|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: E CRUITER COM INC, F-1, 1999-09-22 |
Next: LINUXONE INC, S-1, 1999-09-22 |
<PAGE>
8-K
Current Report
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 (Date of earliest event reported): September 20, 1999
HELLER FINANCIAL COMMERCIAL MORTGAGE ASSET CORP.
(Exact name of registrant as specified in its charter)
DELAWARE 333-44299 36-4202202
(State or other Jurisdiction (Commission (I.R.S. Employer
Incorporation) File Number) Identification Number)
---------------------
500 West Monroe Street
Chicago, Illinois 60661
(principal executive offices)
(312) 441-7000
<PAGE>
Item 5. OTHER EVENTS
- ---------------------
Description of the Certificates
Heller Financial Commercial Mortgage Asset Corp. (the "Depositor") will
cause to be filed with the Securities and Exchange Commission (the "Commission")
pursuant to the Commission's Rule 424 a Prospectus Supplement and the Prospectus
filed as part of Registration Statement, File No. 333-44299, in connection with
the Depositor's issuance of a series of certificates, entitled Commercial
Mortgage Pass- Through Certificates, Series 1999 PH-2 (the "Certificates"), to
be issued pursuant to a Pooling and Servicing agreement among the Depositor, and
a master servicer, special servicer and trustee to be determined.
Collateral Term Sheets
Prudential Securities Incorporated as underwriter of certain of the
Certificates (the "Underwriter") has provided certain prospective purchasers of
the Certificates with certain collateral term sheets (the "Collateral Term
Sheets") in written form, which Collateral Term Sheets are in the nature of data
tables and term sheet information relating to the assets of the trust fund in
which the Certificates represent beneficial ownership based on collateral
information provided by Heller Financial Capital Funding, Inc., Residential
Funding Corporation and Prudential Mortgage Capital Funding, LLC.
The information contained herein and in Exhibit 99 (a) will be
superseded by the description of collateral in the above-mentioned Prospectus
Supplement, and (b) supersedes the information in all prior Collateral Term
Sheets provided to prospective purchasers of the Certificates.
Item 7. FINANCIAL STATEMENTS AND EXHIBITS
- ------------------------------------------
(a) Not applicable
(b) Not applicable
(c) Exhibits
EXHIBIT NO. 99 DESCRIPTION
- --------------------------
Collateral Term Sheets (as defined in Item 5) that have been provided
by the Underwriter to certain prospective purchasers of the Offered
Certificates.
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
Dated: September 22, 1999
HELLER FINANCIAL COMMERCIAL
MORTGAGE ASSET CORP.
By: /s/ Thomas J. Bax
Name: Thomas J. Bax
Title: Vice President
<PAGE>
PROSPECTIVE INVESTORS ARE ADVISED TO READ CAREFULLY, AND SHOULD RELY SOLELY
ON, THE FINAL PROSPECTUS SUPPLEMENT RELATING TO THE PRELIMINARY PROSPECTUS
SUPPLEMENT DATED , 1999 ("PRELIMINARY PROSPECTUS SUPPLEMENT"), WHICH IS
SUBJECT TO COMPLETION, TO THE PROSPECTUS DATED , 1999 (TOGETHER, THE
"PROSPECTUS") RELATING TO THE CERTIFICATES REFERRED TO BELOW IN MAKING THEIR
INVESTMENT DECISION.
The information contained in this diskette is an electronic copy of certain
of the information set forth on Annex A to the Preliminary Prospectus Supplement
relating to the Heller Financial Commercial Mortgage Asset Corp Commercial
Mortgage Pass-Through Certificates, Series 1999-PH2 (the "Certificates") and
should be reviewed only in conjunction with a careful review of the Prospectus.
Such information does not include any information relating to the structure of
the Certificates and does not include all relevant information relating to the
underlying Mortgage Loans. Such information is set forth in the Prospectus, and
particular attention should be paid to the risks and special considerations
associated with an investment in the Certificates described in the Prospectus.
The information contained in this diskette should not be viewed as projections,
forecasts, predictions or opinions with respect to value. See "DESCRIPTION OF
THE MORTGAGE POOL-Certain Characteristics of the Mortgage Pool Other
Information" for a listing of the assumptions used in preparing such
information.
Any information contained in this diskette and in the Preliminary
Prospectus Supplement is subject to completion or amendment. Furthermore, any
information contained in this diskette will be more fully described in the Final
Prospectus Supplement, and such information will be fully superseded by the
information set forth in the Final Prospectus Supplement. Prior to making any
investment decision, a prospective investor shall receive and should carefully
review the Prospectus. NOTHING IN THIS DISKETTE SHOULD BE CONSIDERED AN OFFER TO
SELL OR A SOLICITATION OF AN OFFER TO BUY THE NEW CERTIFICATES. NOTE: THIS DISK
CONTAINS A "READ ONLY" FILE VERSION OF ANNEX A in Microsoft Excel 7.0a. Please
follow these steps to create a file that can be edited.
1. Highlight all cells on this Annex A tab of the "Prelim HFCMC 1999-PH2v3.xls"
file.
2. "Copy" the highlighted worksheet cells.
3. Select "New" file from the menu and then "Paste" these cells on the "New"
file.
4. Your "New" file should contain the "Read-Only" data provided on this tab of
the diskette; this "New" file can be edited and saved.
<PAGE>
THIS ANNEX SUPERSEDES ANY PREVIOUS ANNEX, AND WILL BE SUPERSEDED BY THE
COLLATERAL INFORMATION IN ANY SUBSEQUENT ANNEX OR IN THE FINAL PROSPECTUS
SUPPLEMENT. THIS PAGE MUST BE ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT
RECEIVE SUCH A DISCLAIMER, PLEASE CONTACT YOUR PRUDENTIAL SECURITIES
INCORPORATED FINANCIAL ADVISOR IMMEDIATELY. THE SECURITIES DESCRIBED HEREIN ARE
OFFERED ONLY PURSUANT TO A DEFINITIVE FINAL PROSPECTUS SUPPLEMENT. PROSPECTIVE
INVESTORS WHO CONSIDER PURCHASING ANY SUCH SECURITIES SHOULD MAKE THEIR
INVESTMENT DECISION BASED ONLY UPON THE INFORMATION PROVIDED THEREIN.
CAPITALIZED TERMS USED BUT NOT DEFINED HEREIN HAVE THE MEANINGS GIVEN TO SUCH
TERMS IN THE FINAL PROSPECTUS SUPPLEMENT.
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Loan
Number Originator Property Name Property Address
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
97235 Heller Financial Pinewood Apartments 1855 East Rose St.
97245 Heller Financial WHARFSIDE Powerline Road and SW 18th Street
97266 Heller Financial MONEY SAVER SSF 3915 Martin Way East
97273 Heller Financial LAPORTE VILLAGE 1083 East State Road 2
97277 Heller Financial PARADISE COVE 28128 West Pacific Coast Highway
97362 Heller Financial LOTT-A-STORAGE 651 South Rowlett
97367 Heller Financial LOCK-N-KEY 3222 North Shiloh Road
97449 Heller Financial QUIET ACRES MHP Orchard & Pheasant Hill Road
97500 Heller Financial WESTOAKS SSF 2505 Townsgate Road
97574 Heller Financial REGENT SUN OAK 7241 Canelo Hills Drive
97677 Heller Financial A-AMERICAN RENO 2075 Valley Road
98112 Heller Financial TIMBERS APTS. 315 Birchrun Drive
98142 Heller Financial OFFICE MAX Cloverleaf Pkwy.
98366 Heller Financial PARK VILLAGE 5200-5300 Excelsior Blvd.
98386 Heller Financial TOYS R' US CTR 8014-50 South Cicero
98394 Heller Financial KAHANA GATEWAY 4465 Honoapiilini Highway
98438 Heller Financial RIVERBEND APTS. 17525 80th Avenue NE
98480 Heller Financial Dangel Portfolio-Centre 821-833 Beacon Street
98518 Heller Financial Kinko/Souper Salad 4120-4130 N. Freeway
98528 Heller Financial The Veranda 814 A1A
98558 Heller Financial Office Depot-Corpus Christi 1733 S. Staples Street
98560 Heller Financial LAKELAND RV 900 Old Combee Rd
98578 Heller Financial Office Depot-New Braunfels 1050 IH-35N
98580 Heller Financial COPPERFIELD 200 Saluda River Road
98594 Heller Financial WALGREENS-VEGAS NEC Eastern Ave. and Tropicana Ave.
98644 Heller Financial PARK VLG GROUND 5200-5300 Excelsior Blvd.
98764 Heller Financial 3209 10th Street 3209 West 10th Street
99002 Heller Financial Complete Self Storage 3800 Highway 80
99004 Heller Financial Rocky Falls Apartments 1930 Rocky Falls Road
99006 Heller Financial 444 West Ocean Blvd. 444 West Ocean Boulevard
99008 Heller Financial 110 Pine Avenue 110 Pine Avenue
99010 Heller Financial Harbor Lakes SSF 4110 Harbor Creek Drive
99012 Heller Financial Yarrow Resort & Conference Center 1800 Park Avenue
99018 Heller Financial Park Center Office Plaza- IN 5201-5281 Fountain Drive
99020 Heller Financial Broomfield Plaza Shopping Center 5105 W. 120th Avenue
99024 Heller Financial Mission Plaza Shopping Center 6873-6925 Mission Street
99026 Heller Financial Hyde Park Self Storage 1641-1645 Hyde Park Ave.
99028 Heller Financial Exchange @ Sandy Plains 1425 Sandy Plains Road
99032 Heller Financial Kings Inn Apartments 3815 Martin Luther King Jr. Drive
99038 Heller Financial Las Vegas Chinatown Plaza 4255 Spring Mountain Road
99040 Heller Financial Cherry Star Apartments 55 North Cherry Avenue
99042 Heller Financial Rockwall Town Center 2302-2350 Greencrest Boulevard
99044 Heller Financial Coachville 3423 Carpenter Road
99046 Heller Financial Pleasantville MHC 1045 Nadeau Road
99048 Heller Financial Mohawk Mobile Home Park 28495 Joy Road
99050 Heller Financial East Springs Center 2328, 2338 & 2348 East Springs Dr.
99054 Heller Financial Villages of Old Farm 8098 Westheimer Road
99058 Heller Financial Regal Court I & II 27472 and 27550 Schoenherr
99060 Heller Financial CompUSA Retail Center 12135 Jefferson Avenue
99062 Heller Financial Blockbuster Video - Richmond SWC Forest Hill Ave. & Westover Hills Blvd.
99068 Heller Financial Sierra Southwest Point2 9630 Clarewood Srive
99070 Heller Financial Highgate House Wenatchee 1320 South Miller Street
99072 Heller Financial Highgate House Great Falls 300 11th Avenue South
99074 Heller Financial OfficeMax - Killeen, TX 1800 Lowe's Boulevard
99076 Heller Financial Whispering Pines Apartments 2151 Aurelius Road
99080 Heller Financial Meadows Apartments 1500 N. Bluegrove Road
99082 Heller Financial Meadowbrook Gardens Apartments 2324 Meadowbrook Gardens Drive
99084 Heller Financial Galen Court Apartments 8770 and 8780 Galen Court
99086 Heller Financial 475 Fifth Avenue 475 Fifth Avenue
99088 Heller Financial Cedar Village Apts 6230 South 129th Street
99090 Heller Financial Drakes Creek Shopping Center 170 East Main Street
99092 Heller Financial Salem Self Storage South 1561 S.E. Wiltsey Road
99094 Heller Financial The Sports Authority (Boca Raton, FL) 20851 State Road 7
99096 Heller Financial Stonington Business Center-Perm 2155 Stonington Business Park
99102 Heller Financial Tannery Office Park 600 W. Virginia Street
99104 Heller Financial American Pacific Prof Park I 225 Hospitality Lane
99106 Heller Financial The Sports Authority (Naples, FL) 2505 Pine Ridge Road
99108 Heller Financial Crystal Lake Shopping Center 4725-4801 Northwest Hwy
99110 Heller Financial Will-Store SSF 4959 Southfront Road
99116 Heller Financial Sundance Office (Citrus Heights, CA) 6939 Sunrise Blvd.
99118 Heller Financial 306 Walnut 306 Walnut Avenue
99122 Heller Financial Ross & Hillsdale Shopping Center 3350 Ross/1777-1791 Hillsdale Sts
99124 Heller Financial American Self Storage - Paso Robles 820 28th Street
99126 Heller Financial Equinox Apts. 27600 Kings Manor Drive
99132 Heller Financial Durango Springs Plaza SWC Durango Drive
99134 Heller Financial Rainbow Village Automotive Center NMC Rainbow/Russell
99136 Heller Financial Barratt-Ritchie Block 4 Harrison St
99138 Heller Financial Hardman House Inn 917 North Carson (Hwy 395)
99140 Heller Financial Shanalee Plaza 1990 Westwood Blvd
99142 Heller Financial Sport Shoe Shopping Center Mill Creek Parkway
99150 Heller Financial Almeda Business Center 2500 Almeda Ave
99152 Heller Financial The Sports Authority - Ft. Lauderdale 1901 North Federal Highway
99156 Heller Financial Evergreen Villa MHC 1681 North 2nd Drive
99158 Heller Financial Drug Emporium 770 West Bedford Euless Road
99162 Heller Financial Pier 1 - Jensen Beach, FL 3520 NW Federal Highway
99164 Heller Financial Pier 1 - San Jose, CA 1009 Blossom Hill Rd
99166 Heller Financial Pier 1 - Arlington, TX 4145 S. Cooper Street
99168 Heller Financial Pier 1 - Silverdale, WA 3235 NW Plaza Street
99170 Heller Financial American Pacific Prof Park II 325 W Hospitality Lane
99992 Heller Financial Bent Tree Apartments 149 Hickory Hollow Terrace
6102892 Prudential Mortgage Capital Valencia Marketplace, Community Center 25720-25970 North The Old Road
6102986 Prudential Mortgage Capital Lakeside Village Apartments 2530 Chelsea Drive
6103426 Prudential Mortgage Capital Bear Creek Apartments, Phase I 1295 Holland Parkway
6103427 Prudential Mortgage Capital Spring Glade Apartments 2232 North Spring Glade
6103469 Prudential Mortgage Capital Cedarwood Apartments 746-A Walker Road
6103480 Prudential Mortgage Capital Big Kmart 2100 South Randall Road
6103481 Prudential Mortgage Capital Northwest Square Shopping Center 6660 Sawmill Road
6103483 Prudential Mortgage Capital Magnolia Square Shopping Center 2005-2015 Crow Canyon Place
6103486 Prudential Mortgage Capital Shurgard of Greenwood 1628 Campbell Lane
6103487 Prudential Mortgage Capital Worthington Apartments 4011 36th Court
6103490 Prudential Mortgage Capital Cincinnati Marketplace 3670 Werk Road
6103491 Prudential Mortgage Capital Sandpiper Apartments 5121 Ryan Road
6103493 Prudential Mortgage Capital Candlewood Suites 3133 NE Shute Road
6103494 Prudential Mortgage Capital Candlewood Suites 5535 Johnson Drive
6103503 Prudential Mortgage Capital Load King Manufacturing Company 1357 West Beaver Street, (and three others)
6103518 Prudential Mortgage Capital Crystal Tree Centre 1201 U.S. Highway 1
6103538 Prudential Mortgage Capital Ewell Station Shopping Center 5601 Richmond Road
6103542 Prudential Mortgage Capital Rite Aid Pharmacy 6403-6405 El Cajon Boulevard
6103548 Prudential Mortgage Capital River Mill Apartments 199 Stone Mill Run
6103551 Prudential Mortgage Capital The Barlow Building 5454 Wisconsin Avenue
6103567 Prudential Mortgage Capital Harvard Park Townhomes 505-555 Harvard Lane and 3795 Table Mesa Drive
6103604 Prudential Mortgage Capital Crossings at Halls Ferry 10805-10990 New Halls Ferry Road
6103611 Prudential Mortgage Capital Davis Commons Shopping Center 500 First Street
6103623 Prudential Mortgage Capital North Mall 68-100 Old Riverhead Road
6103624 Prudential Mortgage Capital Collegetown Center 139-159 Dryden Road
6103653 Prudential Mortgage Capital Shadyside Inn Apartments 5405-5415 Fifth Avenue
6103661 Prudential Mortgage Capital Centre 71 and Centre 71 Annex 8202-8280 and 7825-7879 East 71st Street
6103680 Prudential Mortgage Capital Westwood Business Park 1801 Royal Lane
6103682 Prudential Mortgage Capital Econo Lodge 1520 North 84th Drive
6103683 Prudential Mortgage Capital Comfort Inn - Bell Road 1711 West Bell Road
6103684 Prudential Mortgage Capital Comfort Inn - Black Canyon 5050 North Black Canyon Highway
6103685 Prudential Mortgage Capital Stater Plaza 130-276 Stetson Avenue
6103687 Prudential Mortgage Capital 607 Market Street 607 Market Street
6103688 Prudential Mortgage Capital Colonial Village at Stockbridge 50 Evergreen Way
6103689 Prudential Mortgage Capital Colonial Grand at River Hills 6900 Aruba Avenue
6103690 Prudential Mortgage Capital Colonial Grand at Ponte Vedra 125 Great Harbour Way
6103691 Prudential Mortgage Capital Colonial Village at Cahaba Heights 2901 Crowne Ridge Drive
6103692 Prudential Mortgage Capital Colonial Grand at Barrington Club 301 Barrington Hall Drive
6103693 Prudential Mortgage Capital Colonial Grand at Mountain Brook 3251 Overton Road
6103698 Prudential Mortgage Capital Vancouver Warehouse 7016 NE 40th Avenue
6103699 Prudential Mortgage Capital Key Bank Building 159 South Main Street
6103708 Prudential Mortgage Capital Level 3 Communications Building 360 Lake Destiny Drive
6103715 Prudential Mortgage Capital Richfield Court
6103718 Prudential Mortgage Capital Cypress Pointe Apartments 5119 East Fletcher Avenue
6103719 Prudential Mortgage Capital Hampton Woods Apartments 1800 Hampton Crossing
6103721 Prudential Mortgage Capital Best Buy 1480 Fitzgerald Drive
6103730 Prudential Mortgage Capital Best Buy 9355 Atlantic Boulevard
6103734 Prudential Mortgage Capital Rimrock Apartments 8420 Buckland Street
6103735 Prudential Mortgage Capital Redlands Apartments 1075 West State Street
6103740 Prudential Mortgage Capital Sunset Square Shopping Center NW Walker Road and NW 185th Avenue
99-5-001 RFC Montara Properties 7105 S.W. Montara Parkway
99-5-002 RFC Lawndale Plaza 6301-95 Oxford Avenue
99-5-003 RFC Central Properties 3200 South Central
99-5-004 RFC NALC Office Building 20547 Waverly Court
99-5-006 RFC Compo I Shopping Center 379-397 Post Road East
99-5-007 RFC Diplomatic Towers 100 - 101 Seabreeze Drive
99-5-008 RFC Tuckernuck Square Shopping Center 9004-9070 West Broad Street
99-5-009 RFC Emory Village Shopping Center 1556 N. Decatur Road
99-5-010 RFC Gainesville Mall 2564 NW 13th Street
99-5-011 RFC Moore Court Apartments 230-386 Moore Court, 205-295 Glen Street
99-5-012 RFC Rocky Point Apartments 3100 Southwest 35th Place
99-5-013 RFC Stelton Shopping Center 1665 Stelton Road
99-5-014 RFC King Office Building 3720 Martin Luther King Jr. Ave., SE
99-5-015 RFC Springfield Boulevard Retail 6154 - 6158 Springfield Blvd
99-5-017 RFC Franklin Plaza Shopping Center 166-206 New Hyde Park Road
99-5-018 RFC OfficeMax 379 West Main Rd
99-5-019 RFC Topanga Lassen Plaza 9901-9935 Topanga Cyn. Blvd.
99-5-020 RFC Chadwick Corners Shopping Center 635-641 Spartanburg Highway
99-5-021 RFC Professional 75th, Inc. 2 East 75th Street
99-5-022 RFC Bradford Village Shopping Center 697 Bass Drive
99-5-023 RFC Park Square 2407 15th Street, N.W.
99-5-024 RFC Guerrero Village Retail & Office Center 3751 Southern Boulevard
99-5-025 RFC Highland Park Village East Side of Highland Avenue Extension
99-5-026 RFC Mission Square Retail Center 9735 Old St. Augustine Road
99-5-030 RFC Shreveport Shopping Center 1655 East Burt Koons Industrial Loop
99-5-031 RFC Walnut - Chestnut Apartments 322 E. 23rd Street
99-5-032 RFC CVS Drug Store 4418 Emerson Avenue
99-5-033 RFC Pomerado Auto Center 13502-13510 Pomerado Road
99-5-034 RFC Northside III 3406 W Foster, 2027 N Sheffield, 2228 N Sawyer
99-5-035 RFC Midway Plaza 170 Flanders Road
99-5-036 RFC Camden Court Apartments 14550 Fonmeadow
99-5-037 RFC Sauk Village Plaza Sauk Trail and Torrance Ave.
99-5-038 RFC Polar Heated Storage 1524 East Dowling Road
99-5-039 RFC Lock It Up 495 N King Street
99-5-040 RFC University Plaza Apartments 607 North Grand
99-5-041 RFC Sunny Knoll Apartments 115, 117 &121 North Street
99-5-042 RFC Hudson Valley Apartments 41 Brookfield Road
99-5-043 RFC Security U Stor-It 3616 South U.S. Highway 1
99-5-044 RFC Rite Aid SC-St. Clair Little Mack Ave. & 12 Mile Rd.
99-5-045 RFC Rite Aid SC-Harrison 28326-28380 South River Road
99-5-046 RFC 1870-90 S. Western Ave. 1870-90 S. Western Ave.
99-5-050 RFC The Laurestelle 230 East 27th Street
99-5-051 RFC Elmwood Gardens Apartments 100 Harlan Drive
99-5-052 RFC 420 Clinton Avenue 420 Clinton Avenue
99-5-053 RFC 165-171 Meserole Street Apartments 165-171 Meserole Street
99-5-054 RFC Peppermill 907 Benge Drive
99-5-055 RFC 233 Jamaica Avenue 233 Jamaica Avenue
99-5-056 RFC Eastbank Quads 3836 East Watkins Street
99-5-057 RFC Meadow Chase 4901 Misty Lane
99-5-058 RFC Magnolia Apartments 5225 Old Hixson Pike
99-5-059 RFC Creekside Plaza I & II South 77 Sunshine Strip
99-5-060 RFC Guardian Self Storage 10333 Denton Drive
99-5-061 RFC Street of Shoppes 1600 Ridge Road West
99-5-062 RFC Almeda Self Storage 10600 Almeda Genoa Road
99-5-063 RFC Verona Apartments 4701 -23 Walnut Street
99-5-064 RFC Quail Lane Apartments 2095 South Main Street
99-5-065 RFC 490 South Broadway 490 South Broadway
99-5-066 RFC Windjammer Apartments 4402, 4406, 4410 & 4426 Point Blvd.
99-5-067 RFC The Center - Kissimmee, Florida 2220 E. Irlo Bronson Memorial Highway
99-5-069 RFC Lakewood Store & Lock 1519 Prospect St.
99-5-070 RFC Montrose Apartments 1501 Ojeman
99-5-071 RFC Woodland Park Village MHP 5901 Coffeen Avenue
99-5-072 RFC Scofield Apartments 685 Scofield Avenue
99-5-073 RFC Royal Apartments 2710 Menlo
99-5-074 RFC Parish Place Apartments 41 Birch Street
99-5-075 RFC Dependable Mini Stoprage 9250 North Normandale Street
99-5-076 RFC Briar Palms 1215 East Main
99-5-077 RFC 18-24 Waugh Street 18 & 24 Waugh St., & 170 Cross St.,
99-5-078 RFC Greenville Self-Storage 8604 Wesley and Hwy 34 South
99-5-079 RFC Majestic Meadows Mobile Home Park 218 W Ave I
99-5-080 RFC Ancient Oaks Apartments 2703, 2705 -2709 Manor Road
99-5-082 RFC Wishing Well Apartments 2950 Waters Road Southwest
99-5-083 RFC 821 McLean Ave 821 McLean Ave
99-5-084 RFC Commercial Parkwest 3409 U.S. Expressway 83
99-5-085 RFC Chaffin Arms 5624,5626 and 5630 Chaffin Street
99-5-086 RFC 64 N 7th Street 64 North 7th Street
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
Loan
Number Originator Property City Property State
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
97235 Heller Financial Orange California
97245 Heller Financial Boca Raton Florida
97266 Heller Financial Olympia Washington
97273 Heller Financial La Porte Indiana
97277 Heller Financial Malibu California
97362 Heller Financial Collierville Tennessee
97367 Heller Financial Garland Texas
97449 Heller Financial Sellersville Pennsylvania
97500 Heller Financial Thousand Oaks California
97574 Heller Financial Citrus Heights California
97677 Heller Financial Reno Nevada
98112 Heller Financial Spartanburg South Carolina
98142 Heller Financial Kannapolis North Carolina
98366 Heller Financial St. Louis Park Minnesota
98386 Heller Financial Burbank Illinois
98394 Heller Financial Kahana, Maui Hawaii
98438 Heller Financial Bothell Washington
98480 Heller Financial Newton Centre Massachusetts
98518 Heller Financial Pueblo Colorado
98528 Heller Financial Ponte Vedra Beach Florida
98558 Heller Financial Corpus Christi Texas
98560 Heller Financial Lakeland Florida
98578 Heller Financial New Braunfels Texas
98580 Heller Financial Columbia South Carolina
98594 Heller Financial Las Vegas Nevada
98644 Heller Financial St. Louis Park Minnesota
98764 Heller Financial Greeley Colorado
99002 Heller Financial Terrell Texas
99004 Heller Financial Richmond Texas
99006 Heller Financial Long Beach California
99008 Heller Financial Long Beach California
99010 Heller Financial Goose Creek South Carolina
99012 Heller Financial Park City Utah
99018 Heller Financial Schererville Indiana
99020 Heller Financial Broomfield Colorado
99024 Heller Financial Daly City California
99026 Heller Financial Boston Massachusetts
99028 Heller Financial Marietta Georgia
99032 Heller Financial Atlanta Georgia
99038 Heller Financial Las Vegas Nevada
99040 Heller Financial Tucson Arizona
99042 Heller Financial Rockwall Texas
99044 Heller Financial Ypsilanti Michigan
99046 Heller Financial Monroe Michigan
99048 Heller Financial Westland Michigan
99050 Heller Financial Madison Wisconsin
99054 Heller Financial Houston Texas
99058 Heller Financial Warren Michigan
99060 Heller Financial Newport News Virginia
99062 Heller Financial Richmond Virginia
99068 Heller Financial Houston Texas
99070 Heller Financial Wenatchee Washington
99072 Heller Financial Great Falls Montana
99074 Heller Financial Killeen Texas
99076 Heller Financial Holt Michigan
99080 Heller Financial Lancaster Texas
99082 Heller Financial Fort Worth Texas
99084 Heller Financial Thornton Colorado
99086 Heller Financial New York New York
99088 Heller Financial Seattle Washington
99090 Heller Financial Hendersonville Tennessee
99092 Heller Financial Salem Oregon
99094 Heller Financial Boca Raton Florida
99096 Heller Financial Hoffman Estates Illinois
99102 Heller Financial Milwaukee Wisconsin
99104 Heller Financial San Bernardino California
99106 Heller Financial Naples Florida
99108 Heller Financial Crystal Lake Illinois
99110 Heller Financial Livermore California
99116 Heller Financial Citrus Heights California
99118 Heller Financial San Diego California
99122 Heller Financial San Jose California
99124 Heller Financial Paso Robles California
99126 Heller Financial Kingwood Texas
99132 Heller Financial Las Vegas Nevada
99134 Heller Financial Las Vegas Nevada
99136 Heller Financial San Francisco California
99138 Heller Financial Carson City Nevada
99140 Heller Financial Westwood California
99142 Heller Financial Buford Georgia
99150 Heller Financial Norfolk Virginia
99152 Heller Financial Fort Lauderdale Florida
99156 Heller Financial Stevens Point Wisconsin
99158 Heller Financial Hurst Texas
99162 Heller Financial Jensen Beach Florida
99164 Heller Financial San Jose California
99166 Heller Financial Arlington Texas
99168 Heller Financial Silverdale Washington
99170 Heller Financial San Bernandino California
99992 Heller Financial Antioch Tennessee
6102892 Prudential Mortgage Capital Valencia California
6102986 Prudential Mortgage Capital Fort Mitchell Kentucky
6103426 Prudential Mortgage Capital Bartow Florida
6103427 Prudential Mortgage Capital Tampa Florida
6103469 Prudential Mortgage Capital Jackson Tennessee
6103480 Prudential Mortgage Capital Geneva Illinois
6103481 Prudential Mortgage Capital Columbus Ohio
6103483 Prudential Mortgage Capital San Ramon California
6103486 Prudential Mortgage Capital Bowling Green Kentucky
6103487 Prudential Mortgage Capital West Palm Beach Florida
6103490 Prudential Mortgage Capital Cincinnati Ohio
6103491 Prudential Mortgage Capital Toledo Ohio
6103493 Prudential Mortgage Capital Hillsboro Oregon
6103494 Prudential Mortgage Capital Pleasanton California
6103503 Prudential Mortgage Capital Jacksonville Florida
6103518 Prudential Mortgage Capital North Palm Beach Florida
6103538 Prudential Mortgage Capital Williamsburg Virginia
6103542 Prudential Mortgage Capital San Diego California
6103548 Prudential Mortgage Capital Athens Georgia
6103551 Prudential Mortgage Capital Chevy Chase Maryland
6103567 Prudential Mortgage Capital Boulder Colorado
6103604 Prudential Mortgage Capital Ferguson Missouri
6103611 Prudential Mortgage Capital Davis California
6103623 Prudential Mortgage Capital Westhampton Beach New York
6103624 Prudential Mortgage Capital Ithaca New York
6103653 Prudential Mortgage Capital Pittsburgh Pennsylvania
6103661 Prudential Mortgage Capital Tulsa Oklahoma
6103680 Prudential Mortgage Capital Farmers Branch Texas
6103682 Prudential Mortgage Capital Tolleson Arizona
6103683 Prudential Mortgage Capital Phoenix Arizona
6103684 Prudential Mortgage Capital Phoenix Arizona
6103685 Prudential Mortgage Capital Hemet California
6103687 Prudential Mortgage Capital San Francisco California
6103688 Prudential Mortgage Capital Stockbridge Georgia
6103689 Prudential Mortgage Capital Temple Terrace Florida
6103690 Prudential Mortgage Capital Ponte Vedra Beach Florida
6103691 Prudential Mortgage Capital Birmingham Alabama
6103692 Prudential Mortgage Capital Macon Georgia
6103693 Prudential Mortgage Capital Birmingham Alabama
6103698 Prudential Mortgage Capital Vancouver Washington
6103699 Prudential Mortgage Capital Akron Ohio
6103708 Prudential Mortgage Capital Eatonville Florida
6103715 Prudential Mortgage Capital Flint Michigan
6103718 Prudential Mortgage Capital Tampa Florida
6103719 Prudential Mortgage Capital Norcross Georgia
6103721 Prudential Mortgage Capital Pinole California
6103730 Prudential Mortgage Capital Jacksonville Florida
6103734 Prudential Mortgage Capital La Mesa California
6103735 Prudential Mortgage Capital Redlands California
6103740 Prudential Mortgage Capital Hillsboro Oregon
99-5-001 RFC Topeka Kansas
99-5-002 RFC Philadelphia Pennsylvania
99-5-003 RFC Cicero Illinois
99-5-004 RFC Ashburn Virginia
99-5-006 RFC Westport Connecticut
99-5-007 RFC Daytona Beach Florida
99-5-008 RFC Richmond Virginia
99-5-009 RFC Decatur Georgia
99-5-010 RFC Gainesville Florida
99-5-011 RFC Grayslake Illinois
99-5-012 RFC Gainesville Florida
99-5-013 RFC Piscataway New Jersey
99-5-014 RFC Washington District of Columbia
99-5-015 RFC Bayside New York
99-5-017 RFC Hempstead New York
99-5-018 RFC Middletown Rhode Island
99-5-019 RFC Chatsworth California
99-5-020 RFC Hendersonville North Carolina
99-5-021 RFC New York New York
99-5-022 RFC Santee South Carolina
99-5-023 RFC Washington District of Columbia
99-5-024 RFC Rio Rancho New Mexico
99-5-025 RFC Middletown New York
99-5-026 RFC Jacksonville Florida
99-5-030 RFC Shreveport Louisiana
99-5-031 RFC Chester Pennsylvania
99-5-032 RFC Parkersburg West Virginia
99-5-033 RFC Poway California
99-5-034 RFC Chicago Illinois
99-5-035 RFC East Lyme Connecticut
99-5-036 RFC Houston Texas
99-5-037 RFC Sauk Village Illinois
99-5-038 RFC Anchorage Alaska
99-5-039 RFC Layton Utah
99-5-040 RFC St. Louis Missouri
99-5-041 RFC Seymour Connecticut
99-5-042 RFC Wallkill New York
99-5-043 RFC Fort Pierce Florida
99-5-044 RFC St Clair Shores Michigan
99-5-045 RFC Harrison Township Michigan
99-5-046 RFC Los Angeles California
99-5-050 RFC New York New York
99-5-051 RFC Coatesville Pennsylvania
99-5-052 RFC Brooklyn New York
99-5-053 RFC Brooklyn New York
99-5-054 RFC Arlington Texas
99-5-055 RFC Brooklyn Nevada
99-5-056 RFC Phoenix Arizona
99-5-057 RFC Bay City Texas
99-5-058 RFC Chattanooga Tennessee
99-5-059 RFC Harlingen Texas
99-5-060 RFC Dallas Texas
99-5-061 RFC Rochester New York
99-5-062 RFC Houston Texas
99-5-063 RFC Philadelphia Pennsylvania
99-5-064 RFC Bountiful Utah
99-5-065 RFC Yonkers New York
99-5-066 RFC Garland Texas
99-5-067 RFC Kissimmee Florida
99-5-069 RFC Lakewood New Jersey
99-5-070 RFC Houston Texas
99-5-071 RFC Sheridan Wyoming
99-5-072 RFC East Palo Alto California
99-5-073 RFC Carson City Nevada
99-5-074 RFC Biddeford Maine
99-5-075 RFC Fort Worth Texas
99-5-076 RFC League City Texas
99-5-077 RFC Lowell Massachusetts
99-5-078 RFC Greenville Texas
99-5-079 RFC Jerome Idaho
99-5-080 RFC Austin Texas
99-5-082 RFC Atlanta Georgia
99-5-083 RFC Yonkers New York
99-5-084 RFC Harlingen Texas
99-5-085 RFC Houston Texas
99-5-086 RFC Brooklyn New York
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
Loan Property
Number Originator Zip Code Generic Property Type Property Type
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
97235 Heller Financial Multifamily Multifamily
97245 Heller Financial 33433 Retail Retail-Unanchored
97266 Heller Financial 98506 Self-Storage Self-Storage
97273 Heller Financial 46350 Mobile Home Park Manufactured Housing
97277 Heller Financial 90265 Mobile Home Park Manufactured Housing
97362 Heller Financial 38017 Self-Storage Self-Storage
97367 Heller Financial 75044 Self-Storage Self-Storage
97449 Heller Financial 18960 Mobile Home Park Manufactured Housing
97500 Heller Financial 91361 Self-Storage Self-Storage
97574 Heller Financial 95610 Congregate Care Congregate Care
97677 Heller Financial 89512 Self-Storage Self-Storage
98112 Heller Financial 29301 Multifamily Multifamily
98142 Heller Financial 28083 Retail Retail-Unanchored
98366 Heller Financial 55416 Retail Retail-Shadow Anchored
98386 Heller Financial 60459 Retail Retail-Shadow Anchored
98394 Heller Financial 96761 Multifamily Multifamily
98438 Heller Financial 98011 Multifamily Multifamily
98480 Heller Financial 2159 Retail Retail-Unanchored
98518 Heller Financial 81008 Anchored Retail Retail-Anchored
98528 Heller Financial 32082 Office Office
98558 Heller Financial 78232 Retail Retail-Unanchored
98560 Heller Financial 33805 Mobile Home Park Manufactured Housing
98578 Heller Financial 78130 Retail Retail-Unanchored
98580 Heller Financial 29210 Multifamily Multifamily
98594 Heller Financial 89121 Anchored Retail Retail-Anchored
98644 Heller Financial 55416 Anchored Retail Retail-Anchored
98764 Heller Financial 80631 Self-Storage Self-Storage
99002 Heller Financial 75160 Self-Storage Self-Storage
99004 Heller Financial 77469 Multifamily Multifamily
99006 Heller Financial 90802 Office Office
99008 Heller Financial 90802 Office Office
99010 Heller Financial 29445 Self-Storage Self-Storage
99012 Heller Financial 84060 Lodging Hotel
99018 Heller Financial 46410 Office Office
99020 Heller Financial 80020 Anchored Retail Retail-Anchored
99024 Heller Financial 94104 Anchored Retail Retail-Anchored
99026 Heller Financial 02136 Self-Storage Self-Storage
99028 Heller Financial 30066 Anchored Retail Retail-Anchored
99032 Heller Financial 30331 Multifamily Multifamily
99038 Heller Financial 89102 Anchored Retail Retail-Anchored
99040 Heller Financial 85719 Multifamily Multifamily
99042 Heller Financial 75087 Retail Retail-Shadow Anchored
99044 Heller Financial 48197 Mobile Home Park Manufactured Housing
99046 Heller Financial 48161 Mobile Home Park Manufactured Housing
99048 Heller Financial 48185 Mobile Home Park Manufactured Housing
99050 Heller Financial 53704 Retail Retail-Unanchored
99054 Heller Financial 77063 Anchored Retail Retail-Anchored
99058 Heller Financial 48093 Office Office
99060 Heller Financial 23602 Anchored Retail Retail-Anchored
99062 Heller Financial 23225 Retail Retail-Unanchored
99068 Heller Financial 77036 Industrial Industrial
99070 Heller Financial 98801 Assisted Living Facility Assisted Living Facility
99072 Heller Financial 59405 Assisted Living Facility Assisted Living Facility
99074 Heller Financial 76542 Retail Retail-Unanchored
99076 Heller Financial 48842 Multifamily Multifamily
99080 Heller Financial 75134 Multifamily Multifamily
99082 Heller Financial 76112 Multifamily Multifamily
99084 Heller Financial 80229 Multifamily Multifamily
99086 Heller Financial 10017 Office Office
99088 Heller Financial 98178 Multifamily Multifamily
99090 Heller Financial 37075 Anchored Retail Retail-Anchored
99092 Heller Financial 83706 Self-Storage Self-Storage
99094 Heller Financial 33428 Retail Retail-Unanchored
99096 Heller Financial 60195 Industrial Industrial
99102 Heller Financial 53204 Office Office
99104 Heller Financial 94208 Office Office
99106 Heller Financial 34109 Retail Retail-Unanchored
99108 Heller Financial 60014 Retail Retail-Shadow Anchored
99110 Heller Financial 94550 Self-Storage Self-Storage
99116 Heller Financial 95610 Office Office
99118 Heller Financial 92103 Office Office
99122 Heller Financial 95124 Anchored Retail Retail-Anchored
99124 Heller Financial 93066 Self-Storage Self-Storage
99126 Heller Financial 77339 Multifamily Multifamily
99132 Heller Financial 89147 Retail Retail-Unanchored
99134 Heller Financial 89122 Retail Retail-Unanchored
99136 Heller Financial 94107 Industrial Industrial
99138 Heller Financial 89701 Lodging Hotel
99140 Heller Financial 90024 Office Office
99142 Heller Financial 30518 Anchored Retail Retail-Anchored
99150 Heller Financial Office Office
99152 Heller Financial 33305 Retail Retail-Unanchored
99156 Heller Financial 54481 Mobile Home Park Manufactured Housing
99158 Heller Financial 76053 Retail Retail-Unanchored
99162 Heller Financial 34957 Retail Retail-Unanchored
99164 Heller Financial 95123 Retail Retail-Unanchored
99166 Heller Financial 76015 Retail Retail-Unanchored
99168 Heller Financial 98383 Retail Retail-Unanchored
99170 Heller Financial 94208 Office Office
99992 Heller Financial Multifamily Multifamily
6102892 Prudential Mortgage Capital 91381 Anchored Retail Retail-Anchored
6102986 Prudential Mortgage Capital 41017 Multifamily Multifamily
6103426 Prudential Mortgage Capital 33830 Multifamily Multifamily
6103427 Prudential Mortgage Capital 33613 Multifamily Multifamily
6103469 Prudential Mortgage Capital 38305 Multifamily Multifamily
6103480 Prudential Mortgage Capital 60134 Retail Retail-Single Tenant
6103481 Prudential Mortgage Capital 43235 Anchored Retail Retail-Anchored
6103483 Prudential Mortgage Capital 94583 Retail Retail-Shadow Anchored
6103486 Prudential Mortgage Capital 42104 Self-Storage Self-Storage
6103487 Prudential Mortgage Capital 35407 Multifamily Multifamily
6103490 Prudential Mortgage Capital 45205 Retail Retail-Shadow Anchored
6103491 Prudential Mortgage Capital 43614 Multifamily Multifamily
6103493 Prudential Mortgage Capital 97124 Lodging Hotel
6103494 Prudential Mortgage Capital 94588 Lodging Hotel
6103503 Prudential Mortgage Capital 32209 Industrial Industrial
6103518 Prudential Mortgage Capital 33408 Retail Retail-Unanchored
6103538 Prudential Mortgage Capital 23188 Anchored Retail Retail-Anchored
6103542 Prudential Mortgage Capital 92115 Retail Retail-Single Tenant
6103548 Prudential Mortgage Capital 30605 Multifamily Multifamily
6103551 Prudential Mortgage Capital 20815 Office Office
6103567 Prudential Mortgage Capital 80303 Multifamily Multifamily
6103604 Prudential Mortgage Capital 63136 Anchored Retail Retail-Anchored
6103611 Prudential Mortgage Capital 95616 Anchored Retail Retail-Anchored
6103623 Prudential Mortgage Capital 11978 Retail Retail-Unanchored
6103624 Prudential Mortgage Capital 14850 Multifamily Multifamily
6103653 Prudential Mortgage Capital 15232 Multifamily Multifamily
6103661 Prudential Mortgage Capital 74133 Retail Retail-Shadow Anchored
6103680 Prudential Mortgage Capital 75229 Office Office
6103682 Prudential Mortgage Capital 85353 Lodging Hotel
6103683 Prudential Mortgage Capital 85023 Lodging Hotel
6103684 Prudential Mortgage Capital 85017 Lodging Hotel
6103685 Prudential Mortgage Capital 92543 Retail Retail-Shadow Anchored
6103687 Prudential Mortgage Capital 94105 Office Office
6103688 Prudential Mortgage Capital 30281 Multifamily Multifamily
6103689 Prudential Mortgage Capital 33637 Multifamily Multifamily
6103690 Prudential Mortgage Capital 32082 Multifamily Multifamily
6103691 Prudential Mortgage Capital 35242 Multifamily Multifamily
6103692 Prudential Mortgage Capital 31210 Multifamily Multifamily
6103693 Prudential Mortgage Capital 31243 Multifamily Multifamily
6103698 Prudential Mortgage Capital 98661 Industrial Industrial
6103699 Prudential Mortgage Capital 44308 Office Office
6103708 Prudential Mortgage Capital 32810 Office Office
6103715 Prudential Mortgage Capital 48501 Multifamily Multifamily
6103718 Prudential Mortgage Capital 33617 Multifamily Multifamily
6103719 Prudential Mortgage Capital 30093 Multifamily Multifamily
6103721 Prudential Mortgage Capital 94564 Retail Retail-Single Tenant
6103730 Prudential Mortgage Capital 32225 Retail Retail-Single Tenant
6103734 Prudential Mortgage Capital 91942 Multifamily Multifamily
6103735 Prudential Mortgage Capital 92373 Multifamily Multifamily
6103740 Prudential Mortgage Capital 97124 Retail Retail-Shadow Anchored
99-5-001 RFC 66619 Multifamily Multifamily
99-5-002 RFC 19111 Anchored Retail Retail-Anchored
99-5-003 RFC 60650 Industrial Industrial
99-5-004 RFC 22011 Office Office
99-5-006 RFC 6880 Anchored Retail Retail-Anchored
99-5-007 RFC 32118 Multifamily Multifamily
99-5-008 RFC 23294 Anchored Retail Retail-Anchored
99-5-009 RFC 30307 Anchored Retail Retail-Anchored
99-5-010 RFC 32609 Anchored Retail Retail-Anchored
99-5-011 RFC 60030 Multifamily Multifamily
99-5-012 RFC 32608 Multifamily Multifamily
99-5-013 RFC 8854 Retail Retail-Unanchored
99-5-014 RFC 20032 Office Office
99-5-015 RFC 11364 Anchored Retail Retail-Anchored
99-5-017 RFC 11550 Anchored Retail Retail-Anchored
99-5-018 RFC 2842 Retail Retail-Unanchored
99-5-019 RFC 91311 Retail Retail-Unanchored
99-5-020 RFC 28792 Anchored Retail Retail-Anchored
99-5-021 RFC 10021 Multifamily Multifamily
99-5-022 RFC 29142 Anchored Retail Retail-Anchored
99-5-023 RFC 20009 Multifamily Multifamily
99-5-024 RFC 87124 Retail Retail-Unanchored
99-5-025 RFC 10940 Multifamily Multifamily
99-5-026 RFC 32257 Retail Retail-Unanchored
99-5-030 RFC 71106 Retail Retail-Shadow Anchored
99-5-031 RFC 19013 Multifamily Multifamily
99-5-032 RFC 26101 Anchored Retail Retail-Anchored
99-5-033 RFC 92064 Retail Retail-Unanchored
99-5-034 RFC 60614 Multifamily Multifamily
99-5-035 RFC 6357 Retail Retail-Unanchored
99-5-036 RFC 77035 Multifamily Multifamily
99-5-037 RFC 60411 Anchored Retail Retail-Anchored
99-5-038 RFC 99507 Self-Storage Self-Storage
99-5-039 RFC 84041 Self-Storage Self-Storage
99-5-040 RFC 63103 Multifamily Multifamily
99-5-041 RFC 6483 Multifamily Multifamily
99-5-042 RFC 12589 Multifamily Multifamily
99-5-043 RFC 34982 Self-Storage Self-Storage
99-5-044 RFC 48079 Anchored Retail Retail-Anchored
99-5-045 RFC 48045 Anchored Retail Retail-Anchored
99-5-046 RFC 90018 Retail Retail-Unanchored
99-5-050 RFC 10016 Multifamily Multifamily
99-5-051 RFC 19320 Multifamily Multifamily
99-5-052 RFC 11238 Multifamily Multifamily
99-5-053 RFC 11206 Multifamily Multifamily
99-5-054 RFC 76012 Multifamily Multifamily
99-5-055 RFC 11207 Multifamily Multifamily
99-5-056 RFC 85034 Industrial Industrial
99-5-057 RFC 77414 Multifamily Multifamily
99-5-058 RFC 37343 Multifamily Multifamily
99-5-059 RFC 78550 Retail Retail-Unanchored
99-5-060 RFC 75220 Self-Storage Self-Storage
99-5-061 RFC 14615 Retail Retail-Unanchored
99-5-062 RFC 77034 Self-Storage Self-Storage
99-5-063 RFC 19139 Multifamily Multifamily
99-5-064 RFC 84010 Multifamily Multifamily
99-5-065 RFC 10705 Multifamily Multifamily
99-5-066 RFC 75043 Multifamily Multifamily
99-5-067 RFC 34746 Office Office
99-5-069 RFC 8701 Self-Storage Self-Storage
99-5-070 RFC 77087 Multifamily Multifamily
99-5-071 RFC 82801 Mobile Home Park Manufactured Housing
99-5-072 RFC 94303 Multifamily Multifamily
99-5-073 RFC 89701 Multifamily Multifamily
99-5-074 RFC 4005 Multifamily Multifamily
99-5-075 RFC 76116 Self-Storage Self-Storage
99-5-076 RFC 77573 Multifamily Multifamily
99-5-077 RFC 1854 Multifamily Multifamily
99-5-078 RFC 75401 Self-Storage Self-Storage
99-5-079 RFC 83338 Mobile Home Park Manufactured Housing
99-5-080 RFC 78704 Multifamily Multifamily
99-5-082 RFC 30354 Multifamily Multifamily
99-5-083 RFC 10704 Multifamily Multifamily
99-5-084 RFC 78550 Industrial Industrial
99-5-085 RFC 77087 Multifamily Multifamily
99-5-086 RFC 11211 Multifamily Multifamily
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Loan Original Principal
Number Originator Borrower Name Balance
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
97235 Heller Financial Pinewood Apartments Investors, LLC 2,706,246.77
97245 Heller Financial MDN Wharfside, Ltd. 8,292,854.84
97266 Heller Financial Money Saver-Olympia Associates 2,025,826.67
97273 Heller Financial Essex MHC - X, L.P. 2,000,000.00
97277 Heller Financial The Kissel Co., Inc. 8,250,000.00
97362 Heller Financial Lott-A-Storage, LLC 1,025,000.00
97367 Heller Financial Shiloh Ministorage, Ltd. 2,464,505.03
97449 Heller Financial Quiet Acres, Inc. 2,250,000.00
97500 Heller Financial Westoaks Self Storage, LP 3,843,625.26
97574 Heller Financial Sun Oak Limited Partners 2,778,232.48
97677 Heller Financial Valley Road Storage Partners 2,661,979.23
98112 Heller Financial Spartanburg Apartments I LLC 7,100,000.00
98142 Heller Financial OM Kannapolis Associates LLC 2,050,000.00
98366 Heller Financial Park Village LLC 4,750,000.00
98386 Heller Financial Goodrich Cicero L.L.C. 2,300,000.00
98394 Heller Financial Lani Buck, L.L.C. 2,880,000.00
98438 Heller Financial SBL Riverbend LLC 2,000,000.00
98480 Heller Financial Centre Realty, LLC 3,260,439.00
98518 Heller Financial Pueblo Investment Properties #1, L.L.C. 1,076,250.00
98528 Heller Financial Veranda I Partners, Ltd. 6,650,000.00
98558 Heller Financial SAE/Brownlee, Ltd. 2,732,000.00
98560 Heller Financial To Be Formed LLC 1,440,000.00
98578 Heller Financial N.B. 35/Freiheit, Ltd. 1,900,000.00
98580 Heller Financial First Investment Limited Partnership-I 1,200,000.00
98594 Heller Financial Arthur V. Adams & Sons, LLC 4,000,000.00
98644 Heller Financial Tower Place LLC 0.00
98764 Heller Financial SecurCare of Greeley LLC 715,000.00
99002 Heller Financial First CSS, LTD. 937,500.00
99004 Heller Financial Rocky Falls, LLC 425,000.00
99006 Heller Financial 445 W. Ocean, LLC 12,750,000.00
99008 Heller Financial 111 Pine Avenue 5,950,000.00
99010 Heller Financial Harbor Lakes Warehouse, LP 850,000.00
99012 Heller Financial Yarrow Corporation 9,950,000.00
99018 Heller Financial Park Center Schererville, L.L.C. 3,800,000.00
99020 Heller Financial Broomfield Plaza Associates, Ltd. 5,250,000.00
99024 Heller Financial A.N.S. LLC 5,125,000.00
99026 Heller Financial Hyde Park Storage LLC 1,800,000.00
99028 Heller Financial DAM Sandy Plains, LLC. 7,100,000.00
99032 Heller Financial The Hampton Housing Development Co. 930,000.00
99038 Heller Financial JHK Investments, Inc. 12,600,000.00
99040 Heller Financial Ruby Land Company, LLC 840,000.00
99042 Heller Financial Shafer Plaza XVII, Ltd. 3,075,000.00
99044 Heller Financial The Coachville Group L.P. 1,250,000.00
99046 Heller Financial The Pleasantville Group L.P. 1,350,000.00
99048 Heller Financial The Mohawk Group L.P. 1,200,000.00
99050 Heller Financial Centres Group, LTD. 5,825,000.00
99054 Heller Financial Westheimer Old Farm I, L.P. 6,600,000.00
99058 Heller Financial D.A.B.S. LLC 4,950,000.00
99060 Heller Financial CI Jefferson LTD 6,750,000.00
99062 Heller Financial CentersTrion Ventures 960,000.00
99068 Heller Financial Sierra Southwest Pointe, LLC 1,500,000.00
99070 Heller Financial Highgate House Wenatchee, LLC 4,875,000.00
99072 Heller Financial Highgate House Great Falls, LLC 3,600,000.00
99074 Heller Financial ACV Pier York, LLC 1,790,000.00
99076 Heller Financial Whispering Pines LLC 2,325,000.00
99080 Heller Financial Marks/HY Meadows Apartments, Ltd. 2,650,000.00
99082 Heller Financial Shorewood Meadowbrook, Ltd. 2,650,000.00
99084 Heller Financial Galen Properties, LLC 990,000.00
99086 Heller Financial 476 Fifth Avenue, L.P. 32,000,000.00
99088 Heller Financial Cedar Village LLC 680,000.00
99090 Heller Financial to be formed 900,000.00
99092 Heller Financial Roden Properties - Salem, LLC 1,500,000.00
99094 Heller Financial SPI/TSA Boca Raton, LLC 4,850,000.00
99096 Heller Financial Stonington L.L.C. 6,200,000.00
99102 Heller Financial Atlas Development Corporation 19,500,000.00
99104 Heller Financial to be formed 4,250,000.00
99106 Heller Financial SPI/TSA Naples, LLC 4,220,000.00
99108 Heller Financial Crystal Lake 31 & 14 LLC 4,700,000.00
99110 Heller Financial Willis-Hoffman-Vidovich LP 3,950,000.00
99116 Heller Financial To be formed LLC 3,350,000.00
99118 Heller Financial Walnut Professional, LLC 1,615,000.00
99122 Heller Financial Soquel ISR Assoc. LP 3,600,000.00
99124 Heller Financial American Self Storage - Paso Robles, LLC 1,000,000.00
99126 Heller Financial VCK/MFI International Partners V, Ltd. 17,350,000.00
99132 Heller Financial Durango Springs Mountain Partners 2,775,000.00
99134 Heller Financial Rainbow Russell Partners 1,275,000.00
99136 Heller Financial to be formed 1,400,000.00
99138 Heller Financial Hospitality Ventures No. 3, LP 2,000,000.00
99140 Heller Financial 1991 Westwood Blvd., Inc. 3,600,000.00
99142 Heller Financial G & H Metro Mall, L.L.C. 2,850,000.00
99150 Heller Financial Almeda Associates 4,000,000.00
99152 Heller Financial SPI/TSA E. Ft. Lauderdale, LLC 3,585,000.00
99156 Heller Financial Evergreen Villa MHC. L.L.C. 1,050,000.00
99158 Heller Financial to be formed 1,200,000.00
99162 Heller Financial to be formed 1,200,000.00
99164 Heller Financial to be formed 2,075,000.00
99166 Heller Financial to be formed 1,473,000.00
99168 Heller Financial to be formed 1,360,000.00
99170 Heller Financial to be formed 3,750,000.00
99992 Heller Financial to be formed 9,000,000.00
6102892 Prudential Mortgage Capital Valencia Marketplace II, L.L.C. 29,800,000.00
6102986 Prudential Mortgage Capital Lakeside, L.P. 11,220,000.00
6103426 Prudential Mortgage Capital Florida Tax Credit Fund II, Ltd. 503,000.00
6103427 Prudential Mortgage Capital Spring Glade Affordable Housing, Ltd. 1,000,000.00
6103469 Prudential Mortgage Capital P&G Properties, LLC 2,720,000.00
6103480 Prudential Mortgage Capital Kimco Geneva 822, Inc. 9,906,000.00
6103481 Prudential Mortgage Capital KIR Northwest Square L.P. 11,268,750.00
6103483 Prudential Mortgage Capital KIR San Ramon L.P. 8,062,500.00
6103486 Prudential Mortgage Capital Mid-South Self-Service Storage, LLC 1,500,000.00
6103487 Prudential Mortgage Capital Apartment Enterprises, LLC 1,300,000.00
6103490 Prudential Mortgage Capital Cincinnati Marketplace, LLC 5,300,000.00
6103491 Prudential Mortgage Capital Consolidated Equity Limited Partnership II 2,075,000.00
6103493 Prudential Mortgage Capital Hillsboro Studio Hotel Company, LLC 6,100,000.00
6103494 Prudential Mortgage Capital Pleasanton Studio Hotel Company, LLC 9,531,000.00
6103503 Prudential Mortgage Capital LKJ Land Trust 3,590,000.00
6103518 Prudential Mortgage Capital Intervest-Crystal Tree, LP 7,400,000.00
6103538 Prudential Mortgage Capital Ewell Station, Inc. 4,835,000.00
6103542 Prudential Mortgage Capital Jaime & Irene Sirebrenik Trust, et al 3,455,000.00
6103548 Prudential Mortgage Capital Summerglenn Associates, L.P. 8,000,000.00
6103551 Prudential Mortgage Capital Barlow Enterprises, Inc. 37,000,000.00
6103567 Prudential Mortgage Capital Harvard Park, LLC 2,750,000.00
6103604 Prudential Mortgage Capital Crossings at Halls Ferry, LLC 10,200,000.00
6103611 Prudential Mortgage Capital Fulcrum Davis, LLC 6,500,000.00
6103623 Prudential Mortgage Capital North Mall 2,150,000.00
6103624 Prudential Mortgage Capital Collegetown Center, LLC 11,800,000.00
6103653 Prudential Mortgage Capital Plesset Properties Partnership 3,200,000.00
6103661 Prudential Mortgage Capital Centres 71, LLC 5,200,000.00
6103680 Prudential Mortgage Capital Westwood Business Park, Ltd. 7,350,000.00
6103682 Prudential Mortgage Capital U.S. 10 Lodge, LLC 2,025,750.00
6103683 Prudential Mortgage Capital Bell Road Lodge, LLC 2,685,000.00
6103684 Prudential Mortgage Capital Black Canyon Lodge, LLC 3,710,000.00
6103685 Prudential Mortgage Capital The Roger and Mary Wheeler 1981 Trust 2,000,000.00
6103687 Prudential Mortgage Capital 607 Market, LLC 2,200,000.00
6103688 Prudential Mortgage Capital Stockbridge, LLC 10,300,000.00
6103689 Prudential Mortgage Capital River Hills, LLC 25,900,000.00
6103690 Prudential Mortgage Capital Ponte Vedra, LLC 9,100,000.00
6103691 Prudential Mortgage Capital Cahaba, LLC 5,465,000.00
6103692 Prudential Mortgage Capital Barrington, LLC 6,550,000.00
6103693 Prudential Mortgage Capital Mountain Brook, LLC 16,300,000.00
6103698 Prudential Mortgage Capital Kemeny Vancouver Plant, LLC 2,900,000.00
6103699 Prudential Mortgage Capital Bowery Management, Inc. 11,000,000.00
6103708 Prudential Mortgage Capital LVL, Inc. 2,875,000.00
6103715 Prudential Mortgage Capital To Be Formed 1,865,000.00
6103718 Prudential Mortgage Capital Wingate Development Corporation 4,700,000.00
6103719 Prudential Mortgage Capital Wingate Development Corporation 3,607,000.00
6103721 Prudential Mortgage Capital Palisades Cypress, LLC 6,600,000.00
6103730 Prudential Mortgage Capital Palisades Investors, Inc. 4,560,000.00
6103734 Prudential Mortgage Capital Rask Family Trust 2,500,000.00
6103735 Prudential Mortgage Capital Rask Family Trust 2,100,000.00
6103740 Prudential Mortgage Capital Dale Anderson Trust 4,250,000.00
99-5-001 RFC To-Be-Determined 16,000,000.00
99-5-002 RFC Highglen-Lawndale Associates, L.P. 11,600,000.00
99-5-003 RFC Chicagland Industrial LLC (CLI) 10,000,000.00
99-5-004 RFC LSQ One Limited Partnership 9,339,260.00
99-5-006 RFC Westbrook, Incorporated 6,500,000.00
99-5-007 RFC Triester Diplomatic Towers Associates, L.P. 5,720,000.00
99-5-008 RFC Richmond Tuckernuck, L.P. 5,600,000.00
99-5-009 RFC Emory Village, LLC 4,762,000.00
99-5-010 RFC Gainsville Mall Limited Partnership 4,636,000.00
99-5-011 RFC Moore Court Apartments, LLC 4,475,000.00
99-5-012 RFC Rocky Point Land Trust 4,000,000.00
99-5-013 RFC Stelton Moorehouse Limited Partnership 3,800,000.00
99-5-014 RFC King Office Building Ltd. Partnership 3,800,000.00
99-5-015 RFC Jacaroga LLC and Benhad LLC 3,200,000.00
99-5-017 RFC To-be-formed Single Purpose Entity 3,157,000.00
99-5-018 RFC O. M. Middletown, LLC 2,650,000.00
99-5-019 RFC Topanga-Lassen Plaza LLC. 2,650,000.00
99-5-020 RFC Chadwick Hendersonville, LTD 2,560,000.00
99-5-021 RFC Professionale 75th Inc. 2,500,000.00
99-5-022 RFC JIMLM Realty, LLC 2,450,000.00
99-5-023 RFC P and T LLC 2,325,000.00
99-5-024 RFC Guerrero Village, Inc. 2,300,000.00
99-5-025 RFC To-be-formed 2,270,000.00
99-5-026 RFC Mission Square, Inc. 2,075,000.00
99-5-030 RFC Shrela, Ltd. 1,700,000.00
99-5-031 RFC BVW Associates 1,700,000.00
99-5-032 RFC Mohican Parkersburg Associates, LLC 1,539,000.00
99-5-033 RFC Pavanis I LLC 1,536,000.00
99-5-034 RFC To-Be-Formed Single Purpose Entity 1,465,000.00
99-5-035 RFC Coolidge Midway Mall Equities 1,450,000.00
99-5-036 RFC LJH Enterprises, Inc. 1,400,000.00
99-5-037 RFC Sauk Village, LLC 1,380,000.00
99-5-038 RFC Polar Heated Storage, LLC 1,363,000.00
99-5-039 RFC Northern Wasatch Investments, LC 1,338,000.00
99-5-040 RFC University Club Associates, L.P. 1,130,000.00
99-5-041 RFC Oakbridge/Sunny Knoll LLC 1,203,000.00
99-5-042 RFC Hudson Valley Apartments, LLC 1,175,000.00
99-5-043 RFC To-Be-Formed 1,120,000.00
99-5-044 RFC To-be-fromed Single Asset Entity 965,000.00
99-5-045 RFC To-be-formed Single Asset Entity 940,000.00
99-5-046 RFC Golden West Real Estate, LLC 930,000.00
99-5-050 RFC Mandala LLC 2,025,000.00
99-5-051 RFC Elmwood Garden Limited Partnership 1,749,600.00
99-5-052 RFC Anoula Realty Corp 1,625,000.00
99-5-053 RFC Point Realty Associates, LLC 1,520,000.00
99-5-054 RFC Ajro & Korca Realty Investments, L.L.C. 1,460,000.00
99-5-055 RFC Marie Varveris, Inc. 1,400,000.00
99-5-056 RFC Horie Children's Trust, Schoenfeld Revocable Trust 1,303,000.00
99-5-057 RFC Meadow C.P., Inc. 1,200,000.00
99-5-058 RFC Jeff and Sheri Leskosek 1,189,000.00
99-5-059 RFC Robert Gallagher, Jr. 1,151,000.00
99-5-060 RFC The Arizona Corporation 1,129,400.00
99-5-061 RFC Street of Shoppes LLC 1,120,000.00
99-5-062 RFC Almeda I-45 Storage, L.P. 1,101,500.00
99-5-063 RFC Haynes Properties, Inc. 1,100,000.00
99-5-064 RFC MBA Properties L.L.C. 1,064,800.00
99-5-065 RFC 490 S. Broadway LLC 1,054,000.00
99-5-066 RFC Naik Family L.P. 1,042,300.00
99-5-067 RFC Odayco Inc or Albayan, Inc(1 owned by other) 1,029,300.00
99-5-069 RFC Lakewood Store & Lock, LLC 1,000,000.00
99-5-070 RFC Theodore K. Roberts and David L. Rowan as Trustee 965,000.00
99-5-071 RFC Tim and Susan Moyes 958,800.00
99-5-072 RFC 685 Scofield, LLC 924,000.00
99-5-073 RFC Purdon Enterprises-Nevada, LLC 850,000.00
99-5-074 RFC Parish Place Management Corporation 835,600.00
99-5-075 RFC The Viking Corporation 826,000.00
99-5-076 RFC Verbena L.L.C. 696,900.00
99-5-077 RFC George & Marie Kucmas 650,000.00
99-5-078 RFC Greenville Self-Storage, Inc. 650,000.00
99-5-079 RFC Tom May 540,200.00
99-5-080 RFC Travis Count Affordable Housing Corporation 510,000.00
99-5-082 RFC Wishing Water Well, LLC 440,000.00
99-5-083 RFC Martin and Dominica Ivezic 400,000.00
99-5-084 RFC Robert Gallagher, Jr. 318,000.00
99-5-085 RFC Jimmy and Gloria Green 285,000.00
99-5-086 RFC Mr. Rama Mukhopadhyay 202,000.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
Loan Cut-off Date Gross Net
Number Originator Balance Loan Type Mortgage Rate Mortgage Rate
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
97235 Heller Financial 2,555,981.00 Fixed 0.0812000 0.0000000
97245 Heller Financial 8,208,910.00 Fixed 0.0809000 0.0000000
97266 Heller Financial 1,998,224.00 Fixed 0.0804900 0.0000000
97273 Heller Financial 1,962,275.00 Fixed 0.0824000 0.0000000
97277 Heller Financial 8,094,319.00 Fixed 0.0803000 0.0000000
97362 Heller Financial 997,927.00 Fixed 0.0836000 0.0000000
97367 Heller Financial 2,438,557.00 Fixed 0.0777000 0.0000000
97449 Heller Financial 2,214,686.00 Fixed 0.0731000 0.0000000
97500 Heller Financial 3,813,180.00 Fixed 0.0762500 0.0000000
97574 Heller Financial 2,702,684.00 Fixed 0.0749000 0.0000000
97677 Heller Financial 2,636,456.00 Fixed 0.0716000 0.0000000
98112 Heller Financial 6,965,078.00 Fixed 0.0623500 0.0000000
98142 Heller Financial 1,971,407.00 Fixed 0.0721000 0.0000000
98366 Heller Financial 4,664,774.00 Fixed 0.0711000 0.0000000
98386 Heller Financial 2,224,059.00 Fixed 0.0690000 0.0000000
98394 Heller Financial 2,800,734.00 Fixed 0.0676000 0.0000000
98438 Heller Financial 1,924,207.00 Fixed 0.0596000 0.0000000
98480 Heller Financial 3,182,730.00 Fixed 0.0687000 0.0000000
98518 Heller Financial 1,071,271.00 Fixed 0.0779000 0.0000000
98528 Heller Financial 6,631,278.00 Fixed 0.0687000 0.0000000
98558 Heller Financial 2,719,234.00 Fixed 0.0731000 0.0000000
98560 Heller Financial 1,422,441.00 Fixed 0.0690000 0.0000000
98578 Heller Financial 1,891,122.00 Fixed 0.0731000 0.0000000
98580 Heller Financial 1,129,072.00 Fixed 0.0640000 0.0000000
98594 Heller Financial 3,884,175.00 Fixed 0.0668400 0.0000000
98644 Heller Financial 0.00 Fixed 0.0711000 0.0000000
98764 Heller Financial 712,558.00 Fixed 0.0912000 0.0000000
99002 Heller Financial 931,279.00 Fixed 0.0841000 0.0000000
99004 Heller Financial 423,328.00 Fixed 0.0853000 0.0000000
99006 Heller Financial 12,704,893.00 Fixed 0.0764000 0.0000000
99008 Heller Financial 5,929,243.00 Fixed 0.0769000 0.0000000
99010 Heller Financial 848,806.00 Fixed 0.0943000 0.0000000
99012 Heller Financial 9,918,508.00 Fixed 0.0855000 0.0000000
99018 Heller Financial 3,793,100.00 Fixed 0.0836000 0.0000000
99020 Heller Financial 5,235,696.00 Fixed 0.0798000 0.0000000
99024 Heller Financial 5,116,690.00 Fixed 0.0791000 0.0000000
99026 Heller Financial 1,794,212.00 Fixed 0.0848000 0.0000000
99028 Heller Financial 7,086,010.00 Fixed 0.0721000 0.0000000
99032 Heller Financial 927,784.00 Fixed 0.0863000 0.0000000
99038 Heller Financial 12,575,901.00 Fixed 0.0820000 0.0000000
99040 Heller Financial 837,415.00 Fixed 0.0835000 0.0000000
99042 Heller Financial 3,069,618.00 Fixed 0.0847000 0.0000000
99044 Heller Financial 1,247,722.00 Fixed 0.0818000 0.0000000
99046 Heller Financial 1,347,476.00 Fixed 0.0805000 0.0000000
99048 Heller Financial 1,197,813.00 Fixed 0.0818000 0.0000000
99050 Heller Financial 5,813,930.00 Fixed 0.0822000 0.0000000
99054 Heller Financial 6,592,698.00 Fixed 0.0806000 0.0000000
99058 Heller Financial 4,944,669.00 Fixed 0.0816000 0.0000000
99060 Heller Financial 6,742,947.00 Fixed 0.0827000 0.0000000
99062 Heller Financial 958,320.00 Fixed 0.0847000 0.0000000
99068 Heller Financial 1,497,358.00 Fixed 0.0835000 0.0000000
99070 Heller Financial 4,870,357.00 Fixed 0.0860000 0.0000000
99072 Heller Financial 3,596,422.00 Fixed 0.0845000 0.0000000
99074 Heller Financial 1,786,477.00 Fixed 0.0811000 0.0000000
99076 Heller Financial 2,321,241.00 Fixed 0.0792000 0.0000000
99080 Heller Financial 2,645,628.00 Fixed 0.0785000 0.0000000
99082 Heller Financial 2,645,691.00 Fixed 0.0790000 0.0000000
99084 Heller Financial 987,459.00 Fixed 0.0829000 0.0000000
99086 Heller Financial 31,966,562.00 Fixed 0.0827000 0.0000000
99088 Heller Financial 679,728.00 Fixed 0.0830000 0.0000000
99090 Heller Financial 899,653.00 Fixed 0.0840000 0.0000000
99092 Heller Financial 1,497,463.00 Fixed 0.0855000 0.0000000
99094 Heller Financial 4,841,841.00 Fixed 0.0857700 0.0000000
99096 Heller Financial 6,189,502.00 Fixed 0.0776000 0.0000000
99102 Heller Financial 19,491,089.00 Fixed 0.0795000 0.0000000
99104 Heller Financial 4,248,162.00 Fixed 0.0810000 0.0000000
99106 Heller Financial 4,212,644.00 Fixed 0.0840200 0.0000000
99108 Heller Financial 4,694,730.00 Fixed 0.0801000 0.0000000
99110 Heller Financial 3,945,677.00 Fixed 0.0810000 0.0000000
99116 Heller Financial 3,348,540.00 Fixed 0.0810000 0.0000000
99118 Heller Financial 1,614,315.00 Fixed 0.0815000 0.0000000
99122 Heller Financial 3,598,529.00 Fixed 0.0825000 0.0000000
99124 Heller Financial 999,248.00 Fixed 0.0840000 0.0000000
99126 Heller Financial 17,328,511.00 Fixed 0.0763100 0.0000000
99132 Heller Financial 2,773,844.00 Fixed 0.0820000 0.0000000
99134 Heller Financial 1,274,538.00 Fixed 0.0855000 0.0000000
99136 Heller Financial 1,398,880.00 Fixed 0.0815000 0.0000000
99138 Heller Financial 1,998,681.00 Fixed 0.0890000 0.0000000
99140 Heller Financial 3,598,472.00 Fixed 0.0815000 0.0000000
99142 Heller Financial 2,848,925.00 Fixed 0.0845000 0.0000000
99150 Heller Financial 3,998,270.00 Fixed 0.0810000 0.0000000
99152 Heller Financial 3,582,305.00 Fixed 0.0840000 0.0000000
99156 Heller Financial 1,049,522.00 Fixed 0.0796000 0.0000000
99158 Heller Financial 1,199,562.00 Fixed 0.0853000 0.0000000
99162 Heller Financial 1,199,502.00 Fixed 0.0821000 0.0000000
99164 Heller Financial 2,074,139.00 Fixed 0.0821000 0.0000000
99166 Heller Financial 1,472,389.00 Fixed 0.0821000 0.0000000
99168 Heller Financial 1,359,429.00 Fixed 0.0818000 0.0000000
99170 Heller Financial 3,748,378.00 Fixed 0.0810000 0.0000000
99992 Heller Financial 8,996,079.00 Fixed 0.0808000 0.0000000
6102892 Prudential Mortgage Capital 29,387,138.66 Fixed 0.0724000 0.0000000
6102986 Prudential Mortgage Capital 11,212,577.94 Fixed 0.0807000 0.0000000
6103426 Prudential Mortgage Capital 502,525.05 Fixed 0.0863000 0.0000000
6103427 Prudential Mortgage Capital 998,342.62 Fixed 0.0863000 0.0000000
6103469 Prudential Mortgage Capital 2,718,779.38 Fixed 0.0800000 0.0000000
6103480 Prudential Mortgage Capital 9,878,220.58 Fixed 0.0790000 0.0000000
6103481 Prudential Mortgage Capital 11,234,166.78 Fixed 0.0757000 0.0000000
6103483 Prudential Mortgage Capital 8,037,756.61 Fixed 0.0757000 0.0000000
6103486 Prudential Mortgage Capital 1,494,602.90 Fixed 0.0797000 0.0000000
6103487 Prudential Mortgage Capital 1,297,576.95 Fixed 0.0828000 0.0000000
6103490 Prudential Mortgage Capital 5,285,178.60 Fixed 0.0791000 0.0000000
6103491 Prudential Mortgage Capital 2,072,409.41 Fixed 0.0760000 0.0000000
6103493 Prudential Mortgage Capital 6,082,701.30 Fixed 0.0902000 0.0000000
6103494 Prudential Mortgage Capital 9,503,971.51 Fixed 0.0902000 0.0000000
6103503 Prudential Mortgage Capital 3,571,448.38 Fixed 0.0878000 0.0000000
6103518 Prudential Mortgage Capital 7,400,000.00 Fixed 0.0782000 0.0000000
6103538 Prudential Mortgage Capital 4,827,386.98 Fixed 0.0801000 0.0000000
6103542 Prudential Mortgage Capital 3,448,191.90 Fixed 0.0778000 0.0000000
6103548 Prudential Mortgage Capital 8,000,000.00 Fixed 0.0776000 0.0000000
6103551 Prudential Mortgage Capital 36,984,414.79 Fixed 0.0817000 0.0000000
6103567 Prudential Mortgage Capital 2,746,740.05 Fixed 0.0780000 0.0000000
6103604 Prudential Mortgage Capital 10,200,000.00 Fixed 0.0795000 0.0000000
6103611 Prudential Mortgage Capital 6,492,173.08 Fixed 0.0774000 0.0000000
6103623 Prudential Mortgage Capital 2,148,010.67 Fixed 0.0753000 0.0000000
6103624 Prudential Mortgage Capital 11,793,171.37 Fixed 0.0800000 0.0000000
6103653 Prudential Mortgage Capital 3,196,922.43 Fixed 0.0900000 0.0000000
6103661 Prudential Mortgage Capital 5,197,554.55 Fixed 0.0787000 0.0000000
6103680 Prudential Mortgage Capital 6,995,692.44 Fixed 0.0800000 0.0000000
6103682 Prudential Mortgage Capital 2,023,156.67 Fixed 0.0885000 0.0000000
6103683 Prudential Mortgage Capital 2,681,562.71 Fixed 0.0885000 0.0000000
6103684 Prudential Mortgage Capital 3,705,250.52 Fixed 0.0885000 0.0000000
6103685 Prudential Mortgage Capital 1,999,008.75 Fixed 0.0772000 0.0000000
6103687 Prudential Mortgage Capital 2,198,685.67 Fixed 0.0810000 0.0000000
6103688 Prudential Mortgage Capital 10,300,000.00 Fixed 0.0770000 0.0000000
6103689 Prudential Mortgage Capital 25,900,000.00 Fixed 0.0770000 0.0000000
6103690 Prudential Mortgage Capital 9,100,000.00 Fixed 0.0770000 0.0000000
6103691 Prudential Mortgage Capital 5,465,000.00 Fixed 0.0770000 0.0000000
6103692 Prudential Mortgage Capital 6,550,000.00 Fixed 0.0770000 0.0000000
6103693 Prudential Mortgage Capital 16,300,000.00 Fixed 0.0770000 0.0000000
6103698 Prudential Mortgage Capital 2,898,745.82 Fixed 0.0810000 0.0000000
6103699 Prudential Mortgage Capital 10,995,063.68 Fixed 0.0800000 0.0000000
6103708 Prudential Mortgage Capital 2,872,762.08 Fixed 0.0826000 0.0000000
6103715 Prudential Mortgage Capital 1,864,153.87 Fixed 0.0797000 0.0000000
6103718 Prudential Mortgage Capital 4,697,573.38 Fixed 0.0760000 0.0000000
6103719 Prudential Mortgage Capital 3,605,150.21 Fixed 0.0762000 0.0000000
6103721 Prudential Mortgage Capital 6,597,005.17 Fixed 0.0797000 0.0000000
6103730 Prudential Mortgage Capital 4,558,173.15 Fixed 0.0830000 0.0000000
6103734 Prudential Mortgage Capital 2,498,824.30 Fixed 0.0787000 0.0000000
6103735 Prudential Mortgage Capital 2,099,005.39 Fixed 0.0785000 0.0000000
6103740 Prudential Mortgage Capital 4,248,189.37 Fixed 0.0814000 0.0000000
99-5-001 RFC 15,970,145.48 Fixed 8.06% 0.0000000
99-5-002 RFC 11,563,244.94 Fixed 7.45% 0.0000000
99-5-003 RFC 9,996,149.57 Fixed 8.40% 0.0000000
99-5-004 RFC 9,335,345.50 Fixed 8.18% 0.0000000
99-5-006 RFC 6,476,537.15 Fixed 7.96% 0.0000000
99-5-007 RFC 5,717,572.29 Fixed 8.15% 0.0000000
99-5-008 RFC 5,590,827.00 Fixed 7.88% 0.0000000
99-5-009 RFC 4,745,434.49 Fixed 7.70% 0.0000000
99-5-010 RFC 4,631,182.36 Fixed 8.29% 0.0000000
99-5-011 RFC 4,466,740.32 Fixed 8.31% 0.0000000
99-5-012 RFC 3,989,329.47 Fixed 8.00% 0.0000000
99-5-013 RFC 3,786,080.60 Fixed 8.12% 0.0000000
99-5-014 RFC 3,790,341.46 Fixed 8.45% 0.0000000
99-5-015 RFC 3,197,714.51 Fixed 8.60% 0.0000000
99-5-017 RFC 3,155,660.09 Fixed 8.15% 0.0000000
99-5-018 RFC 2,647,284.04 Fixed 8.34% 0.0000000
99-5-019 RFC 2,646,058.31 Fixed 8.20% 0.0000000
99-5-020 RFC 2,554,784.75 Fixed 8.00% 0.0000000
99-5-021 RFC 2,498,830.56 Fixed 7.89% 0.0000000
99-5-022 RFC 2,445,008.84 Fixed 8.00% 0.0000000
99-5-023 RFC 2,323,807.67 Fixed 7.62% 0.0000000
99-5-024 RFC 2,295,892.52 Fixed 8.41% 0.0000000
99-5-025 RFC 2,267,515.39 Fixed 8.10% 0.0000000
99-5-026 RFC 2,073,884.80 Fixed 8.66% 0.0000000
99-5-030 RFC 1,699,318.95 Fixed 8.30% 0.0000000
99-5-031 RFC 1,695,361.43 Fixed 8.00% 0.0000000
99-5-032 RFC 1,536,371.88 Fixed 7.73% 0.0000000
99-5-033 RFC 1,534,456.20 Fixed 8.41% 0.0000000
99-5-034 RFC 1,464,401.55 Fixed 8.25% 0.0000000
99-5-035 RFC 1,445,421.20 Fixed 8.56% 0.0000000
99-5-036 RFC 1,398,042.18 Fixed 8.40% 0.0000000
99-5-037 RFC 1,379,425.32 Fixed 8.20% 0.0000000
99-5-038 RFC 1,355,568.31 Fixed 8.82% 0.0000000
99-5-039 RFC 1,334,682.92 Fixed 8.45% 0.0000000
99-5-040 RFC 1,129,516.77 Fixed 8.13% 0.0000000
99-5-041 RFC 1,201,301.57 Fixed 8.27% 0.0000000
99-5-042 RFC 1,171,331.19 Fixed 8.14% 0.0000000
99-5-043 RFC 1,119,191.77 Fixed 8.56% 0.0000000
99-5-044 RFC 962,480.16 Fixed 8.20% 0.0000000
99-5-045 RFC 937,545.44 Fixed 8.20% 0.0000000
99-5-046 RFC 927,744.14 Fixed 8.55% 0.0000000
99-5-050 RFC 1,988,091.69 Fixed 7.63% 0.0000000
99-5-051 RFC 1,746,487.20 Fixed 8.30% 0.0000000
99-5-052 RFC 1,601,554.99 Fixed 7.38% 0.0000000
99-5-053 RFC 1,495,133.47 Fixed 7.50% 0.0000000
99-5-054 RFC 1,457,469.46 Fixed 8.43% 0.0000000
99-5-055 RFC 1,379,801.10 Fixed 7.38% 0.0000000
99-5-056 RFC 1,298,724.28 Fixed 8.39% 0.0000000
99-5-057 RFC 1,198,048.59 Fixed 7.90% 0.0000000
99-5-058 RFC 1,186,718.55 Fixed 8.19% 0.0000000
99-5-059 RFC 1,148,429.73 Fixed 8.92% 0.0000000
99-5-060 RFC 1,127,615.35 Fixed 8.88% 0.0000000
99-5-061 RFC 1,117,394.20 Fixed 8.74% 0.0000000
99-5-062 RFC 1,098,837.01 Fixed 8.57% 0.0000000
99-5-063 RFC 1,099,322.67 Fixed 9.15% 0.0000000
99-5-064 RFC 1,060,080.19 Fixed 8.24% 0.0000000
99-5-065 RFC 1,048,841.91 Fixed 8.56% 0.0000000
99-5-066 RFC 1,040,945.60 Fixed 8.63% 0.0000000
99-5-067 RFC 1,025,316.86 Fixed 8.88% 0.0000000
99-5-069 RFC 999,211.93 Fixed 8.21% 0.0000000
99-5-070 RFC 963,481.49 Fixed 8.90% 0.0000000
99-5-071 RFC 958,158.90 Fixed 8.85% 0.0000000
99-5-072 RFC 912,166.02 Fixed 7.63% 0.0000000
99-5-073 RFC 847,223.28 Fixed 8.41% 0.0000000
99-5-074 RFC 833,348.20 Fixed 9.23% 0.0000000
99-5-075 RFC 824,639.47 Fixed 8.68% 0.0000000
99-5-076 RFC 693,759.68 Fixed 8.16% 0.0000000
99-5-077 RFC 648,436.09 Fixed 8.95% 0.0000000
99-5-078 RFC 648,134.52 Fixed 8.97% 0.0000000
99-5-079 RFC 538,708.23 Fixed 9.13% 0.0000000
99-5-080 RFC 501,279.37 Fixed 8.25% 0.0000000
99-5-082 RFC 435,777.88 Fixed 9.32% 0.0000000
99-5-083 RFC 398,813.36 Fixed 8.83% 0.0000000
99-5-084 RFC 317,313.91 Fixed 9.07% 0.0000000
99-5-085 RFC 280,471.39 Fixed 8.63% 0.0000000
99-5-086 RFC 201,004.67 Fixed 9.39% 0.0000000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Loan 1st Int. & Prin. Interest
Number Originator Note Date Payment Date Accrual Method Due Date
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
97235 Heller Financial 9/17/97 10/1/97 30 / 360 1
97245 Heller Financial 11/21/97 1/1/98 Actual / 360 1
97266 Heller Financial 9/2/97 10/1/97 30 / 360 1
97273 Heller Financial 9/17/97 10/1/97 30 / 360 1
97277 Heller Financial 9/15/97 10/1/97 30 / 360 1
97362 Heller Financial 10/6/97 11/1/97 Actual / 360 1
97367 Heller Financial 10/1/97 11/1/97 Actual / 360 1
97449 Heller Financial 2/24/98 4/1/98 Actual / 360 1
97500 Heller Financial 12/16/97 1/1/98 Actual / 360 1
97574 Heller Financial 4/8/98 6/1/98 Actual / 360 1
97677 Heller Financial 1/22/98 3/1/98 Actual / 360 1
98112 Heller Financial 10/1/98 11/1/98 Actual / 360 1
98142 Heller Financial 10/20/98 12/1/98 Actual / 360 1
98366 Heller Financial 7/27/98 9/1/98 Actual / 360 1
98386 Heller Financial 7/31/98 9/1/98 Actual / 360 1
98394 Heller Financial 7/23/98 9/1/98 Actual / 360 1
98438 Heller Financial 9/29/98 11/1/98 Actual / 360 1
98480 Heller Financial 8/12/98 9/1/98 Actual / 360 1
98518 Heller Financial 2/4/99 4/1/99 Actual / 360 1
98528 Heller Financial 6/11/99 8/1/99 Actual / 360 1
98558 Heller Financial 3/9/99 5/1/99 Actual / 360 1
98560 Heller Financial 7/24/98 9/1/98 Actual / 360 1
98578 Heller Financial 3/23/99 5/1/99 Actual / 360 1
98580 Heller Financial 9/1/98 10/1/98 Actual / 360 1
98594 Heller Financial 8/18/98 9/1/98 30 / 360 1
98644 Heller Financial 7/27/98 9/1/98 Actual / 360 1
98764 Heller Financial 5/18/99 7/1/99 Actual / 360 1
99002 Heller Financial 2/11/99 4/1/99 Actual / 360 1
99004 Heller Financial 5/13/99 7/1/99 Actual / 360 1
99006 Heller Financial 4/22/99 6/1/99 Actual / 360 1
99008 Heller Financial 4/22/99 6/1/99 Actual / 360 1
99010 Heller Financial 8/16/99 10/1/99 Actual / 360 1
99012 Heller Financial 7/15/99 8/1/99 Actual / 360 1
99018 Heller Financial 6/30/99 8/1/99 Actual / 360 1
99020 Heller Financial 6/2/99 8/1/99 Actual / 360 1
99024 Heller Financial 7/15/99 9/1/99 Actual / 360 1
99026 Heller Financial 6/30/99 8/1/99 Actual / 360 1
99028 Heller Financial 7/15/99 9/1/99 Actual / 360 1
99032 Heller Financial 7/8/99 9/1/99 Actual / 360 1
99038 Heller Financial 6/7/99 8/1/99 Actual / 360 1
99040 Heller Financial 6/4/99 8/1/99 Actual / 360 1
99042 Heller Financial 6/22/99 8/1/99 Actual / 360 1
99044 Heller Financial 8/20/99 10/1/99 Actual / 360 1
99046 Heller Financial 8/31/99 10/1/99 Actual / 360 1
99048 Heller Financial 8/20/99 10/1/99 Actual / 360 1
99050 Heller Financial 6/30/99 8/1/99 Actual / 360 1
99054 Heller Financial 8/2/99 10/1/99 Actual / 360 1
99058 Heller Financial 8/13/99 10/1/99 Actual / 360 1
99060 Heller Financial 8/13/99 10/1/99 Actual / 360 1
99062 Heller Financial 6/30/99 8/1/99 Actual / 360 1
99068 Heller Financial 8/31/99 10/1/99 Actual / 360 1
99070 Heller Financial 8/9/99 10/1/99 Actual / 360 1
99072 Heller Financial 8/31/99 10/1/99 Actual / 360 1
99074 Heller Financial 6/10/99 8/1/99 Actual / 360 1
99076 Heller Financial 7/16/99 9/1/99 Actual / 360 1
99080 Heller Financial 7/8/99 9/1/99 Actual / 360 1
99082 Heller Financial 7/8/99 9/1/99 Actual / 360 1
99084 Heller Financial 7/13/99 9/1/99 Actual / 360 1
99086 Heller Financial 8/9/99 10/1/99 Actual / 360 1
99088 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99090 Heller Financial 9/15/99 11/1/99 Actual / 360 1
99092 Heller Financial 8/12/99 10/1/99 Actual / 360 1
99094 Heller Financial 8/11/99 10/1/99 Actual / 360 1
99096 Heller Financial 8/2/99 9/1/99 Actual / 360 1
99102 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99104 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99106 Heller Financial 8/11/99 10/1/99 Actual / 360 1
99108 Heller Financial 8/31/99 10/1/99 Actual / 360 1
99110 Heller Financial 8/31/99 10/1/99 Actual / 360 1
99116 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99118 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99122 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99124 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99126 Heller Financial 8/31/99 10/1/99 Actual / 360 1
99132 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99134 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99136 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99138 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99140 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99142 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99150 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99152 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99156 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99158 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99162 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99164 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99166 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99168 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99170 Heller Financial 9/30/99 11/1/99 Actual / 360 1
99992 Heller Financial 9/30/99 11/1/99 Actual / 360 1
6102892 Prudential Mortgage Capital 6/4/98 8/1/98 30 / 360 1
6102986 Prudential Mortgage Capital 9/15/99 11/1/99 30 / 360 1
6103426 Prudential Mortgage Capital 8/3/99 10/1/99 Actual / 360 1
6103427 Prudential Mortgage Capital 6/30/99 8/1/99 Actual / 360 1
6103469 Prudential Mortgage Capital 9/15/99 11/1/99 Actual / 360 1
6103480 Prudential Mortgage Capital 5/7/99 7/1/99 Actual / 360 1
6103481 Prudential Mortgage Capital 5/7/99 7/1/99 Actual / 360 1
6103483 Prudential Mortgage Capital 5/7/99 7/1/99 Actual / 360 1
6103486 Prudential Mortgage Capital 6/21/99 8/1/99 Actual / 360 1
6103487 Prudential Mortgage Capital 6/30/99 8/1/99 Actual / 360 1
6103490 Prudential Mortgage Capital 5/27/99 7/1/99 Actual / 360 1
6103491 Prudential Mortgage Capital 8/13/99 10/1/99 Actual / 360 1
6103493 Prudential Mortgage Capital 6/10/99 8/1/99 Actual / 360 1
6103494 Prudential Mortgage Capital 6/10/99 8/1/99 Actual / 360 1
6103503 Prudential Mortgage Capital 8/20/99 10/1/99 Actual / 360 1
6103518 Prudential Mortgage Capital 5/14/99 7/1/02 Actual / 360 1
6103538 Prudential Mortgage Capital 7/28/99 9/1/99 Actual / 360 1
6103542 Prudential Mortgage Capital 8/17/99 10/1/99 Actual / 360 1
6103548 Prudential Mortgage Capital 5/24/99 7/1/00 Actual / 360 1
6103551 Prudential Mortgage Capital 7/9/99 9/5/99 Actual / 360 5
6103567 Prudential Mortgage Capital 8/11/99 10/1/99 Actual / 360 1
6103604 Prudential Mortgage Capital 9/30/99 11/1/01 Actual / 360 1
6103611 Prudential Mortgage Capital 8/19/99 10/1/99 Actual / 360 1
6103623 Prudential Mortgage Capital 9/13/99 11/1/99 Actual / 360 1
6103624 Prudential Mortgage Capital 9/15/99 11/1/99 Actual / 360 1
6103653 Prudential Mortgage Capital 9/30/99 11/1/99 Actual / 360 1
6103661 Prudential Mortgage Capital 9/15/99 11/1/99 Actual / 360 1
6103680 Prudential Mortgage Capital 9/25/99 11/1/99 Actual / 360 1
6103682 Prudential Mortgage Capital 9/15/99 11/1/99 Actual / 360 1
6103683 Prudential Mortgage Capital 9/15/99 11/1/99 Actual / 360 1
6103684 Prudential Mortgage Capital 9/15/99 11/1/99 Actual / 360 1
6103685 Prudential Mortgage Capital 8/27/99 10/1/99 Actual / 360 1
6103687 Prudential Mortgage Capital 9/30/99 11/1/99 Actual / 360 1
6103688 Prudential Mortgage Capital 9/30/99 11/1/01 Actual / 360 1
6103689 Prudential Mortgage Capital 9/30/99 11/1/01 Actual / 360 1
6103690 Prudential Mortgage Capital 9/30/99 11/1/01 Actual / 360 1
6103691 Prudential Mortgage Capital 9/30/99 11/1/01 Actual / 360 1
6103692 Prudential Mortgage Capital 9/30/99 11/1/01 Actual / 360 1
6103693 Prudential Mortgage Capital 9/30/99 11/1/01 Actual / 360 1
6103698 Prudential Mortgage Capital 9/30/99 11/1/99 Actual / 360 1
6103699 Prudential Mortgage Capital 9/1/99 11/1/99 Actual / 360 1
6103708 Prudential Mortgage Capital 9/30/99 11/1/99 Actual / 360 1
6103715 Prudential Mortgage Capital 9/15/99 11/1/99 Actual / 360 1
6103718 Prudential Mortgage Capital 9/1/99 11/1/99 Actual / 360 1
6103719 Prudential Mortgage Capital 9/3/99 11/1/99 Actual / 360 1
6103721 Prudential Mortgage Capital 9/30/99 11/1/99 Actual / 360 1
6103730 Prudential Mortgage Capital 9/30/99 11/1/99 Actual / 360 1
6103734 Prudential Mortgage Capital 9/15/99 11/1/99 Actual / 360 1
6103735 Prudential Mortgage Capital 9/15/99 11/1/99 Actual / 360 1
6103740 Prudential Mortgage Capital 9/30/99 11/1/99 Actual / 360 1
99-5-001 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-002 RFC 05/03/99 07/01/99 Actual / 360 1
99-5-003 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-004 RFC 09/03/99 11/01/99 Actual / 360 1
99-5-006 RFC 06/10/99 08/01/99 Actual / 360 1
99-5-007 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-008 RFC 07/26/99 09/01/99 Actual / 360 1
99-5-009 RFC 04/06/99 06/01/99 Actual / 360 1
99-5-010 RFC 08/06/99 10/01/99 Actual / 360 1
99-5-011 RFC 06/25/99 08/01/99 Actual / 360 1
99-5-012 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-013 RFC 05/28/99 07/01/99 Actual / 360 1
99-5-014 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-015 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-017 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-018 RFC 08/27/99 10/01/99 Actual / 360 1
99-5-019 RFC 07/29/99 09/01/99 Actual / 360 1
99-5-020 RFC 06/29/99 08/01/99 Actual / 360 1
99-5-021 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-022 RFC 06/29/99 08/01/99 Actual / 360 1
99-5-023 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-024 RFC 06/30/99 08/01/99 Actual / 360 1
99-5-025 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-026 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-030 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-031 RFC 07/29/99 09/01/99 Actual / 360 1
99-5-032 RFC 07/21/99 09/01/99 Actual / 360 1
99-5-033 RFC 08/13/99 10/01/99 Actual / 360 1
99-5-034 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-035 RFC 06/14/99 08/01/99 Actual / 360 1
99-5-036 RFC 07/02/99 09/01/99 Actual / 360 1
99-5-037 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-038 RFC 06/24/99 08/01/99 Actual / 360 1
99-5-039 RFC 07/20/99 09/01/99 Actual / 360 1
99-5-040 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-041 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-042 RFC 08/19/99 10/01/99 Actual / 360 1
99-5-043 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-044 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-045 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-046 RFC 07/23/99 09/01/99 Actual / 360 1
99-5-050 RFC 05/14/98 07/01/98 Actual / 360 1
99-5-051 RFC 08/31/99 10/01/99 Actual / 360 1
99-5-052 RFC 09/10/98 11/01/98 Actual / 360 1
99-5-053 RFC 07/15/98 09/01/98 Actual / 360 1
99-5-054 RFC 07/30/99 10/01/99 Actual / 360 1
99-5-055 RFC 09/18/98 11/01/98 Actual / 360 1
99-5-056 RFC 06/18/99 08/01/99 Actual / 360 1
99-5-057 RFC 07/07/99 09/01/99 Actual / 360 1
99-5-058 RFC 06/21/99 08/01/99 Actual / 360 1
99-5-059 RFC 07/30/99 09/01/99 Actual / 360 1
99-5-060 RFC 08/25/99 10/01/99 Actual / 360 1
99-5-061 RFC 07/06/99 09/01/99 Actual / 360 1
99-5-062 RFC 07/29/99 09/01/99 Actual / 360 1
99-5-063 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-064 RFC 05/18/99 07/01/99 Actual / 360 1
99-5-065 RFC 04/29/99 06/01/99 Actual / 360 1
99-5-066 RFC 07/28/99 09/01/99 Actual / 360 1
99-5-067 RFC 05/04/99 07/01/99 Actual / 360 1
99-5-069 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-070 RFC 08/04/99 10/01/99 Actual / 360 1
99-5-071 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-072 RFC 10/01/98 12/01/98 Actual / 360 1
99-5-073 RFC 06/08/99 08/01/99 Actual / 360 1
99-5-074 RFC 06/30/99 08/01/99 Actual / 360 1
99-5-075 RFC 08/25/99 10/01/99 Actual / 360 1
99-5-076 RFC 05/17/99 07/01/99 Actual / 360 1
99-5-077 RFC 09/30/99 11/01/99 Actual / 360 1
99-5-078 RFC 06/18/99 08/01/99 Actual / 360 1
99-5-079 RFC 07/01/99 08/01/99 Actual / 360 1
99-5-080 RFC 04/23/98 06/01/98 Actual / 360 1
99-5-082 RFC 07/01/99 08/01/99 Actual / 360 1
99-5-083 RFC 06/11/99 08/01/99 Actual / 360 1
99-5-084 RFC 07/30/99 09/01/99 Actual / 360 1
99-5-085 RFC 04/17/98 06/01/98 Actual / 360 1
99-5-086 RFC 04/01/99 05/01/99 Actual / 360 1
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Loan Grace Payment Monthly
Number Originator Period (days) Frequency Debt Service
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
97235 Heller Financial 5 12 31516.82
97245 Heller Financial 5 12 66009.45
97266 Heller Financial 5 12 15963.33
97273 Heller Financial 10 12 15011.27
97277 Heller Financial 5 12 60708.20
97362 Heller Financial 5 12 8237.08
97367 Heller Financial 5 12 18995.81
97449 Heller Financial 5 12 15596.24
97500 Heller Financial 10 12 29266.15
97574 Heller Financial 5 12 20713.03
97677 Heller Financial 10 12 19401.55
98112 Heller Financial 5 12 46770.72
98142 Heller Financial 5 12 14764.75
98366 Heller Financial 5 12 31953.55
98386 Heller Financial 5 12 15147.80
98394 Heller Financial 5 12 18698.77
98438 Heller Financial 5 12 11939.63
98480 Heller Financial 5 12 21407.87
98518 Heller Financial 5 12 7740.16
98528 Heller Financial 5 12 43663.55
98558 Heller Financial 5 12 18748.37
98560 Heller Financial 5 12 9483.84
98578 Heller Financial 5 12 13038.76
98580 Heller Financial 5 12 7506.07
98594 Heller Financial 5 12 30257.81
98644 Heller Financial 5 12 31953.55
98764 Heller Financial 5 12 6059.12
99002 Heller Financial 5 12 7492.23
99004 Heller Financial 5 12 3430.81
99006 Heller Financial 5 12 90375.30
99008 Heller Financial 5 12 42380.10
99010 Heller Financial 5 12 7385.10
99012 Heller Financial 5 12 80455.63
99018 Heller Financial 5 12 28842.52
99020 Heller Financial 5 12 39325.91
99024 Heller Financial 5 12 37284.39
99026 Heller Financial 5 12 14469.84
99028 Heller Financial 5 12 48242.04
99032 Heller Financial 5 12 7570.26
99038 Heller Financial 5 12 94217.06
99040 Heller Financial 5 12 6679.21
99042 Heller Financial 5 12 23578.74
99044 Heller Financial 5 12 9797.23
99046 Heller Financial 5 12 10464.27
99048 Heller Financial 5 12 9405.34
99050 Heller Financial 5 12 43638.49
99054 Heller Financial 5 12 48704.81
99058 Heller Financial 5 12 36874.97
99060 Heller Financial 5 12 50805.43
99062 Heller Financial 5 12 7361.17
99068 Heller Financial 5 12 11927.16
99070 Heller Financial 5 12 37830.57
99072 Heller Financial 5 12 27553.42
99074 Heller Financial 5 12 13271.91
99076 Heller Financial 5 12 16930.54
99080 Heller Financial 5 12 19168.37
99082 Heller Financial 5 12 19260.34
99084 Heller Financial 5 12 7832.14
99086 Heller Financial 5 12 240855.39
99088 Heller Financial 5 12 5132.53
99090 Heller Financial 5 12 6856.54
99092 Heller Financial 5 12 12128.99
99094 Heller Financial 5 12 39305.50
99096 Heller Financial 5 12 44460.41
99102 Heller Financial 5 12 142404.99
99104 Heller Financial 5 12 31481.78
99106 Heller Financial 5 12 33702.34
99108 Heller Financial 5 12 34519.71
99110 Heller Financial 5 12 29259.53
99116 Heller Financial 5 12 24815.05
99118 Heller Financial 5 12 12019.61
99122 Heller Financial 5 12 27045.60
99124 Heller Financial 5 12 7984.99
99126 Heller Financial 5 12 122873.84
99132 Heller Financial 5 12 20750.19
99134 Heller Financial 5 12 9848.86
99136 Heller Financial 5 12 10944.91
99138 Heller Financial 5 12 16647.18
99140 Heller Financial 5 12 26792.93
99142 Heller Financial 5 12 21813.12
99150 Heller Financial 5 12 29629.91
99152 Heller Financial 5 12 28626.20
99156 Heller Financial 5 12 7851.42
99158 Heller Financial 5 12 9252.49
99162 Heller Financial 5 12 8981.50
99164 Heller Financial 5 12 15530.47
99166 Heller Financial 5 12 11024.76
99168 Heller Financial 5 12 10150.42
99170 Heller Financial 5 12 27778.04
99992 Heller Financial 5 12 66541.43
6102892 Prudential Mortgage Capital 7 12 204449.44
6102986 Prudential Mortgage Capital 10 12 82876.56
6103426 Prudential Mortgage Capital 10 12 3914.07
6103427 Prudential Mortgage Capital 10 12 7781.48
6103469 Prudential Mortgage Capital 10 12 19958.40
6103480 Prudential Mortgage Capital 7 12 71997.34
6103481 Prudential Mortgage Capital 7 12 79333.58
6103483 Prudential Mortgage Capital 7 12 56761.13
6103486 Prudential Mortgage Capital 10 12 11547.45
6103487 Prudential Mortgage Capital 10 12 9793.90
6103490 Prudential Mortgage Capital 10 12 38557.51
6103491 Prudential Mortgage Capital 10 12 14651.05
6103493 Prudential Mortgage Capital 10 12 51274.55
6103494 Prudential Mortgage Capital 10 12 80114.38
6103503 Prudential Mortgage Capital 10 12 35943.84
6103518 Prudential Mortgage Capital 10 12 54627.97
6103538 Prudential Mortgage Capital 10 12 35511.23
6103542 Prudential Mortgage Capital 10 12 26164.69
6103548 Prudential Mortgage Capital 10 12 57368.27
6103551 Prudential Mortgage Capital 5 12 275890.49
6103567 Prudential Mortgage Capital 10 12 19796.44
6103604 Prudential Mortgage Capital 10 12 75820.89
6103611 Prudential Mortgage Capital 10 12 46521.89
6103623 Prudential Mortgage Capital 10 12 15930.29
6103624 Prudential Mortgage Capital 10 12 88117.52
6103653 Prudential Mortgage Capital 10 12 27877.57
6103661 Prudential Mortgage Capital 10 12 37685.56
6103680 Prudential Mortgage Capital 10 12 55156.27
6103682 Prudential Mortgage Capital 10 12 18031.23
6103683 Prudential Mortgage Capital 10 12 23899.23
6103684 Prudential Mortgage Capital 10 12 33022.77
6103685 Prudential Mortgage Capital 10 12 14286.81
6103687 Prudential Mortgage Capital 10 12 16659.33
6103688 Prudential Mortgage Capital 10 12 73434.90
6103689 Prudential Mortgage Capital 10 12 184656.69
6103690 Prudential Mortgage Capital 10 12 64879.38
6103691 Prudential Mortgage Capital 10 12 38963.27
6103692 Prudential Mortgage Capital 10 12 46698.89
6103693 Prudential Mortgage Capital 10 12 116212.51
6103698 Prudential Mortgage Capital 10 12 21481.68
6103699 Prudential Mortgage Capital 10 12 80714.10
6103708 Prudential Mortgage Capital 10 12 22687.16
6103715 Prudential Mortgage Capital 10 12 13645.73
6103718 Prudential Mortgage Capital 10 12 33185.51
6103719 Prudential Mortgage Capital 10 12 25517.72
6103721 Prudential Mortgage Capital 10 12 48290.50
6103730 Prudential Mortgage Capital 10 12 34418.18
6103734 Prudential Mortgage Capital 10 12 18118.06
6103735 Prudential Mortgage Capital 10 12 15190.03
6103740 Prudential Mortgage Capital 10 12 31600.77
99-5-001 RFC 5 12 $ 124,127.22
99-5-002 RFC 5 12 $ 80,712.10
99-5-003 RFC 5 12 $ 76,183.77
99-5-004 RFC 5 12 $ 69,723.33
99-5-006 RFC 5 12 $ 49,974.44
99-5-007 RFC 5 12 $ 42,570.99
99-5-008 RFC 5 12 $ 40,603.89
99-5-009 RFC 5 12 $ 33,951.16
99-5-010 RFC 5 12 $ 34,959.17
99-5-011 RFC 5 12 $ 33,808.13
99-5-012 RFC 5 12 $ 38,226.08
99-5-013 RFC 5 12 $ 28,971.99
99-5-014 RFC 5 12 $ 37,308.81
99-5-015 RFC 5 12 $ 25,983.27
99-5-017 RFC 5 12 $ 23,495.91
99-5-018 RFC 5 12 $ 20,076.48
99-5-019 RFC 5 12 $ 19,815.49
99-5-020 RFC 5 12 $ 18,784.37
99-5-021 RFC 5 12 $ 18,144.09
99-5-022 RFC 5 12 $ 17,977.23
99-5-023 RFC 5 12 $ 16,448.21
99-5-024 RFC 5 12 $ 17,538.52
99-5-025 RFC 5 12 $ 16,814.97
99-5-026 RFC 5 12 $ 16,588.93
99-5-030 RFC 5 12 $ 12,831.33
99-5-031 RFC 5 12 $ 13,120.88
99-5-032 RFC 7 12 $ 11,004.32
99-5-033 RFC 5 12 $ 11,712.68
99-5-034 RFC 5 12 $ 11,006.06
99-5-035 RFC 5 12 $ 11,734.48
99-5-036 RFC 5 12 $ 10,665.73
99-5-037 RFC 5 12 $ 10,319.01
99-5-038 RFC 5 12 $ 12,105.92
99-5-039 RFC 5 12 $ 10,728.89
99-5-040 RFC 5 12 $ 8,394.17
99-5-041 RFC 5 12 $ 10,265.46
99-5-042 RFC 5 12 $ 9,930.79
99-5-043 RFC 5 12 $ 9,063.87
99-5-044 RFC 5 12 $ 9,333.81
99-5-045 RFC 5 12 $ 9,092.00
99-5-046 RFC 5 12 $ 7,520.00
99-5-050 RFC 5 12 $ 15,129.61
99-5-051 RFC 5 12 $ 13,853.23
99-5-052 RFC 5 12 $ 11,876.79
99-5-053 RFC 5 12 $ 11,232.67
99-5-054 RFC 10 12 $ 11,687.52
99-5-055 RFC 5 12 $ 10,232.32
99-5-056 RFC 5 12 $ 10,395.70
99-5-057 RFC 10 12 $ 8,721.66
99-5-058 RFC 10 12 $ 8,882.46
99-5-059 RFC 5 12 $ 9,596.17
99-5-060 RFC 10 12 $ 9,385.25
99-5-061 RFC 5 12 $ 9,196.00
99-5-062 RFC 10 12 $ 8,917.88
99-5-063 RFC 5 12 $ 9,344.41
99-5-064 RFC 10 12 $ 8,388.30
99-5-065 RFC 5 12 $ 8,529.75
99-5-066 RFC 10 12 $ 8,110.61
99-5-067 RFC 5 12 $ 8,553.42
99-5-069 RFC 5 12 $ 7,857.79
99-5-070 RFC 10 12 $ 8,032.27
99-5-071 RFC 10 12 $ 7,947.96
99-5-072 RFC 5 12 $ 6,903.58
99-5-073 RFC 10 12 $ 6,792.95
99-5-074 RFC 10 12 $ 7,144.40
99-5-075 RFC 10 12 $ 6,751.67
99-5-076 RFC 10 12 $ 5,452.86
99-5-077 RFC 5 12 $ 6,573.42
99-5-078 RFC 10 12 $ 5,441.43
99-5-079 RFC 10 12 $ 4,581.52
99-5-080 RFC 5 12 $ 4,021.10
99-5-082 RFC 5 12 $ 4,545.92
99-5-083 RFC 5 12 $ 3,310.34
99-5-084 RFC 5 12 $ 2,683.90
99-5-085 RFC 5 12 $ 2,318.95
99-5-086 RFC 5 12 $ 1,749.45
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
Cross
Loan Collateralized /
Number Originator Cross Defaulted Seasoning LO DEF YM5 YM4 YM3 YM2
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
97235 Heller Financial NAP 26 0 0 0 0 0 0
97245 Heller Financial NAP 23 60 0 0 0 0 0
97266 Heller Financial NAP 26 0 0 0 0 0 0
97273 Heller Financial NAP 26 72 0 0 0 0 0
97277 Heller Financial NAP 26 0 0 0 0 0 0
97362 Heller Financial NAP 25 0 0 0 0 0 0
97367 Heller Financial NAP 25 60 0 0 0 0 0
97449 Heller Financial NAP 20 60 0 0 0 0 0
97500 Heller Financial NAP 23 48 0 0 0 0 0
97574 Heller Financial NAP 18 59 0 0 0 0 0
97677 Heller Financial NAP 21 60 0 0 0 0 0
98112 Heller Financial NAP 13 36 261 0 0 0 0
98142 Heller Financial NAP 12 24 93 0 0 0 0
98366 Heller Financial 98644 15 36 81 0 0 0 0
98386 Heller Financial NAP 15 36 81 0 0 0 0
98394 Heller Financial NAP 15 36 81 0 0 0 0
98438 Heller Financial NAP 13 36 81 0 0 0 0
98480 Heller Financial NAP 15 36 81 0 0 0 0
98518 Heller Financial NAP 8 36 81 0 0 0 0
98528 Heller Financial NAP 4 36 81 0 0 0 0
98558 Heller Financial NAP 7 36 81 0 0 0 0
98560 Heller Financial NAP 15 36 81 0 0 0 0
98578 Heller Financial NAP 7 36 81 0 0 0 0
98580 Heller Financial NAP 14 36 81 0 0 0 0
98594 Heller Financial NAP 15 36 201 0 0 0 0
98644 Heller Financial 98366 15 36 81 0 0 0 0
98764 Heller Financial NAP 5 60 0 0 0 0 0
99002 Heller Financial NAP 8 36 81 0 0 0 0
99004 Heller Financial NAP 5 60 0 0 0 0 0
99006 Heller Financial NAP 6 36 81 0 0 0 0
99008 Heller Financial NAP 6 36 81 0 0 0 0
99010 Heller Financial NAP 2 60 0 0 0 0 0
99012 Heller Financial NAP 4 36 81 0 0 0 0
99018 Heller Financial NAP 4 36 81 0 0 0 0
99020 Heller Financial NAP 4 36 81 0 0 0 0
99024 Heller Financial NAP 3 36 81 0 0 0 0
99026 Heller Financial NAP 4 36 81 0 0 0 0
99028 Heller Financial NAP 3 36 81 0 0 0 0
99032 Heller Financial NAP 3 60 0 0 0 0 0
99038 Heller Financial NAP 4 36 81 0 0 0 0
99040 Heller Financial NAP 4 60 0 0 0 0 0
99042 Heller Financial NAP 4 36 81 0 0 0 0
99044 Heller Financial NAP 2 60 0 0 0 0 0
99046 Heller Financial NAP 2 60 0 0 0 0 0
99048 Heller Financial NAP 2 60 0 0 0 0 0
99050 Heller Financial NAP 4 36 81 0 0 0 0
99054 Heller Financial NAP 2 36 81 0 0 0 0
99058 Heller Financial NAP 2 36 81 0 0 0 0
99060 Heller Financial NAP 2 36 81 0 0 0 0
99062 Heller Financial NAP 4 36 93 0 0 0 0
99068 Heller Financial NAP 2 36 81 0 0 0 0
99070 Heller Financial NAP 2 36 81 0 0 0 0
99072 Heller Financial NAP 2 36 81 0 0 0 0
99074 Heller Financial NAP 4 36 81 0 0 0 0
99076 Heller Financial NAP 3 36 81 0 0 0 0
99080 Heller Financial NAP 3 36 21 0 0 0 0
99082 Heller Financial NAP 3 36 45 0 0 0 0
99084 Heller Financial NAP 3 60 0 0 0 0 0
99086 Heller Financial NAP 2 36 81 0 0 0 0
99088 Heller Financial NAP 1 36 81 0 0 0 0
99090 Heller Financial NAP 1 60 0 0 0 0 0
99092 Heller Financial NAP 2 60 0 0 0 0 0
99094 Heller Financial NAP 2 36 201 0 0 0 0
99096 Heller Financial NAP 3 36 81 0 0 0 0
99102 Heller Financial NAP 1 36 81 0 0 0 0
99104 Heller Financial 99170 1 36 81 0 0 0 0
99106 Heller Financial NAP 2 36 141 0 0 0 0
99108 Heller Financial NAP 2 36 93 0 0 0 0
99110 Heller Financial NAP 2 36 81 0 0 0 0
99116 Heller Financial NAP 1 36 81 0 0 0 0
99118 Heller Financial NAP 1 60 0 0 0 0 0
99122 Heller Financial NAP 1 36 81 0 0 0 0
99124 Heller Financial NAP 1 36 81 0 0 0 0
99126 Heller Financial NAP 2 24 33 0 0 0 0
99132 Heller Financial NAP 1 36 81 0 0 0 0
99134 Heller Financial NAP 1 36 81 0 0 0 0
99136 Heller Financial NAP 1 36 81 0 0 0 0
99138 Heller Financial NAP 1 36 81 0 0 0 0
99140 Heller Financial NAP 1 36 81 0 0 0 0
99142 Heller Financial NAP 1 36 81 0 0 0 0
99150 Heller Financial NAP 1 36 81 0 0 0 0
99152 Heller Financial NAP 1 36 201 0 0 0 0
99156 Heller Financial NAP 1 36 45 0 0 0 0
99158 Heller Financial NAP 1 36 81 0 0 0 0
99162 Heller Financial NAP 1 36 81 0 0 0 0
99164 Heller Financial NAP 1 36 81 0 0 0 0
99166 Heller Financial NAP 1 36 81 0 0 0 0
99168 Heller Financial NAP 1 36 81 0 0 0 0
99170 Heller Financial 99104 1 36 81 0 0 0 0
99992 Heller Financial NAP 1 36 81 0 0 0 0
6102892 Prudential Mortgage Capital NAP 16 83 91 0 0 0 0
6102986 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103426 Prudential Mortgage Capital NAP 2 48 69 0 0 0 0
6103427 Prudential Mortgage Capital NAP 4 48 66 0 0 0 0
6103469 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103480 Prudential Mortgage Capital NAP 5 28 86 0 0 0 0
6103481 Prudential Mortgage Capital NAP 5 28 86 0 0 0 0
6103483 Prudential Mortgage Capital NAP 5 28 86 0 0 0 0
6103486 Prudential Mortgage Capital NAP 4 52 64 0 0 0 0
6103487 Prudential Mortgage Capital NAP 4 48 69 0 0 0 0
6103490 Prudential Mortgage Capital NAP 5 48 66 0 0 0 0
6103491 Prudential Mortgage Capital NAP 2 48 66 0 0 0 0
6103493 Prudential Mortgage Capital 6103494 4 48 66 0 0 0 0
6103494 Prudential Mortgage Capital 6103493 4 48 66 0 0 0 0
6103503 Prudential Mortgage Capital NAP 2 84 90 0 0 0 0
6103518 Prudential Mortgage Capital NAP 5 48 66 0 0 0 0
6103538 Prudential Mortgage Capital NAP 3 39 78 0 0 0 0
6103542 Prudential Mortgage Capital NAP 2 84 150 0 0 0 0
6103548 Prudential Mortgage Capital NAP 5 60 69 0 0 0 0
6103551 Prudential Mortgage Capital NAP 3 36 96 0 0 0 0
6103567 Prudential Mortgage Capital NAP 2 48 66 0 0 0 0
6103604 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103611 Prudential Mortgage Capital NAP 2 36 81 0 0 0 0
6103623 Prudential Mortgage Capital NAP 1 48 66 0 0 0 0
6103624 Prudential Mortgage Capital NAP 1 36 21 0 0 0 0
6103653 Prudential Mortgage Capital NAP 1 49 68 0 0 0 0
6103661 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103680 Prudential Mortgage Capital NAP 1 36 81 0 0 0 0
6103682 Prudential Mortgage Capital 6103683 1 48 69 0 0 0 0
6103683 Prudential Mortgage Capital 6103682 1 48 69 0 0 0 0
6103684 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103685 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103687 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103688 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103689 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103690 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103691 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103692 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103693 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103698 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103699 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103708 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103715 Prudential Mortgage Capital NAP 1 48 66 0 0 0 0
6103718 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103719 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
6103721 Prudential Mortgage Capital NAP 1 84 93 0 0 0 0
6103730 Prudential Mortgage Capital NAP 1 48 126 0 0 0 0
6103734 Prudential Mortgage Capital NAP 1 48 66 0 0 0 0
6103735 Prudential Mortgage Capital NAP 1 48 66 0 0 0 0
6103740 Prudential Mortgage Capital NAP 1 48 69 0 0 0 0
99-5-001 RFC NAP 2 26 91 0 0 0 0
99-5-002 RFC NAP 5 29 88 0 0 0 0
99-5-003 RFC NAP 1 25 92 0 0 0 0
99-5-004 RFC NAP 1 25 92 0 0 0 0
99-5-006 RFC NAP 4 28 89 0 0 0 0
99-5-007 RFC NAP 1 48 0 0 0 0 0
99-5-008 RFC NAP 3 27 90 0 0 0 0
99-5-009 RFC NAP 6 24 93 0 0 0 0
99-5-010 RFC NAP 2 26 91 0 0 0 0
99-5-011 RFC NAP 4 28 26 0 0 0 0
99-5-012 RFC NAP 1 25 152 0 0 0 0
99-5-013 RFC NAP 5 29 88 0 0 0 0
99-5-014 RFC NAP 1 25 152 0 0 0 0
99-5-015 RFC NAP 1 25 92 0 0 0 0
99-5-017 RFC NAP 1 25 92 0 0 0 0
99-5-018 RFC NAP 2 26 91 0 0 0 0
99-5-019 RFC NAP 3 28 89 0 0 0 0
99-5-020 RFC NAP 4 28 89 0 0 0 0
99-5-021 RFC NAP 1 25 92 0 0 0 0
99-5-022 RFC NAP 4 28 89 0 0 0 0
99-5-023 RFC NAP 1 48 0 0 0 0 0
99-5-024 RFC NAP 4 28 89 0 0 0 0
99-5-025 RFC NAP 2 26 91 0 0 0 0
99-5-026 RFC NAP 1 25 92 0 0 0 0
99-5-030 RFC NAP 1 25 92 0 0 0 0
99-5-031 RFC NAP 3 27 90 0 0 0 0
99-5-032 RFC NAP 3 27 90 0 0 0 0
99-5-033 RFC NAP 2 26 91 0 0 0 0
99-5-034 RFC NAP 1 25 92 0 0 0 0
99-5-035 RFC NAP 4 28 89 0 0 0 0
99-5-036 RFC NAP 3 27 90 0 0 0 0
99-5-037 RFC NAP 1 25 92 0 0 0 0
99-5-038 RFC NAP 4 29 208 0 0 0 0
99-5-039 RFC NAP 3 27 90 0 0 0 0
99-5-040 RFC NAP 1 25 92 0 0 0 0
99-5-041 RFC NAP 1 25 92 0 0 0 0
99-5-042 RFC NAP 2 26 91 0 0 0 0
99-5-043 RFC NAP 1 25 92 0 0 0 0
99-5-044 RFC NAP 1 25 152 0 0 0 0
99-5-045 RFC NAP 1 25 152 0 0 0 0
99-5-046 RFC NAP 3 27 90 0 0 0 0
99-5-050 RFC NAP 17 48 0 0 0 0 0
99-5-051 RFC NAP 2 48 0 0 0 0 0
99-5-052 RFC NAP 13 48 0 0 0 0 0
99-5-053 RFC NAP 15 48 0 0 0 0 0
99-5-054 RFC NAP 2 48 0 0 0 0 0
99-5-055 RFC NAP 13 48 0 0 0 0 0
99-5-056 RFC NAP 4 48 66 0 0 0 0
99-5-057 RFC NAP 3 48 0 0 0 0 0
99-5-058 RFC NAP 4 48 0 0 0 0 0
99-5-059 RFC NAP 3 48 0 0 0 0 0
99-5-060 RFC NAP 2 48 0 0 0 0 0
99-5-061 RFC NAP 3 48 69 0 0 0 0
99-5-062 RFC NAP 3 48 66 0 0 0 0
99-5-063 RFC NAP 1 48 0 0 0 0 0
99-5-064 RFC NAP 5 48 0 0 0 0 0
99-5-065 RFC NAP 6 48 0 0 0 0 0
99-5-066 RFC NAP 3 48 0 0 0 0 0
99-5-067 RFC NAP 5 48 0 0 0 0 0
99-5-069 RFC NAP 1 48 0 0 0 0 0
99-5-070 RFC NAP 2 48 0 0 0 0 0
99-5-071 RFC NAP 1 48 0 0 0 0 0
99-5-072 RFC NAP 12 48 0 0 0 0 0
99-5-073 RFC NAP 4 48 0 0 0 0 0
99-5-074 RFC NAP 4 48 0 0 0 0 0
99-5-075 RFC NAP 2 48 0 0 0 0 0
99-5-076 RFC NAP 5 48 0 0 0 0 0
99-5-077 RFC NAP 1 84 0 0 0 0 0
99-5-078 RFC NAP 4 48 0 0 0 0 0
99-5-079 RFC NAP 4 48 0 0 0 0 0
99-5-080 RFC NAP 18 48 0 0 0 0 0
99-5-082 RFC NAP 4 84 90 0 0 0 0
99-5-083 RFC NAP 4 48 0 0 0 0 0
99-5-084 RFC NAP 3 48 0 0 0 0 0
99-5-085 RFC NAP 18 48 0 0 0 0 0
99-5-086 RFC NAP 7 48 0 0 0 0 0
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
Yield
Maintenance
Loan Description
Number Originator YM1 YM 0.05 0.04 0.03 0.02 0.01 Open Category
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
97235 Heller Financial 0 0 0 0 0 0 0 3 NAP
97245 Heller Financial 0 0 0 0 0 0 0 3 NAP
97266 Heller Financial 0 0 0 0 0 0 0 4 NAP
97273 Heller Financial 0 0 0 0 0 0 0 0 NAP
97277 Heller Financial 0 0 0 0 0 0 0 0 NAP
97362 Heller Financial 0 0 12 12 24 24 12 48 NAP
97367 Heller Financial 0 0 0 0 0 0 0 6 NAP
97449 Heller Financial 0 0 0 0 0 0 0 3 NAP
97500 Heller Financial 0 0 0 0 0 0 0 3 NAP
97574 Heller Financial 0 0 0 0 0 0 0 0 NAP
97677 Heller Financial 0 0 0 0 0 0 0 6 NAP
98112 Heller Financial 0 0 0 0 0 0 0 3 NAP
98142 Heller Financial 0 0 0 0 0 0 0 3 NAP
98366 Heller Financial 0 0 0 0 0 0 0 3 NAP
98386 Heller Financial 0 0 0 0 0 0 0 3 NAP
98394 Heller Financial 0 0 0 0 0 0 0 3 NAP
98438 Heller Financial 0 0 0 0 0 0 0 3 NAP
98480 Heller Financial 0 0 0 0 0 0 0 3 NAP
98518 Heller Financial 0 0 0 0 0 0 0 3 NAP
98528 Heller Financial 0 0 0 0 0 0 0 3 NAP
98558 Heller Financial 0 0 0 0 0 0 0 3 NAP
98560 Heller Financial 0 0 0 0 0 0 0 3 NAP
98578 Heller Financial 0 0 0 0 0 0 0 3 NAP
98580 Heller Financial 0 0 0 0 0 0 0 3 NAP
98594 Heller Financial 0 0 0 0 0 0 0 3 NAP
98644 Heller Financial 0 0 0 0 0 0 0 3 NAP
98764 Heller Financial 0 0 0 0 0 0 0 3 NAP
99002 Heller Financial 0 0 0 0 0 0 0 3 NAP
99004 Heller Financial 0 0 0 0 0 0 0 3 NAP
99006 Heller Financial 0 0 0 0 0 0 0 3 NAP
99008 Heller Financial 0 0 0 0 0 0 0 3 NAP
99010 Heller Financial 0 0 0 0 0 0 0 3 NAP
99012 Heller Financial 0 0 0 0 0 0 0 3 NAP
99018 Heller Financial 0 0 0 0 0 0 0 3 NAP
99020 Heller Financial 0 0 0 0 0 0 0 3 NAP
99024 Heller Financial 0 0 0 0 0 0 0 3 NAP
99026 Heller Financial 0 0 0 0 0 0 0 3 NAP
99028 Heller Financial 0 0 0 0 0 0 0 3 NAP
99032 Heller Financial 0 0 0 0 0 0 0 3 NAP
99038 Heller Financial 0 0 0 0 0 0 0 3 NAP
99040 Heller Financial 0 0 0 0 0 0 0 3 NAP
99042 Heller Financial 0 0 0 0 0 0 0 3 NAP
99044 Heller Financial 0 0 0 0 0 0 0 3 NAP
99046 Heller Financial 0 0 0 0 0 0 0 3 NAP
99048 Heller Financial 0 0 0 0 0 0 0 3 NAP
99050 Heller Financial 0 0 0 0 0 0 0 3 NAP
99054 Heller Financial 0 0 0 0 0 0 0 3 NAP
99058 Heller Financial 0 0 0 0 0 0 0 3 NAP
99060 Heller Financial 0 0 0 0 0 0 0 3 NAP
99062 Heller Financial 0 0 0 0 0 0 0 3 NAP
99068 Heller Financial 0 0 0 0 0 0 0 3 NAP
99070 Heller Financial 0 0 0 0 0 0 0 3 NAP
99072 Heller Financial 0 0 0 0 0 0 0 3 NAP
99074 Heller Financial 0 0 0 0 0 0 0 3 NAP
99076 Heller Financial 0 0 0 0 0 0 0 3 NAP
99080 Heller Financial 0 0 0 0 0 0 0 3 NAP
99082 Heller Financial 0 0 0 0 0 0 0 3 NAP
99084 Heller Financial 0 0 0 0 0 0 0 3 NAP
99086 Heller Financial 0 0 0 0 0 0 0 3 NAP
99088 Heller Financial 0 0 0 0 0 0 0 3 NAP
99090 Heller Financial 0 0 0 0 0 0 0 3 NAP
99092 Heller Financial 0 0 0 0 0 0 0 3 NAP
99094 Heller Financial 0 0 0 0 0 0 0 3 NAP
99096 Heller Financial 0 0 0 0 0 0 0 3 NAP
99102 Heller Financial 0 0 0 0 0 0 0 3 NAP
99104 Heller Financial 0 0 0 0 0 0 0 3 NAP
99106 Heller Financial 0 0 0 0 0 0 0 3 NAP
99108 Heller Financial 0 0 0 0 0 0 0 3 NAP
99110 Heller Financial 0 0 0 0 0 0 0 3 NAP
99116 Heller Financial 0 0 0 0 0 0 0 3 NAP
99118 Heller Financial 0 0 0 0 0 0 0 3 NAP
99122 Heller Financial 0 0 0 0 0 0 0 3 NAP
99124 Heller Financial 81 0 0 0 0 0 0 3 NAP
99126 Heller Financial 0 0 0 0 0 0 0 3 NAP
99132 Heller Financial 0 0 0 0 0 0 0 3 NAP
99134 Heller Financial 0 0 0 0 0 0 0 3 NAP
99136 Heller Financial 0 0 0 0 0 0 0 3 NAP
99138 Heller Financial 0 0 0 0 0 0 0 3 NAP
99140 Heller Financial 0 0 0 0 0 0 0 3 NAP
99142 Heller Financial 0 0 0 0 0 0 0 3 NAP
99150 Heller Financial 0 0 0 0 0 0 0 3 NAP
99152 Heller Financial 0 0 0 0 0 0 0 3 NAP
99156 Heller Financial 0 0 0 0 0 0 0 3 NAP
99158 Heller Financial 0 0 0 0 0 0 0 3 NAP
99162 Heller Financial 0 0 0 0 0 0 0 3 NAP
99164 Heller Financial 0 0 0 0 0 0 0 3 NAP
99166 Heller Financial 0 0 0 0 0 0 0 3 NAP
99168 Heller Financial 0 0 0 0 0 0 0 3 NAP
99170 Heller Financial 0 0 0 0 0 0 0 3 NAP
99992 Heller Financial 0 0 0 0 0 0 0 3 NAP
6102892 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6102986 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103426 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103427 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103469 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103480 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103481 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103483 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103486 Prudential Mortgage Capital 0 0 0 0 0 0 0 4 NAP
6103487 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103490 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103491 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103493 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103494 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103503 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103518 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103538 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103542 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103548 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103551 Prudential Mortgage Capital 6 0 0 0 0 0 0 6 NAP
6103567 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103604 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103611 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103623 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103624 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103653 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103661 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103680 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103682 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103683 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103684 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103685 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103687 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103688 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103689 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103690 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103691 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103692 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103693 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103698 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103699 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103708 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103715 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103718 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103719 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103721 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
6103730 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103734 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103735 Prudential Mortgage Capital 0 0 0 0 0 0 0 6 NAP
6103740 Prudential Mortgage Capital 0 0 0 0 0 0 0 3 NAP
99-5-001 RFC 0 0 0 0 0 0 0 3 NAP
99-5-002 RFC 0 0 0 0 0 0 0 3 NAP
99-5-003 RFC 0 0 0 0 0 0 0 3 NAP
99-5-004 RFC 0 0 0 0 0 0 0 3 NAP
99-5-006 RFC 0 0 0 0 0 0 0 3 NAP
99-5-007 RFC 69 0 0 0 0 0 0 3 NAP
99-5-008 RFC 0 0 0 0 0 0 0 3 NAP
99-5-009 RFC 0 0 0 0 0 0 0 3 NAP
99-5-010 RFC 0 0 0 0 0 0 0 3 NAP
99-5-011 RFC 0 0 0 0 0 0 0 6 NAP
99-5-012 RFC 0 0 0 0 0 0 0 3 NAP
99-5-013 RFC 0 0 0 0 0 0 0 3 NAP
99-5-014 RFC 0 0 0 0 0 0 0 3 NAP
99-5-015 RFC 0 0 0 0 0 0 0 3 NAP
99-5-017 RFC 0 0 0 0 0 0 0 3 NAP
99-5-018 RFC 0 0 0 0 0 0 0 3 NAP
99-5-019 RFC 0 0 0 0 0 0 0 3 NAP
99-5-020 RFC 0 0 0 0 0 0 0 3 NAP
99-5-021 RFC 0 0 0 0 0 0 0 3 NAP
99-5-022 RFC 0 0 0 0 0 0 0 3 NAP
99-5-023 RFC 0 0 12 12 12 12 21 3 NAP
99-5-024 RFC 0 0 0 0 0 0 0 3 NAP
99-5-025 RFC 0 0 0 0 0 0 0 3 NAP
99-5-026 RFC 0 0 0 0 0 0 0 3 NAP
99-5-030 RFC 0 0 0 0 0 0 0 3 NAP
99-5-031 RFC 0 0 0 0 0 0 0 3 NAP
99-5-032 RFC 0 0 0 0 0 0 0 3 NAP
99-5-033 RFC 0 0 0 0 0 0 0 3 NAP
99-5-034 RFC 0 0 0 0 0 0 0 3 NAP
99-5-035 RFC 0 0 0 0 0 0 0 3 NAP
99-5-036 RFC 0 0 0 0 0 0 0 3 NAP
99-5-037 RFC 0 0 0 0 0 0 0 3 NAP
99-5-038 RFC 0 0 0 0 0 0 0 3 NAP
99-5-039 RFC 0 0 0 0 0 0 0 3 NAP
99-5-040 RFC 0 0 0 0 0 0 0 3 NAP
99-5-041 RFC 0 0 0 0 0 0 0 3 NAP
99-5-042 RFC 0 0 0 0 0 0 0 3 NAP
99-5-043 RFC 0 0 0 0 0 0 0 3 NAP
99-5-044 RFC 0 0 0 0 0 0 0 3 NAP
99-5-045 RFC 0 0 0 0 0 0 0 3 NAP
99-5-046 RFC 0 0 0 0 0 0 0 3 NAP
99-5-050 RFC 66 0 0 0 0 0 0 6 NAP
99-5-051 RFC 66 0 0 0 0 0 0 6 NAP
99-5-052 RFC 66 0 0 0 0 0 0 6 NAP
99-5-053 RFC 66 0 0 0 0 0 0 6 NAP
99-5-054 RFC 66 0 0 0 0 0 0 6 NAP
99-5-055 RFC 66 0 0 0 0 0 0 6 NAP
99-5-056 RFC 0 0 0 0 0 0 0 6 NAP
99-5-057 RFC 66 0 0 0 0 0 0 6 NAP
99-5-058 RFC 66 0 0 0 0 0 0 6 NAP
99-5-059 RFC 66 0 0 0 0 0 0 6 NAP
99-5-060 RFC 66 0 0 0 0 0 0 6 NAP
99-5-061 RFC 0 0 0 0 0 0 0 3 NAP
99-5-062 RFC 0 0 0 0 0 0 0 6 NAP
99-5-063 RFC 66 0 0 0 0 0 0 6 NAP
99-5-064 RFC 66 0 0 0 0 0 0 6 NAP
99-5-065 RFC 69 0 0 0 0 0 0 3 NAP
99-5-066 RFC 66 0 0 0 0 0 0 6 NAP
99-5-067 RFC 66 0 0 0 0 0 0 6 NAP
99-5-069 RFC 66 0 0 0 0 0 0 6 NAP
99-5-070 RFC 66 0 0 0 0 0 0 6 NAP
99-5-071 RFC 66 0 0 0 0 0 0 6 NAP
99-5-072 RFC 66 0 0 0 0 0 0 6 NAP
99-5-073 RFC 66 0 0 0 0 0 0 6 NAP
99-5-074 RFC 66 0 0 0 0 0 0 6 NAP
99-5-075 RFC 66 0 0 0 0 0 0 6 NAP
99-5-076 RFC 66 0 0 0 0 0 0 6 NAP
99-5-077 RFC 90 0 0 0 0 0 0 6 NAP
99-5-078 RFC 66 0 0 0 0 0 0 6 NAP
99-5-079 RFC 66 0 0 0 0 0 0 6 NAP
99-5-080 RFC 66 0 0 0 0 0 0 6 NAP
99-5-082 RFC 0 0 0 0 0 0 0 6 NAP
99-5-083 RFC 66 0 0 0 0 0 0 6 NAP
99-5-084 RFC 66 0 0 0 0 0 0 6 NAP
99-5-085 RFC 66 0 0 0 0 0 0 6 NAP
99-5-086 RFC 66 0 0 0 0 0 0 6 NAP
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Original Remaining
Loan Amortization Original Term to Maturity Amortization
Number Originator Term Maturity or ARD Date or ARD Term
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
97235 Heller Financial 144 144 9/1/09 118
97245 Heller Financial 279 84 12/1/04 256
97266 Heller Financial 285 132 9/1/08 259
97273 Heller Financial 360 132 9/1/08 334
97277 Heller Financial 360 132 9/1/08 334
97362 Heller Financial 300 132 10/1/08 275
97367 Heller Financial 284 132 10/1/08 259
97449 Heller Financial 360 120 3/1/08 340
97500 Heller Financial 284 132 12/1/08 261
97574 Heller Financial 292 71 4/1/04 273
97677 Heller Financial 287 132 2/1/09 266
98112 Heller Financial 300 300 10/1/23 287
98142 Heller Financial 300 120 11/1/08 288
98366 Heller Financial 360 120 8/1/08 345
98386 Heller Financial 360 120 8/1/08 345
98394 Heller Financial 360 120 8/1/08 345
98438 Heller Financial 360 120 10/1/08 347
98480 Heller Financial 360 120 8/1/08 345
98518 Heller Financial 360 120 3/1/09 352
98528 Heller Financial 360 120 7/1/09 356
98558 Heller Financial 360 120 4/1/09 353
98560 Heller Financial 360 120 8/1/08 345
98578 Heller Financial 360 120 4/1/09 353
98580 Heller Financial 360 120 9/1/08 346
98594 Heller Financial 240 240 8/1/18 225
98644 Heller Financial 360 120 8/1/08 345
98764 Heller Financial 300 120 6/1/09 295
99002 Heller Financial 300 120 3/1/09 292
99004 Heller Financial 300 120 6/1/09 295
99006 Heller Financial 360 120 5/1/09 354
99008 Heller Financial 360 120 5/1/09 354
99010 Heller Financial 300 120 9/1/09 298
99012 Heller Financial 300 120 7/1/09 296
99018 Heller Financial 360 120 7/1/09 356
99020 Heller Financial 330 120 7/1/09 326
99024 Heller Financial 360 120 8/1/09 357
99026 Heller Financial 300 120 7/1/09 296
99028 Heller Financial 360 120 8/1/09 357
99032 Heller Financial 300 120 8/1/09 297
99038 Heller Financial 360 120 7/1/09 356
99040 Heller Financial 300 120 7/1/09 296
99042 Heller Financial 360 120 7/1/09 356
99044 Heller Financial 300 120 9/1/09 298
99046 Heller Financial 300 120 9/1/09 298
99048 Heller Financial 300 120 9/1/09 298
99050 Heller Financial 360 120 7/1/09 356
99054 Heller Financial 360 120 9/1/09 358
99058 Heller Financial 360 120 9/1/09 358
99060 Heller Financial 360 120 9/1/09 358
99062 Heller Financial 360 132 7/1/10 356
99068 Heller Financial 300 120 9/1/09 298
99070 Heller Financial 360 120 9/1/09 358
99072 Heller Financial 360 120 9/1/09 358
99074 Heller Financial 360 120 7/1/09 356
99076 Heller Financial 360 120 8/1/09 357
99080 Heller Financial 360 60 8/1/04 357
99082 Heller Financial 360 84 8/1/06 357
99084 Heller Financial 300 120 8/1/09 297
99086 Heller Financial 360 120 9/1/09 358
99088 Heller Financial 360 120 10/1/09 359
99090 Heller Financial 360 120 10/1/09 359
99092 Heller Financial 300 120 9/1/09 298
99094 Heller Financial 300 240 9/1/19 298
99096 Heller Financial 360 120 8/1/09 357
99102 Heller Financial 360 120 10/1/09 359
99104 Heller Financial 360 120 10/1/09 359
99106 Heller Financial 300 180 9/1/14 298
99108 Heller Financial 360 132 9/1/10 358
99110 Heller Financial 360 120 9/1/09 358
99116 Heller Financial 360 120 10/1/09 359
99118 Heller Financial 360 120 10/1/09 359
99122 Heller Financial 360 120 10/1/09 359
99124 Heller Financial 300 120 10/1/09 299
99126 Heller Financial 360 60 9/1/04 358
99132 Heller Financial 360 120 10/1/09 359
99134 Heller Financial 360 120 10/1/09 359
99136 Heller Financial 300 120 10/1/09 299
99138 Heller Financial 300 120 10/1/09 299
99140 Heller Financial 360 120 10/1/09 359
99142 Heller Financial 360 120 10/1/09 359
99150 Heller Financial 360 120 10/1/09 359
99152 Heller Financial 300 240 10/1/19 299
99156 Heller Financial 360 84 10/1/06 359
99158 Heller Financial 360 120 10/1/99 360
99162 Heller Financial 360 120 10/1/09 359
99164 Heller Financial 360 120 10/1/09 359
99166 Heller Financial 360 120 10/1/09 359
99168 Heller Financial 360 120 10/1/09 359
99170 Heller Financial 360 120 10/1/09 359
99992 Heller Financial 360 120 10/1/09 359
6102892 Prudential Mortgage Capital 360 180 7/1/13 336
6102986 Prudential Mortgage Capital 360 120 10/1/09 359
6103426 Prudential Mortgage Capital 360 120 9/1/09 358
6103427 Prudential Mortgage Capital 360 120 7/1/09 356
6103469 Prudential Mortgage Capital 360 120 10/1/09 359
6103480 Prudential Mortgage Capital 360 120 6/1/09 355
6103481 Prudential Mortgage Capital 360 120 6/1/09 355
6103483 Prudential Mortgage Capital 360 120 6/1/09 355
6103486 Prudential Mortgage Capital 300 120 7/1/09 296
6103487 Prudential Mortgage Capital 360 120 7/1/09 356
6103490 Prudential Mortgage Capital 360 120 6/1/09 355
6103491 Prudential Mortgage Capital 360 120 9/1/09 358
6103493 Prudential Mortgage Capital 300 120 7/1/09 296
6103494 Prudential Mortgage Capital 300 120 7/1/09 296
6103503 Prudential Mortgage Capital 180 180 9/1/14 178
6103518 Prudential Mortgage Capital 330 120 6/1/09 330
6103538 Prudential Mortgage Capital 360 120 8/1/09 357
6103542 Prudential Mortgage Capital 300 240 9/1/19 298
6103548 Prudential Mortgage Capital 360 132 6/1/10 360
6103551 Prudential Mortgage Capital 360 144 8/5/11 357
6103567 Prudential Mortgage Capital 360 120 9/1/09 358
6103604 Prudential Mortgage Capital 336 120 10/1/09 336
6103611 Prudential Mortgage Capital 360 120 9/1/09 358
6103623 Prudential Mortgage Capital 300 120 10/1/09 299
6103624 Prudential Mortgage Capital 336 60 10/1/04 335
6103653 Prudential Mortgage Capital 264 120 10/1/09 263
6103661 Prudential Mortgage Capital 360 120 10/1/09 359
6103680 Prudential Mortgage Capital 330 120 10/1/09 281
6103682 Prudential Mortgage Capital 240 120 10/1/09 239
6103683 Prudential Mortgage Capital 240 120 10/1/09 239
6103684 Prudential Mortgage Capital 240 120 10/1/09 239
6103685 Prudential Mortgage Capital 360 120 9/1/09 359
6103687 Prudential Mortgage Capital 330 120 10/1/09 329
6103688 Prudential Mortgage Capital 360 120 10/1/09 360
6103689 Prudential Mortgage Capital 360 120 10/1/09 360
6103690 Prudential Mortgage Capital 360 120 10/1/09 360
6103691 Prudential Mortgage Capital 360 120 10/1/09 360
6103692 Prudential Mortgage Capital 360 120 10/1/09 360
6103693 Prudential Mortgage Capital 360 120 10/1/09 360
6103698 Prudential Mortgage Capital 360 120 10/1/09 359
6103699 Prudential Mortgage Capital 360 120 10/1/09 359
6103708 Prudential Mortgage Capital 300 120 10/1/09 299
6103715 Prudential Mortgage Capital 360 120 10/1/09 359
6103718 Prudential Mortgage Capital 360 120 10/1/09 359
6103719 Prudential Mortgage Capital 360 120 10/1/09 359
6103721 Prudential Mortgage Capital 360 180 10/1/14 359
6103730 Prudential Mortgage Capital 360 180 10/1/14 359
6103734 Prudential Mortgage Capital 360 120 10/1/09 359
6103735 Prudential Mortgage Capital 360 120 10/1/09 359
6103740 Prudential Mortgage Capital 360 120 10/1/09 359
99-5-001 RFC 300 120 10/01/09 298
99-5-002 RFC 360 120 06/01/09 355
99-5-003 RFC 360 120 10/01/09 359
99-5-004 RFC 360 120 10/01/09 359
99-5-006 RFC 300 120 07/01/09 296
99-5-007 RFC 360 120 10/01/09 359
99-5-008 RFC 360 120 08/01/09 357
99-5-009 RFC 360 120 05/01/09 354
99-5-010 RFC 360 120 09/01/09 358
99-5-011 RFC 360 60 07/01/04 356
99-5-012 RFC 180 180 10/01/14 179
99-5-013 RFC 324 120 06/01/09 319
99-5-014 RFC 180 180 10/01/09 179
99-5-015 RFC 300 120 10/01/09 299
99-5-017 RFC 360 120 10/01/09 359
99-5-018 RFC 360 120 09/01/09 358
99-5-019 RFC 360 120 08/01/09 357
99-5-020 RFC 360 120 07/01/09 356
99-5-021 RFC 360 120 10/01/09 359
99-5-022 RFC 360 120 07/01/09 356
99-5-023 RFC 360 120 10/01/09 359
99-5-024 RFC 360 120 07/01/09 356
99-5-025 RFC 360 120 10/01/09 358
99-5-026 RFC 300 120 10/01/09 299
99-5-030 RFC 360 120 10/01/09 359
99-5-031 RFC 300 120 08/01/09 297
99-5-032 RFC 360 120 08/01/09 357
99-5-033 RFC 360 120 09/01/09 358
99-5-034 RFC 360 120 10/01/09 359
99-5-035 RFC 300 120 07/01/09 296
99-5-036 RFC 360 120 08/01/09 357
99-5-037 RFC 360 120 10/01/09 359
99-5-038 RFC 240 240 07/01/19 236
99-5-039 RFC 300 120 08/01/09 297
99-5-040 RFC 360 120 10/01/09 359
99-5-041 RFC 240 120 10/01/09 239
99-5-042 RFC 240 120 09/01/09 238
99-5-043 RFC 300 120 10/01/09 299
99-5-044 RFC 180 180 10/01/14 179
99-5-045 RFC 180 180 10/01/14 179
99-5-046 RFC 300 120 08/01/09 297
99-5-050 RFC 300 120 06/01/08 283
99-5-051 RFC 300 120 09/01/09 298
99-5-052 RFC 300 120 10/01/08 287
99-5-053 RFC 300 120 08/01/08 285
99-5-054 RFC 300 120 09/01/09 298
99-5-055 RFC 300 120 10/01/08 287
99-5-056 RFC 300 120 07/01/09 296
99-5-057 RFC 360 120 08/01/09 357
99-5-058 RFC 360 120 07/01/09 356
99-5-059 RFC 300 120 08/01/09 297
99-5-060 RFC 300 120 09/01/09 298
99-5-061 RFC 300 120 08/01/09 297
99-5-062 RFC 300 120 08/01/09 297
99-5-063 RFC 300 120 10/01/09 299
99-5-064 RFC 300 120 06/01/09 295
99-5-065 RFC 300 120 05/01/09 294
99-5-066 RFC 360 120 08/01/09 357
99-5-067 RFC 300 120 06/01/09 295
99-5-069 RFC 300 120 10/01/09 299
99-5-070 RFC 300 120 09/01/09 298
99-5-071 RFC 300 120 10/01/09 299
99-5-072 RFC 300 120 11/01/08 288
99-5-073 RFC 300 120 07/01/09 296
99-5-074 RFC 300 120 07/01/09 296
99-5-075 RFC 300 120 09/01/09 298
99-5-076 RFC 300 120 06/01/09 295
99-5-077 RFC 180 180 10/01/09 179
99-5-078 RFC 300 120 07/01/09 296
99-5-079 RFC 300 120 07/01/09 296
99-5-080 RFC 300 120 05/01/08 282
99-5-082 RFC 180 180 07/01/14 176
99-5-083 RFC 300 120 07/01/09 296
99-5-084 RFC 300 120 08/01/09 297
99-5-085 RFC 300 120 05/01/08 282
99-5-086 RFC 300 120 04/01/09 293
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
Loan Remaining Term to Balloon, Fully Balloon / ARD
Number Originator Maturity or ARD Amortizing or ARD Balance
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
97235 Heller Financial 118 Fully Amortizing 31304.99
97245 Heller Financial 61 Balloon 7481517.10
97266 Heller Financial 106 Balloon 1609786.60
97273 Heller Financial 106 Balloon 1735719.64
97277 Heller Financial 106 Balloon 7102416.50
97362 Heller Financial 107 Balloon 811673.38
97367 Heller Financial 107 Balloon 1983807.50
97449 Heller Financial 100 Balloon 1954549.38
97500 Heller Financial 109 Balloon 3084157.80
97574 Heller Financial 53 Balloon 2547314.80
97677 Heller Financial 111 Balloon 2100003.50
98112 Heller Financial 287 Fully Amortizing 378264.18
98142 Heller Financial 108 HyperAm 1654962.60
98366 Heller Financial 105 HyperAm 4161762.45
98386 Heller Financial 105 Balloon 2005162.30
98394 Heller Financial 105 Balloon 2500111.30
98438 Heller Financial 107 Balloon 1697846.70
98480 Heller Financial 105 Balloon 2842910.30
98518 Heller Financial 112 Balloon 960093.37
98528 Heller Financial 116 Balloon 5792165.90
98558 Heller Financial 113 Balloon 2406334.40
98560 Heller Financial 105 Balloon 1254740.80
98578 Heller Financial 113 Balloon 1673512.90
98580 Heller Financial 106 Balloon 1033439.80
98594 Heller Financial 225 Fully Amortizing 60011.80
98644 Heller Financial 105 Balloon 0.00
98764 Heller Financial 115 Balloon 609377.16
99002 Heller Financial 112 Balloon 784664.44
99004 Heller Financial 115 Balloon 356544.82
99006 Heller Financial 114 Balloon 11327077.00
99008 Heller Financial 114 Balloon 5292463.36
99010 Heller Financial 118 Balloon 730006.00
99012 Heller Financial 116 Balloon 8367273.19
99018 Heller Financial 116 Balloon 3443929.20
99020 Heller Financial 116 Balloon 4543192.00
99024 Heller Financial 117 Balloon 4585769.54
99026 Heller Financial 116 Balloon 1508638.00
99028 Heller Financial 117 Balloon 6245331.88
99032 Heller Financial 117 Balloon 782297.15
99038 Heller Financial 116 Balloon 11344320.00
99040 Heller Financial 116 Balloon 701500.73
99042 Heller Financial 116 Balloon 2785720.00
99044 Heller Financial 118 Balloon 1038247.20
99046 Heller Financial 118 Balloon 1117201.09
99048 Heller Financial 118 Balloon 996717.53
99050 Heller Financial 116 Balloon 5246930.20
99054 Heller Financial 120 Balloon 5919303.43
99058 Heller Financial 118 Balloon 4449840.10
99060 Heller Financial 118 Balloon 6083372.36
99062 Heller Financial 128 Balloon 855495.34
99068 Heller Financial 118 Balloon 1251819.39
99070 Heller Financial 118 Balloon 4426333.17
99072 Heller Financial 118 Balloon 3257752.74
99074 Heller Financial 116 HyperAm 1608233.50
99076 Heller Financial 117 Balloon 2078705.90
99080 Heller Financial 57 Balloon 2536587.50
99082 Heller Financial 81 Balloon 2477779.40
99084 Heller Financial 117 Balloon 825011.30
99086 Heller Financial 118 Balloon 28839688.22
99088 Heller Financial 119 Balloon 613942.23
99090 Heller Financial 119 Balloon 753770.23
99092 Heller Financial 118 Balloon 1258721.00
99094 Heller Financial 238 Balloon 2213374.00
99096 Heller Financial 117 Balloon 5521941.17
99102 Heller Financial 119 Balloon 17276499.50
99104 Heller Financial 119 Balloon 3811318.82
99106 Heller Financial 178 Balloon 2882457.00
99108 Heller Financial 130 Balloon 4135263.73
99110 Heller Financial 118 Balloon 3545930.22
99116 Heller Financial 119 Balloon 3010804.72
99118 Heller Financial 119 Balloon 1449469.24
99122 Heller Financial 119 Balloon 3246612.20
99124 Heller Financial 119 Balloon 837521.30
99126 Heller Financial 58 Balloon 16568533.56
99132 Heller Financial 119 Balloon 2499755.42
99134 Heller Financial 119 Balloon 1157570.11
99136 Heller Financial 119 Balloon 1164490.05
99138 Heller Financial 119 HyperAm 1697565.20
99140 Heller Financial 119 Balloon 3239217.70
99142 Heller Financial 119 Balloon 2581798.01
99150 Heller Financial 119 Balloon 3594996.78
99152 Heller Financial 239 Balloon 3002518.06
99156 Heller Financial 83 Balloon 945852.99
99158 Heller Financial 119 Balloon 1088991.33
99162 Heller Financial 119 HyperAm 1080408.00
99164 Heller Financial 119 HyperAm 1869604.39
99166 Heller Financial 119 HyperAm 1327200.02
99168 Heller Financial 119 HyperAm 1223612.00
99170 Heller Financial 119 Balloon 3378674.74
99992 Heller Financial 119 Balloon 8837992.73
6102892 Prudential Mortgage Capital 164 HyperAm 22329310.23
6102986 Prudential Mortgage Capital 119 HyperAm 9873326.70
6103426 Prudential Mortgage Capital 118 HyperAm 457010.10
6103427 Prudential Mortgage Capital 116 HyperAm 909171.45
6103469 Prudential Mortgage Capital 119 HyperAm 2436926.13
6103480 Prudential Mortgage Capital 115 HyperAm 8852714.71
6103481 Prudential Mortgage Capital 115 HyperAm 9990099.74
6103483 Prudential Mortgage Capital 115 HyperAm 7147658.77
6103486 Prudential Mortgage Capital 116 HyperAm 1239300.12
6103487 Prudential Mortgage Capital 116 HyperAm 1172611.93
6103490 Prudential Mortgage Capital 115 HyperAm 4737592.65
6103491 Prudential Mortgage Capital 118 HyperAm 1840548.02
6103493 Prudential Mortgage Capital 116 HyperAm 5187655.16
6103494 Prudential Mortgage Capital 116 HyperAm 8105498.99
6103503 Prudential Mortgage Capital 178 Fully Amortizing 101991.03
6103518 Prudential Mortgage Capital 115 HyperAm 6772219.11
6103538 Prudential Mortgage Capital 117 HyperAm 4332051.32
6103542 Prudential Mortgage Capital 238 HyperAm 1472576.83
6103548 Prudential Mortgage Capital 127 HyperAm 7122203.37
6103551 Prudential Mortgage Capital 141 HyperAm 32075456.28
6103567 Prudential Mortgage Capital 118 HyperAm 2451186.73
6103604 Prudential Mortgage Capital 119 HyperAm 9239534.35
6103611 Prudential Mortgage Capital 118 HyperAm 5785319.51
6103623 Prudential Mortgage Capital 119 Balloon 1753267.51
6103624 Prudential Mortgage Capital 59 HyperAm 11203856.49
6103653 Prudential Mortgage Capital 119 HyperAm 2522085.95
6103661 Prudential Mortgage Capital 119 HyperAm 4644432.12
6103680 Prudential Mortgage Capital 119 HyperAm 6362288.33
6103682 Prudential Mortgage Capital 119 HyperAm 1478002.61
6103683 Prudential Mortgage Capital 119 HyperAm 1958995.27
6103684 Prudential Mortgage Capital 119 HyperAm 2706843.08
6103685 Prudential Mortgage Capital 119 HyperAm 1779233.85
6103687 Prudential Mortgage Capital 119 Balloon 1909294.19
6103688 Prudential Mortgage Capital 119 HyperAm 9465324.63
6103689 Prudential Mortgage Capital 119 HyperAm 23801156.16
6103690 Prudential Mortgage Capital 119 HyperAm 8362567.99
6103691 Prudential Mortgage Capital 119 HyperAm 5022136.43
6103692 Prudential Mortgage Capital 119 HyperAm 6019211.72
6103693 Prudential Mortgage Capital 119 HyperAm 14979106.25
6103698 Prudential Mortgage Capital 119 HyperAm 2604314.02
6103699 Prudential Mortgage Capital 119 HyperAm 9855219.26
6103708 Prudential Mortgage Capital 119 HyperAm 2394293.98
6103715 Prudential Mortgage Capital 119 HyperAm 1669719.75
6103718 Prudential Mortgage Capital 119 HyperAm 4170378.45
6103719 Prudential Mortgage Capital 119 HyperAm 3202120.12
6103721 Prudential Mortgage Capital 179 HyperAm 5284208.42
6103730 Prudential Mortgage Capital 179 HyperAm 3701389.40
6103734 Prudential Mortgage Capital 119 HyperAm 2232899.74
6103735 Prudential Mortgage Capital 119 HyperAm 1874736.29
6103740 Prudential Mortgage Capital 119 HyperAm 3820233.51
99-5-001 RFC 118 Balloon $ 13,244,650.17
99-5-002 RFC 115 Balloon $ 10,238,154.32
99-5-003 RFC 119 Balloon $ 9,029,787.45
99-5-004 RFC 119 Balloon $ 8,390,836.29
99-5-006 RFC 116 Balloon $ 5,353,600.88
99-5-007 RFC 119 Balloon $ 5,135,139.17
99-5-008 RFC 117 Balloon $ 4,994,707.11
99-5-009 RFC 114 Balloon $ 4,230,022.37
99-5-010 RFC 118 Balloon $ 4,174,944.77
99-5-011 RFC 56 Balloon $ 4,300,464.98
99-5-012 RFC 179 Fully Amortizing $ 95,516.56
99-5-013 RFC 115 Balloon $ 3,266,483.99
99-5-014 RFC 179 Fully Amortizing $ 101,231.37
99-5-015 RFC 119 Balloon $ 2,683,377.12
99-5-017 RFC 119 Balloon $ 2,834,201.81
99-5-018 RFC 118 Balloon $ 2,389,210.80
99-5-019 RFC 117 Balloon $ 2,381,933.04
99-5-020 RFC 116 Balloon $ 2,290,599.12
99-5-021 RFC 119 Balloon $ 2,230,235.53
99-5-022 RFC 116 Balloon $ 2,192,174.78
99-5-023 RFC 119 Balloon $ 2,060,681.16
99-5-024 RFC 116 Balloon $ 2,077,842.80
99-5-025 RFC 118 Balloon $ 2,037,787.26
99-5-026 RFC 119 Balloon $ 1,808,615.35
99-5-030 RFC 119 Balloon $ 1,531,532.34
99-5-031 RFC 117 Balloon $ 1,401,701.37
99-5-032 RFC 117 Balloon $ 1,367,803.69
99-5-033 RFC 118 Balloon $ 1,387,066.16
99-5-034 RFC 119 Balloon $ 1,318,287.81
99-5-035 RFC 116 Balloon $ 1,214,919.62
99-5-036 RFC 117 Balloon $ 1,264,224.29
99-5-037 RFC 119 Balloon $ 1,240,351.60
99-5-038 RFC 236 Fully Amortizing $ 88,073.90
99-5-039 RFC 117 Balloon $ 1,117,392.08
99-5-040 RFC 119 Balloon $ 1,013,981.59
99-5-041 RFC 119 Balloon $ 856,621.10
99-5-042 RFC 118 Balloon $ 832,783.82
99-5-043 RFC 119 Balloon $ 938,146.83
99-5-044 RFC 179 Fully Amortizing $ 24,199.32
99-5-045 RFC 179 Fully Amortizing $ 23,572.91
99-5-046 RFC 117 Balloon $ 778,816.28
99-5-050 RFC 103 Balloon $ 1,655,582.06
99-5-051 RFC 118 Balloon $ 1,465,086.80
99-5-052 RFC 107 Balloon $ 1,323,237.87
99-5-053 RFC 105 Balloon $ 1,242,842.21
99-5-054 RFC 118 Balloon $ 1,227,174.88
99-5-055 RFC 107 Balloon $ 1,140,018.72
99-5-056 RFC 116 Balloon $ 1,086,592.14
99-5-057 RFC 117 Balloon $ 1,078,237.95
99-5-058 RFC 116 Balloon $ 1,075,985.00
99-5-059 RFC 117 Balloon $ 973,664.73
99-5-060 RFC 118 Balloon $ 961,426.67
99-5-061 RFC 117 Balloon $ 942,824.76
99-5-062 RFC 117 Balloon $ 929,646.05
99-5-063 RFC 119 Balloon $ 943,337.95
99-5-064 RFC 115 Balloon $ 890,333.11
99-5-065 RFC 114 Balloon $ 889,478.36
99-5-066 RFC 117 Balloon $ 953,173.06
99-5-067 RFC 115 Balloon $ 869,822.65
99-5-069 RFC 119 Balloon $ 835,153.46
99-5-070 RFC 118 Balloon $ 821,932.40
99-5-071 RFC 119 Balloon $ 815,489.12
99-5-072 RFC 108 Balloon $ 758,243.44
99-5-073 RFC 116 Balloon $ 714,210.20
99-5-074 RFC 116 Balloon $ 718,393.27
99-5-075 RFC 118 Balloon $ 699,230.42
99-5-076 RFC 115 Balloon $ 581,349.81
99-5-077 RFC 179 Fully Amortizing $ 19,677.75
99-5-078 RFC 116 Balloon $ 554,863.35
99-5-079 RFC 116 Balloon $ 463,167.04
99-5-080 RFC 102 Balloon $ 426,508.10
99-5-082 RFC 176 Fully Amortizing $ 15,224.57
99-5-083 RFC 116 Balloon $ 340,129.24
99-5-084 RFC 117 Balloon $ 270,085.93
99-5-085 RFC 102 Balloon $ 240,927.91
99-5-086 RFC 113 Balloon $ 174,429.66
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Loan Balloon/ARD Due on Current or Future
Number Originator LTV Ratio Due on Sale Encumbrance Subordinate Financing
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
97235 Heller Financial 0.0053 N/AV N/AV
97245 Heller Financial 0.5100 N/AV N/AV
97266 Heller Financial 0.4805 N/AV N/AV
97273 Heller Financial 0.6199 N/AV N/AV
97277 Heller Financial 0.4925 N/AV N/AV
97362 Heller Financial 0.5598 N/AV N/AV
97367 Heller Financial 0.4313 N/AV N/AV
97449 Heller Financial 0.6515 N/AV N/AV
97500 Heller Financial 0.5056 N/AV N/AV
97574 Heller Financial 0.6274 N/AV N/AV
97677 Heller Financial 0.5785 N/AV N/AV
98112 Heller Financial 0.0426 N/AV N/AV
98142 Heller Financial 0.6269 N/AV N/AV
98366 Heller Financial 0.6680 N/AV N/AV
98386 Heller Financial 0.5570 N/AV N/AV
98394 Heller Financial 0.6945 N/AV N/AV
98438 Heller Financial 0.6407 N/AV N/AV
98480 Heller Financial 0.5985 N/AV N/AV
98518 Heller Financial 0.6691 N/AV N/AV
98528 Heller Financial 0.6814 N/AV N/AV
98558 Heller Financial 0.7046 N/AV N/AV
98560 Heller Financial 0.6971 N/AV N/AV
98578 Heller Financial 0.6988 N/AV N/AV
98580 Heller Financial 0.3085 N/AV N/AV
98594 Heller Financial 0.0109 N/AV N/AV
98644 Heller Financial 0.6680 N/AV N/AV
98764 Heller Financial 0.6250 N/AV N/AV
99002 Heller Financial 0.5990 N/AV N/AV
99004 Heller Financial 0.6483 N/AV N/AV
99006 Heller Financial 0.5809 N/AV N/AV
99008 Heller Financial 0.6226 N/AV N/AV
99010 Heller Financial 0.5000 N/AV N/AV
99012 Heller Financial 0.6152 N/AV N/AV
99018 Heller Financial 0.6753 N/AV N/AV
99020 Heller Financial 0.6139 N/AV N/AV
99024 Heller Financial 0.6646 N/AV N/AV
99026 Heller Financial 0.6035 N/AV N/AV
99028 Heller Financial 0.7017 N/AV N/AV
99032 Heller Financial 0.5795 N/AV N/AV
99038 Heller Financial 0.5818 N/AV N/AV
99040 Heller Financial 0.5612 N/AV N/AV
99042 Heller Financial 0.6794 N/AV N/AV
99044 Heller Financial 0.4719 N/AV N/AV
99046 Heller Financial 0.4469 N/AV N/AV
99048 Heller Financial 0.5246 N/AV N/AV
99050 Heller Financial 0.7090 N/AV N/AV
99054 Heller Financial 0.7132 N/AV N/AV
99058 Heller Financial 0.6544 N/AV N/AV
99060 Heller Financial 0.7157 N/AV N/AV
99062 Heller Financial 0.6844 N/AV N/AV
99068 Heller Financial 0.3682 N/AV N/AV
99070 Heller Financial 0.6810 N/AV N/AV
99072 Heller Financial 0.6787 N/AV N/AV
99074 Heller Financial 0.6844 N/AV N/AV
99076 Heller Financial 0.6929 N/AV N/AV
99080 Heller Financial 0.6746 N/AV N/AV
99082 Heller Financial 0.7079 N/AV N/AV
99084 Heller Financial 0.5690 N/AV N/AV
99086 Heller Financial 0.6008 N/AV N/AV
99088 Heller Financial 0.3070 N/AV N/AV
99090 Heller Financial 0.6153 N/AV N/AV
99092 Heller Financial 0.4841 N/AV N/AV
99094 Heller Financial 0.3011 N/AV N/AV
99096 Heller Financial 0.6347 N/AV N/AV
99102 Heller Financial 0.6569 N/AV N/AV
99104 Heller Financial 0.6716 N/AV N/AV
99106 Heller Financial 0.4525 N/AV N/AV
99108 Heller Financial 0.6892 N/AV N/AV
99110 Heller Financial 0.6885 N/AV N/AV
99116 Heller Financial 0.6082 N/AV N/AV
99118 Heller Financial 0.6588 N/AV N/AV
99122 Heller Financial 0.6764 N/AV N/AV
99124 Heller Financial 0.5170 N/AV N/AV
99126 Heller Financial 0.7531 N/AV Yes
99132 Heller Financial 0.6756 N/AV N/AV
99134 Heller Financial 0.6718 N/AV N/AV
99136 Heller Financial 0.2163 N/AV N/AV
99138 Heller Financial 0.5305 N/AV N/AV
99140 Heller Financial 0.5267 N/AV N/AV
99142 Heller Financial 0.6794 N/AV N/AV
99150 Heller Financial 0.5992 N/AV N/AV
99152 Heller Financial 0.6281 N/AV N/AV
99156 Heller Financial 0.7209 N/AV N/AV
99158 Heller Financial 0.5886 N/AV N/AV
99162 Heller Financial 0.7200 N/AV N/AV
99164 Heller Financial 0.7208 N/AV N/AV
99166 Heller Financial 0.7208 N/AV N/AV
99168 Heller Financial 0.7200 N/AV N/AV
99170 Heller Financial 0.6757 N/AV N/AV
99992 Heller Financial 0.7859 N/AV N/AV
6102892 Prudential Mortgage Capital 0.5582 Yes - Lender's option with fee Prior Consent No
6102986 Prudential Mortgage Capital 0.6904 Yes - Lender's option with fee Prior Consent No
6103426 Prudential Mortgage Capital 0.4736 Yes - Lender's option with fee Prior Consent No
6103427 Prudential Mortgage Capital 0.5866 Yes - Lender's option with fee Prior Consent No
6103469 Prudential Mortgage Capital 0.7167 Yes - Lender's option with fee Prior Consent No
6103480 Prudential Mortgage Capital 0.6971 Yes - Lender's option with fee Prior Consent No
6103481 Prudential Mortgage Capital 0.6508 Yes - Lender's option with fee Prior Consent No
6103483 Prudential Mortgage Capital 0.6382 Yes - Lender's option with fee Prior Consent No
6103486 Prudential Mortgage Capital 0.6197 Yes - Lender's option with fee Prior Consent No
6103487 Prudential Mortgage Capital 0.6338 Yes - Lender's option with fee Prior Consent No
6103490 Prudential Mortgage Capital 0.6673 Yes - Lender's option with fee Prior Consent No
6103491 Prudential Mortgage Capital 0.6817 Yes - Lender's option with fee Prior Consent No
6103493 Prudential Mortgage Capital 0.5963 Yes - Lender's option with fee Prior Consent No
6103494 Prudential Mortgage Capital 0.5916 Yes - Lender's option with fee Prior Consent No
6103503 Prudential Mortgage Capital 0.0182 Yes - Lender's option with fee Prior Consent No
6103518 Prudential Mortgage Capital 0.6074 Yes - Lender's option with fee Prior Consent No
6103538 Prudential Mortgage Capital 0.7102 Yes - Lender's option with fee Prior Consent No
6103542 Prudential Mortgage Capital 0.3167 Yes - Lender's option with fee Prior Consent No
6103548 Prudential Mortgage Capital 0.6719 Yes - Lender's option with fee Prior Consent No
6103551 Prudential Mortgage Capital 0.5608 Yes - Lender's option with fee Prior Consent No
6103567 Prudential Mortgage Capital 0.6293 Yes - Lender's option with fee Prior Consent No
6103604 Prudential Mortgage Capital 0.7000 Yes - Lender's option with fee Prior Consent No
6103611 Prudential Mortgage Capital 0.6221 Yes - Lender's option with fee Prior Consent No
6103623 Prudential Mortgage Capital 0.4870 Yes - Lender's option with fee Prior Consent No
6103624 Prudential Mortgage Capital 0.6916 Yes - Lender's option with fee Prior Consent No
6103653 Prudential Mortgage Capital 0.4790 Yes - Lender's option with fee Prior Consent No
6103661 Prudential Mortgage Capital 0.7145 Yes - Lender's option with fee Prior Consent No
6103680 Prudential Mortgage Capital 0.5784 Yes - Lender's option with fee Prior Consent No
6103682 Prudential Mortgage Capital 0.3478 Yes - Lender's option with fee Prior Consent No
6103683 Prudential Mortgage Capital 0.3378 Yes - Lender's option with fee Prior Consent No
6103684 Prudential Mortgage Capital 0.4269 Yes - Lender's option with fee Prior Consent No
6103685 Prudential Mortgage Capital 0.6590 Yes - Lender's option with fee Prior Consent No
6103687 Prudential Mortgage Capital 0.5455 Yes - Lender's option with fee Prior Consent No
6103688 Prudential Mortgage Capital 0.6713 Yes - Lender's option with fee Prior Consent No
6103689 Prudential Mortgage Capital 0.7193 Yes - Lender's option with fee Prior Consent No
6103690 Prudential Mortgage Capital 0.6637 Yes - Lender's option with fee Prior Consent No
6103691 Prudential Mortgage Capital 0.7174 Yes - Lender's option with fee Prior Consent No
6103692 Prudential Mortgage Capital 0.6270 Yes - Lender's option with fee Prior Consent No
6103693 Prudential Mortgage Capital 0.6887 Yes - Lender's option with fee Prior Consent No
6103698 Prudential Mortgage Capital 0.6735 Yes - Lender's option with fee Prior Consent No
6103699 Prudential Mortgage Capital 0.6719 Yes - Lender's option with fee Prior Consent No
6103708 Prudential Mortgage Capital 0.5380 Yes - Lender's option with fee Prior Consent No
6103715 Prudential Mortgage Capital 0.7151 Yes - Lender's option with fee Prior Consent No
6103718 Prudential Mortgage Capital 0.7068 Yes - Lender's option with fee Prior Consent No
6103719 Prudential Mortgage Capital 0.5822 Yes - Lender's option with fee Prior Consent No
6103721 Prudential Mortgage Capital 0.5664 Yes - Lender's option with fee Prior Consent No
6103730 Prudential Mortgage Capital 0.6169 Yes - Lender's option with fee Prior Consent No
6103734 Prudential Mortgage Capital 0.6472 Yes - Lender's option with fee Prior Consent No
6103735 Prudential Mortgage Capital 0.6695 Yes - Lender's option with fee Prior Consent No
6103740 Prudential Mortgage Capital 0.6651 Yes - Lender's option with fee Prior Consent No
99-5-001 RFC 63.07% Yes Yes No
99-5-002 RFC 70.17% Yes Yes No
99-5-003 RFC 66.40% Yes Yes No
99-5-004 RFC 66.86% Yes Yes No
99-5-006 RFC 52.49% Yes Yes No
99-5-007 RFC 70.34% Yes Yes No
99-5-008 RFC 71.35% Yes Yes No
99-5-009 RFC 68.23% Yes Yes No
99-5-010 RFC 54.93% Yes Yes No
99-5-011 RFC 75.45% Yes Yes No
99-5-012 RFC 1.60% Yes Yes No
99-5-013 RFC 59.39% Yes Yes No
99-5-014 RFC 1.91% Yes Yes No
99-5-015 RFC 48.79% Yes Yes No
99-5-017 RFC 57.84% Yes Yes No
99-5-018 RFC 69.86% Yes Yes No
99-5-019 RFC 57.40% Yes Yes No
99-5-020 RFC 69.41% Yes Yes No
99-5-021 RFC 50.12% Yes Yes No
99-5-022 RFC 70.72% Yes Yes No
99-5-023 RFC 64.40% Yes Yes No
99-5-024 RFC 62.03% Yes Yes No
99-5-025 RFC 67.93% Yes Yes No
99-5-026 RFC 62.37% Yes Yes No
99-5-030 RFC 65.17% Yes Yes No
99-5-031 RFC 48.33% Yes Yes No
99-5-032 RFC 67.05% Yes Yes No
99-5-033 RFC 56.04% Yes Yes No
99-5-034 RFC 64.31% Yes Yes No
99-5-035 RFC 55.22% Yes Yes No
99-5-036 RFC 69.27% Yes Yes No
99-5-037 RFC 62.02% Yes Yes No
99-5-038 RFC 4.74% Yes Yes No
99-5-039 RFC 57.30% Yes Yes No
99-5-040 RFC 59.65% Yes Yes No
99-5-041 RFC 47.59% Yes Yes No
99-5-042 RFC 50.32% Yes Yes No
99-5-043 RFC 55.19% Yes Yes No
99-5-044 RFC 1.27% Yes Yes No
99-5-045 RFC 1.70% Yes Yes No
99-5-046 RFC 54.46% Yes Yes No
99-5-050 RFC 61.32% Yes Yes No
99-5-051 RFC 61.05% Yes Yes No
99-5-052 RFC 60.15% Yes Yes No
99-5-053 RFC 54.04% Yes Yes No
99-5-054 RFC 63.26% Yes Yes No
99-5-055 RFC 60.00% Yes Yes No
99-5-056 RFC 57.49% Yes Yes No
99-5-057 RFC 58.28% Yes Yes No
99-5-058 RFC 67.25% Yes Yes No
99-5-059 RFC 63.43% Yes Yes No
99-5-060 RFC 56.22% Yes Yes No
99-5-061 RFC 60.83% Yes Yes No
99-5-062 RFC 48.93% Yes Yes No
99-5-063 RFC 48.38% Yes Yes No
99-5-064 RFC 61.40% Yes Yes No
99-5-065 RFC 53.91% Yes Yes No
99-5-066 RFC 70.87% Yes Yes No
99-5-067 RFC 62.13% Yes Yes No
99-5-069 RFC 36.79% Yes Yes No
99-5-070 RFC 63.72% Yes Yes No
99-5-071 RFC 61.32% Yes Yes No
99-5-072 RFC 56.17% Yes Yes No
99-5-073 RFC 47.61% Yes Yes No
99-5-074 RFC 62.47% Yes Yes No
99-5-075 RFC 53.79% Yes Yes No
99-5-076 RFC 58.14% Yes Yes No
99-5-077 RFC 2.03% Yes Yes No
99-5-078 RFC 51.38% Yes Yes No
99-5-079 RFC 53.86% Yes Yes No
99-5-080 RFC 62.72% Yes Yes No
99-5-082 RFC 2.46% Yes Yes No
99-5-083 RFC 59.67% Yes Yes No
99-5-084 RFC 51.44% Yes Yes No
99-5-085 RFC 56.69% Yes Yes No
99-5-086 RFC 49.84% Yes Yes No
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
Loan Appraisal Value Current
Number Originator Appraisal Value "as of" Date LTV Ratio Year Built
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
97235 Heller Financial 5900000 06/26/99 0.4332 1962
97245 Heller Financial 14670000 12/17/98 0.5596 1986
97266 Heller Financial 3350000 07/01/99 0.5965 1995
97273 Heller Financial 2800000 05/23/97 0.7008 1972
97277 Heller Financial 14420000 07/23/97 0.5613 1964
97362 Heller Financial 1450000 06/24/99 0.6882 1994
97367 Heller Financial 4600000 02/05/99 0.5301 1995
97449 Heller Financial 3000000 09/30/97 0.7382 1950
97500 Heller Financial 6100000 12/21/98 0.6251 1997
97574 Heller Financial 4060000 12/23/98 0.6657 1997
97677 Heller Financial 3630000 01/27/99 0.7263 1982
98112 Heller Financial 8875000 09/21/98 0.7848 1998
98142 Heller Financial 2640000 09/15/98 0.7467 1998
98366 Heller Financial 6230000 05/21/98 0.7488 1994
98386 Heller Financial 3600000 06/15/98 0.6178 1972
98394 Heller Financial 3600000 06/01/98 0.7780 1991
98438 Heller Financial 2650000 07/03/98 0.7261 1968
98480 Heller Financial 4750000 06/01/98 0.6700 1920
98518 Heller Financial 1435000 01/27/99 0.7465 1999
98528 Heller Financial 8500000 04/13/99 0.7802 1998
98558 Heller Financial 3415000 11/15/98 0.7963 1998
98560 Heller Financial 1800000 07/07/98 0.7902 1986
98578 Heller Financial 2395000 11/15/98 0.7896 1998
98580 Heller Financial 3350000 07/20/98 0.3370 1973
98594 Heller Financial 5500000 07/30/98 0.7062 1998
98644 Heller Financial 6230000 05/21/98 0.7488 1994
98764 Heller Financial 975000 09/04/98 0.7308 1981
99002 Heller Financial 1310000 01/19/99 0.7109 1997
99004 Heller Financial 550000 03/08/99 0.7697 1981
99006 Heller Financial 19500000 03/02/99 0.6515 1968
99008 Heller Financial 8500000 03/02/99 0.6976 1924
99010 Heller Financial 1460000 03/31/99 0.5814 1990
99012 Heller Financial 13600000 04/08/99 0.7293 1977
99018 Heller Financial 5100000 04/08/99 0.7437 1985
99020 Heller Financial 7400000 05/01/99 0.7075 1978
99024 Heller Financial 6900000 05/17/99 0.7415 1998
99026 Heller Financial 2500000 04/22/99 0.7177 1960
99028 Heller Financial 8900000 05/03/99 0.7962 1999
99032 Heller Financial 1350000 04/09/99 0.6872 1969
99038 Heller Financial 19500000 05/05/99 0.6449 1994
99040 Heller Financial 1250000 05/05/99 0.6699 1964
99042 Heller Financial 4100000 05/19/99 0.7487 1997
99044 Heller Financial 2200000 06/07/99 0.5671 1955
99046 Heller Financial 2500000 06/07/99 0.5390 1945
99048 Heller Financial 1900000 06/07/99 0.6304 1950
99050 Heller Financial 7400000 05/18/99 0.7857 1998
99054 Heller Financial 8300000 05/17/99 0.7943 1998
99058 Heller Financial 6800000 07/01/99 0.7272 1992
99060 Heller Financial 8500000 06/26/99 0.7933 1999
99062 Heller Financial 1250000 05/25/99 0.7667 1998
99068 Heller Financial 3400000 05/17/99 0.4404 1973
99070 Heller Financial 6500000 07/12/99 0.7493 1996
99072 Heller Financial 4800000 06/08/99 0.7493 1998
99074 Heller Financial 2350000 02/19/99 0.7602 1998
99076 Heller Financial 3000000 06/14/99 0.7737 1968
99080 Heller Financial 3760000 06/09/99 0.7036 1981
99082 Heller Financial 3500000 06/14/99 0.7559 1983
99084 Heller Financial 1450000 06/09/99 0.6810 1968
99086 Heller Financial 48000000 07/01/99 0.6660 1927
99088 Heller Financial 2000000 06/22/99 0.3399 1978
99090 Heller Financial 1225000 08/24/99 0.7344 1983
99092 Heller Financial 2600000 07/16/99 0.5759 1978
99094 Heller Financial 7350000 07/08/99 0.6588 1997
99096 Heller Financial 8700000 07/01/99 0.7114 1987
99102 Heller Financial 26300000 08/01/99 0.7411 1920
99104 Heller Financial 5675000 07/14/99 0.7486 1984
99106 Heller Financial 6370000 07/09/99 0.6613 1996
99108 Heller Financial 6000000 07/28/99 0.7825 1999
99110 Heller Financial 5150000 07/27/99 0.7662 1997
99116 Heller Financial 4950000 08/10/99 0.6765 1987
99118 Heller Financial 2200000 08/04/99 0.7338 1972
99122 Heller Financial 5250000 09/01/99 0.7497 1971
99124 Heller Financial 1620000 08/05/99 0.6168 1978
99126 Heller Financial 22000000 08/03/99 0.7877 1998
99132 Heller Financial 3700000 0.7497 1998
99134 Heller Financial 1722973 0.7397 1999
99136 Heller Financial 5384615 0.2598 1915-1925
99138 Heller Financial 3200000 08/01/99 0.6246 1978
99140 Heller Financial 6150000 03/01/99 0.5851 1982
99142 Heller Financial 3800000 0.7497 1999
99150 Heller Financial 6000000 0.6664 1987
99152 Heller Financial 4780000 07/08/99 0.7494 1994
99156 Heller Financial 1300000 08/09/99 0.8000 1970
99158 Heller Financial 1850000 0.6484 1985
99162 Heller Financial 1500000 09/15/99 0.7997 1990
99164 Heller Financial 2800000 09/15/99 0.7408 1989
99166 Heller Financial 1850000 08/04/99 0.7959 1988
99168 Heller Financial 1700000 09/15/99 0.7997 1988
99170 Heller Financial 5000000 07/14/99 0.7497 1985
99992 Heller Financial 11245000 0.8000 1986
6102892 Prudential Mortgage Capital 40000000 4/18/98 0.7347 1996-1999
6102986 Prudential Mortgage Capital 14300000 5/15/98 0.7841 1962
6103426 Prudential Mortgage Capital 965000 5/12/99 0.5208 1977
6103427 Prudential Mortgage Capital 1550000 3/10/99 0.6441 1981
6103469 Prudential Mortgage Capital 3400000 7/14/99 0.7996 1979 - 1985
6103480 Prudential Mortgage Capital 12700000 3/26/99 0.7778 1994
6103481 Prudential Mortgage Capital 15350000 3/23/99 0.7319 1985
6103483 Prudential Mortgage Capital 11200000 3/24/99 0.7177 1988
6103486 Prudential Mortgage Capital 2000000 4/7/99 0.7473 1987 & 1994
6103487 Prudential Mortgage Capital 1850000 4/14/99 0.7014 1985
6103490 Prudential Mortgage Capital 7100000 1/27/99 0.7444 1984-1987
6103491 Prudential Mortgage Capital 2700000 1/11/99 0.7676 1968-1971
6103493 Prudential Mortgage Capital 8700000 4/1/99 0.6992 1997
6103494 Prudential Mortgage Capital 13700000 4/1/99 0.6937 1997
6103503 Prudential Mortgage Capital 5615000 4/12/99 0.6361 1919-1974
6103518 Prudential Mortgage Capital 11150000 4/14/99 0.6637 1982
6103538 Prudential Mortgage Capital 6100000 5/6/99 0.7914 1990
6103542 Prudential Mortgage Capital 4650000 4/23/99 0.7415 Late 1950s
6103548 Prudential Mortgage Capital 10600000 5/3/99 0.7547 1974
6103551 Prudential Mortgage Capital 57200000 4/8/99 0.6466 1967
6103567 Prudential Mortgage Capital 3895000 8/1/99 0.7052 1964
6103604 Prudential Mortgage Capital 13200000 6/15/99 0.7727 1966 and 1998
6103611 Prudential Mortgage Capital 9300000 4/28/99 0.6981 1998
6103623 Prudential Mortgage Capital 3600000 7/1/99 0.5967 1985 & 1990
6103624 Prudential Mortgage Capital 16200000 7/1/99 0.7280 1997
6103653 Prudential Mortgage Capital 5265000 7/10/99 0.6072 1949-1953
6103661 Prudential Mortgage Capital 6500000 3/8/99 0.7996 1977 & 1981
6103680 Prudential Mortgage Capital 11000000 8/25/99 0.6360 1982
6103682 Prudential Mortgage Capital 4250000 8/10/99 0.4760 1988
6103683 Prudential Mortgage Capital 5800000 8/10/99 0.4623 1982
6103684 Prudential Mortgage Capital 6340000 8/10/99 0.5844 1986
6103685 Prudential Mortgage Capital 2700000 7/14/99 0.7404 1992
6103687 Prudential Mortgage Capital 3500000 9/4/99 0.6282 1914
6103688 Prudential Mortgage Capital 14100000 8/11/99 0.7305 1993 & 1995
6103689 Prudential Mortgage Capital 33090000 8/15/99 0.7827 1985/1991/1996
6103690 Prudential Mortgage Capital 12600000 8/11/99 0.7222 1988
6103691 Prudential Mortgage Capital 7000000 8/20/99 0.7807 1993
6103692 Prudential Mortgage Capital 9600000 8/17/99 0.6823 1996
6103693 Prudential Mortgage Capital 21750000 8/20/99 0.7494 1986, 1992
6103698 Prudential Mortgage Capital 3866667 9/1/99 0.7497 1979
6103699 Prudential Mortgage Capital 14666667 0.7497 1924
6103708 Prudential Mortgage Capital 4450000 3/10/99 0.6456 1999
6103715 Prudential Mortgage Capital 2335000 9/17/99 0.7984 1980
6103718 Prudential Mortgage Capital 5900000 6/14/99 0.7962 1986
6103719 Prudential Mortgage Capital 5500000 6/11/99 0.6555 1986
6103721 Prudential Mortgage Capital 9330000 10/1/99 0.7071 1999
6103730 Prudential Mortgage Capital 6000000 9/10/99 0.7597
6103734 Prudential Mortgage Capital 3450000 0.7243 1974
6103735 Prudential Mortgage Capital 2800000 0.7496 1979
6103740 Prudential Mortgage Capital 5744000 0.7396 1989-1990
99-5-001 RFC $21,000,000.00 05/07/99 76.19% 1958
99-5-002 RFC $14,590,000.00 04/22/99 79.51% 1998
99-5-003 RFC $13,600,000.00 04/01/99 73.53% 1951
99-5-004 RFC $12,550,000.00 07/20/99 74.42% 1990
99-5-006 RFC $10,200,000.00 01/15/99 63.73% 1952
99-5-007 RFC $7,300,000.00 07/27/99 78.36% 1961
99-5-008 RFC $7,000,000.00 05/14/99 80.00% 1980
99-5-009 RFC $6,200,000.00 02/05/99 76.81% 1940
99-5-010 RFC $7,600,000.00 04/19/99 61.00% 1967
99-5-011 RFC $5,700,000.00 03/31/99 78.51% 1985
99-5-012 RFC $5,975,000.00 06/07/99 66.95% 1983
99-5-013 RFC $5,500,000.00 02/20/99 69.09% 1955
99-5-014 RFC $5,300,000.00 07/16/99 71.70% 1994
99-5-015 RFC $5,500,000.00 05/06/99 58.18% 1969
99-5-017 RFC $4,900,000.00 04/27/99 64.43% 1974
99-5-018 RFC $3,420,000.00 05/24/99 77.49% 1999
99-5-019 RFC $4,150,000.00 05/03/99 63.86% 1980
99-5-020 RFC $3,300,000.00 05/24/99 77.58% 1992
99-5-021 RFC $4,450,000.00 04/07/99 56.18% 1893
99-5-022 RFC $3,100,000.00 04/30/99 79.03% 1983
99-5-023 RFC $3,200,000.00 08/04/99 72.66% 1938
99-5-024 RFC $3,350,000.00 03/24/99 68.66% 1996
99-5-025 RFC $3,000,000.00 05/11/99 75.67% 1996
99-5-026 RFC $2,900,000.00 07/20/99 71.60% 1985
99-5-030 RFC $2,350,000.00 07/21/99 72.34% 1999
99-5-031 RFC $2,900,000.00 01/29/99 58.62% 1965
99-5-032 RFC $2,040,000.00 05/13/99 75.44% 1998
99-5-033 RFC $2,475,000.00 07/02/99 62.06% 1991
99-5-034 RFC $2,050,000.00 05/14/99 71.46% 1892
99-5-035 RFC $2,200,000.00 03/15/99 65.91% 1978
99-5-036 RFC $1,825,000.00 04/14/99 76.71% 1984
99-5-037 RFC $2,000,000.00 06/10/99 69.00% 1961
99-5-038 RFC $1,860,000.00 04/17/99 73.28% 1978
99-5-039 RFC $1,950,000.00 03/15/99 68.62% 1996
99-5-040 RFC $1,700,000.00 08/16/99 66.50% 1918
99-5-041 RFC $1,800,000.00 06/30/99 66.83% 1963
99-5-042 RFC $1,655,000.00 06/21/99 71.00% 1969
99-5-043 RFC $1,700,000.00 05/14/99 65.88% 1983
99-5-044 RFC $1,910,000.00 08/03/99 50.52% 1960
99-5-045 RFC $1,390,000.00 08/03/99 67.63% 1971
99-5-046 RFC $1,430,000.00 03/26/99 65.04% 1986
99-5-050 RFC $2,700,000.00 03/23/98 75.00% 1910
99-5-051 RFC $2,400,000.00 06/28/99 72.90% 1953
99-5-052 RFC $2,200,000.00 05/19/98 73.86% 1930
99-5-053 RFC $2,300,000.00 04/17/98 66.09% 1910
99-5-054 RFC $1,940,000.00 07/06/99 75.26% 1981
99-5-055 RFC $1,900,000.00 05/19/98 73.68% 1963
99-5-056 RFC $1,890,000.00 04/27/99 68.94% 1996
99-5-057 RFC $1,850,000.00 02/19/99 64.86% 1984
99-5-058 RFC $1,600,000.00 04/19/99 74.31% 1989
99-5-059 RFC $1,535,000.00 06/16/99 74.98% 1969
99-5-060 RFC $1,710,000.00 04/20/99 66.05% 1980
99-5-061 RFC $1,550,000.00 05/06/99 72.26% 1984
99-5-062 RFC $1,900,000.00 06/18/99 57.97% 1978
99-5-063 RFC $1,950,000.00 06/11/99 56.41% 1927
99-5-064 RFC $1,450,000.00 12/18/98 73.43% 1986
99-5-065 RFC $1,650,000.00 08/31/98 63.88% 1939
99-5-066 RFC $1,345,000.00 03/23/99 77.49% 1983
99-5-067 RFC $1,400,000.00 03/24/99 73.52% 1986
99-5-069 RFC $2,270,000.00 07/07/99 44.05% 1985
99-5-070 RFC $1,290,000.00 06/03/99 74.81% 1971
99-5-071 RFC $1,330,000.00 05/24/99 72.09% 1974
99-5-072 RFC $1,350,000.00 07/16/98 68.44% 1961
99-5-073 RFC $1,500,000.00 03/08/99 56.67% 1974
99-5-074 RFC $1,150,000.00 04/01/99 72.66% 1900
99-5-075 RFC $1,300,000.00 04/30/99 63.54% 1985
99-5-076 RFC $1,000,000.00 03/11/99 69.69% 1965
99-5-077 RFC $ 970,000.00 07/27/99 67.01% 1965
99-5-078 RFC $1,080,000.00 03/11/99 60.19% 1975
99-5-079 RFC $ 860,000.00 06/04/99 62.81% 1972
99-5-080 RFC $ 680,000.00 03/01/98 75.00% 1972
99-5-082 RFC $ 620,000.00 05/18/99 70.97% 1974
99-5-083 RFC $ 570,000.00 03/03/99 70.18% 1928
99-5-084 RFC $ 525,000.00 03/23/99 60.57% 1983
99-5-085 RFC $ 425,000.00 02/02/98 67.06% 1960
99-5-086 RFC $ 350,000.00 01/25/99 57.71% 1920
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
Loan Net Rentable
Number Originator Year Renovated Ownership Interest SF / Units
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
97235 Heller Financial 1998 Leasehold 112
97245 Heller Financial Fee Simple 105264
97266 Heller Financial Fee Simple 55075
97273 Heller Financial Fee Simple 229
97277 Heller Financial Fee Simple 256
97362 Heller Financial Fee Simple 63895
97367 Heller Financial 1998 Fee Simple 81510
97449 Heller Financial 1994 Fee Simple 116
97500 Heller Financial Fee Simple 59921
97574 Heller Financial Fee Simple 40
97677 Heller Financial 1984 Fee Simple 101496
98112 Heller Financial Fee Simple 183
98142 Heller Financial Fee Simple 23500
98366 Heller Financial Leasehold 47822
98386 Heller Financial Leasehold 61366
98394 Heller Financial Fee Simple 73
98438 Heller Financial Fee Simple 52
98480 Heller Financial 1986 Fee Simple 20088
98518 Heller Financial Fee Simple 10700
98528 Heller Financial Fee Simple 53546
98558 Heller Financial Fee Simple 27000
98560 Heller Financial Fee Simple 229
98578 Heller Financial Fee Simple 25000
98580 Heller Financial Fee Simple 120
98594 Heller Financial Fee Simple 13905
98644 Heller Financial Fee Simple 0
98764 Heller Financial Fee Simple 30970
99002 Heller Financial Fee Simple 35520
99004 Heller Financial 1997 Fee Simple 34
99006 Heller Financial 1997 Fee Simple 187361
99008 Heller Financial 1998 Fee Simple 121325
99010 Heller Financial Fee Simple 41025
99012 Heller Financial 1998 Fee Simple 181
99018 Heller Financial 1988 Fee Simple 76488
99020 Heller Financial Fee Simple 100542
99024 Heller Financial Fee Simple 21153
99026 Heller Financial 1997 Fee Simple 27804
99028 Heller Financial Fee Simple 72784
99032 Heller Financial Fee Simple 76
99038 Heller Financial 1996 Fee Simple 84253
99040 Heller Financial Fee Simple 38
99042 Heller Financial Fee Simple 28895
99044 Heller Financial Fee Simple 122
99046 Heller Financial Fee Simple 152
99048 Heller Financial Fee Simple 112
99050 Heller Financial Fee Simple 66723
99054 Heller Financial Fee Simple 44120
99058 Heller Financial 1995 Fee Simple 41967
99060 Heller Financial Fee Simple 47302
99062 Heller Financial Fee Simple 6000
99068 Heller Financial Fee Simple 100758
99070 Heller Financial Fee Simple 62
99072 Heller Financial Fee Simple 48
99074 Heller Financial Fee Simple 23500
99076 Heller Financial 1976 Fee Simple 104
99080 Heller Financial 1998 Fee Simple 120
99082 Heller Financial 1998 Fee Simple 122
99084 Heller Financial Fee Simple 38
99086 Heller Financial 1997 Fee Simple 237673
99088 Heller Financial 1998 Fee Simple 35
99090 Heller Financial Fee Simple 8900
99092 Heller Financial 1994 Fee Simple 60784
99094 Heller Financial Fee Simple 43176
99096 Heller Financial Fee Simple 101010
99102 Heller Financial 1995 Both Fee Simple and Leasehold 327645
99104 Heller Financial Fee Simple 61616
99106 Heller Financial Fee Simple 43025
99108 Heller Financial Fee Simple 20389
99110 Heller Financial Fee Simple 75400
99116 Heller Financial Fee Simple 62519
99118 Heller Financial Fee Simple 22991
99122 Heller Financial 1994 Fee Simple 46989
99124 Heller Financial Fee Simple 39088
99126 Heller Financial Fee Simple 320
99132 Heller Financial Fee Simple 17818
99134 Heller Financial Fee Simple 9881
99136 Heller Financial 1997 Fee Simple 101875
99138 Heller Financial Fee Simple 61
99140 Heller Financial 1997 Fee Simple 47947
99142 Heller Financial Fee Simple 20000
99150 Heller Financial Fee Simple 86000
99152 Heller Financial Leasehold 49917
99156 Heller Financial Fee Simple 101
99158 Heller Financial Fee Simple 25000
99162 Heller Financial Fee Simple 9000
99164 Heller Financial Fee Simple 8030
99166 Heller Financial Fee Simple 9000
99168 Heller Financial Fee Simple 9996
99170 Heller Financial Fee Simple 56228
99992 Heller Financial Fee Simple 274
6102892 Prudential Mortgage Capital Fee Simple 178595
6102986 Prudential Mortgage Capital 1999 Fee Simple 367
6103426 Prudential Mortgage Capital 1995 Fee Simple 47
6103427 Prudential Mortgage Capital 1995 Fee Simple 78
6103469 Prudential Mortgage Capital 1993 - 1998 Fee Simple 101
6103480 Prudential Mortgage Capital 1998 Fee Simple 104688
6103481 Prudential Mortgage Capital Fee Simple 113183
6103483 Prudential Mortgage Capital Fee Simple 42066
6103486 Prudential Mortgage Capital 1996 Fee Simple 54750
6103487 Prudential Mortgage Capital Fee Simple 57
6103490 Prudential Mortgage Capital Fee Simple 114874
6103491 Prudential Mortgage Capital 1994 Fee Simple 74
6103493 Prudential Mortgage Capital Fee Simple 126
6103494 Prudential Mortgage Capital Fee Simple 126
6103503 Prudential Mortgage Capital 1990-1997 Fee Simple 334905
6103518 Prudential Mortgage Capital Fee Simple 115851
6103538 Prudential Mortgage Capital Fee Simple 67848
6103542 Prudential Mortgage Capital 1998-1999 Fee Simple 16320
6103548 Prudential Mortgage Capital 1998 Fee Simple 244
6103551 Prudential Mortgage Capital 1988 and 1995 Fee Simple 266940
6103567 Prudential Mortgage Capital 1999 Fee Simple 20
6103604 Prudential Mortgage Capital 1998-1999 Fee Simple 136242
6103611 Prudential Mortgage Capital Fee Simple 44016
6103623 Prudential Mortgage Capital Fee Simple 25560
6103624 Prudential Mortgage Capital Fee Simple 153
6103653 Prudential Mortgage Capital 1997 Fee Simple 106
6103661 Prudential Mortgage Capital Fee Simple 81240
6103680 Prudential Mortgage Capital Fee Simple 223244
6103682 Prudential Mortgage Capital 1997-98 Fee Simple 120
6103683 Prudential Mortgage Capital 1993 Fee Simple 155
6103684 Prudential Mortgage Capital 1995 Fee Simple 153
6103685 Prudential Mortgage Capital Fee Simple 21200
6103687 Prudential Mortgage Capital 1998 Fee Simple 15720
6103688 Prudential Mortgage Capital Fee Simple 240
6103689 Prudential Mortgage Capital Fee Simple 776
6103690 Prudential Mortgage Capital Fee Simple 240
6103691 Prudential Mortgage Capital Fee Simple 125
6103692 Prudential Mortgage Capital Fee Simple 176
6103693 Prudential Mortgage Capital Fee Simple 392
6103698 Prudential Mortgage Capital 1999 Fee Simple 72370
6103699 Prudential Mortgage Capital 1985 Fee Simple 159779
6103708 Prudential Mortgage Capital Fee Simple 35000
6103715 Prudential Mortgage Capital Fee Simple 136
6103718 Prudential Mortgage Capital Fee Simple 148
6103719 Prudential Mortgage Capital Fee Simple 140
6103721 Prudential Mortgage Capital Fee Simple 45720
6103730 Prudential Mortgage Capital Fee Simple 45687
6103734 Prudential Mortgage Capital Fee Simple 62
6103735 Prudential Mortgage Capital Fee Simple 63
6103740 Prudential Mortgage Capital Fee Simple 33999
99-5-001 RFC 1995 Fee Simple 511
99-5-002 RFC Fee Simple 93,026
99-5-003 RFC 1978 Fee Simple 555,455
99-5-004 RFC Fee Simple 88,432
99-5-006 RFC 1998 Fee Simple 22,705
99-5-007 RFC 1999 Fee Simple 215
99-5-008 RFC 1999 Fee Simple 86,010
99-5-009 RFC 1999 Fee Simple 24,596
99-5-010 RFC 1993-1998 Fee Simple 123,784
99-5-011 RFC Fee Simple 100
99-5-012 RFC 1996 Fee Simple 140
99-5-013 RFC 1989 Fee Simple 43,780
99-5-014 RFC Fee Simple 34,500
99-5-015 RFC 1988 Fee Simple 20,200
99-5-017 RFC Leasehold 44,894
99-5-018 RFC Fee Simple 23,400
99-5-019 RFC 1995 Fee Simple 24,226
99-5-020 RFC Fee Simple 38,320
99-5-021 RFC 1998 Fee Simple 12
99-5-022 RFC 1992 Fee Simple 51,530
99-5-023 RFC 1998 Fee Simple 60
99-5-024 RFC Fee Simple 34,545
99-5-025 RFC Fee Simple 52
99-5-026 RFC Fee Simple 34,430
99-5-030 RFC Fee Simple 12,600
99-5-031 RFC Fee Simple 144
99-5-032 RFC Fee Simple 10,125
99-5-033 RFC Fee Simple 16,000
99-5-034 RFC 1992 Fee Simple 52
99-5-035 RFC 1998 Fee Simple 34,460
99-5-036 RFC Fee Simple 64
99-5-037 RFC 1988 Fee Simple 54,528
99-5-038 RFC 1998 Fee Simple 30,392
99-5-039 RFC 1998 Fee Simple 50,700
99-5-040 RFC 1985&1994 Fee Simple 87
99-5-041 RFC 1995 Fee Simple 43
99-5-042 RFC Fee Simple 48
99-5-043 RFC 1998 Fee Simple 53,677
99-5-044 RFC 1989 Fee Simple 18,520
99-5-045 RFC Fee Simple 13,696
99-5-046 RFC 1994 Fee Simple 10,947
99-5-050 RFC Fee Simple 25
99-5-051 RFC 1997 Fee Simple 67
99-5-052 RFC 1991 Fee Simple 50
99-5-053 RFC 1997 Fee Simple 78
99-5-054 RFC Fee Simple 98
99-5-055 RFC Fee Simple 54
99-5-056 RFC Fee Simple 20,042
99-5-057 RFC Fee Simple 124
99-5-058 RFC Fee Simple 48
99-5-059 RFC Fee Simple 31,718
99-5-060 RFC Fee Simple 44,080
99-5-061 RFC Fee Simple 21,337
99-5-062 RFC Fee Simple 57,576
99-5-063 RFC 1997 Fee Simple 117
99-5-064 RFC Fee Simple 28
99-5-065 RFC Fee Simple 23
99-5-066 RFC 1998 Fee Simple 32
99-5-067 RFC Fee Simple 19,614
99-5-069 RFC 1998 Fee Simple 37,893
99-5-070 RFC 1997 Fee Simple 85
99-5-071 RFC 1998 Fee Simple 101
99-5-072 RFC 1996 Fee Simple 31
99-5-073 RFC Fee Simple 43
99-5-074 RFC 1985 Fee Simple 48
99-5-075 RFC Fee Simple 50,563
99-5-076 RFC 1997 Fee Simple 40
99-5-077 RFC Fee Simple 31
99-5-078 RFC Fee Simple 61,493
99-5-079 RFC Fee Simple 73
99-5-080 RFC Fee Simple 36
99-5-082 RFC 1997/1998 Fee Simple 48
99-5-083 RFC 1997 Fee Simple 11
99-5-084 RFC Fee Simple 27,000
99-5-085 RFC 1996 Fee Simple 24
99-5-086 RFC Fee Simple 8
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Loan Largest Largest Tenant
Number Originator Largest Tenant Name Tenant SF SF as a % of Total
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
97235 Heller Financial
97245 Heller Financial Wild Hare Spa/Salon 0 0.0000
97266 Heller Financial
97273 Heller Financial
97277 Heller Financial
97362 Heller Financial
97367 Heller Financial
97449 Heller Financial
97500 Heller Financial
97574 Heller Financial
97677 Heller Financial
98112 Heller Financial
98142 Heller Financial Office Max 0 0.0000
98366 Heller Financial Mann Theatre 0 0.0000
98386 Heller Financial Toys R Us 0 0.0000
98394 Heller Financial
98438 Heller Financial
98480 Heller Financial Hunneman 0 0.0000
98518 Heller Financial Kinkos 0 0.0000
98528 Heller Financial Future First 0 0.0000
98558 Heller Financial Office Depot 0 0.0000
98560 Heller Financial
98578 Heller Financial Office Depot 0 0.0000
98580 Heller Financial
98594 Heller Financial Walgreen Co. 0 0.0000
98644 Heller Financial
98764 Heller Financial
99002 Heller Financial
99004 Heller Financial
99006 Heller Financial Hanjin Shipping Company 0 0.0000
99008 Heller Financial Porter Groff & Lodwick 0 0.0000
99010 Heller Financial
99012 Heller Financial
99018 Heller Financial Geminus 0 0.0000
99020 Heller Financial Hobby Lobby 0 0.0000
99024 Heller Financial PetFood Express 0 0.0000
99026 Heller Financial
99028 Heller Financial Publix 0 0.0000
99032 Heller Financial
99038 Heller Financial 99 Ranch Market 0 0.0000
99040 Heller Financial
99042 Heller Financial Mattress Giant 0 0.0000
99044 Heller Financial
99046 Heller Financial
99048 Heller Financial
99050 Heller Financial Sports Authority 0 0.0000
99054 Heller Financial Walgreen's 0 0.0000
99058 Heller Financial Demac Corp 0 0.0000
99060 Heller Financial CompUSA 0 0.0000
99062 Heller Financial Blockbuster 0 0.0000
99068 Heller Financial Southern Star Kosher 0 0.0000
99070 Heller Financial
99072 Heller Financial
99074 Heller Financial OFFICEMAX, INC. 0 0.0000
99076 Heller Financial
99080 Heller Financial
99082 Heller Financial
99084 Heller Financial
99086 Heller Financial Europe Craft Imports 0 0.0000
99088 Heller Financial
99090 Heller Financial Subway 0 0.0000
99092 Heller Financial
99094 Heller Financial The Sports Authority 0 0.0000
99096 Heller Financial Richardson Electronics 0 0.0000
99102 Heller Financial American General Life 0 0.0000
99104 Heller Financial American Pacific Realty 0 0.0000
99106 Heller Financial The Sports Authority 0 0.0000
99108 Heller Financial Chucky Cheese 0 0.0000
99110 Heller Financial
99116 Heller Financial Old Republic Title 0 0.0000
99118 Heller Financial Pavel, Hendrix, Pavel & Machad 0 0.0000
99122 Heller Financial Salvation Army 0 0.0000
99124 Heller Financial
99126 Heller Financial
99132 Heller Financial Karate For Kids 0 0.0000
99134 Heller Financial Fuel Injection Plus 0 0.0000
99136 Heller Financial St Vincent De Paul 0 0.0000
99138 Heller Financial
99140 Heller Financial Harmony Holdings, Inc. 0 0.0000
99142 Heller Financial Sport Shoe 0 0.0000
99150 Heller Financial
99152 Heller Financial The Sports Authority 0 0.0000
99156 Heller Financial
99158 Heller Financial Drug Emporium 0 0.0000
99162 Heller Financial Pier 1 Imports 0 0.0000
99164 Heller Financial Pier 1 Imports 0 0.0000
99166 Heller Financial Pier 1 Imports 0 0.0000
99168 Heller Financial Pier 1 Imports 0 0.0000
99170 Heller Financial Kaiser Permanente 0 0.0000
99992 Heller Financial
6102892 Prudential Mortgage Capital Vons Grocery Store 56525 0.3165
6102986 Prudential Mortgage Capital
6103426 Prudential Mortgage Capital
6103427 Prudential Mortgage Capital
6103469 Prudential Mortgage Capital
6103480 Prudential Mortgage Capital K-Mart 104688 1.0000
6103481 Prudential Mortgage Capital Borders Inc. 27500 0.2430
6103483 Prudential Mortgage Capital Super Crown Books 10000 0.2377
6103486 Prudential Mortgage Capital
6103487 Prudential Mortgage Capital
6103490 Prudential Mortgage Capital Cincinnati Drug Distributors 36416 0.3170
6103491 Prudential Mortgage Capital
6103493 Prudential Mortgage Capital
6103494 Prudential Mortgage Capital
6103503 Prudential Mortgage Capital Load King Manufacturing 237291 0.7085
6103518 Prudential Mortgage Capital Roche Bobois 9003 0.0777
6103538 Prudential Mortgage Capital Food Lion #703 31750 0.4680
6103542 Prudential Mortgage Capital Rite Aid Pharmacy 16320 1.0000
6103548 Prudential Mortgage Capital
6103551 Prudential Mortgage Capital Abacus Technology 15499 0.0581
6103567 Prudential Mortgage Capital
6103604 Prudential Mortgage Capital Shop N Save Supermarket 47738 0.3504
6103611 Prudential Mortgage Capital Borders Books 20124 0.4572
6103623 Prudential Mortgage Capital Southhampton Hospital 7212 0.2822
6103624 Prudential Mortgage Capital Fleet Bank 4236 0.0612
6103653 Prudential Mortgage Capital
6103661 Prudential Mortgage Capital Fuji, Inc. 3960 0.0487
6103680 Prudential Mortgage Capital Motorola 49870 0.2234
6103682 Prudential Mortgage Capital
6103683 Prudential Mortgage Capital
6103684 Prudential Mortgage Capital
6103685 Prudential Mortgage Capital Judy's Hallmark 3510 0.1656
6103687 Prudential Mortgage Capital McDonald's 6360 0.4046
6103688 Prudential Mortgage Capital
6103689 Prudential Mortgage Capital
6103690 Prudential Mortgage Capital
6103691 Prudential Mortgage Capital
6103692 Prudential Mortgage Capital
6103693 Prudential Mortgage Capital
6103698 Prudential Mortgage Capital HHH Architectural 49870 0.6891
6103699 Prudential Mortgage Capital A.C.B. 0 0.0000
6103708 Prudential Mortgage Capital Level 3 Communications 35000 1.0000
6103715 Prudential Mortgage Capital
6103718 Prudential Mortgage Capital
6103719 Prudential Mortgage Capital
6103721 Prudential Mortgage Capital Best Buy Stores, LP 45720 1.0000
6103730 Prudential Mortgage Capital Best Buy, Inc. 45687 1.0000
6103734 Prudential Mortgage Capital
6103735 Prudential Mortgage Capital
6103740 Prudential Mortgage Capital Mucheezmo Mouse 0 0.0000
99-5-001 RFC NAP NAP NAP
99-5-002 RFC ShopRite 63,342 68%
99-5-003 RFC Larco Enterprises 123,947 22%
99-5-004 RFC NALC 88,432 100%
99-5-006 RFC CVS 10,010 44%
99-5-007 RFC NAP NAP NAP
99-5-008 RFC Richfood Holdings 36,125 42%
99-5-009 RFC CVS Drug Store 13,568 55%
99-5-010 RFC Gainesville Star (K-Mart) 107,800 47%
99-5-011 RFC NAP NAP NAP
99-5-012 RFC NAP NAP NAP
99-5-013 RFC Stelton Lanes 24,000 55%
99-5-014 RFC District of Columbia 34,500 100%
99-5-015 RFC Heart Share Human Services of 10,000 50%
99-5-017 RFC King Kullen Grocery 20,963 47%
99-5-018 RFC OfficeMax 23,400 100%
99-5-019 RFC COUNTRY DELI 3,057 13%
99-5-020 RFC Harris Teeter 32,960 86%
99-5-021 RFC NAP NAP NAP
99-5-022 RFC Food Lion 29,580 57%
99-5-023 RFC NAP NAP NAP
99-5-024 RFC Lovelace Health Systems 9,681 28%
99-5-025 RFC NAP NAP NAP
99-5-026 RFC O'Malley's Bar 5,400 16%
99-5-030 RFC Blockbuster Video 4,500 36%
99-5-031 RFC NAP NAP NAP
99-5-032 RFC CVS 10,125 100%
99-5-033 RFC Firestone Mastercare 4,375 27%
99-5-034 RFC NAP NAP NAP
99-5-035 RFC Dewolf New Eng. Real Est. 4,000 12%
99-5-036 RFC NAP NAP NAP
99-5-037 RFC Sterks Super Foods 26,617 49%
99-5-038 RFC NAP NAP NAP
99-5-039 RFC NAP NAP NAP
99-5-040 RFC NAP NAP NAP
99-5-041 RFC NAP NAP NAP
99-5-042 RFC NAP NAP NAP
99-5-043 RFC NAP NAP NAP
99-5-044 RFC Rite Aid 9,320 50%
99-5-045 RFC Rite Aid 9,188 67%
99-5-046 RFC 7 Stars Food Store 2,585 24%
99-5-050 RFC NAP NAP NAP
99-5-051 RFC NAP NAP NAP
99-5-052 RFC NAP NAP NAP
99-5-053 RFC NAP NAP NAP
99-5-054 RFC NAP NAP NAP
99-5-055 RFC NAP NAP NAP
99-5-056 RFC Pro-Innovative Concepts 20,042 100%
99-5-057 RFC NAP NAP NAP
99-5-058 RFC NAP NAP NAP
99-5-059 RFC NAV NAV NAV
99-5-060 RFC NAP NAP NAP
99-5-061 RFC Americas Best Contacts 4,000 19%
99-5-062 RFC NAP NAP NAP
99-5-063 RFC NAP NAP NAP
99-5-064 RFC NAP NAP NAP
99-5-065 RFC NAP NAP NAP
99-5-066 RFC NAP NAP NAP
99-5-067 RFC Central Florida Kidney Ctr. 5,844 30%
99-5-069 RFC NAP NAP NAP
99-5-070 RFC NAP NAP NAP
99-5-071 RFC NAP NAP NAP
99-5-072 RFC NAP NAP NAP
99-5-073 RFC NAP NAP NAP
99-5-074 RFC NAP NAP NAP
99-5-075 RFC NAP NAP NAP
99-5-076 RFC NAP NAP NAP
99-5-077 RFC NAP NAP NAP
99-5-078 RFC NAP NAP NAP
99-5-079 RFC NAP NAP NAP
99-5-080 RFC NAP NAP NAP
99-5-082 RFC NAP NAP NAP
99-5-083 RFC NAV NAV NAV
99-5-084 RFC NAV NAV NAV
99-5-085 RFC NAP NAP NAP
99-5-086 RFC NAP NAP NAP
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Loan
Number Originator Physical Occupancy % Occupancy As of Date Original LTV Ratio 1997 NOI
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
97235 Heller Financial 0.9260 6/30/99 0.4587 0
97245 Heller Financial 0.9000 12/31/98 0.5653 0
97266 Heller Financial 0.9200 3/31/99 0.6047 0
97273 Heller Financial 0.8210 3/31/99 0.7143 0
97277 Heller Financial 1.0000 3/31/99 0.5721 0
97362 Heller Financial 0.9060 3/31/99 0.7069 0
97367 Heller Financial 0.9930 3/5/99 0.5358 0
97449 Heller Financial 0.9910 3/31/99 0.7500 0
97500 Heller Financial 0.7100 3/31/99 0.6301 0
97574 Heller Financial 0.9300 1/20/98 0.6843 0
97677 Heller Financial 0.8210 4/1/99 0.7333 0
98112 Heller Financial 0.9500 9/30/98 0.8000 0
98142 Heller Financial 1.0000 3/31/99 0.7765 0
98366 Heller Financial 1.0000 5/1/98 0.7624 0
98386 Heller Financial 0.8900 4/14/98 0.6389 0
98394 Heller Financial 0.8900 7/15/98 0.8000 0
98438 Heller Financial 0.9800 4/30/98 0.7547 0
98480 Heller Financial 1.0000 9/30/98 0.6864 0
98518 Heller Financial 1.0000 7/14/98 0.7500 0
98528 Heller Financial 0.9400 5/3/99 0.7824 0
98558 Heller Financial 0.9400 6/30/98 0.8000 0
98560 Heller Financial 0.3600 6/11/98 0.8000 0
98578 Heller Financial 0.9400 6/30/98 0.7933 0
98580 Heller Financial 0.9300 6/30/98 0.3582 0
98594 Heller Financial 1.0000 3/31/99 0.7273 0
98644 Heller Financial 0.0000 0.0000 0
98764 Heller Financial 0.8720 5/31/99 0.7333 0
99002 Heller Financial 0.8050 12/31/98 0.7156 0
99004 Heller Financial 0.9710 3/31/99 0.7727 0
99006 Heller Financial 0.7600 2/23/99 0.6538 0
99008 Heller Financial 0.7800 3/22/99 0.7000 0
99010 Heller Financial 0.9000 3/31/99 0.5822 0
99012 Heller Financial 0.5170 3/8/99 0.7316 0
99018 Heller Financial 0.8700 4/1/99 0.7451 0
99020 Heller Financial 0.9200 4/1/99 0.7095 0
99024 Heller Financial 0.9400 3/1/99 0.7428 0
99026 Heller Financial 0.9400 4/6/99 0.7200 0
99028 Heller Financial 0.9400 5/31/99 0.7978 0
99032 Heller Financial 0.8950 4/30/99 0.6889 0
99038 Heller Financial 0.8900 4/15/99 0.6462 0
99040 Heller Financial 0.9800 3/31/99 0.6720 0
99042 Heller Financial 0.7500 4/30/99 0.7500 0
99044 Heller Financial 0.9620 6/21/99 0.5682 0
99046 Heller Financial 0.9700 4/30/99 0.5400 0
99048 Heller Financial 0.9380 6/22/99 0.6316 0
99050 Heller Financial 0.9710 6/1/99 0.7872 0
99054 Heller Financial 0.8300 5/11/99 0.7952 0
99058 Heller Financial 1.0000 6/29/99 0.7279 0
99060 Heller Financial 0.9700 7/1/99 0.7941 0
99062 Heller Financial 0.9840 5/31/99 0.7680 0
99068 Heller Financial 0.9320 3/31/99 0.4412 0
99070 Heller Financial 0.9000 5/14/99 0.7500 0
99072 Heller Financial 0.9000 5/14/99 0.7500 0
99074 Heller Financial 0.9840 6/30/99 0.7617 0
99076 Heller Financial 0.9840 5/21/99 0.7750 0
99080 Heller Financial 0.9840 5/28/99 0.7048 0
99082 Heller Financial 0.9840 5/28/99 0.7571 0
99084 Heller Financial 0.9840 6/1/99 0.6828 0
99086 Heller Financial 0.9000 5/25/99 0.6667 0
99088 Heller Financial 0.9700 6/10/99 0.3400 0
99090 Heller Financial 1.0000 7/1/99 0.7347 0
99092 Heller Financial 0.9320 6/16/99 0.5769 0
99094 Heller Financial 1.0000 7/1/99 0.6599 0
99096 Heller Financial 0.8500 6/17/99 0.7126 0
99102 Heller Financial 0.9660 6/25/99 0.7414 0
99104 Heller Financial 1.0000 7/1/99 0.7489 0
99106 Heller Financial 1.0000 7/1/99 0.6625 0
99108 Heller Financial 0.9320 6/1/99 0.7833 0
99110 Heller Financial 0.7600 6/30/99 0.7670 0
99116 Heller Financial 0.9340 8/1/99 0.6768 0
99118 Heller Financial 1.0000 6/30/99 0.7341 0
99122 Heller Financial 1.0000 6/30/99 0.7500 0
99124 Heller Financial 0.9630 6/1/99 0.6173 0
99126 Heller Financial 0.9520 8/1/99 0.7886 0
99132 Heller Financial 1.0000 6/30/99 0.7500 0
99134 Heller Financial 1.0000 6/30/99 0.7400 0
99136 Heller Financial 1.0000 6/30/99 0.2600 0
99138 Heller Financial 0.5800 6/30/99 0.6250 0
99140 Heller Financial 1.0000 7/22/99 0.5854 0
99142 Heller Financial 1.0000 12/31/98 0.7500 0
99150 Heller Financial 0.9420 12/31/98 0.6667 0
99152 Heller Financial 1.0000 8/1/99 0.7500 0
99156 Heller Financial 0.9700 7/31/99 0.8003 0
99158 Heller Financial 1.0000 8/1/99 0.6486 0
99162 Heller Financial 1.0000 9/15/99 0.8000 0
99164 Heller Financial 1.0000 8/19/99 0.8000 0
99166 Heller Financial 1.0000 8/19/99 0.8000 0
99168 Heller Financial 1.0000 8/19/99 0.8000 0
99170 Heller Financial 0.7740 7/1/99 0.7500 0
99992 Heller Financial 0.0000 0.8004 0
6102892 Prudential Mortgage Capital 0.9740 8/1/99 0.7450 0
6102986 Prudential Mortgage Capital 0.9200 7/31/99 0.7846 0
6103426 Prudential Mortgage Capital 0.9787 7/13/99 0.5212 72829
6103427 Prudential Mortgage Capital 0.9872 6/30/99 0.6452 145417
6103469 Prudential Mortgage Capital 1.0000 8/10/99 0.8000 335940
6103480 Prudential Mortgage Capital 1.0000 4/19/99 0.7800 0
6103481 Prudential Mortgage Capital 0.9553 5/4/99 0.7341 1107662
6103483 Prudential Mortgage Capital 1.0000 5/4/99 0.7199 918003
6103486 Prudential Mortgage Capital 0.8770 2/25/99 0.7500 184581
6103487 Prudential Mortgage Capital 0.9649 6/29/99 0.7027 149977
6103490 Prudential Mortgage Capital 0.9650 5/27/99 0.7465 801673
6103491 Prudential Mortgage Capital 1.0000 7/1/99 0.7685 221213
6103493 Prudential Mortgage Capital 0.6580 3/31/99 0.7011 0
6103494 Prudential Mortgage Capital 0.7420 3/31/99 0.6957 0
6103503 Prudential Mortgage Capital 1.0000 8/16/99 0.6394 0
6103518 Prudential Mortgage Capital 0.9970 5/1/99 0.6637 676038
6103538 Prudential Mortgage Capital 0.9572 5/1/99 0.7926 569983
6103542 Prudential Mortgage Capital 1.0000 8/16/99 0.7430 0
6103548 Prudential Mortgage Capital 1.0000 8/24/99 0.7547 816881
6103551 Prudential Mortgage Capital 0.9760 7/1/99 0.6469 5232453
6103567 Prudential Mortgage Capital 1.0000 8/2/99 0.7060 131473
6103604 Prudential Mortgage Capital 0.8895 6/9/99 0.7727 0
6103611 Prudential Mortgage Capital 1.0000 8/10/99 0.6989 0
6103623 Prudential Mortgage Capital 0.9650 3/1/99 0.5972 272569
6103624 Prudential Mortgage Capital 1.0000 7/20/99 0.7284 1530148
6103653 Prudential Mortgage Capital 0.8300 7/31/99 0.6078 482208
6103661 Prudential Mortgage Capital 0.9840 7/12/99 0.8000 774984
6103680 Prudential Mortgage Capital 0.9700 4/30/99 0.6682 0
6103682 Prudential Mortgage Capital 0.6790 8/10/99 0.4766 709563
6103683 Prudential Mortgage Capital 0.6880 8/10/99 0.4629 736204
6103684 Prudential Mortgage Capital 0.7160 8/10/99 0.5852 734607
6103685 Prudential Mortgage Capital 0.9448 8/25/99 0.7407 267327
6103687 Prudential Mortgage Capital 1.0000 10/1/99 0.6286 0
6103688 Prudential Mortgage Capital 0.9330 8/18/99 0.7305 1123948
6103689 Prudential Mortgage Capital 0.9510 8/24/99 0.7827 1945608
6103690 Prudential Mortgage Capital 0.9500 8/11/99 0.7222 1018110
6103691 Prudential Mortgage Capital 0.9900 8/20/99 0.7807 618092
6103692 Prudential Mortgage Capital 0.9430 8/16/99 0.6823 803943
6103693 Prudential Mortgage Capital 0.9800 8/20/99 0.7494 1696853
6103698 Prudential Mortgage Capital 1.0000 6/1/99 0.7500 0
6103699 Prudential Mortgage Capital 0.9600 6/15/99 0.7500 0
6103708 Prudential Mortgage Capital 1.0000 8/2/99 0.6461 0
6103715 Prudential Mortgage Capital 0.9000 8/1/99 0.7987 0
6103718 Prudential Mortgage Capital 0.9500 6/14/99 0.7966 0
6103719 Prudential Mortgage Capital 0.9400 7/8/99 0.6558 0
6103721 Prudential Mortgage Capital 1.0000 5/17/99 0.7074 0
6103730 Prudential Mortgage Capital 1.0000 8/1/99 0.7600 0
6103734 Prudential Mortgage Capital 1.0000 8/1/99 0.7246 0
6103735 Prudential Mortgage Capital 0.9800 7/1/99 0.7500 0
6103740 Prudential Mortgage Capital 1.0000 9/1/99 0.7399 0
99-5-001 RFC 95.11% 07/01/99 76.19% $1,956,349
99-5-002 RFC 96.08% 05/27/99 79.51% NAP
99-5-003 RFC 94.55% 09/08/99 73.53% $ 490,657
99-5-004 RFC 100.00% 06/09/99 74.42% $1,225,238
99-5-006 RFC 100.00% 03/08/99 63.73% $ 912,771
99-5-007 RFC 94.88% 08/01/99 78.36% $ 569,591
99-5-008 RFC 94.34% 06/30/99 80.00% $ 587,358
99-5-009 RFC 100.00% 03/01/99 76.81% $ 151,041
99-5-010 RFC 100.00% 07/30/99 61.00% $ 608,178
99-5-011 RFC 97.00% 06/02/99 78.51% $ 476,513
99-5-012 RFC 98.57% 08/12/99 66.95% $ 627,258
99-5-013 RFC 97.06% 01/11/99 69.09% $ 533,647
99-5-014 RFC 100.00% 06/01/99 71.70% $ 534,495
99-5-015 RFC 100.00% 06/30/99 58.18% $ 449,950
99-5-017 RFC 100.00% 05/03/99 64.43% $ 258,885
99-5-018 RFC 100.00% 08/17/99 77.49% NAP
99-5-019 RFC 100.00% 04/02/99 63.86% $ 367,624
99-5-020 RFC 100.00% 06/21/99 77.58% $ 325,715
99-5-021 RFC 91.67% 02/12/99 56.18% $(104,286)
99-5-022 RFC 97.48% 09/01/99 79.03% $ 325,756
99-5-023 RFC 100.00% 08/01/99 72.66% NAP
99-5-024 RFC 95.07% 06/18/99 68.66% $ 197,257
99-5-025 RFC 100.00% 05/26/99 75.67% NAP
99-5-026 RFC 100.00% 07/01/99 71.60% NAP
99-5-030 RFC 100.00% 07/23/99 72.34% NAP
99-5-031 RFC 94.44% 07/14/99 58.62% $ 253,495
99-5-032 RFC 100.00% 04/01/99 75.44% NAP
99-5-033 RFC 89.38% 08/04/99 62.06% $ 229,904
99-5-034 RFC 100.00% 07/15/99 71.46% $ 171,274
99-5-035 RFC 92.75% 06/16/99 65.91% $ 221,667
99-5-036 RFC 96.88% 05/25/99 76.71% $ 151,315
99-5-037 RFC 96.90% 03/31/99 69.00% $ 274,409
99-5-038 RFC 94.07% 03/29/99 73.28% NAP
99-5-039 RFC 96.15% 06/30/99 68.62% $ 12,273
99-5-040 RFC 97.70% 07/23/99 66.50% $ 140,305
99-5-041 RFC 100.00% 08/30/99 66.83% $ 118,132
99-5-042 RFC 97.92% 08/01/99 71.00% NAP
99-5-043 RFC 93.57% 06/01/99 65.88% $ 131,363
99-5-044 RFC 94.60% 07/01/99 50.52% $ 182,276
99-5-045 RFC 91.85% 07/01/99 67.63% $ 143,944
99-5-046 RFC 100.00% 05/04/99 65.03% $ 92,890
99-5-050 RFC 100.00% 02/06/99 75.00% $ 277,612
99-5-051 RFC 97.01% 06/01/99 72.90% $ 196,832
99-5-052 RFC 100.00% 03/31/99 73.86% $ 273,348
99-5-053 RFC 100.00% 07/01/99 66.09% $ 312,035
99-5-054 RFC 96.94% 06/20/99 75.26% $ 209,154
99-5-055 RFC 100.00% 05/01/98 73.68% $ 231,198
99-5-056 RFC 100.00% 05/07/99 68.94% $ 169,921
99-5-057 RFC 88.71% 05/14/99 64.86% $ 237,867
99-5-058 RFC 97.92% 04/30/99 74.31% $ 130,231
99-5-059 RFC 100.00% 01/01/99 74.98% $ 176,010
99-5-060 RFC 74.59% 03/31/99 66.05% $ 179,775
99-5-061 RFC 100.00% 07/01/99 72.26% NAV
99-5-062 RFC 76.88% 05/31/99 57.97% $ 158,991
99-5-063 RFC 98.29% 03/16/99 56.41% $ 186,719
99-5-064 RFC 100.00% 05/10/99 73.43% $ 153,440
99-5-065 RFC 95.65% 03/01/99 63.88% $ 222,066
99-5-066 RFC 100.00% 04/01/99 77.49% $ 142,388
99-5-067 RFC 92.29% 06/01/99 73.52% $ 185,407
99-5-069 RFC 85.15% 06/07/99 44.05% $ 165,836
99-5-070 RFC 91.76% 06/01/99 74.81% $ 111,708
99-5-071 RFC 100.00% 05/20/99 72.09% $ 117,350
99-5-072 RFC 100.00% 04/01/99 68.44% $ 100,207
99-5-073 RFC 97.67% 04/08/99 56.67% $ 135,852
99-5-074 RFC 97.92% 05/01/99 72.66% $ 43,128
99-5-075 RFC 91.58% 02/28/99 63.54% $ 142,834
99-5-076 RFC 95.00% 05/01/99 69.69% $ 23,322
99-5-077 RFC 93.55% 07/10/99 67.01% $ 89,452
99-5-078 RFC 95.84% 02/11/99 60.19% $ 111,632
99-5-079 RFC 98.63% 06/04/99 62.81% $ 62,804
99-5-080 RFC 91.67% 08/04/99 75.00% $ 84,953
99-5-082 RFC 97.92% 06/22/99 70.97% $ 106,888
99-5-083 RFC 100.00% 04/05/99 70.18% $ 40,575
99-5-084 RFC 100.00% 04/01/99 60.57% $ 68,758
99-5-085 RFC 91.67% 12/31/98 67.06% $ 58,815
99-5-086 RFC 100.00% 03/30/99 57.71% $ 27,967
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
Annual
Underwritten
Loan Underwritten Replacement
Number Originator 1998 NOI Underwritten NOI Net Cash Flow Reserves
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
97235 Heller Financial 0 572753 544753 0
97245 Heller Financial 0 1230679 1090501 0
97266 Heller Financial 0 292037 283776 0
97273 Heller Financial 0 271216 259766 0
97277 Heller Financial 0 1036203 1022839 0
97362 Heller Financial 0 129244 119660 0
97367 Heller Financial 0 331154 318927 0
97449 Heller Financial 0 278092 271892 0
97500 Heller Financial 0 457546 448558 0
97574 Heller Financial 0 342010 330010 0
97677 Heller Financial 0 297085 281861 0
98112 Heller Financial 0 767752 722002 0
98142 Heller Financial 0 235926 223941 0
98366 Heller Financial 0 507537 474082 0
98386 Heller Financial 0 325888 265006 0
98394 Heller Financial 0 298613 280363 0
98438 Heller Financial 0 216597 202817 0
98480 Heller Financial 0 411486 387692 0
98518 Heller Financial 0 131359 124779 0
98528 Heller Financial 0 755138 654869 0
98558 Heller Financial 0 333449 314549 0
98560 Heller Financial 0 180207 168757 0
98578 Heller Financial 0 210959 193459 0
98580 Heller Financial 0 172986 142986 0
98594 Heller Financial 0 440000 440000 0
98644 Heller Financial 0 507537 474082 0
98764 Heller Financial 0 102775 98129 0
99002 Heller Financial 0 125075 119747 0
99004 Heller Financial 0 53687 45187 0
99006 Heller Financial 0 1782459 1468381 0
99008 Heller Financial 0 855674 660190 0
99010 Heller Financial 0 123094 115069 0
99012 Heller Financial 0 1539928 1300657 0
99018 Heller Financial 0 545963 462164 0
99020 Heller Financial 0 681920 615345 0
99024 Heller Financial 0 564677 540638 0
99026 Heller Financial 0 217069 212898 0
99028 Heller Financial 0 793054 760910 0
99032 Heller Financial 0 136610 115710 0
99038 Heller Financial 0 1597119 1512863 0
99040 Heller Financial 0 114909 103509 0
99042 Heller Financial 0 371092 335935 0
99044 Heller Financial 0 185966 179916 0
99046 Heller Financial 0 249624 242024 0
99048 Heller Financial 0 188333 182733 0
99050 Heller Financial 0 647337 625319 0
99054 Heller Financial 0 760890 724575 0
99058 Heller Financial 0 586376 547858 0
99060 Heller Financial 0 745271 732470 0
99062 Heller Financial 0 110580 106400 0
99068 Heller Financial 0 268272 200158 0
99070 Heller Financial 0 643984 625384 0
99072 Heller Financial 0 458173 443773 0
99074 Heller Financial 0 199000 191942 0
99076 Heller Financial 0 295260 269260 0
99080 Heller Financial 0 296327 266327 0
99082 Heller Financial 0 310417 280161 0
99084 Heller Financial 0 137824 128324 0
99086 Heller Financial 0 3893352 3548727 0
99088 Heller Financial 0 89094 78797 0
99090 Heller Financial 0 113519 104400 0
99092 Heller Financial 0 247903 238785 0
99094 Heller Financial 0 614308 587734 0
99096 Heller Financial 0 775839 664516 0
99102 Heller Financial 0 2444837 2154542 0
99104 Heller Financial 0 546484 467731 0
99106 Heller Financial 0 530538 503892 0
99108 Heller Financial 0 464336 452550 0
99110 Heller Financial 0 449521 442178 0
99116 Heller Financial 0 459413 378654 0
99118 Heller Financial 0 243082 205357 0
99122 Heller Financial 0 448127 403567 0
99124 Heller Financial 0 145121 139258 0
99126 Heller Financial 0 1850103 1802103 0
99132 Heller Financial 0 330542 311737 0
99134 Heller Financial 0 159377 148948 0
99136 Heller Financial 0 537889 465594 0
99138 Heller Financial 0 350463 317963 0
99140 Heller Financial 0 417280 356392 0
99142 Heller Financial 0 346644 334923 0
99150 Heller Financial 0 572533 502143 0
99152 Heller Financial 0 477452 446443 0
99156 Heller Financial 0 128185 114384 0
99158 Heller Financial 0 176419 162969 0
99162 Heller Financial 0 139671 136971 0
99164 Heller Financial 0 234070 231660 0
99166 Heller Financial 0 166160 163460 0
99168 Heller Financial 0 156527 153529 0
99170 Heller Financial 0 417302 345613 0
99992 Heller Financial 0 1046416 977916 0
6102892 Prudential Mortgage Capital 0 3200322 3088703 24815
6102986 Prudential Mortgage Capital 0 1316548 1243148 73400
6103426 Prudential Mortgage Capital 82030 73525 58705 14820
6103427 Prudential Mortgage Capital 151875 138891 114321 24570
6103469 Prudential Mortgage Capital 395266 345359 317483 27876
6103480 Prudential Mortgage Capital 0 1081830 1071361 10469
6103481 Prudential Mortgage Capital 0 1321817 1237692 22368
6103483 Prudential Mortgage Capital 0 972325 917883 10517
6103486 Prudential Mortgage Capital 177113 189057 180844 8213
6103487 Prudential Mortgage Capital 151847 159902 143942 15960
6103490 Prudential Mortgage Capital 725067 716457 594439 28740
6103491 Prudential Mortgage Capital 225506 243105 222385 20720
6103493 Prudential Mortgage Capital 1056206 1010710 900564 110146
6103494 Prudential Mortgage Capital 2104463 1542674 1394074 148600
6103503 Prudential Mortgage Capital 0 690574 565697 66601
6103518 Prudential Mortgage Capital 948839 899864 753467 28000
6103538 Prudential Mortgage Capital 592367 577806 532867 9765
6103542 Prudential Mortgage Capital 0 381074 377810 3264
6103548 Prudential Mortgage Capital 831697 926202 853002 73200
6103551 Prudential Mortgage Capital 5284637 4873099 4303874 81071
6103567 Prudential Mortgage Capital 131254 306528 301028 5500
6103604 Prudential Mortgage Capital 182090 1196557 1116401 14033
6103611 Prudential Mortgage Capital 0 760853 733391 6602
6103623 Prudential Mortgage Capital 325280 335875 307632 5112
6103624 Prudential Mortgage Capital 1463190 1376085 1316375 54944
6103653 Prudential Mortgage Capital 540469 601705 554005 47700
6103661 Prudential Mortgage Capital 716180 656829 567374 21244
6103680 Prudential Mortgage Capital 0 1091641 812614 55811
6103682 Prudential Mortgage Capital 495626 386762 319408 67354
6103683 Prudential Mortgage Capital 681334 514011 420579 93432
6103684 Prudential Mortgage Capital 760247 669702 568554 101148
6103685 Prudential Mortgage Capital 264405 262508 238816 4876
6103687 Prudential Mortgage Capital 0 277391 251153 3930
6103688 Prudential Mortgage Capital 1182986 1124234 1062794 61440
6103689 Prudential Mortgage Capital 3008702 2900877 2726277 174600
6103690 Prudential Mortgage Capital 1053992 986543 926543 60000
6103691 Prudential Mortgage Capital 645745 598676 555801 42875
6103692 Prudential Mortgage Capital 718162 726229 683637 42592
6103693 Prudential Mortgage Capital 1834260 1783855 1676839 107016
6103698 Prudential Mortgage Capital 0 351881 331534 10856
6103699 Prudential Mortgage Capital 1330092 1380334 1195274 31956
6103708 Prudential Mortgage Capital 0 373961 354648 5250
6103715 Prudential Mortgage Capital 0 238826 204826 34000
6103718 Prudential Mortgage Capital 519591 531584 494584 37000
6103719 Prudential Mortgage Capital 415665 417792 382792 35000
6103721 Prudential Mortgage Capital 0 724357 717499 6858
6103730 Prudential Mortgage Capital 0 517398 512829 0
6103734 Prudential Mortgage Capital 0 287221 271721 15500
6103735 Prudential Mortgage Capital 0 249588 233838 15750
6103740 Prudential Mortgage Capital 502952 512051 482399 6800
99-5-001 RFC $2,103,015 $ 2,128,902.53 $ 1,936,767 $ 192,136.00
99-5-002 RFC NAP $ 1,246,951.41 $ 1,217,308 $ 13,953.90
99-5-003 RFC $1,079,138 $ 1,320,315.04 $ 1,139,209 $ 61,100.05
99-5-004 RFC $1,147,488 $ 1,149,125.09 $ 1,044,029 $ 17,686.40
99-5-006 RFC $1,136,111 $ 986,627.26 $ 958,768 $ 7,946.75
99-5-007 RFC $ 613,803 $ 692,290.49 $ 638,540 $ 53,750.00
99-5-008 RFC $ 573,334 $ 718,035.10 $ 627,424 $ 12,901.50
99-5-009 RFC $ 141,322 $ 540,885.70 $ 529,664 $ 3,689.40
99-5-010 RFC $ 806,988 $ 644,031.56 $ 524,427 $ 28,470.32
99-5-011 RFC $ 494,969 $ 512,383.60 $ 487,385 $ 25,000.00
99-5-012 RFC $ 690,777 $ 620,468.24 $ 585,468 $ 35,000.00
99-5-013 RFC $ 533,709 $ 476,759.61 $ 439,792 $ 9,631.60
99-5-014 RFC $ 541,518 $ 533,445.48 $ 523,785 $ 9,660.00
99-5-015 RFC $ 481,751 $ 456,912.77 $ 427,694 $ 4,848.00
99-5-017 RFC $ 276,474 $ 404,662.32 $ 352,461 $ 9,876.68
99-5-018 RFC NAP $ 307,816.77 $ 301,069 $ 3,510.00
99-5-019 RFC $ 420,493 $ 377,292.41 $ 344,089 $ 4,845.20
99-5-020 RFC $ 321,236 $ 303,420.04 $ 280,910 $ 5,748.00
99-5-021 RFC $ (69,301) $ 359,450.05 $ 345,406 $ 12,996.00
99-5-022 RFC $ 325,474 $ 299,583.34 $ 272,652 $ 7,729.50
99-5-023 RFC NAP $ 316,741.50 $ 301,742 $ 15,000.00
99-5-024 RFC $ 275,228 $ 308,811.16 $ 273,282 $ 5,527.20
99-5-025 RFC $ 336,193 $ 264,765.95 $ 251,766 $ 13,000.00
99-5-026 RFC $ 252,806 $ 279,328.77 $ 248,327 $ 5,164.50
99-5-030 RFC NAP $ 211,443.95 $ 200,167 $ 1,890.00
99-5-031 RFC $ 329,289 $ 256,710.28 $ 220,710 $ 36,000.00
99-5-032 RFC NAP $ 166,203.42 $ 165,029 $ 1,518.75
99-5-033 RFC $ 218,354 $ 214,139.40 $ 196,805 $ 2,400.00
99-5-034 RFC $ 231,138 $ 178,061.22 $ 165,061 $ 13,000.00
99-5-035 RFC $ 216,996 $ 241,380.28 $ 184,188 $ 13,439.40
99-5-036 RFC $ 143,076 $ 186,944.39 $ 160,552 $ 16,512.00
99-5-037 RFC $ 247,082 $ 185,560.88 $ 154,762 $ 11,450.88
99-5-038 RFC $ 223,411 $ 196,041.16 $ 188,825 $ 7,216.37
99-5-039 RFC $ 152,786 $ 176,152.15 $ 168,333 $ 7,650.00
99-5-040 RFC $ 154,776 $ 162,639.00 $ 140,889 $ 21,750.00
99-5-041 RFC $ 102,810 $ 160,940.10 $ 148,479 $ 10,750.00
99-5-042 RFC NAP $ 165,360.80 $ 151,842 $ 13,200.00
99-5-043 RFC $ 132,403 $ 153,200.15 $ 146,157 $ 8,193.60
99-5-044 RFC $ 159,857 $ 163,224.62 $ 150,863 $ 2,778.00
99-5-045 RFC $ 155,331 $ 132,418.70 $ 125,514 $ 2,054.40
99-5-046 RFC $ 125,760 $ 124,146.68 $ 112,762 $ 1,642.05
99-5-050 RFC $ 280,158 $ 242,456.02 $ 236,206 $ 6,250.00
99-5-051 RFC $ 209,064 $ 228,418.15 $ 211,668 $ 16,750.00
99-5-052 RFC NAV $ 228,849.65 $ 216,350 $ 12,500.00
99-5-053 RFC $ 336,830 $ 232,975.84 $ 213,476 $ 19,500.00
99-5-054 RFC $ 213,311 $ 220,394.52 $ 191,053 $ 29,341.33
99-5-055 RFC NAV $ 210,092.60 $ 195,103 $ 14,989.33
99-5-056 RFC $ 175,176 $ 159,351.50 $ 155,343 $ 4,008.40
99-5-057 RFC $ 219,815 $ 192,222.81 $ 161,223 $ 31,000.00
99-5-058 RFC $ 155,580 $ 145,246.86 $ 133,247 $ 12,000.00
99-5-059 RFC $ 186,103 $ 190,246.76 $ 161,669 $ 6,343.60
99-5-060 RFC $ 161,659 $ 158,663.00 $ 152,051 $ 6,612.00
99-5-061 RFC NAV $ 170,540.70 $ 153,779 $ 4,267.40
99-5-062 RFC $ 151,736 $ 147,757.08 $ 139,121 $ 10,236.40
99-5-063 RFC $ 213,832 $ 234,743.71 $ 205,494 $ 29,250.00
99-5-064 RFC $ 152,055 $ 132,681.48 $ 125,681 $ 7,000.00
99-5-065 RFC $ 120,846 $ 145,819.54 $ 137,120 $ 6,592.60
99-5-066 RFC $ 150,810 $ 135,133.40 $ 127,133 $ 8,000.00
99-5-067 RFC $ 187,313 $ 168,771.14 $ 141,350 $ 7,453.32
99-5-069 RFC $ 175,606 $ 194,495.80 $ 188,812 $ 6,683.95
99-5-070 RFC $ 139,174 $ 142,277.22 $ 120,495 $ 21,782.70
99-5-071 RFC $ 123,681 $ 124,277.54 $ 119,228 $ 5,050.00
99-5-072 RFC $ 162,597 $ 104,661.80 $ 96,912 $ 7,750.00
99-5-073 RFC $ 138,296 $ 125,692.28 $ 114,942 $ 10,750.00
99-5-074 RFC $ 102,695 $ 119,021.03 $ 107,021 $ 12,000.00
99-5-075 RFC $ 123,857 $ 126,376.64 $ 118,792 $ 7,584.45
99-5-076 RFC $ 97,558 $ 96,782.47 $ 84,960 $ 11,822.52
99-5-077 RFC $ 115,964 $ 122,832.45 $ 112,735 $ 10,097.27
99-5-078 RFC $ 136,586 $ 113,198.23 $ 102,637 $ 10,560.94
99-5-079 RFC $ 75,605 $ 72,487.04 $ 68,837 $ 3,650.00
99-5-080 RFC $ 67,352 $ 70,648.80 $ 59,849 $ 10,800.00
99-5-082 RFC $ 72,018 $ 80,960.21 $ 68,960 $ 12,000.00
99-5-083 RFC $ 42,880 $ 54,205.59 $ 50,441 $ 3,040.00
99-5-084 RFC $ 67,600 $ 52,507.36 $ 41,876 $ 5,400.00
99-5-085 RFC NAV $ 51,626.33 $ 45,626 $ 6,000.00
99-5-086 RFC $ 40,005 $ 33,036.52 $ 31,037 $ 2,000.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Annual Underwritten Original
Loan Replacement Reserves U/W NOI U/W Net Cash Loan per
Number Originator per Unit/SF DSCR Flow DSCR per Unit/SF
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
97235 Heller Financial 0.00 0.00 1.44 24162.92
97245 Heller Financial 0.00 0.00 1.38 78.78
97266 Heller Financial 0.00 0.00 1.48 36.78
97273 Heller Financial 0.00 0.00 1.44 8733.62
97277 Heller Financial 0.00 0.00 1.40 32226.56
97362 Heller Financial 0.00 0.00 1.21 16.04
97367 Heller Financial 0.00 0.00 1.40 30.24
97449 Heller Financial 0.00 0.00 1.45 19396.55
97500 Heller Financial 0.00 0.00 1.28 64.14
97574 Heller Financial 0.00 0.00 1.33 69455.81
97677 Heller Financial 0.00 0.00 1.21 26.23
98112 Heller Financial 0.00 0.00 1.29 38797.81
98142 Heller Financial 0.00 0.00 1.26 87.23
98366 Heller Financial 0.00 0.00 1.24 99.33
98386 Heller Financial 0.00 0.00 1.46 37.48
98394 Heller Financial 0.00 0.00 1.25 39452.05
98438 Heller Financial 0.00 0.00 1.42 38461.54
98480 Heller Financial 0.00 0.00 1.51 162.31
98518 Heller Financial 0.00 0.00 1.34 100.58
98528 Heller Financial 0.00 0.00 1.25 124.19
98558 Heller Financial 0.00 0.00 1.40 101.19
98560 Heller Financial 0.00 0.00 1.48 6288.21
98578 Heller Financial 0.00 0.00 1.24 76.00
98580 Heller Financial 0.00 0.00 1.59 10000.00
98594 Heller Financial 0.00 0.00 1.21 287.67
98644 Heller Financial 0.00 0.00 1.24 0.00
98764 Heller Financial 0.00 0.00 1.35 23.09
99002 Heller Financial 0.00 0.00 1.33 26.39
99004 Heller Financial 0.00 0.00 1.10 12500.00
99006 Heller Financial 0.00 0.00 1.35 68.05
99008 Heller Financial 0.00 0.00 1.30 49.04
99010 Heller Financial 0.00 0.00 1.30 20.72
99012 Heller Financial 0.00 0.00 1.35 54972.38
99018 Heller Financial 0.00 0.00 1.34 49.68
99020 Heller Financial 0.00 0.00 1.30 52.22
99024 Heller Financial 0.00 0.00 1.21 242.28
99026 Heller Financial 0.00 0.00 1.23 64.74
99028 Heller Financial 0.00 0.00 1.31 97.55
99032 Heller Financial 0.00 0.00 1.27 12236.84
99038 Heller Financial 0.00 0.00 1.34 149.55
99040 Heller Financial 0.00 0.00 1.29 22105.26
99042 Heller Financial 0.00 0.00 1.19 106.42
99044 Heller Financial 0.00 0.00 1.53 10245.90
99046 Heller Financial 0.00 0.00 1.93 8881.58
99048 Heller Financial 0.00 0.00 1.62 10714.29
99050 Heller Financial 0.00 0.00 1.19 87.30
99054 Heller Financial 0.00 0.00 1.24 149.59
99058 Heller Financial 0.00 0.00 1.24 117.95
99060 Heller Financial 0.00 0.00 1.20 142.70
99062 Heller Financial 0.00 0.00 1.20 160.00
99068 Heller Financial 0.00 0.00 1.40 14.89
99070 Heller Financial 0.00 0.00 1.38 78629.03
99072 Heller Financial 0.00 0.00 1.34 75000.00
99074 Heller Financial 0.00 0.00 1.21 76.17
99076 Heller Financial 0.00 0.00 1.33 22355.77
99080 Heller Financial 0.00 0.00 1.16 22083.33
99082 Heller Financial 0.00 0.00 1.21 21721.31
99084 Heller Financial 0.00 0.00 1.37 26052.63
99086 Heller Financial 0.00 0.00 1.23 134.64
99088 Heller Financial 0.00 0.00 1.28 19428.57
99090 Heller Financial 0.00 0.00 1.27 101.12
99092 Heller Financial 0.00 0.00 1.64 24.68
99094 Heller Financial 0.00 0.00 1.25 112.33
99096 Heller Financial 0.00 0.00 1.25 61.38
99102 Heller Financial 0.00 0.00 1.26 59.52
99104 Heller Financial 0.00 0.00 1.24 68.98
99106 Heller Financial 0.00 0.00 1.25 98.08
99108 Heller Financial 0.00 0.00 1.09 230.52
99110 Heller Financial 0.00 0.00 1.26 52.39
99116 Heller Financial 0.00 0.00 1.27 53.58
99118 Heller Financial 0.00 0.00 1.42 70.24
99122 Heller Financial 0.00 0.00 1.24 76.71
99124 Heller Financial 0.00 0.00 1.45 25.58
99126 Heller Financial 0.00 0.00 1.22 54218.75
99132 Heller Financial 0.00 0.00 1.25 155.74
99134 Heller Financial 0.00 0.00 1.26 129.04
99136 Heller Financial 0.00 0.00 3.54 13.74
99138 Heller Financial 0.00 0.00 1.59 32786.89
99140 Heller Financial 0.00 0.00 1.11 75.08
99142 Heller Financial 0.00 0.00 1.28 142.50
99150 Heller Financial 0.00 0.00 1.41 46.51
99152 Heller Financial 0.00 0.00 1.30 71.82
99156 Heller Financial 0.00 0.00 1.24 10396.04
99158 Heller Financial 0.00 0.00 1.47 48.00
99162 Heller Financial 0.00 0.00 1.27 135.78
99164 Heller Financial 0.00 0.00 1.24 258.41
99166 Heller Financial 0.00 0.00 1.24 163.61
99168 Heller Financial 0.00 0.00 1.26 139.38
99170 Heller Financial 0.00 0.00 1.04 66.69
99992 Heller Financial 0.00 0.00 1.22 32846.72
6102892 Prudential Mortgage Capital 0.14 1.30 1.26 166.86
6102986 Prudential Mortgage Capital 200.00 1.32 1.25 30572.21
6103426 Prudential Mortgage Capital 315.32 1.57 1.25 10702.13
6103427 Prudential Mortgage Capital 315.00 1.49 1.22 12820.51
6103469 Prudential Mortgage Capital 276.00 1.44 1.33 26930.69
6103480 Prudential Mortgage Capital 0.10 1.25 1.24 94.62
6103481 Prudential Mortgage Capital 0.20 1.39 1.30 99.56
6103483 Prudential Mortgage Capital 0.25 1.43 1.35 191.66
6103486 Prudential Mortgage Capital 0.15 1.36 1.31 27.40
6103487 Prudential Mortgage Capital 280.00 1.36 1.22 22807.02
6103490 Prudential Mortgage Capital 0.25 1.55 1.28 46.14
6103491 Prudential Mortgage Capital 280.00 1.38 1.26 28040.54
6103493 Prudential Mortgage Capital 874.17 1.64 1.46 48412.70
6103494 Prudential Mortgage Capital 1179.37 1.60 1.45 75642.86
6103503 Prudential Mortgage Capital 0.20 1.60 1.31 10.72
6103518 Prudential Mortgage Capital 0.24 1.56 1.30 63.88
6103538 Prudential Mortgage Capital 0.14 1.36 1.25 71.26
6103542 Prudential Mortgage Capital 0.20 1.21 1.20 211.70
6103548 Prudential Mortgage Capital 300.00 1.49 1.37 32786.89
6103551 Prudential Mortgage Capital 0.30 1.47 1.30 138.61
6103567 Prudential Mortgage Capital 275.00 1.29 1.27 137500.00
6103604 Prudential Mortgage Capital 0.10 1.48 1.38 74.87
6103611 Prudential Mortgage Capital 0.15 1.36 1.31 147.67
6103623 Prudential Mortgage Capital 0.20 1.76 1.61 84.12
6103624 Prudential Mortgage Capital 359.11 1.30 1.24 77124.18
6103653 Prudential Mortgage Capital 450.00 1.80 1.66 30188.68
6103661 Prudential Mortgage Capital 0.26 1.45 1.25 64.01
6103680 Prudential Mortgage Capital 0.25 1.65 1.23 32.92
6103682 Prudential Mortgage Capital 561.28 1.79 1.48 16881.25
6103683 Prudential Mortgage Capital 602.79 1.79 1.47 17322.58
6103684 Prudential Mortgage Capital 661.10 1.69 1.43 24248.37
6103685 Prudential Mortgage Capital 0.23 1.53 1.39 94.34
6103687 Prudential Mortgage Capital 0.25 1.39 1.26 139.95
6103688 Prudential Mortgage Capital 256.00 1.42 1.34 42916.67
6103689 Prudential Mortgage Capital 225.00 1.45 1.37 33376.29
6103690 Prudential Mortgage Capital 250.00 1.41 1.32 37916.67
6103691 Prudential Mortgage Capital 343.00 1.28 1.19 43720.00
6103692 Prudential Mortgage Capital 242.00 1.44 1.36 37215.91
6103693 Prudential Mortgage Capital 273.00 1.42 1.34 41581.63
6103698 Prudential Mortgage Capital 0.15 1.37 1.29 40.07
6103699 Prudential Mortgage Capital 0.20 1.43 1.23 68.85
6103708 Prudential Mortgage Capital 0.15 1.37 1.30 82.14
6103715 Prudential Mortgage Capital 250.00 1.46 1.25 13713.24
6103718 Prudential Mortgage Capital 250.00 1.33 1.24 31756.76
6103719 Prudential Mortgage Capital 250.00 1.36 1.25 25764.29
6103721 Prudential Mortgage Capital 0.15 1.25 1.24 144.36
6103730 Prudential Mortgage Capital 0.00 1.25 1.24 99.81
6103734 Prudential Mortgage Capital 250.00 1.32 1.25 40322.58
6103735 Prudential Mortgage Capital 250.00 1.37 1.28 33333.33
6103740 Prudential Mortgage Capital 0.20 1.35 1.27 125.00
99-5-001 RFC $ 376.00 1.43 1.30 $ 31,311.15
99-5-002 RFC $ 0.15 1.29 1.26 $ 124.70
99-5-003 RFC $ 0.11 1.46 1.25 $ 18.00
99-5-004 RFC $ 0.20 1.37 1.25 $ 105.61
99-5-006 RFC $ 0.35 1.65 1.60 $ 286.28
99-5-007 RFC $ 250.00 1.36 1.25 $ 26,604.65
99-5-008 RFC $ 0.15 1.47 1.29 $ 65.11
99-5-009 RFC $ 0.15 1.33 1.30 $ 193.61
99-5-010 RFC $ 0.23 1.54 1.25 $ 37.45
99-5-011 RFC $ 250.00 1.26 1.20 $ 44,750.00
99-5-012 RFC $ 250.00 1.35 1.28 $ 28,571.43
99-5-013 RFC $ 0.22 1.37 1.27 $ 86.80
99-5-014 RFC $ 0.28 1.19 1.17 $ 110.14
99-5-015 RFC $ 0.24 1.47 1.37 $ 158.42
99-5-017 RFC $ 0.22 1.43 1.25 $ 70.32
99-5-018 RFC $ 0.15 1.28 1.25 $ 113.25
99-5-019 RFC $ 0.20 1.59 1.45 $ 109.39
99-5-020 RFC $ 0.15 1.35 1.25 $ 66.81
99-5-021 RFC $ 1,083.00 1.65 1.59 $ 208,333.33
99-5-022 RFC $ 0.15 1.41 1.26 $ 47.55
99-5-023 RFC $ 250.00 1.60 1.53 $ 38,750.00
99-5-024 RFC $ 0.16 1.47 1.30 $ 66.58
99-5-025 RFC $ 250.00 1.31 1.25 $ 43,653.85
99-5-026 RFC $ 0.15 1.40 1.25 $ 60.27
99-5-030 RFC $ 0.15 1.37 1.30 $ 134.92
99-5-031 RFC $ 250.00 1.63 1.40 $ 11,805.56
99-5-032 RFC $ 0.15 1.26 1.25 $ 152.00
99-5-033 RFC $ 0.15 1.52 1.40 $ 96.00
99-5-034 RFC $ 250.00 1.35 1.25 $ 28,173.08
99-5-035 RFC $ 0.39 1.71 1.31 $ 42.08
99-5-036 RFC $ 258.00 1.46 1.25 $ 21,875.00
99-5-037 RFC $ 0.21 1.50 1.25 $ 25.31
99-5-038 RFC $ 0.24 1.35 1.30 $ 44.85
99-5-039 RFC $ 0.15 1.37 1.31 $ 26.39
99-5-040 RFC $ 250.00 1.61 1.40 $ 12,988.51
99-5-041 RFC $ 250.00 1.31 1.21 $ 27,976.74
99-5-042 RFC $ 275.00 1.39 1.27 $ 24,479.17
99-5-043 RFC $ 0.15 1.38 1.34 $ 20.87
99-5-044 RFC $ 0.15 1.46 1.35 $ 52.11
99-5-045 RFC $ 0.15 1.21 1.15 $ 68.63
99-5-046 RFC $ 0.15 1.38 1.25 $ 84.95
99-5-050 RFC $ 250.00 1.34 1.30 $ 81,000.00
99-5-051 RFC $ 250.00 1.37 1.27 $ 26,113.43
99-5-052 RFC $ 250.00 1.61 1.52 $ 32,500.00
99-5-053 RFC $ 250.00 1.73 1.58 $ 19,487.18
99-5-054 RFC $ 299.40 1.57 1.36 $ 14,897.96
99-5-055 RFC $ 277.58 1.71 1.59 $ 25,925.93
99-5-056 RFC $ 0.20 1.28 1.25 $ 65.01
99-5-057 RFC $ 250.00 1.84 1.54 $ 9,677.42
99-5-058 RFC $ 250.00 1.36 1.25 $ 24,770.83
99-5-059 RFC $ 0.20 1.65 1.40 $ 36.29
99-5-060 RFC $ 0.15 1.41 1.35 $ 25.62
99-5-061 RFC $ 0.20 1.55 1.39 $ 52.49
99-5-062 RFC $ 0.18 1.38 1.30 $ 19.13
99-5-063 RFC $ 250.00 2.09 1.83 $ 9,401.71
99-5-064 RFC $ 250.00 1.32 1.25 $ 38,028.57
99-5-065 RFC $ 286.63 1.42 1.34 $ 45,826.09
99-5-066 RFC $ 250.00 1.39 1.31 $ 32,571.88
99-5-067 RFC $ 0.38 1.64 1.38 $ 52.48
99-5-069 RFC $ 0.18 2.06 2.00 $ 26.39
99-5-070 RFC $ 256.27 1.48 1.25 $ 11,352.94
99-5-071 RFC $ 50.00 1.30 1.25 $ 9,493.07
99-5-072 RFC $ 250.00 1.26 1.17 $ 29,806.45
99-5-073 RFC $ 250.00 1.54 1.41 $ 19,767.44
99-5-074 RFC $ 250.00 1.39 1.25 $ 17,408.33
99-5-075 RFC $ 0.15 1.56 1.47 $ 16.34
99-5-076 RFC $ 295.56 1.48 1.30 $ 17,422.50
99-5-077 RFC $ 325.72 1.56 1.43 $ 20,967.74
99-5-078 RFC $ 0.17 1.73 1.57 $ 10.57
99-5-079 RFC $ 50.00 1.32 1.25 $ 7,400.00
99-5-080 RFC $ 300.00 1.46 1.24 $ 14,166.67
99-5-082 RFC $ 250.00 1.48 1.26 $ 9,166.67
99-5-083 RFC $ 276.36 1.36 1.27 $ 36,363.64
99-5-084 RFC $ 0.20 1.63 1.30 $ 11.78
99-5-085 RFC $ 250.00 1.86 1.64 $ 11,875.00
99-5-086 RFC $ 250.00 1.57 1.48 $ 25,250.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Cut-off Monthly Monthly
Loan Date Loan Replacement Tax
Number Originator per Unit/SF Paid to Date Reserves Escrow
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
97235 Heller Financial 22821.26 11/1/99 0 0
97245 Heller Financial 77.98 11/1/99 0 0
97266 Heller Financial 36.28 11/1/99 0 0
97273 Heller Financial 8568.89 11/1/99 0 0
97277 Heller Financial 31618.43 11/1/99 0 0
97362 Heller Financial 15.62 11/1/99 0 0
97367 Heller Financial 29.92 11/1/99 0 0
97449 Heller Financial 19092.12 11/1/99 0 0
97500 Heller Financial 63.64 11/1/99 0 0
97574 Heller Financial 67567.10 11/1/99 0 0
97677 Heller Financial 25.98 11/1/99 0 0
98112 Heller Financial 38060.54 11/1/99 0 0
98142 Heller Financial 83.89 11/1/99 0 0
98366 Heller Financial 97.54 11/1/99 0 0
98386 Heller Financial 36.24 11/1/99 0 0
98394 Heller Financial 38366.22 11/1/99 0 0
98438 Heller Financial 37003.98 11/1/99 0 0
98480 Heller Financial 158.44 11/1/99 0 0
98518 Heller Financial 100.12 11/1/99 0 0
98528 Heller Financial 123.84 11/1/99 0 0
98558 Heller Financial 100.71 11/1/99 0 0
98560 Heller Financial 6211.53 11/1/99 0 0
98578 Heller Financial 75.64 11/1/99 0 0
98580 Heller Financial 9408.93 11/1/99 0 0
98594 Heller Financial 279.34 11/1/99 0 0
98644 Heller Financial 0.00 11/1/99 0 0
98764 Heller Financial 23.01 11/1/99 0 0
99002 Heller Financial 26.22 11/1/99 0 0
99004 Heller Financial 12450.82 11/1/99 0 0
99006 Heller Financial 67.81 11/1/99 0 0
99008 Heller Financial 48.87 11/1/99 0 0
99010 Heller Financial 20.69 11/1/99 0 0
99012 Heller Financial 54798.39 11/1/99 0 0
99018 Heller Financial 49.59 11/1/99 0 0
99020 Heller Financial 52.07 11/1/99 0 0
99024 Heller Financial 241.89 11/1/99 0 0
99026 Heller Financial 64.53 11/1/99 0 0
99028 Heller Financial 97.36 11/1/99 0 0
99032 Heller Financial 12207.68 11/1/99 0 0
99038 Heller Financial 149.26 11/1/99 0 0
99040 Heller Financial 22037.24 11/1/99 0 0
99042 Heller Financial 106.23 11/1/99 0 0
99044 Heller Financial 10227.23 11/1/99 0 0
99046 Heller Financial 8864.97 11/1/99 0 0
99048 Heller Financial 10694.76 11/1/99 0 0
99050 Heller Financial 87.14 11/1/99 0 0
99054 Heller Financial 149.43 11/1/99 0 0
99058 Heller Financial 117.82 11/1/99 0 0
99060 Heller Financial 142.55 11/1/99 0 0
99062 Heller Financial 159.72 11/1/99 0 0
99068 Heller Financial 14.86 11/1/99 0 0
99070 Heller Financial 78554.15 11/1/99 0 0
99072 Heller Financial 74925.46 11/1/99 0 0
99074 Heller Financial 76.02 11/1/99 0 0
99076 Heller Financial 22319.63 11/1/99 0 0
99080 Heller Financial 22046.90 11/1/99 0 0
99082 Heller Financial 21685.99 11/1/99 0 0
99084 Heller Financial 25985.76 11/1/99 0 0
99086 Heller Financial 134.50 11/1/99 0 0
99088 Heller Financial 19420.80 11/1/99 0 0
99090 Heller Financial 101.08 11/1/99 0 0
99092 Heller Financial 24.64 11/1/99 0 0
99094 Heller Financial 112.14 11/1/99 0 0
99096 Heller Financial 61.28 11/1/99 0 0
99102 Heller Financial 59.49 11/1/99 0 0
99104 Heller Financial 68.95 11/1/99 0 0
99106 Heller Financial 97.91 11/1/99 0 0
99108 Heller Financial 230.26 11/1/99 0 0
99110 Heller Financial 52.33 11/1/99 0 0
99116 Heller Financial 53.56 11/1/99 0 0
99118 Heller Financial 70.22 11/1/99 0 0
99122 Heller Financial 76.68 11/1/99 0 0
99124 Heller Financial 25.56 11/1/99 0 0
99126 Heller Financial 54151.60 11/1/99 0 0
99132 Heller Financial 155.68 11/1/99 0 0
99134 Heller Financial 128.99 11/1/99 0 0
99136 Heller Financial 13.73 11/1/99 0 0
99138 Heller Financial 32765.26 11/1/99 0 0
99140 Heller Financial 75.05 11/1/99 0 0
99142 Heller Financial 142.45 11/1/99 0 0
99150 Heller Financial 46.49 11/1/99 0 0
99152 Heller Financial 71.77 11/1/99 0 0
99156 Heller Financial 10391.71 11/1/99 0 0
99158 Heller Financial 47.98 11/1/99 0 0
99162 Heller Financial 135.72 11/1/99 0 0
99164 Heller Financial 258.30 11/1/99 0 0
99166 Heller Financial 163.54 11/1/99 0 0
99168 Heller Financial 139.32 11/1/99 0 0
99170 Heller Financial 66.66 11/1/99 0 0
99992 Heller Financial 32832.41 11/1/99 0 0
6102892 Prudential Mortgage Capital 164.55 11/1/99 0 0
6102986 Prudential Mortgage Capital 30551.98 11/1/99 1 1
6103426 Prudential Mortgage Capital 10692.02 11/1/99 1235 1108
6103427 Prudential Mortgage Capital 12799.26 11/1/99 2047 1775
6103469 Prudential Mortgage Capital 26918.61 11/1/99 2323 6360
6103480 Prudential Mortgage Capital 94.36 11/1/99 0 0
6103481 Prudential Mortgage Capital 99.26 11/1/99 1864 17712
6103483 Prudential Mortgage Capital 191.07 11/1/99 892 11463
6103486 Prudential Mortgage Capital 27.30 11/1/99 0 1057
6103487 Prudential Mortgage Capital 22764.51 11/1/99 1330 2206
6103490 Prudential Mortgage Capital 46.01 11/1/99 1451 9985
6103491 Prudential Mortgage Capital 28005.53 11/1/99 1727 2815
6103493 Prudential Mortgage Capital 48275.41 11/1/99 9179 5340
6103494 Prudential Mortgage Capital 75428.35 11/1/99 12923 3657
6103503 Prudential Mortgage Capital 10.66 11/1/99 4403 1729
6103518 Prudential Mortgage Capital 63.88 11/1/99 2668 15476
6103538 Prudential Mortgage Capital 71.15 11/1/99 814 3553
6103542 Prudential Mortgage Capital 211.29 11/1/99 164 0
6103548 Prudential Mortgage Capital 32786.89 11/1/99 6100 4937
6103551 Prudential Mortgage Capital 138.55 11/1/99 6756 44848
6103567 Prudential Mortgage Capital 137337.00 11/1/99 375 623
6103604 Prudential Mortgage Capital 74.87 11/1/99 0 16250
6103611 Prudential Mortgage Capital 147.50 11/1/99 550 5417
6103623 Prudential Mortgage Capital 84.04 11/1/99 0 3257
6103624 Prudential Mortgage Capital 77079.55 11/1/99 4600
6103653 Prudential Mortgage Capital 30159.65 11/1/99 3975 6652
6103661 Prudential Mortgage Capital 63.98 11/1/99 1771 4382
6103680 Prudential Mortgage Capital 31.34 11/1/99 7815 1
6103682 Prudential Mortgage Capital 16859.64 11/1/99 5613 1
6103683 Prudential Mortgage Capital 17300.40 11/1/99 7786 1
6103684 Prudential Mortgage Capital 24217.32 11/1/99 7786 1
6103685 Prudential Mortgage Capital 94.29 10/1/99 0 1847
6103687 Prudential Mortgage Capital 139.87 11/1/99 1 1
6103688 Prudential Mortgage Capital 42916.67 11/1/99 0 1
6103689 Prudential Mortgage Capital 33376.29 11/1/99 0 1
6103690 Prudential Mortgage Capital 37916.67 11/1/99 0 1
6103691 Prudential Mortgage Capital 43720.00 11/1/99 0 1
6103692 Prudential Mortgage Capital 37215.91 11/1/99 0 1
6103693 Prudential Mortgage Capital 41581.63 11/1/99 0 1
6103698 Prudential Mortgage Capital 40.05 11/1/99 1 1
6103699 Prudential Mortgage Capital 68.81 11/1/99 1 1
6103708 Prudential Mortgage Capital 82.08 11/1/99 1 1
6103715 Prudential Mortgage Capital 13707.01 11/1/99 1 1
6103718 Prudential Mortgage Capital 31740.36 11/1/99 0
6103719 Prudential Mortgage Capital 25751.07 11/1/99 1 1
6103721 Prudential Mortgage Capital 144.29 11/1/99 572 1
6103730 Prudential Mortgage Capital 99.77 11/1/99 1 1
6103734 Prudential Mortgage Capital 40303.62 11/1/99 1 1
6103735 Prudential Mortgage Capital 33317.55 11/1/99 1 1
6103740 Prudential Mortgage Capital 124.95 11/1/99 1 1
99-5-001 RFC $ 31,252.73 11/1/99 $ - $ -
99-5-002 RFC $ 124.30 11/1/99 $ 775.22 $ 3,443.00
99-5-003 RFC $ 18.00 11/1/99 $ - $ -
99-5-004 RFC $ 105.57 11/1/99 $ - $ -
99-5-006 RFC $ 285.25 11/1/99 $ 662.25 $ 4,665.00
99-5-007 RFC $ 26,593.36 11/1/99 $ - $ -
99-5-008 RFC $ 65.00 11/1/99 $ 1,076.00 $ 3,945.57
99-5-009 RFC $ 192.94 11/1/99 $ 307.45 $ 4,631.33
99-5-010 RFC $ 37.41 11/1/99 $ 2,372.50 $ 6,416.00
99-5-011 RFC $ 44,667.40 11/1/99 $ 2,083.33 $ 10,305.00
99-5-012 RFC $ 28,495.21 11/1/99 $ - $ -
99-5-013 RFC $ 86.48 11/1/99 $ 802.63 $ 6,500.00
99-5-014 RFC $ 109.86 11/1/99 $ - $ -
99-5-015 RFC $ 158.30 11/1/99 $ 404.00 $ -
99-5-017 RFC $ 70.29 11/1/99 $ 823.00 $ -
99-5-018 RFC $ 113.13 11/1/99 $ - $ -
99-5-019 RFC $ 109.22 11/1/99 $ 403.77 $ 2,912.00
99-5-020 RFC $ 66.67 11/1/99 $ 479.00 $ 1,638.00
99-5-021 RFC $ 208,235.88 11/1/99 $ - $ -
99-5-022 RFC $ 47.45 11/1/99 $ 644.13 $ 2,992.00
99-5-023 RFC $ 38,730.13 11/1/99 $ - $ -
99-5-024 RFC $ 66.46 11/1/99 $ 460.58 $ 336.37
99-5-025 RFC $ 43,606.07 11/1/99 $ 1,083.33 $ -
99-5-026 RFC $ 60.23 11/1/99 $ - $ -
99-5-030 RFC $ 134.87 11/1/99 $ 105.00 $ -
99-5-031 RFC $ 11,773.34 11/1/99 $ 2,875.00 $ 6,216.00
99-5-032 RFC $ 151.74 11/1/99 $ - $ -
99-5-033 RFC $ 95.90 11/1/99 $ 200.00 $ 1,650.00
99-5-034 RFC $ 28,161.57 11/1/99 $ 1,083.33 $ -
99-5-035 RFC $ 41.94 11/1/99 $ 1,120.00 $ 3,862.00
99-5-036 RFC $ 21,844.41 11/1/99 $ 1,376.00 $ 2,573.12
99-5-037 RFC $ 25.30 11/1/99 $ 962.42 $ -
99-5-038 RFC $ 44.60 11/1/99 $ 601.33 $ 1,385.00
99-5-039 RFC $ 26.33 11/1/99 $ 637.50 $ 1,106.00
99-5-040 RFC $ 12,982.95 11/1/99 $ - $ -
99-5-041 RFC $ 27,937.25 11/1/99 $ - $ -
99-5-042 RFC $ 24,402.73 11/1/99 $ 1,000.00 $ 2,667.00
99-5-043 RFC $ 20.85 11/1/99 $ - $ -
99-5-044 RFC $ 51.97 11/1/99 $ - $ -
99-5-045 RFC $ 68.45 11/1/99 $ - $ -
99-5-046 RFC $ 84.75 11/1/99 $ 136.84 $ 795.00
99-5-050 RFC $ 79,523.67 11/1/99 $ 416.67 $ 3,754.45
99-5-051 RFC $ 26,066.97 11/1/99 $ - $ 3,813.00
99-5-052 RFC $ 32,031.10 11/1/99 $ 955.50 $ 4,565.95
99-5-053 RFC $ 19,168.38 11/1/99 $ 1,300.00 $ 2,650.00
99-5-054 RFC $ 14,872.14 11/1/99 $ 2,450.00 $ 2,740.00
99-5-055 RFC $ 25,551.87 11/1/99 $ 1,251.00 $ 2,575.53
99-5-056 RFC $ 64.80 11/1/99 $ - $ 2,712.00
99-5-057 RFC $ 9,661.68 11/1/99 $ - $ 2,925.00
99-5-058 RFC $ 24,723.30 11/1/99 $ - $ 2,055.00
99-5-059 RFC $ 36.21 11/1/99 $ - $ 1,795.00
99-5-060 RFC $ 25.58 11/1/99 $ - $ 2,316.00
99-5-061 RFC $ 52.37 11/1/99 $ 355.58 $ 4,018.00
99-5-062 RFC $ 19.08 11/1/99 $ - $ 2,664.00
99-5-063 RFC $ 9,395.92 11/1/99 $ - $ 2,181.67
99-5-064 RFC $ 37,860.01 11/1/99 $ - $ 877.00
99-5-065 RFC $ 45,601.82 11/1/99 $ - $ 2,032.00
99-5-066 RFC $ 32,529.55 11/1/99 $ - $ 1,323.00
99-5-067 RFC $ 52.27 11/1/99 $ - $ 1,118.00
99-5-069 RFC $ 26.37 11/1/99 $ - $ 2,619.10
99-5-070 RFC $ 11,335.08 11/1/99 $ - $ 1,946.00
99-5-071 RFC $ 9,486.72 11/1/99 $ - $ 250.00
99-5-072 RFC $ 29,424.71 11/1/99 $ 552.83 $ 1,814.58
99-5-073 RFC $ 19,702.87 11/1/99 $ - $ 894.00
99-5-074 RFC $ 17,361.42 11/1/99 $ - $ 1,673.00
99-5-075 RFC $ 16.31 11/1/99 $ - $ 2,130.00
99-5-076 RFC $ 17,343.99 11/1/99 $ - $ 1,600.00
99-5-077 RFC $ 20,917.29 11/1/99 $ - $ 1,177.67
99-5-078 RFC $ 10.54 11/1/99 $ 863.50 $ 1,116.00
99-5-079 RFC $ 7,379.56 11/1/99 $ - $ 589.00
99-5-080 RFC $ 13,924.43 11/1/99 $ 600.00 $ 1,002.19
99-5-082 RFC $ 9,078.71 11/1/99 $ - $ 1,243.00
99-5-083 RFC $ 36,255.76 11/1/99 $ - $ 1,039.00
99-5-084 RFC $ 11.75 11/1/99 $ - $ 631.00
99-5-085 RFC $ 11,686.31 11/1/99 $ 400.00 $ 870.00
99-5-086 RFC $ 25,125.58 11/1/99 $ - $ 414.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Monthly
Economic
Monthly Monthly Monthly Reserve
Loan Insurance TI/LC P&I Reserve (& Other)
Number Originator Escrow Payment Payment Payment
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
97235 Heller Financial 0 0 0 0
97245 Heller Financial 0 0 0 0
97266 Heller Financial 0 0 0 0
97273 Heller Financial 0 0 0 0
97277 Heller Financial 0 0 0 0
97362 Heller Financial 0 0 0 0
97367 Heller Financial 0 0 0 0
97449 Heller Financial 0 0 0 0
97500 Heller Financial 0 0 0 0
97574 Heller Financial 0 0 0 0
97677 Heller Financial 0 0 0 0
98112 Heller Financial 0 0 0 0
98142 Heller Financial 0 0 0 0
98366 Heller Financial 0 0 0 0
98386 Heller Financial 0 0 0 0
98394 Heller Financial 0 0 0 0
98438 Heller Financial 0 0 0 0
98480 Heller Financial 0 0 0 0
98518 Heller Financial 0 0 0 0
98528 Heller Financial 0 0 0 0
98558 Heller Financial 0 0 0 0
98560 Heller Financial 0 0 0 0
98578 Heller Financial 0 0 0 0
98580 Heller Financial 0 0 0 0
98594 Heller Financial 0 0 0 0
98644 Heller Financial 0 0 0 0
98764 Heller Financial 0 0 0 0
99002 Heller Financial 0 0 0 0
99004 Heller Financial 0 0 0 0
99006 Heller Financial 0 0 0 0
99008 Heller Financial 0 0 0 0
99010 Heller Financial 0 0 0 0
99012 Heller Financial 0 0 0 0
99018 Heller Financial 0 0 0 0
99020 Heller Financial 0 0 0 0
99024 Heller Financial 0 0 0 0
99026 Heller Financial 0 0 0 0
99028 Heller Financial 0 0 0 0
99032 Heller Financial 0 0 0 0
99038 Heller Financial 0 0 0 0
99040 Heller Financial 0 0 0 0
99042 Heller Financial 0 0 0 0
99044 Heller Financial 0 0 0 0
99046 Heller Financial 0 0 0 0
99048 Heller Financial 0 0 0 0
99050 Heller Financial 0 0 0 0
99054 Heller Financial 0 0 0 0
99058 Heller Financial 0 0 0 0
99060 Heller Financial 0 0 0 0
99062 Heller Financial 0 0 0 0
99068 Heller Financial 0 0 0 0
99070 Heller Financial 0 0 0 0
99072 Heller Financial 0 0 0 0
99074 Heller Financial 0 0 0 0
99076 Heller Financial 0 0 0 0
99080 Heller Financial 0 0 0 0
99082 Heller Financial 0 0 0 0
99084 Heller Financial 0 0 0 0
99086 Heller Financial 0 0 0 0
99088 Heller Financial 0 0 0 0
99090 Heller Financial 0 0 0 0
99092 Heller Financial 0 0 0 0
99094 Heller Financial 0 0 0 0
99096 Heller Financial 0 0 0 0
99102 Heller Financial 0 0 0 0
99104 Heller Financial 0 0 0 0
99106 Heller Financial 0 0 0 0
99108 Heller Financial 0 0 0 0
99110 Heller Financial 0 0 0 0
99116 Heller Financial 0 0 0 0
99118 Heller Financial 0 0 0 0
99122 Heller Financial 0 0 0 0
99124 Heller Financial 0 0 0 0
99126 Heller Financial 0 0 0 0
99132 Heller Financial 0 0 0 0
99134 Heller Financial 0 0 0 0
99136 Heller Financial 0 0 0 0
99138 Heller Financial 0 0 0 0
99140 Heller Financial 0 0 0 0
99142 Heller Financial 0 0 0 0
99150 Heller Financial 0 0 0 0
99152 Heller Financial 0 0 0 0
99156 Heller Financial 0 0 0 0
99158 Heller Financial 0 0 0 0
99162 Heller Financial 0 0 0 0
99164 Heller Financial 0 0 0 0
99166 Heller Financial 0 0 0 0
99168 Heller Financial 0 0 0 0
99170 Heller Financial 0 0 0 0
99992 Heller Financial 0 0 0 0
6102892 Prudential Mortgage Capital 0 0 0 0
6102986 Prudential Mortgage Capital 1 0 0 0
6103426 Prudential Mortgage Capital 361 0 0 0
6103427 Prudential Mortgage Capital 655 0 0 0
6103469 Prudential Mortgage Capital 747 0 0 0
6103480 Prudential Mortgage Capital 0 0 0 0
6103481 Prudential Mortgage Capital 0 0 0 0
6103483 Prudential Mortgage Capital 0 0 0
6103486 Prudential Mortgage Capital 482 0 0 0
6103487 Prudential Mortgage Capital 1062 0 0 0
6103490 Prudential Mortgage Capital 1315 0 0 0
6103491 Prudential Mortgage Capital 593 0 0 0
6103493 Prudential Mortgage Capital 1208 0 0 0
6103494 Prudential Mortgage Capital 1208 0 0 0
6103503 Prudential Mortgage Capital 8781 0 0 0
6103518 Prudential Mortgage Capital 2634 0 0 0
6103538 Prudential Mortgage Capital 786 0 0
6103542 Prudential Mortgage Capital 0 0 0 0
6103548 Prudential Mortgage Capital 1524 0 0 0
6103551 Prudential Mortgage Capital 6317 0 0 0
6103567 Prudential Mortgage Capital 482 0 0 0
6103604 Prudential Mortgage Capital 2008 0 0 0
6103611 Prudential Mortgage Capital 831 0 0 0
6103623 Prudential Mortgage Capital 0 0 0 0
6103624 Prudential Mortgage Capital 0 0 0
6103653 Prudential Mortgage Capital 1101 0 0 0
6103661 Prudential Mortgage Capital 1 0 0 0
6103680 Prudential Mortgage Capital 1 0 0 0
6103682 Prudential Mortgage Capital 1 0 0 0
6103683 Prudential Mortgage Capital 1 0 0 0
6103684 Prudential Mortgage Capital 1 0 0 0
6103685 Prudential Mortgage Capital 530 1568 0 0
6103687 Prudential Mortgage Capital 1 1 0 0
6103688 Prudential Mortgage Capital 1 0 0 0
6103689 Prudential Mortgage Capital 1 0 0 0
6103690 Prudential Mortgage Capital 1 0 0 0
6103691 Prudential Mortgage Capital 1 0 0 0
6103692 Prudential Mortgage Capital 1 0 0 0
6103693 Prudential Mortgage Capital 1 0 0 0
6103698 Prudential Mortgage Capital 1 0 0 0
6103699 Prudential Mortgage Capital 1 0 0 0
6103708 Prudential Mortgage Capital 1 0 0 0
6103715 Prudential Mortgage Capital 1 0 0 0
6103718 Prudential Mortgage Capital 0 0 0
6103719 Prudential Mortgage Capital 1 0 0 0
6103721 Prudential Mortgage Capital 1 0 0 0
6103730 Prudential Mortgage Capital 1 1 0 1
6103734 Prudential Mortgage Capital 1 0 0 0
6103735 Prudential Mortgage Capital 1 0 0 0
6103740 Prudential Mortgage Capital 1 0 0 0
99-5-001 RFC $ - NAP NAP NAP
99-5-002 RFC $ 2,630.00 $ - NAP NAP
99-5-003 RFC $ - $ - NAP NAP
99-5-004 RFC $ - $ - NAP NAP
99-5-006 RFC $ - $ 1,659.00 NAP NAP
99-5-007 RFC $ - NAP NAP NAP
99-5-008 RFC $ 715.16 $ - NAP NAP
99-5-009 RFC $ 413.22 $ 614.83 NAP NAP
99-5-010 RFC $ 2,613.00 $ - NAP NAP
99-5-011 RFC $ 803.67 NAP NAP NAP
99-5-012 RFC $ - NAP NAP NAP
99-5-013 RFC $ 1,133.00 $ 2,405.50 NAP NAP
99-5-014 RFC $ - $ - NAP NAP
99-5-015 RFC $ - $ 2,031.00 NAP NAP
99-5-017 RFC $ - $ 3,000.00 NAP NAP
99-5-018 RFC $ - $ - NAP NAP
99-5-019 RFC $ 398.00 $ - NAP NAP
99-5-020 RFC $ 390.00 $ - NAP NAP
99-5-021 RFC $ - NAP NAP NAP
99-5-022 RFC $ 391.00 $ - NAP NAP
99-5-023 RFC $ - NAP NAP NAP
99-5-024 RFC $ 392.53 $ 3,248.00 NAP NAP
99-5-025 RFC $ - NAP NAP NAP
99-5-026 RFC $ - $ - NAP NAP
99-5-030 RFC $ - $ - NAP NAP
99-5-031 RFC $ - NAP NAP NAP
99-5-032 RFC $ - $ - NAP NAP
99-5-033 RFC $ 270.00 $ - NAP NAP
99-5-034 RFC $ - NAP NAP NAP
99-5-035 RFC $ 451.00 $ - NAP NAP
99-5-036 RFC $ 556.50 NAP NAP NAP
99-5-037 RFC $ - $ 2,272.00 NAP NAP
99-5-038 RFC $ 618.00 NAP NAP NAP
99-5-039 RFC $ 229.00 NAP NAP NAP
99-5-040 RFC $ - NAP NAP NAP
99-5-041 RFC $ - NAP NAP NAP
99-5-042 RFC $ 754.00 NAP NAP NAP
99-5-043 RFC $ - NAP NAP NAP
99-5-044 RFC $ - $ - NAP NAP
99-5-045 RFC $ - $ - NAP NAP
99-5-046 RFC $ 213.00 $ 815.00 NAP NAP
99-5-050 RFC $ 661.96 NAP NAP NAP
99-5-051 RFC $ 417.00 NAP NAP NAP
99-5-052 RFC $ 1,347.43 NAP NAP NAP
99-5-053 RFC $ 1,575.00 NAP NAP NAP
99-5-054 RFC $ 1,133.00 NAP NAP NAP
99-5-055 RFC $ 1,059.64 NAP NAP NAP
99-5-056 RFC $ 1,373.00 $ - NAP NAP
99-5-057 RFC $ 1,647.00 NAP NAP NAP
99-5-058 RFC $ 404.00 NAP NAP NAP
99-5-059 RFC $ 660.00 $ - NAP NAP
99-5-060 RFC $ 749.00 NAP NAP NAP
99-5-061 RFC $ 355.00 $ - NAP NAP
99-5-062 RFC $ 406.00 NAP NAP NAP
99-5-063 RFC $ 1,918.17 NAP NAP NAP
99-5-064 RFC $ 270.00 NAP NAP NAP
99-5-065 RFC $ 750.00 NAP NAP NAP
99-5-066 RFC $ 595.00 NAP NAP NAP
99-5-067 RFC $ 223.00 $ - NAP NAP
99-5-069 RFC $ 370.92 NAP NAP NAP
99-5-070 RFC $ 1,263.00 NAP NAP NAP
99-5-071 RFC $ 250.00 NAP NAP NAP
99-5-072 RFC $ 338.92 NAP NAP NAP
99-5-073 RFC $ 417.00 NAP NAP NAP
99-5-074 RFC $ 590.00 NAP NAP NAP
99-5-075 RFC $ 544.00 NAP NAP NAP
99-5-076 RFC $ 715.00 NAP NAP NAP
99-5-077 RFC $ 472.25 NAP NAP NAP
99-5-078 RFC $ 336.00 NAP NAP NAP
99-5-079 RFC $ 98.00 NAP NAP NAP
99-5-080 RFC $ 344.67 NAP NAP NAP
99-5-082 RFC $ 663.00 NAP NAP NAP
99-5-083 RFC $ 538.00 $ - NAP NAP
99-5-084 RFC $ 158.00 $ 212.00 NAP NAP
99-5-085 RFC $ 420.00 NAP NAP NAP
99-5-086 RFC $ 190.00 NAP NAP NAP
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
Current
Current Repair Current Insurance
Loan & Remediation Replacement Current Tax Reserve
Number Originator Reserve Balance Reserve Balance Reserve Balance Balance
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
97235 Heller Financial 0 0 0 0
97245 Heller Financial 0 0 0 0
97266 Heller Financial 0 0 0 0
97273 Heller Financial 0 0 0 0
97277 Heller Financial 0 0 0 0
97362 Heller Financial 0 0 0 0
97367 Heller Financial 0 0 0 0
97449 Heller Financial 0 0 0 0
97500 Heller Financial 0 0 0 0
97574 Heller Financial 0 0 0 0
97677 Heller Financial 0 0 0 0
98112 Heller Financial 0 0 0 0
98142 Heller Financial 0 0 0 0
98366 Heller Financial 0 0 0 0
98386 Heller Financial 0 0 0 0
98394 Heller Financial 0 0 0 0
98438 Heller Financial 0 0 0 0
98480 Heller Financial 0 0 0 0
98518 Heller Financial 0 0 0 0
98528 Heller Financial 0 0 0 0
98558 Heller Financial 0 0 0 0
98560 Heller Financial 0 0 0 0
98578 Heller Financial 0 0 0 0
98580 Heller Financial 0 0 0 0
98594 Heller Financial 0 0 0 0
98644 Heller Financial 0 0 0 0
98764 Heller Financial 0 0 0 0
99002 Heller Financial 0 0 0 0
99004 Heller Financial 0 0 0 0
99006 Heller Financial 0 0 0 0
99008 Heller Financial 0 0 0 0
99010 Heller Financial 0 0 0 0
99012 Heller Financial 0 0 0 0
99018 Heller Financial 0 0 0 0
99020 Heller Financial 0 0 0 0
99024 Heller Financial 0 0 0 0
99026 Heller Financial 0 0 0 0
99028 Heller Financial 0 0 0 0
99032 Heller Financial 0 0 0 0
99038 Heller Financial 0 0 0 0
99040 Heller Financial 0 0 0 0
99042 Heller Financial 0 0 0 0
99044 Heller Financial 0 0 0 0
99046 Heller Financial 0 0 0 0
99048 Heller Financial 0 0 0 0
99050 Heller Financial 0 0 0 0
99054 Heller Financial 0 0 0 0
99058 Heller Financial 0 0 0 0
99060 Heller Financial 0 0 0 0
99062 Heller Financial 0 0 0 0
99068 Heller Financial 0 0 0 0
99070 Heller Financial 0 0 0 0
99072 Heller Financial 0 0 0 0
99074 Heller Financial 0 0 0 0
99076 Heller Financial 0 0 0 0
99080 Heller Financial 0 0 0 0
99082 Heller Financial 0 0 0 0
99084 Heller Financial 0 0 0 0
99086 Heller Financial 0 0 0 0
99088 Heller Financial 0 0 0 0
99090 Heller Financial 0 0 0 0
99092 Heller Financial 0 0 0 0
99094 Heller Financial 0 0 0 0
99096 Heller Financial 0 0 0 0
99102 Heller Financial 0 0 0 0
99104 Heller Financial 0 0 0 0
99106 Heller Financial 0 0 0 0
99108 Heller Financial 0 0 0 0
99110 Heller Financial 0 0 0 0
99116 Heller Financial 0 0 0 0
99118 Heller Financial 0 0 0 0
99122 Heller Financial 0 0 0 0
99124 Heller Financial 0 0 0 0
99126 Heller Financial 0 0 0 0
99132 Heller Financial 0 0 0 0
99134 Heller Financial 0 0 0 0
99136 Heller Financial 0 0 0 0
99138 Heller Financial 0 0 0 0
99140 Heller Financial 0 0 0 0
99142 Heller Financial 0 0 0 0
99150 Heller Financial 0 0 0 0
99152 Heller Financial 0 0 0 0
99156 Heller Financial 0 0 0 0
99158 Heller Financial 0 0 0 0
99162 Heller Financial 0 0 0 0
99164 Heller Financial 0 0 0 0
99166 Heller Financial 0 0 0 0
99168 Heller Financial 0 0 0 0
99170 Heller Financial 0 0 0 0
99992 Heller Financial 0 0 0 0
6102892 Prudential Mortgage Capital 0 0 0 0
6102986 Prudential Mortgage Capital 0 1 0 0
6103426 Prudential Mortgage Capital 0 0 12188 3605
6103427 Prudential Mortgage Capital 35350 2047 17779 5896
6103469 Prudential Mortgage Capital 2750 0 63600 2192
6103480 Prudential Mortgage Capital 0 0 0 0
6103481 Prudential Mortgage Capital 0 3728 53136 0
6103483 Prudential Mortgage Capital 0 1783 57314 0
6103486 Prudential Mortgage Capital 3750 8211 10263 1446
6103487 Prudential Mortgage Capital 4813 1330 22010 3185
6103490 Prudential Mortgage Capital 51167 2905 29955 12131
6103491 Prudential Mortgage Capital 6100 0 8444 6528
6103493 Prudential Mortgage Capital 0 9179 53405 2417
6103494 Prudential Mortgage Capital 0 12923 18285 2417
6103503 Prudential Mortgage Capital 0 0 19017 87810
6103518 Prudential Mortgage Capital 10418 5336 139282 27384
6103538 Prudential Mortgage Capital 35000 814 17763 6289
6103542 Prudential Mortgage Capital 0 0 0 0
6103548 Prudential Mortgage Capital 2500 12200 59245 12189
6103551 Prudential Mortgage Capital 225213 0 538171 50533
6103567 Prudential Mortgage Capital 0 0 2490 1447
6103604 Prudential Mortgage Capital 68750 0 162500 18696
6103611 Prudential Mortgage Capital 0 0 32500 7481
6103623 Prudential Mortgage Capital 2250 5000 17396 0
6103624 Prudential Mortgage Capital 0 0
6103653 Prudential Mortgage Capital 52188 0 58761 9912
6103661 Prudential Mortgage Capital 0 0 48197 1
6103680 Prudential Mortgage Capital 2675 0 1 1
6103682 Prudential Mortgage Capital 16806 0 1 1
6103683 Prudential Mortgage Capital 25250 0 1 1
6103684 Prudential Mortgage Capital 10438 0 1 1
6103685 Prudential Mortgage Capital 450 0 14778 1060
6103687 Prudential Mortgage Capital 0 1 0 0
6103688 Prudential Mortgage Capital 5050 60000 1 1
6103689 Prudential Mortgage Capital 12500 194000 1 1
6103690 Prudential Mortgage Capital 0 60000 1 1
6103691 Prudential Mortgage Capital 7475 31250 1 1
6103692 Prudential Mortgage Capital 2219 44000 1 1
6103693 Prudential Mortgage Capital 24938 98000 1 1
6103698 Prudential Mortgage Capital 0 1 0 0
6103699 Prudential Mortgage Capital 0 1 0 0
6103708 Prudential Mortgage Capital 0 1 0 0
6103715 Prudential Mortgage Capital 0 0 1 1
6103718 Prudential Mortgage Capital 0 0
6103719 Prudential Mortgage Capital 0 1 0 0
6103721 Prudential Mortgage Capital 0 0 1 1
6103730 Prudential Mortgage Capital 0 1 1 1
6103734 Prudential Mortgage Capital 0 0 1 1
6103735 Prudential Mortgage Capital 0 0 1 1
6103740 Prudential Mortgage Capital 0 0 1 1
99-5-001 RFC NAV NAV NAV NAV
99-5-002 RFC NAV NAV NAV NAV
99-5-003 RFC NAV NAV NAV NAV
99-5-004 RFC NAV NAV NAV NAV
99-5-006 RFC NAV NAV NAV NAV
99-5-007 RFC NAV NAV NAV NAV
99-5-008 RFC NAV NAV NAV NAV
99-5-009 RFC NAV NAV NAV NAV
99-5-010 RFC NAV NAV NAV NAV
99-5-011 RFC NAV NAV NAV NAV
99-5-012 RFC NAV NAV NAV NAV
99-5-013 RFC NAV NAV NAV NAV
99-5-014 RFC NAV NAV NAV NAV
99-5-015 RFC NAV NAV NAV NAV
99-5-017 RFC NAV NAV NAV NAV
99-5-018 RFC NAV NAV NAV NAV
99-5-019 RFC NAV NAV NAV NAV
99-5-020 RFC NAV NAV NAV NAV
99-5-021 RFC NAV NAV NAV NAV
99-5-022 RFC NAV NAV NAV NAV
99-5-023 RFC NAV NAV NAV NAV
99-5-024 RFC NAV NAV NAV NAV
99-5-025 RFC NAV NAV NAV NAV
99-5-026 RFC NAV NAV NAV NAV
99-5-030 RFC NAV NAV NAV NAV
99-5-031 RFC NAV NAV NAV NAV
99-5-032 RFC NAV NAV NAV NAV
99-5-033 RFC NAV NAV NAV NAV
99-5-034 RFC NAV NAV NAV NAV
99-5-035 RFC NAV NAV NAV NAV
99-5-036 RFC NAV NAV NAV NAV
99-5-037 RFC NAV NAV NAV NAV
99-5-038 RFC NAV NAV NAV NAV
99-5-039 RFC NAV NAV NAV NAV
99-5-040 RFC NAV NAV NAV NAV
99-5-041 RFC NAV NAV NAV NAV
99-5-042 RFC NAV NAV NAV NAV
99-5-043 RFC NAV NAV NAV NAV
99-5-044 RFC NAV NAV NAV NAV
99-5-045 RFC NAV NAV NAV NAV
99-5-046 RFC NAV NAV NAV NAV
99-5-050 RFC NAV NAV NAV NAV
99-5-051 RFC NAV NAV NAV NAV
99-5-052 RFC NAV NAV NAV NAV
99-5-053 RFC NAV NAV NAV NAV
99-5-054 RFC NAV NAV NAV NAV
99-5-055 RFC NAV NAV NAV NAV
99-5-056 RFC NAV NAV NAV NAV
99-5-057 RFC NAV NAV NAV NAV
99-5-058 RFC NAV NAV NAV NAV
99-5-059 RFC NAV NAV NAV NAV
99-5-060 RFC NAV NAV NAV NAV
99-5-061 RFC NAV NAV NAV NAV
99-5-062 RFC NAV NAV NAV NAV
99-5-063 RFC NAV NAV NAV NAV
99-5-064 RFC NAV NAV NAV NAV
99-5-065 RFC NAV NAV NAV NAV
99-5-066 RFC NAV NAV NAV NAV
99-5-067 RFC NAV NAV NAV NAV
99-5-069 RFC NAV NAV NAV NAV
99-5-070 RFC NAV NAV NAV NAV
99-5-071 RFC NAV NAV NAV NAV
99-5-072 RFC NAV NAV NAV NAV
99-5-073 RFC NAV NAV NAV NAV
99-5-074 RFC NAV NAV NAV NAV
99-5-075 RFC NAV NAV NAV NAV
99-5-076 RFC NAV NAV NAV NAV
99-5-077 RFC NAV NAV NAV NAV
99-5-078 RFC NAV NAV NAV NAV
99-5-079 RFC NAV NAV NAV NAV
99-5-080 RFC NAV NAV NAV NAV
99-5-082 RFC NAV NAV NAV NAV
99-5-083 RFC NAV NAV NAV NAV
99-5-084 RFC NAV NAV NAV NAV
99-5-085 RFC NAV NAV NAV NAV
99-5-086 RFC NAV NAV NAV NAV
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
Current Current Current
Loan TI/LC Reserve P&I Reserve Environmental
Number Originator Balance Balance Reserve Balance
- ------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
97235 Heller Financial 0 0 0
97245 Heller Financial 0 0 0
97266 Heller Financial 0 0 0
97273 Heller Financial 0 0 0
97277 Heller Financial 0 0 0
97362 Heller Financial 0 0 0
97367 Heller Financial 0 0 0
97449 Heller Financial 0 0 0
97500 Heller Financial 0 0 0
97574 Heller Financial 0 0 0
97677 Heller Financial 0 0 0
98112 Heller Financial 0 0 0
98142 Heller Financial 0 0 0
98366 Heller Financial 0 0 0
98386 Heller Financial 0 0 0
98394 Heller Financial 0 0 0
98438 Heller Financial 0 0 0
98480 Heller Financial 0 0 0
98518 Heller Financial 0 0 0
98528 Heller Financial 0 0 0
98558 Heller Financial 0 0 0
98560 Heller Financial 0 0 0
98578 Heller Financial 0 0 0
98580 Heller Financial 0 0 0
98594 Heller Financial 0 0 0
98644 Heller Financial 0 0 0
98764 Heller Financial 0 0 0
99002 Heller Financial 0 0 0
99004 Heller Financial 0 0 0
99006 Heller Financial 0 0 0
99008 Heller Financial 0 0 0
99010 Heller Financial 0 0 0
99012 Heller Financial 0 0 0
99018 Heller Financial 0 0 0
99020 Heller Financial 0 0 0
99024 Heller Financial 0 0 0
99026 Heller Financial 0 0 0
99028 Heller Financial 0 0 0
99032 Heller Financial 0 0 0
99038 Heller Financial 0 0 0
99040 Heller Financial 0 0 0
99042 Heller Financial 0 0 0
99044 Heller Financial 0 0 0
99046 Heller Financial 0 0 0
99048 Heller Financial 0 0 0
99050 Heller Financial 0 0 0
99054 Heller Financial 0 0 0
99058 Heller Financial 0 0 0
99060 Heller Financial 0 0 0
99062 Heller Financial 0 0 0
99068 Heller Financial 0 0 0
99070 Heller Financial 0 0 0
99072 Heller Financial 0 0 0
99074 Heller Financial 0 0 0
99076 Heller Financial 0 0 0
99080 Heller Financial 0 0 0
99082 Heller Financial 0 0 0
99084 Heller Financial 0 0 0
99086 Heller Financial 0 0 0
99088 Heller Financial 0 0 0
99090 Heller Financial 0 0 0
99092 Heller Financial 0 0 0
99094 Heller Financial 0 0 0
99096 Heller Financial 0 0 0
99102 Heller Financial 0 0 0
99104 Heller Financial 0 0 0
99106 Heller Financial 0 0 0
99108 Heller Financial 0 0 0
99110 Heller Financial 0 0 0
99116 Heller Financial 0 0 0
99118 Heller Financial 0 0 0
99122 Heller Financial 0 0 0
99124 Heller Financial 0 0 0
99126 Heller Financial 0 0 0
99132 Heller Financial 0 0 0
99134 Heller Financial 0 0 0
99136 Heller Financial 0 0 0
99138 Heller Financial 0 0 0
99140 Heller Financial 0 0 0
99142 Heller Financial 0 0 0
99150 Heller Financial 0 0 0
99152 Heller Financial 0 0 0
99156 Heller Financial 0 0 0
99158 Heller Financial 0 0 0
99162 Heller Financial 0 0 0
99164 Heller Financial 0 0 0
99166 Heller Financial 0 0 0
99168 Heller Financial 0 0 0
99170 Heller Financial 0 0 0
99992 Heller Financial 0 0 0
6102892 Prudential Mortgage Capital 0 0 0
6102986 Prudential Mortgage Capital 0 0 0
6103426 Prudential Mortgage Capital 0 6618 495
6103427 Prudential Mortgage Capital 0 12262 0
6103469 Prudential Mortgage Capital 0 29389 0
6103480 Prudential Mortgage Capital 0 0 0
6103481 Prudential Mortgage Capital 0 0 0
6103483 Prudential Mortgage Capital 0 0 0
6103486 Prudential Mortgage Capital 0 13087 0
6103487 Prudential Mortgage Capital 0 14338 0
6103490 Prudential Mortgage Capital 0 51309 8250
6103491 Prudential Mortgage Capital 0 19786 0
6103493 Prudential Mortgage Capital 0 67002 0
6103494 Prudential Mortgage Capital 0 97903 0
6103503 Prudential Mortgage Capital 0 50857 9600
6103518 Prudential Mortgage Capital 0 20778 43875
6103538 Prudential Mortgage Capital 0 40664 0
6103542 Prudential Mortgage Capital 0 26329 0
6103548 Prudential Mortgage Capital 0 65940 0
6103551 Prudential Mortgage Capital 0 333811 0
6103567 Prudential Mortgage Capital 0 21276 0
6103604 Prudential Mortgage Capital 0 18258 100000
6103611 Prudential Mortgage Capital 0 52770 0
6103623 Prudential Mortgage Capital 0 19187 0
6103624 Prudential Mortgage Capital 0 0
6103653 Prudential Mortgage Capital 0 3950 1000
6103661 Prudential Mortgage Capital 0 1 0
6103680 Prudential Mortgage Capital 300000 1 0
6103682 Prudential Mortgage Capital 0 1 0
6103683 Prudential Mortgage Capital 0 1 0
6103684 Prudential Mortgage Capital 0 1 0
6103685 Prudential Mortgage Capital 25000 18232 0
6103687 Prudential Mortgage Capital 1 0 0
6103688 Prudential Mortgage Capital 0 1 0
6103689 Prudential Mortgage Capital 0 1 0
6103690 Prudential Mortgage Capital 0 1 0
6103691 Prudential Mortgage Capital 0 1 0
6103692 Prudential Mortgage Capital 0 1 0
6103693 Prudential Mortgage Capital 0 1 0
6103698 Prudential Mortgage Capital 0 0 0
6103699 Prudential Mortgage Capital 0 0 0
6103708 Prudential Mortgage Capital 0 0 0
6103715 Prudential Mortgage Capital 0 1 0
6103718 Prudential Mortgage Capital 0 0
6103719 Prudential Mortgage Capital 0 0 0
6103721 Prudential Mortgage Capital 0 1 0
6103730 Prudential Mortgage Capital 1 0 0
6103734 Prudential Mortgage Capital 0 1 0
6103735 Prudential Mortgage Capital 0 1 0
6103740 Prudential Mortgage Capital 1 1 0
99-5-001 RFC NAV NAP NAV
99-5-002 RFC NAV NAP NAV
99-5-003 RFC NAV NAP NAV
99-5-004 RFC NAV NAP NAV
99-5-006 RFC NAV NAP NAV
99-5-007 RFC NAV NAP NAV
99-5-008 RFC NAV NAP NAV
99-5-009 RFC NAV NAP NAV
99-5-010 RFC NAV NAP NAV
99-5-011 RFC NAV NAP NAV
99-5-012 RFC NAV NAP NAV
99-5-013 RFC NAV NAP NAV
99-5-014 RFC NAV NAP NAV
99-5-015 RFC NAV NAP NAV
99-5-017 RFC NAV NAP NAV
99-5-018 RFC NAV NAP NAV
99-5-019 RFC NAV NAP NAV
99-5-020 RFC NAV NAP NAV
99-5-021 RFC NAV NAP NAV
99-5-022 RFC NAV NAP NAV
99-5-023 RFC NAV NAP NAV
99-5-024 RFC NAV NAP NAV
99-5-025 RFC NAV NAP NAV
99-5-026 RFC NAV NAP NAV
99-5-030 RFC NAV NAP NAV
99-5-031 RFC NAV NAP NAV
99-5-032 RFC NAV NAP NAV
99-5-033 RFC NAV NAP NAV
99-5-034 RFC NAV NAP NAV
99-5-035 RFC NAV NAP NAV
99-5-036 RFC NAV NAP NAV
99-5-037 RFC NAV NAP NAV
99-5-038 RFC NAV NAP NAV
99-5-039 RFC NAV NAP NAV
99-5-040 RFC NAV NAP NAV
99-5-041 RFC NAV NAP NAV
99-5-042 RFC NAV NAP NAV
99-5-043 RFC NAV NAP NAV
99-5-044 RFC NAV NAP NAV
99-5-045 RFC NAV NAP NAV
99-5-046 RFC NAV NAP NAV
99-5-050 RFC NAV NAP NAV
99-5-051 RFC NAV NAP NAV
99-5-052 RFC NAV NAP NAV
99-5-053 RFC NAV NAP NAV
99-5-054 RFC NAV NAP NAV
99-5-055 RFC NAV NAP NAV
99-5-056 RFC NAV NAP NAV
99-5-057 RFC NAV NAP NAV
99-5-058 RFC NAV NAP NAV
99-5-059 RFC NAV NAP NAV
99-5-060 RFC NAV NAP NAV
99-5-061 RFC NAV NAP NAV
99-5-062 RFC NAV NAP NAV
99-5-063 RFC NAV NAP NAV
99-5-064 RFC NAV NAP NAV
99-5-065 RFC NAV NAP NAV
99-5-066 RFC NAV NAP NAV
99-5-067 RFC NAV NAP NAV
99-5-069 RFC NAV NAP NAV
99-5-070 RFC NAV NAP NAV
99-5-071 RFC NAV NAP NAV
99-5-072 RFC NAV NAP NAV
99-5-073 RFC NAV NAP NAV
99-5-074 RFC NAV NAP NAV
99-5-075 RFC NAV NAP NAV
99-5-076 RFC NAV NAP NAV
99-5-077 RFC NAV NAP NAV
99-5-078 RFC NAV NAP NAV
99-5-079 RFC NAV NAP NAV
99-5-080 RFC NAV NAP NAV
99-5-082 RFC NAV NAP NAV
99-5-083 RFC NAV NAP NAV
99-5-084 RFC NAV NAP NAV
99-5-085 RFC NAV NAP NAV
99-5-086 RFC NAV NAP NAV
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------
Current Financial Financial
Loan Economic Reserve Statement Statement
Number Originator (& Other) Balance Payment Balance
- ----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
97235 Heller Financial 0
97245 Heller Financial 0
97266 Heller Financial 0
97273 Heller Financial 0
97277 Heller Financial 0
97362 Heller Financial 0
97367 Heller Financial 0
97449 Heller Financial 0
97500 Heller Financial 0
97574 Heller Financial 0
97677 Heller Financial 0
98112 Heller Financial 0
98142 Heller Financial 0
98366 Heller Financial 0
98386 Heller Financial 0
98394 Heller Financial 0
98438 Heller Financial 0
98480 Heller Financial 0
98518 Heller Financial 0
98528 Heller Financial 0
98558 Heller Financial 0
98560 Heller Financial 0
98578 Heller Financial 0
98580 Heller Financial 0
98594 Heller Financial 0
98644 Heller Financial 0
98764 Heller Financial 0
99002 Heller Financial 0
99004 Heller Financial 0
99006 Heller Financial 0
99008 Heller Financial 0
99010 Heller Financial 0
99012 Heller Financial 0
99018 Heller Financial 0
99020 Heller Financial 0
99024 Heller Financial 0
99026 Heller Financial 0
99028 Heller Financial 0
99032 Heller Financial 0
99038 Heller Financial 0
99040 Heller Financial 0
99042 Heller Financial 0
99044 Heller Financial 0
99046 Heller Financial 0
99048 Heller Financial 0
99050 Heller Financial 0
99054 Heller Financial 0
99058 Heller Financial 0
99060 Heller Financial 0
99062 Heller Financial 0
99068 Heller Financial 0
99070 Heller Financial 0
99072 Heller Financial 0
99074 Heller Financial 0
99076 Heller Financial 0
99080 Heller Financial 0
99082 Heller Financial 0
99084 Heller Financial 0
99086 Heller Financial 0
99088 Heller Financial 0
99090 Heller Financial 0
99092 Heller Financial 0
99094 Heller Financial 0
99096 Heller Financial 0
99102 Heller Financial 0
99104 Heller Financial 0
99106 Heller Financial 0
99108 Heller Financial 0
99110 Heller Financial 0
99116 Heller Financial 0
99118 Heller Financial 0
99122 Heller Financial 0
99124 Heller Financial 0
99126 Heller Financial 0
99132 Heller Financial 0
99134 Heller Financial 0
99136 Heller Financial 0
99138 Heller Financial 0
99140 Heller Financial 0
99142 Heller Financial 0
99150 Heller Financial 0
99152 Heller Financial 0
99156 Heller Financial 0
99158 Heller Financial 0
99162 Heller Financial 0
99164 Heller Financial 0
99166 Heller Financial 0
99168 Heller Financial 0
99170 Heller Financial 0
99992 Heller Financial 0
6102892 Prudential Mortgage Capital 0
6102986 Prudential Mortgage Capital 0
6103426 Prudential Mortgage Capital 1719
6103427 Prudential Mortgage Capital 750
6103469 Prudential Mortgage Capital 0
6103480 Prudential Mortgage Capital 0
6103481 Prudential Mortgage Capital 0
6103483 Prudential Mortgage Capital 0
6103486 Prudential Mortgage Capital 0
6103487 Prudential Mortgage Capital 140535
6103490 Prudential Mortgage Capital 0
6103491 Prudential Mortgage Capital 0
6103493 Prudential Mortgage Capital 0
6103494 Prudential Mortgage Capital 0
6103503 Prudential Mortgage Capital 0
6103518 Prudential Mortgage Capital 0
6103538 Prudential Mortgage Capital 0
6103542 Prudential Mortgage Capital 0
6103548 Prudential Mortgage Capital 984671
6103551 Prudential Mortgage Capital 662800
6103567 Prudential Mortgage Capital 0
6103604 Prudential Mortgage Capital 1832000
6103611 Prudential Mortgage Capital 100000
6103623 Prudential Mortgage Capital 0
6103624 Prudential Mortgage Capital 0
6103653 Prudential Mortgage Capital 100000
6103661 Prudential Mortgage Capital 0
6103680 Prudential Mortgage Capital 0
6103682 Prudential Mortgage Capital 0
6103683 Prudential Mortgage Capital 0
6103684 Prudential Mortgage Capital 0
6103685 Prudential Mortgage Capital 0
6103687 Prudential Mortgage Capital 0
6103688 Prudential Mortgage Capital 0
6103689 Prudential Mortgage Capital 0
6103690 Prudential Mortgage Capital 0
6103691 Prudential Mortgage Capital 0
6103692 Prudential Mortgage Capital 0
6103693 Prudential Mortgage Capital 0
6103698 Prudential Mortgage Capital 0
6103699 Prudential Mortgage Capital 0
6103708 Prudential Mortgage Capital 0
6103715 Prudential Mortgage Capital 0
6103718 Prudential Mortgage Capital 0
6103719 Prudential Mortgage Capital 0
6103721 Prudential Mortgage Capital 0
6103730 Prudential Mortgage Capital 1
6103734 Prudential Mortgage Capital 0
6103735 Prudential Mortgage Capital 0
6103740 Prudential Mortgage Capital 0
99-5-001 RFC NAV
99-5-002 RFC NAV
99-5-003 RFC NAV
99-5-004 RFC NAV
99-5-006 RFC NAV
99-5-007 RFC NAV
99-5-008 RFC NAV
99-5-009 RFC NAV
99-5-010 RFC NAV
99-5-011 RFC NAV
99-5-012 RFC NAV
99-5-013 RFC NAV
99-5-014 RFC NAV
99-5-015 RFC NAV
99-5-017 RFC NAV
99-5-018 RFC NAV
99-5-019 RFC NAV
99-5-020 RFC NAV
99-5-021 RFC NAV
99-5-022 RFC NAV
99-5-023 RFC NAV
99-5-024 RFC NAV
99-5-025 RFC NAV
99-5-026 RFC NAV
99-5-030 RFC NAV
99-5-031 RFC NAV
99-5-032 RFC NAV
99-5-033 RFC NAV
99-5-034 RFC NAV
99-5-035 RFC NAV
99-5-036 RFC NAV
99-5-037 RFC NAV
99-5-038 RFC NAV
99-5-039 RFC NAV
99-5-040 RFC NAV
99-5-041 RFC NAV
99-5-042 RFC NAV
99-5-043 RFC NAV
99-5-044 RFC NAV
99-5-045 RFC NAV
99-5-046 RFC NAV
99-5-050 RFC NAV
99-5-051 RFC NAV
99-5-052 RFC NAV
99-5-053 RFC NAV
99-5-054 RFC NAV
99-5-055 RFC NAV
99-5-056 RFC NAV
99-5-057 RFC NAV
99-5-058 RFC NAV
99-5-059 RFC NAV
99-5-060 RFC NAV
99-5-061 RFC NAV
99-5-062 RFC NAV
99-5-063 RFC NAV
99-5-064 RFC NAV
99-5-065 RFC NAV
99-5-066 RFC NAV
99-5-067 RFC NAV
99-5-069 RFC NAV
99-5-070 RFC NAV
99-5-071 RFC NAV
99-5-072 RFC NAV
99-5-073 RFC NAV
99-5-074 RFC NAV
99-5-075 RFC NAV
99-5-076 RFC NAV
99-5-077 RFC NAV
99-5-078 RFC NAV
99-5-079 RFC NAV
99-5-080 RFC NAV
99-5-082 RFC NAV
99-5-083 RFC NAV
99-5-084 RFC NAV
99-5-085 RFC NAV
99-5-086 RFC NAV
</TABLE>
<PAGE>
- ------------------------------------------------------------------
CURRENT GENERAL PARAMETERS
- ------------------------------------------------------------------
Loan Count 215
Property Count 215
Pool Balance 873,778,379
Average Loan Balance 4,064,085
Current WAC 7.97
Weighted Avg. Rem. Term (Months) 122
Weighted Avg. Rem. Amort. Term (Months) 336
Weighted Orig. Am Term (Yrs) 28
Weighted Orig. Terms (Yrs) 11
Weighted Seasoning (Months) 4
Weighted Avg. UW DSC 1.31
Weighted Curr. LTV 71.3
- ------------------------------------------------------------------
- ------------------------------------------------------------------
INTEREST RATE TYPE
- ------------------------------------------------------------------
Count % of $
----- ------
Fixed 215 100.0
- ------------------------------------------------------------------
AMORTIZATION TYPE
- ------------------------------------------------------------------
Count % of $
----- ------
Amortizing Balloon 149 59.4
Fully Amortizing 11 3.3
Hyper-Amortizing 55 37.3
- ------------------------------------------------------------------
- ------------------------------------------------------------------
CURRENT LTV
- ------------------------------------------------------------------
Count % of $
----- ------
20.0% 30.0 1 0.2
30.1 40.0 2 0.2
40.1 50.0 5 1.1
50.1 60.0 20 5.4
60.1 65.0 26 12.0
65.1 70.0 38 16.6
70.1 75.0 73 35.1
75.1 85.0 50 29.4
- ------------------------------------------------------------------
- ------------------------------------------------------------------
GROSS COUPON
- ------------------------------------------------------------------
Count % of $
----- ------
5.5% 6.00 1 0.2
6.01 6.50 2 0.8
6.51 7.00 6 2.3
7.01 7.50 13 5.4
7.51 8.00 58 25.9
8.01 8.50 89 42.0
8.51 9.00 36 18.0
9.01 9.60 10 5.3
- ------------------------------------------------------------------
<PAGE>
- ---------------------------------------------------------------
UW DSCR DISTRIBUTION
- ---------------------------------------------------------------
Count % of $
----- -------
1.00 1.10 3 1.0
1.11 1.20 12 4.8
1.21 1.30 112 59.1
1.31 1.40 46 24.9
1.41 1.50 21 5.9
1.51 1.60 12 2.9
1.61 1.70 5 1.0
1.71 1.80 - -
1.81 1.90 1 0.1
1.91 3.60 3 0.4
- ---------------------------------------------------------------
- ---------------------------------------------------------------
CURRENT BALANCE DISTRIBUTION
- ---------------------------------------------------------------
Count % of $
----- -------
201,005 1,000,000 34 2.9
1,000,001 2,000,000 60 9.8
2,000,001 4,000,000 57 19.1
4,000,001 8,000,000 37 23.9
8,000,001 15,000,000 19 22.2
15,000,001 25,000,000 4 7.9
25,000,001 35,000,000 3 10.0
35,000,001 36,984,415 1 4.2
- ---------------------------------------------------------------
- ---------------------------------------------------------------
SEASONING (MONTHS)
- ---------------------------------------------------------------
Count % of $
----- -------
Zero 1 0.8
1 5 176 83.6
6 10 9 3.6
11 15 14 4.1
16 20 6 4.2
21 25 5 2.1
26 30 4 1.7
- ---------------------------------------------------------------
- ---------------------------------------------------------------
STATE CONCENTRATIONS
- ---------------------------------------------------------------
Count % of $
----- -------
California 3 16.9
Florida 1 12.5
Texas 2 7.6
New York 1 7.6
Georgia 1 5.1
Illinois 2 4.6
Maryland 8 4.2
States with (greater than) 4% (29) 197 41
- ---------------------------------------------------------------
<PAGE>
- -------------------------------------------------------------
PROPERTY TYPES
- -------------------------------------------------------------
Count % of $
----- -------
Retail (All Types) 73 35.7
Multifamily 72 29.1
Office 21 20.6
Lodging 7 4.1
Self-Storage 21 3.7
Other 21 6.7
- -------------------------------------------------------------
LOAN SELLER
- -------------------------------------------------------------
Count % of $
----- -------
PMCC 50 39.6
Heller 89 40.4
RFC 76 20.0
- -------------------------------------------------------------
- -------------------------------------------------------------
REMAINING TERM (MONTHS)
- -------------------------------------------------------------
Count % of $
----- -------
53 60 5 4.5
61 100 4 1.6
101 150 189 84.4
151 200 11 6.8
201 250 5 2.0
251 287 1 0.8
- -------------------------------------------------------------
- -------------------------------------------------------------
REMAINING AMORTIZATION (YEARS)
- -------------------------------------------------------------
Count % of $
----- -------
10 15 8 1.9
16 20 7 1.8
21 25 76 19.7
26 30 124 76.5
- -------------------------------------------------------------
|
|