/20/98
135
N/A
01/23/98
136
N/A
04/20/98
137
N/A
10/05/98
138
N/A
04/20/98
139
N/A
01/23/98
140
N/A
01/23/98
141
N/A
01/23/98
0
0
01/00/00
0
0
01/00/00
142
N/A
01/00/00
142
N/A
142
0
10/01/98
0
0
01/00/00
143
N/A
08/01/98
144
N/A
01/23/98
145
N/A
01/23/98
146
N/A
04/20/98
147
N/A
01/23/98
148
N/A
01/23/98
149
N/A
01/23/98
150
N/A
10/05/98
151
N/A
07/04/98
152
N/A
04/20/98
153
N/A
01/23/98
154
N/A
155
N/A
01/23/98
156
N/A
01/01/98
157
N/A
07/04/98
158
N/A
10/05/98
0
0
01/00/00
0
0
01/00/00
159
N/A
01/23/98
159
N/A
01/23/98
159
0
01/00/00
0
0
01/00/00
160
N/A
10/05/98
161
N/A
01/23/98
162
N/A
01/23/98
163
N/A
01/23/98
164
N/A
01/23/98
165
N/A
01/23/98
166
N/A
01/23/98
167
N/A
168
N/A
01/23/98
169
N/A
10/05/98
170
N/A
01/23/98
171
N/A
172
N/A
01/23/98
173
0
174
N/A
01/23/98
175
N/A
07/04/98
176
N/A
177
N/A
178
N/A
01/23/98
179
0
180
0
181
N/A
01/23/98
182
0
183
0
184
0
185
0
01/00/00
186
N/A
187
N/A
07/04/98
188
N/A
10/01/98
189
N/A
01/23/98
190
0
191
N/A
01/23/98
192
0
01/00/00
193
0
0
01/00/00
0
01/00/00
Totals
01/00/00
01/00/00
Prospectus ID
FS End Date
Total Revenue
1
Dec-98
5,182,199
1
Dec-98
4,183,756
1
Dec-98
8,177,424
1
Jan-00
0
1
Dec-98
1,958,408
1
Jan-00
19,501,787
0
Jan-00
0
2
Dec-98
29,893,373
0
Jan-00
0
0
Jan-00
0
3
Dec-98
6,979,677
3
Dec-98
2,115,399
3
Jan-00
9,095,076
0
Jan-00
0
4
Dec-98
13,496,900
0
Jan-00
0
0
Jan-00
0
5
Dec-98
1,286,017
5
Dec-98
870,351
5
Dec-98
810,772
5
Dec-98
757,350
5
Dec-98
811,302
5
Dec-98
540,900
5
Dec-98
520,035
5
Dec-98
385,118
5
Dec-98
344,295
5
Dec-98
210,229
5
Dec-98
225,172
5
Dec-98
205,949
5
Dec-98
243,014
5
Dec-98
156,384
5
Dec-98
126,998
5
Dec-98
116,146
5
Jan-00
7,610,032
0
Jan-00
0
6
Dec-98
4,323,268
7
Dec-98
4,362,616
0
Jan-00
0
0
Jan-00
0
8
Dec-98
1,804,127
8
Dec-98
1,047,316
8
Dec-98
743,065
8
Dec-98
499,031
8
Dec-98
873,604
8
Dec-98
873,986
8
Dec-98
745,090
8
Dec-98
953,017
8
0
8
Dec-98
1,103,677
8
Dec-98
513,963
8
Dec-98
292,433
8
0
8
0
8
0
8
Dec-98
116,515
8
Jan-00
9,565,824
0
Jan-00
0
0
Jan-00
0
9
Dec-98
2,385,487
9
Dec-98
1,349,950
9
Dec-98
955,475
9
Jan-00
4,690,912
0
Jan-00
0
0
Jan-00
0
10
Dec-98
2,294,137
10
0
10
Dec-98
1,368,317
10
Dec-98
925,140
10
0
10
Jan-00
4,587,594
0
Jan-00
0
11
Dec-98
6,893,645
12
0
13
Dec-98
2,127,871
14
Dec-98
3,064,111
15
Dec-98
2,657,276
16
Dec-98
2,272,003
17
Dec-98
977,737
18
0
19
0
0
Jan-00
0
0
Jan-00
0
20
0
20
0
20
0
20
Jan-00
0
0
Jan-00
0
21
Dec-98
2,043,254
22
Dec-98
854,055
0
Jan-00
0
0
Jan-00
0
23
Dec-98
1,733,172
23
Dec-98
1,491,127
23
Dec-98
1,126,341
23
Dec-98
1,246,139
23
Dec-98
1,093,802
23
Dec-98
1,033,194
23
Dec-98
990,172
23
Dec-98
1,349,254
23
Dec-98
996,826
23
Dec-98
723,456
23
Dec-98
613,802
23
Jan-00
12,397,285
0
Jan-00
0
0
Jan-00
0
24
Dec-98
3,419,521
24
Dec-98
1,568,250
24
Dec-98
907,638
24
Dec-98
1,217,368
24
Dec-98
910,474
24
Dec-98
973,609
24
Dec-98
760,210
24
Dec-98
1,056,147
24
Dec-98
646,056
24
Dec-98
1,016,371
24
Dec-98
980,568
24
Jan-00
13,456,212
0
Jan-00
0
25
Dec-98
1,830,849
0
Jan-00
0
0
Jan-00
0
26
Dec-98
1,294,820
26
Dec-98
1,574,974
26
Dec-98
1,399,466
26
Dec-98
1,166,452
26
Dec-98
1,369,658
26
Dec-98
1,132,283
26
Dec-98
866,128
26
Dec-98
881,597
26
Dec-98
1,020,252
26
Dec-98
858,731
26
Dec-98
918,003
26
Dec-98
747,844
26
Dec-98
656,453
26
Dec-98
754,703
26
Jan-00
14,641,364
0
Jan-00
0
0
Jan-00
0
27
Dec-98
1,220,444
27
Dec-98
1,095,039
27
Dec-98
823,230
27
Dec-98
1,032,464
27
Dec-98
1,248,156
27
Dec-98
994,847
27
Dec-98
713,753
27
Dec-98
762,916
27
Dec-98
674,158
27
Dec-98
798,610
27
Dec-98
892,306
27
Dec-98
808,034
27
Dec-98
725,455
27
Dec-98
513,624
27
Dec-98
831,355
27
Dec-98
767,717
27
Jan-00
13,902,108
0
Jan-00
0
28
Dec-98
2,232,178
0
Jan-00
0
0
Jan-00
0
29
Dec-98
1,926,956
29
Dec-98
1,341,085
29
Dec-98
1,164,440
29
Dec-98
1,130,741
29
Dec-98
1,186,822
29
Dec-98
828,674
29
Dec-98
790,437
29
Dec-98
794,651
29
Dec-98
903,636
29
Dec-98
583,495
29
Dec-98
536,602
29
Dec-98
798,573
29
Dec-98
768,937
29
Jan-00
12,755,049
0
Jan-00
0
30
Dec-98
4,144,139
0
Jan-00
0
0
Jan-00
0
31
Dec-98
1,339,460
31
Dec-98
1,564,791
31
Dec-98
1,146,204
31
Dec-98
1,421,983
31
Dec-98
1,036,538
31
Dec-98
750,539
31
Dec-98
829,339
31
Dec-98
820,860
31
Dec-98
862,231
31
Dec-98
790,842
31
Dec-98
755,061
31
Dec-98
882,717
31
Dec-98
790,832
31
Dec-98
690,120
31
Dec-98
748,448
31
Jan-00
14,429,965
0
Jan-00
0
0
Jan-00
0
32
Dec-98
1,606,691
32
Dec-98
1,378,226
32
Dec-98
1,352,846
32
Dec-98
1,310,963
32
Dec-98
1,258,708
32
Dec-98
1,145,465
32
Dec-98
1,086,517
32
Dec-98
783,223
32
Dec-98
745,292
32
Dec-98
971,636
32
Dec-98
771,779
32
Dec-98
935,004
32
Dec-98
585,380
32
Dec-98
1,111,140
32
Jan-00
15,042,870
0
Jan-00
0
0
Jan-00
0
33
Dec-98
1,937,260
33
Dec-98
1,287,778
33
Dec-98
1,644,070
33
Dec-98
1,519,914
33
Dec-98
832,978
33
Dec-98
1,018,941
33
Dec-98
1,038,291
33
Dec-98
785,884
33
Dec-98
997,435
33
Dec-98
933,168
33
Dec-98
743,944
33
Jan-00
12,739,663
0
Jan-00
0
34
Dec-98
1,734,373
0
Jan-00
0
0
Jan-00
0
35
Dec-98
1,081,060
35
Dec-98
1,333,990
35
Dec-98
1,133,563
35
Dec-98
1,110,192
35
Dec-98
1,020,390
35
Dec-98
1,137,354
35
Dec-98
991,136
35
Dec-98
798,601
35
Dec-98
897,758
35
Dec-98
623,790
35
Dec-98
852,744
35
Dec-98
691,774
35
Dec-98
652,354
35
Dec-98
613,002
35
Dec-98
518,802
35
Jan-00
13,456,510
0
Jan-00
0
36
Dec-98
1,102,222
37
Dec-98
1,658,566
0
Jan-00
0
0
Jan-00
0
38
Dec-98
846,220
38
Dec-98
446,617
38
Jan-00
1,292,838
0
Jan-00
0
39
Dec-98
1,593,124
40
0
41
Dec-98
2,542,864
42
0
43
Dec-98
1,349,359
44
0
45
Dec-98
1,703,467
46
Dec-98
1,229,631
47
Dec-98
1,798,562
48
Dec-98
1,517,996
49
Dec-98
787,814
50
Dec-98
1,342,522
0
Jan-00
0
0
Jan-00
0
51
Dec-98
1,173,853
51
Dec-98
1,131,675
51
0
51
0
51
0
51
Jan-00
2,305,528
0
Jan-00
0
52
Dec-98
1,406,525
53
Dec-98
1,399,551
54
Dec-98
1,162,853
55
Dec-98
1,351,164
56
Dec-98
1,582,097
57
Dec-98
1,827,099
0
Jan-00
0
0
Jan-00
0
58
Dec-98
736,666
58
0
58
Dec-98
281,610
58
Jan-00
0
0
Jan-00
0
59
Dec-98
646,150
0
Jan-00
0
0
Jan-00
0
60
Dec-98
194,794
60
Dec-98
180,134
60
Dec-98
189,327
60
Dec-98
205,642
60
Dec-98
127,428
60
Dec-98
78,226
60
Dec-98
64,389
60
Jan-00
1,039,939
0
Jan-00
0
61
0
62
Dec-98
1,051,570
63
Dec-98
1,184,919
64
Dec-98
1,228,553
65
Dec-98
323,249
66
Dec-98
1,109,613
67
Dec-98
419,745
68
Dec-98
466,767
69
Dec-98
1,123,574
70
Dec-98
1,081,046
71
0
72
Dec-98
1,947,208
73
Dec-98
775,549
74
Dec-98
1,056,145
75
Dec-98
1,118,472
76
0
77
Dec-98
1,401,111
78
Dec-98
849,510
79
0
80
Dec-98
977,809
81
Dec-98
495,954
82
Dec-98
762,875
83
Dec-98
788,957
84
Dec-98
1,114,574
85
Dec-98
849,696
86
Dec-98
484,289
87
Dec-98
986,873
0
0
0
Jan-00
0
88
Dec-98
357,661
88
Dec-98
289,196
88
Dec-98
181,071
88
Jan-00
827,927
0
Jan-00
0
89
Dec-98
816,400
90
Dec-98
442,108
91
0
92
Dec-98
584,099
93
Dec-98
275,797
94
Dec-98
1,456,220
95
Dec-98
796,450
96
Dec-98
695,339
97
Dec-98
1,101,291
98
Dec-98
839,103
99
Dec-98
596,557
100
Dec-98
1,649,748
101
Dec-98
685,978
102
0
103
Dec-98
3,999,831
104
Dec-98
905,230
105
Dec-98
356,114
106
Dec-98
1,178,705
107
Dec-98
1,263,978
108
Dec-98
3,848,294
109
Dec-98
992,008
110
Dec-98
912,602
111
Dec-98
870,850
112
Dec-98
778,178
113
Dec-98
825,042
114
0
115
Dec-98
276,797
116
Dec-98
430,207
0
Jan-00
0
0
Jan-00
0
117
Dec-98
386,608
117
Dec-98
259,810
117
Jan-00
646,418
0
Jan-00
0
118
Dec-98
644,713
119
Dec-98
377,794
120
Dec-98
535,402
121
Dec-98
545,667
122
Dec-98
743,340
123
Dec-98
260,216
124
Dec-98
209,103
125
Dec-98
836,387
126
Dec-98
529,966
127
Dec-98
544,029
128
Dec-98
355,812
129
Dec-98
414,758
130
Dec-98
55,624
131
Dec-98
490,931
132
Dec-98
367,250
133
Dec-98
385,133
134
Dec-98
245,591
135
Dec-98
367,340
136
Dec-98
258,913
137
Dec-98
80,857
138
Dec-98
741,601
139
Dec-98
493,245
140
Dec-98
708,643
141
Dec-98
443,923
0
Jan-00
0
0
Jan-00
0
142
Jan-00
0
142
0
142
Dec-98
196,081
0
Jan-00
0
143
Dec-98
212,492
144
Dec-98
698,148
145
Dec-98
283,534
146
Dec-98
263,874
147
Dec-98
532,929
148
Dec-98
393,780
149
Dec-98
294,745
150
Dec-98
73,026
151
Dec-98
128,857
152
Dec-98
598,355
153
Dec-98
396,799
154
0
155
Dec-98
615,682
156
Dec-98
325,774
157
Dec-98
570,534
158
Dec-98
127,800
0
Jan-00
0
0
Jan-00
0
159
Dec-98
281,913
159
Dec-98
186,888
159
Jan-00
468,801
0
Jan-00
0
160
Dec-98
463,151
161
Dec-98
305,222
162
Dec-98
330,252
163
Dec-98
384,214
164
Dec-98
265,639
165
Dec-98
325,614
166
Dec-98
536,860
167
0
168
Dec-98
452,573
169
Dec-98
92,744
170
Dec-98
402,226
171
0
172
Dec-98
197,460
173
0
174
Dec-98
277,490
175
Dec-98
226,440
176
0
177
0
178
Dec-98
279,847
179
0
180
0
181
Dec-98
205,564
182
0
183
0
184
0
185
Jan-00
0
186
0
187
Dec-98
78,647
188
Dec-98
98,653
189
Dec-98
91,738
190
0
191
Dec-98
116,322
192
Jan-00
0
193
0
0
0
0
0
0
0
Totals
0
0
0
0
Prospectus ID
NOI
(4) DSCR
1
3,468,460
0
1
2,586,271
0
1
5,657,896
0
1
0
0
1
1,520,172
0
1
13,232,799
0
0
0
0
2
15,099,211
2.67
0
0
0
0
0
0
3
4,797,026
0
3
1,763,918
0
3
6,560,944
1.46
0
0
0.00
4
9,374,492
1.87
0
0
0.00
0
0
0.00
5
973,862
0.00
5
570,750
0.00
5
632,953
0.00
5
475,926
0.00
5
606,944
0.00
5
421,342
0.00
5
417,376
0.00
5
293,857
0.00
5
229,088
0.00
5
155,573
0.00
5
179,575
0.00
5
157,407
0.00
5
192,279
0.00
5
119,563
0.00
5
96,997
0.00
5
86,784
0.00
5
5,610,276
1.32
0
0
0.00
6
2,362,102
7
2,356,942
0
0
0.00
0
0
0.00
8
1,297,765
0.00
8
766,491
0.00
8
598,116
0.00
8
368,154
0.00
8
510,813
0.00
8
534,524
0.00
8
581,868
0.00
8
743,385
0.00
8
0
0.00
8
667,410
0.00
8
313,370
0.00
8
218,608
0.00
8
0
0.00
8
0
0.00
8
0
0.00
8
89,613
0.00
8
6,690,117
0.00
0
0
0.00
0
0
0.00
9
1,279,906
0.00
9
733,859
0.00
9
444,705
0.00
9
2,458,471
1.07
0
0
0.00
0
0
0.00
10
977,869
0.00
10
0
0.00
10
597,396
0.00
10
345,280
0.00
10
0
0.00
10
1,920,545
1.23
0
0
0.00
11
3,512,956
2.69
12
0
13
1,501,777
1.18
14
1,850,098
1.35
15
1,449,973
1.20
16
842,446
17
736,553
18
0
19
0
0
0
0.00
0
0
0.00
20
0
0.00
20
0
0.00
20
0
0.00
20
0
0.00
0
0
0.00
21
1,108,600
1.12
22
559,024
0
0
0.00
0
0
0.00
23
988,005
0.00
23
945,718
0.00
23
579,443
0.00
23
602,869
0.00
23
540,085
0.00
23
525,534
0.00
23
445,759
0.00
23
564,809
0.00
23
456,533
0.00
23
403,957
0.00
23
242,872
0.00
23
6,295,582
1.48
0
0
0.00
0
0
0.00
24
1,943,592
0.00
24
813,266
0.00
24
500,323
0.00
24
680,404
0.00
24
373,973
0.00
24
434,465
0.00
24
350,175
0.00
24
547,167
0.00
24
261,693
0.00
24
460,456
0.00
24
253,681
0.00
24
6,619,194
1.58
0
0
0.00
25
1,232,244
1.35
0
0
0.00
0
0
0.00
26
624,342
0.00
26
882,083
0.00
26
780,789
0.00
26
633,949
0.00
26
802,458
0.00
26
419,679
0.00
26
367,627
0.00
26
368,839
0.00
26
427,236
0.00
26
323,574
0.00
26
403,696
0.00
26
153,134
0.00
26
202,707
0.00
26
263,175
0.00
26
6,653,289
1.63
0
0
0.00
0
0
0.00
27
770,221
0.00
27
537,324
0.00
27
339,485
0.00
27
541,051
0.00
27
583,798
0.00
27
369,219
0.00
27
375,856
0.00
27
293,271
0.00
27
279,057
0.00
27
314,827
0.00
27
373,281
0.00
27
361,502
0.00
27
298,256
0.00
27
195,345
0.00
27
351,445
0.00
27
277,875
0.00
27
6,261,814
1.52
0
0
0.00
28
1,660,349
1.92
0
0
0.00
0
0
0.00
29
1,299,664
0.00
29
713,440
0.00
29
534,707
0.00
29
572,349
0.00
29
670,184
0.00
29
354,070
0.00
29
333,268
0.00
29
392,589
0.00
29
433,429
0.00
29
268,817
0.00
29
167,534
0.00
29
289,057
0.00
29
311,582
0.00
29
6,340,689
1.57
0
0
0.00
30
1,952,648
1.91
0
0
0.00
0
0
0.00
31
555,508
0.00
31
864,590
0.00
31
486,492
0.00
31
733,609
0.00
31
516,091
0.00
31
206,778
0.00
31
319,044
0.00
31
381,811
0.00
31
332,410
0.00
31
357,272
0.00
31
324,291
0.00
31
236,365
0.00
31
314,635
0.00
31
289,107
0.00
31
235,242
0.00
31
6,153,246
1.51
0
0
0.00
0
0
0.00
32
838,006
0.00
32
753,091
0.00
32
608,185
0.00
32
801,975
0.00
32
633,927
0.00
32
648,893
0.00
32
477,528
0.00
32
311,596
0.00
32
287,194
0.00
32
256,366
0.00
32
333,950
0.00
32
341,968
0.00
32
179,719
0.00
32
324,597
0.00
32
6,796,995
1.70
0
0
0.00
0
0
0.00
33
1,103,121
0.00
33
725,888
0.00
33
887,859
0.00
33
625,677
0.00
33
399,932
0.00
33
471,967
0.00
33
409,916
0.00
33
393,967
0.00
33
505,502
0.00
33
461,419
0.00
33
274,435
0.00
33
6,259,682
1.56
0
0
0.00
34
1,162,479
1.33
0
0
0.00
0
0
0.00
35
588,555
0.00
35
738,115
0.00
35
607,884
0.00
35
539,934
0.00
35
499,558
0.00
35
638,478
0.00
35
505,944
0.00
35
342,488
0.00
35
358,937
0.00
35
205,672
0.00
35
307,705
0.00
35
189,643
0.00
35
275,531
0.00
35
210,221
0.00
35
181,963
0.00
35
6,190,628
1.56
0
0
0.00
36
855,757
37
853,507
1.07
0
0
0.00
0
0
0.00
38
846,216
0.00
38
446,613
0.00
38
1,292,830
1.00
0
0
0.00
39
1,367,429
1.77
40
0
41
1,359,235
1.83
42
0
43
927,942
1.38
44
0
45
809,583
1.11
46
960,850
1.48
47
1,180,383
1.75
48
915,672
1.58
49
602,387
50
981,126
1.80
0
0
0.00
0
0
0.00
51
789,056
0.00
51
718,203
0.00
51
0
0.00
51
0
0.00
51
0
0.00
51
1,507,259
2.38
0
0
0.00
52
773,625
1.31
53
732,607
1.25
54
1,058,268
1.86
55
668,287
1.10
56
667,369
1.21
57
982,782
1.66
0
0
0.00
0
0
0.00
58
466,097
0.00
58
0
0.00
58
152,289
0.00
58
0
0.00
0
0
0.00
59
470,997
0
0
0.00
0
0
0.00
60
160,559
0.00
60
146,231
0.00
60
146,125
0.00
60
130,351
0.00
60
100,860
0.00
60
63,579
0.00
60
44,336
0.00
60
792,041
1.47
0
0
0.00
61
0
62
728,765
1.53
63
768,754
1.57
64
666,365
65
114,387
66
799,930
1.52
67
390,102
68
429,883
69
763,581
1.71
70
611,502
1.42
71
0
72
873,685
2.09
73
586,264
0.00
74
596,839
1.59
75
486,337
1.29
76
0
77
577,551
1.48
78
778,561
1.91
79
0
80
630,954
1.65
81
310,731
82
384,506
1.11
83
535,475
1.42
84
646,300
1.89
85
491,723
1.53
86
356,052
87
468,042
1.41
0
0
0.00
0
0
0.00
88
206,596
0.00
88
155,295
0.00
88
109,204
0.00
88
471,095
1.42
0
0
0.00
89
396,045
1.27
90
192,008
91
0
92
473,948
1.36
93
242,708
94
807,431
2.85
95
511,046
1.63
96
501,262
1.78
97
479,509
1.74
98
469,768
1.46
99
267,679
0.90
100
454,829
1.43
101
409,826
102
0
103
313,096
1.10
104
508,142
1.65
105
92,682
106
490,592
1.85
107
751,836
2.71
108
401,300
1.45
109
514,183
2.19
110
598,968
2.43
111
338,539
1.31
112
406,010
1.57
113
491,727
1.51
114
0
115
258,471
1.18
116
151,243
0
0
0.00
0
0
0.00
117
235,939
0.00
117
152,206
0.00
117
388,145
1.65
0
0
0.00
118
387,057
1.70
119
145,790
120
266,355
1.23
121
362,710
1.67
122
399,551
1.67
123
147,346
124
115,856
125
306,845
1.56
126
310,986
1.55
127
319,348
1.74
128
264,519
1.35
129
309,315
1.63
130
27,540
131
367,719
1.84
132
140,330
133
301,780
1.62
134
201,157
135
279,217
1.64
136
165,905
137
54,868
138
346,710
139
305,649
1.92
140
366,215
2.31
141
244,443
1.53
0
0
0.00
0
0
0.00
142
0
0.00
142
0
0.00
142
100,391
0.00
0
0
0.00
143
112,421
144
297,768
1.97
145
186,579
1.25
146
192,413
147
337,814
1.95
148
264,684
1.86
149
185,708
1.33
150
38,154
151
79,150
152
300,055
153
190,251
1.54
154
0
155
309,365
2.34
156
182,941
1.35
157
199,264
158
80,301
0
0
0.00
0
0
0.00
159
118,044
0.00
159
94,473
0.00
159
212,517
1.69
0
0
0.00
160
213,875
161
249,663
2.14
162
173,720
1.52
163
234,925
2.07
164
202,472
1.55
165
183,932
1.52
166
227,904
1.85
167
0
168
219,798
1.96
169
62,112
170
256,071
2.40
171
0
172
119,342
1.24
173
0
174
155,654
1.66
175
68,105
176
0
177
0
178
123,325
1.43
179
0
180
0
181
107,750
1.65
182
0
183
0
184
0
185
0
0.00
186
0
187
44,997
188
89,450
189
49,197
1.05
190
0
191
68,020
1.63
192
0
0.00
193
0
0
0
0
0
0
0
Totals
0
0
0
0
Prospectus ID
Occupancy Date
% Occ
1
Dec-98
97%
1
Dec-98
97%
1
Dec-98
96%
1
Jan-00
0%
1
Dec-98
98%
1
Jan-00
0%
0
Jan-00
0%
2
Dec-98
94%
0
Jan-00
0%
0
Jan-00
0%
3
Dec-98
90%
3
Dec-98
90%
3
Jan-00
0%
0
Jan-00
0%
4
Sep-98
94%
0
Jan-00
0%
0
Jan-00
0%
5
Dec-98
100%
5
Dec-98
87%
5
Dec-98
100%
5
Dec-98
100%
5
Dec-98
100%
5
Dec-98
100%
5
Dec-98
100%
5
Dec-98
100%
5
Dec-98
100%
5
Dec-98
100%
5
Dec-98
100%
5
Dec-98
100%
5
Dec-98
100%
5
Dec-98
100%
5
Dec-98
100%
5
Dec-98
100%
5
Jan-00
0%
0
Jan-00
0%
6
Dec-98
96%
7
Dec-98
94%
0
Jan-00
0%
0
Jan-00
0%
8
Dec-98
100%
8
Dec-98
94%
8
Dec-98
97%
8
Dec-98
100%
8
Dec-98
82%
8
Dec-98
93%
8
Dec-98
95%
8
Dec-98
100%
8
Jan-00
0%
8
Dec-98
94%
8
Dec-98
100%
8
Dec-98
75%
8
Jan-00
0%
8
Jan-00
0%
8
Jan-00
0%
8
Dec-98
100%
8
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
9
Jan-99
83%
9
Dec-98
70%
9
Jan-00
0%
9
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
10
Dec-98
95%
10
Jan-00
0%
10
Dec-98
99%
10
Dec-98
98%
10
Jan-00
0%
10
Jan-00
0%
0
Jan-00
0%
11
Dec-98
85%
12
Jan-00
0%
13
Dec-98
100%
14
Jan-00
0%
15
Dec-98
98%
16
Dec-98
96%
17
Dec-98
95%
18
Jan-00
0%
19
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
20
Jan-00
0%
20
Jan-00
0%
20
Jan-00
0%
20
Jan-00
0%
0
Jan-00
0%
21
Dec-98
94%
22
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
23
Dec-98
75%
23
Dec-98
95%
23
Dec-98
65%
23
Dec-98
61%
23
Dec-98
68%
23
Dec-98
69%
23
Dec-98
71%
23
Dec-98
58%
23
Dec-98
60%
23
Dec-98
85%
23
Dec-98
46%
23
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
24
Dec-98
91%
24
Dec-98
63%
24
Dec-98
59%
24
Dec-98
77%
24
Dec-98
59%
24
Dec-98
65%
24
Dec-98
50%
24
Dec-98
72%
24
Dec-98
56%
24
Dec-98
69%
24
Dec-98
69%
24
Jan-00
0%
0
Jan-00
0%
25
Dec-98
94%
0
Jan-00
0%
0
Jan-00
0%
26
Dec-98
72%
26
Dec-98
68%
26
Dec-98
74%
26
Dec-98
71%
26
Dec-98
78%
26
Dec-98
83%
26
Dec-98
69%
26
Dec-98
57%
26
Dec-98
61%
26
Dec-98
67%
26
Dec-98
66%
26
Dec-98
57%
26
Dec-98
56%
26
Dec-98
66%
26
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
27
Dec-98
91%
27
Dec-98
66%
27
Dec-98
60%
27
Dec-98
59%
27
Dec-98
71%
27
Dec-98
63%
27
Dec-98
63%
27
Dec-98
62%
27
Dec-98
66%
27
Dec-98
55%
27
Dec-98
63%
27
Dec-98
61%
27
Dec-98
67%
27
Dec-98
55%
27
Dec-98
60%
27
Dec-98
74%
27
Jan-00
0%
0
Jan-00
0%
28
Dec-98
95%
0
Jan-00
0%
0
Jan-00
0%
29
Dec-98
94%
29
Dec-98
74%
29
Dec-98
72%
29
Dec-98
71%
29
Dec-98
75%
29
Dec-98
57%
29
Dec-98
62%
29
Dec-98
85%
29
Dec-98
69%
29
Dec-98
71%
29
Dec-98
43%
29
Dec-98
69%
29
Dec-98
60%
29
Jan-00
0%
0
Jan-00
0%
30
Dec-98
55%
0
Jan-00
0%
0
Jan-00
0%
31
Dec-98
63%
31
Dec-98
40%
31
Dec-98
68%
31
Dec-98
73%
31
Dec-98
69%
31
Dec-98
54%
31
Dec-98
66%
31
Dec-98
62%
31
Dec-98
58%
31
Dec-98
67%
31
Dec-98
70%
31
Dec-98
58%
31
Dec-98
54%
31
Dec-98
64%
31
Dec-98
62%
31
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
32
Dec-98
76%
32
Dec-98
78%
32
Dec-98
59%
32
Dec-98
74%
32
Dec-98
73%
32
Dec-98
65%
32
Dec-98
57%
32
Dec-98
64%
32
Dec-98
60%
32
Dec-98
66%
32
Dec-98
57%
32
Dec-98
60%
32
Dec-98
52%
32
Dec-98
63%
32
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
33
Dec-98
77%
33
Dec-98
66%
33
Dec-98
68%
33
Dec-98
53%
33
Dec-98
54%
33
Dec-98
81%
33
Dec-98
57%
33
Dec-98
61%
33
Dec-98
81%
33
Dec-98
64%
33
Dec-98
79%
33
Jan-00
0%
0
Jan-00
0%
34
Dec-98
94%
0
Jan-00
0%
0
Jan-00
0%
35
Dec-98
72%
35
Dec-98
75%
35
Dec-98
73%
35
Dec-98
75%
35
Dec-98
68%
35
Dec-98
75%
35
Dec-98
77%
35
Dec-98
59%
35
Dec-98
60%
35
Dec-98
37%
35
Dec-98
72%
35
Dec-98
57%
35
Dec-98
72%
35
Dec-98
67%
35
Dec-98
47%
35
Jan-00
0%
0
Jan-00
0%
36
Aug-99
100%
37
Dec-98
95%
0
Jan-00
0%
0
Jan-00
0%
38
Dec-98
100%
38
Dec-98
100%
38
Jan-00
0%
0
Jan-00
0%
39
Jan-00
0%
40
Jan-00
0%
41
Jan-00
0%
42
Jan-00
0%
43
Jan-00
0%
44
Jan-00
0%
45
Dec-98
92%
46
Aug-99
100%
47
Dec-98
88%
48
Dec-98
88%
49
Dec-98
98%
50
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
51
Jan-00
0%
51
Jan-00
0%
51
Jan-00
0%
51
Jan-00
0%
51
Jan-00
0%
51
Jan-00
0%
0
Jan-00
0%
52
Dec-98
100%
53
Dec-98
91%
54
Dec-98
100%
55
Jan-00
0%
56
Jan-99
86%
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
Mar-99
98%
0
Jan-00
0%
0
Jan-00
0%
60
Dec-98
94%
60
Dec-98
92%
60
Dec-98
100%
60
Dec-98
97%
60
Dec-98
9302%
60
Dec-98
70%
60
Dec-98
100%
60
Jan-00
0%
0
Jan-00
0%
61
Jan-00
0%
62
Jan-00
0%
63
Dec-98
98%
64
Jan-99
96%
65
Jan-00
0%
66
Dec-98
95%
67
Jan-00
0%
68
Oct-98
99%
69
Jan-00
0%
70
Dec-98
100%
71
Jan-00
0%
72
Jul-99
100%
73
Dec-98
100%
74
May-99
80%
75
Jan-99
96%
76
Jan-00
0%
77
Dec-98
99%
78
Jan-00
0%
79
Jan-00
0%
80
Dec-98
95%
81
Dec-98
99%
82
Dec-98
96%
83
Dec-98
100%
84
Jan-99
93%
85
Dec-98
97%
86
Aug-99
94%
87
Jan-00
0%
0
Jan-00
0%
0
Jan-00
0%
88
Dec-98
97%
88
Dec-98
100%
88
Dec-98
100%
88
Jan-00
0%
0
Jan-00
0%
89
Dec-98
100%
90
Jan-99
97%
91
Jan-00
0%
92
Dec-98
100%
93
Jan-00
0%
94
Jan-99
91%
95
Dec-98
97%
96
Jan-00
0%
97
Dec-98
100%
98
Dec-98
93%
99
Dec-98
96%
100
Dec-98
100%
101
Jan-99
99%
102
Jan-00
0%
103
Jan-00
0%
104
Dec-98
100%
105
Dec-98
91%
106
Dec-98
97%
107
Aug-99
100%
108
Dec-98
89%
109
Dec-98
81%
110
Dec-98
93%
111
Feb-99
100%
112
Dec-98
94%
113
Dec-98
72%
114
Jan-00
0%
115
Jan-00
0%
116
Dec-98
84%
0
Jan-00
0%
0
Jan-00
0%
117
Jan-00
0%
117
Jan-00
0%
117
Jan-00
0%
0
Jan-00
0%
118
Dec-98
100%
119
Jun-99
83%
120
Feb-99
100%
121
Jan-00
0%
122
Dec-98
92%
123
Dec-98
100%
124
Jan-00
0%
125
Dec-98
94%
126
Dec-98
86%
127
Dec-98
100%
128
Dec-98
100%
129
Dec-98
100%
130
Jan-00
0%
131
Jan-99
86%
132
Dec-98
94%
133
Dec-98
100%
134
Jan-00
0%
135
Jan-99
100%
136
Dec-98
100%
137
Jan-00
0%
138
Dec-98
100%
139
Jan-00
0%
140
Jan-99
100%
141
Jan-99
100%
0
Jan-00
0%
0
Jan-00
0%
142
Jan-00
0%
142
Jan-00
0%
142
Dec-98
100%
0
Jan-00
0%
143
Jan-00
0%
144
Jan-00
0%
145
Dec-98
100%
146
Dec-98
93%
147
Dec-98
78%
148
Dec-98
100%
149
Dec-98
97%
150
Jan-99
98%
151
Dec-98
92%
152
Mar-99
70%
153
Jan-00
0%
154
Jan-00
0%
155
Mar-99
98%
156
Feb-99
100%
157
Dec-98
72%
158
Dec-98
100%
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
Dec-98
100%
161
Dec-98
100%
162
Dec-98
94%
163
Dec-98
100%
164
Dec-98
41%
165
Dec-98
80%
166
Dec-98
100%
167
Jan-00
0%
168
Jan-00
0%
169
Dec-98
100%
170
Jan-00
0%
171
Jan-00
0%
172
Jan-00
0%
173
Jan-00
0%
174
Jan-00
0%
175
Dec-98
95%
176
Jan-00
0%
177
Jan-00
0%
178
Jan-00
0%
179
Jan-00
0%
180
Jan-00
0%
181
Mar-99
100%
182
Jan-00
0%
183
Jan-00
0%
184
Jan-00
0%
185
Jan-00
0%
186
Jan-00
0%
187
Jan-00
0%
188
Mar-99
91%
189
Feb-99
96%
190
Jan-00
0%
191
Dec-98
100%
192
Jan-00
0%
193
Jan-00
0%
0
0
0
0
0
0
Totals
0
0
0
0
Prospectus ID
FS Start Date
FS End Date
1
Oct-98
Sep-99
1
Oct-98
Sep-99
1
Oct-98
Sep-99
1
Jan-00
Jan-00
1
Oct-98
Sep-99
1
Jan-00
Jan-00
0
Jan-00
Jan-00
2
Oct-98
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
3
Oct-98
Sep-99
3
Oct-98
Sep-99
3
Jan-00
Jan-00
0
Jan-00
Jan-00
4
Oct-98
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Oct-98
Sep-99
5
Jan-00
Jan-00
0
Jan-00
Jan-00
6
Oct-98
Sep-99
7
Oct-98
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
8
Oct-98
Sep-99
8
Oct-98
Sep-99
8
Oct-98
Sep-99
8
Oct-98
Sep-99
8
Oct-98
Sep-99
8
Oct-98
Sep-99
8
Oct-98
Sep-99
8
Oct-98
Sep-99
8
Jan-00
Jan-00
8
Oct-98
Sep-99
8
Oct-98
Sep-99
8
Oct-98
Sep-99
8
Jan-00
Jan-00
8
Jan-00
Jan-00
8
Jan-00
Jan-00
8
Oct-98
Sep-99
8
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
9
Oct-98
Sep-99
9
Oct-98
Sep-99
9
Oct-98
Sep-99
9
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
10
Oct-98
Sep-99
10
Jan-00
Jan-00
10
Oct-98
Sep-99
10
Oct-98
Sep-99
10
Jan-00
Jan-00
10
Jan-00
Jan-00
0
Jan-00
Jan-00
11
Oct-98
Sep-99
12
13
Oct-98
Sep-99
14
Oct-98
Sep-99
15
Oct-98
Sep-99
16
Jul-98
Jun-99
17
Oct-98
Sep-99
18
19
0
Jan-00
Jan-00
0
Jan-00
Jan-00
20
Jan-99
Sep-99
20
Jan-99
Sep-99
20
Jan-99
Sep-99
20
Jan-00
Jan-00
0
Jan-00
Jan-00
21
Jul-98
Jun-99
22
Oct-98
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
23
Jan-98
Dec-98
23
Jan-98
Dec-98
23
Jan-98
Dec-98
23
Jan-98
Dec-98
23
Jan-98
Dec-98
23
Jan-98
Dec-98
23
Jan-98
Dec-98
23
Jan-98
Dec-98
23
Jan-98
Dec-98
23
Jan-98
Dec-98
23
Jan-98
Dec-98
23
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
24
Jan-98
Dec-98
24
Jan-98
Dec-98
24
Jan-98
Dec-98
24
Jan-98
Dec-98
24
Jan-98
Dec-98
24
Jan-98
Dec-98
24
Jan-98
Dec-98
24
Jan-98
Dec-98
24
Jan-98
Dec-98
24
Jan-98
Dec-98
24
Jan-98
Dec-98
24
Jan-00
Jan-00
0
Jan-00
Jan-00
25
Oct-98
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-98
Dec-98
26
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-98
Dec-98
27
Jan-00
Jan-00
0
Jan-00
Jan-00
28
Jul-98
Jun-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
29
Jan-98
Dec-98
29
Jan-98
Dec-98
29
Jan-98
Dec-98
29
Jan-98
Dec-98
29
Jan-98
Dec-98
29
Jan-98
Dec-98
29
Jan-98
Dec-98
29
Jan-98
Dec-98
29
Jan-98
Dec-98
29
Jan-98
Dec-98
29
Jan-98
Dec-98
29
Jan-98
Dec-98
29
Jan-98
Dec-98
29
Jan-00
Jan-00
0
Jan-00
Jan-00
30
Oct-98
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-98
Dec-98
31
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-98
Dec-98
32
Jan-00
Jan-00
0
Jan-00
Jan-00
0
Jan-00
Jan-00
33
Jan-98
Dec-98
33
Jan-98
Dec-98
33
Jan-98
Dec-98
33
Jan-98
Dec-98
33
Jan-98
Dec-98
33
Jan-98
Dec-98
33
Jan-98
Dec-98
33
Jan-98
Dec-98
33
Jan-98
Dec-98
33
Jan-98
Dec-98
33
Jan-98
Dec-98
33
Jan-00
Jan-00
0
Jan-00
Jan-00
34
Oct-98
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-98
Dec-98
35
Jan-00
Jan-00
0
Jan-00
Jan-00
36
Jul-98
Jun-99
37
Oct-98
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
38
Jul-98
Jun-99
38
Jul-98
Jun-99
38
Jan-00
Jan-00
0
Jan-00
Jan-00
39
Oct-98
Sep-99
40
Jan-99
Sep-99
41
Jul-98
Jun-99
42
Jan-99
Sep-99
43
Oct-98
Sep-99
44
Jan-00
Jan-00
45
Oct-98
Sep-99
46
Jul-98
Jun-99
47
Oct-98
Sep-99
48
Oct-98
Sep-99
49
Oct-98
Sep-99
50
Apr-99
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
51
Oct-98
Sep-99
51
Oct-98
Sep-99
51
Jan-00
Jan-00
51
Jan-00
Jan-00
51
Jan-00
Jan-00
51
Jan-00
Jan-00
0
Jan-00
Jan-00
52
Apr-98
Mar-99
53
Oct-98
Sep-99
54
Oct-98
Sep-99
55
Oct-98
Sep-99
56
Oct-98
Sep-99
57
Oct-98
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
58
Oct-98
Sep-99
58
Jan-99
Sep-99
58
Oct-98
Sep-99
58
Jan-00
Jan-00
0
Jan-00
Jan-00
59
Oct-98
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
60
Oct-98
Sep-99
60
Oct-98
Sep-99
60
Oct-98
Sep-99
60
Oct-98
Sep-99
60
Oct-98
Sep-99
60
Oct-98
Sep-99
60
Oct-98
Sep-99
60
Jan-00
Jan-00
0
Jan-00
Jan-00
61
Jan-99
Jun-99
62
Oct-98
Sep-99
63
Oct-98
Sep-99
64
Jul-98
Jun-99
65
Jun-99
Jun-99
66
Oct-98
Sep-99
67
Oct-98
Sep-99
68
Oct-98
Sep-99
69
Oct-98
Sep-99
70
Oct-98
Sep-99
71
Jan-99
Jun-99
72
Oct-98
Sep-99
73
Jul-98
Jun-99
74
Oct-98
Sep-99
75
Oct-98
Sep-99
76
Jan-99
Sep-99
77
Oct-98
Sep-99
78
Jul-98
Jun-99
79
Jan-99
Sep-99
80
Oct-98
Sep-99
81
Oct-98
Sep-99
82
Apr-98
Mar-99
83
Oct-98
Sep-99
84
Oct-98
Sep-99
85
Oct-98
Sep-99
86
Jul-98
Jun-99
87
Oct-98
Sep-99
0
0
Jan-00
Jan-00
88
Oct-98
Sep-99
88
Oct-98
Sep-99
88
Oct-98
Sep-99
88
Jan-00
Jan-00
0
Jan-00
Jan-00
89
Oct-98
Sep-99
90
Jul-98
Jun-99
91
Jan-99
Jun-99
92
Oct-98
Sep-99
93
Mar-99
Mar-99
94
Oct-98
Sep-99
95
Oct-98
Sep-99
96
Jul-98
Jun-99
97
Jul-98
Jun-99
98
Oct-98
Sep-99
99
Oct-98
Sep-99
100
Apr-98
Mar-99
101
Jul-98
Jun-99
102
103
Oct-98
Sep-99
104
Oct-98
Sep-99
105
Jul-98
Jun-99
106
Oct-98
Sep-99
107
Oct-98
Sep-99
108
Oct-98
Sep-99
109
Oct-98
Sep-99
110
Oct-98
Sep-99
111
Oct-98
Sep-99
112
Jul-98
Jun-99
113
Oct-98
Sep-99
114
Jan-99
Jun-99
115
Oct-98
Sep-99
116
Oct-98
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
117
Oct-98
Sep-99
117
Oct-98
Sep-99
117
Jan-00
Jan-00
0
Jan-00
Jan-00
118
Jul-98
Jun-99
119
Jul-98
Jun-99
120
Oct-98
Sep-99
121
Jul-98
Jun-99
122
Oct-98
Sep-99
123
Oct-98
Sep-99
124
Jul-98
Jun-99
125
Oct-98
Sep-99
126
Oct-98
Sep-99
127
Oct-98
Sep-99
128
Jul-98
Jun-99
129
Jul-98
Jun-99
130
Oct-98
Jun-99
131
Oct-98
Sep-99
132
Oct-98
Sep-99
133
Jul-98
Jun-99
134
Oct-98
Sep-99
135
Jul-98
Jun-99
136
Oct-98
Sep-99
137
Oct-98
Sep-99
138
Oct-98
Sep-99
139
Oct-98
Sep-99
140
Oct-98
Sep-99
141
Oct-98
Sep-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
142
Jan-00
Jan-00
142
Jan-00
Jan-00
142
Oct-98
Jun-99
0
Jan-00
Jan-00
143
Oct-98
Sep-99
144
Apr-99
Sep-99
145
Oct-98
Sep-99
146
Oct-98
Sep-99
147
Oct-98
Sep-99
148
Oct-98
Sep-99
149
Oct-98
Sep-99
150
Oct-98
Sep-99
151
Jul-98
Jun-99
152
Oct-98
Sep-99
153
Oct-98
Sep-99
154
Jan-99
Jun-99
155
Oct-98
Sep-99
156
Oct-98
Sep-99
157
Oct-98
Sep-99
158
Oct-98
Jun-99
0
Jan-00
Jan-00
0
Jan-00
Jan-00
159
Oct-98
Sep-99
159
Oct-98
Sep-99
159
Jan-00
Jan-00
0
Jan-00
Jan-00
160
Jan-99
Jun-99
161
Oct-98
Sep-99
162
Jul-98
Jun-99
163
Oct-98
Sep-99
164
Oct-98
Sep-99
165
Jul-98
Jun-99
166
Jul-98
Jun-99
167
Jan-99
Sep-99
168
Oct-98
Sep-99
169
Oct-98
Sep-99
170
Oct-98
Sep-99
171
Jan-99
Jun-99
172
Oct-98
Sep-99
173
174
Oct-98
Sep-99
175
Oct-98
Sep-99
176
Jan-99
Sep-99
177
Jan-99
Sep-99
178
Oct-98
Sep-99
179
180
181
Oct-98
Sep-99
182
183
184
185
Jun-99
Dec-99
186
Jan-99
Sep-99
187
Oct-98
Sep-99
188
Sep-99
Sep-99
189
Oct-98
Sep-99
190
191
Oct-98
Sep-99
192
Jun-99
Dec-99
193
0
0
0
0
0
0
Totals
0
0
0
0
Prospectus ID
Total Revenue
NOI
1
10,935,940
7,889,057
1
8,802,850
5,809,654
1
16,907,080
11,847,123
1
0
0
1
3,942,568
2,925,179
1
40,588,438
28,471,013
0
0
0
2
29,489,019
18,825,508
0
0
0
0
0
0
3
6,948,744
4,695,706
3
2,134,439
1,749,831
3
9,083,183
6,445,537
0
0
0
4
13,234,881
9,136,785
0
0
0
0
0
0
5
1,280,053
943,073
5
899,605
564,706
5
833,009
661,549
5
873,590
613,664
5
848,632
660,615
5
500,186
389,523
5
441,905
320,519
5
380,529
267,016
5
301,229
198,560
5
207,169
155,077
5
227,665
182,633
5
218,214
171,958
5
143,098
86,908
5
170,664
134,405
5
128,745
93,059
5
120,518
92,861
5
7,574,810
5,536,126
0
0
0
6
11,716,120
6,052,087
7
12,816,597
7,735,988
0
0
0
0
0
0
8
1,809,452
1,255,857
8
920,884
612,397
8
1,046,994
843,145
8
812,820
661,133
8
990,691
591,454
8
995,258
653,652
8
712,255
536,908
8
1,457,569
1,143,462
8
0
0
8
637,419
295,169
8
530,507
329,396
8
418,426
284,602
8
0
0
8
0
0
8
0
0
8
225,132
185,227
8
10,557,407
7,392,403
0
0
0
0
0
0
9
2,396,307
1,214,970
9
1,327,743
697,363
9
959,068
400,522
9
4,683,119
2,312,855
0
0
0
0
0
0
10
2,339,598
958,740
10
0
0
10
1,427,700
643,192
10
960,096
420,116
10
0
0
10
4,727,394
2,022,049
0
0
0
11
6,657,378
3,334,490
12
0
0
13
2,081,890
1,441,233
14
3,762,717
2,584,284
15
2,860,484
1,703,066
16
4,762,903
2,357,189
17
1,789,484
1,279,716
18
0
0
19
0
0
0
0
0
0
0
0
20
789,855
603,799
20
373,418
290,965
20
604,399
516,099
20
1,767,673
1,410,863
0
0
0
21
2,074,399
1,155,938
22
2,365,482
1,459,750
0
0
0
0
0
0
23
1,733,172
988,005
23
1,491,127
945,718
23
1,126,341
579,443
23
1,246,139
602,869
23
1,093,802
540,085
23
1,033,194
525,534
23
990,172
445,759
23
1,349,254
564,809
23
996,826
456,533
23
723,456
403,957
23
613,802
242,872
23
12,397,285
6,295,582
0
0
0
0
0
0
24
3,419,521
1,943,592
24
1,568,250
813,266
24
907,638
500,323
24
1,217,368
680,404
24
910,474
373,973
24
973,609
434,465
24
760,210
350,175
24
1,056,147
547,167
24
646,056
261,693
24
1,016,371
460,456
24
980,568
253,681
24
13,456,212
6,619,194
0
0
0
25
1,932,447
1,361,183
0
0
0
0
0
0
26
1,294,820
624,342
26
1,574,974
882,083
26
1,399,466
780,789
26
1,166,452
633,949
26
1,369,658
802,458
26
1,132,283
419,679
26
866,128
367,627
26
881,597
368,839
26
1,020,252
427,236
26
858,731
323,574
26
918,003
403,696
26
747,844
153,134
26
656,453
202,707
26
754,703
263,175
26
14,641,364
6,653,289
0
0
0
0
0
0
27
1,220,444
770,221
27
1,095,039
537,324
27
823,230
339,485
27
1,032,464
541,051
27
1,248,156
583,798
27
994,847
369,219
27
713,753
375,856
27
762,916
293,271
27
674,158
279,057
27
798,610
314,827
27
892,306
373,281
27
808,034
361,502
27
725,455
298,256
27
513,624
195,345
27
831,355
351,445
27
767,717
277,875
27
13,902,108
6,261,814
0
0
0
28
2,173,526
1,618,375
0
0
0
0
0
0
29
1,926,956
1,299,664
29
1,341,085
713,440
29
1,164,440
534,707
29
1,130,741
572,349
29
1,186,822
670,184
29
828,674
354,070
29
790,437
333,268
29
794,651
392,589
29
903,636
433,429
29
583,495
268,817
29
536,602
167,534
29
798,573
289,057
29
768,937
311,582
29
12,755,049
6,340,689
0
0
0
30
4,034,539
1,780,868
0
0
0
0
0
0
31
1,339,460
555,508
31
1,564,791
864,590
31
1,146,204
486,492
31
1,421,983
733,609
31
1,036,538
516,091
31
750,539
206,778
31
829,339
319,044
31
820,860
381,811
31
862,231
332,410
31
790,842
357,272
31
755,061
324,291
31
882,717
236,365
31
790,832
314,635
31
690,120
289,107
31
748,448
235,242
31
14,429,965
6,153,246
0
0
0
0
0
0
32
1,606,691
838,006
32
1,378,226
753,091
32
1,352,846
608,185
32
1,310,963
801,975
32
1,258,708
633,927
32
1,145,465
648,893
32
1,086,517
477,528
32
783,223
311,596
32
745,292
287,194
32
971,636
256,366
32
771,779
333,950
32
935,004
341,968
32
585,380
179,719
32
1,111,140
324,597
32
15,042,870
6,796,995
0
0
0
0
0
0
33
1,937,260
1,103,121
33
1,287,778
725,888
33
1,644,070
887,859
33
1,519,914
625,677
33
832,978
399,932
33
1,018,941
471,967
33
1,038,291
409,916
33
785,884
393,967
33
997,435
505,502
33
933,168
461,419
33
743,944
274,435
33
12,739,663
6,259,682
0
0
0
34
1,809,240
1,217,627
0
0
0
0
0
0
35
1,081,060
588,555
35
1,333,990
738,115
35
1,133,563
607,884
35
1,110,192
539,934
35
1,020,390
499,558
35
1,137,354
638,478
35
991,136
505,944
35
798,601
342,488
35
897,758
358,937
35
623,790
205,672
35
852,744
307,705
35
691,774
189,643
35
652,354
275,531
35
613,002
210,221
35
518,802
181,963
35
13,456,510
6,190,628
0
0
0
36
1,516,744
1,180,308
37
1,818,817
881,747
0
0
0
0
0
0
38
846,220
846,216
38
446,617
446,613
38
1,292,837
1,292,829
0
0
0
39
1,571,703
1,324,378
40
1,595,902
839,837
41
2,535,441
1,322,911
42
1,613,361
765,822
43
1,374,218
968,164
44
0
0
45
1,673,058
850,500
46
1,240,415
979,148
47
1,993,389
1,290,848
48
1,527,861
936,050
49
1,575,826
1,189,740
50
2,088,051
1,518,790
0
0
0
0
0
0
51
995,190
593,596
51
1,180,119
787,503
51
0
0
51
0
0
51
0
0
51
2,175,309
1,381,099
0
0
0
52
1,406,486
826,493
53
1,404,867
749,328
54
1,216,336
1,080,005
55
1,318,438
678,691
56
1,634,980
705,464
57
1,985,476
1,125,209
0
0
0
0
0
0
58
989,720
637,631
58
418,102
330,806
58
425,238
243,162
58
1,833,059
1,211,600
0
0
0
59
1,170,209
787,292
0
0
0
0
0
0
60
193,363
150,215
60
183,131
151,639
60
200,874
144,733
60
210,761
151,833
60
134,593
106,045
60
76,543
63,460
60
65,493
48,427
60
1,064,757
816,352
0
0
0
61
740,744
475,989
62
1,109,715
804,188
63
1,231,167
891,302
64
1,479,153
898,585
65
814,987
361,917
66
1,133,590
824,140
67
858,725
734,685
68
989,038
830,947
69
1,143,944
846,627
70
1,103,264
644,218
71
413,749
255,094
72
1,964,738
943,510
73
1,092,703
804,531
74
1,064,427
614,628
75
1,173,502
580,418
76
1,322,610
766,430
77
1,433,194
602,383
78
835,597
749,467
79
1,086,103
942,975
80
1,061,454
752,424
81
726,650
449,282
82
767,309
389,578
83
758,087
500,103
84
1,065,729
601,132
85
911,881
543,988
86
677,186
502,192
87
1,028,225
524,453
0
0
0
0
0
0
88
393,882
257,385
88
282,176
168,338
88
177,845
111,813
88
853,903
537,536
0
0
0
89
839,002
440,526
90
928,505
441,318
91
622,929
328,157
92
612,202
489,543
93
392,047
340,748
94
1,671,063
1,029,433
95
808,179
574,809
96
617,981
465,383
97
1,076,752
440,698
98
866,536
490,502
99
619,838
483,445
100
1,672,009
505,678
101
850,512
544,081
102
0
0
103
3,989,425
278,512
104
808,822
401,091
105
1,224,959
582,995
106
1,227,557
549,070
107
725,053
547,687
108
3,151,270
114,925
109
969,032
500,907
110
875,049
541,604
111
811,455
271,745
112
816,152
440,468
113
811,690
483,855
114
339,692
225,392
115
317,975
294,591
116
907,123
423,716
0
0
0
0
0
0
117
398,020
244,336
117
299,738
201,861
117
697,758
446,196
0
0
0
118
647,555
374,267
119
656,598
321,377
120
560,819
323,955
121
502,378
361,358
122
786,000
455,036
123
542,713
416,542
124
451,209
275,844
125
893,075
356,423
126
530,966
342,457
127
538,508
313,703
128
364,384
244,804
129
417,559
311,857
130
409,639
161,442
131
547,364
378,703
132
505,309
260,896
133
385,421
306,416
134
322,239
275,754
135
454,169
333,630
136
369,642
281,340
137
321,856
252,659
138
984,584
390,899
139
586,236
331,451
140
824,243
483,074
141
454,444
244,654
0
0
0
0
0
0
142
0
0
142
0
0
142
544,539
292,080
0
0
0
143
514,879
276,119
144
1,031,764
421,531
145
251,546
170,286
146
386,006
272,848
147
563,254
340,567
148
397,188
271,283
149
299,276
203,225
150
270,084
154,264
151
308,480
164,448
152
722,320
287,098
153
414,150
206,544
154
206,154
121,624
155
570,288
283,236
156
416,925
268,980
157
801,586
322,417
158
389,180
243,207
0
0
0
0
0
0
159
300,469
141,913
159
193,905
77,377
159
494,374
219,290
0
0
0
160
589,902
260,102
161
315,608
259,993
162
331,625
177,915
163
385,736
251,420
164
275,035
213,276
165
312,215
169,878
166
557,045
214,513
167
221,525
163,578
168
472,763
212,733
169
380,626
270,348
170
365,759
238,633
171
153,478
110,162
172
201,788
104,346
173
0
0
174
270,091
167,125
175
298,379
158,701
176
308,392
117,705
177
332,090
140,905
178
246,609
117,466
179
0
0
180
0
0
181
185,283
90,496
182
0
0
183
0
0
184
0
0
185
76,820
76,817
186
96,458
70,042
187
202,706
119,864
188
255,054
219,787
189
97,653
54,055
190
0
0
191
111,171
66,491
192
51,213
51,210
193
0
0
0
0
Totals
Prospectus ID
(4) DSCR
Occupancy Date
1
0.00
Sep-99
1
0.00
Sep-99
1
0.00
Sep-99
1
0.00
Jan-00
1
0.00
Sep-99
1
2.00
Jan-00
0
0.00
Jan-00
2
3.33
Sep-99
0
0.00
Jan-00
0
0.00
Jan-00
3
0.00
Sep-99
3
0.00
Sep-99
3
1.44
Jan-00
0
0.00
Jan-00
4
1.82
Sep-99
0
0.00
Jan-00
0
0.00
Jan-00
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
0.00
Sep-99
5
1.30
Jan-00
0
0.00
Jan-00
6
1.41
Sep-99
7
2.26
Jun-99
0
0.00
Jan-00
0
0.00
Jan-00
8
0.00
Sep-99
8
0.00
Sep-99
8
0.00
Sep-99
8
0.00
Sep-99
8
0.00
Sep-99
8
0.00
Sep-99
8
0.00
Sep-99
8
0.00
Sep-99
8
0.00
Jan-00
8
0.00
Sep-99
8
0.00
Sep-99
8
0.00
Sep-99
8
0.00
Jan-00
8
0.00
Jan-00
8
0.00
Jan-00
8
0.00
Sep-99
8
2.33
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
9
0.00
Sep-99
9
0.00
Sep-99
9
0.00
Sep-99
9
1.01
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
10
0.00
Sep-99
10
0.00
Jan-00
10
0.00
Sep-99
10
0.00
Sep-99
10
0.00
Jan-00
10
1.29
Jan-00
0
0.00
Jan-00
11
2.55
Sep-99
12
Jan-00
13
1.13
Sep-99
14
1.88
Sep-99
15
1.41
Sep-99
16
1.96
Jun-99
17
1.27
Sep-99
18
0.00
Jan-00
19
0.00
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
20
0.00
Sep-99
20
0.00
Sep-99
20
0.00
Sep-99
20
0.00
Jan-00
0
0.00
Jan-00
21
1.17
Jun-99
22
1.46
Sep-99
0
0.00
Jan-00
0
0.00
Jan-00
23
0.00
Dec-98
23
0.00
Dec-98
23
0.00
Dec-98
23
0.00
Dec-98
23
0.00
Dec-98
23
0.00
Dec-98
23
0.00
Dec-98
23
0.00
Dec-98
23
0.00
Dec-98
23
0.00
Dec-98
23
0.00
Dec-98
23
1.48
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
24
0.00
Dec-98
24
0.00
Dec-98
24
0.00
Dec-98
24
0.00
Dec-98
24
0.00
Dec-98
24
0.00
Dec-98
24
0.00
Dec-98
24
0.00
Dec-98
24
0.00
Dec-98
24
0.00
Dec-98
24
0.00
Dec-98
24
1.58
Jan-00
0
0.00
Jan-00
25
1.49
Sep-99
0
0.00
Jan-00
0
0.00
Jan-00
26
0.00
Dec-98
26
0.00
Dec-98
26
0.00
Dec-98
26
0.00
Dec-98
26
0.00
Dec-98
26
0.00
Dec-98
26
0.00
Dec-98
26
0.00
Dec-98
26
0.00
Dec-98
26
0.00
Dec-98
26
0.00
Dec-98
26
0.00
Dec-98
26
0.00
Dec-98
26
0.00
Dec-98
26
1.63
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
0.00
Dec-98
27
1.52
Jan-00
0
0.00
Jan-00
28
1.87
Jun-99
0
0.00
Jan-00
0
0.00
Jan-00
29
0.00
Dec-98
29
0.00
Dec-98
29
0.00
Dec-98
29
0.00
Dec-98
29
0.00
Dec-98
29
0.00
Dec-98
29
0.00
Dec-98
29
0.00
Dec-98
29
0.00
Dec-98
29
0.00
Dec-98
29
0.00
Dec-98
29
0.00
Dec-98
29
0.00
Dec-98
29
1.57
Jan-00
0
0.00
Jan-00
30
1.74
Sep-99
0
0.00
Jan-00
0
0.00
Jan-00
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
0.00
Dec-98
31
1.51
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
32
0.00
Dec-98
32
0.00
Dec-98
32
0.00
Dec-98
32
0.00
Dec-98
32
0.00
Dec-98
32
0.00
Dec-98
32
0.00
Dec-98
32
0.00
Dec-98
32
0.00
Dec-98
32
0.00
Dec-98
32
0.00
Dec-98
32
0.00
Dec-98
32
0.00
Dec-98
32
0.00
Dec-98
32
1.70
Jan-00
0
0.00
Jan-00
0
0.00
Jan-00
33
0.00
Dec-98
33
0.00
Dec-98
33
0.00
Dec-98
33
0.00
Dec-98
33
0.00
Dec-98
33
0.00
Dec-98
33
0.00
Dec-98
33
0.00
Dec-98
33
0.00
Dec-98
33
0.00
Dec-98
33
0.00
Dec-98
33
1.56
Jan-00
0
0.00
Jan-00
34
1.39
Sep-99
0
0.00
Jan-00
0
0.00
Jan-00
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
0.00
Dec-98
35
1.56
Jan-00
0
0.00
Jan-00
36
1.37
Aug-99
37
1.10
Sep-99
0
0.00
Jan-00
0
0.00
Jan-00
38
0.00
Dec-98
38
0.00
Dec-98
38
1.00
Jan-00
0
0.00
Jan-00
39
1.71
Sep-99
40
Sep-99
41
1.78
Jun-99
42
Sep-99
43
1.44
Sep-99
44
0.00
Jan-00
45
1.16
Sep-99
46
1.51
Aug-99
47
1.92
Sep-99
48
1.62
Sep-99
49
1.92
Jul-99
50
Sep-99
0
0.00
Jan-00
0
0.00
Jan-00
51
0.00
Sep-99
51
0.00
Sep-99
51
0.00
Jan-00
51
0.00
Jan-00
51
0.00
Jan-00
51
2.18
Jan-00
0
0.00
Jan-00
52
1.40
Mar-99
53
1.28
Sep-99
54
1.89
Sep-99
55
1.12
Sep-99
56
1.28
Sep-99
57
1.90
Sep-99
0
0.00
Jan-00
0
0.00
Jan-00
58
0.00
Sep-99
58
0.00
Sep-99
58
0.00
Sep-99
58
0.00
Jan-00
0
0.00
Jan-00
59
1.35
Sep-99
0
0.00
Jan-00
0
0.00
Jan-00
60
0.00
Sep-99
60
0.00
Sep-99
60
0.00
Sep-99
60
0.00
Sep-99
60
0.00
Sep-99
60
0.00
Sep-99
60
0.00
Sep-99
60
1.51
Jan-00
0
0.00
Jan-00
61
Aug-99
62
1.68
Sep-99
63
1.81
Sep-99
64
1.68
Jun-99
65
Jun-99
66
1.57
Sep-99
67
1.40
Sep-99
68
1.81
Sep-99
69
1.90
Sep-99
70
1.50
Sep-99
71
Jun-99
72
2.25
Oct-99
73
1.83
Jun-99
74
1.64
Sep-99
75
1.54
Sep-99
76
Sep-99
77
1.55
Sep-99
78
1.84
Jun-99
79
Sep-99
80
1.97
Sep-99
81
1.23
Sep-99
82
1.13
Mar-99
83
1.32
Sep-99
84
1.76
Sep-99
85
1.69
Sep-99
86
1.38
Aug-99
87
1.58
Sep-99
0
Jan-00
0
0.00
Jan-00
88
0.00
Sep-99
88
0.00
Sep-99
88
0.00
Sep-99
88
1.42
Jan-00
0
0.00
Jan-00
89
1.41
Sep-99
90
1.49
Jun-99
91
Jun-99
92
1.41
Sep-99
93
Jan-00
94
3.64
Sep-99
95
1.84
Sep-99
96
1.65
Jun-99
97
1.60
Jun-99
98
1.52
Sep-99
99
1.62
Sep-99
100
1.59
Mar-99
101
1.78
Jun-99
102
Jan-00
103
0.98
Sep-99
104
1.30
Sep-99
105
2.04
Jun-99
106
2.07
Sep-99
107
1.98
Sep-99
108
0.41
Sep-99
109
2.13
Sep-99
110
2.20
Sep-99
111
1.05
Sep-99
112
1.70
Jun-99
113
1.48
Sep-99
114
Jun-99
115
1.34
Sep-99
116
1.82
Sep-99
0
0.00
Jan-00
0
0.00
Jan-00
117
0.00
Sep-99
117
0.00
Sep-99
117
1.89
Jan-00
0
0.00
Jan-00
118
1.65
Jun-99
119
1.56
Jun-99
120
1.49
Sep-99
121
1.66
Jun-99
122
1.91
Sep-99
123
2.00
Sep-99
124
1.38
Jun-99
125
1.82
Sep-99
126
1.71
Sep-99
127
1.71
Sep-99
128
1.25
Aug-99
129
1.64
Jun-99
130
Jan-00
131
1.89
Sep-99
132
1.46
Sep-99
133
1.64
Jun-99
134
1.65
Sep-99
135
1.96
Apr-99
136
1.66
Sep-99
137
1.41
Sep-99
138
2.26
Sep-99
139
2.08
Sep-99
140
3.05
Sep-99
141
1.53
Sep-99
0
0.00
Jan-00
0
0.00
Jan-00
142
0.00
Jan-00
142
0.00
Jan-00
142
0.00
Jun-99
0
0.00
Jan-00
143
1.72
Sep-99
144
Oct-99
145
1.14
Sep-99
146
1.97
Sep-99
147
1.97
Sep-99
148
1.91
Sep-99
149
1.46
Sep-99
150
1.19
Sep-99
151
1.32
Aug-99
152
2.30
Sep-99
153
1.67
Sep-99
154
Jun-99
155
2.14
Sep-99
156
1.99
Sep-99
157
2.58
Sep-99
158
Jun-99
0
0.00
Jan-00
0
0.00
Jan-00
159
0.00
Sep-99
159
0.00
Sep-99
159
1.75
Jan-00
0
0.00
Jan-00
160
Jun-99
161
2.23
Sep-99
162
1.56
Jun-99
163
2.21
Sep-99
164
1.64
Sep-99
165
1.41
Aug-99
166
1.74
Jun-99
167
Sep-99
168
1.89
Sep-99
169
2.37
Sep-99
170
2.24
Sep-99
171
Mar-99
172
1.08
Sep-99
173
Jan-00
174
1.78
Sep-99
175
1.89
Sep-99
176
Sep-99
177
Sep-99
178
1.36
Sep-99
179
Jan-00
180
Jan-00
181
1.39
Sep-99
182
Jan-00
183
Jan-00
184
Jan-00
185
0.00
Jan-00
186
Sep-99
187
2.17
Sep-99
188
Sep-99
189
1.15
Sep-99
190
Jan-00
191
1.59
Jul-99
192
0.00
Jan-00
193
Jan-00
0
0
Totals
Prospectus ID
% Occ
Foot Notes
1
98%
0
1
97%
0
1
97%
(9)
1
0%
(9)
1
100%
0
1
0%
(10)
0
0%
0
2
94%
(10)
0
0%
0
0
0%
0
3
89%
0
3
90%
0
3
0%
(10)
0
0%
0
4
92%
0
0
0%
0
0
0%
0
5
100%
0
5
100%
0
5
100%
0
5
100%
0
5
100%
0
5
100%
0
5
100%
0
5
66%
0
5
100%
0
5
100%
0
5
100%
0
5
100%
0
5
100%
0
5
100%
0
5
100%
0
5
100%
0
5
0%
0
0
0%
0
6
96%
0
7
90%
(10)
0
0%
0
0
0%
0
8
100%
0
8
56%
0
8
77%
0
8
100%
0
8
95%
0
8
87%
0
8
80%
0
8
84%
(5)
8
0%
(5)
8
26%
0
8
100%
0
8
80%
(6)
8
0%
(5)
8
0%
(6)
8
0%
(5)
8
100%
0
8
0%
0
0
0%
0
0
0%
0
9
94%
0
9
95%
0
9
97%
0
9
0%
(2)
0
0%
0
0
0%
0
10
95%
(7)
10
0%
(7)
10
99%
(8)
10
94%
0
10
0%
(8)
10
0%
0
0
0%
0
11
87%
0
12
0%
0
13
100%
0
14
100%
0
15
94%
0
16
96%
0
17
55%
(2)
18
0%
0
19
0%
0
0
0%
0
0
0%
0
20
100%
0
20
100%
0
20
100%
0
20
0%
0
0
0%
0
21
95%
0
22
86%
0
0
0%
0
0
0%
0
23
75%
0
23
95%
0
23
65%
0
23
61%
0
23
68%
0
23
69%
0
23
71%
0
23
58%
0
23
60%
0
23
85%
0
23
46%
0
23
0%
(3)
0
0%
0
0
0%
0
24
91%
0
24
63%
0
24
59%
0
24
77%
0
24
59%
0
24
65%
0
24
50%
0
24
72%
0
24
56%
0
24
69%
0
24
69%
0
24
0%
(3)
0
0%
0
25
94%
0
0
0%
0
0
0%
0
26
72%
0
26
68%
0
26
74%
0
26
71%
0
26
78%
0
26
83%
0
26
69%
0
26
57%
0
26
61%
0
26
67%
0
26
66%
0
26
57%
0
26
56%
0
26
66%
0
26
0%
(3)
0
0%
0
0
0%
0
27
91%
0
27
66%
0
27
60%
0
27
59%
0
27
71%
0
27
63%
0
27
63%
0
27
62%
0
27
66%
0
27
55%
0
27
63%
0
27
61%
0
27
67%
0
27
55%
0
27
60%
0
27
74%
0
27
0%
(3)
0
0%
0
28
100%
0
0
0%
0
0
0%
0
29
94%
0
29
74%
0
29
72%
0
29
71%
0
29
75%
0
29
57%
0
29
62%
0
29
85%
0
29
69%
0
29
71%
0
29
43%
0
29
69%
0
29
60%
0
29
0%
(3)
0
0%
0
30
63%
0
0
0%
0
0
0%
0
31
63%
0
31
40%
0
31
68%
0
31
73%
0
31
69%
0
31
54%
0
31
66%
0
31
62%
0
31
58%
0
31
67%
0
31
70%
0
31
58%
0
31
54%
0
31
64%
0
31
62%
0
31
0%
(3)
0
0%
0
0
0%
0
32
76%
0
32
78%
0
32
59%
0
32
74%
0
32
73%
0
32
65%
0
32
57%
0
32
64%
0
32
60%
0
32
66%
0
32
57%
0
32
60%
0
32
52%
0
32
63%
0
32
0%
(3)
0
0%
0
0
0%
0
33
77%
0
33
66%
0
33
68%
0
33
53%
0
33
54%
0
33
81%
0
33
57%
0
33
61%
0
33
81%
0
33
64%
0
33
79%
0
33
0%
(3)
0
0%
0
34
90%
0
0
0%
0
0
0%
0
35
72%
0
35
75%
0
35
73%
0
35
75%
0
35
68%
0
35
75%
0
35
77%
0
35
59%
0
35
60%
0
35
37%
0
35
72%
0
35
57%
0
35
72%
0
35
67%
0
35
47%
0
35
0%
(3)&(10)
0
0%
0
36
100%
0
37
95%
0
0
0%
0
0
0%
0
38
100%
0
38
100%
(2)
38
0%
(3)
0
0%
0
39
100%
0
40
99%
0
41
99%
0
42
100%
0
43
99%
0
44
0%
0
45
92%
0
46
100%
0
47
92%
0
48
85%
0
49
98%
0
50
100%
0
0
0%
0
0
0%
0
51
72%
0
51
89%
(12)
51
0%
0
51
0%
0
51
0%
0
51
0%
0
0
0%
0
52
100%
(2)
53
93%
0
54
100%
0
55
91%
0
56
87%
0
57
100%
0
0
0%
0
0
0%
0
58
92%
0
58
100%
0
58
52%
0
58
0%
0
0
0%
0
59
99%
0
0
0%
0
0
0%
0
60
77%
0
60
92%
0
60
100%
0
60
98%
0
60
98%
0
60
77%
0
60
100%
0
60
0%
0
0
0%
0
61
100%
0
62
96%
0
63
97%
0
64
98%
0
65
84%
0
66
90%
0
67
100%
0
68
98%
0
69
100%
0
70
95%
0
71
92%
0
72
100%
0
73
99%
(2)
74
71%
0
75
96%
0
76
100%
0
77
99%
0
78
100%
0
79
100%
0
80
92%
0
81
85%
0
82
99%
0
83
100%
0
84
95%
0
85
99%
0
86
94%
0
87
100%
0
0
0%
0
0
0%
0
88
99%
0
88
98%
0
88
100%
0
88
0%
0
0
0%
0
89
96%
0
90
94%
0
91
93%
0
92
100%
0
93
0%
0
94
94%
0
95
94%
0
96
100%
0
97
100%
0
98
94%
0
99
100%
0
100
100%
0
101
99%
0
102
0%
(3)&(10)
103
93%
(2)
104
99%
0
105
92%
0
106
97%
0
107
100%
0
108
71%
(2)
109
91%
0
110
99%
0
111
100%
(2)
112
88%
0
113
71%
(2)
114
98%
0
115
100%
0
116
89%
0
0
0%
0
0
0%
0
117
82%
0
117
96%
0
117
0%
0
0
0%
0
118
100%
0
119
69%
0
120
100%
0
121
100%
0
122
89%
0
123
100%
0
124
100%
0
125
100%
0
126
92%
0
127
95%
0
128
93%
0
129
90%
0
130
0%
0
131
100%
0
132
88%
(2)
133
100%
0
134
100%
0
135
100%
0
136
100%
0
137
87%
0
138
100%
0
139
95%
0
140
98%
0
141
47%
0
0
0%
0
0
0%
0
142
0%
0
142
0%
0
142
100%
(11)
0
0%
0
143
89%
0
144
100%
0
145
100%
0
146
96%
0
147
100%
0
148
94%
0
149
86%
0
150
80%
0
151
97%
(2)
152
68%
0
153
92%
0
154
100%
0
155
84%
0
156
100%
0
157
70%
0
158
99%
0
0
0%
0
0
0%
0
159
98%
0
159
86%
0
159
0%
0
0
0%
0
160
98%
0
161
100%
0
162
100%
0
163
100%
0
164
100%
0
165
72%
(2)
166
96%
0
167
100%
0
168
94%
0
169
98%
0
170
100%
0
171
100%
0
172
85%
(2)
173
0%
(3)
174
93%
0
175
100%
0
176
96%
0
177
100%
0
178
100%
0
179
0%
(3)&(10)
180
0%
(3)
181
97%
(2)
182
0%
(3)&(10)
183
0%
(3)&(10)
184
0%
(3)&(10)
185
0%
(3)
186
100%
0
187
100%
0
188
82%
0
189
98%
0
190
0%
(3)
191
94%
0
192
0%
(3)
193
0%
(3)
0
0
Totals
Prospectus ID
% Occ
%
Total Revenue
1
4%
20%
1
2%
22%
1
2%
13%
1
1
5%
13%
1
17%
0
0%
0%
2
10%
- -9%
0
0%
0%
0
0%
0%
3
9%
- -2%
3
0%
3%
3
- -1%
0
0%
0%
4
3%
18%
0
0%
0%
0
0%
0%
5
5%
2%
5
5%
6%
5
5%
9%
5
5%
- -5%
5
5%
15%
5
5%
0%
5
5%
11%
5
- -27%
11%
5
5%
- -8%
5
5%
- -8%
5
5%
12%
5
5%
10%
5
5%
- -21%
5
5%
- -4%
5
5%
10%
5
0%
5%
5
4%
0
6
8%
0%
7
0%
1%
0
0
8
8%
36%
8
- -40%
- -7%
8
- -17%
26%
8
7%
13%
8
4%
4%
8
- -6%
18%
8
- -16%
- -2%
8
- -11%
5%
8
8
- -71%
- -27%
8
5%
9%
8
- -5%
- -15%
8
8
8
8
8%
7%
8
6%
0
0
9
2%
- -4%
9
0%
1%
9
10%
- -7%
9
- -3%
0
0
10
4%
9%
10
10
4%
11%
10
0%
6%
10
10
9%
0
11
1%
17%
12
13
5%
- -12%
14
8%
14%
15
13%
8%
16
3%
37%
17
- -40%
- -12%
18
19
0
0
20
5%
- -15%
20
5%
- -19%
20
5%
- -8%
20
- -13%
0
21
3%
7%
22
- -7%
0%
0
0
23
41%
- -9%
23
99%
10%
23
- -34%
1%
23
- -24%
5%
23
15%
- -2%
23
0%
2%
23
- -3%
- -8%
23
- -28%
8%
23
6%
1%
23
18%
10%
23
- -46%
- -5%
23
0%
0
0
24
- -3%
5%
24
22%
12%
24
- -22%
- -18%
24
31%
10%
24
- -11%
- -18%
24
- -7%
- -1%
24
- -24%
- -1%
24
12%
11%
24
- -10%
- -15%
24
9%
11%
24
0%
21%
24
2%
0
25
0%
7%
0
0
26
0%
- -19%
26
19%
15%
26
11%
6%
26
10%
8%
26
13%
19%
26
24%
20%
26
24%
- -8%
26
- -26%
- -2%
26
0%
- -7%
26
- -11%
4%
26
- -23%
9%
26
- -13%
- -5%
26
- -18%
- -6%
26
- -12%
0%
26
2%
0
0
27
36%
7%
27
9%
- -2%
27
- -13%
- -4%
27
- -31%
11%
27
4%
8%
27
- -5%
- -3%
27
- -1%
- -10%
27
- -8%
- -9%
27
18%
- -8%
27
- -27%
- -3%
27
14%
4%
27
- -7%
22%
27
27%
- -2%
27
- -6%
- -9%
27
- -4%
14%
27
4%
2%
27
1%
0
28
5%
1%
0
0
29
27%
6%
29
- -26%
- -4%
29
4%
- -8%
29
1%
- -4%
29
25%
17%
29
- -26%
- -1%
29
10%
- -6%
29
10%
- -3%
29
- -24%
11%
29
17%
- -6%
29
- -34%
9%
29
- -12%
- -2%
29
- -6%
14%
29
1%
0
30
3%
- -28%
0
0
31
- -4%
- -7%
31
- -46%
11%
31
4%
- -7%
31
25%
9%
31
- -4%
- -4%
31
- -15%
- -18%
31
4%
0%
31
5%
3%
31
- -17%
1%
31
11%
17%
31
16%
10%
31
- -20%
- -2%
31
- -12%
20%
31
22%
12%
31
3%
4%
31
2%
0
0
32
14%
12%
32
45%
7%
32
- -2%
0%
32
25%
6%
32
11%
3%
32
- -4%
10%
32
- -6%
- -2%
32
- -18%
- -4%
32
- -4%
0%
32
- -13%
3%
32
- -10%
- -2%
32
- -23%
2%
32
- -19%
- -17%
32
12%
1%
32
2%
0
0
33
14%
- -1%
33
23%
- -20%
33
- -15%
- -6%
33
- -38%
2%
33
- -9%
48%
33
2%
10%
33
- -28%
3%
33
- -25%
2%
33
8%
15%
33
12%
15%
33
29%
- -6%
33
2%
0
34
- -4%
12%
0
0
35
14%
6%
35
- -1%
29%
35
2%
23%
35
- -2%
14%
35
6%
- -6%
35
42%
5%
35
90%
6%
35
- -13%
- -4%
35
- -18%
- -5%
35
- -41%
- -8%
35
18%
- -5%
35
- -24%
- -15%
35
- -5%
39%
35
6%
- -8%
35
- -27%
- -12%
35
4%
0
36
4%
- -1%
37
10%
8%
0
0
38
0%
- -53%
38
0%
- -53%
38
- -53%
0
39
11%
12%
40
4%
- -20%
41
5%
11%
42
11%
- -23%
43
4%
5%
44
45
- -3%
- -4%
46
9%
5%
47
2%
17%
48
- -4%
9%
49
14%
16%
50
8%
57%
0
0
51
5%
9%
51
9%
263%
51
51
51
51
11%
0
52
12%
- -1%
53
- -1%
0%
54
5%
18%
55
3%
- -7%
56
- -4%
4%
57
5%
15%
0
0
58
9%
36%
58
5%
- -3%
58
- -45%
12%
58
19%
0
59
4%
- -2%
0
0
60
- -15%
7%
60
- -2%
3%
60
5%
14%
60
9%
8%
60
7%
4%
60
- -4%
- -9%
60
5%
7%
60
6%
0
61
6%
- -45%
62
1%
10%
63
4%
10%
64
5%
21%
65
- -10%
- -23%
66
- -5%
3%
67
5%
- -16%
68
1%
10%
69
7%
9%
70
0%
0%
71
3%
- -53%
72
8%
11%
73
5%
11%
74
- -25%
5%
75
1%
7%
76
18%
- -11%
77
6%
0%
78
4%
4%
79
5%
15%
80
- -1%
6%
81
- -1%
- -2%
82
4%
0%
83
5%
3%
84
2%
6%
85
14%
9%
86
2%
6%
87
5%
- -9%
0
0
88
4%
0%
88
3%
2%
88
5%
3%
88
1%
0
89
1%
- -3%
90
0%
4%
91
- -1%
- -53%
92
5%
5%
93
- -11%
94
11%
19%
95
3%
14%
96
6%
2%
97
5%
10%
98
1%
2%
99
8%
11%
100
11%
2%
101
11%
27%
102
103
0%
- -4%
104
5%
- -4%
105
0%
38%
106
4%
6%
107
3%
35%
108
- -20%
- -23%
109
1%
- -3%
110
5%
- -3%
111
19%
- -6%
112
- -7%
- -1%
113
- -24%
- -1%
114
3%
- -48%
115
5%
1%
116
- -3%
6%
0
0
117
- -13%
9%
117
1%
28%
117
16%
0
118
6%
7%
119
- -17%
25%
120
5%
5%
121
5%
- -10%
122
1%
- -2%
123
11%
20%
124
5%
6%
125
11%
6%
126
2%
12%
127
1%
- -1%
128
- -1%
- -1%
129
- -5%
4%
130
- -35%
131
12%
9%
132
1%
- -6%
133
5%
4%
134
5%
4%
135
5%
28%
136
5%
10%
137
- -7%
- -7%
138
5%
4%
139
0%
- -2%
140
3%
31%
141
- -51%
6%
0
0
142
142
142
11%
- -9%
0
143
- -1%
6%
144
34%
44%
145
5%
- -13%
146
2%
9%
147
15%
8%
148
11%
8%
149
- -9%
2%
150
- -16%
4%
151
2%
- -16%
152
0%
- -3%
153
1%
7%
154
5%
- -45%
155
- -7%
2%
156
5%
12%
157
6%
36%
158
7%
- -15%
0
0
159
7%
11%
159
- -8%
3%
159
8%
0
160
5%
32%
161
5%
26%
162
7%
4%
163
6%
- -2%
164
5%
14%
165
- -7%
- -5%
166
3%
9%
167
13%
- -37%
168
2%
3%
169
3%
12%
170
7%
4%
171
11%
- -46%
172
- -9%
- -12%
173
174
3%
19%
175
11%
36%
176
7%
- -24%
177
5%
- -27%
178
13%
- -12%
179
180
181
2%
2%
182
183
184
185
- -80%
186
5%
- -21%
187
5%
23%
188
- -14%
144%
189
6%
4%
190
191
- -1%
11%
192
- -80%
193
0
0
0
0
Totals
0
Prospectus ID
DSCR
1
0%
1
0%
1
0%
1
0%
1
0%
1
21%
0
0%
2
55%
0
0%
0
0%
3
3
3
- -1%
0
0%
4
27%
0
0%
0
0%
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
- -3%
0
6
0%
7
0%
0
0
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
11%
0
0
9
9
9
9
- -23%
0
0
10
10
10
10
10
0
0
0
10
- -8%
0
11
31%
12
0%
13
- -9%
14
29%
15
8%
16
35%
17
- -17%
18
19
0
0
20
20
20
20
0
21
- -7%
22
0%
0
0
23
23
23
23
23
23
23
23
23
23
23
23
48%
0
0
24
24
24
24
24
24
24
24
24
24
24
24
58%
0
25
3%
0
0
26
26
26
26
26
26
26
26
26
26
26
26
26
26
26
63%
0
0
27
27
27
27
27
27
27
27
27
27
27
27
27
27
27
27
27
52%
0
28
20%
0
0
29
29
29
29
29
29
29
29
29
29
29
29
29
29
57%
0
30
- -14%
0
0
31
31
31
31
31
31
31
31
31
31
31
31
31
31
31
31
51%
0
0
32
32
32
32
32
32
32
32
32
32
32
32
32
32
32
70%
0
0
33
33
33
33
33
33
33
33
33
33
33
33
56%
0
34
3%
0
0
35
35
35
35
35
35
35
35
35
35
35
35
35
35
35
35
56%
0
36
3%
37
- -10%
0
0
38
38
38
0%
0
39
18%
40
0%
41
15%
42
0%
43
7%
44
45
- -9%
46
7%
47
23%
48
1%
49
12%
50
0%
0
0
51
51
51
51
51
51
8%
0
52
- -23%
53
- -2%
54
26%
55
- -15%
56
- -10%
57
27%
0
0
58
58
58
58
0
59
- -15%
0
0
60
60
60
60
60
60
60
60
13%
0
61
0%
62
20%
63
6%
64
11%
65
0%
66
5%
67
- -6%
68
0%
69
24%
70
- -4%
71
0%
72
29%
73
14%
74
7%
75
3%
76
0%
77
- -10%
78
6%
79
0%
80
8%
81
- -7%
82
- -17%
83
1%
84
22%
85
17%
86
6%
87
- -11%
0
0%
0
88
88
88
88
- -4%
0
89
- -8%
90
- -5%
91
0%
92
2%
93
0%
94
37%
95
20%
96
2%
97
- -14%
98
- -7%
99
0%
100
0%
101
22%
102
0%
103
- -55%
104
- -14%
105
25%
106
2%
107
16%
108
- -77%
109
- -11%
110
0%
111
- -36%
112
8%
113
- -22%
114
0%
115
- -2%
116
- -2%
0
0
117
117
117
43%
0
118
3%
119
- -13%
120
7%
121
- -10%
122
- -3%
123
40%
124
- -7%
125
- -11%
126
9%
127
- -1%
128
- -5%
129
3%
130
0%
131
2%
132
- -16%
133
4%
134
10%
135
23%
136
5%
137
0%
138
9%
139
12%
140
51%
141
- -12%
0
0
142
142
142
0
143
0%
144
#VALUE!
145
- -17%
146
21%
147
7%
148
12%
149
- -8%
150
0%
151
- -21%
152
- -6%
153
- -3%
154
0%
155
21%
156
- -1%
157
0%
158
0%
0
0%
0
159
159
159
13%
0
160
0%
161
43%
162
10%
163
- -1%
164
13%
165
- -24%
166
- -16%
167
0%
168
- -5%
169
0%
170
- -4%
171
0%
172
- -35%
173
0%
174
25%
175
- -3%
176
0%
177
0%
178
- -24%
179
0%
180
0%
181
- -23%
182
0%
183
0%
184
0%
185
186
0%
187
47%
188
0%
189
- -16%
190
0%
191
- -10%
192
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
9
Multifamily
Various
17
Retail - Anchored
San Antonio
52
Retail - Anchored
Woodland Hills
103
Healthcare - Nursing
Santa Paula
108
Healthcare - Nursing
Pittsburgh
111
Office
Winston-Salem
113
Retail - Anchored
Gretna
151
Multifamily
Chicago
165
Retail - Anchored
Arcata
172
Mobile Home Park
Harker Heights
178
Retail - Anchored
East Brunswick
181
Multifamily
New York
Total:
0
0
Prospectus ID
State
Stated Principal Balance
9
Various
26,367,385
17
TX
12,285,263
52
CA
6,634,894
103
CA
3,151,258
108
PA
2,999,156
111
NC
2,899,959
113
LA
2,566,747
151
IL
1,532,172
165
CA
1,337,737
172
TX
1,125,605
178
NJ
928,306
181
NY
735,461
Total:
0
62,563,942
0
0
0
Prospectus ID
Paid Thru Date
Maturity Date
9
12/11/99
10/11/27
17
12/11/99
07/11/28
52
12/11/99
9/11/2023
103
11/11/99
9/11/2023
108
12/11/99
08/11/25
111
12/11/99
09/11/23
113
12/11/99
4/11/2023
151
12/11/99
09/11/28
165
12/11/99
06/11/23
172
12/11/99
05/11/28
178
12/11/99
06/11/28
181
12/11/99
07/11/28
Total:
0
0
Prospectus ID
% Current DSCR
9
1.01
17
1.27
52
1.40
103
0.98
108
0.41
111
1.05
113
1.48
151
1.41
165
1.41
172
1.08
178
1.36
181
1.39
Total:
0
0
0
Prospectus ID
Comment / Reason on Watch List
9
Current DSCR is based on trailing twelve months through 3/31/99 and is 21%
below underwriting. Revenues for the trailing twelve months are down 4%.
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 represents 26% of the gross leaseable area.
52
Current DSCR is based on trailing twelve months through 3/31/99 and is 23%
below underwriting. Occupancy as of March 1999 is 100% and revenues for the
trailing twelve months are in line with underwriting.
103
Current DSCR is based on trailing twelve months through 3/31/99 and is 58%
below underwriting. Revenue is only 4% below underwriting.
108
Current DSCR is based on trailing twelve months through 3/31/99 and is 32%
below underwriting. Revenues are 12% below underwriting.
111
Current DSCR is based on trailing twelve months through 12/31/98 and is 21%
below underwriting. Revenues are in line with underwriting.
113
Current DSCR is based on trailing twelve months through 3/31/99 and is 24%
below underwriting. Occupancy as of March 1999 is 100%
151
Current DSCR is based on trailing twelve months through 6/30/99 and is 21%
below underwriting. Occupancy as of 6/30/99 is 97%.
165
Current DSCR is based on trailing twelve months through 6/30/99 and is 24%
below underwriting.
172
Current DSCR is based on trailing twelve months through 3/31/99 and is 25%
below underwriting.
178
DSCR has declined 28% since underwriting, however occupancy is 100%. Borrower
has stated that rollovers in 1998 were considerable plus TI expenses.
181
Current DSCR is based on trailing twelve months through 6/30/99 and is 27%
below underwriting.
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
