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: July 16, 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 135 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 Management, Inc., 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 July 16, 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 July 16,
1997
5.2 99 Comparative Financial Status
Report as of 7/11/97
Delinquent Loan Status Report as of
7/11/97
REO Status Report as of 7/11/97
Watch List as of 7/11/97
Historical Loan Modification Report
as of 7/11/97
Historical Loss Estimate Report as of
7/11/97
<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 MANAGEMENT, INC., 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: July 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 July 16,
1997
5.2 99 Comparative Financial Status
Report as of 7/11/97
Delinquent Loan Status Report as of
7/11/97
REO Status Report as of 7/11/97
Watch List as of 7/11/97
Historical Loan Modification Report
as of 7/11/97
Historical Loss Estimate Report as of
7/11/97
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
COMPARATIVE FINANCIAL
STATUS REPORT
as of 7/11/97
Loan Numbe 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
28092San Leand CA
28094McLean VA
28095Maumee OH
28096Nashville TN
28098Ber. Tws NJ
28099Ogden UT
28100Manchstr CT
28102Salt L Cty UT
28103Junct Ave CA
28105Greensbor NC
28153Los Ange CA
28155Los Ange CA
28156Los Angel CA
28157Wdld Hills CA
28158Herndon VA
28160Indianapls IN
28161Arvada CO
28162Perris CA
28163Houston TX
28167Yakima WA
28168Edison 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
28192Kirkland WA
28194Indianpol IN
28196Brooklyn NY
28198West Win NJ
28200Tucson AZ
28201New 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
28327Columbus OH
28328Derry NH
28330New York NY
28332Liverm 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
28040,41-0Nrth Syr NY
28040,41-0East 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 Grensboro NC
Loan NumbeCurrent ScPaid Thru Date
28011 1,493,209 7/11/97
2801211,909,688 7/11/97
28016 1,792,220 7/11/97
2801750,586,851 7/11/97
28018 6,725,941 7/11/97
28019 4,959,958 7/11/97
2802019,940,533 7/11/97
2802113,627,151 7/11/97
28024 4,060,002 7/11/97
28025 2,969,460 7/11/97
28026 2,789,524 7/11/97
28027 1,493,949 7/11/97
28028 1,344,554 7/11/97
28029 1,693,967 7/11/97
28030 1,493,209 7/11/97
2803111,909,688 7/11/97
28032 1,792,220 7/11/97
2803550,586,851 7/11/97
28036 6,725,941 7/11/97
28037 4,959,958 7/11/97
2804219,940,533 7/11/97
2804413,627,151 7/11/97
28047 4,060,002 7/11/97
28048 2,969,460 7/11/97
28049 2,789,524 7/11/97
28050 1,493,949 7/11/97
28051 1,344,554 7/11/97
28053 1,693,967 7/11/97
28054 3,492,575 7/11/97
28057 2,993,860 7/11/97
28059 4,707,742 7/11/97
28061 1,696,221 7/11/97
2806614,019,336 7/11/97
28067 3,742,129 7/11/97
2806914,642,002 7/11/97
28071 2,145,565 7/11/97
28075 2,494,904 7/11/97
28076 4,484,492 7/11/97
28084 1,382,553 7/11/97
28085 1,959,209 7/11/97
28086 2,994,486 7/11/97
2808724,326,512 7/11/97
28088 3,788,821 7/11/97
28089 4,144,091 7/11/97
2809012,482,642 7/11/97
28091 4,092,178 7/11/97
2809224,971,982 7/11/97
28094 2,917,946 7/11/97
28095 1,921,318 7/11/97
28096 2,295,601 7/11/97
28098 5,991,620 7/11/97
28099 2,195,603 7/11/97
28100 5,090,239 7/11/97
28102 2,096,068 7/11/97
2810332,964,627 7/11/97
28105 2,797,014 7/11/97
28153 4,731,830 7/11/97
28155 4,563,370 7/11/97
28156 2,666,452 7/11/97
28157 2,703,333 7/11/97
2815813,481,513 7/11/97
28160 1,947,258 7/11/97
28161 2,897,637 7/11/97
28162 3,370,372 6/11/97
28163 1,898,835 7/11/97
28167 1,010,529 7/11/97
28168 2,172,731 7/11/97
28171 6,500,000 7/11/97
28172 1,500,000 7/11/97
2817333,100,000 7/11/97
28180 1,200,000 7/11/97
28181 3,925,000 7/11/97
28182 1,870,000 7/11/97
28183 3,350,000 7/11/97
2818425,400,000 7/11/97
28186 2,850,000 7/11/97
28187 3,116,000 7/11/97
28188 684,000 7/11/97
2818923,000,000 7/11/97
28190 1,430,000 6/11/97
28191 1,939,000 7/11/97
28192 5,425,000 7/11/97
2819441,700,000 7/11/97
28196 1,538,000 7/11/97
2819828,000,000 7/11/97
2820017,325,000 7/11/97
2820165,750,000 7/11/97
28203 1,200,000 7/11/97
28204 3,955,000 7/11/97
28307 5,900,000 7/11/97
28309 1,500,000 7/11/97
28310 476,388 7/11/97
28311 525,483 7/11/97
28312 608,018 7/11/97
28313 998,111 7/11/97
28314 1,575,000 7/11/97
28315 2,120,000 7/11/97
2831710,500,000 7/11/97
2831819,200,000 7/11/97
2831912,500,000 7/11/97
28322 4,000,000 7/11/97
28324 8,300,000 7/11/97
28325 2,800,000 7/11/97
28327 9,665,000 7/11/97
28328 9,025,000 7/11/97
28330 9,000,000 7/11/97
28332 6,060,000 7/11/97
28334 8,065,000 7/11/97
28335 5,000,000 7/11/97
2834021,000,000 6/11/97
28014,15 1,772,762 7/11/97
28022,23 3,463,909 7/11/97
28038-01 2,209,228 7/11/97
28038-02 3,924,746 7/11/97
28038-03 3,176,700 7/11/97
28038-04 3,356,231 7/11/97
28038-05 3,121,843 7/11/97
28038-06 4,363,599 7/11/97
28038-07 2,508,446 7/11/97
28038-08 3,535,762 7/11/97
28038-09 2,333,902 7/11/97
28038-10 6,074,130 7/11/97
28038-11 2,767,769 7/11/97
28038-12 7,375,729 7/11/97
28038-13 4,498,247 7/11/97
28038-14 2,992,182 7/11/97
28038-15 1,346,482 7/11/97
28038-16 2,269,072 7/11/97
28040,41-0 4,987,958 7/11/97
28040,41-0 6,611,944 7/11/97
28062-01 20,384,672 7/11/97
28062-02 19,712,622 7/11/97
28062-03 29,501,397 7/11/97
28064,65 12,278,439 7/11/97
28072,73 5,523,398 7/11/97
28077-01 17,647,261 7/11/97
28077-02 6,929,292 7/11/97
28077-03 19,475,608 7/11/97
28077-04 3,089,711 7/11/97
28077-05 7,648,264 7/11/97
28077-06 14,133,095 7/11/97
28080-01 11,446,027 7/11/97
28080-02 1,398,238 7/11/97
28080-03 15,857,560 7/11/97
28097-01 480,892 7/11/97
28097-02 601,816 7/11/97
28097-03 949,812 7/11/97
28097-04 516,319 7/11/97
28097-05 1,102,355 7/11/97
28097-06 1,592,681 7/11/97
28097-07 1,674,779 7/11/97
28097-08 1,746,503 7/11/97
28151-01 3,289,454 7/11/97
28151-02 2,492,011 7/11/97
28164-01 11,954,004 7/11/97
28164-02 3,417,074 7/11/97
28165-01 2,880,881 7/11/97
28165-02 2,728,660 7/11/97
28170-01 8,000,000 7/11/97
28170-02 11,900,000 7/11/97
28170-03 7,100,000 7/11/97
28175-03 669,878 6/11/97
28175-06 890,733 6/11/97
28175-08 404,261 6/11/97
28175-07 356,983 6/11/97
28175-10 354,572 6/11/97
28175-05 302,534 6/11/97
28175-02 288,498 6/11/97
28175-01 207,401 6/11/97
28175-09 162,335 6/11/97
28175-04 155,435 6/11/97
28174-01 110,734 6/11/97
28174-02 564,588 6/11/97
28174-03 1,198,665 6/11/97
28174-04 244,729 6/11/97
28174-05 261,121 6/11/97
28174-06 1,043,414 6/11/97
28174-07 134,276 6/11/97
28174-08 952,988 6/11/97
28174-09 331,854 6/11/97
28174-10 603,631 6/11/97
28174-11 511,948 6/11/97
28174-12 524,028 6/11/97
28174-13 1,629,613 6/11/97
28174-14 1,436,135 6/11/97
28174-15 259,853 6/11/97
28174-16 363,859 6/11/97
28174-17 281,031 6/11/97
28174-18 717,300 6/11/97
28174-19 385,937 6/11/97
28174-20 1,107,881 6/11/97
28174-21 403,780 6/11/97
28174-22 2,529,561 6/11/97
28174-23 1,164,070 6/11/97
28174-24 777,402 6/11/97
28174-25 1,218,846 6/11/97
28174-26 1,059,419 6/11/97
28174-27 874,438 6/11/97
28174-28 1,167,641 6/11/97
28174-29 763,071 6/11/97
28174-30 1,826,954 6/11/97
28174-31 1,707,171 6/11/97
28174-32 162,930 6/11/97
28174-33 720,365 6/11/97
28174-34 438,427 6/11/97
28174-35 481,368 6/11/97
28174-36 507,428 6/11/97
28174-37 795,036 6/11/97
28174-38 501,112 6/11/97
28174-39 374,516 6/11/97
28174-40 1,106,065 6/11/97
28174-41 1,709,217 6/11/97
28174-42 1,205,911 6/11/97
28174-43 239,524 6/11/97
28174-44 163,577 6/11/97
28174-45 365,241 6/11/97
28174-46 394,863 6/11/97
28174-47 506,781 6/11/97
28174-48 447,615 6/11/97
28174-49 358,002 6/11/97
28174-50 1,049,421 6/11/97
28174-51 422,106 6/11/97
28174-52 504,251 6/11/97
28174-53 602,279 6/11/97
28174-54 498,568 6/11/97
28174-55 392,586 6/11/97
28174-56 1,298,090 6/11/97
28174-57 1,912,588 6/11/97
28174-58 505,862 6/11/97
28174-59 1,828,252 6/11/97
28174-60 368,933 6/11/97
28174-61 193,354 6/11/97
28174-62 497,166 6/11/97
28197-01 11,400,000 7/11/97
28197-02 10,100,000 7/11/97
28316-01 1,875,000 7/11/97
28316-02 3,450,000 7/11/97
28316-03 2,255,000 7/11/97
28316-04 2,000,000 7/11/97
28316-05 1,750,000 7/11/97
28316-06 1,660,000 7/11/97
28316-07 1,330,000 7/11/97
28316-08 2,880,000 7/11/97
28316-09 1,545,000 7/11/97
28316-10 1,050,000 7/11/97
28316-11 475,000 7/11/97
28338-01 5,726,868 7/11/97
28338-02 8,678,759 7/11/97
28338-03 12,666,889 7/11/97
28338-04 6,427,484 7/11/97
28339-01 31,513,457 7/11/97
28339-02 31,486,543 7/11/97
Total: 1,407,537,678
Loan NumbeAnnual Debt Service
28011 151,055
28012 1,357,163
28016 185,426
28017 5,214,642
28018 733,765
28019 523,736
28020 1,872,675
28021 1,312,581
28024 406,023
28025 302,795
28026 276,925
28027 142,764
28028 128,488
28029 172,595
28030 442,601
28031 516,340
28032 1,621,310
28035 159,122
28036 216,423
28037 1,782,040
28042 3,284,959
28044 216,687
28047 581,428
28048 111,308
28049 2,137,415
28050 393,245
28051 606,457
28053 395,798
28054 343,875
28057 301,371
28059 470,812
28061 162,209
28066 1,499,181
28067 370,882
28069 1,325,702
28071 214,925
28075 251,759
28076 467,600
28084 140,386
28085 204,336
28086 321,818
28087 2,459,464
28088 437,937
28089 387,162
28090 1,183,802
28091 465,053
28092 2,187,715
28094 295,457
28095 217,742
28096 260,159
28098 601,758
28099 237,358
28100 576,472
28102 243,185
28103 3,070,191
28105 262,414
28153 568,116
28155 547,890
28156 320,141
28157 324,569
28158 1,387,339
28160 193,974
28161 305,015
28162 346,276
28163 174,344
28167 96,807
28168 210,946
28171 611,867
28172 164,506
28173
28180 137,915
28181 404,657
28182 192,172
28183 336,807
28184 5,409,317
28186 282,336
28187
28188 382,361
28189 2,319,963
28190 160,290
28191 192,087
28192 532,123
28194 4,272,911
28196 150,483
28198 2,527,091
28200 1,592,681
28201 6,240,615
28203 132,352
28204 445,493
28307 581,116
28309 143,972
28310 712,948
28311
28312
28313
28314
28315
28317 993,447
28318
28319 2,981,374
28322 406,284
28324 762,311
28325 279,673
28327 1,055,226
28328 808,298
28330 895,264
28332 602,316
28334 842,945
28335 487,592
28340 2,022,212
28014,15 165,932
28022,23 356,063
28038-01
28038-02
28038-03
28038-04
28038-05
28038-06
28038-07
28038-08
28038-09
28038-10
28038-11
28038-12
28038-13
28038-14
28038-15 5,727,089
28038-16
28040,41-0 1,293,094
28040,41-02
28062-01
28062-02 6,422,303
28062-03
28064,65 1,195,972
28072,73 547,874
28077-01
28077-02
28077-03
28077-04 6,095,785
28077-05
28077-06
28080-01
28080-02 2,430,033
28080-03
28097-01 1,106,689
28097-02
28097-03
28097-04
28097-05
28097-06
28097-07
28097-08
28151-01
28151-02 694,137
28164-01
28164-02 1,391,147
28165-01
28165-02 655,285
28170-01
28170-02
28170-03 2,576,266
28175-03
28175-06
28175-08
28175-07
28175-10
28175-05
28175-02
28175-01
28175-09
28175-04
28174-01
28174-02
28174-03
28174-04
28174-05
28174-06
28174-07
28174-08
28174-09
28174-10
28174-11
28174-12
28174-13
28174-14
28174-15
28174-16
28174-17
28174-18
28174-19
28174-20
28174-21
28174-22
28174-23
28174-24
28174-25
28174-26
28174-27
28174-28
28174-29
28174-30
28174-31
28174-32
28174-33
28174-34
28174-35
28174-36
28174-37
28174-38
28174-39
28174-40
28174-41
28174-42
28174-43
28174-44 4,847,098
28174-45
28174-46
28174-47
28174-48
28174-49
28174-50
28174-51
28174-52
28174-53
28174-54
28174-55
28174-56
28174-57
28174-58
28174-59
28174-60
28174-61
28174-62
28197-01
28197-02 1,907,521
28316-01
28316-02
28316-03
28316-04
28316-05
28316-06
28316-07
28316-08
28316-09
28316-10
28316-11 2,013,020
28338-01 3,017,266
28338-02
28338-03
28338-04
28339-01
28339-02 6,504,564
Total: 18,289,469
Original Underwriting Information
Basis Year
Loan NumbeLast PropeFinancial Info as of Date
28011
28012
28016
28017
28018
28019
28020
28021
28024
28025
28026
28027
28028
28029
28030
28031
28032
28035
28036
28037
28042
28044
28047
28048
28049
28050
28051
28053
28054
28057
28059
28061
28066
28067
28069
28071
28075
28076
28084
28085
28086
28087
28088
28089
28090
28091
28092
28094
28095
28096
28098
28099
28100
28102
28103
28105
28153
28155
28156
28157
28158
28160
28161
28162
28163
28167
28168
28171
28172
28173
28180
28181
28182
28183
28184
28186
28187
28188
28189
28190
28191
28192
28194
28196
28198
28200
28201
28203
28204
28307
28309
28310
28311
28312
28313
28314
28315
28317
28318
28319
28322
28324
28325
28327
28328
28330
28332
28334
28335
28340
28014,15
28022,23
28038-01
28038-02
28038-03
28038-04
28038-05
28038-06
28038-07
28038-08
28038-09
28038-10
28038-11
28038-12
28038-13
28038-14
28038-15
28038-16
28040,41-01
28040,41-02
28062-01
28062-02
28062-03
28064,65
28072,73
28077-01
28077-02
28077-03
28077-04
28077-05
28077-06
28080-01
28080-02
28080-03
28097-01
28097-02
28097-03
28097-04
28097-05
28097-06
28097-07
28097-08
28151-01
28151-02
28164-01
28164-02
28165-01
28165-02
28170-01
28170-02
28170-03
28175-03
28175-06
28175-08
28175-07
28175-10
28175-05
28175-02
28175-01
28175-09
28175-04
28174-01
28174-02
28174-03
28174-04
28174-05
28174-06
28174-07
28174-08
28174-09
28174-10
28174-11
28174-12
28174-13
28174-14
28174-15
28174-16
28174-17
28174-18
28174-19
28174-20
28174-21
28174-22
28174-23
28174-24
28174-25
28174-26
28174-27
28174-28
28174-29
28174-30
28174-31
28174-32
28174-33
28174-34
28174-35
28174-36
28174-37
28174-38
28174-39
28174-40
28174-41
28174-42
28174-43
28174-44
28174-45
28174-46
28174-47
28174-48
28174-49
28174-50
28174-51
28174-52
28174-53
28174-54
28174-55
28174-56
28174-57
28174-58
28174-59
28174-60
28174-61
28174-62
28197-01
28197-02
28316-01
28316-02
28316-03
28316-04
28316-05
28316-06
28316-07
28316-08
28316-09
28316-10
28316-11
28338-01
28338-02
28338-03
28338-04
28339-01
28339-02
Original Underwriting Information
Basis Year
Loan Numbe %
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
28094 95
28095 43
28096 66
28098 100
28099 92
28100 74
28102 61
28103 100
28105 96
28153 97
28155 93
28156 95
28157 88
28158 79
28160 92
28161 100
28162 94
28163 98
28167 98
28168 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 85
28194 74
28196 97
28198 100
28200 94
28201 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
28327 69
28328 94
28330 65
28332 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
28040,41-0 68
28040,41-0 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
Basis Year
Loan NumbeTotal 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 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 5,536,538
28105
28153
28155
28156
28157
28158 4,751,847
28160 718,811
28161 828,792
28162 671,580
28163 419,034
28167
28168 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 1,260,194
2819425,091,637
28196 394,638
28198 4,117,237
28200 2,822,772
2820114,920,353
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
28327 8,060,498
28328 1,995,716
28330 5,949,357
28332 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
28040,41-0 4,089,219
28040,41-0 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
Basis Year
Loan Numbe $
NOI (1)
DSC
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
280901,672,705 1.41
28091 844,393 1.82
28092 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 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 2,261,537 1.63
28160 280,358 1.45
28161 569,448 1.87
28162 492,965 1.42
28163 234,953 1.35
28167 133,449 1.38
28168 403,012 1.91
28171 919,609 1.50
28172 332,761 2.02
28173 5,571,650
28180 263,907 1.91
28181 683,181 1.69
28182 313,149 1.63
28183 465,456 1.38
28184 4,122,150
28186 510,610 1.81
28187 439,321
28188 109,301
28189 3,775,966 1.63
28190 254,926 1.59
28191 262,175 1.36
28192 850,080 1.60
28194 7,323,945 1.71
28196 211,858 1.41
28198 3,249,803 1.29
28200
28201 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
28311 81,712
28312 176,382
28313 182,527
28314 257,732
28315 375,708
28317 1,372,206 1.38
28318 2,512,568
28319 1,792,033
28322 816,675 2.01
28324 1,022,662 1.34
28325 393,530 1.41
28327 2,050,842 1.94
28328 1,201,359 1.49
28330 1,788,398 2.00
28332 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
28038-02 737,848
28038-03 564,503
28038-04 656,315
28038-05 549,407
28038-06 872,067
28038-07 419,139
28038-08 619,227
28038-09 379,091
28038-10 1,197,701
28038-11 589,238
28038-12 1,226,029
28038-13 732,733
28038-14 514,568
28038-15 253,321
28038-16 412,955
28040,41-0 992,046
28040,41-0 1,364,743
28062-01 3,002,213
28062-02 2,805,624
28062-03 4,294,941
28064,65 1,710,402 1.43
28072,73 792,110 1.45
28077-01 2,423,022
28077-02 876,328
28077-03 2,863,071
28077-04 357,867
28077-05 1,299,184
28077-06 1,415,876
28080-01 1,887,308
28080-02 251,798
28080-03 2,863,896
28097-01 183,602
28097-02 115,407
28097-03 159,197
28097-04 138,810
28097-05 201,025
28097-06 310,532
28097-07 311,168
28097-08 283,852
28151-01 755,349
28151-02 579,341
28164-01 1,490,823
28164-02 524,060
28165-01 628,229
28165-02 508,172
28170-01 1,194,616
28170-02 1,790,400
28170-03 1,271,268
28175-03 86,727
28175-06 114,138
28175-08 53,065
28175-07 46,906
28175-10 47,046
28175-05 40,020
28175-02 37,581
28175-01 27,075
28175-09 21,828
28175-04 35,303
28174-01 26,146
28174-02 73,620
28174-03 159,915
28174-04 33,030
28174-05 33,998
28174-06 132,538
28174-07 19,033
28174-08 134,180
28174-09 42,287
28174-10 80,339
28174-11 69,528
28174-12 68,363
28174-13 219,865
28174-14 181,760
28174-15 36,270
28174-16 48,696
28174-17 38,576
28174-18 109,449
28174-19 51,921
28174-20 148,985
28174-21 55,771
28174-22 334,378
28174-23 151,415
28174-24 99,724
28174-25 169,220
28174-26 135,831
28174-27 112,981
28174-28 148,105
28174-29 100,284
28174-30 234,008
28174-31 239,792
28174-32 30,054
28174-33 104,569
28174-34 56,722
28174-35 65,510
28174-36 65,882
28174-37 101,803
28174-38 88,482
28174-39 50,297
28174-40 147,736
28174-41 222,253
28174-42 153,021
28174-43 31,106
28174-44 38,427
28174-45 50,280
28174-46 52,573
28174-47 68,759
28174-48 59,471
28174-49 90,330
28174-50 144,427
28174-51 73,369
28174-52 68,259
28174-53 77,408
28174-54 66,957
28174-55 53,102
28174-56 172,258
28174-57 241,968
28174-58 73,860
28174-59 231,321
28174-60 51,127
28174-61 27,486
28174-62 65,492
28197-01 1,500,513
28197-02 1,367,176
28316-01 263,865
28316-02 584,140
28316-03 357,039
28316-04 262,123
28316-05 257,058
28316-06 241,303
28316-07 194,473
28316-08 434,793
28316-09 238,489
28316-10 180,811
28316-11 71,332
28338-01 783,587
28338-02 1,259,903
28338-03 1,609,324
28338-04 846,912
28339-01 3,990,166
28339-02 3,986,759
Total: 216,744,136
Prior Full Year Operating Information
Loan NumbeLast PropeFinancial Info as of Date
28011 12/31/95
28012 12/31/95
28016 12/31/95
28017 12/31/95
28018 12/31/95
28019 12/31/95
28020 12/31/95
28021 12/31/95
28024 12/31/95
28025 12/31/95
28026 12/31/95
28027 12/31/95
28028 12/31/95
28029 12/31/95
28030 12/31/95
28031 12/31/95
28032 12/31/95
28035 12/31/95
28036 12/31/95
28037 12/31/95
28042 12/31/95
28044 12/31/95
28047 12/31/95
28048 12/31/95
28049 12/31/95
28050 12/31/95
28051 12/31/95
28053 12/31/95
28054 12/31/95
28057 12/31/95
28059 12/31/95
28061 12/31/95
28066 12/31/95
28067 12/31/95
28069 12/31/95
28071 12/31/95
28075 12/31/95
28076 12/31/95
28084 12/31/95
28085 12/31/95
28086 12/31/95
28087 12/31/95
28088 12/31/95
28089 12/31/95
28090 12/31/95
28091 12/31/95
28092 12/31/95
28094 12/31/95
28095 12/31/95
28096 12/31/95
28098 12/31/95
28099 12/31/95
28100 12/31/95
28102 12/31/95
28103 12/31/95
28105 12/31/95
28153 12/31/95
28155 12/31/95
28156 12/31/95
28157 12/31/95
28158 12/31/95
28160 12/31/95
28161 12/31/95
28162 12/31/95
28163 12/31/95
28167 12/31/95
28168 12/31/95
28171 12/31/95
28172 12/31/95
28173 12/31/95
28180 12/31/95
28181 12/31/95
28182 12/31/95
28183 12/31/95
28184 12/31/95
28186 12/31/95
28187 12/31/95
28188 12/31/95
28189 12/31/95
28190 12/31/95
28191 12/31/95
28192 12/31/95
28194 12/31/95
28196 12/31/95
28198 12/31/95
28200 12/31/95
28201 12/31/95
28203 12/31/95
28204 12/31/95
28307 12/31/95
28309 12/31/95
28310 12/31/95
28311 12/31/95
28312 12/31/95
28313 12/31/95
28314 12/31/95
28315 12/31/95
28317 12/31/95
28318 12/31/95
28319 12/31/95
28322 12/31/95
28324 12/31/95
28325 12/31/95
28327 12/31/95
28328 12/31/95
28330 12/31/95
28332 12/31/95
28334 12/31/95
28335 12/31/95
28340 12/31/95
28014,15 12/31/95
28022,23 12/31/95
28038-01 12/31/95
28038-02 12/31/95
28038-03 12/31/95
28038-04 12/31/95
28038-05 12/31/95
28038-06 12/31/95
28038-07 12/31/95
28038-08 12/31/95
28038-09 12/31/95
28038-10 12/31/95
28038-11 12/31/95
28038-12 12/31/95
28038-13 12/31/95
28038-14 12/31/95
28038-15 12/31/95
28038-16 12/31/95
28040,41-01 12/31/95
28040,41-02 12/31/95
28062-01 12/31/95
28062-02 12/31/95
28062-03 12/31/95
28064,65 12/31/95
28072,73 12/31/95
28077-01 12/31/95
28077-02 12/31/95
28077-03 12/31/95
28077-04 12/31/95
28077-05 12/31/95
28077-06 12/31/95
28080-01 12/31/95
28080-02 12/31/95
28080-03 12/31/95
28097-01 12/31/95
28097-02 12/31/95
28097-03 12/31/95
28097-04 12/31/95
28097-05 12/31/95
28097-06 12/31/95
28097-07 12/31/95
28097-08 12/31/95
28151-01 12/31/95
28151-02 12/31/95
28164-01 12/31/95
28164-02 12/31/95
28165-01 12/31/95
28165-02 12/31/95
28170-01 12/31/95
28170-02 12/31/95
28170-03 12/31/95
28175-03 12/31/95
28175-06 12/31/95
28175-08 12/31/95
28175-07 12/31/95
28175-10 12/31/95
28175-05 12/31/95
28175-02 12/31/95
28175-01 12/31/95
28175-09 12/31/95
28175-04 12/31/95
28174-01 12/31/95
28174-02 12/31/95
28174-03 12/31/95
28174-04 12/31/95
28174-05 12/31/95
28174-06 12/31/95
28174-07 12/31/95
28174-08 12/31/95
28174-09 12/31/95
28174-10 12/31/95
28174-11 12/31/95
28174-12 12/31/95
28174-13 12/31/95
28174-14 12/31/95
28174-15 12/31/95
28174-16 12/31/95
28174-17 12/31/95
28174-18 12/31/95
28174-19 12/31/95
28174-20 12/31/95
28174-21 12/31/95
28174-22 12/31/95
28174-23 12/31/95
28174-24 12/31/95
28174-25 12/31/95
28174-26 12/31/95
28174-27 12/31/95
28174-28 12/31/95
28174-29 12/31/95
28174-30 12/31/95
28174-31 12/31/95
28174-32 12/31/95
28174-33 12/31/95
28174-34 12/31/95
28174-35 12/31/95
28174-36 12/31/95
28174-37 12/31/95
28174-38 12/31/95
28174-39 12/31/95
28174-40 12/31/95
28174-41 12/31/95
28174-42 12/31/95
28174-43 12/31/95
28174-44 12/31/95
28174-45 12/31/95
28174-46 12/31/95
28174-47 12/31/95
28174-48 12/31/95
28174-49 12/31/95
28174-50 12/31/95
28174-51 12/31/95
28174-52 12/31/95
28174-53 12/31/95
28174-54 12/31/95
28174-55 12/31/95
28174-56 12/31/95
28174-57 12/31/95
28174-58 12/31/95
28174-59 12/31/95
28174-60 12/31/95
28174-61 12/31/95
28174-62 12/31/95
28197-01 12/31/95
28197-02 12/31/95
28316-01 12/31/95
28316-02 12/31/95
28316-03 12/31/95
28316-04 12/31/95
28316-05 12/31/95
28316-06 12/31/95
28316-07 12/31/95
28316-08 12/31/95
28316-09 12/31/95
28316-10 12/31/95
28316-11 12/31/95
28338-01 12/31/95
28338-02 12/31/95
28338-03 12/31/95
28338-04 12/31/95
28339-01 12/31/95
28339-02 12/31/95
Prior Full Year Operating Information
Loan Numbe %
Occ Total Revenue
28011 315,238
28012 5,778,198
28016 328,898
28017 13,565,335
28018 5,922,477
28019 1,677,193
28020 4,328,701
28021 2,409,270
28024 765,015
28025 589,376
28026 754,123
28027 798,496
28028 568,338
28029 501,595
28030 1,036,450
28031 3,505,124
28032 13,604,018
28035 551,838
28036 465,762
28037 11,142,213
28042 12,648,534
28044 548,312
28047 1,164,546
28048 269,390
28049 6,197,373
28050 887,591
28051 3,897,664
28053 1,340,709
28054 904,279
28057 615,424
28059 1,056,625
28061 556,784
28066 3,689,874
28067 1,288,381
28069 2,443,025
28071 396,373
28075 692,518
28076 1,493,333
28084 279,695
28085 450,395
28086 1,589,632
28087 4,626,721
28088 2,974,866
28089 693,257
28090 1,695,375
28091 3,730,405
28092 4,607,536
28094 807,211
28095 930,287
28096 1,868,904
28098 1,447,313
28099 1,977,944
28100 2,503,529
28102 145,977
28103 4,917,191
28105 524,606
28153 6,617,279
28155 6,926,860
28156 3,352,091
28157 2,175,920
28158 4,744,744
28160 635,493
28161 754,232
28162 630,553
28163 406,488
28167 254,522
28168 481,279
28171
28172 964,919
28173 8,395,800
28180 878,411
28181 1,791,918
28182 436,496
28183 542,320
28184 5,345,605
28186 726,565
28187 798,241
28188 171,275
28189 5,763,122
28190 616,509
28191 445,715
28192 1,206,694
28194 25,497,225
28196 292,058
28198 231,441
28200 2,787,276
28201 16,432,370
28203 1,596,368
28204 2,853,968
28307 1,213,793
28309 576,330
28310 385,674
28311 366,408
28312 504,756
28313 609,767
28314 1,209,292
28315 907,239
28317 2,570,625
28318 3,925,918
28319 2,735,633
28322 1,234,753
28324 1,212,645
28325 619,933
28327 7,721,936
28328 2,124,536
28330 6,488,481
28332 2,648,048
28334 1,739,065
28335 918,920
28340 4,825,459
28014,15 411,361
28022,23 649,091
28038-01 1,292,185
28038-02 1,736,628
28038-03 1,427,250
28038-04 1,484,525
28038-05 1,463,686
28038-06 1,772,505
28038-07 1,291,925
28038-08 1,651,774
28038-09 1,163,959
28038-10 2,348,475
28038-11 1,364,392
28038-12 4,593,095
28038-13 2,627,963
28038-14 1,550,208
28038-15 777,272
28038-16 1,361,122
28040,41-01 4,011,806
28040,41-02 4,697,833
28062-01 4,729,718
28062-02 5,322,464
28062-03 6,404,859
28064,65 2,072,774
28072,73 982,282
28077-01 4,394,768
28077-02 1,763,835
28077-03 5,149,508
28077-04 837,554
28077-05 2,054,547
28077-06 3,322,468
28080-01 2,410,648
28080-02 473,917
28080-03 2,443,620
28097-01 315,238
28097-02 169,542
28097-03 209,612
28097-04 248,694
28097-05 302,589
28097-06 409,546
28097-07 436,529
28097-08 358,301
28151-01 3,988,954
28151-02 4,747,298
28164-01 2,129,248
28164-02 843,806
28165-01 3,038,686
28165-02 2,891,895
28170-01 1,886,032
28170-02 3,805,886
28170-03 1,877,395
28175-03 94,599
28175-06 163,029
28175-08 66,010
28175-07 58,813
28175-10 60,748
28175-05 54,958
28175-02 43,970
28175-01 34,341
28175-09 25,639
28175-04 50,052
28174-01 109,997
28174-02 111,977
28174-03 277,526
28174-04 44,000
28174-05 38,208
28174-06 115,018
28174-07 18,888
28174-08 211,545
28174-09 43,609
28174-10 77,197
28174-11 155,000
28174-12 112,347
28174-13 245,000
28174-14 229,894
28174-15 42,947
28174-16 90,571
28174-17 70,816
28174-18 196,851
28174-19 99,164
28174-20 226,945
28174-21 146,521
28174-22 410,442
28174-23 161,170
28174-24 116,202
28174-25 198,510
28174-26 145,867
28174-27 161,218
28174-28 235,429
28174-29 183,073
28174-30 257,950
28174-31 269,346
28174-32 87,211
28174-33 138,809
28174-34 60,307
28174-35 69,558
28174-36 95,838
28174-37
28174-38 203,856
28174-39 90,161
28174-40 214,466
28174-41 260,948
28174-42 211,741
28174-43 48,439
28174-44 194,913
28174-45 96,041
28174-46 81,123
28174-47 160,272
28174-48 100,857
28174-49 162,282
28174-50 160,704
28174-51 51,268
28174-52 71,237
28174-53 75,002
28174-54 77,435
28174-55 100,637
28174-56 202,406
28174-57 290,271
28174-58 117,704
28174-59
28174-60 64,655
28174-61 53,323
28174-62 118,424
28197-01 1,996,917
28197-02 1,830,012
28316-01 446,375
28316-02 842,471
28316-03 571,081
28316-04
28316-05 324,155
28316-06 257,631
28316-07 254,150
28316-08 664,154
28316-09 414,631
28316-10 367,184
28316-11 116,314
28338-01 1,189,270
28338-02 1,936,182
28338-03 2,982,193
28338-04 1,354,589
28339-01
28339-02
Total: WA $
Prior Full Year Operating Information
Normalized
Loan Numbe $
NOI (1)DSC
28011 211393
28012 2237718
28016 250493
28017 7640886
28018 988189
28019 1363656
28020 2851292
28021 1957340
28024 553104
28025 493244
28026 405871
28027 419964
28028 252136
28029 311528
28030 670226
28031 974283
28032 3413592
28035 289174
28036 340460
28037 4111381
28042 5979532
28044 339687
28047 876291
28048 146596
28049 3745511
28050 561773
28051 1976660
28053 755852
28054 501889
28057 456239
28059 853173
28061
28066 2284343
28067 563181
28069 1939929
28071 296764
28075 382349
28076 901769
28084 183191
28085 352560
28086 533801
28087 2885176
28088 1518322
28089 557919
28090 1095179
28091 945365
28092 2798362
28094 454149
28095 480920
28096 499653
28098 1153834
28099 508738
28100 847866
28102 73336
28103 3941288
28105 370444
28153 1642380
28155 1311260
28156 648780
28157 723854
28158 2373430
28160 207014
28161 484650
28162 459239
28163 230750
28167 139684
28168 224771
28171
28172 207579
28173 6174558
28180 481647
28181 693003
28182 276850
28183 406669
28184 4235896
28186 543242
28187 520121
28188 119407
28189 4056339
28190 268207
28191 258144
28192 802690
28194 7150356
28196 139762
28198
28200 2102056
28201 11718933
28203 463306
28204 805077
28307 630527
28309 317053
28310 65925
28311 85287
28312 194123
28313 241982
28314 234100
28315 480991
28317 1381171
28318 2514922
28319 1711994
28322 938208
28324 1032868
28325 417032
28327 1788613
28328 1391003
28330 2286971
28332 1039661
28334 1265991
28335 691591
28340 2765134
28014,15 234336
28022,23 507366
28038-01 451045
28038-02 686954
28038-03 477050
28038-04 461528
28038-05 581520
28038-06 712682
28038-07 393860
28038-08 697741
28038-09 370608
28038-10 1023261
28038-11 574387
28038-12 1342788
28038-13 908673
28038-14 549864
28038-15 229824
28038-16 469262
28040,41-0 1076207
28040,41-0 1310137
28062-01 2601977
28062-02 2732416
28062-03 4169895
28064,65 1463092
28072,73 809105
28077-01 2621380
28077-02 881831
28077-03 2995470
28077-04 445740
28077-05 1583114
28077-06 2080887
28080-01 1788378
28080-02 378450
28080-03 1620635
28097-01 140584
28097-02 132582
28097-03 164411
28097-04 188589
28097-05 212474
28097-06 333000
28097-07 326162
28097-08 294339
28151-01 716377
28151-02 523316
28164-01 1714042
28164-02 585507
28165-01 822393
28165-02 627125
28170-01 1344567
28170-02 2575897
28170-03 1393444
28175-03 93279
28175-06 128340
28175-08 48856
28175-07 50041
28175-10 53862
28175-05 47697
28175-02 43365
28175-01 28192
28175-09 23827
28175-04 39072
28174-01 31691
28174-02 89377
28174-03 155302
28174-04 37187
28174-05 33682
28174-06 101257
28174-07 18579
28174-08 151661
28174-09 42800
28174-10 33201
28174-11
28174-12 73076
28174-13 244177
28174-14 206774
28174-15 31597
28174-16 69149
28174-17 41929
28174-18 151977
28174-19 56947
28174-20 118116
28174-21 40066
28174-22 400174
28174-23 159533
28174-24 114986
28174-25 193925
28174-26 144260
28174-27 122619
28174-28 158258
28174-29 101573
28174-30 256195
28174-31 267505
28174-32 45056
28174-33 124650
28174-34 59500
28174-35 68723
28174-36 70894
28174-37
28174-38 168502
28174-39 54391
28174-40 160409
28174-41 245915
28174-42 163294
28174-43 25260
28174-44 74123
28174-45 55628
28174-46 56272
28174-47 76697
28174-48 72235
28174-49 112433
28174-50 157317
28174-51 4446
28174-52 70431
28174-53
28174-54 75547
28174-55 56278
28174-56 201652
28174-57 69580
28174-58 92120
28174-59
28174-60 61381
28174-61 26573
28174-62 69724
28197-01 1530811
28197-02 1417466
28316-01 243747
28316-02 516098
28316-03 390120
28316-04
28316-05 217479
28316-06 210480
28316-07 176066
28316-08 439463
28316-09 271942
28316-10 199093
28316-11 76914
28338-01 731943
28338-02 1085930
28338-03 1588265
28338-04 821053
28339-01
28339-02
Total: $
Current Annual Operating Information
as of 1996
Loan NumbeLast PropeFinancial Info as of Date
28011 11/30/96
28012 11/30/96
28016 11/30/96
28017 10/31/96
28018 9/30/96
28019 12/31/96
28020 8/31/96
28021 11/30/96
28024 9/30/96
28025 11/30/96
28026 11/30/96
28027 11/30/96
28028 11/30/96
28029 9/30/96
28030 10/30/96
28031 11/30/96
28032 9/30/96
28035 11/30/96
28036 9/30/96
28037 10/31/96
28042 10/31/96
28044 9/30/96
28047 10/30/96
28048 11/30/96
28049 12/31/96
28050 11/30/96
28051 10/30/96
28053 11/30/96
28054 11/30/96
28057 11/30/96
28059 11/30/96
28061 11/30/96
28066 11/30/96
28067 10/30/96
28069 10/31/96
28071 11/30/96
28075 12/31/96
28076 9/30/96
28084 11/30/96
28085 11/30/96
28086 11/30/96
28087 12/31/96
28088 10/30/96
28089 12/31/96
28090 12/31/96
28091 11/30/96
28092 12/31/96
28094 12/31/96
28095 11/30/96
28096 11/30/96
28098 12/31/96
28099 12/31/96
28100 11/30/96
28102 12/31/96
28103 12/31/96
28105 12/31/96
28153 9/30/96
28155 9/30/96
28156 9/30/96
28157 9/30/96
28158 11/30/96
28160 11/30/96
28161 10/30/96
28162 12/31/96
28163 11/30/96
28167 11/30/96
28168 12/31/96
28171 12/31/96
28172 11/30/96
28173 12/31/96
28180 12/30/96
28181 11/30/96
28182 12/31/96
28183 12/31/96
28184 12/31/96
28186 12/31/96
28187 12/31/96
28188 12/31/96
28189 12/31/96
28190 12/31/96
28191 12/31/96
28192 12/31/96
28194 12/31/96
28196 2/28/96
28198 12/31/96
28200 11/30/96
28201 10/31/96
28203 12/31/96
28204 1/31/97
28307 2/28/96
28309 10/30/96
28310 10/30/96
28311 10/30/96
28312 10/30/96
28313 10/30/96
28314 10/30/96
28315 10/30/96
28317 12/31/96
28318 12/31/96
28319 12/31/96
28322 12/31/96
28324 12/31/96
28325 11/30/96
28327 12/31/96
28328 12/31/96
28330 12/31/96
28332 12/31/96
28334 12/31/96
28335 12/31/96
28340 12/31/96
28014,15 5/31/96
28022,23 10/30/96
28038-01 9/30/96
28038-02 9/30/96
28038-03 9/30/96
28038-04 9/30/96
28038-05 9/30/96
28038-06 9/30/96
28038-07 9/30/96
28038-08 9/30/96
28038-09 9/30/96
28038-10 9/30/96
28038-11 9/30/96
28038-12 9/30/96
28038-13 9/30/96
28038-14 9/30/96
28038-15 9/30/96
28038-16 9/30/96
28040,41-01 10/31/96
28040,41-02 10/31/96
28062-01 11/30/96
28062-02 11/30/96
28062-03 11/30/96
28064,65 11/30/96
28072,73 11/30/96
28077-01 11/30/96
28077-02 11/30/96
28077-03 11/30/96
28077-04 11/30/96
28077-05 11/30/96
28077-06 11/30/96
28080-01 12/31/96
28080-02 12/31/96
28080-03 12/31/96
28097-01 11/30/96
28097-02 11/30/96
28097-03 11/30/96
28097-04 11/30/96
28097-05 11/30/96
28097-06 11/30/96
28097-07 11/30/96
28097-08 11/30/96
28151-01 9/30/96
28151-02 9/30/96
28164-01 11/30/96
28164-02 12/31/96
28165-01 9/30/96
28165-02 9/30/96
28170-01 12/31/96
28170-02 12/31/96
28170-03 12/31/96
28175-03 2/28/97
28175-06 2/28/97
28175-08 2/28/97
28175-07 2/28/97
28175-10 2/28/97
28175-05 2/28/97
28175-02 2/28/97
28175-01 2/28/97
28175-09 2/28/97
28175-04 2/28/97
28174-01 2/28/97
28174-02 2/28/97
28174-03 2/28/97
28174-04 2/28/97
28174-05 2/28/97
28174-06 2/28/97
28174-07 2/28/97
28174-08 2/28/97
28174-09 2/28/97
28174-10 2/28/97
28174-11 2/28/97
28174-12 2/28/97
28174-13 2/28/97
28174-14 2/28/97
28174-15 2/28/97
28174-16 2/28/97
28174-17 2/28/97
28174-18 2/28/97
28174-19 2/28/97
28174-20 2/28/97
28174-21 2/28/97
28174-22 2/28/97
28174-23 2/28/97
28174-24 2/28/97
28174-25 2/28/97
28174-26 2/28/97
28174-27 2/28/97
28174-28 2/28/97
28174-29 2/28/97
28174-30 2/28/97
28174-31 2/28/97
28174-32 2/28/97
28174-33 2/28/97
28174-34 2/28/97
28174-35 2/28/97
28174-36 2/28/97
28174-37 2/28/97
28174-38 2/28/97
28174-39 2/28/97
28174-40 2/28/97
28174-41 2/28/97
28174-42 2/28/97
28174-43 2/28/97
28174-44 2/28/97
28174-45 2/28/97
28174-46 2/28/97
28174-47 2/28/97
28174-48 2/28/97
28174-49 2/28/97
28174-50 2/28/97
28174-51 2/28/97
28174-52 2/28/97
28174-53 2/28/97
28174-54 2/28/97
28174-55 2/28/97
28174-56 2/28/97
28174-57 2/28/97
28174-58 2/28/97
28174-59 2/28/97
28174-60 2/28/97
28174-61 2/28/97
28174-62 2/28/97
28197-01 12/31/96
28197-02 12/31/96
28316-01 12/31/96
28316-02 12/31/96
28316-03 12/31/96
28316-04 12/31/96
28316-05 12/31/96
28316-06 12/31/96
28316-07 12/31/96
28316-08 12/31/96
28316-09 12/31/96
28316-10 12/31/96
28316-11 12/31/96
28338-01 9/25/96
28338-02 9/25/96
28338-03 9/30/96
28338-04 9/30/96
28339-01
28339-02
Total:
Current Annual Operating Information
as of 1996
Loan Numbe %
Occ Total Revenue
28011 100 391,497
28012 75 6,077,040
28016 100 346,183
28017 97 13,714,304
28018 98 6,430,931
28019 96 1,727,170
28020 94 4,372,249
28021 100 2,593,855
28024 100 873,821
28025 100 632,767
28026 96 780,774
28027 98 797,718
28028 99 596,720
28029 100 512,000
28030 100 1,067,872
28031 84 3,821,031
28032 97 14,338,462
28035 96 600,713
28036 96 526,039
28037 79 11,011,092
28042 90 13,032,870
28044 98 569,572
28047 100 1,256,018
28048 92 308,746
28049 95 6,206,977
28050 97 924,904
28051 95 3,789,231
28053 98 1,141,873
28054 99 914,816
28057 92 638,217
28059 100 1,108,327
28061 100 598,076
28066 100 3,774,091
28067 93 1,354,693
28069 100 2,437,464
28071 88 400,800
28075 75 764,325
28076 80 1,406,024
28084 76 282,022
28085 100 436,584
28086 72 1,638,104
28087 99 5,118,851
28088 58 2,739,189
28089 95 719,927
28090 97 2,090,635
28091 71 3,816,678
28092 93 4,864,168
28094 95 882,112
28095 43 971,757
28096 66 1,827,190
28098 100 1,447,308
28099 92 2,054,224
28100 74 2,534,306
28102 61 874,520
28103 100 5,027,218
28105 96 569,148
28153 97 6,632,911
28155 93 7,050,936
28156 95 3,438,203
28157 88 2,086,611
28158 79 5,111,975
28160 92 706,197
28161 100 824,818
28162 94 688,291
28163 98 419,034
28167 98 279,467
28168 78 648,421
28171 95 959,704
28172 67 1,309,936
28173 90 8,233,241
28180 66 884,460
28181 78 1,873,882
28182 88 498,640
28183 94 619,744
28184 97 5,278,613
28186 96 715,635
28187 100 783,803
28188 100 179,166
28189 91 5,722,721
28190 64 651,354
28191 95 452,208
28192 85 1,287,308
28194 74 25,575,859
28196 97 376,689
28198 100 4,231,055
28200 94 2,840,931
28201 95 16,720,960
28203 49 1,528,092
28204 68 2,843,320
28307 92 1,519,755
28309 95 605,471
28310 57 442,803
28311 68 381,815
28312 74 505,516
28313 66 638,828
28314 52 1,213,295
28315 82 919,238
28317 96 2,591,736
28318 96 3,766,166
28319 88 3,006,320
28322 100 1,219,336
28324 91 1,210,537
28325 100 581,936
28327 69 8,060,498
28328 94 2,032,871
28330 65 5,355,932
28332 91 3,129,396
28334 88 1,778,919
28335 100 906,303
28340 100 4,643,395
28014,15 92 423,127
28022,23 100 727,504
28038-01 53 1,161,927
28038-02 78 1,824,306
28038-03 81 1,651,464
28038-04 79 1,827,771
28038-05 82 1,570,493
28038-06 77 2,007,933
28038-07 70 1,437,880
28038-08 79 1,713,391
28038-09 68 1,302,010
28038-10 80 2,819,894
28038-11 57 1,449,397
28038-12 70 4,609,388
28038-13 81 2,570,016
28038-14 78 1,536,541
28038-15 70 806,576
28038-16 80 1,321,665
28040,41-0 68 4,089,219
28040,41-0 67 4,646,338
28062-01 97 5,122,557
28062-02 100 5,113,002
28062-03 100 7,012,817
28064,65 97 2,244,152
28072,73 100 1,008,335
28077-01 100 4,415,133
28077-02 98 1,497,638
28077-03 100 5,249,003
28077-04 84 655,347
28077-05 100 2,115,423
28077-06 100 3,573,753
28080-01 97 2,502,709
28080-02 84 393,116
28080-03 76 2,698,884
28097-01 98 333,835
28097-02 77 170,068
28097-03 100 211,423
28097-04 93 234,354
28097-05 87 294,915
28097-06 92 405,509
28097-07 99 438,460
28097-08 100 368,119
28151-01 94 4,010,962
28151-02 85 5,336,412
28164-01 87 2,955,240
28164-02 100 862,177
28165-01 94 3,144,790
28165-02 82 3,070,188
28170-01 100 1,954,908
28170-02 81 3,526,875
28170-03 99 1,991,745
28175-03 100 95,110
28175-06 100 158,062
28175-08 100 73,600
28175-07 100 59,404
28175-10 100 56,976
28175-05 100 51,417
28175-02 100 40,640
28175-01 100 35,506
28175-09 100 26,072
28175-04 100 50,920
28174-01 100 109,997
28174-02 100 102,941
28174-03 100 259,641
28174-04 47 47,282
28174-05 100 40,550
28174-06 100 172,047
28174-07 100 20,606
28174-08 25 217,761
28174-09 100 45,623
28174-10 100 132,441
28174-11 100 154,888
28174-12 100 126,858
28174-13 100 245,068
28174-14 100 215,654
28174-15 100 39,054
28174-16 100 75,652
28174-17 100 71,670
28174-18 57 190,476
28174-19 100 99,164
28174-20 100 226,708
28174-21 100 126,444
28174-22 100 410,519
28174-23 100 161,170
28174-24 100 107,146
28174-25 100 185,551
28174-26 100 145,867
28174-27 100 161,218
28174-28 100 211,165
28174-29 100 198,033
28174-30 100 259,698
28174-31 100 269,346
28174-32 100 83,461
28174-33 100 141,800
28174-34 100 61,142
28174-35 100 70,434
28174-36 100 96,181
28174-37 100 146,346
28174-38 100 136,305
28174-39 100 110,685
28174-40 100 217,748
28174-41 100 260,948
28174-42 100 207,754
28174-43 100 48,269
28174-44 100 194,574
28174-45 100 97,249
28174-46 100 82,135
28174-47 100 160,254
28174-48 100 93,484
28174-49 100 194,562
28174-50 100 160,694
28174-51 100 102,536
28174-52 100 82,151
28174-53 100 100,054
28174-54 100 77,579
28174-55 100 100,637
28174-56 100 229,939
28174-57 100 268,514
28174-58 100 117,873
28174-59 100 250,676
28174-60 100 67,738
28174-61 100 57,853
28174-62 100 124,989
28197-01 95 2,087,318
28197-02 94 1,897,761
28316-01 99 466,718
28316-02 93 887,056
28316-03 87 591,965
28316-04 100 284,000
28316-05 100 389,348
28316-06 100 266,660
28316-07 100 290,564
28316-08 100 692,456
28316-09 100 431,284
28316-10 88 361,638
28316-11 100 117,475
28338-01 99 1,226,722
28338-02 99 2,086,910
28338-03 95 3,028,893
28338-04 97 1,360,062
28339-01 100
28339-02 100
Total: WA $
Current Annual Operating Information
as of 1996Normalized
Loan Numbe $
NOI (1)
DSC
28011 278,255 1.49
28012 2,457,301 1.45
28016 258,845 1.29
28017 7,366,892 1.34
28018 1,369,023 1.63
28019 1,393,804 1.97
28020 2,857,373 1.39
28021 2,029,886 1.40
28024 654,020 1.37
28025 517,345 1.34
28026 428,779 1.46
28027 225,414 1.82
28028 200,329 1.71
28029 314,200 1.29
28030 675,241 1.35
28031 1,085,800 1.50
28032 2,471,363 1.50
28035 305,994 1.60
28036 402,800 1.52
28037 4,144,668 1.80
28042 6,149,264 1.73
28044 371,578 1.45
28047 954,597 1.30
28048 183,243 1.34
28049 3,534,086 1.41
28050 575,977 1.37
28051 1,790,509 1.49
28053 646,671 1.27
28054 532,208 1.25
28057 482,023 1.32
28059 870,615 1.43
28061 392,184 1.59
28066 2,668,504 1.35
28067 674,815 1.28
28069 1,883,081 1.32
28071 291,425 1.27
28075 429,972 1.68
28076 850,921 1.60
28084 181,587 1.29
28085 340,552 1.26
28086 555,934 1.45
28087 3,278,009 1.31
28088 1,283,898 2.05
28089 546,003 1.29
28090 1,509,337 1.29
28091 987,544 1.41
28092 3,128,516 1.39
28094 528,279 1.34
28095 500,649 1.82
28096 575,525 1.54
28098 1,249,680 1.37
28099 538,052 1.73
28100 1,019,991 1.47
28102 522,865 1.62
28103 4,160,168 1.27
28105 385,594 1.49
28153 1,602,028 2.05
28155 995,214 1.71
28156 576,827 1.71
28157 670,605 1.69
28158 2,559,600 1.46
28160 275,550 1.27
28161 539,061 1.38
28162 511,099 1.27
28163 249,170 1.28
28167 183,435 1.32
28168 391,713 1.45
28171 763,197 1.49
28172 425,985 1.65
28173 6,013,949 1.69
28180 519,694 1.66
28181 705,148 1.46
28182 349,484 1.34
28183 491,662 1.25
28184 4,124,189 1.69
28186 600,284 1.65
28187 521,692 1.29
28188 127,831 1.29
28189 4,131,299 1.35
28190 289,826 1.39
28191 258,996 1.25
28192 876,507 1.36
28194 7,897,762 1.42
28196 187,139 1.31
28198 1,728,961 1.24
28200 2,087,911 1.26
2820112,093,512 1.31
28203 472,235 2.20
28204 815,477 1.55
28307 797,817 1.38
28309 356,620 2.05
28310 102,509 1.41
28311 97,605 1.41
28312 188,065 1.41
28313 222,042 1.41
28314 268,008 1.41
28315 471,531 1.41
28317 1,339,523 1.28
28318 2,384,915 1.32
28319 1,955,772 1.32
28322 898,865 1.68
28324 1,029,562 1.23
28325 403,201 1.29
28327 2,128,136 1.56
28328 1,280,019 1.35
28330 1,236,884 1.57
28332 1,351,568 1.45
28334 1,298,745 1.27
28335 678,697 1.27
28340 2,601,411 1.22
28014,15 272,586 1.35
28022,23 579,964 1.23
28038-01 353,982 1.50
28038-02 766,592 1.50
28038-03 578,128 1.50
28038-04 640,195 1.50
28038-05 591,663 1.50
28038-06 884,477 1.50
28038-07 433,420 1.50
28038-08 678,815 1.50
28038-09 426,293 1.50
28038-10 1,291,575 1.50
28038-11 631,975 1.50
28038-12 1,285,670 1.50
28038-13 870,389 1.50
28038-14 539,113 1.50
28038-15 263,596 1.50
28038-16 441,986 1.50
28040,41-0 1,108,535 1.48
28040,41-0 1,409,908 1.48
28062-01 2,862,522 1.40
28062-02 2,579,271 1.40
28062-03 4,600,418 1.40
28064,65 1,560,044 1.32
28072,73 822,507 1.39
28077-01 2,469,041 1.42
28077-02 681,936 1.42
28077-03 2,994,149 1.42
28077-04 236,491 1.42
28077-05 1,615,543 1.42
28077-06 2,111,059 1.42
28080-01 1,793,543 1.91
28080-02 279,828 1.91
28080-03 1,806,581 1.91
28097-01 159,528 1.49
28097-02 132,858 1.49
28097-03 165,956 1.49
28097-04 180,814 1.49
28097-05 200,894 1.49
28097-06 326,690 1.49
28097-07 331,776 1.49
28097-08 305,449 1.49
28151-01 756,949 1.82
28151-02 586,284 1.82
28164-01 1,526,187 1.33
28164-02 619,485 1.33
28165-01 652,213 1.66
28165-02 585,557 1.66
28170-01 1,379,263 1.51
28170-02 2,325,507 1.51
28170-03 1,361,420 1.51
28175-03 93,792 1.24
28175-06 119,830 1.24
28175-08 38,206 1.24
28175-07 50,044 1.24
28175-10 60,958 1.24
28175-05 44,132 1.24
28175-02 40,027 1.24
28175-01 28,196 1.24
28175-09 23,827 1.24
28175-04 39,072 1.24
28174-01 22,606 1.24
28174-02 80,896 1.24
28174-03 152,023 1.24
28174-04 37,190 1.24
28174-05 43,348 1.24
28174-06 189,100 1.24
28174-07 19,748 1.24
28174-08 172,385 1.24
28174-09 42,800 1.24
28174-10 52,825 1.24
28174-11 295 1.24
28174-12 73,076 1.24
28174-13 244,181 1.24
28174-14 192,610 1.24
28174-15 28,332 1.24
28174-16 63,390 1.24
28174-17 41,926 1.24
28174-18 143,538 1.24
28174-19 73,397 1.24
28174-20 135,170 1.24
28174-21 72,125 1.24
28174-22 420,938 1.24
28174-23 159,535 1.24
28174-24 123,805 1.24
28174-25 209,195 1.24
28174-26 144,264 1.24
28174-27 122,616 1.24
28174-28 158,258 1.24
28174-29 71,703 1.24
28174-30 239,530 1.24
28174-31 267,501 1.24
28174-32 45,056 1.24
28174-33 155,426 1.24
28174-34 59,497 1.24
28174-35 66,650 1.24
28174-36 68,153 1.24
28174-37 1.24
28174-38 159,537 1.24
28174-39 54,390 1.24
28174-40 160,403 1.24
28174-41 245,915 1.24
28174-42 166,024 1.24
28174-43 27,543 1.24
28174-44 74,123 1.24
28174-45 55,626 1.24
28174-46 42,972 1.24
28174-47 76,698 1.24
28174-48 73,107 1.24
28174-49 112,932 1.24
28174-50 160,519 1.24
28174-51 1.24
28174-52 73,486 1.24
28174-53 100,006 1.24
28174-54 84,860 1.24
28174-55 56,274 1.24
28174-56 211,650 1.24
28174-57 47,949 1.24
28174-58 92,907 1.24
28174-59 1.24
28174-60 63,781 1.24
28174-61 31,758 1.24
28174-62 69,724 1.24
28197-01 1,568,299 1.43
28197-02 1,423,551 1.43
28316-01 267,802 1.31
28316-02 612,499 1.31
28316-03 428,430 1.31
28316-04 275,481 1.31
28316-05 269,706 1.31
28316-06 229,673 1.31
28316-07 206,104 1.31
28316-08 436,100 1.31
28316-09 269,532 1.31
28316-10 180,835 1.31
28316-11 76,299 1.31
28338-01 760,608 1.46
28338-02 1,196,067 1.46
28338-03 1,583,078 1.46
28338-04 828,701 1.46
28339-01 1.23
28339-02 1.23
Total: $ WA
"Actual"
YTD Financial Information
Month Reported
Loan NumbeFinancial %
Occ
28011 3/31/97 98
28012 3/31/97 74.41
28016 4/30/97 100
28017 4/30/97 98
28018 6/30/97 94
28019 3/31/97 96
28020 3/31/97 96
28021 4/30/97 100
28024Semi-annual requirements
28025 4/30/97 100
28026 3/31/97 90.77
28027 3/31/97 98
28028 3/31/97 100
28029No information provided
28030 3/31/97 100
28031 3/31/97
28032No information provided
28035 3/31/97 99
28036 3/31/97 100
28037 3/31/97 83
28042 4/30/97 93
28044 3/31/97 100
28047Semi-annual requirements
28048No information provided
28049No information provided
28050 3/31/97 99
28051 3/31/97 95
28053No information provided
28054 3/31/97 96
28057 3/31/97 97
28059 3/31/97 100
28061No information provided
28066 3/31/97 100
28067 3/31/97
28069 3/31/97 100
28071 3/31/97 80
28075 3/31/97 100
28076 3/31/97
28084 3/31/97 93
28085 3/31/97
28086 4/30/97 69
28087 5/31/97 98.57
28088 3/31/97 55
28089 3/31/97 93
28090 3/31/97 94
28091 3/31/97 79
28092 4/30/97
28094 3/31/97 98.73
28095 3/31/97
28096 3/31/97
28098 3/31/97 100
28099Further analysis required.
28100No information provided
28102 3/31/97 63
28103Further analysis required.
28105 3/31/97 99
28153Further analysis required.
28155 3/31/97 92
28156 3/31/97 96
28157Further analysis required.
28158 3/31/97
28160 3/31/97 92
28161 4/30/97
28162 3/31/97 94
28163 3/31/97 93.79
28167 3/31/97
28168Further analysis required.
28171 3/31/97 95
28172 3/31/97
28173
28180No information provided.
28181 4/30/97 68
28182 3/31/97 100
28183 3/31/97
28184Further analysis required.
28186 3/31/97 100
28187 3/31/97 100
28188 3/31/97 100
28189 4/30/97 89.58
28190 3/31/97 68
28191 3/31/97 98
28192No information provided.
28194 3/31/97 62
28196 3/31/97 98
28198 3/31/97 100
28200 4/30/97 94
28201 4/30/97
28203 3/31/97 29
28204 3/31/97 60
28307 3/31/97 92
28309No information provided.
28310 3/31/97 57.2
28311 3/31/97 51
28312 3/31/97 58
28313 3/31/97 50
28314 3/31/97 45
28315 3/31/97 57.2
28317No information provided.
28318 4/30/97 100
28319 4/30/97 85.16
28322No information provided.
28324No information provided.
28325 3/31/97 100
28327 3/31/97 64
28328No information provided.
28330 3/31/97 65
28332 3/31/97
28334 3/31/97 83
28335 3/31/97 100
28340No information provided.
28014,15 No information provided.
28022,23 No information provided.
28038-01 Further analysis required.
28038-02 Further analysis required.
28038-03 Further analysis required.
28038-04 Further analysis required.
28038-05 Further analysis required.
28038-06 Further analysis required.
28038-07 Further analysis required.
28038-08 Further analysis required.
28038-09 Further analysis required.
28038-10 Further analysis required.
28038-11 Further analysis required.
28038-12 Further analysis required.
28038-13 Further analysis required.
28038-14 Further analysis required.
28038-15 Further analysis required.
28038-16 Further analysis required.
28040,41-0Further analysis required.
28040,41-0Further analysis required.
28062-01 Further analysis required.
28062-02 Further analysis required.
28062-03 Further analysis required.
28064,65 4/30/97 97
28072,73 No information provided.
28077-01 3/31/97 100
28077-02 3/31/97 99.08
28077-03 3/31/97 100
28077-04 3/31/97 84.29
28077-05 3/31/97 100
28077-06 3/31/97 100
28080-01 Further analysis required.
28080-02 Further analysis required.
28080-03 Further analysis required.
28097-01 3/31/97 71
28097-02 3/31/97 66
28097-03 3/31/97 100
28097-04 3/31/97 100
28097-05 3/31/97 100
28097-06 3/31/97 85
28097-07 3/31/97 93
28097-08 3/31/97 100
28151-01 Further analysis required.
28151-02 Further analysis required.
28164-01
28164-02 Further analysis required.
28165-01 Further analysis required.
28165-02 Further analysis required.
28170-01 Further analysis required.
28170-02 Further analysis required.
28170-03 Further analysis required.
28175-03 3/31/97 100
28175-06 3/31/97 100
28175-08 3/31/97 100
28175-07 3/31/97 100
28175-10 3/31/97 100
28175-05 3/31/97 100
28175-02 3/31/97 100
28175-01 3/31/97 100
28175-09 3/31/97 100
28175-04 3/31/97 100
28174-01 3/31/97 100
28174-02 3/31/97 100
28174-03 3/31/97 100
28174-04 3/31/97 100
28174-05 3/31/97 100
28174-06 3/31/97 100
28174-07 3/31/97 100
28174-08 3/31/97 100
28174-09 3/31/97 100
28174-10 3/31/97 100
28174-11 3/31/97 100
28174-12 3/31/97 100
28174-13 3/31/97 100
28174-14 3/31/97 100
28174-15 3/31/97 100
28174-16 3/31/97 100
28174-17 3/31/97 100
28174-18 3/31/97 100
28174-19 3/31/97 100
28174-20 3/31/97 100
28174-21 3/31/97 100
28174-22 3/31/97 100
28174-23 3/31/97 100
28174-24 3/31/97 100
28174-25 3/31/97 100
28174-26 3/31/97 100
28174-27 3/31/97 100
28174-28 3/31/97 100
28174-29 3/31/97 100
28174-30 3/31/97 100
28174-31 3/31/97 100
28174-32 3/31/97 100
28174-33 3/31/97 100
28174-34 3/31/97 100
28174-35 3/31/97 100
28174-36 3/31/97 100
28174-37 3/31/97 100
28174-38 3/31/97 100
28174-39 3/31/97 100
28174-40 3/31/97 100
28174-41 3/31/97 100
28174-42 3/31/97 100
28174-43 3/31/97 100
28174-44 3/31/97 100
28174-45 3/31/97 100
28174-46 3/31/97 100
28174-47 3/31/97 100
28174-48 3/31/97 100
28174-49 3/31/97 100
28174-50 3/31/97 100
28174-51 3/31/97 100
28174-52 3/31/97 100
28174-53 3/31/97 100
28174-54 3/31/97 100
28174-55 3/31/97 100
28174-56 3/31/97 100
28174-57 3/31/97 100
28174-58 3/31/97 100
28174-59 3/31/97 100
28174-60 3/31/97 100
28174-61 3/31/97 100
28174-62 3/31/97 100
28197-01 Further analysis required.
28197-02 Further analysis required.
28316-01 Further analysis required.
28316-02 Further analysis required.
28316-03 Further analysis required.
28316-04 Further analysis required.
28316-05 Further analysis required.
28316-06 Further analysis required.
28316-07 Further analysis required.
28316-08 Further analysis required.
28316-09 Further analysis required.
28316-10 Further analysis required.
28316-11 Further analysis required.
28338-01 Further analysis required.
28338-02 Further analysis required.
28338-03 Further analysis required.
28338-04 Further analysis required.
28339-01 Further analysis required.
28339-02 Further analysis required.
Total:
"Actual"
YTD Financial Information
Month Reported
Loan NumbeTotal Revenue
28011 107,494
28012 1,759,109
28016 118,258
28017 4,627,271
28018 548,050
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
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 1,731,605
28094 159,617
28095 168,019
28096 128,970
28098 120,609
28099
28100
28102 206,625
28103
28105 149,661
28153
28155 1,808,678
28156 900,967
28157
28158 1,216,681
28160 167,401
28161 297,909
28162 171,538
28163 107,109
28167 73,767
28168
28171 340,604
28172 258,930
28173
28180
28181 609,956
28182 117,453
28183 147,470
28184
28186 182,672
28187 200,722
28188 51,884
28189 1,884,882
28190 155,130
28191 115,207
28192
28194 5,374,173
28196 100,324
28198 972,887
28200 1,143,868
28201 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 1,416,706
28319 960,230
28322
28324
28325 143,978
28327 2,133,893
28328
28330 1,563,144
28332 838,346
28334 496,735
28335 207,799
28340
28014,15
28022,23
28038-01
28038-02
28038-03
28038-04
28038-05
28038-06
28038-07
28038-08
28038-09
28038-10
28038-11
28038-12
28038-13
28038-14
28038-15
28038-16
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
28080-02
28080-03
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
28151-02
28164-01
28164-02
28165-01
28165-02
28170-01
28170-02
28170-03
28175-03 59,319
28175-06 59,319
28175-08 59,319
28175-07 59,319
28175-10 59,319
28175-05 59,319
28175-02 59,319
28175-01 59,319
28175-09 59,319
28175-04 59,319
28174-01 724,013
28174-02 724,013
28174-03 724,013
28174-04 724,013
28174-05 724,013
28174-06 724,013
28174-07 724,013
28174-08 724,013
28174-09 724,013
28174-10 724,013
28174-11 724,013
28174-12 724,013
28174-13 724,013
28174-14 724,013
28174-15 724,013
28174-16 724,013
28174-17 724,013
28174-18 724,013
28174-19 724,013
28174-20 724,013
28174-21 724,013
28174-22 724,013
28174-23 724,013
28174-24 724,013
28174-25 724,013
28174-26 724,013
28174-27 724,013
28174-28 724,013
28174-29 724,013
28174-30 724,013
28174-31 724,013
28174-32 724,013
28174-33 724,013
28174-34 724,013
28174-35 724,013
28174-36 724,013
28174-37 724,013
28174-38 724,013
28174-39 724,013
28174-40 724,013
28174-41 724,013
28174-42 724,013
28174-43 724,013
28174-44 724,013
28174-45 724,013
28174-46 724,013
28174-47 724,013
28174-48 724,013
28174-49 724,013
28174-50 724,013
28174-51 724,013
28174-52 724,013
28174-53 724,013
28174-54 724,013
28174-55 724,013
28174-56 724,013
28174-57 724,013
28174-58 724,013
28174-59 724,013
28174-60 724,013
28174-61 724,013
28174-62 724,013
28197-01
28197-02
28316-01
28316-02
28316-03
28316-04
28316-05
28316-06
28316-07
28316-08
28316-09
28316-10
28316-11
28338-01
28338-02
28338-03
28338-04
28339-01
28339-02
Total:
"Actual"
YTD Financial Information
Month Reported
Loan Numbe $
NOI %
DSC
28011 1.60
28012 8 2.46
28016 1.25
28017 1.15
28018 -
28019 3 2.43
28020 6 1.30
28021 6 1.62
28024
28025 1.40
28026 1.39
28027 2.25
28028 1.90
28029
28030 1.98
28031 2.64
28032
28035 1.89
28036 1.90
28037 2.22
28042 1,99 1.82
28044 1.70
28047
28048
28049
28050 1 1.49
28051 (5)
28053
28054 1 1.43
28057 1 1.57
28059 2.04
28061
28066 4 1.30
28067 1 1.46
28069 1.57
28071 1.44
28075 1 2.50
28076 1 1.24
28084 1.95
28085 1.12
28086 1 1.81
28087 1,24 1.26
28088 2 2.15
28089 1 1.37
28090 4 1.53
28091 3 2.58
28092 8 1.16
28094 1 1.64
28095 (5)
28096 (5)
28098 1.97
28099
28100
28102 1 1.91
28103
28105 1.46
28153
28155 (5)
28156 (5)
28157
28158 8 2.54
28160 1.15
28161 1 1.94
28162 1 1.42
28163 1.42
28167 1.64
28168
28171 2 1.80
28172 (5)
28173
28180
28181 2 1.55
28182 1.75
28183 (5)
28184
28186 1 2.04
28187 1 1.48
28188 2.14
28189 1,20 1.56
28190 1.44
28191 1.30
28192
28194 1,35 1.27
28196 1.61
28198 7 1.14
28200 9 1.71
28201 3,52 1.69
28203 ( (5)
28204 (5)
28307 (5)
28309
28310 1.59
28311 (5)
28312 (5)
28313 (5)
28314 (5)
28315 1.55
28317
28318 1,03 (5)
28319 5 1.42
28322
28324
28325 1.33
28327 4 1.84
28328
28330 4 2.16
28332 4 2.71
28334 3 1.78
28335 1 1.23
28340
28014,15
28022,23
28038-01
28038-02
28038-03
28038-04
28038-05
28038-06
28038-07
28038-08
28038-09
28038-10
28038-11
28038-12
28038-13
28038-14
28038-15
28038-16
28040,41-01
28040,41-02
28062-01
28062-02
28062-03
28064,65 1.40
28072,73
28077-01 815,483
28077-02 272,819
28077-03 986,937
28077-04 111,319
28077-05 488,918
28077-06 673,747
28080-01
28080-02
28080-03
28097-01 77,221
28097-02 79,200
28097-03 89,115
28097-04 97,201
28097-05 115,104
28097-06 164,303
28097-07 171,930
28097-08 167,755
28151-01
28151-02
28164-01
28164-02
28165-01
28165-02
28170-01
28170-02
28170-03
28175-03 1.37
28175-06 1.37
28175-08 1.37
28175-07 1.37
28175-10 1.37
28175-05 1.37
28175-02 1.37
28175-01 1.37
28175-09 1.37
28175-04 1.37
28174-01 3 0.92
28174-02 3 0.92
28174-03 3 0.92
28174-04 3 0.92
28174-05 3 0.92
28174-06 3 0.92
28174-07 3 0.92
28174-08 3 0.92
28174-09 3 0.92
28174-10 3 0.92
28174-11 3 0.92
28174-12 3 0.92
28174-13 3 0.92
28174-14 3 0.92
28174-15 3 0.92
28174-16 3 0.92
28174-17 3 0.92
28174-18 3 0.92
28174-19 3 0.92
28174-20 3 0.92
28174-21 3 0.92
28174-22 3 0.92
28174-23 3 0.92
28174-24 3 0.92
28174-25 3 0.92
28174-26 3 0.92
28174-27 3 0.92
28174-28 3 0.92
28174-29 3 0.92
28174-30 3 0.92
28174-31 3 0.92
28174-32 3 0.92
28174-33 3 0.92
28174-34 3 0.92
28174-35 3 0.92
28174-36 3 0.92
28174-37 3 0.92
28174-38 3 0.92
28174-39 3 0.92
28174-40 3 0.92
28174-41 3 0.92
28174-42 3 0.92
28174-43 3 0.92
28174-44 3 0.92
28174-45 3 0.92
28174-46 3 0.92
28174-47 3 0.92
28174-48 3 0.92
28174-49 3 0.92
28174-50 3 0.92
28174-51 3 0.92
28174-52 3 0.92
28174-53 3 0.92
28174-54 3 0.92
28174-55 3 0.92
28174-56 3 0.92
28174-57 3 0.92
28174-58 3 0.92
28174-59 3 0.92
28174-60 3 0.92
28174-61 3 0.92
28174-62 3 0.92
28197-01
28197-02
28316-01
28316-02
28316-03
28316-04
28316-05
28316-06
28316-07
28316-08
28316-09
28316-10
28316-11
28338-01
28338-02
28338-03
28338-04
28339-01
28339-02
Total:
"Actual"
YTD Financial Information
Month Reported
Loan Numbe Footnote
28011 (1)
28012 (1)
28016 (1)
28017 (1)
28018 (1)(5)
28019 (1)
28020 (1)
28021 (1)
28024 (2)
28025 (1)
28026 (1)
28027 (1)
28028 (1)
28029
28030 (1)
28031 (1)
28032
28035 (1)
28036 (1)
28037 (1)
28042 (1)
28044 (1)
28047 (2)
28048
28049
28050 (1)
28051 (1)
28053
28054 (1)
28057 (1)
28059 (1)
28061
28066 (1)
28067 (1)
28069 (1)
28071 (1)
28075 (1)
28076 (1)
28084 (1)
28085 (1)
28086 (1)
28087 (1)
28088 (1)
28089 (1)
28090 (1)
28091 (1)
28092 (1)
28094 (1)
28095 (1)
28096 (6)
28098 (1)
28099
28100
28102 (1)
28103
28105 (1)
28153
28155 (1)
28156 (1)
28157
28158 (1)
28160 (1)
28161 (1)
28162 (1)
28163 (1)
28167 (1)
28168
28171 (1)
28172 (1)
28173
28180
28181 (1)
28182 (1)
28183 (1)
28184
28186 (1)
28187 (1)
28188 (1)
28189 (1)
28190 (1)
28191 (1)
28192
28194 (1)
28196 (1)
28198 (1)
28200 (1)
28201 (1)
28203 (1)
28204 (1)
28307 (1)
28309
28310 (1)
28311 (1)
28312 (1)
28313 (1)
28314 (7)
28315 (1)
28317
28318 (1)
28319 (1)
28322
28324
28325 (1)
28327 (8)
28328
28330 (1)
28332 (1)
28334 (1)
28335 (1)
28340
28014,15
28022,23
28038-01
28038-02
28038-03
28038-04
28038-05
28038-06
28038-07
28038-08
28038-09
28038-10
28038-11
28038-12
28038-13
28038-14
28038-15
28038-16
28040,41-01
28040,41-02
28062-01
28062-02
28062-03
28064,65 (1)
28072,73
28077-01 (5)
28077-02 (5)
28077-03 (5)
28077-04 (5)
28077-05 (5)
28077-06 (5)
28080-01
28080-02
28080-03
28097-01 (5)
28097-02 (5)
28097-03 (5)
28097-04 (5)
28097-05 (5)
28097-06 (5)
28097-07 (5)
28097-08 (5)
28151-01
28151-02
28164-01
28164-02
28165-01
28165-02
28170-01
28170-02
28170-03
28175-03 (3)
28175-06 (3)
28175-08 (3)
28175-07 (3)
28175-10 (3)
28175-05 (3)
28175-02 (3)
28175-01 (3)
28175-09 (3)
28175-04 (3)
28174-01 (4)
28174-02 (4)
28174-03 (4)
28174-04 (4)
28174-05 (4)
28174-06 (4)
28174-07 (4)
28174-08 (4)
28174-09 (4)
28174-10 (4)
28174-11 (4)
28174-12 (4)
28174-13 (4)
28174-14 (4)
28174-15 (4)
28174-16 (4)
28174-17 (4)
28174-18 (4)
28174-19 (4)
28174-20 (4)
28174-21 (4)
28174-22 (4)
28174-23 (4)
28174-24 (4)
28174-25 (4)
28174-26 (4)
28174-27 (4)
28174-28 (4)
28174-29 (4)
28174-30 (4)
28174-31 (4)
28174-32 (4)
28174-33 (4)
28174-34 (4)
28174-35 (4)
28174-36 (4)
28174-37 (4)
28174-38 (4)
28174-39 (4)
28174-40 (4)
28174-41 (4)
28174-42 (4)
28174-43 (4)
28174-44 (4)
28174-45 (4)
28174-46 (4)
28174-47 (4)
28174-48 (4)
28174-49 (4)
28174-50 (4)
28174-51 (4)
28174-52 (4)
28174-53 (4)
28174-54 (4)
28174-55 (4)
28174-56 (4)
28174-57 (4)
28174-58 (4)
28174-59 (4)
28174-60 (4)
28174-61 (4)
28174-62 (4)
28197-01
28197-02
28316-01
28316-02
28316-03
28316-04
28316-05
28316-06
28316-07
28316-08
28316-09
28316-10
28316-11
28338-01
28338-02
28338-03
28338-04
28339-01
28339-02
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
# % $ %
(9)
(9)
(9)
(9)
(9)
Required
Loans Balance
# % $ %
DSC calculated using Net Cash Flow/Annual Debt Service.
Underwriting DSCR on Annex A calculated using Net Cash flow.
Net change should compare the latest year to the underwriting year
Underwriting, 1995, and 1996 Financial information obtained
from Annex A in prospectus.
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. AMRESCO makes no
representation or warranty of any kind or character
with respect thereto. Changes in figures from month
to month are due to normal adjustments from further
detailed analysis. Any year to date occupancy figures
not reported were not yet received from borrower.
(1) Financial information reported is cumulative, year to date, actual
figures.
(2) Borrower has semi-annual reporting requirements; statements due
8/15/97.
(3) Sunwest II - Financial information reported represents one month's
operation.
Figures are the consolidation of 10 properties. Borrower only required
to report
by property at year end; securitized 3/97.
(4) Sunwest - Financial information reported represents one month's
operation.
Figures are the consolidation of 62 properties. Borrower only required
to report
by property at year end; securitized 3/97.
(5) Further analysis required.
(6)Hotel occupancy level is low, therefore rental income is down.
(7) 1st quarter occupany level low.
(8) Formerly 28327
(9) First full year will be year ending 1997.
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
DELINQUENT LOAN
STATUS REPORT
as of 7/11/97
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 FStatus *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 7/11/97
Loan Num
Prop. TypeSq Ft orPaid Thru Date
(a) (b) (c)
Loan Num
Sched. PriTotal P&Other Advances (Taxes & Escrow)
(d) (e)=a+b+c+d
Loan Num
Total ExpeTotal ExCurrent Monthly P&I
Loan Num
Current InMaturityNOI as of Date
(f)
Loan Num
(YTD) MostAppr. DaMost Accurate Property Value
(g)=(.92*f)-e
Loan Num
(1) AppraiTransferLoss using 92% Appraisal or BPO (f)
Loan Num
REO AquisiPending Comments
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
WATCH LIST
as of 7/11/97
Loan NumbeProperty T City State
400028183Office Agora HiCA
400028190Hot BennetsvSC
Loan NumbeStated PriPaid ThrMaturity Date
400028183 3,339,567 7/11/973/11/22
400028190 142,471 6/11/973/11/17
Loan Numbe%
Current Comment / Reason on Watch List
400028183 0.8740% Vacancy
thru 3/31/97, DSCR
below minimum
standard
400028190 N/A July pymt not
received; funds
collected at
assumption closing
on 7/12/97
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
HISTORICAL LOAN MODIFICATION
REPORT
as of 7/11/97
Loan NumbeCity / StaMod / Extention
THIS REPORT IS HISTORICAL
Loan NumbeEffective Balance When Sent to Special Servicer
Loan NumbeBalance atOld Rate
Loan NumbeNum. Mths Old P&I New P&I
Loan NumbeOld MaturiNew MatuTotal Num. Months for Change of Mod.
Loan Numbe(1) Realiz(2) Est.COMMENT
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 7/11/97
(c)=b/a
Servicer LProperty NCity / S% Received From Sale
THIS REPORT IS HISTORICAL
(a) (b)
Servicer LLatest AppEffect DSales Price
(d) (e) (f)
Servicer LNet Amt ReScheduleTotal P&I Advanced
(g) (h) (i)=d-(f+g+h)
Servicer LTotal ExpeServicinNet Proceeds
(k)=i-e (m)
Servicer LActual LosDate LosMinor Adj to Trust
(n)=k+m (o)=n/e
Servicer LDate MinorTotal LoLoss % 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: 07/16/97
Prior Payment: 06/16/97
Record Date: 07/10/97
WAC: 8.665871%
WAMM: 306
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 19
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 127,000,000.00 123,706,128.85
045424 DP0 1000.000000000 974.064006693
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 123,706,128.85
045424 DT2 1000.000000000 974.064006693
PS-1 1,403,292,505.3N 1,399,998,634.20
045424 DU9 1000.000000000 997.652755119
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 1,399,998,634.20
Total P&I Payment 11,417,169.48
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 1,364,165.35 0.00 0.00
045424 DP0 10.741459449 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
1,364,165.35 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 122,341,963.50 757,700.04 0.00 7.35000000%
045424 DP0 963.322547244 5.966142047 0.000000000Fixed
A1-B 91,010,000.00 561,228.33 0.00 7.40000000%
045424 DQ8 1000.000000000 6.166666630 0.000000000Fixed
A1-C 65,000,000.00 401,916.67 0.00 7.42000000%
045424 DR6 1000.000000000 6.183333385 0.000000000Fixed
A1-D 671,228,903.00 4,189,587.07 0.00 7.49000000%
045424 DS4 1000.000000000 6.241666667 0.000000000Fixed
A1-E 84,197,550.00 527,988.80 0.00 7.52500000%
045424 ER5 1000.000000000 6.270833296 0.000000000Fixed
A-CS1 122,341,963.50 130,599.56 0.00 1.26686911%
045424 DT2 963.322547244 1.028342992 0.000000000 0.015393567
PS-1 1,398,634,468.81,168,833.55 0.00 1.00185831%
045424 DU9 996.680637513 0.832922249 0.000000000 0.012063777
A-2 28,065,850.00 173,233.40 0.00 7.40686911%
045424 DV7 1000.000000000 6.172391002 0.000000000 0.076793567
A-3 49,115,237.00 305,204.91 0.00 7.45686911%
045424 DW5 1000.000000000 6.214057564 0.000000000 0.077293567
A-4 21,049,387.00 131,328.34 0.00 7.48686911%
045424 DX3 1000.000000000 6.239057698 0.000000000 0.077593567
A-5 42,098,775.00 264,410.80 0.00 7.53686911%
045424 DY1 1000.000000000 6.280724320 0.000000000 0.078093567
A-6 28,065,850.00 178,378.80 0.00 7.62686911%
045424 DZ8 1000.000000000 6.355724127 0.000000000 0.078993567
A-7 21,049,387.00 134,661.16 0.00 7.67686911%
045424 ES3 1000.000000000 6.397391050 0.000000000 0.079493567
A-8 21,049,387.00 140,800.56 0.00 8.02686911%
045424 ET1 1000.000000000 6.689057501 0.000000000 0.082993567
B-1 35,082,312.00 219,995.33 0.00 7.52500000%
045424 EU8 1000.000000000 6.270833291 0.000000000Fixed
B-2 35,082,312.00 219,995.33 0.00 7.52500000%
045424 EV6 1000.000000000 6.270833291 0.000000000Fixed
B-3 14,032,925.00 87,998.13 0.00 7.52500000%
045424 EW4 1000.000000000 6.270833059 0.000000000Fixed
B-4 21,049,387.00 131,997.20 0.00 7.52500000%
045424 EX2 1000.000000000 6.270833445 0.000000000Fixed
B-5 14,032,925.00 87,998.13 0.00 7.52500000%
045424 EY0 1000.000000000 6.270833059 0.000000000Fixed
B-6 14,032,925.00 87,998.13 0.00 7.52500000%
045424 EZ7 1000.000000000 6.270833059 0.000000000Fixed
B-7 21,048,393.00 151,142.71 0.00 8.61686911%
045424EA2 1000.000000000 7.180724438 0.000000000 0.088893567
B-7H 1,000.35 7.18 0.00 8.61686911%
045424EB0 1000.000000000 7.177487879 0.000000000 0.088893567
R 0.00 0.00 0.00
045424EE4 0.000000000 0.000000000 0.000000000
1,398,634,468.810,053,004.13 0.00
Lower - Tier REMIC
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1A-L 127,000,000.00 123,706,128.85
None 1000.000000000 974.064006693
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 1,399,998,634.20
Total P&I Payment 11,417,169.47
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 1,364,165.35 0.00 0.00
None 10.741459449 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
1,364,165.35 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 122,341,963.50 888,299.60 0.00 8.61686911%
None 963.322547244 6.994485039 0.000000000 0.088893567
A-1B-L 91,010,000.00 653,517.71 0.00 8.61686911%
None 1000.000000000 7.180724206 0.000000000 0.088893567
A-1C-L 65,000,000.00 466,747.08 0.00 8.61686911%
None 1000.000000000 7.180724308 0.000000000 0.088893567
A-1D-L 671,228,903.00 4,819,909.67 0.00 8.61686911%
None 1000.000000000 7.180724263 0.000000000 0.088893567
A-1E-L 84,197,550.00 604,599.39 0.00 8.61686911%
None 1000.000000000 7.180724261 0.000000000 0.088893567
A-2-L 28,065,850.00 201,533.13 0.00 8.61686911%
None 1000.000000000 7.180724261 0.000000000 0.088893567
A-3-L 49,115,237.00 352,682.97 0.00 8.61686911%
None 1000.000000000 7.180724181 0.000000000 0.088893567
A-4-L 21,049,387.00 151,149.84 0.00 8.61686911%
None 1000.000000000 7.180724075 0.000000000 0.088893567
A-5-L 42,098,775.00 302,299.69 0.00 8.61686911%
None 1000.000000000 7.180724142 0.000000000 0.088893567
A-6-L 28,065,850.00 201,533.13 0.00 8.61686911%
None 1000.000000000 7.180724261 0.000000000 0.088893567
A-7-L 21,049,387.00 151,149.84 0.00 8.61686911%
None 1000.000000000 7.180724075 0.000000000 0.088893567
A-8-L 21,049,387.00 151,149.84 0.00 8.61686911%
None 1000.000000000 7.180724075 0.000000000 0.088893567
B-1-L 35,082,312.00 251,916.41 0.00 8.61686911%
None 1000.000000000 7.180724292 0.000000000 0.088893567
B-2-L 35,082,312.00 251,916.41 0.00 8.61686911%
None 1000.000000000 7.180724292 0.000000000 0.088893567
B-3-L 14,032,925.00 100,766.56 0.00 8.61686911%
None 1000.000000000 7.180723905 0.000000000 0.088893567
B-4-L 21,049,387.00 151,149.84 0.00 8.61686911%
None 1000.000000000 7.180724075 0.000000000 0.088893567
B-5-L 14,032,925.00 100,766.56 0.00 8.61686911%
None 1000.000000000 7.180723905 0.000000000 0.088893567
B-6-L 14,032,925.00 100,766.56 0.00 8.61686911%
None 1000.000000000 7.180723905 0.000000000 0.088893567
B-7-L 21,048,393.00 151,142.71 0.00 8.61686911%
None 1000.000000000 7.180724438 0.000000000 0.088893567
B-7H-L 1,000.35 7.18 0.00 8.61686911%
None 1000.000000000 7.177487879 0.000000000 0.088893567
LR 0.00 0.00 0.00
045424EF1 0.000000000 0.000000000 0.000000000
1,398,634,468.810,053,004.12 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 1,364,165.35
P&I Advances made by:
Beginning Current Ending
Unreimbursed Period Reimbursed Unreimbursed
Servicer 420,952.89 0.00 420,952.89 0.00
Trustee 0.00 0.00 0.00 0.00
Fiscal Agent 0.00 0.00 0.00 0.00
Total P&I Advances 420,952.89 0.00 420,952.89 0.00
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 1,398,634,468.79
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 53,958.28
Current Period Trustee Fees 4,375.00
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
0.00
Total 58,333.28
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 Perio 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 1 991,590 0.07%
$1,000,000to $2,500,000 30 52,967,652 3.79%
$2,500,000to $5,000,000 34 125,617,045 8.98%
$5,000,000to $7,500,000 13 75,621,747 5.41%
$7,500,000to $10,000,000 6 52,478,478 3.75%
$10,000,000to $12,500,000 6 71,019,557 5.08%
$12,500,000to $15,000,000 6 84,848,410 6.07%
$15,000,000to $17,500,000 2 32,628,834 2.33%
$17,500,000to $20,000,000 2 39,054,523 2.79%
$20,000,000to $25,000,000 7 156,446,747 11.19%
$25,000,000to $30,000,000 3 83,473,298 5.97%
$30,000,000to $35,000,000 3 100,641,232 7.20%
$35,000,000to $40,000,000 0 0 0.00%
$40,000,000to $45,000,000 1 41,576,440 2.97%
$45,000,000to $50,000,000 0 0 0.00%
$50,000,000to $55,000,000 2 100,624,631 7.19%
$55,000,000to $60,000,000 2 113,959,659 8.15%
$60,000,000to $62,500,000 0 0 0.00%
$62,500,000to $65,000,000 1 62,853,341 4.49%
$65,000,000& Above 3 203,831,286 14.57%
Total 122 1,398,634,469 100.00%
Average Scheduled Balance is 11,464,217
Maximum Scheduled Balance is 69,457,829
Minimum Scheduled Balance is 991,590
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 41 490,700,119 35.08%
Office 17 317,765,591 22.72%
Lodging 23 210,622,865 15.06%
Multifamily 20 176,474,195 12.62%
Industrial 2 71,397,343 5.10%
Mobile Home 9 49,514,327 3.54%
Health Care 9 49,259,818 3.52%
Other 1 32,900,210 2.35%
Total 122 1,398,634,469 1
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 27 297,227,629 21.25%
Various 8 271,062,914 19.38%
Massachusetts 4 166,424,691 11.90%
New York 5 94,125,378 6.73%
New Jersey 6 88,724,764 6.34%
Florida 7 52,097,829 3.72%
Indiana 3 46,296,113 3.31%
Virginia 4 34,047,532 2.43%
Michigan 5 33,990,843 2.43%
Colorado 4 32,050,944 2.29%
Connecticut 5 31,380,943 2.24%
Georgia 3 28,138,884 2.01%
Maryland 4 25,176,150 1.80%
Ohio 4 22,044,035 1.58%
Pennsylvania 2 21,961,971 1.57%
Nebraska 2 21,301,761 1.52%
Arizona 3 19,862,200 1.42%
Washington 4 16,483,677 1.18%
Louisiana 2 15,616,969 1.12%
North Carolina 2 15,269,677 1.09%
Rhode Island 4 14,572,460 1.04%
Illinois 1 13,937,769 1.00%
New Hampshire 1 9,009,430 0.64%
Texas 4 6,488,416 0.46%
Iowa 1 5,111,710 0.37%
Utah 2 4,269,157 0.31%
Tennessee 2 4,216,624 0.30%
Wisconsin 1 4,136,015 0.30%
Nevada 1 2,185,317 0.16%
South Carolina 1 1,422,669 0.10%
Total 122 1,398,634,469 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 112 1,375,026,323 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 6,271,319 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 17,336,827 1.24%
Total 122 1,398,634,469 100.00%
Weighted Average Seasoning is 0.6
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 17,336,827 1.24%
121 to 180 months 7 40,054,472 2.86%
181 to 240 months 24 165,262,388 11.82%
241 to 360 months 82 1,175,980,782 84.08%
Total 122 1,398,634,469 100.00%
Weighted Average Months to Maturity is 306
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 122 1,398,634,469 100.00%
Total 122 1,398,634,469 100.00%
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 120 1,334,012,726 95.38%
1 to 2 years 1 1,768,401 0.13%
2 Years or More 0 0 0.00%
Unknown 1 62,853,341 4.49%
Total 122 1,398,634,469 100.00%
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 Principa
Service Stated Balance
Loan Property Coverage Principaas 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
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%
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
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%
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
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%
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
0 01/00/00 0.00 0.00 0.00
Special
Advance Servicer Foreclosure Bankruptcy REO
Description Transfer Date Date Date
0 01/00/00 01/00/00 01/00/00 01/00/00
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 28,627,949 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 83,190,693 5.95%
8.000%to 8.125% 2 90,219,009 6.45%
8.125%to 8.250% 7115,395,837 8.25%
8.250%to 8.375% 9128,720,810 9.20%
8.375%to 8.500% 8112,431,753 8.04%
8.500%to 8.625% 10107,815,876 7.71%
8.625%to 8.750% 17214,450,989 15.33%
8.750%to 9.000% 26157,752,453 11.28%
9.000%to 9.125% 7 58,284,212 4.17%
9.125%to 9.500% 16225,537,698 16.13%
9.500%& Above 17 76,207,191 5.45%
Total 1221,398,634,46 100.00%
W/Avg Mortgage Interest Rate is 8.6659%
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 7177,209,144 12.67%
1.251to 1.375 45446,619,643 31.93%
1.376to 1.500 32487,605,445 34.86%
1.501to 1.625 12 83,048,559 5.94%
1.626to 1.750 14130,210,619 9.31%
1.751to 1.875 4 23,832,539 1.70%
1.876to 2.000 2 33,554,831 2.40%
2.001to 2.125 3 9,946,528 0.71%
2.126to 2.250 1 1,193,631 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 5,413,530 0.39%
Total 1221,398,634,46 100.00%
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 fro
borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or Underwriter mak
any representation as to the accuracy of the data provided by the borrow
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 Matu 0
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
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
38 NOM970D4 Lodging 04/11/19 1.562
* 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 69,457,829 8.485%
2 10,108,219 11/30/96 68,766,582 8.035%
3 12,093,512 10/31/96 65,606,875 8.700%
4 7,976,925 62,853,341 9.298%
5 10,138,138 12/31/96 58,276,976 7.981%
6 10,677,870 09/30/96 55,682,683 9.190%
7 7,366,892 10/31/96 50,259,649 8.250%
8 6,973,356 02/01/97 50,364,982 8.660%
9 7,897,762 12/31/96 41,576,440 9.214%
10 6,149,264 10/31/96 34,297,966 8.325%
11 4,368,454 09/30/96 33,443,057 8.240%
12 4,160,168 12/31/96 32,900,210 8.590%
13 2,384,915 12/31/96 19,163,126 8.590%
13 1,955,772 12/31/96 12,478,007 8.890%
14 3,879,952 12/31/96 28,627,949 7.575%
15 1,728,961 12/31/96 27,941,040 8.262%
16 5,066,190 12/31/96 26,904,309 8.350%
17 3,128,516 12/31/96 24,913,716 7.935%
18 3,278,009 12/31/96 24,251,970 9.050%
19 4,131,299 12/31/96 22,928,976 9.020%
20 3,534,086 12/31/96 21,724,411 8.650%
21 2,991,850 12/31/96 21,452,427 8.080%
22 2,601,411 12/31/96 20,970,381 8.970%
23 3,252,461 12/31/96 20,204,865 8.830%
24 2,857,373 08/31/96 19,891,396 8.660%
25 2,087,911 11/30/96 17,290,476 8.460%
26 2,145,672 12/31/96 15,338,359 8.280%
27 4,144,668 10/31/96 14,713,134 8.590%
28 2,471,363 09/30/96 14,555,993 9.300%
29 1,883,081 10/31/96 14,610,653 8.280%
30 2,668,504 11/30/96 13,937,769 8.820%
31 2,029,886 11/30/96 13,589,627 8.670%
32 2,559,600 11/30/96 13,441,234 9.250%
33 1,509,337 12/31/96 12,459,433 8.785%
34 1,560,044 11/30/96 12,235,945 8.570%
35 2,457,301 11/30/96 11,846,851 9.670%
36 2,518,442 10/31/96 11,537,284 9.390%
37 1,339,523 12/31/96 10,462,036 8.250%
39 1,280,019 12/31/96 9,009,430 8.180%
40 1,236,884 12/31/96 8,975,126 8.850%
41 1,803,965 11/30/96 8,544,002 8.480%
42 1,029,562 12/31/96 8,286,613 8.450%
43 1,298,745 12/31/96 8,028,305 8.550%
44 1,369,023 09/30/96 6,708,168 9.960%
45 763,197 12/31/96 6,473,222 8.190%
46 1,349,759 10/30/96 6,271,319 9.660%
47 1,351,568 12/31/96 6,044,722 8.840%
48 1,249,680 12/31/96 5,972,560 8.950%
49 797,817 02/28/97 5,880,644 8.730%
50 954,597 10/31/96 5,882,733 9.230%
51 1,343,233 09/30/96 5,720,156 8.714%
52 1,237,770 09/30/96 5,582,789 10.100%
53 822,507 11/30/96 5,505,114 8.790%
54 876,507 12/31/96 5,404,366 8.680%
55 1,790,509 10/30/96 5,111,710 8.280%
56 1,019,991 11/30/96 5,064,242 9.650%
57 1,393,804 12/31/96 4,926,882 8.580%
58 678,697 12/31/96 4,986,828 8.610%
59 1,602,028 09/30/96 4,681,652 8.714%
60 870,615 11/30/96 4,692,474 8.890%
61 1,085,800 11/30/96 4,549,683 9.550%
62 995,214 09/30/96 4,514,978 8.714%
63 675,241 10/31/96 4,516,525 8.580%
64 850,921 09/30/96 4,457,064 8.470%
65 546,003 12/31/96 4,136,015 8.620%
66 646,671 11/30/96 4,112,053 8.930%
67 987,544 11/30/96 4,071,435 9.700%
68 654,020 09/30/96 4,046,560 8.870%
69 898,865 12/31/96 3,980,804 8.160%
70 815,477 01/31/97 3,934,938 9.600%
71 575,977 11/30/96 3,928,934 8.860%
72 705,148 11/30/96 3,913,559 9.290%
73 1,283,898 10/31/96 3,770,118 9.930%
74 649,523 12/31/96 3,788,191 8.990%
75 674,815 10/31/96 3,729,717 8.780%
76 532,208 11/30/96 3,480,800 8.700%
77 579,964 10/31/96 3,453,219 9.210%
78 511,099 12/31/96 3,360,260 9.230%
79 491,662 12/31/96 3,339,568 8.980%
80 555,934 11/30/96 2,986,470 9.790%
81 482,023 11/30/96 2,984,310 8.970%
82 517,345 11/30/96 2,960,103 9.110%
83 528,279 12/06/96 2,908,854 9.050%
84 539,061 10/31/96 2,887,996 9.540%
85 600,284 12/31/96 2,840,785 8.800%
86 428,779 11/30/96 2,778,738 8.780%
87 403,201 11/30/96 2,793,022 8.900%
88 385,594 12/31/96 2,791,670 8.670%
89 670,605 09/30/96 2,674,666 8.714%
90 576,827 09/30/96 2,638,175 8.714%
91 429,972 12/31/96 2,486,994 9.000%
92 575,525 11/30/96 2,283,894 9.660%
93 402,800 09/30/96 2,208,906 8.590%
94 538,052 12/31/96 2,183,240 8.990%
95 371,578 09/30/96 2,185,317 8.730%
96 391,713 12/31/96 2,169,014 9.050%
97 291,425 11/30/96 2,138,635 8.910%
98 522,865 12/31/96 2,085,917 10.000%
99 340,552 11/30/96 1,953,512 9.410%
100 275,550 11/30/96 1,940,935 8.850%
101 258,996 12/31/96 1,932,730 8.800%
102 500,649 11/30/96 1,911,520 9.660%
103 249,170 11/30/96 1,894,091 8.440%
104 349,484 12/31/96 1,864,502 9.250%
105 258,845 11/30/96 1,785,776 9.280%
106 272,586 05/31/96 1,768,401 8.630%
107 305,994 11/30/96 1,767,639 8.190%
108 314,200 09/30/96 1,687,748 9.100%
109 392,184 11/30/96 1,690,088 8.350%
110 187,139 02/28/97 1,532,871 8.650%
111 356,620 10/30/96 1,494,758 8.420%
112 278,255 11/30/96 1,487,591 9.000%
113 225,414 11/30/96 1,487,729 8.320%
114 425,985 11/30/96 1,491,943 9.220%
115 289,826 12/31/96 1,422,669 9.530%
116 181,587 11/30/96 1,377,546 9.080%
117 200,329 11/30/96 1,338,956 8.320%
118 519,694 12/30/96 1,194,178 9.890%
119 472,235 12/31/96 1,193,631 9.300%
120 183,435 11/30/96 1,006,921 8.380%
121 183,243 11/30/96 991,590 9.430%
38 2,128,136 12/31/96 9,635,001 9.580%
1,398,634,469
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
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
54 44,344 0
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
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
38 87,935 0
11,448,411 25,927
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
(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
Disclosure Property Serviced
Control # Type Status Code (Comments
Modified Loan Detail
Disclosure Modification Modification
Control # Date Description
Realized Loss Detail
Dist. Disclosure Appraisal 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 Proceed Aggregate Net
Disclosure Scheduled Gross as a % of Liquidation Liquidation
Control # Balance Proceeds Sched Princip Expenses * 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..
