Seq # State Zip Code County Property Type Property SubType -------------------- ------------------------------------------------------------------------------- ------------------- 6 IL 60610 Cook Multifamily Mid/High Rise 8 MD 21244 Baltimore...
EXHIBIT 99.1
JPMCC 2005-LDP5
MULTIFAMILY AND MANUFACTURED HOUSING LOANS
------------------------------------------------------------------------------------------------------------------------------------
-----------
Signifies crossed loans
-----------
Signifies a loan with multiple properties or loans
-----------
Note: For Student Housing Properties, units are represented in terms of beds (except for "# of BR Units" columns)
Seq # Loan/Prop. No. of Props Originator Property Name
-----------------------------------------------------------------------------------------------------------------------------------
6 Loan 1 EHY Grand Plaza
8 Rollup 8 NCCI Bluebird Portfolio
8.01 Loan 1 Crosswinds I
8.02 Loan 1 Crosswinds II
8.03 Loan 1 Crosswinds III
8.04 Loan 1 Crosswinds IV
8.05 Loan 1 Diamond Ridge
8.06 Loan 1 Glens @ RR
8.07 Loan 1 Rolling Winds Apts.
8.08 Loan 1 Xxxxxxxx Xxxxxxx
26 Rollup 5 NCCI Fath Portfolio II
26.01 Loan 1 Blue Grass Manor
26.02 Loan 1 Colonial Ridge
26.03 Loan 1 Xxxxxxx Xxxx
26.04 Loan 1 Montana Valley
26.05 Loan 1 Romaine
29 Rollup 5 NCCI Fath Portfolio III
29.01 Loan 1 Biltmore
29.02 Loan 1 College Xxxxx
29.03 Loan 1 Xxxxxxx Lake Village
29.04 Loan 1 Lake of the Xxxxx
29.05 Loan 1 Parklane
30 Rollup 5 NCCI Fath Portfolio I
30.01 Loan 1 Aspen Village
30.02 Loan 1 Xxxx Xxxxx
30.03 Loan 1 Preston
30.04 Loan 1 Slopes of Aspen
30.05 Loan 1 Wyoming
36 Loan 1 PNC The San Xxxxxx Apartments
37 Loan 1 PNC Signature Palms Apartment Homes
38 Loan 1 NCCI Granite Run Apts.
40 Loan 1 PNC Equinox on the Park Apartment Homes
42 Loan 1 PNC Villas @ Coronado Apts - Houston
43 Loan 1 PNC The Veranda at Centerfield
45 Loan 1 NCCI Green Mount Lakes
49 Loan 1 JPMCB Xxxxx Station Apts
50 Loan 1 EHY The Vanderbilt Apartments
52 Loan 2 JPMCB Baywoods of Annapolis
53 Loan 1 JPMCB Sonterra at Buckingham
56 Loan 4 PNC AOH - SA Portfolio I
56.01 Property 1 Bernendo Square
56.02 Property 1 Canlan West Apartments
56.03 Property 1 Xxxxxx Ranch Apartments
56.04 Property 1 Laurel Crossing Apartments
57 Loan 1 NCCI Xxxxx Mountain by the Xxxxxx Apartments
60 Loan 3 EHY Aslan Birmingham Portfolio
60.01 Property 1 Aslan Centerpoint Apartments
60.02 Property 1 Aslan Chalkville Apartments
60.03 Property 1 Xxxxx Xxxxxxxx Apartments
64 Loan 1 PNC Wincheseter Apartments
65 Loan 1 NCCI Natick Place
66 Loan 1 JPMCB HTA-Los Ranchos
68 Loan 1 PNC Copper Beech - Bowling Green
69 Loan 1 JPMCB HTA-Whispering Pines
74 Loan 2 JPMCB Xxxxxx State University Multifamily Properties
74.01 Property 1 Oakwood Townhouses
74.02 Property 1 Hillcrest Village Apartments
76 Loan 1 NCCI Autumn Park
79 Loan 1 EHY 10 Xxxxxxx Street
86 Loan 1 PNC Celina Plaza Apartments
91 Loan 1 JPMCB Sterling Hills Apts
93 Loan 1 EHY Pottsgrove Townhomes
97 Loan 1 JPMCB HTA-North Bluff Estates
99 Loan 1 IXIS Xxxxxxxx Heights
101 Loan 1 PNC Hickory Ridge Apartments
102 Loan 1 IXIS Foxhill Apartments
108 Loan 1 PNC Summit Ridge Apartments
109 Loan 1 NCCI Casa xx Xxxxxx
110 Loan 2 JPMCB Wisconsin Apartment Portfolio
110.01 Property 1 Westwood Apartments
110.02 Property 1 Pebble Place Apartments
000 Xxxx 0 XXXX Xxxxxxx Pointe
119 Loan 1 NCCI Costa Mesa Mobile Estates
122 Loan 1 NCCI Quail Xxxxxxx Apartments
128 Loan 1 PNC 000 Xxxx Xxxxxxxx Xxxx Apartments
135 Loan 1 JPMCB The Summit at The Ridges of Geneva East
139 Loan 1 NCCI Superior Townhomes
140 Loan 1 NCCI Xxxxxx Xxxx East
141 Loan 1 NCCI Fiesta Square
145 Loan 1 PNC Willow Creek
153 Loan 1 NCCI Alondra & Xxxxx Pan Compton MHC
155 Loan 1 NCCI Lincoln Park Town Homes
158 Loan 1 NCCI French Embassy Apartments
159 Loan 1 NCCI Salem Chase
162 Loan 1 PNC Tall Timber Apartments
163 Loan 1 NCCI Montrose Square Apartments
167 Loan 1 NCCI Natick Park North
169 Loan 1 IXIS Xxxxxxx Xxxxx Apartments
174 Loan 1 PNC 000 Xxxx Xxxxxx Xxxxxx Apartments
175 Loan 1 NCCI Bryant Manor Apartments
176 Loan 1 NCCI Xxxxxx Xxxx West
177 Loan 1 PNC Vista Pointe Apartments
179 Loan 1 PNC Valley Creek Apartments
181 Loan 1 NCCI Coach Country Corrall MHC
184 Loan 1 NCCI Villa Fontana Mobile Estates
188 Loan 1 NCCI Xxxxxxx Court East
193 Loan 1 IXIS Xxxx Loft Apartments
195 Loan 1 NCCI Ivywood Apartments
197 Loan 1 NCCI Mountain View Manufactured Housing Community
199 Loan 1 NCCI Montebello MHC
14 Loan 3 JPMCB Chartwell I
14.01 Property 1 Arvada Meridian
14.02 Property 1 Westland Meridian
14.03 Property 1 Englewood Meridian
127 Loan 1 JPMCB Sunnycrest Chalet
Seq # Address City
-----------------------------------------------------------------------------------------------------------------------------------
0 000 Xxxxx Xxxxx Xxxxxx Chicago
8 Various Baltimore
8.01 0000 Xxxxxxxxxxx Xxxxx Xxxxxxxxx
8.02 0000 Xxxxxx Xxxx Baltimore
8.03 0000 Xxxxxxxxx Xxxxx Baltimore
8.04 0000 Xxxxxxxxx Xxxxx Baltimore
8.05 2 Heatherton Court Baltimore
8.06 0000 Xxxxxxx Xxxx Xxxxxxxxx
8.07 0000 Xxxxxx Xxxx Xxxxxxxxx
8.08 2 Heatherton Court Baltimore
26 Various Various
26.01 0000 Xxxx Xxxxx Erlanger
26.02 0000 Xxxxxxxx Xxxxx Xxxxx Xxxxxxxxxx
26.03 0000 Xxxx Xxxxx Xxxx Xxxxxxxxxx
26.04 0000 Xxxxxxx Xxxxxx Cincinnati
26.05 0000 Xxxxxxx Xxxxx Cincinnati
29 Various Various
29.01 0000 Xxxxxx Xxxx Xxxxxx
29.02 0000 Xxxxxxxxx Xxxx Xxxxxxxxxx
29.03 0000 Xxxxxxx Xxxx Xxxxx Mount Healthy
29.04 0000 Xxxxxxxx Xxxxxx Mount Healthy
29.05 0000 Xxxxxxx Xxxxxxx Cincinnati
30 Various Various
30.01 0000 Xxxxxx Xxxxx Xxxxxxxxxx
30.02 0000 Xxxxx Xxxx Xxxxxx Xxxxxxxxxx
30.03 0000 Xxxxxxx Xxxx Xxxxxxxxx Xxxxxx
30.04 0000 Xxxxx Xxxx Xxxxxx Xxxxxxxxxx
30.05 0000 Xxxxxxx Xxxxxx Dayton
36 0000 Xxxxxx Xxxxx San Antonio
37 00000 Xxxxx Xxxxxx Xxxxx Xxxxxxx
00 0000 Xxxxxxxxx Xxxxx Baltimore
40 0000 Xxxxx Xxxxxx Xxxx Garland
42 0000 Xxxxx of 000 Xxxxx Houston
43 0000 Xxxxxxxxxxx Xxxxxxxxx Houston
45 0000 Xxxxxxxxxx Xxxxx O'Fallon
49 0 Xxxxxxx Xxxxx Xxxxxx
50 00000 Xxxxxxxxxx Xxxxxxx
52 0000 Xxx Xxxxx Xxxxx Xxxxxxxxx
00 000 Xxxxxxxxxx Xxxx Xxxxxxxxxx
56 Various San Antonio
56.01 000 Xxxxxx Xxxx Xxx Xxxxxxx
56.02 0000 Xxxx Xxxxxx Xxx Xxxxxxx
56.03 0000 Xxxxxxx Xxxx Xxx Xxxxxxx
56.04 0000 Xxxxxxx Xxxx Xxx Xxxxxxx
00 0000 Xxxxx Xxxx Xxxxx Xxxxxx Xxxxx Portland
60 Various Birmingham
60.01 0000 Xxxxxxx Xxxx Birmingham
60.02 78 Xxxxxxx Trail Birmingham
60.03 137 Town and Country Circle Birmingham
64 0000 Xxxxxxxxx 0xx Xxxxxx Xxxxxxxx
00 0000-0000 Xxxxxx Xxxxxx Xxxxxxx Xxxx
00 00000 Xxxxxx Xxxx Apple Valley
00 000 Xxxx Xxxxx Xxxxxx Bowling Green
69 0000 000xx Xxxxxx Xxxxx Xxxxx
00 Xxxxxxx Big Rapids
74.01 00000 00 Xxxx Xxxx Big Rapids
74.02 0000 Xxxxxx Xxxxxx Big Rapids
76 0000 Xxxx 000xx Xxxxxxx Overland Park
79 00 Xxxxxxx Xxxxxx Xxx Xxxx
86 0000 Xxxxxxxx Xxxx El Paso
00 0 Xxxxxxxx Xxxx Johnson City
93 000 Xxx Xxxxxx Pottsgrove
97 000 Xxx Xxxxx Xxxxx Austin
99 000-000 Xxxxxxxx Xxxxxx, 236-000X Xxxxxx Xxxxxx, 00 Xxxxx Xxxxxx, 21 School Street Portland
101 0000 Xxxxx Xxxxx Xx. Peoria
000 0000 Xxxxx Xxxxxxxx Xxxxxx Casper
000 0000 Xxxx Xxxx Xxxxxxxxx Lawton
109 000 Xxxx Xxxxxx Xxxxxx Chico
110 Various Waukesha
110.01 1701-0000 Xxxxx Xxxxxx Xxxxxxxx
110.02 2701-0000 Xxxxx Xxxxxxxxxx Xxxxx Waukesha
115 0000 Xxxxxxx Xxxxxx Van Nuys
119 000 Xxxx Xxxxxx Xxxxxx Xxxxx Xxxx
000 00000 Xxxxxxxxx Xxxx Houston
128 000 Xxxx Xxxxxxxx Xx Xxxxxxx
000 000 Xxxxx Xxxxxxx Xxxxxxxxx Xxxx Xxxxxx
000 0000 Xxxx 00xx Xxxxxx Superior
140 0000 Xxxxxx Xxxxxx Xxx Xxxxxxx
141 0000 Xxxx 00xx Xxxxxx Overland Park
145 3411-0000 Xxxxxx Xxxx Xxxxx Kalamazoo
153 1100 & 0000 Xxxx Xxxxxxx Xxxxxxxxx Compton
155 000 Xxxxx Xxxx Xxxxxx Normal
158 0000 Xxxxx Xxxxxxxxx Austin
159 00 Xxxxx Xxxxx Xxxxx Conyers
162 0000 Xxxxxx Xx Cincinnati
163 0000 Xxxxxx Xxxxx Fort Xxxxx
167 0000 Xxxxxx Xxxxxx Los Angeles
169 0000 Xxxx Xxxxxx Memphis
000 000 Xxxx Xxxxxx Xxxxxx Chicago
175 000 Xxxxx 00xx Xxxxxx Xxxxxx City
176 0000 Xxxxxx Xxxxxx Xxxxxxx Xxxx
000 0000 Xxxx Xxxxx Xxxxx Xxxx
000 00000 Xxxxxxxxxx Xxxx Cincinnati
000 0000 000xx Xxxxxx East Spanaway
184 00000 Xxxx Xxxxxx Xxxxxxxxx Fontana
188 00000 Xxxxxxx Xxxxxx Xxxxxxx Oaks
193 410-416 North Xxxxx St Pittsburgh
000 0000 Xxxxxx Xxxxxx Bowling Green
197 000 Xxxxxxxxx Xxxxx San Jacinto
199 000 Xxxxx Xxxxxxxxx Xxxxxx Montebello
14 Various Various
14.01 0000 Xxxx 00xx Xxxxxx Arvada
14.02 00000 Xxxx 00xx Xxxxxx Lakewood
14.03 0000 Xxxxx Xxxxxx Xxxxxx Englewood
000 0000 Xxxxxxxxxx Xxxxx Fullerton
Seq # State Zip Code County Property Type Property SubType
----------------------------------------------------------------------------------------------------------------------
6 IL 60610 Cook Multifamily Mid/High Rise
8 MD 21244 Baltimore Multifamily Garden
8.01 MD 21244 Baltimore Multifamily Garden
8.02 MD 21244 Baltimore Multifamily Garden
8.03 MD 21244 Baltimore Multifamily Garden
8.04 MD 21244 Baltimore Multifamily Garden
8.05 MD 21244 Baltimore Multifamily Garden
8.06 MD 21244 Baltimore Multifamily Garden
8.07 MD 21244 Baltimore Multifamily Garden
8.08 MD 21244 Baltimore Multifamily Garden
26 OH Various Various Multifamily Garden
26.01 KY 41018 Kenton Multifamily Garden
26.02 OH 45212 Xxxxxxxx Multifamily Garden
26.03 OH 45227 Xxxxxxxx Multifamily Garden
26.04 OH 45211 Xxxxxxxx Multifamily Garden
26.05 OH 45209 Xxxxxxxx Multifamily Garden
29 Various Various Various Multifamily Garden
29.01 TX 75231 Dallas Multifamily Garden
29.02 OH 45224 Xxxxxxxx Multifamily Garden
29.03 OH 45321 Xxxxxxxx Multifamily Garden
29.04 OH 45231 Xxxxxxxx Multifamily Garden
29.05 OH 45229 Xxxxxxxx Multifamily Garden
30 Various Various Various Multifamily Garden
30.01 OH 45238 Xxxxxxxx Multifamily Garden
30.02 OH 45238 Xxxxxxxx Multifamily Garden
30.03 TX 75240 Dallas Multifamily Garden
30.04 OH 45238 Xxxxxxxx Multifamily Garden
30.05 OH 45410 Montgomery Multifamily Garden
36 TX 78249 Bexar Multifamily Garden
37 TX 77077 Xxxxxx Multifamily Garden
38 MD 21244 Baltimore Multifamily Garden
40 TX 75044 Dallas Multifamily Garden
42 TX 77054 Xxxxxx Multifamily Garden
43 TX 77070 Xxxxxx Multifamily Garden
45 IL 62269 St. Clair Multifamily Garden
49 NY 12054 Albany Multifamily Garden
50 TX 77090 Xxxxxx Multifamily Garden
52 MD 21403 Xxxx Arundel Senior Housing Senior Housing
53 TX 75081 Dallas Multifamily Garden
56 TX Various Bexar Multifamily Garden
56.01 TX 78209 Bexar Multifamily Garden
56.02 TX 78213 Bexar Multifamily Garden
56.03 TX 78238 Bexar Multifamily Garden
56.04 TX 78201 Bexar Multifamily Garden
57 OR 97266 Multnomah Multifamily Garden
60 AL 35215 Jefferson Multifamily Garden
60.01 AL 35215 Jefferson Multifamily Garden
60.02 AL 35215 Jefferson Multifamily Garden
60.03 AL 35215 Jefferson Multifamily Garden
64 TX 79106 Potter Multifamily Garden
65 CA 91403 Los Angeles Multifamily Garden
66 CA 92307 San Bernardino Manufactured Housing Manufactured Housing
68 OH 43402 Wood Multifamily Garden
69 FL 33771 Pinellas Manufactured Housing Manufactured Housing
74 MI 49307 Mecosta Multifamily Garden
74.01 MI 49307 Mecosta Multifamily Student Housing
74.02 MI 49307 Mecosta Multifamily Garden
76 KS 66210 Xxxxxxx Multifamily Garden
79 NY 10002 New York Multifamily Mid/High Rise
86 TX 79925 Bexar Multifamily Garden
91 TN 37601 Xxxxxx Multifamily Garden
93 PA 19464 Montgomery Multifamily Garden
97 TX 78744 Xxxxxx Manufactured Housing Manufactured Housing
99 ME 04102 Cumberland Multifamily Garden
101 IL 61614 Peoria Multifamily Garden
102 WY 82609 Natrona Multifamily Garden
108 OK 73505 Comanche Multifamily Garden
109 CA 95973 Butte Manufactured Housing Manufactured Housing
110 WI 53188 Waukesha Multifamily Garden
110.01 WI 53188 Waukesha Multifamily Garden
110.02 WI 53188 Waukesha Multifamily Garden
115 CA 91406 Los Angeles Multifamily Garden
119 CA 92627 Orange Manufactured Housing Manufactured Housing
122 TX 77075 Xxxxxx Multifamily Garden
128 IL 60613 Cook Multifamily Garden
135 WI 53147 Walworth Multifamily Garden
139 WI 54880 Xxxxxxx Multifamily Garden
140 CA 91403 Los Angeles Multifamily Garden
141 KS 66212 Xxxxxxx Multifamily Garden
145 MI 49008 Kalamazoo Multifamily Garden
153 CA 90220 Los Angeles Manufactured Housing Manufactured Housing
155 IL 61761 XxXxxx Multifamily Student Housing
158 TX 78758 Xxxxxx Multifamily Garden
159 GA 30013 Rockdale Multifamily Garden
162 OH 45241 Xxxxxx Multifamily Garden
163 IN 46835 Xxxxx Multifamily Garden
167 CA 91403 Los Angeles Multifamily Garden
169 TN 38112 Shelby Multifamily Garden
174 IL 60657 Cook Multifamily Garden
175 KS 66103 Wyandotte Multifamily Garden
176 CA 91403 Los Angeles Multifamily Garden
177 SD 57701 Xxxxxxxxxx Multifamily Garden
179 OH 45242 Xxxxxxxx Multifamily Garden
181 WA 98387 Xxxxxx Manufactured Housing Manufactured Housing
184 CA 92335 San Bernadino Manufactured Housing Manufactured Housing
188 CA 91403 Los Angeles Multifamily Garden
193 PA 15213 Allegheny Multifamily Garden
195 OH 43402 Wood Multifamily Garden
197 CA 92583 Riverside Manufactured Housing Manufactured Housing
199 CA 90640 Los Angeles Manufactured Housing Manufactured Housing
14 CO Various Various Senior Housing Senior Housing
14.01 CO 80004 Jefferson Senior Housing Senior Housing
14.02 CO 80215 Xxxxxxxxx Senior Housing Senior Housing
14.03 CO 80113 Arapahoe Senior Housing Senior Housing
127 CA 92635 Orange Senior Housing Senior Housing
-----------------------------------------
Total: $1,060,937,817
-----------------------------------------
Seq # Total Units* Cutoff Balance Cutoff Balance/Unit I/O Period Term Rem. Term
-----------------------------------------------------------------------------------------------------------------------
6 481 160,000,000.00 334,029.23 24 120 109
8 1,720 130,000,000 75,581 84 84 82
8.01 203 14,937,000 73,581 84 84 82
8.02 203 14,960,000 73,695 84 84 82
8.03 280 20,866,000 74,521 84 84 82
8.04 122 7,950,000 65,164 84 84 82
8.05 92 7,567,000 82,250 84 84 82
8.06 270 17,920,000 66,370 84 84 82
8.07 280 24,500,000 87,500 84 84 82
8.08 270 21,300,000 78,889 84 84 82
26 1,066 39,327,000 36,892 60 120 119
26.01 246 9,144,000 37,171 60 120 119
26.02 142 5,600,000 39,437 60 120 119
26.03 263 8,183,000 31,114 60 120 119
26.04 319 13,040,000 40,878 60 120 119
26.05 96 3,360,000 35,000 60 120 119
29 1,295 34,746,000 26,831 60 120 119
29.01 584 8,509,000 14,570 60 120 119
29.02 135 2,735,000 20,259 60 120 119
29.03 163 6,480,000 39,755 60 120 119
29.04 263 9,642,000 36,662 60 120 119
29.05 150 7,380,000 49,200 60 120 119
30 1,492 34,427,000 23,074 60 120 119
30.01 922 21,054,000 22,835 60 120 119
30.02 216 3,817,000 17,671 60 120 119
30.03 144 4,305,000 29,896 60 120 119
30.04 96 1,830,000 19,063 60 120 119
30.05 114 3,421,000 30,009 60 120 119
36 330 27,200,000 82,424 36 120 117
37 396 26,400,000 66,667 40 120 119
38 264 26,000,000 98,485 84 84 82
40 338 24,050,000 71,154 36 120 119
42 344 22,000,000 63,953 24 120 120
43 400 21,554,000 53,885 36 120 120
45 240 20,250,000 84,375 60 120 116
49 282 17,500,000.00 62,056.74 0 120 120
50 416 17,300,000.00 41,586.54 60 60 58
52 147 17,000,000.00 115,646.26 0 120 120
53 312 17,000,000.00 54,487.18 24 84 84
56 508 16,293,000 32,073 0 120 120
56.01 100 3,589,000 35,893 0 0 0
56.02 132 5,450,000 41,289 0 0 0
56.03 164 5,361,000 32,691 0 0 0
56.04 112 1,892,000 16,894 0 0 0
57 262 16,000,000 61,069 60 120 118
60 465 14,728,562.58 31,674.33 0 60 58
60.01 268 0 60 58
60.02 77 0 60 58
60.03 120 0 60 58
64 256 14,000,000 54,688 24 120 119
65 122 13,415,063 109,960 0 120 119
66 389 13,270,000.00 34,113.11 60 120 120
68 128 13,000,000 101,563 60 120 118
69 392 12,646,000.00 32,260.20 60 120 120
74 Various 11,560,000.00 24,399.16 24 120 119
74.01 336 7,800,000.00 23,214.29 0 0 0
74.02 140 3,760,000.00 26,857.14 0 0 0
76 232 11,500,000 49,569 60 120 117
79 146 11,000,000.00 75,342.47 84 84 84
86 289 9,600,000 33,218 0 120 120
91 216 8,700,000.00 40,277.78 60 60 60
93 116 8,650,000.00 10,058.14 0 120 120
97 274 8,150,000.00 29,744.53 60 120 120
99 166 7,983,105 48,091 0 120 118
101 204 7,600,000 37,255 0 120 120
102 304 7,560,000 24,868 36 120 119
108 168 7,084,878 42,172 0 120 118
109 309 7,000,000 22,654 24 120 119
110 144 6,900,000.00 47,916.67 0 120 120
110.01 72 2,925,000.00 40,625.00 0 0 0
110.02 72 3,975,000.00 55,208.33 0 0 0
115 123 6,666,419 54,199 0 120 119
119 113 6,486,067 57,399 0 120 118
122 356 6,113,307 17,172 0 120 114
128 143 6,000,000 41,958 0 120 120
135 96 5,500,000.00 57,291.67 120 120 120
139 80 5,086,792 63,585 0 120 118
140 33 5,051,752 153,083 0 120 119
141 102 4,900,000 48,039 24 120 118
145 159 4,754,711 29,904 0 120 119
153 104 4,160,000 40,000 60 60 59
155 108 4,080,000 37,778 24 120 119
158 142 3,752,475 26,426 0 120 118
159 64 3,671,127 57,361 0 120 119
162 108 3,500,000 32,407 120 120 118
163 136 3,445,946 25,338 0 120 119
167 18 3,147,730 174,874 0 120 119
169 100 3,079,487 30,795 0 120 113
174 75 3,000,000 40,000 0 120 120
175 100 2,873,682 28,737 0 120 118
176 22 2,837,053 128,957 0 120 119
177 48 2,790,562 58,137 0 120 117
179 71 2,700,000 38,028 120 120 118
181 81 2,547,048 31,445 0 120 119
184 74 2,494,698 33,712 0 120 118
188 18 2,243,669 124,648 0 120 119
193 14 1,643,278 117,377 0 120 116
195 67 1,500,000 22,388 24 120 118
197 71 1,298,632 18,291 0 120 119
199 47 998,948 21,254 0 120 119
14 544 87,219,826.41 160,330.56 0 120 117
14.01 125 14,451,383.59 116,543.42 0 0 0
14.02 153 17,939,648.60 117,252.61 0 0 0
14.03 266 54,815,592.96 206,073.66 0 0 0
127 130 6,000,000.00 46,153.85 0 120 120
Seq # Amort. Term Rem. Amort. Seasoning Cutoff LTV (%) Maturity LTV (%) UW DSCR
-------------------------------------------------------------------------------------------------------------------------------
6 360 360 11 63.0 55.1 1.21
8 0 0 2 74.4 74.4 1.47
8.01 0 0 2 79.9 79.9 1.45
8.02 0 0 2 80.0 80.0 1.50
8.03 0 0 2 74.0 74.0 1.47
8.04 0 0 2 66.3 66.3 1.49
8.05 0 0 2 69.4 69.4 1.36
8.06 0 0 2 78.9 78.9 1.51
8.07 0 0 2 67.3 67.3 1.47
8.08 0 0 2 78.6 78.6 1.48
26 360 360 1 76.2 70.5 1.26
26.01 360 360 1 74.3 68.8 1.29
26.02 360 360 1 80.0 74.0 1.26
26.03 360 360 1 78.7 72.8 1.24
26.04 360 360 1 73.7 68.2 1.25
26.05 360 360 1 80.0 74.0 1.23
29 360 360 1 72.7 67.3 1.30
29.01 360 360 1 62.1 57.5 1.38
29.02 360 360 1 62.2 57.5 1.41
29.03 360 360 1 80.0 74.0 1.30
29.04 360 360 1 78.4 72.5 1.25
29.05 360 360 1 79.4 73.4 1.26
30 360 360 1 74.5 69.0 1.33
30.01 360 360 1 77.7 71.9 1.31
30.02 360 360 1 65.8 60.9 1.37
30.03 360 360 1 74.2 68.7 1.26
30.04 360 360 1 59.4 55.0 1.76
30.05 360 360 1 77.8 71.9 1.23
36 360 360 3 80.0 71.3 1.22
37 360 360 1 79.8 71.7 1.21
38 0 0 2 75.1 75.1 1.41
40 360 360 1 79.9 71.2 1.32
42 360 360 0 80.0 70.1 1.21
43 360 360 0 67.7 60.8 1.34
45 360 360 4 79.7 74.4 1.20
49 360 360 0 72.3 59.8 1.39
50 0 0 2 77.0 77.0 1.49
52 360 360 0 72.9 61.3 1.24
53 360 360 0 69.1 64.0 1.20
56 360 360 0 72.9 61.1 1.20
56.01 0 0 0 72.9 61.1 1.20
56.02 0 0 0 72.9 61.1 1.20
56.03 0 0 0 72.9 61.1 1.20
56.04 0 0 0 72.9 61.1 1.20
57 360 360 2 68.1 62.9 1.28
60 360 358 2 79.8 74.1 1.21
60.01 360 358 2
60.02 360 358 2
60.03 360 358 2
64 360 360 1 81.4 70.4 1.20
65 360 359 1 74.1 61.2 1.23
66 360 360 0 78.5 72.9 1.32
68 360 360 2 83.9 78.1 1.21
69 360 360 0 80.0 74.3 1.27
74 360 360 1 80.0 70.3 1.26
74.01 0 0 0 80.0 70.3
74.02 0 0 0 80.0 70.3
76 360 360 3 78.2 72.3 1.21
79 0 0 0 24.9 24.9 3.47
86 360 359 1 80.0 66.9 1.56
91 0 0 0 79.8 79.8 1.41
93 360 360 0 78.6 65.2 1.26
97 360 360 0 79.8 74.1 1.26
99 360 358 2 71.7 59.7 1.39
101 360 360 0 80.0 66.6 1.36
102 360 360 1 71.3 64.1 1.20
108 360 358 2 73.0 60.8 1.45
109 360 360 1 62.2 54.1 1.57
110 360 360 0 75.0 62.6 1.23
110.01 0 0 0 75.0 62.6
110.02 0 0 0 75.0 62.6
115 360 359 1 70.9 58.9 1.21
119 360 358 2 57.2 47.6 1.55
122 240 234 6 73.7 47.5 1.66
128 360 360 0 42.9 35.4 1.88
135 0 0 0 65.1 65.1 2.06
139 360 358 2 79.5 65.8 1.20
140 360 359 1 77.7 64.2 1.25
141 360 360 2 79.2 68.8 1.27
145 360 359 1 79.2 66.1 1.51
153 0 0 1 80.0 80.0 1.43
155 360 360 1 78.5 68.6 1.42
158 360 358 2 79.8 67.0 1.46
159 360 359 1 78.1 65.7 1.23
162 0 0 2 65.0 65.0 2.12
163 360 359 1 76.6 63.3 1.51
167 360 359 1 79.7 65.8 1.21
169 360 353 7 72.5 61.6 1.30
174 360 360 0 60.0 49.6 1.51
175 360 358 2 79.8 66.1 1.74
176 360 359 1 78.8 65.1 1.20
177 360 357 3 79.5 65.9 1.38
179 0 0 2 64.9 64.9 2.13
181 360 359 1 76.0 63.0 1.51
184 360 358 2 57.6 48.0 1.46
188 360 359 1 72.4 59.8 1.31
193 360 356 4 78.3 65.7 1.38
195 360 360 2 80.0 69.9 1.65
197 360 359 1 47.1 39.6 1.91
199 360 359 1 49.5 41.6 2.00
14 360 357 3 68.5 57.3 1.44
14.01 0 0 0 68.5 57.3
14.02 0 0 0 68.5 57.3
14.03 0 0 0 68.5 57.3
127 360 360 0 80.0 66.2 2.56
Seq # No. of Studio Avg. Studio Rent No. of 1-BR Units Avg. 1-BR Rent No. of 2-BR Units
------------------------------------------------------------------------------------------------------------------------
6 81 1,685 259 2,018 137
8 2 0 24 0 1,315
8.01 0 0 0 0 163
8.02 0 0 0 0 162
8.03 0 0 0 0 213
8.04 0 0 0 0 96
8.05 0 0 0 0 92
8.06 0 0 0 0 212
8.07 0 0 24 900 184
8.08 2 625 0 0 193
26 4 0 482 481 542
26.01 0 0 113 481 133
26.02 4 430 80 485 50
26.03 0 0 223 483 40
26.04 0 0 28 439 261
26.05 0 0 38 495 58
29 0 0 765 430 480
29.01 0 0 380 359 204
29.02 0 0 135 445 0
29.03 0 0 83 535 80
29.04 0 0 123 521 112
29.05 0 0 44 540 84
30 0 0 645 136 841
30.01 0 0 462 418 460
30.02 0 0 18 410 198
30.03 0 0 97 531 41
30.04 0 0 40 425 56
30.05 0 0 28 430 86
36 0 0 174 767 120
37 0 0 228 986 144
38 0 0 48 923 162
40 0 0 215 865 107
42 0 0 192 751 120
43 0 0 220 740 144
45 0 0 48 895 144
49 0 0 98 830 184
50 0 0 144 548 260
52 0 0 0 0 147
53 0 0 168 788 120
56 10 352 198 492 244
56.01 4 331 40 570 52
56.02 0 0 24 512 72
56.03 6 373 78 457 64
56.04 0 0 56 475 56
57 0 0 54 590 142
60 92 441 296
60.01 0 0 76 441 186
60.02 0 0 0 0 18
60.03 0 0 16 443 92
64 0 0 130 591 118
65 2 1,001 95 1,375 25
66 0 0 0 0 0
68 0 0 16 614 16
69 0 0 0 0 0
74 0 0 0 0 0
74.01 0 0 0 0 0
74.02 0 0 0 0 140
76 0 0 88 628 116
79 0 0 33 87
86 16 436 112 463 113
91 0 0 80 450 104
93 0 0 0 0 116
97 0 0 0 0 0
99 0 NAP 25 790 111
101 0 0 17 654 163
102 5 315 184 365 115
108 0 0 0 0 168
109 0 0 0 0 0
110 8 460 33 550 102
110.01 8 460 33 550 30
110.02 0 0 0 0 72
115 21 695 85 820 17
119 0 0 0 0 0
122 0 0 172 483 184
128 42 718 77 919 24
135 0 0 0 0 96
139 0 0 0 0 19
140 0 0 4 965 25
141 0 0 28 494 46
145 0 0 74 598 85
153 0 0 0 0 0
155 0 0 0 0 0
158 0 0 52 503 40
159 0 0 14 675 42
162 0 0 0 0 108
163 29 349 100 469 7
167 0 0 3 1,395 15
169 0 NAP 0 NAP 100
174 28 688 47 906 0
175 0 0 16 525 56
176 0 0 4 851 15
177 0 0 0 0 24
179 0 0 25 731 46
181 0 0 0 0 0
184 0 0 0 0 0
188 0 0 7 1,372 11
193 0 NAP 3 753 7
195 24 381 42 475 1
197 0 0 0 0 0
199 0 0 0 0 0
14 72 5,213 412 2,705 123
14.01 0 0 98 2,292 27
14.02 0 0 124 2,350 29
14.03 72 5,213 127 3,149 67
127 0 0 0 0 130
Seq # Avg. 2-BR Rent No. of 3-BR Units Avg. 3-BR Rent No. of 4-BR Units Avg. 4-BR Rent
----------------------------------------------------------------------------------------------------------------------
6 2,981 4 5,348 0 0
8 0 379 0 0 0
8.01 840 40 935 0 0
8.02 840 41 935 0 0
8.03 862 67 955 0 0
8.04 858 26 955 0 0
8.05 878 0 0 0 0
8.06 840 58 935 0 0
8.07 1,037 72 1,145 0 0
8.08 865 75 955 0 0
26 592 38 772 0 0
26.01 570 0 0 0 0
26.02 681 8 740 0 0
26.03 585 0 0 0 0
26.04 589 30 780 0 0
26.05 588 0 0 0 0
29 609 48 306 2 823
29.01 562 0 0 0 0
29.02 0 0 0 0 0
29.03 635 0 0 0 0
29.04 647 28 768 0 0
29.05 645 20 734 2 825
30 458 6 895 0 0
30.01 520 0 0 0 0
30.02 480 0 0 0 0
30.03 687 6 895 0 0
30.04 485 0 0 0 0
30.05 495 0 0 0 0
36 1,126 36 1,391 0 0
37 717 24 1,320 0 0
38 1,042 54 1,145 0 0
40 1,191 16 1,423 0 0
42 983 32 1,148 0 0
43 940 36 1,129 0 0
45 1,022 48 1,305 0 0
49 962 0 0 0 0
50 743 12 1,035 0 0
52 1,477 0 0 0 0
53 1,026 24 1,388 0 0
56 606 56 727 0 0
56.01 662 4 815 0 0
56.02 616 36 730 0 0
56.03 578 16 697 0 0
56.04 574 0 0 0 0
57 740 66 896 0 0
60 508 67 668 10 751
60.01 500 6 620 0 0
60.02 557 49 679 10 751
60.03 516 12 645 0 0
64 689 8 883 0 0
65 1,800 0 0 0 0
66 0 0 0 0 0
68 834 32 1,132 64 1,284
69 0 0 0 0 0
74 0 0 0 0 0
74.01 0 0 0 84 395
74.02 615 0 0 0 0
76 734 28 889 0 0
79 26 0 0
86 577 48 662 0 0
91 630 32 700 0 0
93 783 0 0 0 0
97 0 0 0 0 0
99 961 20 1,206 10 1,298
101 654 24 654 0 0
102 445 0 NAP 0 NAP
108 658 0 0 0 0
109 0 0 0 0 0
110 730 1 750 0 0
110.01 650 1 750 0 0
110.02 763 0 0 0 0
115 1,045 0 0 0 0
119 0 0 0 0 0
122 587 0 0 0 0
128 1,315 0 0 0 0
135 841 0 0 0 0
139 638 59 807 2 970
140 1,509 4 2,025 0 0
141 671 28 750 0 0
145 717 0 0 0 0
153 0 0 0 0 0
155 0 0 0 27 450
158 617 50 674 0 0
159 775 8 895 0 0
162 580 0 0 0 0
163 560 0 0 0 0
167 1,941 0 0 0 0
169 435 0 NAP 0 NAP
174 0 0 0 0 0
175 600 28 675 0 0
176 1,221 3 1,767 0 0
177 681 24 776 0 0
179 836 0 0 0 0
181 0 0 0 0 0
184 0 0 0 0 0
188 1,495 0 0 0 0
193 1,053 2 1,520 2 1,820
195 619 0 0 0 0
197 0 0 0 0 0
199 0 0 0 0 0
14 3,203 0 0 0 0
14.01 2,900 0 0 0 0
14.02 2,800 0 0 0 0
14.03 3,500 0 0 0 0
127 897 0 0 0 0
Seq # No. of 5-BR Units Avg. 5-BR Rent Pad Rent Utilities Tenant Pays Elevator Present
-----------------------------------------------------------------------------------------------------------------------------
6 0 0 0 Electric Yes
8 0 0 0 None No
8.01 0 0 0 None No
8.02 0 0 0 None No
8.03 0 0 0 None No
8.04 0 0 0 None No
8.05 0 0 0 None No
8.06 0 0 0 None No
8.07 0 0 0 None No
8.08 0 0 0 None No
26 0 0 0 None No
26.01 0 0 0 None No
26.02 0 0 0 None No
26.03 0 0 0 None No
26.04 0 0 0 None No
26.05 0 0 0 None No
29 0 0 0 None Yes
29.01 0 0 0 None No
29.02 0 0 0 None No
29.03 0 0 0 None No
29.04 0 0 0 None No
29.05 0 0 0 None Yes
30 0 0 0 None No
30.01 0 0 0 None No
30.02 0 0 0 None No
30.03 0 0 0 None No
30.04 0 0 0 None No
30.05 0 0 0 None No
36 0 0 0 Electric, Water No
37 0 0 0 Electric, Water, Sewer No
38 0 0 0 None No
40 0 0 0 Electric, Water No
42 0 0 0 TBD No
43 0 0 0 TBD No
45 0 0 None No
49 0 0 0 Electric No
50 0 0 0 Electric, Water, Sewer No
52 0 0 0 TBD
53 0 0 0 Electric, Gas, Water, Sewer No
56 0 0 0 TBD No
56.01 0 0 0 TBD No
56.02 0 0 0 TBD No
56.03 0 0 0 TBD No
56.04 0 0 0 TBD No
57 0 0 0 None No
60 0 0 0 Electric, Water, Sewer No
60.01 0 0 0 Electric, Water, Sewer No
60.02 0 0 0 Electric, Water, Sewer No
60.03 0 0 0 Electric, Water, Sewer No
64 0 0 0 Electric, Gas No
65 0 0 0 None Yes
66 0 0 450 Electric, Gas, Water, Sewer NAP
68 0 0 0 Electric No
69 0 0 425 Electric, Gas, Water, Sewer NAP
74 0 0 0 Electric No
74.01 0 0 0 Electric No
74.02 0 0 0 Electric No
76 0 0 0 None No
79 0 0 0 Electric, Gas Yes
86 0 0 0 Electric, Water No
91 0 0 0 Electric, Gas, Water, Sewer No
93 0 0 0 Electric No
97 0 0 345 Electric, Gas, Water, Sewer NAP
99 0 0 NAP Electric, Gas No
101 0 0 0 TBD No
102 0 0 NAP Electric, Gas No
108 0 0 0 TBD No
109 0 0 312.04 None No
110 0 0 0 Electric No
110.01 0 0 0 Electric No
110.02 0 0 0 Electric No
115 0 0 0 Electric No
119 0 0 615 None NAP
122 0 0 0 None No
128 0 0 0 TBD No
135 0 0 0 Electric No
139 0 0 0 None No
140 0 0 0 None Yes
141 0 0 0 None No
145 0 0 0 Electric, Gas No
153 0 0 404 None NAP
155 0 0 0 None No
158 0 0 0 None No
159 0 0 0 None No
162 0 0 0 Electric, Gas No
163 0 0 0 None No
167 0 0 0 None Yes
169 0 0 NAP Electric No
174 0 0 0 TBD No
175 0 0 0 None No
176 0 0 0 None Yes
177 0 0 0 Electric No
179 0 0 0 Electric, Water, Sewer No
181 0 0 391 None NAP
184 0 0 366 None NAP
188 0 0 0 None No
193 0 0 NAP Electric, Water No
195 0 0 0 None No
197 0 0 295 None NAP
199 0 0 389.35 None NAP
14 0 0 0 None NAP
14.01 0 0 0 None NAP
14.02 0 0 0 None NAP
14.03 0 0 0 None NAP
127 0 0 0 None NAP
