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: January 19, 1999
(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
January 19, 1999 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
22.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on January
19, 1999.
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
CORPORATION, REGISTRANT
By: s/d Daniel B. Kirby
Daniel B. Kirby
Senior Vice President
By: s/d Tom Bauer
Tom Bauer
Vice President
Date: January 19, 1999
EXHIBIT INDEX
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
22.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on January
19, 1999
ABN AMRO
LaSalle National Bank
Administrator:
Jack Lally (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
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: 01/19/99
Prior Payment: 12/17/98
Record Date: 12/31/98
WAC: 8.782794%
WAMM: 91
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-1 147,300,000.00 122,785,584.46 411,214.98
03215YAA8 1000.000000000 833.574911473 2.791683503
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 455,570,618.46 0.00
03215YBA7 1000.000000000 948.937346920 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
480,085,034.00 455,570,618.46 411,214.98
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 122,374,369.48
03215YAA8 0.000000000 0.000000000 830.783227970
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 0.00 455,159,403.48
03215YBA7 0.000000000 0.000000000 948.080800786
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 0.00 455,159,403.48
Total P&I Payme 3,669,579.36
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 688,622.49 0.00 6.73000000%
03215YAA8 4.674965988 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 571,707.13 0.00 1.50591046%
03215YBA7 1.190845558 0.000000000 1.50514887%
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 70,328.40 310.72 7.00000000%
03215YAS9 5.859218594 0.025886788 Fixed
R-III 0.00 0.00
03215YAZ3 0.000000000 0.000000000
3,258,364.38 310.72
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
II A-1 147,300,000.00 122,785,584.46 411,214.98
None 1000.000000000 833.574911473 2.791683503
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
480,085,034.00 455,570,618.46 411,214.98
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
II A-1 0.00 0.00 122,374,369.48
None 0.000000000 0.000000000 830.783227970
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 0.00 455,159,403.48
Total P&I Payment 3,669,579.36
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
II A-1 878,112.00 0.00 8.58190643%
None 5.961384929 0.000000000 8.58145743%
II A-2 286,063.54 0.00 8.58190643%
None 7.151588500 0.000000000 8.58145743%
II A-3 1,012,364.59 0.00 8.58190643%
None 7.151588677 0.000000000 8.58145743%
II B 171,666.73 0.00 8.58190643%
None 7.151588485 0.000000000 8.58145743%
II C 85,833.37 0.00 8.58190643%
None 7.151588902 0.000000000 8.58145743%
II D 154,502.92 0.00 8.58190643%
None 7.151588595 0.000000000 8.58145743%
II E 188,837.70 0.00 8.58190643%
None 7.151588714 0.000000000 8.58145743%
II F 68,662.41 0.00 8.58190643%
None 7.151589418 0.000000000 8.58145743%
II G 223,172.48 0.00 8.58190643%
None 7.151588797 0.000000000 8.58145743%
II H 34,334.77 0.00 8.58190643%
None 7.151587169 0.000000000 8.58145743%
II J 51,498.59 0.00 8.58190643%
None 7.151588668 0.000000000 8.58145743%
II K 17,163.81 0.00 8.58190643%
None 7.151587500 0.000000000 8.58145743%
II L 86,151.47 310.71 8.58190643%
None 7.177474462 0.025885955 8.58145743%
R-II 0.00 0.00
03215YAX8 0.000000000 0.000000000
3,258,364.38 310.71
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC I Regular Inte480,085,034.00 455,570,618.46 411,214.98
None 1000.000000000 948.937346920 0.856546134
R-I 0.00 0.00 0.00
03215YAV2 1000.000000000 0.000000000 0.000000000
480,085,034.00 455,570,618.46 411,214.98
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 0.00 455,159,403.48
None 0.000000000 0.000000000 948.080800786
R-I 0.00 0.00 0.00
03215YAV2 0.000000000 0.000000000 0.000000000
0.00 0.00 455,159,403.48
Total P&I Payment 3,669,579.36
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
REMIC I Regular Inte3,258,364.38 310.66 8.58190643%
None 6.787056770 0.000647094 8.58145743%
R-I 0.00 0.00
03215YAV2 0.000000000 0.000000000
3,258,364.38 310.66
Other Related Information
Amount of Available Funds allocable to principal:
Principal Distribution Amount 411,214.98
P&I Advances made by: Beginning Current
Unreimbursed Period
Servicer 59,076.23 82,861.99
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 59,076.23 82,861.99
P&I Advances made by: Ending
Reimbursed Unreimbursed
Servicer 59,076.23 82,861.99
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 59,076.23 82,861.99
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 26,115.48
Current Period Trustee Fees 2,847.32
Current Period Special Servicing Fe 508.21
Retained Interest 47,302.42
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 76,773.43
Remaining Current
Prior Unreimbursed Interest
Interest Interest Shortfall
Class Shortfall Shortfall Allocation
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 702.72 396.10 (310.70)
0.00 ##
#REF!
#REF! 0.00
#REF! 0.00
Class #REF! 0.00
A-1 #REF! 0.000000%
A-2 #REF! 0.000000%
A-3 #REF! 0.000000%
X #REF! 0.000000%
B #REF! 0.000000%
C #REF! 0.000000%
D #REF! 0.000000%
E #REF! 0.000000%
F #REF! 0.000000%
G #REF! 0.000000%
H #REF! 0.000000%
J #REF! 0.000000%
K #REF! 0.000000%
L #REF! 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-1 122,785,584.46 1.851906% 189,489.51
X-A-2 40,000,000.00 1.401906% 46,730.21
X-A-3 141,558,000.00 1.391906% 164,196.24
X-B 24,004,000.00 1.341906% 26,842.60
X-C 12,002,000.00 1.311906% 13,121.25
X-D 21,604,000.00 1.261906% 22,718.52
X-E 26,405,000.00 1.141906% 25,126.70
X-F 9,601,000.00 0.941906% 7,536.04
X-G 31,206,000.00 1.581906% 41,137.48
X-H 4,801,000.00 1.581906% 6,328.94
X-J 7,201,000.00 1.581906% 9,492.76
X-K 2,400,000.00 1.581906% 3,163.81
X-L 12,003,034.00 1.581906% 15,823.06
Total 455,570,618.46 0.00 571,707.12
Current
Component Component
Interest Interest
Component Distributed Shortfall
X-A-1 189,489.51 0.00
X-A-2 46,730.21 0.00
X-A-3 164,196.24 0.00
X-B 26,842.60 0.00
X-C 13,121.25 0.00
X-D 22,718.52 0.00
X-E 25,126.70 0.00
X-F 7,536.04 0.00
X-G 41,137.48 0.00
X-H 6,328.94 0.00
X-J 9,492.76 0.00
X-K 3,163.81 0.00
X-L 15,823.06 0.00
Total 571,707.12 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 96
Current Outstanding Principal Balance 455,159,402.99
Current Number of Specially Serviced Loans 0
Current Outstanding Principal Balance of Specially Serviced Loa 0.00
Percent of Specially Serviced Loans (per Current Number of Loan 0.0000%
Percent of Specially Serviced Loans (per Current Outstanding Pr 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 REO 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 Current
Principal Principal
Current Balance as a %Balance as a %
Principal of Specially of Total Pool
Specially Serviced Loan Status Balance Serviced LoansBalance
1) Request for waiver of Prepayment 0.00 0.00 0.00
2) Payment Default 0.00 0.00 0.00
3) Request for Loan Modification or 0.00 0.00 0.00
4) Loans with Borrower Bankruptcy 0.00 0.00 0.00
5) Loans in Process of Foreclosure 0.00 0.00 0.00
6) Loans now REO Property 0.00 0.00 0.00
7) Loans Paid Off 0.00 0.00 0.00
8) Loans Returned to Master Service 0.00 0.00 0.00
Total 0.00 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 5 4,709,026
1.03%
$1,000,000 to $2,000,000 1927,474,086
6.04%
$2,000,000 to $3,000,000 1743,811,450
9.63%
$3,000,000 to $4,000,000 1551,940,317
11.41%
$4,000,000 to $5,000,000 940,142,415
8.82%
$5,000,000 to $6,000,000 527,517,631
6.05%
$6,000,000 to $7,000,000 532,888,872
7.23%
$7,000,000 to $8,000,000 1 7,507,032
1.65%
$8,000,000 to $9,000,000 649,715,470
10.92%
$9,000,000 to $10,000,000 437,027,895
8.14%
$10,000,000 to $11,000,000 330,238,271
6.64%
$11,000,000 to $12,000,000 334,910,765
7.67%
$12,000,000 to $13,000,000 112,399,197
2.72%
$13,000,000 to $14,000,000 0 0
0.00%
$14,000,000 to $15,000,000 114,733,263
3.24%
$15,000,000 to $16,000,000 0 0
0.00%
$16,000,000 to $17,000,000 0 0
0.00%
$17,000,000 to $18,000,000 0 0
0.00%
$18,000,000 to $19,000,000 118,058,394
3.97%
$20,000,000 & Above 122,085,318
4.85%
Total 96455,159,403
100.00%
Average Scheduled Balance is 4,741,244
Maximum Scheduled Balance is 22,085,318
Minimum Scheduled Balance is 848,925
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 47 234,717,277 51.57%
Retail 23 113,978,028 25.04%
Office 10 44,866,913 9.86%
Lodging 5 21,242,197 4.67%
Industrial 6 17,743,654 3.90%
Health Care 3 16,358,049 3.59%
Mixed Use 1 3,808,795 0.84%
Self Storage 1 2,444,490 0.54%
Total 96 455,159,403 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based
on
Interest Rate of Loans Balance
Balance
8.000%orless 1 1,535,559
0.34%
8.000%to8.125% 1 8,292,237
1.82%
8.125%to8.250% 1 4,405,227
0.97%
8.250%to8.375% 1252,053,492
11.44%
8.375%to8.500% 1274,184,625
16.30%
8.500%to8.625% 766,519,194
14.61%
8.625%to8.750% 1263,237,600
13.89%
8.750%to9.000% 1356,342,106
12.38%
9.000%to9.125% 1443,971,757
9.66%
9.125%to9.500% 1873,620,617
16.17%
9.500%to9.625% 3 7,735,948
1.70%
9.625%to9.750% 1 2,147,757
0.47%
9.750%to10.000% 0 0
0.00%
10.000%to10.250% 0 0
0.00%
10.250%& Above 1 1,113,283
0.24%
Total 96455,159,403
100.00%
W/Avg Mortgage Interest Rate is
8.7469%
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 91,042,556 20.00%
Florida 8 55,816,004 12.26%
Oklahoma 6 46,836,165 10.29%
Georgia 8 37,588,528 8.26%
Virginia 4 33,377,828 7.33%
New York 8 30,594,158 6.72%
California 4 16,318,702 3.59%
Minnesota 2 15,934,904 3.50%
District of Columbia 2 13,117,690 2.88%
Massachusetts 2 9,682,516 2.13%
Michigan 1 9,528,708 2.09%
Washington 4 9,510,969 2.09%
Delaware 2 9,403,697 2.07%
Colorado 2 8,606,567 1.89%
Louisiana 3 8,386,107 1.84%
Connecticut 2 6,522,095 1.43%
New Hampshire 3 6,383,280 1.40%
Utah 2 6,363,797 1.40%
Maine 2 5,859,542 1.29%
Missouri 1 5,285,870 1.16%
Kansas 1 5,112,206 1.12%
New Jersey 1 4,400,905 0.97%
Arkansas 1 4,247,104 0.93%
Wisconsin 1 4,179,632 0.92%
Arizona 1 3,757,119 0.83%
Nebraska 1 3,147,894 0.69%
Tennessee 1 1,535,559 0.34%
South Carolina 1 1,506,017 0.33%
Oregon 1 1,113,283 0.24%
Total 96 455,159,403 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 0 0 0.00%
1+ to 2 years 96 455,159,403 100.00%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or more 0 0 0.00%
Total 96 455,159,403 100.00%
Weighted Average Seasoning is 1.5
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Amortizing Balloon 96 455,159,403 100.00%
Total 96 455,159,403 100.00%
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 1 6,702,547 1.47%
25 to 36 months 2 14,498,093 3.19%
37 to 48 months 0 0 0.00%
49 to 60 months 8 65,114,754 14.31%
61 to 120 months 82 354,690,501 77.93%
121 to 180 months 0 0 0.00%
181 to 240 months 3 14,153,508 3.11%
Total 96 455,159,403 100.00%
Weighted Average Months to Maturity 91
Distribution of DSCR
Debt Service Number Scheduled Based
on
Coverage Ratio (1) of Loans Balance
Balance
1.000orless 422,420,758
4.93%
1.001to 1.125 312,835,102
2.82%
1.126to 1.250 639,771,463
8.74%
1.251to 1.375 858,810,525
12.92%
1.376to 1.500 1157,305,575
12.59%
1.501to 1.625 955,046,413
12.09%
1.626to 1.750 212,974,346
2.85%
1.751to 1.875 1 6,702,547
1.47%
1.876to 2.000 619,479,750
4.28%
2.001to 2.125 1 1,461,973
0.32%
2.126to 2.250 2 5,164,023
1.13%
2.251to 2.375 1 2,062,290
0.45%
2.376to 2.500 1 3,240,742
0.71%
2.501to 2.625 1 4,247,104
0.93%
2.626& above 518,886,740
4.15%
Unknown 35134,750,052
29.61%
Total 96455,159,403
100.00%
Weighted Average Debt Service Coverage Ratio is 1.585
(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 calculation.
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 1 18,058,394 3.97%
2 Years or More 94 435,681,241 95.72%
Unknown 1 1,419,768 0.31%
Total 96 455,159,403 100.00%
DistributioDelinq 1 Month Delinq 2 Months Delinq 3+ Months
Date # Balance # Balance # Balance
01/19/99 0 0 2 6,837,647 0 0
0.00% 0.000% 2.08% 1.501% 0.00% 0.000%
12/17/98 2 6,844,990 0 0 0 0
2.08% 1.501% 0.00% 0.000% 0.00% 0.000%
11/17/98 1 2,442,058 0 0 0 0
1.04% 0.535% 0.00% 0.000% 0.00% 0.000%
10/19/98 1 2,444,687 0 0 0 0
1.03% 0.518% 0.00% 0.000% 0.00% 0.000%
09/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
08/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
07/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/18/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
03/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
02/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/20/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
12/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
11/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
10/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
Foreclosure
Distributio/Bankruptcy REO Modifications
Date # Balance # Balance # Balance
01/19/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
12/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
11/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
10/19/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
09/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
08/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
07/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/18/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
03/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
02/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/20/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
12/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
11/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
10/17/97 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
DistributioPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
01/19/99 0 0 8.7828% 8.5819%
0.00% 0.000%
12/17/98 0 0 8.7446% 8.5456%
0.00% 0.000%
11/17/98 0 0 8.7828% 8.5820%
0.00% 0.000%
10/19/98 1 15,018,315 8.7369% 8.5025%
1.03% 3.183%
09/17/98 0 0 8.7737% 8.5373%
0.00% 0.000%
08/17/98 0 0 8.7737% 8.5368%
0.00% 0.000%
07/17/98 0 0 8.7367% 8.5013%
0.00% 0.000%
06/17/98 0 0 8.7735% 8.5360%
0.00% 0.000%
05/18/98 0 0 8.7366% 8.5005%
0.00% 0.000%
04/17/98 0 0 8.7733% 8.5352%
0.00% 0.000%
03/17/98 0 0 8.6628% 8.4296%
0.00% 0.000%
02/17/98 0 0 8.7732% 8.5344%
0.00% 0.000%
01/20/98 0 0 8.7731% 8.5340%
0.00% 0.000%
12/17/97 0 0 8.7363% 8.4986%
0.00% 0.000%
11/17/97 0 0 8.7730% 8.5332%
0.00% 0.000%
10/17/97 0 0 8.7329% 8.4946%
0.00% 0.000%
Delinquent Loan Detail
Outstanding
Disclosure Paid Current OutstandinProperty
Doc Thru P&I P&I Protection
Control # Date Advance Advances**Advances
37 10/01/98 38,010.66 113,605.44 0.00
63 12/01/98 23,785.77 23,785.77 0.00
69 10/01/98 21,065.56 62,960.51 0.00
Total 0 82,861.99 200,351.72 0.00
Special
Disclosure Advance Servicer
Doc DescriptionTransfer ForeclosurBankruptcy REO
Control # (1) Date Date Date Date
37 2
63 B
69 2 36041
Total 0 0 0 0 0
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
0
0
** 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
1ACMF97C1 Retail 12/01/06 1.520 12/31/97 VA
2ACMF97C1 Retail 05/01/07 1.260 12/31/97 OK
3ACMF97C1 Office 05/01/04 1.872 12/31/97 CA
4ACMF97C1 Retail 11/01/06 1.590 12/31/97 TX
5ACMF97C1 Multifamily 08/01/03 1.360 12/31/97 FL
6ACMF97C1 Multifamily 01/01/02 12/31/97 TX
7ACMF97C1 Multifamily 09/01/03 1.290 12/31/97 FL
8ACMF97C1 Multifamily 08/01/03 1.410 12/31/97 FL
9ACMF97C1 Health Care 03/01/17 4.170 12/31/97 NY
10ACMF97C1 Multifamily 05/01/07 TX
11ACMF97C1 Office 01/01/07 1.180 12/31/97 MN
12ACMF97C1 Multifamily 06/01/07 1.170 12/31/97 MI
13ACMF97C1 Office 01/01/07 1.700 12/31/97 CA
14ACMF97C1 Multifamily 08/01/03 1.400 12/31/97 FL
15ACMF97C1 Multifamily 07/01/06 0.920 12/31/97 GA
16ACMF97C1 Multifamily 04/01/07 TX
17ACMF97C1 Multifamily 03/01/07 OK
18ACMF97C1 Multifamily 04/01/06 1.230 12/31/97 GA
19ACMF97C1 Multifamily 12/01/03 1.380 12/31/97 TX
20ACMF97C1 Lodging 02/01/07 1.440 12/31/97 DC
21ACMF97C1 Multifamily 04/01/07 TX
22ACMF97C1 Multifamily 09/01/03 1.180 12/31/97 GA
23ACMF97C1 Retail 09/01/00 1.770 12/31/97 CO
24ACMF97C1 Multifamily 03/01/07 OK
25ACMF97C1 Multifamily 04/01/07 DE
26ACMF97C1 Multifamily 03/01/07 OK
27ACMF97C1 Industrial 05/01/07 MA
28ACMF97C1 Office 05/01/07 1.000 12/31/97 MN
29ACMF97C1 Multifamily 09/01/06 1.090 12/31/97 NY
30ACMF97C1 Retail 03/01/07 0.880 12/31/97 FL
31ACMF97C1 Multifamily 04/01/07 MO
32ACMF97C1 Office 12/01/06 1.540 12/31/97 KS
33ACMF97C1 Multifamily 12/01/06 1.490 12/31/97 VA
34ACMF97C1 Lodging 02/01/07 1.990 12/31/97 DC
35ACMF97C1 Multifamily 12/01/06 1.430 12/31/97 VA
36ACMF97C1 Retail 04/01/07 TX
37ACMF97C1 Retail 02/01/04 1.940 12/31/97 NJ
38ACMF97C1 Multifamily 11/01/06 1.350 12/31/97 GA
39ACMF97C1 Lodging 01/01/07 2.570 12/31/97 AR
40ACMF97C1 Multifamily 01/01/07 1.450 12/31/97 TX
41ACMF97C1 Retail 12/01/06 1.560 12/31/97 WI
42ACMF97C1 Office 04/01/07 UT
43ACMF97C1 Multifamily 10/01/06 OK
44ACMF97C1 Mixed Use 10/01/06 1.020 12/31/97 NY
45ACMF97C1 Retail 02/01/07 1.940 12/31/97 CT
46ACMF97C1 Industrial 10/01/06 1.700 12/31/97 AZ
47ACMF97C1 Multifamily 05/01/06 1.270 12/31/97 FL
48ACMF97C1 Retail 02/01/07 1.960 12/31/97 NY
49ACMF97C1 Industrial 06/01/07 MA
50ACMF97C1 Multifamily 03/01/07 OK
51ACMF97C1 Multifamily 03/01/07 2.460 12/31/97 NH
52ACMF97C1 Multifamily 10/01/03 GA
53ACMF97C1 Retail 09/01/06 1.340 12/31/97 WA
54ACMF97C1 Multifamily 06/01/07 1.120 12/31/97 NE
55ACMF97C1 Health Care 04/01/07 LA
56ACMF97C1 Health Care 09/01/06 LA
57ACMF97C1 Retail 04/01/17 1.590 12/31/97 ME
58ACMF97C1 Office 03/01/07 1.270 12/31/97 ME
59ACMF97C1 Office 02/01/07 1.510 12/31/97 CA
60ACMF97C1 Office 12/01/06 4.280 12/31/97 NY
61ACMF97C1 Lodging 12/01/06 3.340 12/31/97 CA
62ACMF97C1 Retail 05/01/07 CT
63ACMF97C1 Retail 09/01/01 2.140 12/31/97 DE
64ACMF97C1 Multifamily 12/01/06 1.330 12/31/97 GA
65ACMF97C1 Multifamily 01/01/07 WA
66ACMF97C1 Multifamily 10/01/06 WA
67ACMF97C1 Retail 05/01/07 1.240 12/31/97 TX
68ACMF97C1 Self Storag 03/01/07 UT
69ACMF97C1 Multifamily 11/01/06 2.180 12/31/97 TX
70ACMF97C1 Multifamily 08/01/06 1.490 12/31/97 NY
71ACMF97C1 Retail 10/01/06 1.000 12/31/97 LA
72ACMF97C1 Retail 10/01/06 TX
73ACMF97C1 Multifamily 03/01/07 2.260 12/31/97 NH
74ACMF97C1 Retail 01/01/07 1.890 12/31/97 VA
75ACMF97C1 Industrial 01/01/07 1.150 12/31/97 CO
76ACMF97C1 Multifamily 04/01/07 TX
77ACMF97C1 Retail 09/01/06 2.850 12/31/97 TX
78ACMF97C1 Multifamily 03/01/06 1.390 12/31/97 TN
79ACMF97C1 Multifamily 04/01/07 TX
80ACMF97C1 Multifamily 04/01/07 SC
81ACMF97C1 Multifamily 01/01/07 2.650 12/31/97 TX
82ACMF97C1 Retail 09/01/06 2.080 12/31/97 TX
83ACMF97C1 Multifamily 08/01/06 1.470 12/31/97 GA
84ACMF97C1 Retail 03/01/07 NY
85ACMF97C1 Industrial 03/01/07 CA
86ACMF97C1 Multifamily 05/01/07 TX
87ACMF97C1 Multifamily 12/01/03 TX
88ACMF97C1 Multifamily 04/01/07 1.460 12/31/97 TX
89ACMF97C1 Retail 05/01/07 FL
90ACMF97C1 Lodging 02/01/17 1.540 12/31/97 OR
91ACMF97C1 Multifamily 04/01/07 1.620 12/31/97 TX
92ACMF97C1 Multifamily 03/01/07 NH
93ACMF97C1 Industrial 11/01/06 1.940 12/31/97 WA
94ACMF97C1 Office 04/30/07 GA
95ACMF97C1 Office 01/01/07 TX
96ACMF97C1 Retail 09/01/06 NY
97ACMF97C1 Multifamily 02/01/07 1.550 12/31/97 FL
0 0 0 01/00/00 0.000 01/00/00 0
* 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)
122,085,318 8.670% 178,448 0
218,058,394 8.970% 146,249 0
3 0 0.000% 0 0 09/22/98 5
414,733,263 8.530% 115,579 0
512,399,197 8.530% 97,151 0
611,770,812 8.490% 91,877 0
711,577,325 8.450% 90,314 0
811,562,629 8.530% 90,597 0
910,119,699 8.870% 93,595 0
1010,117,088 8.500% 78,814 0
1110,001,484 9.150% 86,946 0
12 9,528,708 8.380% 73,381 0
13 9,217,227 8.660% 77,116 0
14 9,250,103 8.530% 72,478 0
15 9,031,857 9.050% 74,357 0
16 8,469,755 8.590% 66,560 0
17 8,335,575 8.290% 63,812 0
18 8,292,237 8.050% 62,667 0
19 8,289,771 8.460% 64,581 0
20 8,174,083 9.360% 72,143 0
21 8,154,051 8.590% 64,079 0
22 7,507,032 8.500% 58,822 0
23 6,702,547 8.830% 57,931 0
24 6,866,484 8.290% 52,566 0
25 6,676,416 8.465% 53,449 0
26 6,458,564 8.290% 49,443 0
27 6,184,860 9.300% 54,170 0
28 5,933,420 9.280% 49,491 0
29 5,878,412 9.300% 49,330 0
30 5,307,724 9.161% 46,083 0
31 5,285,870 8.310% 42,853 0
32 5,112,206 9.010% 44,010 0
33 4,937,084 8.370% 41,019 0
34 4,943,607 9.360% 43,631 0
35 4,405,227 8.150% 36,856 0
36 4,409,936 9.060% 37,949 0
37 4,400,905 9.080% 38,011 0 2
38 4,375,697 8.660% 34,723 0
39 4,247,104 8.700% 37,755 0
40 4,243,222 8.680% 35,557 0
41 4,179,632 8.370% 33,323 0
42 3,919,307 9.010% 33,595 0
43 3,856,556 8.650% 30,598 0
44 3,808,795 9.250% 32,702 0
45 3,771,458 8.820% 31,919 0
46 3,757,119 9.620% 33,959 0
47 3,641,910 8.350% 28,247 0
48 3,418,579 8.730% 28,727 0
49 3,497,656 9.250% 29,082 0
50 3,260,591 8.290% 24,961 0
51 3,240,742 8.290% 25,301 0
52 3,243,901 8.780% 26,032 0
53 3,137,460 9.125% 27,341 0
54 3,147,894 8.480% 25,185 0
55 3,138,935 9.360% 27,648 0
56 3,099,415 9.190% 27,144 0
57 2,920,526 9.060% 26,673 0
58 2,939,015 9.280% 25,754 0
59 2,932,361 8.930% 25,032 0
60 2,872,977 8.724% 26,462 0
61 2,764,120 8.950% 24,394 0
62 2,750,637 9.525% 24,512 0
63 2,727,281 9.150% 23,786 0 B
64 2,681,528 8.730% 24,708 0
65 2,704,501 8.260% 20,679 0
66 2,674,005 8.750% 22,609 0
67 2,537,982 9.330% 22,280 0
68 2,444,490 8.720% 20,503 0
69 2,436,742 9.050% 21,066 0 2
70 2,149,748 9.125% 21,529 0
71 2,147,757 9.720% 19,559 0
72 2,065,490 9.260% 18,167 0
73 2,062,290 8.290% 16,101 0
74 1,950,198 8.590% 16,226 0
75 1,904,020 8.940% 16,284 0
76 1,701,793 8.470% 13,976 0
77 1,636,827 8.790% 13,899 0
78 1,535,559 7.950% 12,296 0
79 1,525,745 8.470% 12,530 0
80 1,506,017 8.970% 12,238 0
81 1,493,117 8.490% 12,013 0
82 1,461,973 8.790% 12,414 0
83 1,474,235 9.130% 12,210 0
84 1,419,768 9.120% 12,288 0
85 1,404,995 9.102% 12,143 0
86 1,348,507 9.010% 11,286 0
87 1,284,797 9.019% 10,478 0
88 1,283,915 9.000% 10,460 0
89 1,228,192 9.590% 11,000 0
90 1,113,283 10.332% 11,352 0
91 1,120,898 8.740% 9,406 0
92 1,080,247 8.290% 8,434 0
93 995,003 9.010% 8,575 0
94 982,042 9.410% 8,674 0
95 956,874 8.935% 8,181 0
96 926,181 9.375% 8,218 0
97 848,925 8.470% 6,988 0
455,159,403 0.000% 0 0 01/00/00 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
000000000002,439,409.9 0.0905 39022Multifamily 2 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..
