SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: September 17, 1997
(Date of earliest event reported)
AMRESCO Commercial Mortgage Funding I Corporation
(Exact Name of registrant as specified in its charter)
Delaware 333-19591 75-2683929
(State or Other Juris- (Commission (I.R.S. Employer
diction of Incorporation) File Number) Identification Number)
700 N. Pearl St. Suite 2400 Dallas, Texas 75201
(Address of Principal Executive Office) (Zip Code)
Registrant's telephone number, including area code: (214) 953-7700
This Document contains exactly 24 Pages.
The Exhibit Index is on Page 05 .
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust
Fund formed, and the Commercial Mortgage Pass-Through
Certificates Series 1997-C1 issued pursuant to a Pooling and
Servicing Agreement, dated as of June 1, 1997 (the "Pooling and
Servicing Agreement"), by and among AMRESCO Commercial Mortgage
Funding I Corporation (the "Company"), as depositor, AMRESCO
Services L.P., as servicer, LaSalle National Bank, as trustee,
and ABN AMRO Bank, N.V., as fiscal agent. The Certificates have
been registered pursuant to the Act under a Registration
Statement on Form S-3 (No. 333-19591) (the "Registration
Statement").
Capitalized terms used herein and not defined herein
have the same meanings ascribed to such terms in the Pooling and
Servicing Agreement.
Pursuant to Section 3.22 of the Pooling and Servicing
Agreement, Servicer is filing this Current Report containing the
September 17, 1997 monthly distribution report prepared by the
Trustee, pursuant to Section 4.02(a) thereof.
This Current Report is being filed by the Servicer, in
its capacity as such under the Pooling and Servicing Agreement,
on behalf of the Registrant. The information reported and
contained herein has been supplied to the Servicer by one or more
of the Borrowers or other third parties without independent
review or investigation by the Servicer. Pursuant to the Pooling
and Servicing Agreement, the Servicer is not responsible for the
accuracy or completeness of such information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
6.1 99 Monthly distribution report
pursuant to Section 4.2 of the
Pooling and Servicing
Agreement for the distribution
on September 17, 1997
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed on
behalf of the Registrant by the undersigned thereunto duly
authorized.
AMRESCO MORTGAGE CAPITAL,
INC AS GENERAL PARTNER OF
AMRESCO SERVICES L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF AMRESCO COMMERCIAL
MORTGAGE FUNDING I
COPRORATION, REGISTRANT
By:/s/ Daniel B. Kirby
Daniel B. Kirby,
Senior Vice President
By:/s/ Sean D. Reilly
Sean D. Reilly
Vice President
Date: September 22, 1997
EXHIBIT INDEX
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
6.1 99 Monthly distribution report
pursuant to Section 4.2 of
the Pooling and Servicing
Agreement for the distribution
on September 17,1997
ABN AMRO
LaSalle National Bank
Administrator:
Juliana Man (800) 246-5761
135 S. LaSalle Street Suite 1740
Chicago, IL 60603
AMRESCO Services as Master Servicer
Midland Loan Services, L.P as Special Servicer
Mortgage Pass-Through Certificates
Series 1997-C1
ABN AMRO Acct: 67-7767-00-6
Payment Date: 09/17/97
Prior Payment: 08/18/97
Record Date: 08/29/97
WAC: 8.771419%
WAMM: 106
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 4
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 4
Total Pages Included In This Package 16
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 147,300,000.00 146,253,513.94 523,060.88
03215YAA8 1000.000000000 992.895546096 3.550990360
A-2 40,000,000.00 40,000,000.00 0.00
03215YAB6 1000.000000000 1000.000000000 0.000000000
A-3 141,558,000.00 141,558,000.00 0.00
03215YAC4 1000.000000000 1000.000000000 0.000000000
X 480,085,034.0N 479,038,547.94 0.00
03215YBA7 1000.000000000 997.820206868 0.000000000
B 24,004,000.00 24,004,000.00 0.00
03215YAD2 1000.000000000 1000.000000000 0.000000000
C 12,002,000.00 12,002,000.00 0.00
03215YAE0 1000.000000000 1000.000000000 0.000000000
D 21,604,000.00 21,604,000.00 0.00
03215YAF7 1000.000000000 1000.000000000 0.000000000
E 26,405,000.00 26,405,000.00 0.00
03215YAG5 1000.000000000 1000.000000000 0.000000000
F 9,601,000.00 9,601,000.00 0.00
03215YAH3 1000.000000000 1000.000000000 0.000000000
G 31,206,000.00 31,206,000.00 0.00
03215YAJ9 1000.000000000 1000.000000000 0.000000000
H 4,801,000.00 4,801,000.00 0.00
03215YAL4 1000.000000000 1000.000000000 0.000000000
J 7,201,000.00 7,201,000.00 0.00
03215YAN0 1000.000000000 1000.000000000 0.000000000
K 2,400,000.00 2,400,000.00 0.00
03215YAQ3 1000.000000000 1000.000000000 0.000000000
L 12,003,034.00 12,003,034.00 0.00
03215YAS9 1000.000000000 1000.000000000 0.000000000
R-III 0.00 0.00 0.00
03215YAZ3 1000.000000000 0.000000000 0.000000000
480,085,034.00 479,038,547.94 523,060.88
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 145,730,453.06
03215YAA8 0.000000000 0.000000000 989.344555737
A-2 0.00 0.00 40,000,000.00
03215YAB6 0.000000000 0.0000000001000.000000000
A-3 0.00 0.00 141,558,000.00
03215YAC4 0.000000000 0.0000000001000.000000000
X 0.00 0.00 478,515,487.06
03215YBA7 0.000000000 0.000000000 996.730689714
B 0.00 0.00 24,004,000.00
03215YAD2 0.000000000 0.0000000001000.000000000
C 0.00 0.00 12,002,000.00
03215YAE0 0.000000000 0.0000000001000.000000000
D 0.00 0.00 21,604,000.00
03215YAF7 0.000000000 0.0000000001000.000000000
E 0.00 0.00 26,405,000.00
03215YAG5 0.000000000 0.0000000001000.000000000
F 0.00 0.00 9,601,000.00
03215YAH3 0.000000000 0.0000000001000.000000000
G 0.00 0.00 31,206,000.00
03215YAJ9 0.000000000 0.0000000001000.000000000
H 0.00 0.00 4,801,000.00
03215YAL4 0.000000000 0.0000000001000.000000000
J 0.00 0.00 7,201,000.00
03215YAN0 0.000000000 0.0000000001000.000000000
K 0.00 0.00 2,400,000.00
03215YAQ3 0.000000000 0.0000000001000.000000000
L 0.00 0.00 12,003,034.00
03215YAS9 0.000000000 0.0000000001000.000000000
R-III 0.00 0.00 0.00
03215YAZ3 0.000000000 0.000000000 0.000000000
0.00 0.00 478,515,487.06
Total P&I Payme 3,928,648.12
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 820,238.46 0.00 6.73000000%
03215YAA8 5.568489206 0.000000000 Fixed
A-2 239,333.33 0.00 7.18000000%
03215YAB6 5.983333250 0.000000000 Fixed
A-3 848,168.35 0.00 7.19000000%
03215YAC4 5.991666667 0.000000000 Fixed
X 587,624.72 0.00 1.47201028%
03215YBA7 1.224001330 0.000000000 1.43951989%
B 144,824.13 0.00 7.24000000%
03215YAD2 6.033333194 0.000000000 7.24000000%
C 72,712.12 0.00 7.27000000%
03215YAE0 6.058333611 0.000000000 7.27000000%
D 131,784.40 0.00 7.32000000%
03215YAF7 6.100000000 0.000000000 7.32000000%
E 163,711.00 0.00 7.44000000%
03215YAG5 6.200000000 0.000000000 7.44000000%
F 61,126.37 0.00 7.64000000%
03215YAH3 6.366667014 0.000000000 7.64000000%
G 182,035.00 0.00 7.00000000%
03215YAJ9 5.833333333 0.000000000 Fixed
H 28,005.83 0.00 7.00000000%
03215YAL4 5.833332639 0.000000000 Fixed
J 42,005.83 0.00 7.00000000%
03215YAN0 5.833332870 0.000000000 Fixed
K 14,000.00 0.00 7.00000000%
03215YAQ3 5.833333333 0.000000000 Fixed
L 70,017.70 0.00 7.00000000%
03215YAS9 5.833333472 0.000000000 Fixed
R-III 0.00 0.00
03215YAZ3 0.000000000 0.000000000
3,405,587.24 0.00
0
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
II A-1 147,300,000.00 146,253,513.94 523,060.88
None 1000.000000000 992.895546096 3.550990360
II A-2 40,000,000.00 40,000,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
II A-3 141,558,000.00 141,558,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
II B 24,004,000.00 24,004,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
II C 12,002,000.00 12,002,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
II D 21,604,000.00 21,604,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
II E 26,405,000.00 26,405,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
II F 9,601,000.00 9,601,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
II G 31,206,000.00 31,206,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
II H 4,801,000.00 4,801,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
II J 7,201,000.00 7,201,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
II K 2,400,000.00 2,400,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
II L 12,003,034.00 12,003,034.00 0.00
None 1000.000000000 1000.000000000 0.000000000
R-II 0.00 0.00 0.00
03215YAX8 1000.000000000 0.000000000 0.000000000
480,085,034.00 479,038,547.94 523,060.88
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
II A-1 0.00 0.00 145,730,453.06
None 0.000000000 0.000000000 989.344555737
II A-2 0.00 0.00 40,000,000.00
None 0.000000000 0.0000000001000.000000000
II A-3 0.00 0.00 141,558,000.00
None 0.000000000 0.0000000001000.000000000
II B 0.00 0.00 24,004,000.00
None 0.000000000 0.0000000001000.000000000
II C 0.00 0.00 12,002,000.00
None 0.000000000 0.0000000001000.000000000
II D 0.00 0.00 21,604,000.00
None 0.000000000 0.0000000001000.000000000
II E 0.00 0.00 26,405,000.00
None 0.000000000 0.0000000001000.000000000
II F 0.00 0.00 9,601,000.00
None 0.000000000 0.0000000001000.000000000
II G 0.00 0.00 31,206,000.00
None 0.000000000 0.0000000001000.000000000
II H 0.00 0.00 4,801,000.00
None 0.000000000 0.0000000001000.000000000
II J 0.00 0.00 7,201,000.00
None 0.000000000 0.0000000001000.000000000
II K 0.00 0.00 2,400,000.00
None 0.000000000 0.0000000001000.000000000
II L 0.00 0.00 12,003,034.00
None 0.000000000 0.0000000001000.000000000
R-II 0.00 0.00 0.00
03215YAX8 0.000000000 0.000000000 0.000000000
0.00 0.00 478,515,487.06
Total P&I Payment 3,928,648.12
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
II A-1 1,039,747.44 0.00 8.53105603%
None 7.058706314 0.000000000 8.49892532%
II A-2 284,368.53 0.00 8.53105603%
None 7.109213250 0.000000000 8.49892532%
II A-3 1,006,366.02 0.00 8.53105603%
None 7.109213326 0.000000000 8.49892532%
II B 170,649.55 0.00 8.53105603%
None 7.109213048 0.000000000 8.49892532%
II C 85,324.78 0.00 8.53105603%
None 7.109213464 0.000000000 8.49892532%
II D 153,587.45 0.00 8.53105603%
None 7.109213572 0.000000000 8.49892532%
II E 187,718.78 0.00 8.53105603%
None 7.109213407 0.000000000 8.49892532%
II F 68,255.56 0.00 8.53105603%
None 7.109213624 0.000000000 8.49892532%
II G 221,850.11 0.00 8.53105603%
None 7.109213292 0.000000000 8.49892532%
II H 34,131.33 0.00 8.53105603%
None 7.109212664 0.000000000 8.49892532%
II J 51,193.44 0.00 8.53105603%
None 7.109212609 0.000000000 8.49892532%
II K 17,062.11 0.00 8.53105603%
None 7.109212500 0.000000000 8.49892532%
II L 85,332.14 0.00 8.53105603%
None 7.109214220 0.000000000 8.49892532%
R-II 0.00 0.00
03215YAX8 0.000000000 0.000000000
3,405,587.24 0.00
0
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC I Regular Inte480,085,034.00 479,038,547.94 523,060.88
None 1000.000000000 997.820206868 1.089517154
R-I 0.00 0.00 0.00
03215YAV2 1000.000000000 0.000000000 0.000000000
480,085,034.00 479,038,547.94 523,060.88
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC I Regular Inte 0.00 0.00 478,515,487.06
None 0.000000000 0.000000000 996.730689714
R-I 0.00 0.00 0.00
03215YAV2 0.000000000 0.000000000 0.000000000
0.00 0.00 478,515,487.06
Total P&I Payment 3,928,648.12
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
REMIC I Regular Inte3,405,587.24 0.00 8.53105603%
None 7.093716735 0.000000000 8.49892532%
R-I 0.00 0.00
03215YAV2 0.000000000 0.000000000
3,405,587.24 0.00
Other Related Information
Amount of Available Funds allocable to principal:
Principal Distribution Amount 523,060.88
P&I Advances made by: Beginning Current
Unreimbursed Period
Servicer 0.00 0.00
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 0.00 0.00
P&I Advances made by: Ending
Reimbursed Unreimbursed
Servicer 0.00 0.00
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 0.00 0.00
Specially Serviced Mortgage Loans:
Amount of Property Advances made during Collectio 0.00
Amount of P&I Advances made during Collection Per 0.00
Aggregate Amount of Property Advances remaining U 0.00
Aggregate Amount of P&I Advances remaining Unreim 0.00
Fees and Expenses
Current Period Servicing Fees 27,251.06
Current Period Trustee Fees 2,993.99
Current Period Special Servicing Fe 0.00
Retained Interest 65,659.28
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 95,904.33
Remaining Current
Current Unreimbursed Reduction
Interest Interest Interest
Class Shortfall Shortfall Shortfall
A-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
A-3 0.00 0.00 0.00
X 0.00 0.00 0.00
B 0.00 0.00 0.00
C 0.00 0.00 0.00
D 0.00 0.00 0.00
E 0.00 0.00 0.00
F 0.00 0.00 0.00
G 0.00 0.00 0.00
H 0.00 0.00 0.00
J 0.00 0.00 0.00
K 0.00 0.00 0.00
L 0.00 0.00 0.00
Remaining
Unreimbursed
Reduction Reduction
Interest Interest
Class Shortfall Pass-Thru Rate
A-1 0.00 0.000000%
A-2 0.00 0.000000%
A-3 0.00 0.000000%
X 0.00 0.000000%
B 0.00 0.000000%
C 0.00 0.000000%
D 0.00 0.000000%
E 0.00 0.000000%
F 0.00 0.000000%
G 0.00 0.000000%
H 0.00 0.000000%
J 0.00 0.000000%
K 0.00 0.000000%
L 0.00 0.000000%
Appraisal Reduction Amounts
Loan Current Total
Number Period Reduction
1 0.00 0.00
2 0.00 0.00
3 0.00 0.00
Totals 0.00 0.00
Current Current
Beginning Component Component
Component Interest Accrued
Component Balance Rate Interest
X-A-1 146,253,513.94 0.02 219,508.98
X-A-2 40,000,000.00 0.01 45,035.20
X-A-3 141,558,000.00 0.01 158,197.67
X-B 24,004,000.00 0.01 25,825.42
X-C 12,002,000.00 0.01 12,612.66
X-D 21,604,000.00 0.01 21,803.05
X-E 26,405,000.00 0.01 24,007.78
X-F 9,601,000.00 0.01 7,129.19
X-G 31,206,000.00 0.02 39,815.11
X-H 4,801,000.00 0.02 6,125.50
X-J 7,201,000.00 0.02 9,187.61
X-K 2,400,000.00 0.02 3,062.11
X-L 12,003,034.00 0.02 15,314.43
Total 479,038,547.94 0.00 587,624.71
Current
Component Component
Interest Interest
Component Distributed Shortfall
X-A-1 219,508.98 0.00
X-A-2 45,035.20 0.00
X-A-3 158,197.67 0.00
X-B 25,825.42 0.00
X-C 12,612.66 0.00
X-D 21,803.05 0.00
X-E 24,007.78 0.00
X-F 7,129.19 0.00
X-G 39,815.11 0.00
X-H 6,125.50 0.00
X-J 9,187.61 0.00
X-K 3,062.11 0.00
X-L 15,314.43 0.00
Total 587,624.71 0.00
Repurchased Loans
Outstanding Repurchase
# Collateral IBalance Price
1. 0.00 0.00
2. 0.00 0.00
3. 0.00 0.00
0.00
Totals: 0.00 0.00
Realized Principal Losses
Current Cumulative
Mortgage Pool 0.00 0.00
Certificates 0.00 0.00
Totals: 0.00 0.00
SPECIALLY SERVICED LOAN SUMMARY
Number of Loans as of the Closing Date 97
Principal Balance as of the Closing Date 480,085,034.00
Current Number of Loans 97
Current Outstanding Principal Balance 478,515,486.59
Current Number of Specially Serviced Loans 0
Current Outstanding Principal Balance of Specially Serviced Loans 0.00
Percent of Specially Serviced Loans (per Current Number of Loan 0.0000%
Percent of Specially Serviced Loans (per Current O/S Principal) 0.0000%
Number of Initial Principal
Specially Serviced Loan Status Loans Balance
1) Request for waiver of Prepayment 0.00 0.00
2) Payment Default 0.00 0.00
3) Request for Loan Modification or 0.00 0.00
4) Loans with Borrower Bankruptcy 0.00 0.00
5) Loans in Process of Foreclosure 0.00 0.00
6) Loans now ROE Property 0.00 0.00
7) Loans Paid Off 0.00 0.00
8) Loans Returned to Master Service 0.00 0.00
Total 0.00 0.00
Current
Principal
Current Balance as a %
Principal of Specially
Specially Serviced Loan Status Balance Serviced Loans
1) Request for waiver of Prepayment 0.00 0.00
2) Payment Default 0.00 0.00
3) Request for Loan Modification or 0.00 0.00
4) Loans with Borrower Bankruptcy 0.00 0.00
5) Loans in Process of Foreclosure 0.00 0.00
6) Loans now ROE Property 0.00 0.00
7) Loans Paid Off 0.00 0.00
8) Loans Returned to Master Service 0.00 0.00
Total 0.00 0.00
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
$0 to $1,000,000 4 3,774,212 0.79%
$1,000,000 to $2,000,000 20 28,909,973 6.04%
$2,000,000 to $3,000,000 17 44,647,763 9.33%
$3,000,000 to $4,000,000 15 52,660,016 11.00%
$4,000,000 to $5,000,000 7 30,796,607 6.44%
$5,000,000 to $6,000,000 7 37,946,347 7.93%
$6,000,000 to $7,000,000 5 33,358,010 6.97%
$7,000,000 to $8,000,000 1 7,592,169 1.59%
$8,000,000 to $9,000,000 6 50,309,546 10.51%
$9,000,000 to $10,000,000 4 37,471,401 7.83%
$10,000,000 to $11,000,000 3 30,789,052 6.43%
$11,000,000 to $12,000,000 3 35,281,704 7.37%
$12,000,000 to $13,000,000 1 12,515,770 2.62%
$13,000,000 to $14,000,000 0 0 0.00%
$14,000,000 to $15,000,000 1 14,896,807 3.11%
$15,000,000 to $16,000,000 0 0 0.00%
$16,000,000 to $17,000,000 1 16,998,229 3.55%
$17,000,000 to $18,000,000 0 0 0.00%
$18,000,000 to $19,000,000 1 18,198,229 3.80%
$20,000,000 & Above 1 22,369,653 4.67%
Total 97 478,515,487 100.00%
Average Scheduled Balance is 4,933,149
Maximum Scheduled Balance is 22,369,653
Minimum Scheduled Balance is 863,943
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 47 237,651,060 49.66%
Retail 23 115,557,598 24.15%
Office 11 62,594,302 13.08%
Lodging 5 21,631,790 4.52%
Industrial 6 17,996,864 3.76%
Health Care 3 16,739,212 3.50%
Mixed Use 1 3,858,934 0.81%
Self Storage 1 2,485,727 0.52%
Total 97 478,515,487 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
8.000% orless 1 1,567,689 0.33%
8.000% to 8.125% 1 8,398,696 1.76%
8.125% to 8.250% 1 4,511,116 0.94%
8.250% to 8.375% 12 52,752,526 11.02%
8.375% to 8.500% 13 92,066,928 19.24%
8.500% to 8.625% 7 67,204,519 14.04%
8.625% to 8.750% 12 64,276,133 13.43%
8.750% to 9.000% 13 57,225,873 11.96%
9.000% to 9.125% 14 44,684,309 9.34%
9.125% to 9.500% 18 74,656,825 15.60%
9.500% to 9.625% 3 7,851,212 1.64%
9.625% to 9.750% 1 2,180,079 0.46%
9.750% to 10.000% 0 0 0.00%
10.000% to 10.250% 0 0 0.00%
10.250% & Above 1 1,139,581 0.24%
Total 97 478,515,487 100.00%
W/Avg Mortgage Interest Rate is 8.7384%
Minimum Mortgage Interest Rate is 7.9500%
Maximum Mortgage Interest Rate is 10.3320%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Texas 21 92,175,827 19.26%
Florida 8 56,420,924 11.79%
Oklahoma 6 47,299,253 9.88%
Georgia 8 38,063,558 7.95%
Virginia 4 33,901,240 7.08%
California 5 33,603,886 7.02%
New York 8 31,240,445 6.53%
Minnesota 2 16,149,333 3.37%
District of Columbia 2 13,319,355 2.78%
Massachusetts 2 9,807,832 2.05%
Washington 4 9,657,822 2.02%
Michigan 1 9,631,899 2.01%
Delaware 2 9,544,369 1.99%
Colorado 2 8,767,654 1.83%
Louisiana 3 8,516,976 1.78%
Connecticut 2 6,625,355 1.38%
New Hampshire 3 6,469,900 1.35%
Utah 2 6,467,648 1.35%
Maine 2 5,974,340 1.25%
Missouri 1 5,380,200 1.12%
Kansas 1 5,196,721 1.09%
New Jersey 1 4,471,638 0.93%
Arkansas 1 4,351,950 0.91%
Wisconsin 1 4,242,560 0.89%
Arizona 1 3,814,559 0.80%
Nebraska 1 3,192,229 0.67%
Tennessee 1 1,567,689 0.33%
South Carolina 1 1,520,746 0.32%
Oregon 1 1,139,581 0.24%
Total 97 478,515,487 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 2 11,541,896 2.41%
1+ to 2 years 1 2,989,960 0.62%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 1 2,227,541 0.47%
10 years or more 93 461,756,090 96.50%
Total 97 478,515,487 100.00%
Weighted Average Seasoning is 18.7
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Amortizing Balloon 97 478,515,487 100.00%
Total 97 478,515,487 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 0 0 0.00%
61 to 120 months 0 0 0.00%
121 to 180 months 0 0 0.00%
181 to 240 months 0 0 0.00%
241 to 360 months 0 0 0.00%
Total 0 0 0.00%
Weighted Average Months to Maturity 0
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 0 0 0.00%
13 to 24 months 0 0 0.00%
25 to 36 months 1 6,832,080 1.43%
37 to 48 months 1 2,772,161 0.58%
49 to 60 months 1 11,900,459 2.49%
61 to 120 months 91 442,478,930 92.47%
121 to 180 months 0 0 0.00%
181 to 240 months 3 14,531,856 3.04%
Total 97 478,515,487 100.00%
Weighted Avera 106
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1.000orless 2 25,396,925 5.31%
1.001to 1.125 2 20,835,491 4.35%
1.126to 1.250 21 79,877,589 16.69%
1.251to 1.375 37 224,665,954 46.95%
1.376to 1.500 17 65,549,867 13.70%
1.501to 1.625 9 29,946,634 6.26%
1.626to 1.750 4 9,726,014 2.03%
1.751to 1.875 3 9,157,801 1.91%
1.876to 2.000 1 10,402,315 2.17%
2.001to 2.125 1 2,956,898 0.62%
2.126to 2.250 0 0 0.00%
2.251to 2.375 0 0 0.00%
2.376to 2.500 0 0 0.00%
2.501to 2.625 0 0 0.00%
2.626& above 0 0 0.00%
Unknown 0 0 0.00%
Total 97 478,515,487 100.00%
Weighted Average Debt Service Coverage Ratio is 1.330
(1) Debt Service Coverage Ratios are calculated as described in the
prospectus,
values are updated periodically as new NOI figures became available from
borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or Underwriter makes
any
representation as to the accuracy of the data provided by the borrower
for this calcu
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 91 465,176,444 97.21%
1 to 2 years 5 11,896,795 2.49%
2 Years or More 0 0 0.00%
Unknown 1 1,442,248 0.30%
Total 97 478,515,487 100.00%
Distribution Delinq 1 Month Delinq 2 Months Delinq 3+
Months
Date # Balance # Balance # Balance
09/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
08/18/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
07/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
Foreclosure
Distribution /Bankruptcy REO Modifications
Date # Balance # Balance # Balance
09/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
08/18/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
07/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon Remit
09/17/97 0 0 8.7714% 8.5311%
0.00% 0.000%
08/18/97 0 0 8.7751% 8.5343%
0.00% 0.000%
07/17/97 0 0 8.7383% 8.4990%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
Delinquent Loan Detail
Outstanding
Disclosure Paid Current OutstandinProperty
Doc Thru P&I P&I Protection
Control # Date Advance Advances**Advances
94 35643 8,626.28 8,626.28 0.00
Total 0 8,626.28 8,626.28 0.00
Special
Disclosure Advance Servicer
Doc DescriptionTransfer ForeclosurBankruptcy REO
Control # (1) Date Date Date Date
94 B
Total 0 0 0 0 0
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I Advance
Loan Level Detail
Property Operating
Disclosure Type Maturity Statement
Control # Group Code Date DSCR Date State
1 ACMF97C1 Retail 12/01/06 1.330 12/31/96 VA
2 ACMF97C1 Retail 05/01/07 1.300 02/28/97 OK
3 ACMF97C1 Office 05/01/04 0.990 12/31/96 CA
4 ACMF97C1 Retail 11/01/06 1.480 12/31/96 TX
5 ACMF97C1 Multifamily 08/01/03 1.260 11/30/96 FL
6 ACMF97C1 Multifamily 01/01/02 1.300 12/31/96 TX
7 ACMF97C1 Multifamily 09/01/03 1.010 12/31/96 FL
8 ACMF97C1 Multifamily 08/01/03 1.370 11/30/96 FL
9 ACMF97C1 Health Care 03/01/17 1.920 12/31/96 NY
10 ACMF97C1 Multifamily 05/01/07 1.310 12/31/96 TX
11 ACMF97C1 Office 01/01/07 1.260 12/31/96 MN
12 ACMF97C1 Multifamily 06/01/07 1.350 12/31/96 MI
13 ACMF97C1 Office 01/01/07 1.400 12/31/96 CA
14 ACMF97C1 Multifamily 08/01/03 1.270 11/30/96 FL
15 ACMF97C1 Multifamily 07/01/06 1.100 12/31/96 GA
16 ACMF97C1 Multifamily 04/01/07 1.140 12/31/96 TX
17 ACMF97C1 Multifamily 03/01/07 1.260 12/31/96 OK
18 ACMF97C1 Multifamily 04/01/06 1.000 12/31/96 GA
19 ACMF97C1 Multifamily 12/01/03 1.220 12/31/96 TX
20 ACMF97C1 Lodging 02/01/07 1.530 10/31/96 DC
21 ACMF97C1 Multifamily 04/01/07 1.280 12/31/96 TX
22 ACMF97C1 Multifamily 09/01/03 1.320 12/31/96 GA
23 ACMF97C1 Retail 09/01/00 1.200 12/31/96 CO
24 ACMF97C1 Multifamily 03/01/07 1.160 12/31/96 OK
25 ACMF97C1 Multifamily 04/01/07 1.280 12/31/96 DE
26 ACMF97C1 Multifamily 03/01/07 1.300 12/31/96 OK
27 ACMF97C1 Industrial 05/01/07 1.330 12/31/96 MA
28 ACMF97C1 Office 05/01/07 1.340 12/31/96 MN
29 ACMF97C1 Multifamily 09/01/06 1.200 12/31/96 NY
30 ACMF97C1 Retail 03/01/07 1.310 12/31/96 FL
31 ACMF97C1 Multifamily 04/01/07 1.350 12/31/96 MO
32 ACMF97C1 Office 12/01/06 1.350 12/31/96 KS
33 ACMF97C1 Multifamily 12/01/06 1.160 11/30/96 VA
34 ACMF97C1 Lodging 02/01/07 1.520 10/31/96 DC
35 ACMF97C1 Multifamily 12/01/06 1.450 12/31/96 VA
36 ACMF97C1 Retail 04/01/07 1.650 12/31/96 TX
37 ACMF97C1 Retail 02/01/04 1.310 12/31/96 NJ
38 ACMF97C1 Multifamily 11/01/06 1.350 12/31/96 GA
39 ACMF97C1 Lodging 01/01/07 1.600 12/31/96 AR
40 ACMF97C1 Multifamily 01/01/07 1.270 12/31/96 TX
41 ACMF97C1 Retail 12/01/06 1.420 12/31/96 WI
42 ACMF97C1 Office 04/01/07 1.210 12/31/96 UT
43 ACMF97C1 Multifamily 10/01/06 1.210 12/31/96 OK
44 ACMF97C1 Mixed Use 10/01/06 1.250 12/31/96 NY
45 ACMF97C1 Retail 02/01/07 1.500 12/31/96 CT
46 ACMF97C1 Industrial 10/01/06 1.330 12/31/96 AZ
47 ACMF97C1 Multifamily 05/01/06 1.190 12/31/96 FL
48 ACMF97C1 Retail 02/01/07 1.450 12/31/96 NY
49 ACMF97C1 Industrial 06/01/07 1.350 11/30/96 MA
50 ACMF97C1 Multifamily 03/01/07 1.240 12/31/96 OK
51 ACMF97C1 Multifamily 03/01/07 1.540 12/31/96 NH
52 ACMF97C1 Multifamily 10/01/03 1.200 12/31/96 GA
53 ACMF97C1 Retail 09/01/06 1.480 12/31/96 WA
54 ACMF97C1 Multifamily 06/01/07 1.310 12/31/96 NE
55 ACMF97C1 Health Care 04/01/07 1.800 12/31/96 LA
56 ACMF97C1 Health Care 09/01/06 1.760 08/31/96 LA
57 ACMF97C1 Retail 04/01/17 1.420 12/31/96 ME
58 ACMF97C1 Office 03/01/07 1.270 12/31/96 ME
59 ACMF97C1 Office 02/01/07 1.400 12/31/96 CA
60 ACMF97C1 Office 12/01/06 2.020 12/31/96 NY
61 ACMF97C1 Lodging 12/01/06 1.830 09/30/96 CA
62 ACMF97C1 Retail 05/01/07 1.290 12/31/96 CT
63 ACMF97C1 Retail 09/01/01 1.490 06/30/96 DE
64 ACMF97C1 Multifamily 12/01/06 1.240 12/31/96 GA
65 ACMF97C1 Multifamily 01/01/07 1.180 12/31/96 WA
66 ACMF97C1 Multifamily 10/01/06 1.520 12/31/96 WA
67 ACMF97C1 Retail 05/01/07 1.440 12/31/96 TX
68 ACMF97C1 Self Storag 03/01/07 1.690 12/31/96 UT
69 ACMF97C1 Multifamily 11/01/06 1.210 12/31/96 TX
70 ACMF97C1 Multifamily 08/01/06 1.390 12/31/96 NY
71 ACMF97C1 Retail 10/01/06 1.380 12/31/96 LA
72 ACMF97C1 Retail 10/01/06 1.370 12/31/96 TX
73 ACMF97C1 Multifamily 03/01/07 1.560 12/31/96 NH
74 ACMF97C1 Retail 01/01/07 1.440 12/31/96 VA
75 ACMF97C1 Industrial 01/01/07 1.320 12/31/96 CO
76 ACMF97C1 Multifamily 04/01/07 1.420 12/31/96 TX
77 ACMF97C1 Retail 09/01/06 1.710 06/30/96 TX
78 ACMF97C1 Multifamily 03/01/06 1.420 12/31/96 TN
79 ACMF97C1 Multifamily 04/01/07 1.610 12/31/96 TX
80 ACMF97C1 Multifamily 04/01/07 1.250 12/31/96 SC
81 ACMF97C1 Multifamily 01/01/07 1.290 12/31/96 TX
82 ACMF97C1 Retail 09/01/06 1.620 06/30/96 TX
83 ACMF97C1 Multifamily 08/01/06 1.170 12/31/96 GA
84 ACMF97C1 Retail 03/01/07 1.290 NY
85 ACMF97C1 Industrial 03/01/07 1.300 12/31/96 CA
86 ACMF97C1 Multifamily 05/01/07 1.220 12/31/96 TX
87 ACMF97C1 Multifamily 12/01/03 1.210 12/31/96 TX
88 ACMF97C1 Multifamily 04/01/07 1.240 12/31/96 TX
89 ACMF97C1 Retail 05/01/07 1.250 12/31/96 FL
90 ACMF97C1 Lodging 02/01/17 1.570 11/30/96 OR
91 ACMF97C1 Multifamily 04/01/07 1.300 12/31/96 TX
92 ACMF97C1 Multifamily 03/01/07 1.650 12/31/96 NH
93 ACMF97C1 Industrial 11/01/06 1.440 12/31/96 WA
94 ACMF97C1 Office 04/30/07 1.310 12/31/96 GA
95 ACMF97C1 Office 01/01/07 1.300 12/31/96 TX
96 ACMF97C1 Retail 09/01/06 1.350 12/31/96 NY
97 ACMF97C1 Multifamily 02/01/07 1.290 12/31/96 FL
* NOI and DSCR, if available and reportable under the terms of
the trust agreement, are based on information obtained from the
related borrower, and no other party to the agreement shall be held
liable for the accuracy or methodology used to determine such figures.
Ending Loan
Disclosure Principal Note Scheduled PrepaymentStatus
Control # Balance Rate P&I Prepayment Date Code (1)
1 22,369,653 8.670% 178,448 0
2 18,198,229 8.970% 146,249 0
3 16,998,229 8.500% 279,067 0
4 14,896,807 8.530% 115,579 0
5 12,515,770 8.530% 97,151 0
6 11,900,459 8.490% 91,877 0
7 11,709,896 8.450% 90,314 0
8 11,671,350 8.530% 90,597 0
9 10,402,315 8.870% 93,595 0
10 10,224,897 8.500% 78,814 0
11 10,161,841 9.150% 86,946 0
12 9,631,899 8.380% 73,381 0
13 9,376,827 8.660% 77,116 0
14 9,337,080 8.530% 72,478 0
15 9,125,595 9.050% 74,357 0
16 8,559,105 8.590% 66,560 0
17 8,429,597 8.290% 63,812 0
18 8,398,696 8.050% 62,667 0
19 8,382,330 8.460% 64,581 0
20 8,299,747 9.360% 72,143 0
21 8,240,071 8.590% 64,079 0
22 7,592,169 8.500% 58,822 0
23 6,832,080 8.830% 57,931 0
24 6,943,936 8.290% 52,566 0
25 6,772,208 8.465% 53,449 0
26 6,531,415 8.290% 49,443 0
27 6,278,372 9.300% 54,170 0
28 5,987,492 9.280% 49,491 0
29 5,934,974 9.300% 49,330 0
30 5,391,218 9.161% 46,083 0
31 5,380,200 8.310% 42,853 0
32 5,196,721 9.010% 44,010 0
33 5,036,134 8.370% 42,011 0
34 5,019,608 9.360% 43,631 0
35 4,511,116 8.150% 36,856 0
36 4,479,828 9.060% 37,949 0
37 4,471,638 9.080% 38,011 0
38 4,423,053 8.660% 34,723 0
39 4,351,950 8.700% 37,755 0
40 4,316,461 8.680% 35,557 0
41 4,242,560 8.370% 33,323 0
42 3,981,921 9.010% 33,595 0
43 3,898,707 8.650% 30,598 0
44 3,858,934 9.250% 32,702 0
45 3,834,613 8.820% 31,919 0
46 3,814,559 9.620% 33,959 0
47 3,685,757 8.350% 28,247 0
48 3,476,640 8.730% 28,727 0
49 3,529,460 9.250% 29,082 0
50 3,297,370 8.290% 24,961 0
51 3,284,718 8.290% 25,301 0
52 3,278,468 8.780% 26,032 0
53 3,189,743 9.125% 27,341 0
54 3,192,229 8.480% 25,185 0
55 3,186,351 9.360% 27,648 0
56 3,150,546 9.190% 27,144 0
57 2,989,960 9.060% 26,673 0
58 2,984,379 9.280% 25,754 0
59 2,980,621 8.930% 25,032 0
60 2,956,898 8.724% 26,462 0
61 2,820,904 8.950% 24,394 0
62 2,790,742 9.525% 24,512 0
63 2,772,161 9.150% 23,786 0
64 2,759,801 8.730% 24,708 0
65 2,735,658 8.260% 20,679 0
66 2,720,826 8.750% 22,609 0
67 2,576,170 9.330% 22,280 0
68 2,485,727 8.720% 20,503 0
69 2,477,120 9.050% 21,066 0
70 2,227,541 9.125% 21,529 0
71 2,180,079 9.720% 19,559 0
72 2,098,901 9.260% 18,167 0
73 2,090,275 8.290% 16,101 0
74 1,984,337 8.590% 16,226 0
75 1,935,574 8.940% 16,284 0
76 1,731,408 8.470% 13,976 0
77 1,665,553 8.790% 13,899 0
78 1,567,689 7.950% 12,296 0
79 1,552,297 8.470% 12,530 0
80 1,520,746 8.970% 12,238 0
81 1,514,966 8.490% 12,013 0
82 1,487,631 8.790% 12,414 0
83 1,489,147 9.130% 12,210 0
84 1,442,248 9.120% 12,288 0
85 1,427,305 9.102% 12,143 0
86 1,365,955 9.010% 11,286 0
87 1,297,139 9.019% 10,478 0
88 1,296,396 9.000% 10,460 0
89 1,245,912 9.590% 11,000 0
90 1,139,581 10.332% 11,352 0
91 1,139,590 8.740% 9,406 0
92 1,094,906 8.290% 8,434 0
93 1,011,595 9.010% 8,575 0
94 996,629 9.410% 8,674 0 B
95 972,744 8.935% 8,181 0
96 940,896 9.375% 8,218 0
97 863,943 8.470% 6,988 0
478,515,487 0.000% 0 0
(1) LegenA. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Specially Serviced Loan Detail
Specially
Beginning Serviced
Disclosure Scheduled Interest Maturity Property Status
Control # Balance Rate Date Type Code(1) Comments
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Modified Loan Detail
Disclosure ModificatioModification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Realized Loss Detail
Beginning
Dist. Disclosure Appraisal Appraisal Scheduled Gross
Date Control # Date Value Balance Proceeds
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
0 0 0 0.00 0.00 0.00
Current Tot 0 0 0.00 0.00 0.00
Cumulative 0 0 0.00 0.00 0.00
Gross
Proceeds Net Proceeds
as a % of Aggregate Net as a % of
Dist. Scheduled LiquidationLiquidatioScheduled Realized
Date Principal Expenses * Proceeds Balance Loss
0 0.00
0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
0 0 0.00 0.00 0 0.00
Current Tot 0 0.00 0.00 0 0.00
Cumulative 0 0.00 0.00 0 0.00
* Aggregate liquidation expenses also include outstanding P&I
advances and unpaid servicing fees, unpaid trustee fees, etc..
