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: August 14, 1997
(Date of earliest event reported)
Asset Securitization Corporation
Commercial Mortgage Pass-Through Certificates
Series 1997-D4
- -----------------------------------------------------------------------
(Exact Name of registrant as specified in its charter)
Delaware 33-49370-04 13-3672337
- ------------ ------------- ---------
(State or Other Juris- (Commission (I.R.S. Employer
diction of Incorporation) File Number) Identification Number)
Two World Financial Center, Building B, New York, New York 10281
- -------------------------------------------------------------------------
(Address of Principal Executive Office) (Zip Code)
Registrant's telephone number, including area code: 212-667-9300
----------
- -------------------------------------------------------------------------
This Document contains exactly 170 Pages.
The Exhibit Index is on Page 5.
<PAGE>
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-D4
issued pursuant to a Pooling and Servicing Agreement, dated as of March 27,
1997 (the "Pooling and Servicing Agreement"), by and among Asset Securitization
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.33-99502) (the "Registration Statement").
Capitalized terms used herein and not defined herein have the
same meanings ascribed to such terms in the Pooling and Servicing Agreement.
Pursuant to Section 3.22 of the Pooling and Servicing Agreement,
Servicer is filing this Current Report containing the August 14, 1997 monthly
distribution report prepared by the Trustee pursuant to Section 4.02(b)(i)
thereof.
This Current Report is being filed by the Servicer, in its
capacity as such under the Pooling and Servicing Agreement, on behalf of the
Registrant. The information 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.
<PAGE>
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
August 14, 1997
5.2 99 Comparative Financial Status
Report as of 8/11/97
Delinquent Loan Status Report as of
8/11/97
REO Status Report as of 8/11/97
Watch List as of 8/11/97
Historical Loan Modification Report
as of 8/11/97
Historical Loss Estimate Report as of
8/11/97
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION
CORPORATION, REGISTRANT
By: s/s Daniel B. Kirby
Daniel B. Kirby,
Senior Vice President
By: s/s Sean D. Reilly
Sean D. Reilly
Vice President
Date: August 22, 1997
<PAGE>
EXHIBIT INDEX
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
August 14, 1997
5.2 99 Comparative Financial Status
Report as of 8/11/97
Delinquent Loan Status Report as of
8/11/97
REO Status Report as of 8/11/97
Watch List as of 8/11/97
Historical Loan Modification Report
as of 8/11/97
Historical Loss Estimate Report as of
8/11/97
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
COMPARATIVE FINANCIAL
STATUS REPORT
as of 8/11/97
*Please see accompanying footnotes at
bottom of report
Loan Number City State
28011Atlanta GA
28012Gretna LA
28016Bellingham WA
28017Mar.D.Ry CA
28018Madison CT
28019Duluth GA
28020Grnd Blanc MI
28021Danvers MA
28024Costa Mes CA
28025Newp Bch CA
28026Ft. Wayne IN
28027San Ant TX
28028San Ant TX
28029Miami Bch FL
28030Silver Spr MD
28031Orlando FL
28032Jersey Cty NJ
28035McAllen TX
28036Barstow CA
28037Alexandr VA
28042Newark NJ
28044Las Vegas NV
28047Lincoln P MI
28048Trainer PA
28049Decatur GA
28050Ann Arb MI
28051Des Moin IA
28053Los Ang CA
28054Burlingam CA
28057Richmond VA
28059Baltimore MD
28061Mission V CA
28066Springfiel IL
28067Fort Coll CO
28069Burlington MA
28071Bellevue NE
28075Marathon FL
28076Providenc RI
28084Phoenix AZ
28085Logan OH
28086Castaic CA
28087Westminst CA
28088Bossier LA
28089West All WI
28090Boca Rat FL
28091Org Park FL
28092, 93 San Leand CA
28094McLean VA
28095Maumee OH
28096Nashville TN
28098Ber. Tws NJ
28099Ogden UT
28100Manchstr CT
28102Salt L Cty UT
28103,04 Junct Ave CA
28105Greensbor NC
28153Los Ange CA
28155Los Ange CA
28156Los Angel CA
28157Wdld Hills CA
28158,59 Herndon VA
28160Indianapls IN
28161Arvada CO
28162Perris CA
28163Houston TX
28167Yakima WA
28168, 69 Edison NJ
28171New Yrk NY
28172East Hav CT
28173City of In CA
28180Page AZ
28181Gainesvill FL
28182Van Nuys CA
28183Agoura Hl CA
28184Lancaster CA
28186Santa Rosa CA
28187Rahway NJ
28188Livingsto NJ
28189Tallahasse FL
28190Bennettsv SC
28191Nashville TN
28192,93 Kirkland WA
28194,95 Indianpol IN
28196Brooklyn NY
28198West Win NJ
28200Tucson AZ
28201,02 New York NY
28203Sth Kingst RI
28204Providen RI
28307East Hart CT
28309Cedar Spr MI
28310Richmond VA
28311Chesapek VA
28312Bluefield WV
28313Wythevil VA
28314Fredricbrg VA
28315Woodbr VA
28317Suitland MD
28318Grand Isl NE
28319Asheboro NC
28322Arvada CO
28324Belling WA
28325Detroit MI
28341Columbus OH
28328Derry NH
28330New York NY
28332,33 Liverm CA
28334Mor Val CA
28335Warwick RI
28340West Mif PA
28014,15 Los Ang CA
28022,23 Escondido CA
28038-01 Albany GA
28038-02 Cary NC
28038-03 Charlesto SC
28038-04 Columbia SC
28038-05 Durham NC
28038-06 Richmond VA
28038-07 Statesvill NC
28038-08 Wilmingt NC
28038-09 Charlotte MC
28038-10 Durham NC
28038-11 Raleigh NC
28038-12 Delry Bch FL
28038-13 Pittsford NY
28038-14 Jamestow MU
28038-15 Cananda NY
28038-16 Rochester NY
28040,41-01 Nrth Syr NY
28040,41-02 East Syrc NY
28062-01 Cambridge MA
28062-02 Cambridge MA
28062-03 Cambridge MA
28064,65 Manchstr CT
28072,73 Westmin MD
28077-01 Waltham MA
28077-02 Newton MA
28077-03 Newton MA
28077-04 Dedham MA
28077-05 Wstwood MA
28077-06 Dedham MA
28080-01 Sacramen CA
28080-02 Madera CA
28080-03 La Habra CA
28097-01 Euclid OH
28097-02 Cleveland OH
28097-03 Cleveland OH
28097-04 Brunswick OH
28097-05 Cleveland OH
28097-06 Cleveland OH
28097-07 Lakewood OH
28097-08 Clevelan OH
28151-01 Gran Hills CA
28151-02 Los Ang CA
28164-01 San Ant TX
28164-02 New York NY
28165-01 Los Ang CA
28165-02 Glendale CA
28170-01 Bend OR
28170-02 Cou D'Al ID
28170-03 Sedona AZ
28175-03 Shawnee KS
28175-06 Indepnden MO
28175-08 Blue Sprin MO
28175-07 Springfiel MO
28175-10 Riverton WY
28175-05 Kans City MO
28175-02 Kans City KS
28175-01 Osawato KS
28175-09 Powell WY
28175-04 Gard City KS
28174-01 Ft Smith AR
28174-02 Wst Mem AR
28174-03 Lakewood CO
28174-04 Craig CO
28174-05 Florence CO
28174-06 Ft Collins CO
28174-07 Burlingt CO
28174-08 Clifton CO
28174-09 Idaho Spr CO
28174-10 Great Fall MT
28174-11 Miles City MT
28174-12 Billings MT
28174-13 Havre MT
28174-14 Sidney MT
28174-15 Hastings NE
28174-16 Nrt Platte NE
28174-17 Grd Island NE
28174-18 Tulsa OK
28174-19 Okla City OK
28174-20 Broken A OK
28174-21 Memphis TN
28174-22 Houston TX
28174-23 Tyler TX
28174-24 Center TX
28174-25 Orange TX
28174-26 Cleveland TX
28174-27 Duncanvi TX
28174-28 Dallas TX
28174-29 Dallas TX
28174-30 NRich Hil TX
28174-31 Carrolton TX
28174-32 Carrollton TX
28174-33 Ft Worth TX
28174-34 Dallas TX
28174-35 Dallas TX
28174-36 Desoto TX
28174-37 Irving TX
28174-38 Dallas TX
28174-39 Austin TX
28174-40 Austin TX
28174-41 Dallas TX
28174-42 Carrolton TX
28174-43 El Paso TX
28174-44 Levelland TX
28174-45 Wichita F TX
28174-46 Friendswd TX
28174-47 Houston TX
28174-48 Pasadena TX
28174-49 Houston TX
28174-50 Tomball TX
28174-51 Amarillo TX
28174-52 Wichit F TX
28174-53 Dallas TX
28174-54 Vidor TX
28174-55 Arlington TX
28174-56 Monahans TX
28174-57 Plano TX
28174-58 Dallas TX
28174-59 Mesquite TX
28174-60 Vernal UT
28174-61 Richfield UT
28174-62 Ogden UT
28197-01 Greely CO
28197-02 Ft Collins CO
28316-01 Mishawak IN
28316-02 Mishawak IN
28316-03 South Bd IN
28316-04 South Bd IN
28316-05 Nashville IN
28316-06 South Bd IN
28316-07 South Bd IN
28316-08 South Bd IN
28316-09 South Bd IN
28316-10 South Bd IN
28316-11 South Bd IN
28338-01 Novia MI
28338-02 Blaine MN
28338-03 Margate FL
28338-04 Ft. Laud FL
28339-01 Brighton CO
28339-02 Greensboro NC
Loan Number Current ScPaid Thru Date
28011 1,486,160 08/11/97
2801211,832,402 08/11/97
28016 1,784,134 08/11/97
2801750,182,148 08/11/97
28018 6,704,555 08/11/97
28019 4,918,464 08/11/97
2802019,878,890 08/11/97
2802113,581,703 08/11/97
28024 4,043,633 08/11/97
28025 2,958,091 08/11/97
28026 2,775,992 08/11/97
28027 1,486,147 08/11/97
28028 1,337,533 08/11/97
28029 1,686,164 08/11/97
28030 4,513,011 08/11/97
28031 4,544,070 08/11/97
2803214,537,453 08/11/97
28035 1,766,845 08/11/97
28036 2,207,210 08/11/97
2803714,673,463 08/11/97
2804234,270,093 08/11/97
28044 2,183,158 08/11/97
28047 5,881,037 08/11/97
28048 990,366 08/11/97
2804921,708,110 08/11/97
28050 3,926,139 08/11/97
28051 5,097,618 08/11/97
28053 4,110,690 08/11/97
28054 3,478,221 08/11/97
28057 2,982,247 08/11/97
28059 4,689,162 08/11/97
28061 1,688,722 08/11/97
2806613,918,695 08/11/97
28067 3,727,008 08/11/97
2806914,604,352 08/11/97
28071 2,137,133 08/11/97
28075 2,485,288 08/11/97
28076 4,450,605 08/11/97
28084 1,376,270 08/11/97
28085 1,952,313 08/11/97
28086 2,984,829 08/11/97
2808724,236,012 08/11/97
28088 3,765,861 08/11/97
28089 4,134,452 08/11/97
2809012,455,037 08/11/97
28091 4,066,689 08/11/97
28092, 93 24,901,640 08/11/97
28094 2,906,902 08/11/97
28095 1,909,276 08/11/97
28096 2,281,213 08/11/97
28098 5,968,444 08/11/97
28099 2,180,361 08/11/97
28100 5,058,286 08/11/97
28102 2,083,614 08/11/97
28103,04 32,887,722 08/11/97
28105 2,790,644 08/11/97
28153 4,669,439 08/11/97
28155 4,503,200 08/11/97
28156 2,631,293 08/11/97
28157 2,667,689 08/11/97
28158,59 13,432,686 08/11/97
28160 1,939,562 08/11/97
28161 2,885,538 08/11/97
28162 3,358,111 08/11/97
28163 1,892,884 08/11/97
28167 1,006,120 08/11/97
28168, 69 2,168,338 08/11/97
28171 6,466,413 08/11/97
28172 1,490,079 08/11/97
2817332,945,369 08/11/97
28180 1,192,855 08/11/97
28181 3,911,145 08/11/97
28182 1,863,339 08/11/97
28183 3,337,325 08/11/97
2818425,281,341 08/11/97
28186 2,838,783 08/11/97
28187 3,104,236 08/11/97
28188 681,418 08/11/97
2818922,913,741 08/11/97
28190 1,420,986 08/11/97
28191 1,931,368 08/11/97
28192,93 5,399,114 08/11/97
28194,95 41,550,243 08/11/97
28196 1,531,748 08/11/97
2819827,929,236 08/11/97
2820017,283,713 08/11/97
28201,02 65,578,328 08/11/97
28203 1,192,160 08/11/97
28204 3,930,343 08/11/97
28307 5,876,426 08/11/97
28309 1,493,598 08/11/97
28310 473,446 08/11/97
28311 522,238 08/11/97
28312 604,263 08/11/97
28313 991,947 08/11/97
28314 1,565,273 08/11/97
28315 2,106,907 08/11/97
2831710,453,573 08/11/97
2831819,156,017 08/11/97
2831912,473,940 08/11/97
28322 3,974,919 08/11/97
28324 8,283,384 08/11/97
28325 2,791,121 08/11/97
28341 9,626,549 08/11/97
28328 9,005,534 08/11/97
28330 8,966,713 08/11/97
28332,33 6,040,542 08/11/97
28334 8,017,168 08/11/97
28335 4,983,168 08/11/97
2834020,963,842 08/11/97
28014,15 1,767,292 08/11/97
28022,23 3,450,934 08/11/97
28038-01 2,192,455 08/11/97
28038-02 3,911,919 08/11/97
28038-03 3,166,262 08/11/97
28038-04 3,344,329 08/11/97
28038-05 3,110,616 08/11/97
28038-06 4,345,959 08/11/97
28038-07 2,498,509 08/11/97
28038-08 3,522,397 08/11/97
28038-09 2,326,006 08/11/97
28038-10 6,054,293 08/11/97
28038-11 2,760,045 08/11/97
28038-12 7,350,847 08/11/97
28038-13 4,479,509 08/11/97
28038-14 2,982,630 08/11/97
28038-15 1,341,070 08/11/97
28038-16 2,259,231 08/11/97
28040,41-01 4,954,810 08/11/97
28040,41-02 6,568,004 08/11/97
28062-01 20,336,086 08/11/97
28062-02 19,662,613 08/11/97
28062-03 29,431,433 08/11/97
28064,65 12,226,579 08/11/97
28072,73 5,501,127 08/11/97
28077-01 17,596,006 08/11/97
28077-02 6,907,807 08/11/97
28077-03 19,424,341 08/11/97
28077-04 3,079,301 08/11/97
28077-05 7,629,518 08/11/97
28077-06 14,097,425 08/11/97
28080-01 11,410,539 08/11/97
28080-02 1,393,413 08/11/97
28080-03 15,808,232 08/11/97
28097-01 472,920 08/11/97
28097-02 593,284 08/11/97
28097-03 935,595 08/11/97
28097-04 508,773 08/11/97
28097-05 1,085,837 08/11/97
28097-06 1,569,000 08/11/97
28097-07 1,650,097 08/11/97
28097-08 1,720,949 08/11/97
28151-01 3,246,278 08/11/97
28151-02 2,458,956 08/11/97
28164-01 11,923,535 08/11/97
28164-02 3,408,257 08/11/97
28165-01 2,864,212 08/11/97
28165-02 2,712,525 08/11/97
28170-01 7,965,454 08/11/97
28170-02 11,847,369 08/11/97
28170-03 7,070,247 08/11/97
28175-03 668,277 08/11/97
28175-06 888,891 08/11/97
28175-08 403,388 08/11/97
28175-07 356,086 08/11/97
28175-10 353,816 08/11/97
28175-05 301,973 08/11/97
28175-02 287,972 08/11/97
28175-01 206,613 08/11/97
28175-09 161,961 08/11/97
28175-04 155,149 08/11/97
28174-01 111,726 08/11/97
28174-02 563,285 08/11/97
28174-03 1,196,400 08/11/97
28174-04 242,073 08/11/97
28174-05 260,694 08/11/97
28174-06 1,038,121 08/11/97
28174-07 135,002 08/11/97
28174-08 949,671 08/11/97
28174-09 330,523 08/11/97
28174-10 600,527 08/11/97
28174-11 512,078 08/11/97
28174-12 521,388 08/11/97
28174-13 1,624,683 08/11/97
28174-14 1,429,162 08/11/97
28174-15 260,694 08/11/97
28174-16 363,110 08/11/97
28174-17 279,315 08/11/97
28174-18 716,909 08/11/97
28174-19 386,386 08/11/97
28174-20 1,103,295 08/11/97
28174-21 400,352 08/11/97
28174-22 2,523,146 08/11/97
28174-23 1,159,158 08/11/97
28174-24 772,772 08/11/97
28174-25 1,215,021 08/11/97
28174-26 1,056,742 08/11/97
28174-27 870,532 08/11/97
28174-28 1,163,813 08/11/97
28174-29 758,806 08/11/97
28174-30 1,820,203 08/11/97
28174-31 1,703,822 08/11/97
28174-32 162,934 08/11/97
28174-33 716,909 08/11/97
28174-34 437,594 08/11/97
28174-35 479,491 08/11/97
28174-36 507,422 08/11/97
28174-37 791,393 08/11/97
28174-38 498,112 08/11/97
28174-39 372,420 08/11/97
28174-40 1,103,295 08/11/97
28174-41 1,703,822 08/11/97
28174-42 1,201,055 08/11/97
28174-43 237,418 08/11/97
28174-44 162,934 08/11/97
28174-45 363,110 08/11/97
28174-46 405,007 08/11/97
28174-47 507,422 08/11/97
28174-48 446,904 08/11/97
28174-49 358,454 08/11/97
28174-50 1,047,432 08/11/97
28174-51 418,973 08/11/97
28174-52 498,112 08/11/97
28174-53 600,527 08/11/97
28174-54 498,112 08/11/97
28174-55 400,352 08/11/97
28174-56 1,294,160 08/11/97
28174-57 1,903,998 08/11/97
28174-58 498,112 08/11/97
28174-59 1,820,203 08/11/97
28174-60 367,765 08/11/97
28174-61 190,865 08/11/97
28174-62 488,801 08/11/97
28197-01 11,368,934 08/11/97
28197-02 10,073,794 08/11/97
28316-01 1,869,663 08/11/97
28316-02 3,436,464 08/11/97
28316-03 2,245,211 08/11/97
28316-04 1,992,826 08/11/97
28316-05 1,742,461 08/11/97
28316-06 1,653,622 08/11/97
28316-07 1,324,513 08/11/97
28316-08 2,869,105 08/11/97
28316-09 1,538,535 08/11/97
28316-10 1,045,880 08/11/97
28316-11 472,463 08/11/97
28338-01 5,716,345 08/11/97
28338-02 8,658,089 08/11/97
28338-03 12,639,473 08/11/97
28338-04 6,415,009 08/11/97
28339-01 31,394,692 08/11/97
28339-02 31,419,818 08/11/97
Total: 1,397,603,344
Loan Number ProspectusAnnual Debt Service
28011 112 151,055.40
28012 35 1,357,163.04
28016 105 185,425.80
28017 7 5,214,641.76
28018 44 733,764.84
28019 57 523,735.92
28020 24 1,872,675.12
28021 31 1,312,580.64
28024 68 406,022.64
28025 82 302,794.92
28026 86 276,925.44
28027 113 142,764.00
28028 117 128,487.60
28029 108 172,595.16
28030 63 442,601.40
28031 61 516,340.08
28032 28 1,621,309.80
28035 107 159,122.28
28036 93 216,422.64
28037 27 1,782,039.96
28042 10 3,284,958.96
28044 95 216,687.36
28047 50 581,428.32
28048 121 111,307.80
28049 20 2,137,415.40
28050 71 393,244.80
28051 55 606,457.08
28053 66 395,797.56
28054 76 343,874.76
28057 81 301,371.48
28059 60 470,812.08
28061 109 162,209.40
28066 30 1,499,180.52
28067 75 370,882.32
28069 29 1,325,701.92
28071 97 214,924.80
28075 91 251,758.92
28076 64 467,600.28
28084 116 140,386.00
28085 99 204,336.24
28086 80 321,818.16
28087 18 2,459,464.20
28088 73 437,937.12
28089 65 387,162.12
28090 33 1,183,802.28
28091 67 465,053.16
28092, 93 17 2,187,715.08
28094 83 295,457.28
28095 102 217,741.56
28096 92 260,158.80
28098 48 601,758.12
28099 94 237,357.84
28100 56 576,472.32
28102 98 243,185.40
28103,04 12 3,070,191.48
28105 88 262,413.84
28153 59 568,115.52
28155 62 547,889.76
28156 90 320,140.92
28157 89 324,569.04
28158,59 32 1,387,338.72
28160 100 193,974.00
28161 84 305,014.68
28162 78 346,275.84
28163 103 174,343.68
28167 120 96,806.64
28168, 69 96 210,946.20
28171 45 611,866.92
28172 114 164,506.20
28173 5-1 3,060,656.28
28180 118 137,915.28
28181 72 404,656.68
28182 104 192,172.08
28183 79 336,806.52
28184 5-2 2,348,660.76
28186 85 282,335.88
28187 74-1 313,536.24
28188 74-2 68,825.04
28189 19 2,319,960.00
28190 115 160,290.00
28191 101 192,088.68
28192,93 54 532,122.96
28194,95 9 4,272,911.04
28196 110 150,482.88
28198 15 2,541,061.44
28200 25 1,592,681.28
28201,02 3 6,240,614.88
28203 119 132,351.84
28204 70 445,493.28
28307 49 581,115.96
28309 111 143,971.80
28310 46-6 50,583.48
28311 46-5 55,796.52
28312 46-4 64,560.12
28313 46-3 105,980.76
28314 46-2 167,235.60
28315 46-1 225,104.40
28317 37 993,446.04
28318 13-1 1,786,293.00
28319 13-2 1,195,081.00
28322 69 406,284.12
28324 42 762,311.28
28325 87 279,672.72
28341 38 1,055,225.52
28328 39 808,298.40
28330 40 895,264.44
28332,33 47 602,315.88
28334 43 842,944.56
28335 58 487,592.04
28340 22 2,022,211.68
28014,15 106 165,931.80
28022,23 77 356,063.40
28038-01 6-15 225,647.31
28038-02 6-5 402,614.37
28038-03 6-8 325,871.37
28038-04 6-7 344,198.06
28038-05 6-9 320,144.28
28038-06 6-4 447,285.66
28038-07 6-12 257,146.30
28038-08 6-6 362,524.74
28038-09 6-13 239,392.33
28038-10 6-2 623,107.30
28038-11 6-11 284,063.62
28038-12 6-1 756,548.48
28038-13 6-3 461,060.68
28038-14 6-10 306,971.98
28038-15 6-16 138,022.85
28038-16 6-14 232,519.82
28040,41-01 36-2 556,030.35
28040,41-02 36-1 737,063.49
28062-01 1-2 1,881,092.56
28062-02 1-3 1,818,796.22
28062-03 1-1 2,722,414.26
28064,65 34 1,195,971.84
28072,73 53 547,874.04
28077-01 2-2 1,560,521.04
28077-02 2-5 612,626.42
28077-03 2-1 1,722,668.93
28077-04 2-6 273,091.18
28077-05 2-4 676,632.17
28077-06 2-3 1,250,245.57
28080-01 14-2 969,097.06
28080-02 14-3 118,342.60
28080-03 14-1 1,342,593.10
28097-01 41-8 46,494.48
28097-02 41-6 58,327.91
28097-03 41-5 91,981.85
28097-04 41-7 50,019.33
28097-05 41-4 106,752.66
28097-06 41-3 154,254.24
28097-07 41-2 162,227.12
28097-08 41-1 169,192.90
28151-01 51-1 394,964.16
28151-02 51-2 299,173.20
28164-01 26-1 1,081,894.96
28164-02 26-2 309,251.96
28165-01 52-1 336,554.42
28165-02 52-2 318,730.66
28170-01 16-2 763,347.71
28170-02 16-1 1,135,360.57
28170-03 16-3 677,558.04
28175-03 8-27 62,713.91
28175-06 8-31 83,417.31
28175-08 8-45 37,855.62
28175-07 8-49 33,416.64
28175-10 8-50 33,203.57
28175-05 8-56 28,338.45
28175-02 8-59 27,024.51
28175-01 8-65 19,389.46
28175-09 8-67 15,199.07
28175-04 8-68 14,559.85
28174-01 8-71 10,780.75
28174-02 8-34 54,352.96
28174-03 8-10 115,443.89
28174-04 8-61 23,358.30
28174-05 8-58 25,155.09
28174-06 8-17 100,171.15
28174-07 8-69 13,026.74
28174-08 8-19 91,636.39
28174-09 8-52 31,893.06
28174-10 8-22 57,946.54
28174-11 8-33 49,411.78
28174-12 8-35 50,310.18
28174-13 8-5 156,770.10
28174-14 8-7 137,903.79
28174-15 8-62 25,155.09
28174-16 8-60 35,037.44
28174-17 8-63 26,951.88
28174-18 8-21 69,176.49
28174-19 8-53 37,283.43
28174-20 8-14 106,459.93
28174-21 8-46 38,631.03
28174-22 8-1 243,465.32
28174-23 8-13 111,850.30
28174-24 8-24 74,566.87
28174-25 8-12 117,240.88
28174-26 8-15 101,967.95
28174-27 8-23 84,000.03
28174-28 8-18 112,299.50
28174-29 8-28 73,219.27
28174-30 8-4 175,636.42
28174-31 8-6 164,406.47
28174-32 8-70 15,721.93
28174-33 8-25 69,176.49
28174-34 8-40 42,224.61
28174-35 8-38 46,267.39
28174-36 8-43 48,962.58
28174-37 8-26 76,363.66
28174-38 8-30 48,064.19
28174-39 8-54 35,935.84
28174-40 8-20 106,459.93
28174-41 8-8 164,406.47
28174-42 8-11 115,893.09
28174-43 8-64 22,909.10
28174-44 8-72 15,721.93
28174-45 8-55 35,037.44
28174-46 8-51 39,080.23
28174-47 8-39 48,962.58
28174-48 8-48 43,123.01
28174-49 8-57 34,588.25
28174-50 8-16 101,069.55
28174-51 8-44 40,428.82
28174-52 8-36 48,064.19
28174-53 8-29 57,946.54
28174-54 8-32 48,064.19
28174-55 8-47 38,631.03
28174-56 8-9 124,877.05
28174-57 8-2 183,721.98
28174-58 8-41 48,064.19
28174-59 8-3 175,636.42
28174-60 8-37 35,486.64
28174-61 8-66 18,417.12
28174-62 8-42 47,165.79
28197-01 21-1 1,011,367.55
28197-02 21-2 896,153.29
28316-01 23-5 186,405.63
28316-02 23-1 342,615.97
28316-03 23-3 223,847.80
28316-04 23-4 198,685.05
28316-05 23-6 173,723.61
28316-06 23-7 164,866.32
28316-07 23-9 132,054.10
28316-08 23-2 286,050.11
28316-09 23-8 153,392.11
28316-10 23-10 104,274.43
28316-11 23-11 47,104.66
28338-01 11-4 515,952.50
28338-02 11-2 781,471.91
28338-03 11-1 1,140,828.30
28338-04 11-3 579,013.36
28339-01 4-1 3,250,980.97
28339-02 4-2 3,253,582.79
Total: 137,394,925.13
Original Underwriting Information (1)
Basis Year
Loan Number Last PropeFinancial Info as of Date
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28092, 93 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28103,04 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28158,59 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28168, 69 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28201,02 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28332,33 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-01 N/A N/A
28040,41-02 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28175-03 N/A N/A
28175-06 N/A N/A
28175-08 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28175-05 N/A N/A
28175-02 N/A N/A
28175-01 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Original Underwriting Information (1)
Basis Year
Loan Number %
Occ
28011 100
28012 75
28016 100
28017 70
28018 98
28019 96
28020 94
28021 100
28024 100
28025 100
28026 96
28027 98
28028 99
28029 100
28030 100
28031 84
28032 97
28035 96
28036 96
28037 79
28042 90
28044 98
28047 100
28048 92
28049 95
28050 97
28051 95
28053 98
28054 99
28057 92
28059 100
28061 100
28066 100
28067 93
28069 100
28071 88
28075 75
28076 80
28084 76
28085 100
28086 72
28087 99
28088 58
28089 95
28090 97
28091 71
28092, 93 93
28094 95
28095 43
28096 66
28098 100
28099 92
28100 74
28102 61
28103,04 100
28105 96
28153 97
28155 93
28156 95
28157 88
28158,59 79
28160 92
28161 100
28162 94
28163 98
28167 98
28168, 69 78
28171 95
28172 67
28173 90
28180 66
28181 78
28182 88
28183 94
28184 97
28186 96
28187 100
28188 100
28189 91
28190 64
28191 95
28192,93 85
28194,95 74
28196 97
28198 100
28200 94
28201,02 95
28203 49
28204 68
28307 92
28309 95
28310 57
28311 68
28312 74
28313 66
28314 52
28315 82
28317 96
28318 96
28319 88
28322 100
28324 91
28325 100
28341 69
28328 94
28330 65
28332,33 91
28334 88
28335 100
28340 100
28014,15 92
28022,23 100
28038-01 80
28038-02 77
28038-03 79
28038-04 79
28038-05 81
28038-06 81
28038-07 57
28038-08 78
28038-09 70
28038-10 70
28038-11 78
28038-12 67
28038-13 80
28038-14 82
28038-15 53
28038-16 68
28040,41-01 68
28040,41-02 67
28062-01 97
28062-02 100
28062-03 100
28064,65 97
28072,73 100
28077-01 100
28077-02 98
28077-03 100
28077-04 84
28077-05 100
28077-06 100
28080-01 97
28080-02 84
28080-03 76
28097-01 98
28097-02 77
28097-03 100
28097-04 93
28097-05 87
28097-06 92
28097-07 99
28097-08 100
28151-01 94
28151-02 85
28164-01 87
28164-02 100
28165-01 94
28165-02 82
28170-01 100
28170-02 81
28170-03 99
28175-03 100
28175-06 100
28175-08 100
28175-07 100
28175-10 100
28175-05 100
28175-02 100
28175-01 100
28175-09 100
28175-04 100
28174-01 100
28174-02 100
28174-03 100
28174-04 47
28174-05 100
28174-06 100
28174-07 100
28174-08 25
28174-09 100
28174-10 100
28174-11 100
28174-12 100
28174-13 100
28174-14 100
28174-15 100
28174-16 100
28174-17 100
28174-18 57
28174-19 100
28174-20 100
28174-21 100
28174-22 100
28174-23 100
28174-24 100
28174-25 100
28174-26 100
28174-27 100
28174-28 100
28174-29 100
28174-30 100
28174-31 100
28174-32 100
28174-33 100
28174-34 100
28174-35 100
28174-36 100
28174-37 100
28174-38 100
28174-39 100
28174-40 100
28174-41 100
28174-42 100
28174-43 100
28174-44 100
28174-45 100
28174-46 100
28174-47 100
28174-48 100
28174-49 100
28174-50 100
28174-51 100
28174-52 100
28174-53 100
28174-54 100
28174-55 100
28174-56 100
28174-57 100
28174-58 100
28174-59 100
28174-60 100
28174-61 100
28174-62 100
28197-01 95
28197-02 94
28316-01 99
28316-02 93
28316-03 87
28316-04 100
28316-05 100
28316-06 100
28316-07 100
28316-08 100
28316-09 100
28316-10 88
28316-11 100
28338-01 99
28338-02 99
28338-03 95
28338-04 97
28339-01 100
28339-02 100
Average: 91
Original Underwriting Information (1)
Basis Year
Loan Number Total Revenue
28011 399,761
28012 5,865,212
28016 -
2801713,809,463
28018 6,509,722
28019 1,654,300
28020 4,446,669
28021 2,462,376
28024 815,898
28025 575,963
28026 799,520
28027 817,068
28028 591,280
28029 481,407
28030 1,084,151
28031 3,626,246
2803214,445,392
28035 608,284
28036 507,365
2803710,437,111
2804214,176,658
28044 577,440
28047 1,228,671
28048 -
28049 6,237,617
28050 936,799
28051 3,194,371
28053 1,125,490
28054 953,105
28057 613,990
28059 1,021,227
28061 574,846
28066 3,611,363
28067 1,340,624
28069 2,400,029
28071 428,437
28075 -
28076 1,408,821
28084 -
28085 417,516
28086 1,599,718
28087 5,149,579
28088 2,484,871
28089 -
28090 2,332,595
28091 3,816,678
28092, 93 5,020,231
28094 867,226
28095 971,757
28096 1,782,844
28098 1,447,312
28099 -
28100 2,514,541
28102 856,520
28103,04 5,536,538
28105 -
28153 -
28155 -
28156 -
28157 -
28158,59 4,751,847
28160 718,811
28161 828,792
28162 671,580
28163 419,034
28167 -
28168, 69 674,150
28171 1,295,352
28172 1,235,753
28173 7,900,763
28180 695,921
28181 1,808,956
28182 475,752
28183 607,611
28184 5,330,578
28186 682,005
28187 717,109
28188 161,869
28189 5,645,883
28190 651,354
28191 465,211
28192,93 1,260,194
28194,95 25,091,637
28196 394,638
28198 4,117,237
28200 2,822,772
28201,02 14,920,353
28203 1,466,035
28204 2,861,320
28307 1,602,791
28309 -
28310 383,676
28311 366,364
28312 503,494
28313 602,681
28314 1,210,130
28315 839,297
28317 2,620,472
28318 3,899,100
28319 2,839,829
28322 1,155,403
28324 1,231,047
28325 573,071
28341 8,060,498
28328 1,995,716
28330 5,949,357
28332,33 2,648,048
28334 1,728,110
28335 905,226
28340 4,742,083
28014,15 423,986
28022,23 690,435
28038-01 1,161,927
28038-02 1,804,122
28038-03 1,593,041
28038-04 1,735,530
28038-05 1,510,499
28038-06 1,958,938
28038-07 1,437,880
28038-08 1,618,452
28038-09 1,302,010
28038-10 2,655,245
28038-11 1,449,397
28038-12 4,534,388
28038-13 2,437,316
28038-14 1,479,074
28038-15 780,079
28038-16 1,314,506
28040,41-01 4,089,219
28040,41-02 4,646,338
28062-01 5,122,557
28062-02 5,113,002
28062-03 7,012,817
28064,65 2,364,932
28072,73 988,108
28077-01 4,415,133
28077-02 1,497,638
28077-03 5,097,003
28077-04 655,347
28077-05 2,115,423
28077-06 3,573,753
28080-01 2,527,438
28080-02 360,630
28080-03 4,128,373
28097-01 363,516
28097-02 158,475
28097-03 205,021
28097-04 213,377
28097-05 301,183
28097-06 397,169
28097-07 429,318
28097-08 353,535
28151-01 4,010,962
28151-02 5,336,412
28164-01 2,912,537
28164-02 784,301
28165-01 3,144,790
28165-02 3,070,188
28170-01 1,818,681
28170-02 2,779,423
28170-03 1,918,277
28175-03 88,151
28175-06 149,907
28175-08 70,903
28175-07 56,904
28175-10 54,464
28175-05 49,281
28175-02 38,640
28175-01 34,064
28175-09 24,137
28175-04 46,816
28174-01 104,546
28174-02 96,656
28174-03 246,958
28174-04 43,090
28174-05 38,750
28174-06 164,352
28174-07 19,575
28174-08 203,754
28174-09 43,444
28174-10 126,362
28174-11 147,144
28174-12 121,979
28174-13 220,827
28174-14 206,029
28174-15 37,101
28174-16 70,698
28174-17 68,134
28174-18 146,398
28174-19 94,229
28174-20 208,433
28174-21 120,853
28174-22 340,992
28174-23 153,178
28174-24 101,853
28174-25 175,430
28174-26 138,659
28174-27 152,582
28174-28 200,665
28174-29 182,564
28174-30 236,998
28174-31 243,067
28174-32 72,934
28174-33 118,571
28174-34 58,127
28174-35 66,956
28174-36 91,455
28174-37 139,198
28174-38 124,604
28174-39 106,180
28174-40 201,772
28174-41 238,086
28174-42 196,575
28174-43 45,875
28174-44 159,413
28174-45 91,626
28174-46 78,145
28174-47 152,449
28174-48 88,864
28174-49 187,306
28174-50 147,875
28174-51 74,217
28174-52 69,676
28174-53 77,769
28174-54 69,687
28174-55 93,189
28174-56 173,138
28174-57 252,478
28174-58 100,125
28174-59 234,284
28174-60 55,091
28174-61 54,675
28174-62 119,890
28197-01 2,130,160
28197-02 1,950,391
28316-01 476,292
28316-02 902,757
28316-03 521,319
28316-04 270,230
28316-05 376,035
28316-06 278,649
28316-07 276,623
28316-08 691,083
28316-09 410,804
28316-10 361,613
28316-11 112,248
28338-01 1,272,317
28338-02 2,144,362
28338-03 3,040,269
28338-04 1,391,438
28339-01 4,030,471
28339-02 4,027,029
Total: 422,358,100
Original Underwriting Information (1)
Basis Year
Loan Number $
NOI (4)
DSCR
28011 242,308 1.60
28012 2,262,123 1.67
28016 241,763 1.30
28017 7,324,895 1.40
28018 1,220,672 1.66
28019 1,220,207 2.33
28020 2,771,116 1.48
28021 1,937,684 1.48
28024 602,751 1.48
28025 442,985 1.46
28026 443,179 1.60
28027 314,458 2.20
28028 259,694 2.02
28029 248,904 1.44
28030 680,620 1.54
28031 957,215 1.85
28032 2,500,846 1.54
28035 289,926 1.82
28036 370,815 1.71
28037 3,982,652 2.23
28042 7,074,917 2.15
28044 345,638 1.60
28047 897,307 1.54
28048 151,985 1.37
28049 3,550,330 1.66
28050 600,005 1.53
28051 1,257,123 2.07
28053 609,158 1.54
28054 538,220 1.57
28057 452,472 1.50
28059 766,837 1.63
28061 331,321 2.04
28066 2,311,839 1.54
28067 634,033 1.71
28069 1,839,022 1.39
28071 314,123 1.46
28075 432,613 1.72
28076 843,520 1.80
28084 185,014 1.32
28085 320,761 1.57
28086 546,058 1.70
28087 3,352,220 1.36
28088 1,019,897 2.33
28089 510,560 1.32
28090 1,672,705 1.41
28091 844,393 1.82
28092, 93 3,219,783 1.47
28094 482,215 1.63
28095 348,034 1.60
28096 489,327 1.88
28098 1,053,569 1.75
28099 428,916 1.81
28100 972,029 1.69
28102 351,161 1.44
28103,04 4,669,489 1.52
28105 397,783 1.52
28153 1,225,780 2.16
28155 995,845 1.82
28156 576,977 1.80
28157 622,004 1.92
28158,59 2,261,537 1.63
28160 280,358 1.45
28161 569,448 1.87
28162 492,965 1.42
28163 234,953 1.32
28167 133,449 1.38
28168, 69 403,012 1.91
28171 919,609 1.50
28172 332,761 2.02
28173 5,571,650 1.82
28180 263,907 1.91
28181 683,181 1.69
28182 313,149 1.63
28183 465,456 1.38
28184 4,122,150 1.76
28186 510,610 1.81
28187 439,321 1.40
28188 109,301 1.59
28189 3,775,966 1.63
28190 254,926 1.59
28191 262,175 1.36
28192,93 850,080 1.60
28194,95 7,323,945 1.71
28196 211,858 1.41
28198 3,249,803 1.28
28200 - -
28201,02 9,442,321 1.51
28203 364,366 2.75
28204 831,713 1.87
28307 866,507 1.49
28309 306,161 2.13
28310 62,445 1.23
28311 81,712 1.46
28312 176,382 2.73
28313 182,527 1.72
28314 257,732 1.54
28315 375,708 1.68
28317 1,372,206 1.38
28318 2,512,568 1.41
28319 1,792,033 1.50
28322 816,675 2.01
28324 1,022,662 1.34
28325 393,530 1.41
28341 2,050,842 1.94
28328 1,201,359 1.49
28330 1,788,398 2.00
28332,33 1,003,438 1.67
28334 1,197,445 1.42
28335 675,101 1.38
28340 2,692,929 1.33
28014,15 241,334 1.45
28022,23 507,664 1.43
28038-01 318,818 1.41
28038-02 737,848 1.83
28038-03 564,503 1.73
28038-04 656,315 1.91
28038-05 549,407 1.72
28038-06 872,067 1.95
28038-07 419,139 1.63
28038-08 619,227 1.71
28038-09 379,091 1.58
28038-10 1,197,701 1.92
28038-11 589,238 2.07
28038-12 1,226,029 1.62
28038-13 732,733 1.59
28038-14 514,568 1.68
28038-15 253,321 1.84
28038-16 412,955 1.78
28040,41-01 992,046 1.78
28040,41-02 1,364,743 1.85
28062-01 3,002,213 1.60
28062-02 2,805,624 1.54
28062-03 4,294,941 1.58
28064,65 1,710,402 1.43
28072,73 792,110 1.45
28077-01 2,423,022 1.55
28077-02 876,328 1.43
28077-03 2,863,071 1.66
28077-04 357,867 1.31
28077-05 1,299,184 1.92
28077-06 1,415,876 1.43
28080-01 1,887,308 1.95
28080-02 251,798 2.13
28080-03 2,863,896 2.13
28097-01 183,602 3.95
28097-02 115,407 1.98
28097-03 159,197 1.73
28097-04 138,810 2.78
28097-05 201,025 1.88
28097-06 310,532 2.01
28097-07 311,168 1.92
28097-08 283,852 1.68
28151-01 755,349 1.91
28151-02 579,341 1.94
28164-01 1,490,823 1.38
28164-02 524,060 1.69
28165-01 628,229 1.87
28165-02 508,172 1.59
28170-01 1,194,616 1.56
28170-02 1,790,400 1.58
28170-03 1,271,268 1.88
28175-03 86,727 1.38
28175-06 114,138 1.37
28175-08 53,065 1.40
28175-07 46,906 1.40
28175-10 47,046 1.42
28175-05 40,020 1.41
28175-02 37,581 1.39
28175-01 27,075 1.40
28175-09 21,828 1.44
28175-04 35,303 2.42
28174-01 26,146 2.43
28174-02 73,620 1.35
28174-03 159,915 1.39
28174-04 33,030 1.41
28174-05 33,998 1.35
28174-06 132,538 1.32
28174-07 19,033 1.46
28174-08 134,180 1.46
28174-09 42,287 1.33
28174-10 80,339 1.39
28174-11 69,528 1.41
28174-12 68,363 1.36
28174-13 219,865 1.40
28174-14 181,760 1.32
28174-15 36,270 1.44
28174-16 48,696 1.39
28174-17 38,576 1.43
28174-18 109,449 1.58
28174-19 51,921 1.39
28174-20 148,985 1.40
28174-21 55,771 1.44
28174-22 334,378 1.37
28174-23 151,415 1.35
28174-24 99,724 1.34
28174-25 169,220 1.44
28174-26 135,831 1.33
28174-27 112,981 1.35
28174-28 148,105 1.32
28174-29 100,284 1.37
28174-30 234,008 1.33
28174-31 239,792 1.46
28174-32 30,054 1.91
28174-33 104,569 1.51
28174-34 56,722 1.34
28174-35 65,510 1.42
28174-36 65,882 1.35
28174-37 101,803 1.33
28174-38 88,482 1.84
28174-39 50,297 1.40
28174-40 147,736 1.39
28174-41 222,253 1.35
28174-42 153,021 1.32
28174-43 31,106 1.36
28174-44 38,427 2.44
28174-45 50,280 1.44
28174-46 52,573 1.35
28174-47 68,759 1.40
28174-48 59,471 1.38
28174-49 90,330 2.61
28174-50 144,427 1.43
28174-51 73,369 1.81
28174-52 68,259 1.42
28174-53 77,408 1.34
28174-54 66,957 1.39
28174-55 53,102 1.37
28174-56 172,258 1.38
28174-57 241,968 1.32
28174-58 73,860 1.54
28174-59 231,321 1.32
28174-60 51,127 1.44
28174-61 27,486 1.49
28174-62 65,492 1.39
28197-01 1,500,513 1.48
28197-02 1,367,176 1.53
28316-01 263,865 1.42
28316-02 584,140 1.70
28316-03 357,039 1.60
28316-04 262,123 1.32
28316-05 257,058 1.48
28316-06 241,303 1.46
28316-07 194,473 1.47
28316-08 434,793 1.52
28316-09 238,489 1.55
28316-10 180,811 1.73
28316-11 71,332 1.51
28338-01 783,587 1.52
28338-02 1,259,903 1.61
28338-03 1,609,324 1.41
28338-04 846,912 1.46
28339-01 3,990,166 1.23
28339-02 3,986,759 1.23
Total: 216,744,136
Annex A - Prospectus DSCR
(Based on Net Cash Flow)
Loan Number Net Cash F DSCR
28011 225,380 1.49
28012 1,968,862 1.45
28016 238,638 1.29
28017 6,988,912 1.34
28018 1,198,172 1.63
28019 1,031,245 1.97
28020 2,609,116 1.39
28021 1,838,495 1.40
28024 554,722 1.37
28025 405,156 1.34
28026 404,049 1.46
28027 259,458 1.82
28028 219,944 1.71
28029 221,943 1.29
28030 597,708 1.35
28031 775,903 1.50
28032 2,438,346 1.50
28035 254,801 1.60
28036 329,292 1.52
28037 3,202,733 1.80
28042 5,696,922 1.73
28044 313,138 1.45
28047 756,843 1.30
28048 148,925 1.34
28049 3,013,893 1.41
28050 539,408 1.37
28051 902,477 1.49
28053 501,160 1.27
28054 430,187 1.25
28057 396,719 1.32
28059 671,165 1.46
28061 258,217 1.59
28066 2,016,656 1.35
28067 472,947 1.28
28069 1,749,446 1.32
28071 272,222 1.27
28075 421,763 1.68
28076 747,494 1.60
28084 181,239 1.29
28085 257,128 1.26
28086 466,037 1.45
28087 3,231,686 1.31
28088 895,653 2.05
28089 500,560 1.29
28090 1,531,551 1.29
28091 653,559 1.41
28092, 93 3,042,855 1.39
28094 396,672 1.34
28095 396,622 1.82
28096 400,185 1.54
28098 822,583 1.37
28099 410,916 1.73
28100 846,302 1.47
28102 393,990 1.62
28103,04 3,896,063 1.27
28105 391,758 1.49
28153 1,162,780 2.05
28155 936,445 1.71
28156 547,277 1.71
28157 547,004 1.69
28158,59 2,023,945 1.46
28160 247,108 1.27
28161 420,633 1.38
28162 440,806 1.27
28163 222,741 1.28
28167 127,749 1.32
28168, 69 306,281 1.45
28171 910,609 1.49
28172 270,973 1.65
28173 5,278,174 1.72
28180 229,111 1.66
28181 592,733 1.46
28182 258,165 1.34
28183 420,948 1.25
28184 3,869,254 1.65
28186 466,964 1.65
28187 393,993 1.26
28188 99,391 1.44
28189 3,136,126 1.35
28190 222,358 1.39
28191 247,108 1.29
28192,93 724,085 1.36
28194,95 6,069,363 1.42
28196 196,444 1.31
28198 3,126,553 1.23
28200 2,007,184 1.26
28201,02 8,203,972 1.31
28203 291,064 2.20
28204 688,647 1.55
28307 803,007 1.38
28309 295,361 2.05
28310 43,261 0.86
28311 63,394 1.14
28312 151,207 2.34
28313 152,393 1.44
28314 197,225 1.18
28315 333,743 1.48
28317 1,271,350 1.28
28318 2,292,714 1.28
28319 1,627,922 1.36
28322 682,914 1.68
28324 940,229 1.23
28325 359,797 1.29
28341 1,647,817 1.56
28328 1,089,076 1.35
28330 1,409,196 1.58
28332,33 871,036 1.45
28334 1,070,887 1.27
28335 617,768 1.27
28340 2,469,772 1.22
28014,15 223,334 1.35
28022,23 438,786 1.23
28038-01 260,722 1.16
28038-02 647,642 1.61
28038-03 484,851 1.49
28038-04 569,539 1.65
28038-05 473,882 1.48
28038-06 774,120 1.73
28038-07 347,245 1.35
28038-08 538,304 1.48
28038-09 313,990 1.31
28038-10 1,064,939 1.71
28038-11 516,768 1.82
28038-12 999,310 1.32
28038-13 610,867 1.32
28038-14 440,614 1.44
28038-15 214,317 1.55
28038-16 347,230 1.49
28040,41-01 787,585 1.42
28040,41-02 1,132,426 1.54
28062-01 2,533,428 1.35
28062-02 2,486,120 1.37
28062-03 3,942,900 1.45
28064,65 1,575,724 1.32
28072,73 762,755 1.39
28077-01 2,065,531 1.32
28077-02 704,687 1.15
28077-03 2,476,062 1.44
28077-04 282,981 1.04
28077-05 1,180,106 1.74
28077-06 1,960,171 1.57
28080-01 1,764,570 1.82
28080-02 200,465 1.69
28080-03 2,667,562 1.99
28097-01 135,670 2.92
28097-02 82,659 1.42
28097-03 135,859 1.48
28097-04 97,686 1.95
28097-05 142,805 1.34
28097-06 221,590 1.44
28097-07 224,080 1.38
28097-08 207,771 1.23
28151-01 725,649 1.84
28151-02 540,641 1.81
28164-01 1,347,823 1.25
28164-02 498,563 1.61
28165-01 603,479 1.79
28165-02 484,672 1.52
28170-01 1,075,297 1.41
28170-02 1,632,730 1.44
28170-03 1,177,316 1.74
28175-03 79,528 1.27
28175-06 105,748 1.27
28175-08 47,994 1.27
28175-07 42,381 1.27
28175-10 42,095 1.27
28175-05 35,917 1.27
28175-02 34,251 1.27
28175-01 24,623 1.27
28175-09 19,272 1.27
28175-04 18,453 1.27
28174-01 13,146 1.22
28174-02 67,028 1.23
28174-03 142,306 1.23
28174-04 29,054 1.24
28174-05 31,000 1.23
28174-06 123,875 1.24
28174-07 15,941 1.22
28174-08 113,139 1.23
28174-09 39,398 1.24
28174-10 71,663 1.24
28174-11 60,779 1.23
28174-12 62,213 1.24
28174-13 193,469 1.23
28174-14 170,499 1.24
28174-15 30,850 1.23
28174-16 43,198 1.23
28174-17 33,364 1.24
28174-18 85,158 1.23
28174-19 45,819 1.23
28174-20 131,528 1.24
28174-21 47,937 1.24
28174-22 300,311 1.23
28174-23 138,199 1.24
28174-24 92,294 1.24
28174-25 144,702 1.23
28174-26 125,775 1.23
28174-27 103,814 1.24
28174-28 138,623 1.23
28174-29 90,592 1.24
28174-30 216,897 1.23
28174-31 202,676 1.23
28174-32 19,343 1.23
28174-33 85,522 1.24
28174-34 52,050 1.23
28174-35 57,148 1.24
28174-36 60,242 1.23
28174-37 94,387 1.24
28174-38 59,492 1.24
28174-39 44,463 1.24
28174-40 131,313 1.23
28174-41 202,919 1.23
28174-42 143,166 1.24
28174-43 28,436 1.24
28174-44 19,420 1.24
28174-45 43,362 1.24
28174-46 46,878 1.20
28174-47 60,165 1.23
28174-48 53,141 1.23
28174-49 42,502 1.23
28174-50 124,588 1.23
28174-51 50,113 1.24
28174-52 59,865 1.25
28174-53 71,503 1.23
28174-54 59,190 1.23
28174-55 46,608 1.21
28174-56 154,110 1.23
28174-57 227,064 1.24
28174-58 60,056 1.25
28174-59 217,051 1.24
28174-60 43,800 1.23
28174-61 22,955 1.25
28174-62 59,024 1.25
28197-01 1,428,513 1.41
28197-02 1,305,176 1.46
28316-01 239,865 1.29
28316-02 429,099 1.25
28316-03 284,754 1.27
28316-04 240,469 1.21
28316-05 221,196 1.27
28316-06 217,965 1.32
28316-07 180,192 1.36
28316-08 393,913 1.38
28316-09 212,056 1.68
28316-10 151,199 1.45
28316-11 63,965 1.36
28338-01 768,937 1.49
28338-02 1,231,303 1.58
28338-03 1,577,074 1.38
28338-04 831,212 1.44
28339-01 3,990,166 1.23
28339-02 3,986,759 1.23
Total: 195,736,894
Prior Full Year Operating Information as of 1995 (1)
Last Prop Financial Info as of Date
28011 N/A 12/31/95
28012 N/A 12/31/95
28016 N/A 12/31/95
28017 N/A 12/31/95
28018 N/A 12/31/95
28019 N/A 12/31/95
28020 N/A 12/31/95
28021 N/A 12/31/95
28024 N/A 12/31/95
28025 N/A 12/31/95
28026 N/A 12/31/95
28027 N/A 12/31/95
28028 N/A 12/31/95
28029 N/A 12/31/95
28030 N/A 12/31/95
28031 N/A 12/31/95
28032 N/A 12/31/95
28035 N/A 12/31/95
28036 N/A 12/31/95
28037 N/A 12/31/95
28042 N/A 12/31/95
28044 N/A 12/31/95
28047 N/A 12/31/95
28048 N/A 12/31/95
28049 N/A 12/31/95
28050 N/A 12/31/95
28051 N/A 12/31/95
28053 N/A 12/31/95
28054 N/A 12/31/95
28057 N/A 12/31/95
28059 N/A 12/31/95
28061 N/A 12/31/95
28066 N/A 12/31/95
28067 N/A 12/31/95
28069 N/A 12/31/95
28071 N/A 12/31/95
28075 N/A 12/31/95
28076 N/A 12/31/95
28084 N/A 12/31/95
28085 N/A 12/31/95
28086 N/A 12/31/95
28087 N/A 12/31/95
28088 N/A 12/31/95
28089 N/A 12/31/95
28090 N/A 12/31/95
28091 N/A 12/31/95
28092, 93 N/A 12/31/95
28094 N/A 12/31/95
28095 N/A 12/31/95
28096 N/A 12/31/95
28098 N/A 12/31/95
28099 N/A 12/31/95
28100 N/A 12/31/95
28102 N/A 12/31/95
28103,04 N/A 12/31/95
28105 N/A 12/31/95
28153 N/A 12/31/95
28155 N/A 12/31/95
28156 N/A 12/31/95
28157 N/A 12/31/95
28158,59 N/A 12/31/95
28160 N/A 12/31/95
28161 N/A 12/31/95
28162 N/A 12/31/95
28163 N/A 12/31/95
28167 N/A 12/31/95
28168, 69 N/A 12/31/95
28171 N/A 12/31/95
28172 N/A 12/31/95
28173 N/A 12/31/95
28180 N/A 12/31/95
28181 N/A 12/31/95
28182 N/A 12/31/95
28183 N/A 12/31/95
28184 N/A 12/31/95
28186 N/A 12/31/95
28187 N/A 12/31/95
28188 N/A 12/31/95
28189 N/A 12/31/95
28190 N/A 12/31/95
28191 N/A 12/31/95
28192,93 N/A 12/31/95
28194,95 N/A 12/31/95
28196 N/A 12/31/95
28198 N/A 12/31/95
28200 N/A 12/31/95
28201,02 N/A 12/31/95
28203 N/A 12/31/95
28204 N/A 12/31/95
28307 N/A 12/31/95
28309 N/A 12/31/95
28310 N/A 12/31/95
28311 N/A 12/31/95
28312 N/A 12/31/95
28313 N/A 12/31/95
28314 N/A 12/31/95
28315 N/A 12/31/95
28317 N/A 12/31/95
28318 N/A 12/31/95
28319 N/A 12/31/95
28322 N/A 12/31/95
28324 N/A 12/31/95
28325 N/A 12/31/95
28341 N/A 12/31/95
28328 N/A 12/31/95
28330 N/A 12/31/95
28332,33 N/A 12/31/95
28334 N/A 12/31/95
28335 N/A 12/31/95
28340 N/A 12/31/95
28014,15 N/A 12/31/95
28022,23 N/A 12/31/95
28038-01 N/A 12/31/95
28038-02 N/A 12/31/95
28038-03 N/A 12/31/95
28038-04 N/A 12/31/95
28038-05 N/A 12/31/95
28038-06 N/A 12/31/95
28038-07 N/A 12/31/95
28038-08 N/A 12/31/95
28038-09 N/A 12/31/95
28038-10 N/A 12/31/95
28038-11 N/A 12/31/95
28038-12 N/A 12/31/95
28038-13 N/A 12/31/95
28038-14 N/A 12/31/95
28038-15 N/A 12/31/95
28038-16 N/A 12/31/95
28040,41-01 N/A 12/31/95
28040,41-02 N/A 12/31/95
28062-01 N/A 12/31/95
28062-02 N/A 12/31/95
28062-03 N/A 12/31/95
28064,65 N/A 12/31/95
28072,73 N/A 12/31/95
28077-01 N/A 12/31/95
28077-02 N/A 12/31/95
28077-03 N/A 12/31/95
28077-04 N/A 12/31/95
28077-05 N/A 12/31/95
28077-06 N/A 12/31/95
28080-01 N/A 12/31/95
28080-02 N/A 12/31/95
28080-03 N/A 12/31/95
28097-01 N/A 12/31/95
28097-02 N/A 12/31/95
28097-03 N/A 12/31/95
28097-04 N/A 12/31/95
28097-05 N/A 12/31/95
28097-06 N/A 12/31/95
28097-07 N/A 12/31/95
28097-08 N/A 12/31/95
28151-01 N/A 12/31/95
28151-02 N/A 12/31/95
28164-01 N/A 12/31/95
28164-02 N/A 12/31/95
28165-01 N/A 12/31/95
28165-02 N/A 12/31/95
28170-01 N/A 12/31/95
28170-02 N/A 12/31/95
28170-03 N/A 12/31/95
28175-03 N/A 12/31/95
28175-06 N/A 12/31/95
28175-08 N/A 12/31/95
28175-07 N/A 12/31/95
28175-10 N/A 12/31/95
28175-05 N/A 12/31/95
28175-02 N/A 12/31/95
28175-01 N/A 12/31/95
28175-09 N/A 12/31/95
28175-04 N/A 12/31/95
28174-01 N/A 12/31/95
28174-02 N/A 12/31/95
28174-03 N/A 12/31/95
28174-04 N/A 12/31/95
28174-05 N/A 12/31/95
28174-06 N/A 12/31/95
28174-07 N/A 12/31/95
28174-08 N/A 12/31/95
28174-09 N/A 12/31/95
28174-10 N/A 12/31/95
28174-11 N/A 12/31/95
28174-12 N/A 12/31/95
28174-13 N/A 12/31/95
28174-14 N/A 12/31/95
28174-15 N/A 12/31/95
28174-16 N/A 12/31/95
28174-17 N/A 12/31/95
28174-18 N/A 12/31/95
28174-19 N/A 12/31/95
28174-20 N/A 12/31/95
28174-21 N/A 12/31/95
28174-22 N/A 12/31/95
28174-23 N/A 12/31/95
28174-24 N/A 12/31/95
28174-25 N/A 12/31/95
28174-26 N/A 12/31/95
28174-27 N/A 12/31/95
28174-28 N/A 12/31/95
28174-29 N/A 12/31/95
28174-30 N/A 12/31/95
28174-31 N/A 12/31/95
28174-32 N/A 12/31/95
28174-33 N/A 12/31/95
28174-34 N/A 12/31/95
28174-35 N/A 12/31/95
28174-36 N/A 12/31/95
28174-37 N/A 12/31/95
28174-38 N/A 12/31/95
28174-39 N/A 12/31/95
28174-40 N/A 12/31/95
28174-41 N/A 12/31/95
28174-42 N/A 12/31/95
28174-43 N/A 12/31/95
28174-44 N/A 12/31/95
28174-45 N/A 12/31/95
28174-46 N/A 12/31/95
28174-47 N/A 12/31/95
28174-48 N/A 12/31/95
28174-49 N/A 12/31/95
28174-50 N/A 12/31/95
28174-51 N/A 12/31/95
28174-52 N/A 12/31/95
28174-53 N/A 12/31/95
28174-54 N/A 12/31/95
28174-55 N/A 12/31/95
28174-56 N/A 12/31/95
28174-57 N/A 12/31/95
28174-58 N/A 12/31/95
28174-59 N/A 12/31/95
28174-60 N/A 12/31/95
28174-61 N/A 12/31/95
28174-62 N/A 12/31/95
28197-01 N/A 12/31/95
28197-02 N/A 12/31/95
28316-01 N/A 12/31/95
28316-02 N/A 12/31/95
28316-03 N/A 12/31/95
28316-04 N/A 12/31/95
28316-05 N/A 12/31/95
28316-06 N/A 12/31/95
28316-07 N/A 12/31/95
28316-08 N/A 12/31/95
28316-09 N/A 12/31/95
28316-10 N/A 12/31/95
28316-11 N/A 12/31/95
28338-01 N/A 12/31/95
28338-02 N/A 12/31/95
28338-03 N/A 12/31/95
28338-04 N/A 12/31/95
28339-01 N/A 12/31/95
28339-02 N/A 12/31/95
Prior Full Year Operating Information as of 1995 (1)
Loan Number %
Occ Total Revenue
28011 N/A 351,913
28012 N/A 5,778,198
28016 N/A 328,898
28017 N/A 13,565,335
28018 N/A 5,922,477
28019 N/A 1,677,193
28020 N/A 4,328,701
28021 N/A 2,409,270
28024 N/A 765,015
28025 N/A 589,376
28026 N/A 754,123
28027 N/A 798,496
28028 N/A 568,338
28029 N/A 501,595
28030 N/A 1,036,450
28031 N/A 3,505,124
28032 N/A 13,604,018
28035 N/A 551,838
28036 N/A 465,762
28037 N/A 11,142,213
28042 N/A 12,648,534
28044 N/A 548,312
28047 N/A 1,164,546
28048 N/A 269,390
28049 N/A 6,197,373
28050 N/A 887,591
28051 N/A 3,897,664
28053 N/A 1,340,709
28054 N/A 904,279
28057 N/A 615,424
28059 N/A 1,056,625
28061 N/A 556,784
28066 N/A 3,689,874
28067 N/A 1,288,381
28069 N/A 2,443,025
28071 N/A 396,373
28075 N/A 692,518
28076 N/A 1,493,333
28084 N/A 279,695
28085 N/A 450,395
28086 N/A 1,589,632
28087 N/A 4,626,721
28088 N/A 2,974,866
28089 N/A 693,257
28090 N/A 1,695,375
28091 N/A 3,730,405
28092, 93 N/A 4,607,536
28094 N/A 807,211
28095 N/A 930,287
28096 N/A 1,868,904
28098 N/A 1,447,313
28099 N/A 1,977,944
28100 N/A 2,503,529
28102 N/A 145,977
28103,04 N/A 4,917,191
28105 N/A 524,606
28153 N/A 6,617,279
28155 N/A 6,926,860
28156 N/A 3,352,091
28157 N/A 2,175,920
28158,59 N/A 4,744,744
28160 N/A 635,493
28161 N/A 754,232
28162 N/A 630,553
28163 N/A 406,488
28167 N/A 254,522
28168, 69 N/A 481,279
28171 N/A -
28172 N/A 964,919
28173 N/A 8,395,800
28180 N/A 878,411
28181 N/A 1,791,918
28182 N/A 436,496
28183 N/A 542,320
28184 N/A 5,345,605
28186 N/A 726,565
28187 N/A 798,241
28188 N/A 171,275
28189 N/A 5,763,122
28190 N/A 616,509
28191 N/A 445,715
28192,93 N/A 1,206,694
28194,95 N/A 25,497,225
28196 N/A 292,058
28198 N/A 2,321,441
28200 N/A 2,787,276
28201,02 N/A 16,432,370
28203 N/A 1,596,368
28204 N/A 2,853,968
28307 N/A 1,213,793
28309 N/A 576,330
28310 N/A 385,674
28311 N/A 366,408
28312 N/A 504,756
28313 N/A 609,767
28314 N/A 1,209,292
28315 N/A 907,239
28317 N/A 2,570,625
28318 N/A 3,925,918
28319 N/A 2,735,633
28322 N/A 1,234,753
28324 N/A 1,212,645
28325 N/A 619,933
28341 N/A 7,721,936
28328 N/A 2,124,536
28330 N/A 6,488,481
28332,33 N/A 2,648,048
28334 N/A 1,739,065
28335 N/A 918,920
28340 N/A 4,825,459
28014,15 N/A 411,361
28022,23 N/A 649,091
28038-01 N/A 1,292,185
28038-02 N/A 1,736,628
28038-03 N/A 1,427,250
28038-04 N/A 1,484,525
28038-05 N/A 1,463,686
28038-06 N/A 1,772,505
28038-07 N/A 1,291,925
28038-08 N/A 1,651,774
28038-09 N/A 1,163,959
28038-10 N/A 2,348,475
28038-11 N/A 1,364,392
28038-12 N/A 4,593,095
28038-13 N/A 2,627,963
28038-14 N/A 1,550,208
28038-15 N/A 777,272
28038-16 N/A 1,361,122
28040,41-01 N/A 4,011,806
28040,41-02 N/A 4,697,833
28062-01 N/A 4,729,718
28062-02 N/A 5,322,464
28062-03 N/A 6,404,859
28064,65 N/A 2,072,774
28072,73 N/A 982,282
28077-01 N/A 4,394,768
28077-02 N/A 1,763,835
28077-03 N/A 5,149,508
28077-04 N/A 837,554
28077-05 N/A 2,054,547
28077-06 N/A 3,322,468
28080-01 N/A 2,410,648
28080-02 N/A 473,917
28080-03 N/A 2,443,620
28097-01 N/A 315,238
28097-02 N/A 169,542
28097-03 N/A 209,612
28097-04 N/A 248,694
28097-05 N/A 302,589
28097-06 N/A 409,546
28097-07 N/A 436,529
28097-08 N/A 358,301
28151-01 N/A 3,988,954
28151-02 N/A 4,747,298
28164-01 N/A 3,129,248
28164-02 N/A 843,806
28165-01 N/A 3,038,686
28165-02 N/A 2,891,895
28170-01 N/A 1,886,032
28170-02 N/A 3,805,886
28170-03 N/A 1,877,395
28175-03 N/A 94,599
28175-06 N/A 163,029
28175-08 N/A 66,010
28175-07 N/A 58,813
28175-10 N/A 60,748
28175-05 N/A 54,958
28175-02 N/A 43,970
28175-01 N/A 34,341
28175-09 N/A 25,639
28175-04 N/A 50,052
28174-01 N/A 109,997
28174-02 N/A 111,977
28174-03 N/A 277,526
28174-04 N/A 44,000
28174-05 N/A 38,208
28174-06 N/A 115,018
28174-07 N/A 18,888
28174-08 N/A 211,545
28174-09 N/A 43,609
28174-10 N/A 77,197
28174-11 N/A 155,000
28174-12 N/A 112,347
28174-13 N/A 245,000
28174-14 N/A 229,894
28174-15 N/A 42,947
28174-16 N/A 90,571
28174-17 N/A 70,816
28174-18 N/A 196,851
28174-19 N/A 99,164
28174-20 N/A 226,945
28174-21 N/A 146,521
28174-22 N/A 410,442
28174-23 N/A 161,170
28174-24 N/A 116,202
28174-25 N/A 198,510
28174-26 N/A 145,867
28174-27 N/A 161,218
28174-28 N/A 235,429
28174-29 N/A 183,073
28174-30 N/A 257,950
28174-31 N/A 269,346
28174-32 N/A 87,211
28174-33 N/A 138,809
28174-34 N/A 60,307
28174-35 N/A 69,558
28174-36 N/A 95,838
28174-37 N/A -
28174-38 N/A 203,856
28174-39 N/A 90,161
28174-40 N/A 214,466
28174-41 N/A 260,948
28174-42 N/A 211,741
28174-43 N/A 48,439
28174-44 N/A 194,913
28174-45 N/A 96,041
28174-46 N/A 81,123
28174-47 N/A 160,272
28174-48 N/A 100,857
28174-49 N/A 162,282
28174-50 N/A 160,704
28174-51 N/A 51,268
28174-52 N/A 71,237
28174-53 N/A 75,002
28174-54 N/A 77,435
28174-55 N/A 100,637
28174-56 N/A 202,406
28174-57 N/A 290,271
28174-58 N/A 117,704
28174-59 N/A -
28174-60 N/A 64,655
28174-61 N/A 53,323
28174-62 N/A 118,424
28197-01 N/A 1,996,917
28197-02 N/A 1,830,012
28316-01 N/A 446,375
28316-02 N/A 842,471
28316-03 N/A 571,081
28316-04 N/A -
28316-05 N/A 324,155
28316-06 N/A 257,631
28316-07 N/A 254,150
28316-08 N/A 664,154
28316-09 N/A 414,631
28316-10 N/A 367,184
28316-11 N/A 116,314
28338-01 N/A 1,189,270
28338-02 N/A 1,936,182
28338-03 N/A 2,982,193
28338-04 N/A 1,354,589
28339-01 N/A -
28339-02 N/A -
Total: WA $
Prior Full Year Operating Information
Loan Number $
NOI DSCR (4)
28011 211,393 1.40
28012 2237718 1.65
28016 250,493 1.35
28017 7,640,886 1.47
28018 988,189 1.35
28019 1363656 2.60
28020 2,851,292 1.52
28021 1957340 1.49
28024 553,104 1.36
28025 493,244 1.63
28026 405,871 1.47
28027 419,964 2.94
28028 252,136 1.96
28029 311,528 1.80
28030 670,226 1.51
28031 974,283 1.89
28032 3,413,592 2.11
28035 289,174 1.82
28036 340460 1.57
28037 4,111,381 2.31
28042 5,979,532 1.82
28044 339687 1.57
28047 876,291 1.51
28048 146,596 1.32
28049 3,745,511 1.75
28050 561,773 1.43
28051 1976660 3.26
28053 755,852 1.91
28054 501,889 1.46
28057 456,239 1.51
28059 853173 1.81
28061 - -
28066 2284343 1.52
28067 563,181 1.52
28069 1,939,929 1.46
28071 296,764 1.38
28075 382349 1.52
28076 901,769 1.93
28084 183,191 1.30
28085 352,560 1.73
28086 533,801 1.66
28087 2,885,176 1.17
28088 1,518,322 3.47
28089 557,919 1.44
28090 1095179 0.93
28091 945,365 2.03
28092, 93 2,798,362 1.28
28094 454,149 1.54
28095 480,920 2.21
28096 499653 1.92
28098 1,153,834 1.92
28099 508738 2.14
28100 847866 1.47
28102 73,336 0.30
28103,04 3941288 1.28
28105 370,444 1.41
28153 1642380 2.89
28155 1,311,260 2.39
28156 648780 2.03
28157 723,854 2.23
28158,59 2373430 1.71
28160 207,014 1.07
28161 484,650 1.59
28162 459,239 1.33
28163 230,750 1.32
28167 139,684 1.44
28168, 69 224771 1.07
28171 - -
28172 207,579 1.26
28173 6,174,558 2.02
28180 481,647 3.49
28181 693,003 1.71
28182 276,850 1.44
28183 406,669 1.21
28184 4,235,896 1.80
28186 543,242 1.92
28187 520,121 1.66
28188 119,407 1.73
28189 4,056,339 1.75
28190 268,207 1.67
28191 258,144 1.34
28192,93 802690 1.51
28194,95 7,150,356 1.67
28196 139,762 0.93
28198 - -
28200 2,102,056 1.32
28201,02 11,718,933 1.88
28203 463,306 3.50
28204 805,077 1.81
28307 630,527 1.09
28309 317,053 2.20
28310 65,925 1.30
28311 85,287 1.53
28312 194,123 3.01
28313 241,982 2.28
28314 234,100 1.40
28315 480,991 2.14
28317 1,381,171 1.39
28318 2514922 1.41
28319 1711994 1.43
28322 938,208 2.31
28324 1,032,868 1.35
28325 417,032 1.49
28341 1,788,613 1.70
28328 1,391,003 1.72
28330 2,286,971 2.55
28332,33 1,039,661 1.73
28334 1,265,991 1.50
28335 691591 1.42
28340 2,765,134 1.37
28014,15 234,336 1.41
28022,23 507,366 1.42
28038-01 451,045 2.00
28038-02 686,954 1.71
28038-03 477,050 1.46
28038-04 461,528 1.34
28038-05 581,520 1.82
28038-06 712,682 1.59
28038-07 393,860 1.53
28038-08 697,741 1.92
28038-09 370,608 1.55
28038-10 1,023,261 1.64
28038-11 574,387 2.02
28038-12 1,342,788 1.77
28038-13 908,673 1.97
28038-14 549,864 1.79
28038-15 229,824 1.67
28038-16 469,262 2.02
28040,41-01 1,076,207 1.94
28040,41-02 1310137 1.78
28062-01 2,601,977 1.38
28062-02 2,732,416 1.50
28062-03 4,169,895 1.53
28064,65 1463092 1.22
28072,73 809,105 1.48
28077-01 2,621,380 1.68
28077-02 881,831 1.44
28077-03 2,995,470 1.74
28077-04 445,740 1.63
28077-05 1,583,114 2.34
28077-06 2,080,887 1.66
28080-01 1,788,378 1.85
28080-02 378,450 3.20
28080-03 1620635 1.21
28097-01 140,584 3.02
28097-02 132,582 2.27
28097-03 164,411 1.79
28097-04 188,589 3.77
28097-05 212,474 1.99
28097-06 333,000 2.16
28097-07 326,162 2.01
28097-08 294,339 1.74
28151-01 716,377 1.81
28151-02 523,316 1.75
28164-01 1,714,042 1.58
28164-02 585,507 1.89
28165-01 822,393 2.44
28165-02 627,125 1.97
28170-01 1,344,567 1.76
28170-02 2,575,897 2.27
28170-03 1,393,444 2.06
28175-03 93,279 1.49
28175-06 128,340 1.54
28175-08 48,856 1.29
28175-07 50,041 1.50
28175-10 53,862 1.62
28175-05 47,697 1.68
28175-02 43,365 1.60
28175-01 28,192 1.45
28175-09 23,827 1.57
28175-04 39,072 2.68
28174-01 31,691 2.94
28174-02 89,377 1.64
28174-03 155,302 1.35
28174-04 37,187 1.59
28174-05 33,682 1.34
28174-06 101,257 1.01
28174-07 18,579 1.43
28174-08 151,661 1.66
28174-09 42,800 1.34
28174-10 33,201 0.57
28174-11 - -
28174-12 73,076 1.45
28174-13 244177 1.56
28174-14 206,774 1.50
28174-15 31,597 1.26
28174-16 69,149 1.97
28174-17 41,929 1.56
28174-18 151,977 2.20
28174-19 56,947 1.53
28174-20 118,116 1.11
28174-21 40,066 1.04
28174-22 400174 1.64
28174-23 159,533 1.43
28174-24 114,986 1.54
28174-25 193,925 1.65
28174-26 144,260 1.41
28174-27 122,619 1.46
28174-28 158,258 1.41
28174-29 101,573 1.39
28174-30 256195 1.46
28174-31 267505 1.63
28174-32 45,056 2.87
28174-33 124,650 1.80
28174-34 59500 1.41
28174-35 68723 1.49
28174-36 70894 1.45
28174-37 - -
28174-38 168,502 3.51
28174-39 54,391 1.51
28174-40 160,409 1.51
28174-41 245,915 1.50
28174-42 163,294 1.41
28174-43 25,260 1.10
28174-44 74,123 4.71
28174-45 55,628 1.59
28174-46 56,272 1.44
28174-47 76697 1.57
28174-48 72,235 1.68
28174-49 112,433 3.25
28174-50 157,317 1.56
28174-51 4446 0.11
28174-52 70,431 1.47
28174-53 - -
28174-54 75,547 1.57
28174-55 56,278 1.46
28174-56 201,652 1.61
28174-57 69580 0.38
28174-58 92120 1.92
28174-59 - -
28174-60 61,381 1.73
28174-61 26,573 1.44
28174-62 69724 1.48
28197-01 1,530,811 1.51
28197-02 1,417,466 1.58
28316-01 243,747 1.31
28316-02 516,098 1.51
28316-03 390,120 1.74
28316-04 - -
28316-05 217,479 1.25
28316-06 210,480 1.28
28316-07 176,066 1.33
28316-08 439,463 1.54
28316-09 271,942 1.77
28316-10 199,093 1.91
28316-11 76,914 1.63
28338-01 731943 1.42
28338-02 1085930 1.39
28338-03 1,588,265 1.39
28338-04 821053 1.42
28339-01 - -
28339-02 - -
Total: $
Current Annual Operating Information
as of 1996 (1)
Loan Number Last PropeFinancial Info as of Date
28011 N/A 11/30/96
28012 N/A 11/30/96
28016 N/A 11/30/96
28017 N/A 10/31/96
28018 N/A 9/30/96
28019 N/A 12/31/96
28020 N/A 8/31/96
28021 N/A 11/30/96
28024 N/A 9/30/96
28025 N/A 11/30/96
28026 N/A 11/30/96
28027 N/A 11/30/96
28028 N/A 11/30/96
28029 N/A 9/30/96
28030 N/A 10/30/96
28031 N/A 11/30/96
28032 N/A 9/30/96
28035 N/A 11/30/96
28036 N/A 9/30/96
28037 N/A 10/31/96
28042 N/A 10/31/96
28044 N/A 9/30/96
28047 N/A 10/31/96
28048 N/A 11/30/96
28049 N/A 12/31/96
28050 N/A 11/30/96
28051 N/A 10/31/96
28053 N/A 11/30/96
28054 N/A 11/30/96
28057 N/A 11/30/96
28059 N/A 11/30/96
28061 N/A 11/30/96
28066 N/A 11/30/96
28067 N/A 10/31/96
28069 N/A 11/30/96
28071 N/A 11/30/96
28075 N/A 12/31/96
28076 N/A 9/30/96
28084 N/A 11/30/96
28085 N/A 11/30/96
28086 N/A 11/30/96
28087 N/A 12/31/96
28088 N/A 10/30/96
28089 N/A 12/31/96
28090 N/A 12/31/96
28091 N/A 11/30/96
28092, 93 N/A 12/31/96
28094 N/A 12/31/96
28095 N/A 11/30/96
28096 N/A 11/30/96
28098 N/A 12/31/96
28099 N/A 12/31/96
28100 N/A 11/30/96
28102 N/A 12/31/96
28103,04 N/A 12/31/96
28105 N/A 12/31/96
28153 N/A 9/30/96
28155 N/A 9/30/96
28156 N/A 9/30/96
28157 N/A 9/30/96
28158,59 N/A 11/30/96
28160 N/A 11/30/96
28161 N/A 10/30/96
28162 N/A 12/31/96
28163 N/A 11/30/96
28167 N/A 11/30/96
28168, 69 N/A 12/31/96
28171 N/A 12/31/96
28172 N/A 11/30/96
28173 N/A 12/31/96
28180 N/A 12/31/96
28181 N/A 11/30/96
28182 N/A 12/31/96
28183 N/A 12/31/96
28184 N/A 12/31/96
28186 N/A 12/31/96
28187 N/A 12/31/96
28188 N/A 12/31/96
28189 N/A 12/31/96
28190 N/A 12/31/96
28191 N/A 12/31/96
28192,93 N/A 12/31/96
28194,95 N/A 12/31/96
28196 N/A 2/28/96
28198 N/A 12/31/96
28200 N/A 11/30/96
28201,02 N/A 10/31/96
28203 N/A 12/31/96
28204 N/A 1/31/97
28307 N/A 2/28/96
28309 N/A 10/31/96
28310 N/A 10/30/96
28311 N/A 10/30/96
28312 N/A 10/30/96
28313 N/A 10/30/96
28314 N/A 10/30/96
28315 N/A 10/30/96
28317 N/A 12/31/96
28318 N/A 12/31/96
28319 N/A 12/31/96
28322 N/A 12/31/96
28324 N/A 12/31/96
28325 N/A 11/30/96
28341 N/A 12/31/96
28328 N/A 12/31/96
28330 N/A 12/31/96
28332,33 N/A 12/31/96
28334 N/A 12/31/96
28335 N/A 12/31/96
28340 N/A 12/31/96
28014,15 N/A 5/31/96
28022,23 N/A 10/31/96
28038-01 N/A 9/30/96
28038-02 N/A 9/30/96
28038-03 N/A 9/30/96
28038-04 N/A 9/30/96
28038-05 N/A 9/30/96
28038-06 N/A 9/30/96
28038-07 N/A 9/30/96
28038-08 N/A 9/30/96
28038-09 N/A 9/30/96
28038-10 N/A 9/30/96
28038-11 N/A 9/30/96
28038-12 N/A 9/30/96
28038-13 N/A 9/30/96
28038-14 N/A 9/30/96
28038-15 N/A 9/30/96
28038-16 N/A 9/30/96
28040,41-01 N/A 10/31/96
28040,41-02 N/A 10/31/96
28062-01 N/A 11/30/96
28062-02 N/A 11/30/96
28062-03 N/A 11/30/96
28064,65 N/A 11/30/96
28072,73 N/A 11/30/96
28077-01 N/A 11/30/96
28077-02 N/A 11/30/96
28077-03 N/A 11/30/96
28077-04 N/A 11/30/96
28077-05 N/A 11/30/96
28077-06 N/A 11/30/96
28080-01 N/A 12/31/96
28080-02 N/A 12/31/96
28080-03 N/A 12/31/96
28097-01 N/A 11/30/96
28097-02 N/A 11/30/96
28097-03 N/A 11/30/96
28097-04 N/A 11/30/96
28097-05 N/A 11/30/96
28097-06 N/A 11/30/96
28097-07 N/A 11/30/96
28097-08 N/A 11/30/96
28151-01 N/A 9/30/96
28151-02 N/A 9/30/96
28164-01 N/A 11/30/96
28164-02 N/A 12/31/96
28165-01 N/A 9/30/96
28165-02 N/A 9/30/96
28170-01 N/A 12/31/96
28170-02 N/A 12/31/96
28170-03 N/A 12/31/96
28175-03 N/A 2/28/97
28175-06 N/A 2/28/97
28175-08 N/A 2/28/97
28175-07 N/A 2/28/97
28175-10 N/A 2/28/97
28175-05 N/A 2/28/97
28175-02 N/A 2/28/97
28175-01 N/A 2/28/97
28175-09 N/A 2/28/97
28175-04 N/A 2/28/97
28174-01 N/A 2/28/97
28174-02 N/A 2/28/97
28174-03 N/A 2/28/97
28174-04 N/A 2/28/97
28174-05 N/A 2/28/97
28174-06 N/A 2/28/97
28174-07 N/A 2/28/97
28174-08 N/A 2/28/97
28174-09 N/A 2/28/97
28174-10 N/A 2/28/97
28174-11 N/A 2/28/97
28174-12 N/A 2/28/97
28174-13 N/A 2/28/97
28174-14 N/A 35489.00
28174-15 N/A 35489.00
28174-16 N/A 35489.00
28174-17 N/A 35489.00
28174-18 N/A 35489.00
28174-19 N/A 35489.00
28174-20 N/A 35489.00
28174-21 N/A 35489.00
28174-22 N/A 35489.00
28174-23 N/A 35489.00
28174-24 N/A 35489.00
28174-25 N/A 35489.00
28174-26 N/A 35489.00
28174-27 N/A 35489.00
28174-28 N/A 35489.00
28174-29 N/A 35489.00
28174-30 N/A 35489.00
28174-31 N/A 35489.00
28174-32 N/A 35489.00
28174-33 N/A 35489.00
28174-34 N/A 35489.00
28174-35 N/A 35489.00
28174-36 N/A 35489.00
28174-37 N/A 35489.00
28174-38 N/A 35489.00
28174-39 N/A 35489.00
28174-40 N/A 35489.00
28174-41 N/A 35489.00
28174-42 N/A 35489.00
28174-43 N/A 35489.00
28174-44 N/A 35489.00
28174-45 N/A 35489.00
28174-46 N/A 35489.00
28174-47 N/A 35489.00
28174-48 N/A 35489.00
28174-49 N/A 35489.00
28174-50 N/A 35489.00
28174-51 N/A 35489.00
28174-52 N/A 35489.00
28174-53 N/A 35489.00
28174-54 N/A 35489.00
28174-55 N/A 35489.00
28174-56 N/A 35489.00
28174-57 N/A 35489.00
28174-58 N/A 35489.00
28174-59 N/A 35489.00
28174-60 N/A 35489.00
28174-61 N/A 35489.00
28174-62 N/A 35489.00
28197-01 N/A 35430.00
28197-02 N/A 35430.00
28316-01 N/A 35430.00
28316-02 N/A 35430.00
28316-03 N/A 35430.00
28316-04 N/A 35430.00
28316-05 N/A 35430.00
28316-06 N/A 35430.00
28316-07 N/A 35430.00
28316-08 N/A 35430.00
28316-09 N/A 35430.00
28316-10 N/A 35430.00
28316-11 N/A 35430.00
28338-01 N/A 35333.00
28338-02 N/A 35333.00
28338-03 N/A 35338.00
28338-04 N/A 35338.00
28339-01 N/A -
28339-02 N/A -
Total:
Current Annual Operating Information
as of 1996 (1)
Loan Number %
Occ Total Revenue
28011 100 391497.00
28012 75 6077040.00
28016 100 346183.00
28017 97 13714304.00
28018 98 6430931.00
28019 96 1727170.00
28020 94 4372249.00
28021 100 2593855.00
28024 100 873821.00
28025 100 632767.00
28026 96 780774.00
28027 98 797718.00
28028 99 596720.00
28029 100 512000.00
28030 100 1067872.00
28031 84 3821031.00
28032 97 14338462.00
28035 96 600713.00
28036 96 526039.00
28037 79 11011092.00
28042 90 13032870.00
28044 98 569572.00
28047 100 1256018.00
28048 92 308746.00
28049 95 6206977.00
28050 97 924904.00
28051 95 3789231.00
28053 98 1141873.00
28054 99 914816.00
28057 92 638217.00
28059 100 1108327.00
28061 100 598076.00
28066 100 3774091.00
28067 93 1354693.00
28069 100 2437464.00
28071 88 400800.00
28075 75 764325.00
28076 80 1406024.00
28084 76 282022.00
28085 100 436584.00
28086 72 1638104.00
28087 99 5118851.00
28088 58 2739189.00
28089 95 719927.00
28090 97 2090635.00
28091 71 3816678.00
28092, 93 93 4864168.00
28094 95 882112.00
28095 43 971757.00
28096 66 1827190.00
28098 100 1447308.00
28099 92 2054224.00
28100 74 2534306.00
28102 61 874520.00
28103,04 100 5027218.00
28105 96 569148.00
28153 97 6632911.00
28155 93 7050936.00
28156 95 3438203.00
28157 88 2086611.00
28158,59 79 5111975.00
28160 92 706197.00
28161 100 824818.00
28162 94 688291.00
28163 98 419034.00
28167 98 279467.00
28168, 69 78 648421.00
28171 95 959704.00
28172 67 1309936.00
28173 90 8233241.00
28180 66 884460.00
28181 78 1873882.00
28182 88 498640.00
28183 94 619744.00
28184 97 5278613.00
28186 96 715635.00
28187 100 783803.00
28188 100 179166.00
28189 91 5722721.00
28190 64 651354.00
28191 95 452208.00
28192,93 85 1287308.00
28194,95 74 25575859.00
28196 97 376689.00
28198 100 4231055.00
28200 94 2840931.00
28201,02 95 16720960.00
28203 49 1528092.00
28204 68 2843320.00
28307 92 1519755.00
28309 95 605471.00
28310 57 442803.00
28311 68 381815.00
28312 74 505516.00
28313 66 638828.00
28314 52 1213295.00
28315 82 919238.00
28317 96 2591736.00
28318 96 3766166.00
28319 88 3006320.00
28322 100 1219336.00
28324 91 1210537.00
28325 100 581936.00
28341 69 8060498.00
28328 94 2032871.00
28330 65 5355932.00
28332,33 91 3129396.00
28334 88 1778919.00
28335 100 906303.00
28340 100 4643395.00
28014,15 92 423127.00
28022,23 100 727504.00
28038-01 53 1161927.00
28038-02 78 1824306.00
28038-03 81 1651464.00
28038-04 79 1827771.00
28038-05 82 1570493.00
28038-06 77 2007933.00
28038-07 70 1437880.00
28038-08 79 1713391.00
28038-09 68 1302010.00
28038-10 80 2819894.00
28038-11 57 1449397.00
28038-12 70 4609388.00
28038-13 81 2570016.00
28038-14 78 1536541.00
28038-15 70 806576.00
28038-16 80 1321665.00
28040,41-01 68 4089219.00
28040,41-02 67 4646338.00
28062-01 97 5122557.00
28062-02 100 5113002.00
28062-03 100 7012817.00
28064,65 97 2244152.00
28072,73 100 1008335.00
28077-01 100 4415133.00
28077-02 98 1497638.00
28077-03 100 5249003.00
28077-04 84 655347.00
28077-05 100 2115423.00
28077-06 100 3573753.00
28080-01 97 2502709.00
28080-02 84 393116.00
28080-03 76 2698884.00
28097-01 98 333835.00
28097-02 77 170068.00
28097-03 100 211423.00
28097-04 93 234354.00
28097-05 87 294915.00
28097-06 92 405509.00
28097-07 99 438460.00
28097-08 100 368119.00
28151-01 94 4010962.00
28151-02 85 5336412.00
28164-01 87 2955240.00
28164-02 100 862177.00
28165-01 94 3144790.00
28165-02 82 3070188.00
28170-01 100 1954908.00
28170-02 81 3526875.00
28170-03 99 1991745.00
28175-03 100 95110.00
28175-06 100 158062.00
28175-08 100 73600.00
28175-07 100 59404.00
28175-10 100 56976.00
28175-05 100 51417.00
28175-02 100 40640.00
28175-01 100 35506.00
28175-09 100 26072.00
28175-04 100 50920.00
28174-01 100 109997.00
28174-02 100 102941.00
28174-03 100 259641.00
28174-04 47 47282.00
28174-05 100 40550.00
28174-06 100 172047.00
28174-07 100 20606.00
28174-08 25 217761.00
28174-09 100 45623.00
28174-10 100 132441.00
28174-11 100 154888.00
28174-12 100 126858.00
28174-13 100 245068.00
28174-14 100 215654.00
28174-15 100 39054.00
28174-16 100 75652.00
28174-17 100 71670.00
28174-18 57 190476.00
28174-19 100 99164.00
28174-20 100 226708.00
28174-21 100 126444.00
28174-22 100 410519.00
28174-23 100 161170.00
28174-24 100 107146.00
28174-25 100 185551.00
28174-26 100 145867.00
28174-27 100 161218.00
28174-28 100 211165.00
28174-29 100 198033.00
28174-30 100 259698.00
28174-31 100 269346.00
28174-32 100 83461.00
28174-33 100 141800.00
28174-34 100 61142.00
28174-35 100 70434.00
28174-36 100 96181.00
28174-37 100 146346.00
28174-38 100 136305.00
28174-39 100 110685.00
28174-40 100 217748.00
28174-41 100 260948.00
28174-42 100 207754.00
28174-43 100 48269.00
28174-44 100 194574.00
28174-45 100 97249.00
28174-46 100 82135.00
28174-47 100 160254.00
28174-48 100 93484.00
28174-49 100 194562.00
28174-50 100 160694.00
28174-51 100 102536.00
28174-52 100 82151.00
28174-53 100 100054.00
28174-54 100 77579.00
28174-55 100 100637.00
28174-56 100 229939.00
28174-57 100 268514.00
28174-58 100 117873.00
28174-59 100 250676.00
28174-60 100 67738.00
28174-61 100 57853.00
28174-62 100 124989.00
28197-01 95 2087318.00
28197-02 94 1897761.00
28316-01 99 466718.00
28316-02 93 887056.00
28316-03 87 591965.00
28316-04 100 284000.00
28316-05 100 389348.00
28316-06 100 266660.00
28316-07 100 290564.00
28316-08 100 692456.00
28316-09 100 431284.00
28316-10 88 361638.00
28316-11 100 117475.00
28338-01 99 1226722.00
28338-02 99 2086910.00
28338-03 95 3028893.00
28338-04 97 1360062.00
28339-01 100 -
28339-02 100 -
Total: $
Current Annual Operating Information
as of 1996 (1)
Loan Number $
NOI DSCR (4)
28011 278,255 1.84
28012 2,457,301 1.81
28016 258,845 1.40
28017 7,366,892 1.41
28018 1,369,023 1.87
28019 1,393,804 2.66
28020 2,857,373 1.53
28021 2,029,886 1.55
28024 654,020 1.61
28025 517,345 1.71
28026 428,779 1.55
28027 225,414 1.58
28028 200,329 1.56
28029 314,200 1.82
28030 675,241 1.53
28031 1,085,800 2.10
28032 2,471,363 1.52
28035 305,994 1.92
28036 402,800 1.86
28037 4,144,668 2.33
28042 6,149,264 1.87
28044 371,578 1.71
28047 954,597 1.64
28048 183,243 1.65
28049 3,534,086 1.65
28050 575,977 1.46
28051 1,790,509 2.95
28053 646,671 1.63
28054 532,208 1.55
28057 482,023 1.60
28059 870,615 1.85
28061 392,184 2.42
28066 2,668,504 1.78
28067 674,815 1.82
28069 1,883,081 1.42
28071 291,425 1.36
28075 429,972 1.71
28076 850,921 1.82
28084 181,587 1.29
28085 340,552 1.67
28086 555,934 1.73
28087 3,278,009 1.33
28088 1,283,898 2.93
28089 546,003 1.41
28090 1,509,337 1.27
28091 987,544 2.12
28092, 93 3,128,516 1.43
28094 528,279 1.79
28095 500,649 2.30
28096 575,525 2.21
28098 1,249,680 2.08
28099 538,052 2.27
28100 1,019,991 1.77
28102 522,865 2.15
28103,04 4,160,168 1.36
28105 385,594 1.47
28153 1,602,028 2.82
28155 995,214 1.82
28156 576,827 1.80
28157 670,605 2.07
28158,59 2,559,600 1.84
28160 275,550 1.42
28161 539,061 1.77
28162 511,099 1.48
28163 249,170 1.43
28167 183,435 1.89
28168, 69 391,713 1.86
28171 763,197 1.25
28172 425,985 2.59
28173 6,013,949 1.96
28180 519,694 3.77
28181 705,148 1.74
28182 349,484 1.82
28183 491,662 1.46
28184 4,124,189 1.76
28186 600,284 2.13
28187 521,692 1.66
28188 127,831 1.86
28189 4,131,299 1.78
28190 289,826 1.81
28191 258,996 1.35
28192,93 876,507 1.65
28194,95 7,897,762 1.85
28196 187,139 1.24
28198 1,728,961 0.68
28200 2,087,911 1.31
28201,02 12,093,512 1.94
28203 472,235 3.57
28204 815,477 1.83
28307 797,817 1.37
28309 356,620 2.48
28310 102,509 2.03
28311 97,605 1.75
28312 188,065 291.00
28313 222,042 2.10
28314 268,008 1.60
28315 471,531 2.09
28317 1,339,523 1.35
28318 2,384,915 1.34
28319 1,955,772 1.64
28322 898,865 2.21
28324 1,029,562 1.35
28325 403,201 1.44
28341 2,128,136 2.02
28328 1,280,019 1.58
28330 1,236,884 1.38
28332,33 1,351,568 2.24
28334 1,298,745 1.54
28335 678,697 1.39
28340 2,601,411 1.29
28014,15 272,586 1.64
28022,23 579,964 1.63
28038-01 353,982 1.57
28038-02 766,592 1.90
28038-03 578,128 1.77
28038-04 640,195 1.86
28038-05 591,663 1.85
28038-06 884,477 1.98
28038-07 433,420 1.69
28038-08 678,815 1.87
28038-09 426,293 1.78
28038-10 1,291,575 2.07
28038-11 631,975 2.22
28038-12 1,285,670 1.70
28038-13 870,389 1.89
28038-14 539,113 1.76
28038-15 263,596 1.91
28038-16 441,986 1.90
28040,41-01 1,108,535 1.99
28040,41-02 1,409,908 1.91
28062-01 2,862,522 1.52
28062-02 2,579,271 1.42
28062-03 4,600,418 1.69
28064,65 1,560,044 1.30
28072,73 822,507 1.50
28077-01 2,469,041 1.58
28077-02 681,936 1.11
28077-03 2,994,149 1.74
28077-04 236,491 0.87
28077-05 1,615,543 2.39
28077-06 2,111,059 1.69
28080-01 1,793,543 1.85
28080-02 279,828 2.36
28080-03 1,806,581 1.35
28097-01 159,528 3.43
28097-02 132,858 2.28
28097-03 165,956 1.80
28097-04 180,814 3.61
28097-05 200,894 1.88
28097-06 326,690 2.12
28097-07 331,776 2.05
28097-08 305,449 1.81
28151-01 756,949 1.92
28151-02 586,284 1.96
28164-01 1,526,187 1.41
28164-02 619,485 2.00
28165-01 652,213 1.94
28165-02 585,557 1.84
28170-01 1,379,263 1.81
28170-02 2,325,507 2.05
28170-03 1,361,420 2.01
28175-03 93,792 1.50
28175-06 119,830 1.44
28175-08 38,206 1.01
28175-07 50,044 1.50
28175-10 60,958 1.84
28175-05 44,132 1.56
28175-02 40,027 1.48
28175-01 28,196 1.45
28175-09 23,827 1.57
28175-04 39,072 2.68
28174-01 22,606 2.10
28174-02 80,896 1.49
28174-03 152,023 1.32
28174-04 37,190 1.59
28174-05 43,348 1.72
28174-06 189,100 1.89
28174-07 19,748 1.52
28174-08 172,385 1.88
28174-09 42,800 1.34
28174-10 52,825 0.91
28174-11 295 0.01
28174-12 73,076 1.45
28174-13 244,181 1.56
28174-14 192,610 1.40
28174-15 28,332 1.13
28174-16 63,390 1.81
28174-17 41,926 1.56
28174-18 143,538 2.07
28174-19 73,397 1.97
28174-20 135,170 1.27
28174-21 72,125 1.87
28174-22 420,938 1.73
28174-23 159,535 1.43
28174-24 123,805 1.66
28174-25 209,195 1.78
28174-26 144,264 1.41
28174-27 122,616 1.46
28174-28 158,258 1.41
28174-29 71,703 0.98
28174-30 239,530 1.36
28174-31 267,501 1.63
28174-32 45,056 2.87
28174-33 155,426 2.25
28174-34 59,497 1.41
28174-35 66,650 1.44
28174-36 68,153 1.39
28174-37 - -
28174-38 159,537 3.32
28174-39 54,390 1.51
28174-40 160,403 1.51
28174-41 245,915 1.50
28174-42 166,024 1.43
28174-43 27,543 1.20
28174-44 74,123 4.71
28174-45 55,626 1.59
28174-46 42,972 1.10
28174-47 76,698 1.57
28174-48 73,107 1.70
28174-49 112,932 3.27
28174-50 160,519 1.59
28174-51 - -
28174-52 73,486 1.53
28174-53 100,006 1.73
28174-54 84,860 1.77
28174-55 56,274 1.46
28174-56 211,650 1.69
28174-57 47,949 0.26
28174-58 92,907 1.93
28174-59 - -
28174-60 63,781 1.80
28174-61 31,758 1.72
28174-62 69,724 1.48
28197-01 1,568,299 1.55
28197-02 1,423,551 1.59
28316-01 267,802 1.44
28316-02 612,499 1.79
28316-03 428,430 1.91
28316-04 275,481 1.39
28316-05 269,706 1.55
28316-06 229,673 1.39
28316-07 206,104 1.56
28316-08 436,100 1.52
28316-09 269,532 1.76
28316-10 180,835 1.73
28316-11 76,299 1.62
28338-01 760,608 1.47
28338-02 1,196,067 1.53
28338-03 1,583,078 1.38
28338-04 828,701 1.43
28339-01 - -
28339-02 - -
Total: $ WA
Trailing 12 Months Operating
Information (2)
Loan ID TTM Fin. I %Occ
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28092, 93 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28103,04 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28158,59 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28168, 69 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28201,02 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28332,33 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-01 N/A N/A
28040,41-02 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28175-03 N/A N/A
28175-06 N/A N/A
28175-08 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28175-05 N/A N/A
28175-02 N/A N/A
28175-01 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Trailing 12 Months Operating
Information (2)
Loan ID Total Reve $NOI
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28092, 93 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28103,04 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28158,59 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28168, 69 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28201,02 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28332,33 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-01 N/A N/A
28040,41-02 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28175-03 N/A N/A
28175-06 N/A N/A
28175-08 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28175-05 N/A N/A
28175-02 N/A N/A
28175-01 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Total:
Trailing 12 Months Operating
Information (2)
Loan ID DSCR
28011 N/A
28012 N/A
28016 N/A
28017 N/A
28018 N/A
28019 N/A
28020 N/A
28021 N/A
28024 N/A
28025 N/A
28026 N/A
28027 N/A
28028 N/A
28029 N/A
28030 N/A
28031 N/A
28032 N/A
28035 N/A
28036 N/A
28037 N/A
28042 N/A
28044 N/A
28047 N/A
28048 N/A
28049 N/A
28050 N/A
28051 N/A
28053 N/A
28054 N/A
28057 N/A
28059 N/A
28061 N/A
28066 N/A
28067 N/A
28069 N/A
28071 N/A
28075 N/A
28076 N/A
28084 N/A
28085 N/A
28086 N/A
28087 N/A
28088 N/A
28089 N/A
28090 N/A
28091 N/A
28092, 93 N/A
28094 N/A
28095 N/A
28096 N/A
28098 N/A
28099 N/A
28100 N/A
28102 N/A
28103,04 N/A
28105 N/A
28153 N/A
28155 N/A
28156 N/A
28157 N/A
28158,59 N/A
28160 N/A
28161 N/A
28162 N/A
28163 N/A
28167 N/A
28168, 69 N/A
28171 N/A
28172 N/A
28173 N/A
28180 N/A
28181 N/A
28182 N/A
28183 N/A
28184 N/A
28186 N/A
28187 N/A
28188 N/A
28189 N/A
28190 N/A
28191 N/A
28192,93 N/A
28194,95 N/A
28196 N/A
28198 N/A
28200 N/A
28201,02 N/A
28203 N/A
28204 N/A
28307 N/A
28309 N/A
28310 N/A
28311 N/A
28312 N/A
28313 N/A
28314 N/A
28315 N/A
28317 N/A
28318 N/A
28319 N/A
28322 N/A
28324 N/A
28325 N/A
28341 N/A
28328 N/A
28330 N/A
28332,33 N/A
28334 N/A
28335 N/A
28340 N/A
28014,15 N/A
28022,23 N/A
28038-01 N/A
28038-02 N/A
28038-03 N/A
28038-04 N/A
28038-05 N/A
28038-06 N/A
28038-07 N/A
28038-08 N/A
28038-09 N/A
28038-10 N/A
28038-11 N/A
28038-12 N/A
28038-13 N/A
28038-14 N/A
28038-15 N/A
28038-16 N/A
28040,41-01 N/A
28040,41-02 N/A
28062-01 N/A
28062-02 N/A
28062-03 N/A
28064,65 N/A
28072,73 N/A
28077-01 N/A
28077-02 N/A
28077-03 N/A
28077-04 N/A
28077-05 N/A
28077-06 N/A
28080-01 N/A
28080-02 N/A
28080-03 N/A
28097-01 N/A
28097-02 N/A
28097-03 N/A
28097-04 N/A
28097-05 N/A
28097-06 N/A
28097-07 N/A
28097-08 N/A
28151-01 N/A
28151-02 N/A
28164-01 N/A
28164-02 N/A
28165-01 N/A
28165-02 N/A
28170-01 N/A
28170-02 N/A
28170-03 N/A
28175-03 N/A
28175-06 N/A
28175-08 N/A
28175-07 N/A
28175-10 N/A
28175-05 N/A
28175-02 N/A
28175-01 N/A
28175-09 N/A
28175-04 N/A
28174-01 N/A
28174-02 N/A
28174-03 N/A
28174-04 N/A
28174-05 N/A
28174-06 N/A
28174-07 N/A
28174-08 N/A
28174-09 N/A
28174-10 N/A
28174-11 N/A
28174-12 N/A
28174-13 N/A
28174-14 N/A
28174-15 N/A
28174-16 N/A
28174-17 N/A
28174-18 N/A
28174-19 N/A
28174-20 N/A
28174-21 N/A
28174-22 N/A
28174-23 N/A
28174-24 N/A
28174-25 N/A
28174-26 N/A
28174-27 N/A
28174-28 N/A
28174-29 N/A
28174-30 N/A
28174-31 N/A
28174-32 N/A
28174-33 N/A
28174-34 N/A
28174-35 N/A
28174-36 N/A
28174-37 N/A
28174-38 N/A
28174-39 N/A
28174-40 N/A
28174-41 N/A
28174-42 N/A
28174-43 N/A
28174-44 N/A
28174-45 N/A
28174-46 N/A
28174-47 N/A
28174-48 N/A
28174-49 N/A
28174-50 N/A
28174-51 N/A
28174-52 N/A
28174-53 N/A
28174-54 N/A
28174-55 N/A
28174-56 N/A
28174-57 N/A
28174-58 N/A
28174-59 N/A
28174-60 N/A
28174-61 N/A
28174-62 N/A
28197-01 N/A
28197-02 N/A
28316-01 N/A
28316-02 N/A
28316-03 N/A
28316-04 N/A
28316-05 N/A
28316-06 N/A
28316-07 N/A
28316-08 N/A
28316-09 N/A
28316-10 N/A
28316-11 N/A
28338-01 N/A
28338-02 N/A
28338-03 N/A
28338-04 N/A
28339-01 N/A
28339-02 N/A
"Actual" YTD Financial Information
Month Reported
Loan ID Financial %
Occ
28011 3/31/97 98.00
28012 3/31/97 74.41
28016 4/30/97 100.00
28017 4/30/97 98.00
28018Information received incomplete.
28019 3/31/97 96.00
28020 3/31/97 96.00
28021 4/30/97 100.00
28024Semi-annual reporting requirements.
28025 4/30/97 100.00
28026 3/31/97 90.77
28027 3/31/97 98.00
28028 3/31/97 100.00
28029No information provided by borrower
28030 3/31/97 100.00
28031 3/31/97 89.00
28032No information provided by borrower
28035 3/31/97 99.00
28036 3/31/97 100.00
28037 3/31/97 83.00
28042 4/30/97 93.00
28044 3/31/97 100.00
28047No information provided by borrower.
28048No information provided by borrower.
28049 3/31/97 95.00
28050 3/31/97 99.00
28051 3/31/97 95.00
28053No information provided by borrower
28054 3/31/97 96.00
28057 3/31/97 97.00
28059 3/31/97 100.00
28061No information provided by borrower
28066 3/31/97 100.00
28067 3/31/97 -
28069 3/31/97 100.00
28071 3/31/97 80.00
28075 3/31/97 100.00
28076 3/31/97 -
28084 3/31/97 93.00
28085 3/31/97 -
28086 4/30/97 69.00
28087 5/31/97 98.57
28088 3/31/97 55.00
28089 3/31/97 93.00
28090 3/31/97 94.00
28091 3/31/97 79.00
28092, 93 4/30/97 95.55
28094 3/31/97 98.73
28095 3/31/97 33.00
28096 3/31/97 -
28098 3/31/97 100.00
28099 3/31/97 91.50
28100No information provided by borrower
28102 3/31/97 63.00
28103,04 3/31/97 100.00
28105 3/31/97 99.00
28153Received, further analysis required.
28155 3/31/97 -
28156Received, further analysis required
28157 3/31/97 -
28158,59 3/31/97 81.50
28160 3/31/97 92.00
28161 4/30/97 95.17
28162 3/31/97 94.00
28163 3/31/97 93.79
28167 3/31/97
28168, 69 Information received incomplete.
28171 3/31/97 95.00
28172 3/31/97
28173 3/31/97 84.00
28180 3/31/97 41.67
28181 4/30/97 68.00
28182 3/31/97 100.00
28183 3/31/97 92.00
28184 3/31/97 84.00
28186 3/31/97 100.00
28187 3/31/97 100.00
28188 3/31/97 100.00
28189 4/30/97 89.58
28190 3/31/97 68.00
28191 3/31/97 98.00
28192,93 4/30/97 82.00
28194,95 3/31/97 62.00
28196 3/31/97 98.00
28198 3/31/97 100.00
28200 4/30/97 94.00
28201,02 4/30/97 94.74
28203 3/31/97 29.00
28204 3/31/97 60.00
28307 3/31/97 92.00
28309No information provided
28310 3/31/97 57.20
28311 3/31/97 51.00
28312 3/31/97 58.00
28313 3/31/97 50.00
28314 3/31/97 45.00
28315 3/31/97 76.20
28317No information provided
28318 4/30/97 77.34
28319 4/30/97 85.16
28322No information
28324No information
28325 3/31/97 100.00
28341 3/31/97 64.00
28328No information provided
28330 3/31/97 65.00
28332,33 3/31/97 92.32
28334 3/31/97 83.00
28335 3/31/97 100.00
28340No information provided.
28014,15 4/30/97 100.00
28022,23 No information provided.
28038-01 3/31/97 66.63
28038-02 3/31/97 66.63
28038-03 3/31/97 66.63
28038-04 3/31/97 66.63
28038-05 3/31/97 66.63
28038-06 3/31/97 66.63
28038-07 3/31/97 66.63
28038-08 3/31/97 66.63
28038-09 3/31/97 66.63
28038-10 3/31/97 66.63
28038-11 3/31/97 66.63
28038-12 3/31/97 66.63
28038-13 3/31/97 66.63
28038-14 3/31/97 66.63
28038-15 3/31/97 66.63
28038-16 3/31/97 66.63
28040,41-01 Further analysis required.
28040,41-02 Further analysis required.
28062-01 Further analysis required.
28062-02 Further analysis required.
28062-03 Further analysis required.
28064,65 4/30/97 97.00
28072,73 No information provided
28077-01 3/31/97 100.00
28077-02 3/31/97 99.08
28077-03 3/31/97 100.00
28077-04 3/31/97 84.29
28077-05 3/31/97 100.00
28077-06 3/31/97 100.00
28080-01 3/31/97 98.00
28080-02 3/31/97 83.00
28080-03 3/31/97 94.41
28097-01 3/31/97 71.00
28097-02 3/31/97 66.00
28097-03 3/31/97 100.00
28097-04 3/31/97 100.00
28097-05 3/31/97 100.00
28097-06 3/31/97 85.00
28097-07 3/31/97 93.00
28097-08 3/31/97 100.00
28151-01 3/31/97 -
28151-02 3/31/97 -
28164-01 3/31/97 95.00
28164-02 3/31/97 100.00
28165-01 3/31/97 97.00
28165-02 3/31/97 99.00
28170-01 Further analysis required.
28170-02 Further analysis required.
28170-03 Further analysis required.
28175-03 6/30/97 95.00
28175-06 6/30/97 95.00
28175-08 6/30/97 95.00
28175-07 6/30/97 95.00
28175-10 6/30/97 95.00
28175-05 6/30/97 95.00
28175-02 6/30/97 95.00
28175-01 6/30/97 95.00
28175-09 6/30/97 95.00
28175-04 6/30/97 95.00
28174-01 6/30/97 95.00
28174-02 6/30/97 95.00
28174-03 6/30/97 95.00
28174-04 6/30/97 95.00
28174-05 6/30/97 95.00
28174-06 6/30/97 95.00
28174-07 6/30/97 95.00
28174-08 6/30/97 95.00
28174-09 6/30/97 95.00
28174-10 6/30/97 95.00
28174-11 6/30/97 95.00
28174-12 6/30/97 95.00
28174-13 6/30/97 95.00
28174-14 6/30/97 95.00
28174-15 6/30/97 95.00
28174-16 6/30/97 95.00
28174-17 6/30/97 95.00
28174-18 6/30/97 95.00
28174-19 6/30/97 95.00
28174-20 6/30/97 95.00
28174-21 6/30/97 95.00
28174-22 6/30/97 95.00
28174-23 6/30/97 95.00
28174-24 6/30/97 95.00
28174-25 6/30/97 95.00
28174-26 6/30/97 95.00
28174-27 6/30/97 95.00
28174-28 6/30/97 95.00
28174-29 6/30/97 95.00
28174-30 6/30/97 95.00
28174-31 6/30/97 95.00
28174-32 6/30/97 95.00
28174-33 6/30/97 95.00
28174-34 6/30/97 95.00
28174-35 6/30/97 95.00
28174-36 6/30/97 95.00
28174-37 6/30/97 95.00
28174-38 6/30/97 95.00
28174-39 6/30/97 95.00
28174-40 6/30/97 95.00
28174-41 6/30/97 95.00
28174-42 6/30/97 95.00
28174-43 6/30/97 95.00
28174-44 6/30/97 95.00
28174-45 6/30/97 95.00
28174-46 6/30/97 95.00
28174-47 6/30/97 95.00
28174-48 6/30/97 95.00
28174-49 6/30/97 95.00
28174-50 6/30/97 95.00
28174-51 6/30/97 95.00
28174-52 6/30/97 95.00
28174-53 6/30/97 95.00
28174-54 6/30/97 95.00
28174-55 6/30/97 95.00
28174-56 6/30/97 95.00
28174-57 6/30/97 95.00
28174-58 6/30/97 95.00
28174-59 6/30/97 95.00
28174-60 6/30/97 95.00
28174-61 6/30/97 95.00
28174-62 6/30/97 95.00
28197-01 Further analysis required.
28197-02 Further analysis required.
28316-01 3/31/97 -
28316-02 3/31/97 -
28316-03 3/31/97 -
28316-04 3/31/97 -
28316-05 3/31/97 -
28316-06 3/31/97 -
28316-07 3/31/97 -
28316-08 3/31/97 -
28316-09 3/31/97 -
28316-10 3/31/97 -
28316-11 3/31/97 -
28338-01 4/25/97 99.00
28338-02 4/25/97 99.00
28338-03 4/25/97 94.73
28338-04 4/25/97 95.80
28339-01 Information received incomplete
28339-02 Information received incomplete.
Total: N/A
"Actual"
YTD Financial Information
Month Reported
Loan Number Total Revenue
28011 107,494
28012 1,759,109
28016 118,258
28017 4,627,271
28018
28019 407,561
28020 1,050,134
28021 875,433
28024
28025 196,566
28026 191,609
28027 215,884
28028 153,891
28029
28030 298,576
28031 681,355
28032
28035 152,832
28036 135,364
28037 2,646,581
28042 4,520,481
28044 146,997
28047
28048
28049 1,666,773
28050 235,459
28051 1,148,701
28053
28054 253,815
28057 153,910
28059 296,937
28061
28066 840,548
28067 340,594
28069 673,395
28071 114,586
28075 254,403
28076 354,478
28084 95,400
28085 72,960
28086 472,236
28087 2,223,495
28088 611,321
28089 180,955
28090 614,373
28091 1,038,287
28092, 93 1,731,605
28094 159,617
28095 168,019
28096 128,970
28098 120,609
28099 510,546
28100
28102 206,625
28103,04 1,410,622
28105 149,661
28153
28155 635,521
28156
28157 156,572
28158,59 1,216,681
28160 167,401
28161 297,909
28162 171,538
28163 107,109
28167 73,767
28168, 69
28171 340,604
28172 258,930
28173 2,119,910
28180 73,779
28181 596,166
28182 117,453
28183 147,470
28184 2,119,910
28186 182,672
28187 200,722
28188 51,884
28189 1,884,882
28190 155,130
28191 115,207
28192,93 84,627
28194,95 5,374,173
28196 100,324
28198 972,887
28200 1,143,868
28201,02 5,558,648
28203 196,229
28204 185,848
28307 398,112
28309
28310 107,907
28311 70,169
28312 91,644
28313 98,373
28314 245,975
28315 196,338
28317
28318 1,626,097
28319 960,230
28322
28324
28325 143,978
28341 2,133,893
28328
28330 1,563,144
28332,33 838,346
28334 496,735
28335 207,799
28340
28014,15 146,179
28022,23
28038-01 7,315,916
28038-02 7,315,916
28038-03 7,315,916
28038-04 7,315,916
28038-05 7,315,916
28038-06 7,315,916
28038-07 7,315,916
28038-08 7,315,916
28038-09 7,315,916
28038-10 7,315,916
28038-11 7,315,916
28038-12 7,315,916
28038-13 7,315,916
28038-14 7,315,916
28038-15 7,315,916
28038-16 7,315,916
28040,41-01
28040,41-02
28062-01
28062-02
28062-03
28064,65 804,359
28072,73
28077-01 1,166,798
28077-02 432,986
28077-03 1,363,070
28077-04 184,932
28077-05 553,861
28077-06 924,965
28080-01 617,599
28080-02 109,740
28080-03 1,248,936
28097-01 185,066
28097-02 112,410
28097-03 124,083
28097-04 152,959
28097-05 182,420
28097-06 234,186
28097-07 255,631
28097-08 223,727
28151-01 298,504
28151-02 1,262,631
28164-01 714,633
28164-02 236,307
28165-01 609,529
28165-02 537,332
28170-01
28170-02
28170-03
28175-03 205,720
28175-06 205,720
28175-08 205,720
28175-07 205,720
28175-10 205,720
28175-05 205,720
28175-02 205,720
28175-01 205,720
28175-09 205,720
28175-04 205,720
28174-01 2,960,561
28174-02 2,960,561
28174-03 2,960,561
28174-04 2,960,561
28174-05 2,960,561
28174-06 2,960,561
28174-07 2,960,561
28174-08 2,960,561
28174-09 2,960,561
28174-10 2,960,561
28174-11 2,960,561
28174-12 2,960,561
28174-13 2,960,561
28174-14 2,960,561
28174-15 2,960,561
28174-16 2,960,561
28174-17 2,960,561
28174-18 2,960,561
28174-19 2,960,561
28174-20 2,960,561
28174-21 2,960,561
28174-22 2,960,561
28174-23 2,960,561
28174-24 2,960,561
28174-25 2,960,561
28174-26 2,960,561
28174-27 2,960,561
28174-28 2,960,561
28174-29 2,960,561
28174-30 2,960,561
28174-31 2,960,561
28174-32 2,960,561
28174-33 2,960,561
28174-34 2,960,561
28174-35 2,960,561
28174-36 2,960,561
28174-37 2,960,561
28174-38 2,960,561
28174-39 2,960,561
28174-40 2,960,561
28174-41 2,960,561
28174-42 2,960,561
28174-43 2,960,561
28174-44 2,960,561
28174-45 2,960,561
28174-46 2,960,561
28174-47 2,960,561
28174-48 2,960,561
28174-49 2,960,561
28174-50 2,960,561
28174-51 2,960,561
28174-52 2,960,561
28174-53 2,960,561
28174-54 2,960,561
28174-55 2,960,561
28174-56 2,960,561
28174-57 2,960,561
28174-58 2,960,561
28174-59 2,960,561
28174-60 2,960,561
28174-61 2,960,561
28174-62 2,960,561
28197-01
28197-02
28316-01 125,977
28316-02 205,298
28316-03 128,525
28316-04 71,236
28316-05 113,029
28316-06 73,720
28316-07 72,426
28316-08 193,214
28316-09 120,366
28316-10 80,395
28316-11 29,333
28338-01 424,132
28338-02 747,002
28338-03 1,066,893
28338-04 458,768
28339-01
28339-02
Total:
"Actual"
YTD Financial Information
Month Reported
Loan Number $
NOI
DSCR (6)
28011 N/A
28012 8 N/A
28016 N/A
28017 N/A
28018 N/A
28019 3 N/A
28020 6 N/A
28021 6 N/A
28024 N/A
28025 1 N/A
28026 N/A
28027 N/A
28028 N/A
28029 N/A
28030 2 N/A
28031 3 N/A
28032 N/A
28035 N/A
28036 N/A
28037 N/A
28042 N/A
28044 N/A
28047 N/A
28048 N/A
28049 N/A
28050 1 N/A
28051 N/A
28053 N/A
28054 1 N/A
28057 1 N/A
28059 N/A
28061 N/A
28066 4 N/A
28067 1 N/A
28069 N/A
28071 N/A
28075 1 N/A
28076 1 N/A
28084 N/A
28085 N/A
28086 1 N/A
28087 N/A
28088 2 N/A
28089 1 N/A
28090 4 N/A
28091 3 N/A
28092, 93 8 N/A
28094 1 N/A
28095 N/A
28096 N/A
28098 N/A
28099 1 N/A
28100 N/A
28102 1 N/A
28103,04 N/A
28105 N/A
28153 N/A
28155 1 N/A
28156 N/A
28157 N/A
28158,59 8 N/A
28160 N/A
28161 1 N/A
28162 1 N/A
28163 N/A
28167 N/A
28168, 69 N/A
28171 2 N/A
28172 N/A
28173 N/A
28180 N/A
28181 4 N/A
28182 N/A
28183 ( N/A
28184 N/A
28186 1 N/A
28187 1 N/A
28188 N/A
28189 N/A
28190 N/A
28191 N/A
28192,93 N/A
28194,95 1,35 N/A
28196 N/A
28198 7 N/A
28200 9 N/A
28201,02 N/A
28203 ( N/A
28204 N/A
28307 N/A
28309 N/A
28310 N/A
28311 N/A
28312 N/A
28313 N/A
28314 N/A
28315 N/A
28317 N/A
28318 N/A
28319 5 N/A
28322 N/A
28324 N/A
28325 N/A
28341 4 N/A
28328 N/A
28330 4 N/A
28332,33 4 N/A
28334 3 N/A
28335 1 N/A
28340 N/A
28014,15 N/A
28022,23 N/A
28038-01 N/A
28038-02 N/A
28038-03 N/A
28038-04 N/A
28038-05 N/A
28038-06 N/A
28038-07 N/A
28038-08 N/A
28038-09 N/A
28038-10 N/A
28038-11 N/A
28038-12 N/A
28038-13 N/A
28038-14 N/A
28038-15 N/A
28038-16 N/A
28040,41-01 N/A
28040,41-02 N/A
28062-01 N/A
28062-02 N/A
28062-03 N/A
28064,65 N/A
28072,73 N/A
28077-01 8 N/A
28077-02 2 N/A
28077-03 9 N/A
28077-04 1 N/A
28077-05 4 N/A
28077-06 6 N/A
28080-01 5 N/A
28080-02 N/A
28080-03 N/A
28097-01 N/A
28097-02 N/A
28097-03 N/A
28097-04 N/A
28097-05 1 N/A
28097-06 1 N/A
28097-07 1 N/A
28097-08 1 N/A
28151-01 N/A
28151-02 1 N/A
28164-01 3 N/A
28164-02 1 N/A
28165-01 N/A
28165-02 N/A
28170-01 N/A
28170-02 N/A
28170-03 N/A
28175-03 1 N/A
28175-06 1 N/A
28175-08 1 N/A
28175-07 1 N/A
28175-10 1 N/A
28175-05 1 N/A
28175-02 1 N/A
28175-01 1 N/A
28175-09 1 N/A
28175-04 1 N/A
28174-01 2,20 N/A
28174-02 2,20 N/A
28174-03 2,20 N/A
28174-04 2,20 N/A
28174-05 2,20 N/A
28174-06 2,20 N/A
28174-07 2,20 N/A
28174-08 2,20 N/A
28174-09 2,20 N/A
28174-10 2,20 N/A
28174-11 2,20 N/A
28174-12 2,20 N/A
28174-13 2,20 N/A
28174-14 2,20 N/A
28174-15 2,20 N/A
28174-16 2,20 N/A
28174-17 2,20 N/A
28174-18 2,20 N/A
28174-19 2,20 N/A
28174-20 2,20 N/A
28174-21 2,20 N/A
28174-22 2,20 N/A
28174-23 2,20 N/A
28174-24 2,20 N/A
28174-25 2,20 N/A
28174-26 2,20 N/A
28174-27 2,20 N/A
28174-28 2,20 N/A
28174-29 2,20 N/A
28174-30 2,20 N/A
28174-31 2,20 N/A
28174-32 2,20 N/A
28174-33 2,20 N/A
28174-34 2,20 N/A
28174-35 2,20 N/A
28174-36 2,20 N/A
28174-37 2,20 N/A
28174-38 2,20 N/A
28174-39 2,20 N/A
28174-40 2,20 N/A
28174-41 2,20 N/A
28174-42 2,20 N/A
28174-43 2,20 N/A
28174-44 2,20 N/A
28174-45 2,20 N/A
28174-46 2,20 N/A
28174-47 2,20 N/A
28174-48 2,20 N/A
28174-49 2,20 N/A
28174-50 2,20 N/A
28174-51 2,20 N/A
28174-52 2,20 N/A
28174-53 2,20 N/A
28174-54 2,20 N/A
28174-55 2,20 N/A
28174-56 2,20 N/A
28174-57 2,20 N/A
28174-58 2,20 N/A
28174-59 2,20 N/A
28174-60 2,20 N/A
28174-61 2,20 N/A
28174-62 2,20 N/A
28197-01 N/A
28197-02 N/A
28316-01 N/A
28316-02 N/A
28316-03 N/A
28316-04 N/A
28316-05 N/A
28316-06 N/A
28316-07 N/A
28316-08 1 N/A
28316-09 N/A
28316-10 N/A
28316-11 N/A
28338-01 2 N/A
28338-02 4 N/A
28338-03 5 N/A
28338-04 2 N/A
28339-01 N/A
28339-02 N/A
Total: N/A
Actual YTD Financial Information
Month Reported
Loan ID Footnote
28011 (7)
28012 (7)
28016 (8)
28017 (8)
28018
28019 (7)
28020 (7)
28021 (8)
28024 (11)
28025 (8)
28026 (7)
28027 (7)
28028 (7)
28029
28030 (7)
28031 (7)
28032
28035 (7)
28036 (7)
28037 (7)
28042 (8)
28044 (7)
28047
28048
28049 (7)
28050 (7)
28051 (7)
28053
28054 (7)
28057 (7)
28059 (7)
28061
28066 (7)
28067 (7)
28069 (7)
28071 (7)
28075 (7)
28076 (7)
28084 (7)
28085 (7)
28086 (8)
28087 (9)
28088 (7)
28089 (7)
28090 (7)
28091 (7)
28092, 93 (8)
28094 (7)
28095 (7)
28096 (7)
28098 (7)
28099 (7)
28100
28102 (7)
28103,04 (7)
28105 (7)
28153 (14)
28155 10,14
28156 (14)
28157 10,14
28158,59 (7)
28160 (7)
28161 (7)
28162 (7)
28163 (7)
28167 (7)
28168, 69
28171 (7)
28172 (7)
28173 7,15
28180 (7)
28181 (8)
28182 (7)
28183 (7)
28184 7,15
28186 (7)
28187 (7)
28188 (7)
28189 (8)
28190 (7)
28191 (7)
28192,93 (10)
28194,95 (7)
28196 (7)
28198 (7)
28200 (8)
28201,02 (8)
28203 (7)
28204 (7)
28307 (7)
28309
28310 (7)
28311 (7)
28312 (7)
28313 (7)
28314 (7)
28315 (7)
28317
28318 (8)
28319 (8)
28322
28324
28325 (7)
28341 (7)
28328
28330 (7)
28332,33 (7)
28334 (7)
28335 (7)
28340
28014,15 (8)
28022,23
28038-01 (16)
28038-02 (16)
28038-03 (16)
28038-04 (16)
28038-05 (16)
28038-06 (16)
28038-07 (16)
28038-08 (16)
28038-09 (16)
28038-10 (16)
28038-11 (16)
28038-12 (16)
28038-13 (16)
28038-14 (16)
28038-15 (16)
28038-16 (16)
28040,41-01
28040,41-02
28062-01
28062-02
28062-03
28064,65 (8)
28072,73
28077-01 (7)
28077-02 (7)
28077-03 (7)
28077-04 (7)
28077-05 (7)
28077-06 (7)
28080-01 (7)
28080-02 (7)
28080-03 (7)
28097-01 (7)
28097-02 (7)
28097-03 (7)
28097-04 (7)
28097-05 (7)
28097-06 (7)
28097-07 (7)
28097-08 (7)
28151-01 10,14
28151-02 10,14
28164-01 (7)
28164-02 (7)
28165-01 (7)
28165-02 (7)
28170-01
28170-02
28170-03
28175-03 (12)
28175-06 (12)
28175-08 (12)
28175-07 (12)
28175-10 (12)
28175-05 (12)
28175-02 (12)
28175-01 (12)
28175-09 (12)
28175-04 (12)
28174-01 (13)
28174-02 (13)
28174-03 (13)
28174-04 (13)
28174-05 (13)
28174-06 (13)
28174-07 (13)
28174-08 (13)
28174-09 (13)
28174-10 (13)
28174-11 (13)
28174-12 (13)
28174-13 (13)
28174-14 (13)
28174-15 (13)
28174-16 (13)
28174-17 (13)
28174-18 (13)
28174-19 (13)
28174-20 (13)
28174-21 (13)
28174-22 (13)
28174-23 (13)
28174-24 (13)
28174-25 (13)
28174-26 (13)
28174-27 (13)
28174-28 (13)
28174-29 (13)
28174-30 (13)
28174-31 (13)
28174-32 (13)
28174-33 (13)
28174-34 (13)
28174-35 (13)
28174-36 (13)
28174-37 (13)
28174-38 (13)
28174-39 (13)
28174-40 (13)
28174-41 (13)
28174-42 (13)
28174-43 (13)
28174-44 (13)
28174-45 (13)
28174-46 (13)
28174-47 (13)
28174-48 (13)
28174-49 (13)
28174-50 (13)
28174-51 (13)
28174-52 (13)
28174-53 (13)
28174-54 (13)
28174-55 (13)
28174-56 (13)
28174-57 (13)
28174-58 (13)
28174-59 (13)
28174-60 (13)
28174-61 (13)
28174-62 (13)
28197-01
28197-02
28316-01 (7)
28316-02 (7)
28316-03 (7)
28316-04 (7)
28316-05 (7)
28316-06 (7)
28316-07 (7)
28316-08 (7)
28316-09 (7)
28316-10 (7)
28316-11 (7)
28338-01 (8)
28338-02 (8)
28338-03 (8)
28338-04 (8)
28339-01
28339-02
(2)
Net Change
Current & Basis (3)
Loan Number %
Occ %
Total Rev
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28092, 93 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28103,04 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28158,59 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28168, 69 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28201,02 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28332,33 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-01 N/A N/A
28040,41-02 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28175-03 N/A N/A
28175-06 N/A N/A
28175-08 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28175-05 N/A N/A
28175-02 N/A N/A
28175-01 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Total: WA $
(2)
Net Change
Current & Basis (3)
Loan Number DSCR
28011 N/A
28012 N/A
28016 N/A
28017 N/A
28018 N/A
28019 N/A
28020 N/A
28021 N/A
28024 N/A
28025 N/A
28026 N/A
28027 N/A
28028 N/A
28029 N/A
28030 N/A
28031 N/A
28032 N/A
28035 N/A
28036 N/A
28037 N/A
28042 N/A
28044 N/A
28047 N/A
28048 N/A
28049 N/A
28050 N/A
28051 N/A
28053 N/A
28054 N/A
28057 N/A
28059 N/A
28061 N/A
28066 N/A
28067 N/A
28069 N/A
28071 N/A
28075 N/A
28076 N/A
28084 N/A
28085 N/A
28086 N/A
28087 N/A
28088 N/A
28089 N/A
28090 N/A
28091 N/A
28092, 93 N/A
28094 N/A
28095 N/A
28096 N/A
28098 N/A
28099 N/A
28100 N/A
28102 N/A
28103,04 N/A
28105 N/A
28153 N/A
28155 N/A
28156 N/A
28157 N/A
28158,59 N/A
28160 N/A
28161 N/A
28162 N/A
28163 N/A
28167 N/A
28168, 69 N/A
28171 N/A
28172 N/A
28173 N/A
28180 N/A
28181 N/A
28182 N/A
28183 N/A
28184 N/A
28186 N/A
28187 N/A
28188 N/A
28189 N/A
28190 N/A
28191 N/A
28192,93 N/A
28194,95 N/A
28196 N/A
28198 N/A
28200 N/A
28201,02 N/A
28203 N/A
28204 N/A
28307 N/A
28309 N/A
28310 N/A
28311 N/A
28312 N/A
28313 N/A
28314 N/A
28315 N/A
28317 N/A
28318 N/A
28319 N/A
28322 N/A
28324 N/A
28325 N/A
28341 N/A
28328 N/A
28330 N/A
28332,33 N/A
28334 N/A
28335 N/A
28340 N/A
28014,15 N/A
28022,23 N/A
28038-01 N/A
28038-02 N/A
28038-03 N/A
28038-04 N/A
28038-05 N/A
28038-06 N/A
28038-07 N/A
28038-08 N/A
28038-09 N/A
28038-10 N/A
28038-11 N/A
28038-12 N/A
28038-13 N/A
28038-14 N/A
28038-15 N/A
28038-16 N/A
28040,41-01 N/A
28040,41-02 N/A
28062-01 N/A
28062-02 N/A
28062-03 N/A
28064,65 N/A
28072,73 N/A
28077-01 N/A
28077-02 N/A
28077-03 N/A
28077-04 N/A
28077-05 N/A
28077-06 N/A
28080-01 N/A
28080-02 N/A
28080-03 N/A
28097-01 N/A
28097-02 N/A
28097-03 N/A
28097-04 N/A
28097-05 N/A
28097-06 N/A
28097-07 N/A
28097-08 N/A
28151-01 N/A
28151-02 N/A
28164-01 N/A
28164-02 N/A
28165-01 N/A
28165-02 N/A
28170-01 N/A
28170-02 N/A
28170-03 N/A
28175-03 N/A
28175-06 N/A
28175-08 N/A
28175-07 N/A
28175-10 N/A
28175-05 N/A
28175-02 N/A
28175-01 N/A
28175-09 N/A
28175-04 N/A
28174-01 N/A
28174-02 N/A
28174-03 N/A
28174-04 N/A
28174-05 N/A
28174-06 N/A
28174-07 N/A
28174-08 N/A
28174-09 N/A
28174-10 N/A
28174-11 N/A
28174-12 N/A
28174-13 N/A
28174-14 N/A
28174-15 N/A
28174-16 N/A
28174-17 N/A
28174-18 N/A
28174-19 N/A
28174-20 N/A
28174-21 N/A
28174-22 N/A
28174-23 N/A
28174-24 N/A
28174-25 N/A
28174-26 N/A
28174-27 N/A
28174-28 N/A
28174-29 N/A
28174-30 N/A
28174-31 N/A
28174-32 N/A
28174-33 N/A
28174-34 N/A
28174-35 N/A
28174-36 N/A
28174-37 N/A
28174-38 N/A
28174-39 N/A
28174-40 N/A
28174-41 N/A
28174-42 N/A
28174-43 N/A
28174-44 N/A
28174-45 N/A
28174-46 N/A
28174-47 N/A
28174-48 N/A
28174-49 N/A
28174-50 N/A
28174-51 N/A
28174-52 N/A
28174-53 N/A
28174-54 N/A
28174-55 N/A
28174-56 N/A
28174-57 N/A
28174-58 N/A
28174-59 N/A
28174-60 N/A
28174-61 N/A
28174-62 N/A
28197-01 N/A
28197-02 N/A
28316-01 N/A
28316-02 N/A
28316-03 N/A
28316-04 N/A
28316-05 N/A
28316-06 N/A
28316-07 N/A
28316-08 N/A
28316-09 N/A
28316-10 N/A
28316-11 N/A
28338-01 N/A
28338-02 N/A
28338-03 N/A
28338-04 N/A
28339-01 N/A
28339-02 N/A
Total: WA
Financial Information:
Current Full Year:
Current Full Yr. received with DSC less than 1:
Prior Full Year:
Prior Full Yr. received with DSC less than 1:
Quarterly Financials:
Received
Loans Balance
# % $ %
(17)
(17)
Required
Loans Balance
# % $ %
(17)
(17)
NOTES
Financial information reported as received from borrower.
This information may be incomplete and may not have been
verified by AMRESCO by independent investigation or
otherwise. As a result of ongoing financial analysis,
monthly reported figures may change.
Any year to date occupancy figures not reported
were not yet received from borrower.
FOOTNOTES
(1) Underwriting, 1995 and 1996 Financial information
obtained from Annex A in prospectus.
(2) These columns will be utilized upon receipt
of 12 months of financial information, approximately 3/98.
(3) Net change should compare the latest year to the Underwriting year.
This calculation provided upon receipt of 12 months information.
(4) DSCR calculated using NOI/Annual Debt Service.
(5) DSCR calculated using Net Cash Flow/Annual Debt Service.
Multiple property accounts may have a DSCR that differs slightly from
Annex A.
(6) This calculation will be provided upon receipt of 12 months
of financial information, approximately 3/98.
(7) Represents three months of operation.
(8) Represents four months of operation
(9) Represents five months of operation.
(10) Represents one month of operation.
(11) Borrower has semi-annual reporting requirements.
(12) Sunwest II -YTD financial information represents four months
of operations. Figures are the consolidation of 10 properties.
(13) Sunwest - YTD financial information represents four months
of operation. Figures are the consolidation of 62 properties.
Borrower only required to report by property at year end.
(14) Borrower provided incomplete fiscal year information.
(15) Information represents the consolidation
of two properties, 28173 & 28184.
(16) Information represents three months of operations.
Figures are the consolidation of 16 properties.
(17) First full year will be approximately 3/98.
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
DELINQUENT LOAN
STATUS REPORT
as of 8/11/97
1 TO 2 COLLECTION PERIODS DELINQUENT
Loan #
City & State
Loan # Prop. Type
Loan # Sq Ft or UPaid Thru Date
(a) (b)
Loan # Sched. PriTotal Outstand. P&I Advances To Date
(c) (d)
Loan # Total OutsOther Advances (Taxes & Escrow)
(e)=a+b+c+d
Loan # Total Exposure
Loan # Current MoCurrent Interest Rate
Loan # Maturity DLTM NOI Date
Loan # LTM NOI , Valuation Date
(f)
Loan # Most AccurAppraisal
BPO or
Internal Value**
(g)=(.92*f)-e
Loan # Transfer DLoss using 92% Appr. or BPO (f)
Loan # Date NOI F Status * Comments
FCL - Foreclosure
LTM - Latest 12 Months
* Status should containg a code indicating the
current direction of each loan such as (FCL-
in Foreclosure, MOD-Modification, DPO-
Discount Payoff, NS-Note Sale, BK-Bankrupcy
PP-Payment Plan,Curr-Current, TBD-
To Be Determined etc.) It is possible to combine
the status codes if the loan is going in more than
one direction. (i.e., FCL/Mod, BK/Mod, BK/FCL/DPO)
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
REO
STATUS REPORT
as of 8/11/97
Loan Num
/CProp. TypeSq Ft or UniPaid Thru Date
(a) (b) (c)
Loan Num
/CSched. PriTotal P&I AdOther Advances (Taxes & Escrow)
(d) (e)=a+b+c+d
Loan Num
/CTotal ExpeTotal ExposuCurrent Monthly P&I
Loan Num
/CCurrent InMaturity DatNOI as of Date
(f)
Loan Num
/C(YTD) Most Appr. Date Most Accurate Property Value
(g)=(.92*f)-e
Loan Num
/C(1) AppraiTransfer DatLoss using 92% Appraisal or BPO (f)
Loan Num
/CREO AquisiPending OffeComments
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
WATCH LIST
as of 8/11/97
Nothing to report this period
Loan Number Property T City State
Loan Number Stated PriPaid Thru DaMaturity Date
Loan Number %
Current Comment / Reason on Watch List
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
HISTORICAL LOAN MODIFICATION
REPORT
as of 8/11/97
Loan Number City / StaMod / Extention
THIS REPORT IS HISTORICAL
Loan Number Effective Balance When Sent to Special Servicer
Loan Number Balance at Old Rate
Loan Number Num. Mths Old P&I New P&I
Loan Number Old MaturiNew MaturityTotal Num. Months for Change of Mod.
Loan Number (1) Realiz(2) Est. FutCOMMENT
Total For All Loans:
Total For Loans in Current Month:
# of Loans $ Balance
Modifications:
Maturity Date Extentions:
Total:
(1) Actual principal loss taken by bonds
(2) Expected future loss due to a rate reduction.
This is just an estimate calculated at the time
of modification.
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
HISTORICAL LOSS ESTIMATE REPORT
(REO-SOLD or DISCOUNTED PAYOFF)
as of 8/11/97
(c)=b/a
Servicer LoaProperty NCity / State% Received From Sale
THIS REPORT IS HISTORICAL
(a) (b)
Servicer LoaLatest AppEffect Date Sales Price
(d) (e) (f)
Servicer LoaNet Amt ReScheduled BaTotal P&I Advanced
(g) (h) (i)=d-(f+g+h)
Servicer LoaTotal ExpeServicing FeNet Proceeds
(k)=i-e (m)
Servicer LoaActual LosDate Loss PaMinor Adj to Trust
(n)=k+m (o)=n/e
Servicer LoaDate MinorTotal Loss wLoss % of Scheduled Balance
Total all Loans:
Current Month Only:
ABN AMRO
LaSalle National Bank
Administrator:
Juliana Man (800) 246-5761
135 S. LaSalle Street Suite 1740
Chicago, IL 60603
AMRESCO Management, Inc. as Servicer
Commercial Mortgage Pass Through Certificates
Series 1997 - D4
ABN AMRO Acct: 67-7713-12-5
Payment Date: 08/14/97
Prior Payment: 07/16/97
Record Date: 08/08/97
WAC: 8.940944%
WAMM: 305
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 5
Other Related Information 5
Asset Backed Facts Sheets 1
Mortgage Loan Characteristics 2
Loan Level Listing 5
Total Pages Included In This Package 20
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Upper Tier REMIC
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A1-A 127,000,000.00 122,341,963.50
045424 DP0 1000.000000000 963.322547244
A1-B 91,010,000.00 91,010,000.00
045424 DQ8 1000.000000000 1000.000000000
A1-C 65,000,000.00 65,000,000.00
045424 DR6 1000.000000000 1000.000000000
A1-D 671,228,903.00 671,228,903.00
045424 DS4 1000.000000000 1000.000000000
A1-E 84,197,550.00 84,197,550.00
045424 ER5 1000.000000000 1000.000000000
A-CS1 127,000,000.00 N 122,341,963.50
045424 DT2 1000.000000000 963.322547244
PS-1 1,403,292,505.3N 1,398,634,468.85
045424 DU9 1000.000000000 996.680637513
A-2 28,065,850.00 28,065,850.00
045424 DV7 1000.000000000 1000.000000000
A-3 49,115,237.00 49,115,237.00
045424 DW5 1000.000000000 1000.000000000
A-4 21,049,387.00 21,049,387.00
045424 DX3 1000.000000000 1000.000000000
A-5 42,098,775.00 42,098,775.00
045424 DY1 1000.000000000 1000.000000000
A-6 28,065,850.00 28,065,850.00
045424 DZ8 1000.000000000 1000.000000000
A-7 21,049,387.00 21,049,387.00
045424 ES3 1000.000000000 1000.000000000
A-8 21,049,387.00 21,049,387.00
045424 ET1 1000.000000000 1000.000000000
B-1 35,082,312.00 35,082,312.00
045424 EU8 1000.000000000 1000.000000000
B-2 35,082,312.00 35,082,312.00
045424 EV6 1000.000000000 1000.000000000
B-3 14,032,925.00 14,032,925.00
045424 EW4 1000.000000000 1000.000000000
B-4 21,049,387.00 21,049,387.00
045424 EX2 1000.000000000 1000.000000000
B-5 14,032,925.00 14,032,925.00
045424 EY0 1000.000000000 1000.000000000
B-6 14,032,925.00 14,032,925.00
045424 EZ7 1000.000000000 1000.000000000
B-7 21,048,393.00 21,048,393.00
045424EA2 1000.000000000 1000.000000000
B-7H 1,000.35 1,000.35
045424EB0 1000.000000000 1000.000000000
R 0.00 0.00
045424EE4 1000.000000000 0.000000000
1,403,292,505.35 1,398,634,468.85
Total P&I Payment 11,417,225.62
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A1-A 1,053,410.52 0.00 0.00
045424 DP0 8.294571024 0.000000000 0.000000000
A1-B 0.00 0.00 0.00
045424 DQ8 0.000000000 0.000000000 0.000000000
A1-C 0.00 0.00 0.00
045424 DR6 0.000000000 0.000000000 0.000000000
A1-D 0.00 0.00 0.00
045424 DS4 0.000000000 0.000000000 0.000000000
A1-E 0.00 0.00 0.00
045424 ER5 0.000000000 0.000000000 0.000000000
A-CS1 0.00 0.00 0.00
045424 DT2 0.000000000 0.000000000 0.000000000
PS-1 0.00 0.00 0.00
045424 DU9 0.000000000 0.000000000 0.000000000
A-2 0.00 0.00 0.00
045424 DV7 0.000000000 0.000000000 0.000000000
A-3 0.00 0.00 0.00
045424 DW5 0.000000000 0.000000000 0.000000000
A-4 0.00 0.00 0.00
045424 DX3 0.000000000 0.000000000 0.000000000
A-5 0.00 0.00 0.00
045424 DY1 0.000000000 0.000000000 0.000000000
A-6 0.00 0.00 0.00
045424 DZ8 0.000000000 0.000000000 0.000000000
A-7 0.00 0.00 0.00
045424 ES3 0.000000000 0.000000000 0.000000000
A-8 0.00 0.00 0.00
045424 ET1 0.000000000 0.000000000 0.000000000
B-1 0.00 0.00 0.00
045424 EU8 0.000000000 0.000000000 0.000000000
B-2 0.00 0.00 0.00
045424 EV6 0.000000000 0.000000000 0.000000000
B-3 0.00 0.00 0.00
045424 EW4 0.000000000 0.000000000 0.000000000
B-4 0.00 0.00 0.00
045424 EX2 0.000000000 0.000000000 0.000000000
B-5 0.00 0.00 0.00
045424 EY0 0.000000000 0.000000000 0.000000000
B-6 0.00 0.00 0.00
045424 EZ7 0.000000000 0.000000000 0.000000000
B-7 0.00 0.00 0.00
045424EA2 0.000000000 0.000000000 0.000000000
B-7H 0.00 0.00 0.00
045424EB0 0.000000000 0.000000000 0.000000000
R 0.00 0.00 0.00
045424EE4 0.000000000 0.000000000 0.000000000
1,053,410.52 0.00 0.00
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
A1-A 121,288,552.98 749,344.53 0.00 7.35000000%
045424 DP0 955.027976220 5.900350630 0.000000000 Fixed
A1-B 91,010,000.00 561,228.33 0.00 7.40000000%
045424 DQ8 1000.000000000 6.166666630 0.000000000 Fixed
A1-C 65,000,000.00 401,916.67 0.00 7.42000000%
045424 DR6 1000.000000000 6.183333385 0.000000000 Fixed
A1-D 671,228,903.00 4,189,587.07 0.00 7.49000000%
045424 DS4 1000.000000000 6.241666667 0.000000000 Fixed
A1-E 84,197,550.00 527,988.80 0.00 7.52500000%
045424 ER5 1000.000000000 6.270833296 0.000000000 Fixed
A-CS1 121,288,552.98 157,203.62 0.00 1.54194312%
045424 DT2 955.027976220 1.237823780 0.000000000 0.015393395
PS-1 1,397,581,058.31,408,319.70 0.00 1.20830973%
045424 DU9 995.929966847 1.003582428 0.000000000 0.012072742
A-2 28,065,850.00 179,666.89 0.00 7.68194312%
045424 DV7 1000.000000000 6.401619406 0.000000000 0.076793395
A-3 49,115,237.00 316,463.52 0.00 7.73194312%
045424 DW5 1000.000000000 6.443286021 0.000000000 0.077293395
A-4 21,049,387.00 136,153.45 0.00 7.76194312%
045424 DX3 1000.000000000 6.468285751 0.000000000 0.077593395
A-5 42,098,775.00 274,061.03 0.00 7.81194312%
045424 DY1 1000.000000000 6.509952606 0.000000000 0.078093395
A-6 28,065,850.00 184,812.29 0.00 7.90194312%
045424 DZ8 1000.000000000 6.584952531 0.000000000 0.078993395
A-7 21,049,387.00 139,486.27 0.00 7.95194312%
045424 ES3 1000.000000000 6.626619103 0.000000000 0.079493395
A-8 21,049,387.00 145,625.68 0.00 8.30194312%
045424 ET1 1000.000000000 6.918286029 0.000000000 0.082993395
B-1 35,082,312.00 219,995.33 0.00 7.52500000%
045424 EU8 1000.000000000 6.270833291 0.000000000 Fixed
B-2 35,082,312.00 219,995.33 0.00 7.52500000%
045424 EV6 1000.000000000 6.270833291 0.000000000 Fixed
B-3 14,032,925.00 87,998.13 0.00 7.52500000%
045424 EW4 1000.000000000 6.270833059 0.000000000 Fixed
B-4 21,049,387.00 131,997.20 0.00 7.52500000%
045424 EX2 1000.000000000 6.270833445 0.000000000 Fixed
B-5 14,032,925.00 87,998.13 0.00 7.52500000%
045424 EY0 1000.000000000 6.270833059 0.000000000 Fixed
B-6 14,032,925.00 87,998.13 0.00 7.52500000%
045424 EZ7 1000.000000000 6.270833059 0.000000000 Fixed
B-7 21,048,393.00 155,967.59 0.00 8.89194312%
045424EA2 1000.000000000 7.409952389 0.000000000 0.088893395
B-7H 1,000.35 7.41 0.00 8.89194312%
045424EB0 1000.000000000 7.407407407 0.000000000 0.088893395
R 0.00 0.00 0.00
045424EE4 0.000000000 0.000000000 0.000000000
1,397,581,058.310,363,815.10 0.00
Lower - Tier REMIC
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1A-L 127,000,000.00 122,341,963.50
None 1000.000000000 963.322547244
A-1B-L 91,010,000.00 91,010,000.00
None 1000.000000000 1000.000000000
A-1C-L 65,000,000.00 65,000,000.00
None 1000.000000000 1000.000000000
A-1D-L 671,228,903.00 671,228,903.00
None 1000.000000000 1000.000000000
A-1E-L 84,197,550.00 84,197,550.00
None 1000.000000000 1000.000000000
A-2-L 28,065,850.00 28,065,850.00
None 1000.000000000 1000.000000000
A-3-L 49,115,237.00 49,115,237.00
None 1000.000000000 1000.000000000
A-4-L 21,049,387.00 21,049,387.00
None 1000.000000000 1000.000000000
A-5-L 42,098,775.00 42,098,775.00
None 1000.000000000 1000.000000000
A-6-L 28,065,850.00 28,065,850.00
None 1000.000000000 1000.000000000
A-7-L 21,049,387.00 21,049,387.00
None 1000.000000000 1000.000000000
A-8-L 21,049,387.00 21,049,387.00
None 1000.000000000 1000.000000000
B-1-L 35,082,312.00 35,082,312.00
None 1000.000000000 1000.000000000
B-2-L 35,082,312.00 35,082,312.00
None 1000.000000000 1000.000000000
B-3-L 14,032,925.00 14,032,925.00
None 1000.000000000 1000.000000000
B-4-L 21,049,387.00 21,049,387.00
None 1000.000000000 1000.000000000
B-5-L 14,032,925.00 14,032,925.00
None 1000.000000000 1000.000000000
B-6-L 14,032,925.00 14,032,925.00
None 1000.000000000 1000.000000000
B-7-L 21,048,393.00 21,048,393.00
None 1000.000000000 1000.000000000
B-7H-L 1,000.35 1,000.35
None 1000.000000000 1000.000000000
LR 0.00 0.00
045424EF1 1000.000000000 0.000000000
1,403,292,505.35 1,398,634,468.85
Total P&I Payment 11,417,225.64
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Grantor Trust
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 1,053,410.52 0.00 0.00
None 8.294571024 0.000000000 0.000000000
A-1B-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
A-1C-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
A-1D-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
A-1E-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
A-2-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
A-3-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
A-4-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
A-5-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
A-6-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
A-7-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
A-8-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
B-1-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
B-2-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
B-3-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
B-4-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
B-5-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
B-6-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
B-7-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
B-7H-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
LR 0.00 0.00 0.00
045424EF1 0.000000000 0.000000000 0.000000000
1,053,410.52 0.00 0.00
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
A-1A-L 121,288,552.98 906,548.15 0.00 8.89194312%
None 955.027976220 7.138174409 0.000000000 0.088893395
A-1B-L 91,010,000.00 674,379.79 0.00 8.89194312%
None 1000.000000000 7.409952643 0.000000000 0.088893395
A-1C-L 65,000,000.00 481,646.92 0.00 8.89194312%
None 1000.000000000 7.409952615 0.000000000 0.088893395
A-1D-L 671,228,903.00 4,973,774.35 0.00 8.89194312%
None 1000.000000000 7.409952593 0.000000000 0.088893395
A-1E-L 84,197,550.00 623,899.85 0.00 8.89194312%
None 1000.000000000 7.409952546 0.000000000 0.088893395
A-2-L 28,065,850.00 207,966.62 0.00 8.89194312%
None 1000.000000000 7.409952665 0.000000000 0.088893395
A-3-L 49,115,237.00 363,941.58 0.00 8.89194312%
None 1000.000000000 7.409952639 0.000000000 0.088893395
A-4-L 21,049,387.00 155,974.96 0.00 8.89194312%
None 1000.000000000 7.409952603 0.000000000 0.088893395
A-5-L 42,098,775.00 311,949.93 0.00 8.89194312%
None 1000.000000000 7.409952665 0.000000000 0.088893395
A-6-L 28,065,850.00 207,966.62 0.00 8.89194312%
None 1000.000000000 7.409952665 0.000000000 0.088893395
A-7-L 21,049,387.00 155,974.96 0.00 8.89194312%
None 1000.000000000 7.409952603 0.000000000 0.088893395
A-8-L 21,049,387.00 155,974.96 0.00 8.89194312%
None 1000.000000000 7.409952603 0.000000000 0.088893395
B-1-L 35,082,312.00 259,958.27 0.00 8.89194312%
None 1000.000000000 7.409952628 0.000000000 0.088893395
B-2-L 35,082,312.00 259,958.27 0.00 8.89194312%
None 1000.000000000 7.409952628 0.000000000 0.088893395
B-3-L 14,032,925.00 103,983.31 0.00 8.89194312%
None 1000.000000000 7.409952665 0.000000000 0.088893395
B-4-L 21,049,387.00 155,974.96 0.00 8.89194312%
None 1000.000000000 7.409952603 0.000000000 0.088893395
B-5-L 14,032,925.00 103,983.31 0.00 8.89194312%
None 1000.000000000 7.409952665 0.000000000 0.088893395
B-6-L 14,032,925.00 103,983.31 0.00 8.89194312%
None 1000.000000000 7.409952665 0.000000000 0.088893395
B-7-L 21,048,393.00 155,967.59 0.00 8.89194312%
None 1000.000000000 7.409952389 0.000000000 0.088893395
B-7H-L 1,000.35 7.41 0.00 8.89194312%
None 1000.000000000 7.407407407 0.000000000 0.088893395
LR 0.00 0.00 0.00
045424EF1 0.000000000 0.000000000 0.000000000
1,397,581,058.310,363,815.12 0.00
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
V-1 0.00 0.00
045424EC8 1000.000000000 0.000000000
V-2 0.00 0.00
045424ED6 1000.000000000 0.000000000
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
V-1 0.00 0.00 0.00
045424EC8 0.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
045424ED6 0.000000000 0.000000000 0.000000000
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
V-1 0.00 0.00 0.00
045424EC8 0.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
045424ED6 0.000000000 0.000000000 0.000000000
Amount of Available Funds allocable to principal:
Principal Distribution Amount 1,053,410.52
P&I Advances made by: Beginning Current
Ending
Unreimbursed Period Reimbursed
Unreimbursed
Servicer 0.00 108,144.89 0.00
108,144.89
Trustee 0.00 0.00 0.00
0.00
Fiscal Agent 0.00 0.00 0.00
0.00
Total P&I Advances 0.00 108,144.89 0.00
108,144.89
Specially Serviced Mortgage Loans:
Amount of Property Advances made during Collection Period 0.00
Amount of P&I Advances made during Collection Period 0.00
Aggregate Amount of Property Advances remaining Unreimbursed 0.00
Aggregate Amount of P&I Advances remaining Unreimbursed 0.00
Number of Outstanding Loans 122
Outstanding Principal Balance 1,397,581,058.27
Current Amount of Prepayment Interest Shortfalls
in excess of Servicer Prepayment Interest Shortfalls 0.00
Summary of Mortgage Loans Repurchase by Seller or Liquidated or Disposed
of :
Amounts
Included in
Loan Repurchase Liquidation Other Available
Number Proceeds Proceeds Proceeds Funds
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
Totals 0 0 0 0
Summary of Expenses:
Current Period Servicing Fees 53,905.70
Current Period Trustee Fees 4,370.73
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
0.00
Total 58,276.44
Prepayment Premiums received during the Collection Period 0.00
Default Interest received during the Collection Period 0.00
Net Default Interest received during the Collection Period 0.00
Excess Interest received during the Collection Period 0.00
Trust Fund Expenses 0.00
Current Realized Losses on Mortgage Loans 0.00
Cumulative Realized Losses on Mortgage Loans 0.00
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
$0to $1,000,000 1 990,366 0.07%
$1,000,000to $2,500,000 30 52,921,872 3.79%
$2,500,000to $5,000,000 34 125,485,370 8.98%
$5,000,000to $7,500,000 13 75,539,607 5.41%
$7,500,000to $10,000,000 6 52,413,515 3.75%
$10,000,000to $12,500,000 6 70,964,345 5.08%
$12,500,000to $15,000,000 6 84,748,351 6.06%
$15,000,000to $17,500,000 2 32,615,505 2.33%
$17,500,000to $20,000,000 2 39,034,907 2.79%
$20,000,000to $25,000,000 7 156,356,816 11.19%
$25,000,000to $30,000,000 3 83,424,489 5.97%
$30,000,000to $35,000,000 3 100,586,729 7.20%
$35,000,000to $40,000,000 0 0 0.00%
$40,000,000to $45,000,000 1 41,550,243 2.97%
$45,000,000to $50,000,000 0 0 0.00%
$50,000,000to $55,000,000 2 100,518,788 7.19%
$55,000,000to $60,000,000 2 113,872,786 8.15%
$60,000,000to $62,500,000 0 0 0.00%
$62,500,000to $65,000,000 1 62,814,509 4.49%
$65,000,000& Above 3 203,742,859 14.58%
Total 122 1,397,581,058 100.00%
Average Scheduled Balance is 11,455,582
Maximum Scheduled Balance is 69,430,132
Minimum Scheduled Balance is 990,366
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 41 490,386,646 35.09%
Office 17 317,573,549 22.72%
Lodging 23 210,420,254 15.06%
Multifamily 20 176,318,461 12.62%
Industrial 2 71,328,677 5.10%
Mobile Home 9 49,489,789 3.54%
Health Care 9 49,175,961 3.52%
Other 1 32,887,722 2.35%
Total 122 1,397,581,058 100.00%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 27 296,944,897 21.25%
Various 8 270,895,819 19.38%
Massachusetts 4 166,350,585 11.90%
New York 5 94,066,017 6.73%
New Jersey 6 88,659,217 6.34%
Florida 7 52,062,133 3.73%
Indiana 3 46,265,797 3.31%
Virginia 4 33,995,296 2.43%
Michigan 5 33,970,785 2.43%
Colorado 4 32,030,193 2.29%
Connecticut 5 31,355,924 2.24%
Georgia 3 28,112,734 2.01%
Maryland 4 25,156,874 1.80%
Ohio 4 22,002,306 1.57%
Pennsylvania 2 21,954,208 1.57%
Nebraska 2 21,293,150 1.52%
Arizona 3 19,852,839 1.42%
Washington 4 16,472,752 1.18%
Louisiana 2 15,598,263 1.12%
North Carolina 2 15,264,584 1.09%
Rhode Island 4 14,556,276 1.04%
Illinois 1 13,918,695 1.00%
New Hampshire 1 9,005,534 0.64%
Texas 4 6,483,409 0.46%
Iowa 1 5,097,618 0.36%
Utah 2 4,263,975 0.31%
Tennessee 2 4,212,581 0.30%
Wisconsin 1 4,134,452 0.30%
Nevada 1 2,183,158 0.16%
South Carolina 1 1,420,986 0.10%
Total 122 1,397,581,058 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 112 1,373,994,341 98.31%
1+ to 2 years 0 0 0.00%
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 1 6,264,074 0.45%
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 9 17,322,644 1.24%
Total 122 1,397,581,058 100.00%
Weighted Average Seasoning is 0.7
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 9 17,322,644 1.24%
121 to 180 months 7 39,947,935 2.86%
181 to 240 months 24 165,037,564 11.81%
241 to 360 months 82 1,175,272,916 84.09%
Total 122 1,397,581,058 100.00%
Weighted Average Months to Maturity is 305
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 122 1,397,581,058 100.00%
Total 122 1,397,581,058 100.00%
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 119 1,313,120,368 93.96%
1 to 2 years 2 21,646,181 1.55%
2 Years or More 0 0 0.00%
Unknown 1 62,814,509 4.49%
Total 122 1,397,581,058 100.00%
Remaining
Remaining Current Unreimbursed
Current UnreimburseReduction Reduction Reduction
Interest Interest Interest Interest Interest
Class Shortfall Shortfall Shortfall Shortfall Pass-Thru Rate
A-1A 0.00 0.00 0.00 0.00 0.00
A-1B 0.00 0.00 0.00 0.00 0.00
A-1C 0.00 0.00 0.00 0.00 0.00
A-1D 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-CS1 0.00 0.00 0.00 0.00 0.00
A-CS2 0.00 0.00 0.00 0.00 0.00
B-1 0.00 0.00 0.00 0.00 0.00
B-2 0.00 0.00 0.00 0.00 0.00
B-3 0.00 0.00 0.00 0.00 0.00
B-4 0.00 0.00 0.00 0.00 0.00
B-4H 0.00 0.00 0.00 0.00 0.00
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
REO Property sold of disposed of during the related Collection Period
Portion Final
Realized Included in Recovery
Loan Loss Sale Other Available Determination
Number AttributabProceeds Proceeds Funds Date
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00 0.00
Totals 0.00 0.00 0.00 0.00 0.00
REO Property included in the Trust
Most Aggregate Aggregate Portion
Recent Amount Amount Included in
Loan Appraisal of Net of Other Available
Number Valuation Income Revenues Funds
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
0 0.00 0.00 0.00 0.00
Totals 0.00 0.00 0.00 0.00
Unpaid
Debt Principal
Service Stated Balance
Loan Property Coverage Principal as of RE
Number City State Type Ratio Balance Date
0 0 0 0 0.000 0.00 0.00
0 0 0 0 0.000 0.00 0.00
0 0 0 0 0.000 0.00 0.00
Totals 0.000 0.00 0.00
DistributiDelinq 1 Month Delinq 2 Months Delinq 3+ Month
Date # Balance # Balance # Balance
08/14/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
07/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/15/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/16/97 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%
DistributiForeclosure/BankruptcREO Modifications
Date # Balance # Balance # Balance
08/14/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
07/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/15/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/16/97 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%
Note: Foreclosure and REO Totals are Included in the Appropriate Delinq
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
08/14/97 0 0 8.9409% 8.8909%
0.00% 0.000%
07/16/97 0 0 8.6659% 8.6159%
0.00% 0.000%
06/16/97 0 0 8.9410% 8.8910%
0.00% 0.000%
05/15/97 0 0 8.6659% 8.6159%
0.00% 0.000%
04/16/97 0 0 8.6659% 8.6159%
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
DisclosurePaid Outstanding Out. Property
Doc Thru Current P&IP&I Protection
Control # Date Advance Advances** Advances
53 07/11/97 45,656.17 45,656.17 0.00
102 07/11/97 18,145.13 18,145.13 0.00
54 07/11/97 44,343.58 44,343.58 0.00
Special
Advance Servicer Foreclosure Bankruptcy REO
Description Transfer D Date Date Date
B
B
B
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but less than 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
Pool Total
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.500%or less 0 0 0.00%
7.500%to 7.625% 1 28,612,184 2.05%
7.625%to 7.750% 0 0 0.00%
7.750%to 7.875% 0 0 0.00%
7.875%to 8.000% 2 83,128,350 5.95%
8.000%to 8.125% 2 90,177,126 6.45%
8.125%to 8.250% 7 115,278,347 8.25%
8.250%to 8.375% 9 128,628,563 9.20%
8.375%to 8.500% 8 112,354,604 8.04%
8.500%to 8.625% 10 107,717,254 7.71%
8.625%to 8.750% 17 214,287,128 15.33%
8.750%to 9.000% 26 157,646,710 11.28%
9.000%to 9.125% 7 58,245,518 4.17%
9.125%to 9.500% 16 225,377,400 16.13%
9.500%& Above 17 76,127,874 5.45%
Total 1221,397,581,058 100.00%
W/Avg Mortgage Interest Rate is 8.6658%
Minimum Mortgage Interest Rate 7.5750%
Maximum Mortgage Interest Rate 10.1000%
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1.000or less 0 0 0.00%
1.001to 1.125 0 0 0.00%
1.126to 1.250 7 177,115,869 12.67%
1.251to 1.375 45 446,311,241 31.93%
1.376to 1.500 32 487,272,031 34.87%
1.501to 1.625 12 82,966,406 5.94%
1.626to 1.750 14 130,080,095 9.31%
1.751to 1.875 4 23,774,119 1.70%
1.876to 2.000 2 33,530,648 2.40%
2.001to 2.125 3 9,928,898 0.71%
2.126to 2.250 1 1,192,160 0.09%
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 2 5,409,590 0.39%
Total 122 1,397,581,058 100.00%
Weighted Average Debt Service C 1.423
(1) Debt Service Coverage Ratios are calculated as described in the pros
values are updated periodically as new NOI figures became available
from
borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or Underwriter
make
any representation as to the accuracy of the data provided by the
borrowor
for this calculation.
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 0 0 0.00%
37 to 48 months 0 0 0.00%
49 to 60 months 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%
Total 0 0 0.00%
Weighted Average Months to Maturity NA
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1 NOM970D4 Office 01/11/27 1.400
2 NOM970D4 Office 02/11/27 1.420
3 NOM970D4 Office 03/11/27 1.315
4 NOM970D4 Industrial 03/11/22 1.230
5 NOM970D4 Retail 03/11/22 1.690
6 NOM970D4 Lodging 12/11/21 1.500
7 NOM970D4 Multifamily 03/11/13 1.340
8 NOM970D4 Retail 03/11/27 1.240
9 NOM970D4 Lodging 03/11/22 1.420
10 NOM970D4 Office 01/11/22 1.734
11 NOM970D4 Mobile Home Park 04/11/27 1.460
12 NOM970D4 Other 02/11/27 1.269
13 NOM970D4 Retail 03/11/27 1.320
13 NOM970D4 Retail 03/11/27 1.320
14 NOM970D4 Retail 01/11/27 1.910
15 NOM970D4 Retail 03/11/27 1.230
16 NOM970D4 Retail 03/11/22 1.510
17 NOM970D4 Multifamily 02/11/27 1.391
18 NOM970D4 Retail 01/11/22 1.314
19 NOM970D4 Retail 03/11/22 1.352
20 NOM970D4 Retail 01/11/22 1.410
21 NOM970D4 Multifamily 03/11/27 1.430
22 NOM970D4 Retail 04/11/27 1.220
23 NOM970D4 Office 03/11/22 1.310
24 NOM970D4 Multifamily 10/11/26 1.393
25 NOM970D4 Retail 03/11/24 1.260
26 NOM970D4 Multifamily 02/11/27 1.330
27 NOM970D4 Lodging 12/11/11 1.797
28 NOM970D4 Health Care 12/11/16 1.504
29 NOM970D4 Retail 01/11/27 1.320
30 NOM970D4 Office 01/11/17 1.345
31 NOM970D4 Retail 11/11/23 1.401
32 NOM970D4 Lodging 02/11/22 1.459
33 NOM970D4 Retail 01/11/27 1.294
34 NOM970D4 Retail 01/11/22 1.318
35 NOM970D4 Lodging 10/11/16 1.451
36 NOM970D4 Lodging 12/11/16 1.480
37 NOM970D4 Multifamily 03/11/22 1.280
38 NOM970D4 Lodging 04/11/19 1.562
39 NOM970D4 Retail 04/11/27 1.347
40 NOM970D4 Office 04/11/22 1.574
41 NOM970D4 Industrial 02/11/22 1.490
42 NOM970D4 Retail 04/11/27 1.233
43 NOM970D4 Retail 04/11/17 1.270
44 NOM970D4 Health Care 10/11/21 1.633
45 NOM970D4 Multifamily 03/11/22 1.488
46 NOM970D4 Lodging 03/11/22 1.410
47 NOM970D4 Lodging 04/11/22 1.446
48 NOM970D4 Office 02/11/22 1.367
49 NOM970D4 Multifamily 03/11/22 1.382
50 NOM970D4 Retail 01/11/27 1.302
51 NOM970D4 Health Care 02/11/12 1.820
52 NOM970D4 Health Care 02/11/17 1.660
53 NOM970D4 Retail 01/11/22 1.392
54 NOM970D4 Retail 03/11/22 1.361
55 NOM970D4 Office 01/11/12 1.488
56 NOM970D4 Lodging 02/11/17 1.468
57 NOM970D4 Retail 10/11/16 1.969
58 NOM970D4 Retail 04/11/22 1.267
59 NOM970D4 Health Care 02/11/12 2.047
60 NOM970D4 Office 01/11/22 1.426
61 NOM970D4 Lodging 12/11/16 1.503
62 NOM970D4 Health Care 02/11/12 1.709
63 NOM970D4 Office 11/11/21 1.350
64 NOM970D4 Retail 01/11/17 1.599
65 NOM970D4 Mobile Home Park 01/11/27 1.293
66 NOM970D4 Office 01/11/27 1.266
67 NOM970D4 Lodging 02/11/17 1.405
68 NOM970D4 Retail 11/11/21 1.366
69 NOM970D4 Retail 04/11/17 1.681
70 NOM970D4 Lodging 03/11/17 1.546
71 NOM970D4 Retail 01/11/22 1.372
72 NOM970D4 Lodging 03/11/22 1.465
73 NOM970D4 Lodging 01/11/17 2.045
74 NOM970D4 Retail 03/11/22 1.290
75 NOM970D4 Retail 01/11/07 1.275
76 NOM970D4 Office 01/11/22 1.251
77 NOM970D4 Retail 11/11/21 1.232
78 NOM970D4 Retail 02/11/22 1.273
79 NOM970D4 Retail 03/11/22 1.250
80 NOM970D4 Lodging 01/11/22 1.448
81 NOM970D4 Retail 01/11/22 1.316
82 NOM970D4 Retail 11/11/21 1.338
83 NOM970D4 Office 02/11/22 1.343
84 NOM970D4 Retail 02/11/22 1.379
85 NOM970D4 Retail 03/11/22 1.654
86 NOM970D4 Multifamily 11/11/21 1.459
87 NOM970D4 Retail 04/11/22 1.286
88 NOM970D4 Mobile Home Park 02/11/27 1.493
89 NOM970D4 Health Care 02/11/12 1.685
90 NOM970D4 Health Care 02/11/12 1.709
91 NOM970D4 Mobile Home Park 01/11/22 1.675
92 NOM970D4 Lodging 02/11/17 1.538
93 NOM970D4 Retail 12/11/21 1.522
94 NOM970D4 Health Care 02/11/17 1.731
95 NOM970D4 Multifamily 12/11/21 1.445
96 NOM970D4 Office 02/11/27 1.452
97 NOM970D4 Retail 01/11/07 1.267
98 NOM970D4 Lodging 02/11/17 1.620
99 NOM970D4 Retail 01/11/22 1.258
100 NOM970D4 Multifamily 02/11/07 1.274
101 NOM970D4 Multifamily 03/11/07 1.250
102 NOM970D4 Lodging 02/11/17 1.822
103 NOM970D4 Multifamily 02/11/27 1.278
104 NOM970D4 Office 03/11/22 1.343
105 NOM970D4 Mobile Home Park 10/11/06 1.287
106 NOM970D4 Multifamily 11/11/26 1.346
107 NOM970D4 Multifamily 12/11/26 1.601
108 NOM970D4 Multifamily 11/11/21 1.286
109 NOM970D4 Office 01/11/22 1.592
110 NOM970D4 Multifamily 03/11/22 1.305
111 NOM970D4 Mobile Home Park 03/11/07 2.052
112 NOM970D4 Multifamily 10/11/06 1.492
113 NOM970D4 Multifamily 11/11/06 1.817
114 NOM970D4 Lodging 03/11/17 1.647
115 NOM970D4 Lodging 03/11/17 1.387
116 NOM970D4 Mobile Home Park 01/11/22 1.291
117 NOM970D4 Multifamily 11/11/06 1.712
118 NOM970D4 Lodging 03/11/17 1.661
119 NOM970D4 Lodging 03/11/17 2.199
120 NOM970D4 Mobile Home Park 02/11/22 1.320
121 NOM970D4 Mobile Home Park 01/11/17 1.338
* NOI and DSCR, if available and reportable under the terms of the
are based on information obtained from the related borrower, and no othe
agreement shall be held liable for the accuracy or methodology used to d
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - less than 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
Operating Ending
Disclosure Statement Principal Note
Control # NOI Date Balance Rate
1 10,042,211 11/30/96 69,430,132 8.485%
2 10,108,219 11/30/96 68,734,398 8.035%
3 12,093,512 10/31/96 65,578,328 8.700%
4 7,976,925 62,814,509 9.298%
5 10,138,138 12/31/96 58,226,710 7.981%
6 10,677,870 09/30/96 55,646,076 9.190%
7 7,366,892 10/31/96 50,182,148 8.250%
8 6,973,356 02/01/97 50,336,640 8.660%
9 7,897,762 12/31/96 41,550,243 9.214%
10 6,149,264 10/31/96 34,270,093 8.325%
11 4,368,454 09/30/96 33,428,915 8.240%
12 4,160,168 12/31/96 32,887,722 8.590%
13 2,384,915 12/31/96 19,156,017 8.590%
13 1,955,772 12/31/96 12,473,940 8.890%
14 3,879,952 12/31/96 28,612,184 7.575%
15 1,728,961 12/31/96 27,929,236 8.262%
16 5,066,190 12/31/96 26,883,070 8.350%
17 3,128,516 12/31/96 24,901,640 7.935%
18 3,278,009 12/31/96 24,236,012 9.050%
19 4,131,299 12/31/96 22,913,741 9.020%
20 3,534,086 12/31/96 21,708,110 8.650%
21 2,991,850 12/31/96 21,442,728 8.080%
22 2,601,411 12/31/96 20,963,842 8.970%
23 3,252,461 12/31/96 20,190,743 8.830%
24 2,857,373 08/31/96 19,878,890 8.660%
25 2,087,911 11/30/96 17,283,713 8.460%
26 2,145,672 12/31/96 15,331,792 8.280%
27 4,144,668 10/31/96 14,673,463 8.590%
28 2,471,363 09/30/96 14,537,453 9.300%
29 1,883,081 10/31/96 14,604,352 8.280%
30 2,668,504 11/30/96 13,918,695 8.820%
31 2,029,886 11/30/96 13,581,703 8.670%
32 2,559,600 11/30/96 13,432,686 9.250%
33 1,509,337 12/31/96 12,455,037 8.785%
34 1,560,044 11/30/96 12,226,579 8.570%
35 2,457,301 11/30/96 11,832,402 9.670%
36 2,518,442 10/31/96 11,522,815 9.390%
37 1,339,523 12/31/96 10,453,573 8.250%
38 2,128,136 12/31/96 9,626,549 9.580%
39 1,280,019 12/31/96 9,005,534 8.180%
40 1,236,884 12/31/96 8,966,713 8.850%
41 1,803,965 11/30/96 8,514,168 8.480%
42 1,029,562 12/31/96 8,283,384 8.450%
43 1,298,745 12/31/96 8,017,168 8.550%
44 1,369,023 09/30/96 6,704,555 9.960%
45 763,197 12/31/96 6,466,413 8.190%
46 1,349,759 10/30/96 6,264,074 9.660%
47 1,351,568 12/31/96 6,040,542 8.840%
48 1,249,680 12/31/96 5,968,444 8.950%
49 797,817 02/28/97 5,876,426 8.730%
50 954,597 10/31/96 5,881,037 9.230%
51 1,343,233 09/30/96 5,705,234 8.714%
52 1,237,770 09/30/96 5,576,737 10.100%
53 822,507 11/30/96 5,501,127 8.790%
54 876,507 12/31/96 5,399,114 8.680%
55 1,790,509 10/30/96 5,097,618 8.280%
56 1,019,991 11/30/96 5,058,286 9.650%
57 1,393,804 12/31/96 4,918,464 8.580%
58 678,697 12/31/96 4,983,168 8.610%
59 1,602,028 09/30/96 4,669,439 8.714%
60 870,615 11/30/96 4,689,162 8.890%
61 1,085,800 11/30/96 4,544,070 9.550%
62 995,214 09/30/96 4,503,200 8.714%
63 675,241 10/31/96 4,513,011 8.580%
64 850,921 09/30/96 4,450,605 8.470%
65 546,003 12/31/96 4,134,452 8.620%
66 646,671 11/30/96 4,110,690 8.930%
67 987,544 11/30/96 4,066,689 9.700%
68 654,020 09/30/96 4,043,633 8.870%
69 898,865 12/31/96 3,974,919 8.160%
70 815,477 01/31/97 3,930,343 9.600%
71 575,977 11/30/96 3,926,139 8.860%
72 705,148 11/30/96 3,911,145 9.290%
73 1,283,898 10/31/96 3,765,861 9.930%
74 649,523 12/31/96 3,785,654 8.990%
75 674,815 10/31/96 3,727,008 8.780%
76 532,208 11/30/96 3,478,221 8.700%
77 579,964 10/31/96 3,450,934 9.210%
78 511,099 12/31/96 3,358,111 9.230%
79 491,662 12/31/96 3,337,325 8.980%
80 555,934 11/30/96 2,984,829 9.790%
81 482,023 11/30/96 2,982,247 8.970%
82 517,345 11/30/96 2,958,091 9.110%
83 528,279 12/06/96 2,906,902 9.050%
84 539,061 10/31/96 2,885,538 9.540%
85 600,284 12/31/96 2,838,783 8.800%
86 428,779 11/30/96 2,775,992 8.780%
87 403,201 11/30/96 2,791,121 8.900%
88 385,594 12/31/96 2,790,644 8.670%
89 670,605 09/30/96 2,667,689 8.714%
90 576,827 09/30/96 2,631,293 8.714%
91 429,972 12/31/96 2,485,288 9.000%
92 575,525 11/30/96 2,281,213 9.660%
93 402,800 09/30/96 2,207,210 8.590%
94 538,052 12/31/96 2,180,361 8.990%
95 371,578 09/30/96 2,183,158 8.730%
96 391,713 12/31/96 2,168,338 9.050%
97 291,425 11/30/96 2,137,133 8.910%
98 522,865 12/31/96 2,083,614 10.000%
99 340,552 11/30/96 1,952,313 9.410%
100 275,550 11/30/96 1,939,562 8.850%
101 258,996 12/31/96 1,931,368 8.800%
102 500,649 11/30/96 1,909,276 9.660%
103 249,170 11/30/96 1,892,884 8.440%
104 349,484 12/31/96 1,863,339 9.250%
105 258,845 11/30/96 1,784,134 9.280%
106 272,586 05/31/96 1,767,292 8.630%
107 305,994 11/30/96 1,766,845 8.190%
108 314,200 09/30/96 1,686,164 9.100%
109 392,184 11/30/96 1,688,722 8.350%
110 187,139 02/28/97 1,531,748 8.650%
111 356,620 10/30/96 1,493,598 8.420%
112 278,255 11/30/96 1,486,160 9.000%
113 225,414 11/30/96 1,486,147 8.320%
114 425,985 11/30/96 1,490,079 9.220%
115 289,826 12/31/96 1,420,986 9.530%
116 181,587 11/30/96 1,376,271 9.080%
117 200,329 11/30/96 1,337,533 8.320%
118 519,694 12/30/96 1,192,855 9.890%
119 472,235 12/31/96 1,192,160 9.300%
120 183,435 11/30/96 1,006,120 8.380%
121 183,243 11/30/96 990,366 9.430%
1,397,581,058
Loan
DisclosureScheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 535,192 0
2 507,982 0
3 520,051 0
4 542,047 0
5 450,776 0
6 477,257 0
7 434,553 0
8 403,925 0
9 356,076 0
10 273,747 0
11 251,439 0
12 255,849 0
13 148,858 0
13 99,590 0
14 202,503 0
15 210,591 0
16 214,689 0
17 182,310 0
18 204,955 0
19 193,330 0
20 178,118 0
21 158,960 0
22 168,518 0
23 167,752 0
24 156,056 0
25 132,723 0
26 115,929 0
27 148,503 0
28 135,109 0
29 110,475 0
30 124,932 0
31 109,382 0
32 115,612 0
33 98,650 0
34 99,664 0
35 113,097 0
36 107,758 0
37 82,787 0
38 87,935 0
39 67,358 0
40 74,605 0
41 69,938 22,287
42 63,526 0
43 70,245 0
44 61,147 0
45 50,989 0
46 55,772 3,641
47 50,193 0
48 50,147 0
49 48,426 0
50 48,452 0
51 57,845 0
52 54,607 0
53 45,656 0 B
54 44,344 0 B
55 50,538 0
56 48,039 0
57 43,645 0
58 40,633 0
59 47,343 0
60 39,234 0
61 43,028 0
62 45,657 0
63 36,883 0
64 38,967 0
65 32,264 0
66 32,983 0
67 38,754 0
68 33,835 0
69 33,857 0
70 37,124 0
71 32,770 0
72 33,721 0
73 36,495 0
74 31,863 0
75 30,907 0
76 28,656 0
77 29,672 0
78 28,856 0
79 28,067 0
80 26,818 0
81 25,114 0
82 25,233 0
83 24,621 0
84 25,418 0
85 23,528 0
86 23,077 0
87 23,306 0
88 21,868 0
89 27,047 0
90 26,678 0
91 20,980 0
92 21,680 0
93 18,035 0
94 19,780 0
95 18,057 0
96 17,579 0
97 17,910 0
98 20,265 0
99 17,028 0
100 16,165 0
101 16,007 0
102 18,145 0 B
103 14,529 0
104 16,014 0
105 15,452 0
106 13,828 0
107 13,260 0
108 14,383 0
109 13,517 0
110 12,540 0
111 11,998 0
112 12,588 0
113 11,897 0
114 13,709 0
115 13,358 0
116 11,699 0
117 10,707 0
118 11,493 0
119 11,029 0
120 8,067 0
121 9,276 0
11,448,411 25,927
Specially Serviced Loan Detail
Beginning
DisclosureScheduled Interest Maturity
Control # Balance Rate Date
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
Specially
DisclosureProperty Serviced
Control # Type Status Code (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
Modified Loan Detail
DisclosureModificatiModification
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
Dist. DisclosureAppraisal Appraisal
Date Control # Date Value
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
Current Total 0
Cumulative 0
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
Beginning Gross ProceedAggregate Net
DisclosureScheduled Gross as a % of Liquidation Liquidation
Control # Balance Proceeds Sched PrincipExpenses * Proceeds
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 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
Current To 0 0 0 0 0
Cumulative 0 0 0 0 0
* Aggregate liquidation expenses also include outstanding P&I adva
and unpaid servicing fees, unpaid trustee fees, etc..
