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: October 17, 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 174 Pages.
The Exhibit Index is on Page 5.
<PAGE>
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust Fund
formed, and the Commercial Mortgage Pass-Through Certificates Series 1997-D4
issued pursuant to a Pooling and Servicing Agreement, dated as of March 27,
1997 (the "Pooling and Servicing Agreement"), by and among Asset Securitization
Corporation (the "Company"), as depositor, AMRESCO Services, L.P., as servicer,
LaSalle National Bank, as trustee, and ABN AMRO Bank, N.V., as fiscal agent.
The Certificates have been registered pursuant to the Act under a Registration
Statement on Form S-3 (No.33-99502) (the "Registration Statement").
Capitalized terms used herein and not defined herein have the
same meanings ascribed to such terms in the Pooling and Servicing Agreement.
Pursuant to Section 3.22 of the Pooling and Servicing Agreement,
Servicer is filing this Current Report containing the October 17, 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
October 17, 1997
5.2 99 Comparative Financial Status
Report as of 10/11/97
Delinquent Loan Status Report as of
10/11/97
REO Status Report as of 10/11/97
Watch List as of 10/11/97
Historical Loan Modification Report
as of 10/11/97
Historical Loss Estimate Report as of
10/11/97
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION
CORPORATION, REGISTRANT
By: s/s Daniel B. Kirby
Daniel B. Kirby,
Senior Vice President
By: s/s Sean D. Reilly
Sean D. Reilly
Vice President
Date: October 21, 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
October 17, 1997
5.2 99 Comparative Financial Status
Report as of 10/11/97
Delinquent Loan Status Report as of
10/11/97
REO Status Report as of 10/11/97
Watch List as of 10/11/97
Historical Loan Modification Report
as of 10/11/97
Historical Loss Estimate Report as of
10/11/97
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: 10/17/97
Prior Payment: 09/16/97
Record Date: 10/10/97
WAC: 8.665809%
WAMM: 303
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 5
Other Related Information 5
Asset Backed Facts Sheets 1
Mortgage Loan Characteristics 2
Loan Level Listing 5
Total Pages Included In This Package 20
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Upper Tier REMIC
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A1-A 127,000,000.00 120,227,273.82
045424 DP0 1000.000000000 946.671447402
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 120,227,273.82
045424 DT2 1000.000000000 946.671447402
PS-1 1,403,292,505.3N 1,396,519,779.17
045424 DU9 1000.000000000 995.173688911
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 1,396,519,779.17
Total P&I Payment 11,417,312.62
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A1-A 1,389,359.90 0.00 0.00
045424 DP0 10.939841732 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
1,389,359.90 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 118,837,913.92 736,392.05 0.00 7.35000000%
045424 DP0 935.731605669 5.798362598 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 118,837,913.92 126,920.76 0.00 1.26680835%
045424 DT2 935.731605669 0.999376063 0.000000000 0.015392948
PS-1 1,395,130,419.21,168,780.66 0.00 1.00430858%
045424 DU9 994.183617422 0.832884559 0.000000000 0.012093614
A-2 28,065,850.00 173,231.98 0.00 7.40680835%
045424 DV7 1000.000000000 6.172340407 0.000000000 0.076792948
A-3 49,115,237.00 305,202.42 0.00 7.45680835%
045424 DW5 1000.000000000 6.214006867 0.000000000 0.077292948
A-4 21,049,387.00 131,327.27 0.00 7.48680835%
045424 DX3 1000.000000000 6.239006865 0.000000000 0.077592948
A-5 42,098,775.00 264,408.67 0.00 7.53680835%
045424 DY1 1000.000000000 6.280673725 0.000000000 0.078092948
A-6 28,065,850.00 178,377.38 0.00 7.62680835%
045424 DZ8 1000.000000000 6.355673532 0.000000000 0.078992948
A-7 21,049,387.00 134,660.09 0.00 7.67680835%
045424 ES3 1000.000000000 6.397340217 0.000000000 0.079492948
A-8 21,049,387.00 140,799.50 0.00 8.02680835%
045424 ET1 1000.000000000 6.689007143 0.000000000 0.082992948
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 21,048,393.00 151,141.64 0.00 8.61680835%
045424EA2 1000.000000000 7.180673603 0.000000000 0.088892948
B-7H 1,000.35 7.18 0.00 8.61680835%
045424EB0 1000.000000000 7.177487879 0.000000000 0.088892948
R 0.00 0.00 0.00
045424EE4 0.000000000 0.000000000 0.000000000
1,395,130,419.210,027,952.72 0.00
Lower - Tier REMIC
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1A-L 127,000,000.00 120,227,273.82
None 1000.000000000 946.671447402
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 1,396,519,779.17
Total P&I Payment 11,417,312.64
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Grantor Trust
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 1,389,359.90 0.00 0.00
None 10.939841732 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
1,389,359.90 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 118,837,913.92 863,312.81 0.00 8.61680835%
None 935.731605669 6.797738661 0.000000000 0.088892948
A-1B-L 91,010,000.00 653,513.11 0.00 8.61680835%
None 1000.000000000 7.180673662 0.000000000 0.088892948
A-1C-L 65,000,000.00 466,743.79 0.00 8.61680835%
None 1000.000000000 7.180673692 0.000000000 0.088892948
A-1D-L 671,228,903.00 4,819,875.68 0.00 8.61680835%
None 1000.000000000 7.180673625 0.000000000 0.088892948
A-1E-L 84,197,550.00 604,595.13 0.00 8.61680835%
None 1000.000000000 7.180673666 0.000000000 0.088892948
A-2-L 28,065,850.00 201,531.71 0.00 8.61680835%
None 1000.000000000 7.180673666 0.000000000 0.088892948
A-3-L 49,115,237.00 352,680.49 0.00 8.61680835%
None 1000.000000000 7.180673688 0.000000000 0.088892948
A-4-L 21,049,387.00 151,148.78 0.00 8.61680835%
None 1000.000000000 7.180673717 0.000000000 0.088892948
A-5-L 42,098,775.00 302,297.56 0.00 8.61680835%
None 1000.000000000 7.180673547 0.000000000 0.088892948
A-6-L 28,065,850.00 201,531.71 0.00 8.61680835%
None 1000.000000000 7.180673666 0.000000000 0.088892948
A-7-L 21,049,387.00 151,148.78 0.00 8.61680835%
None 1000.000000000 7.180673717 0.000000000 0.088892948
A-8-L 21,049,387.00 151,148.78 0.00 8.61680835%
None 1000.000000000 7.180673717 0.000000000 0.088892948
B-1-L 35,082,312.00 251,914.63 0.00 8.61680835%
None 1000.000000000 7.180673554 0.000000000 0.088892948
B-2-L 35,082,312.00 251,914.63 0.00 8.61680835%
None 1000.000000000 7.180673554 0.000000000 0.088892948
B-3-L 14,032,925.00 100,765.85 0.00 8.61680835%
None 1000.000000000 7.180673309 0.000000000 0.088892948
B-4-L 21,049,387.00 151,148.78 0.00 8.61680835%
None 1000.000000000 7.180673717 0.000000000 0.088892948
B-5-L 14,032,925.00 100,765.85 0.00 8.61680835%
None 1000.000000000 7.180673309 0.000000000 0.088892948
B-6-L 14,032,925.00 100,765.85 0.00 8.61680835%
None 1000.000000000 7.180673309 0.000000000 0.088892948
B-7-L 21,048,393.00 151,141.64 0.00 8.61680835%
None 1000.000000000 7.180673603 0.000000000 0.088892948
B-7H-L 1,000.35 7.18 0.00 8.61680835%
None 1000.000000000 7.177487879 0.000000000 0.088892948
LR 0.00 0.00 0.00
045424EF1 0.000000000 0.000000000 0.000000000
1,395,130,419.210,027,952.74 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 1,389,359.90
P&I Advances made by: Beginning Current Ending
Unreimbursed Period Reimbursed Unreimbursed
Servicer 256,846.02 0.00 256,846.02 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 256,846.02 0.00 256,846.02 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 1,395,130,419.21
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 53,824.20
Current Period Trustee Fees 4,364.12
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
0.00
Total 58,188.32
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 1 987,630 0.07%
$1,000,000to $2,500,000 30 52,819,712 3.79%
$2,500,000to $5,000,000 34 125,190,416 8.97%
$5,000,000to $7,500,000 13 75,357,198 5.40%
$7,500,000to 10,000,000 6 52,271,690 3.75%
$10,000,000to 12,500,000 6 70,835,030 5.08%
$12,500,000to 15,000,000 6 84,525,227 6.06%
$15,000,000to 17,500,000 2 32,580,974 2.34%
$17,500,000to 20,000,000 2 38,990,676 2.79%
$20,000,000to 25,000,000 7 156,137,427 11.19%
$25,000,000to 30,000,000 3 83,307,196 5.97%
$30,000,000to 35,000,000 3 100,453,132 7.20%
$35,000,000to 40,000,000 0 0 0.00%
$40,000,000to 45,000,000 1 41,486,596 2.97%
$45,000,000to 50,000,000 0 0 0.00%
$50,000,000to 55,000,000 2 100,281,228 7.19%
$55,000,000to 60,000,000 2 113,670,038 8.15%
$60,000,000to 62,500,000 0 0 0.00%
$62,500,000to 65,000,000 1 62,719,698 4.50%
$65,000,000& Above 3 203,516,551 14.59%
Total 122 1,395,130,419 100.00%
Average Scheduled Balance is 11,435,495
Maximum Scheduled Balance is 69,357,773
Minimum Scheduled Balance is 987,630
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 41 489,639,908 35.10%
Office 17 317,112,543 22.73%
Lodging 23 209,955,866 15.05%
Multifamily 20 175,972,827 12.61%
Industrial 2 71,171,544 5.10%
Mobile Home 9 49,429,401 3.54%
Health Care 9 48,993,707 3.51%
Other 1 32,854,623 2.35%
Total 122 1,395,130,419 1
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 27 296,304,559 21.24%
Various 8 270,491,240 19.39%
Massachusetts 4 166,162,465 11.91%
New York 5 93,926,737 6.73%
New Jersey 6 88,505,604 6.34%
Florida 7 51,977,189 3.73%
Indiana 3 46,193,344 3.31%
Michigan 5 33,926,712 2.43%
Virginia 4 33,881,232 2.43%
Colorado 4 31,981,626 2.29%
Connecticut 5 31,297,375 2.24%
Georgia 3 28,054,644 2.01%
Maryland 4 25,111,927 1.80%
Pennsylvania 2 21,933,020 1.57%
Ohio 4 21,912,318 1.57%
Nebraska 2 21,270,638 1.52%
Arizona 3 19,829,520 1.42%
Washington 4 16,448,485 1.18%
Louisiana 2 15,556,167 1.12%
North Carolina 2 15,250,530 1.09%
Rhode Island 4 14,519,944 1.04%
Illinois 1 13,876,705 0.99%
New Hampshire 1 8,995,612 0.64%
Texas 4 6,472,889 0.46%
Iowa 1 5,067,964 0.36%
Utah 2 4,252,362 0.30%
Tennessee 2 4,203,313 0.30%
Wisconsin 1 4,130,302 0.30%
Nevada 1 2,178,792 0.16%
South Carolina 1 1,417,204 0.10%
Total 122 1,395,130,419 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 112 1,371,591,471 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 6,247,723 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 17,291,226 1.24%
Total 122 1,395,130,419 100.00%
Weighted Average Seasoning is 0.9
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 17,291,226 1.24%
121 to 180 months 7 39,722,955 2.85%
181 to 240 months 24 164,542,888 11.79%
241 to 360 months 82 1,173,573,350 84.12%
Total 122 1,395,130,419 100.00%
Weighted Average Months to Maturity is 303
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 122 1,395,130,419 100.00%
Total 122 1,395,130,419 100.00%
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 89 933,100,213 66.88%
1 to 2 years 32 399,310,508 28.62%
2 Years or More 0 0 0.00%
Unknown 1 62,719,698 4.50%
Total 122 1,395,130,419 100.00%
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
10/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
09/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
08/14/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
07/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/15/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
DistributiForeclosure/BankruptcREO Modifications
Date # Balance # Balance # Balance
10/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
09/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
08/14/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
07/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/15/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
Note: Foreclosure and REO Totals are Included in the Appropriate Delinq
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
10/17/97 0 0 8.6658% 8.6158%
0.00% 0.000%
09/16/97 0 0 8.9409% 8.8909%
0.00% 0.000%
08/14/97 0 0 8.9409% 8.8909%
0.00% 0.000%
07/16/97 0 0 8.6659% 8.6159%
0.00% 0.000%
06/16/97 0 0 8.9410% 8.8910%
0.00% 0.000%
05/15/97 0 0 8.6659% 8.6159%
0.00% 0.000%
04/16/97 0 0 8.6659% 8.6159%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
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 ForeclosureBankruptcy REO
DescriptioTransfer DDate 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 28,574,328 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 82,983,995 5.95%
8.000%to 8.125% 2 90,072,343 6.46%
8.125%to 8.250% 7115,015,993 8.24%
8.250%to 8.375% 9128,413,086 9.20%
8.375%to 8.500% 8112,172,627 8.04%
8.500%to 8.625% 10107,493,328 7.70%
8.625%to 8.750% 17213,911,136 15.33%
8.750%to 9.000% 26157,397,214 11.28%
9.000%to 9.125% 7 58,153,378 4.17%
9.125%to 9.500% 16224,995,526 16.13%
9.500%& Above 17 75,947,465 5.44%
Total 1221,395,130,41 100.00%
W/Avg Mortgage Interest Rate is 8.6658%
Minimum Mortgage Interest Rate 7.5750%
Maximum Mortgage Interest Rate 10.1000%
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1.000or less 0 0 0.00%
1.001to 1.125 0 0 0.00%
1.126to 1.250 7176,883,567 12.68%
1.251to 1.375 45445,583,636 31.94%
1.376to 1.500 32486,488,981 34.87%
1.501to 1.625 12 82,781,845 5.93%
1.626to 1.750 14129,786,127 9.30%
1.751to 1.875 4 23,650,590 1.70%
1.876to 2.000 2 33,475,776 2.40%
2.001to 2.125 3 9,890,713 0.71%
2.126to 2.250 1 1,188,877 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 5,400,307 0.39%
Total 1221,395,130,41 100.00%
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
38 NOM970D4 Lodging 04/11/19 1.562
39 NOM970D4 Retail 04/11/27 1.347
40 NOM970D4 Office 04/11/22 1.574
41 NOM970D4 Industrial 02/11/22 1.490
42 NOM970D4 Retail 04/11/27 1.233
43 NOM970D4 Retail 04/11/17 1.270
44 NOM970D4 Health Care 10/11/21 1.633
45 NOM970D4 Multifamily 03/11/22 1.488
46 NOM970D4 Lodging 03/11/22 1.410
47 NOM970D4 Lodging 04/11/22 1.446
48 NOM970D4 Office 02/11/22 1.367
49 NOM970D4 Multifamily 03/11/22 1.382
50 NOM970D4 Retail 01/11/27 1.302
51 NOM970D4 Health Care 02/11/12 1.820
52 NOM970D4 Health Care 02/11/17 1.660
53 NOM970D4 Retail 01/11/22 1.392
54 NOM970D4 Retail 03/11/22 1.361
55 NOM970D4 Office 01/11/12 1.488
56 NOM970D4 Lodging 02/11/17 1.468
57 NOM970D4 Retail 10/11/16 1.969
58 NOM970D4 Retail 04/11/22 1.267
59 NOM970D4 Health Care 02/11/12 2.047
60 NOM970D4 Office 01/11/22 1.426
61 NOM970D4 Lodging 12/11/16 1.503
62 NOM970D4 Health Care 02/11/12 1.709
63 NOM970D4 Office 11/11/21 1.350
64 NOM970D4 Retail 01/11/17 1.599
65 NOM970D4 Mobile Home Park 01/11/27 1.293
66 NOM970D4 Office 01/11/27 1.266
67 NOM970D4 Lodging 02/11/17 1.405
68 NOM970D4 Retail 11/11/21 1.366
69 NOM970D4 Retail 04/11/17 1.681
70 NOM970D4 Lodging 03/11/17 1.546
71 NOM970D4 Retail 01/11/22 1.372
72 NOM970D4 Lodging 03/11/22 1.465
73 NOM970D4 Lodging 01/11/17 2.045
74 NOM970D4 Retail 03/11/22 1.290
75 NOM970D4 Retail 01/11/07 1.275
76 NOM970D4 Office 01/11/22 1.251
77 NOM970D4 Retail 11/11/21 1.232
78 NOM970D4 Retail 02/11/22 1.273
79 NOM970D4 Retail 03/11/22 1.250
80 NOM970D4 Lodging 01/11/22 1.448
81 NOM970D4 Retail 01/11/22 1.316
82 NOM970D4 Retail 11/11/21 1.338
83 NOM970D4 Office 02/11/22 1.343
84 NOM970D4 Retail 02/11/22 1.379
85 NOM970D4 Retail 03/11/22 1.654
86 NOM970D4 Multifamily 11/11/21 1.459
87 NOM970D4 Retail 04/11/22 1.286
88 NOM970D4 Mobile Home Park 02/11/27 1.493
89 NOM970D4 Health Care 02/11/12 1.685
90 NOM970D4 Health Care 02/11/12 1.709
91 NOM970D4 Mobile Home Park 01/11/22 1.675
92 NOM970D4 Lodging 02/11/17 1.538
93 NOM970D4 Retail 12/11/21 1.522
94 NOM970D4 Health Care 02/11/17 1.731
95 NOM970D4 Multifamily 12/11/21 1.445
96 NOM970D4 Office 02/11/27 1.452
97 NOM970D4 Retail 01/11/07 1.267
98 NOM970D4 Lodging 02/11/17 1.620
99 NOM970D4 Retail 01/11/22 1.258
100 NOM970D4 Multifamily 02/11/07 1.274
101 NOM970D4 Multifamily 03/11/07 1.250
102 NOM970D4 Lodging 02/11/17 1.822
103 NOM970D4 Multifamily 02/11/27 1.278
104 NOM970D4 Office 03/11/22 1.343
105 NOM970D4 Mobile Home Park 10/11/06 1.287
106 NOM970D4 Multifamily 11/11/26 1.346
107 NOM970D4 Multifamily 12/11/26 1.601
108 NOM970D4 Multifamily 11/11/21 1.286
109 NOM970D4 Office 01/11/22 1.592
110 NOM970D4 Multifamily 03/11/22 1.305
111 NOM970D4 Mobile Home Park 03/11/07 2.052
112 NOM970D4 Multifamily 10/11/06 1.492
113 NOM970D4 Multifamily 11/11/06 1.817
114 NOM970D4 Lodging 03/11/17 1.647
115 NOM970D4 Lodging 03/11/17 1.387
116 NOM970D4 Mobile Home Park 01/11/22 1.291
117 NOM970D4 Multifamily 11/11/06 1.712
118 NOM970D4 Lodging 03/11/17 1.661
119 NOM970D4 Lodging 03/11/17 2.199
120 NOM970D4 Mobile Home Park 02/11/22 1.320
121 NOM970D4 Mobile Home Park 01/11/17 1.338
* NOI and DSCR, if available and reportable under the terms of the
are based on information obtained from the related borrower, and no othe
agreement shall be held liable for the accuracy or methodology used to d
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - less than one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Operating Ending
Disclosure Statement Principal Note
Control # NOI Date Balance Rate
1 10,042,211 11/30/96 69,357,773 8.485%
2 10,108,219 11/30/96 68,654,026 8.035%
3 12,093,512 10/31/96 65,504,751 8.700%
4 7,976,925 62,719,698 9.298%
5 10,138,138 12/31/96 58,112,242 7.981%
6 10,677,870 09/30/96 55,557,796 9.190%
7 7,366,892 10/31/96 50,014,009 8.250%
8 6,973,356 02/01/97 50,267,218 8.660%
9 7,897,762 12/31/96 41,486,596 9.214%
10 6,149,264 10/31/96 34,205,827 8.325%
11 4,368,454 09/30/96 33,392,682 8.240%
12 4,160,168 12/31/96 32,854,623 8.590%
13 2,384,915 12/31/96 19,137,071 8.590%
13 1,955,772 12/31/96 12,462,632 8.890%
14 3,879,952 12/31/96 28,574,328 7.575%
15 1,728,961 12/31/96 27,898,968 8.262%
16 5,066,190 12/31/96 26,833,901 8.350%
17 3,128,516 12/31/96 24,871,753 7.935%
18 3,278,009 12/31/96 24,197,632 9.050%
19 4,131,299 12/31/96 22,877,176 9.020%
20 3,534,086 12/31/96 21,669,930 8.650%
21 2,991,850 12/31/96 21,418,317 8.080%
22 2,601,411 12/31/96 20,945,391 8.970%
23 3,252,461 12/31/96 20,157,228 8.830%
24 2,857,373 08/31/96 19,853,605 8.660%
25 2,087,911 11/30/96 17,265,980 8.460%
26 2,145,672 12/31/96 15,314,994 8.280%
27 4,144,668 10/31/96 14,589,746 8.590%
28 2,471,363 09/30/96 14,496,176 9.300%
29 1,883,081 10/31/96 14,588,257 8.280%
30 2,668,504 11/30/96 13,876,705 8.820%
31 2,029,886 11/30/96 13,562,409 8.670%
32 2,559,600 11/30/96 13,411,935 9.250%
33 1,509,337 12/31/96 12,443,106 8.785%
34 1,560,044 11/30/96 12,204,730 8.570%
35 2,457,301 11/30/96 11,799,968 9.670%
36 2,518,442 10/31/96 11,490,523 9.390%
37 1,339,523 12/31/96 10,434,072 8.250%
38 2,128,136 12/31/96 9,606,876 9.580%
39 1,280,019 12/31/96 8,995,612 8.180%
40 1,236,884 12/31/96 8,949,698 8.850%
41 1,803,965 11/30/96 8,451,846 8.480%
42 1,029,562 12/31/96 8,274,911 8.450%
43 1,298,745 12/31/96 7,992,746 8.550%
44 1,369,023 09/30/96 6,695,381 9.960%
45 763,197 12/31/96 6,452,655 8.190%
46 1,349,759 10/30/96 6,247,723 9.660%
47 1,351,568 12/31/96 6,030,606 8.840%
48 1,249,680 12/31/96 5,958,633 8.950%
49 797,817 02/28/97 5,866,469 8.730%
50 954,597 10/31/96 5,876,097 9.230%
51 1,343,233 09/30/96 5,673,675 8.714%
52 1,237,770 09/30/96 5,562,911 10.100%
53 822,507 11/30/96 5,491,720 8.790%
54 876,507 12/31/96 5,388,496 8.680%
55 1,790,509 10/30/96 5,067,964 8.280%
56 1,019,991 11/30/96 5,044,869 9.650%
57 1,393,804 12/31/96 4,901,448 8.580%
58 678,697 12/31/96 4,974,577 8.610%
59 1,602,028 09/30/96 4,643,610 8.714%
60 870,615 11/30/96 4,681,304 8.890%
61 1,085,800 11/30/96 4,531,500 9.550%
62 995,214 09/30/96 4,478,290 8.714%
63 675,241 10/31/96 4,504,830 8.580%
64 850,921 09/30/96 4,436,500 8.470%
65 546,003 12/31/96 4,130,302 8.620%
66 646,671 11/30/96 4,106,914 8.930%
67 987,544 11/30/96 4,055,982 9.700%
68 654,020 09/30/96 4,036,715 8.870%
69 898,865 12/31/96 3,962,125 8.160%
70 815,477 01/31/97 3,919,990 9.600%
71 575,977 11/30/96 3,919,520 8.860%
72 705,148 11/30/96 3,905,250 9.290%
73 1,283,898 10/31/96 3,756,200 9.930%
74 649,523 12/31/96 3,779,575 8.990%
75 674,815 10/31/96 3,720,622 8.780%
76 532,208 11/30/96 3,472,165 8.700%
77 579,964 10/31/96 3,445,427 9.210%
78 511,099 12/31/96 3,352,902 9.230%
79 491,662 12/31/96 3,331,954 8.980%
80 555,934 11/30/96 2,980,693 9.790%
81 482,023 11/30/96 2,977,330 8.970%
82 517,345 11/30/96 2,953,272 9.110%
83 528,279 12/06/96 2,902,221 9.050%
84 539,061 10/31/96 2,880,562 9.540%
85 600,284 12/31/96 2,834,042 8.800%
86 428,779 11/30/96 2,770,439 8.780%
87 403,201 11/30/96 2,786,587 8.900%
88 385,594 12/31/96 2,787,898 8.670%
89 670,605 09/30/96 2,652,932 8.714%
90 576,827 09/30/96 2,616,738 8.714%
91 429,972 12/31/96 2,481,216 9.000%
92 575,525 11/30/96 2,275,171 9.660%
93 402,800 09/30/96 2,203,254 8.590%
94 538,052 12/31/96 2,173,993 8.990%
95 371,578 09/30/96 2,178,792 8.730%
96 391,713 12/31/96 2,166,426 9.050%
97 291,425 11/30/96 2,133,566 8.910%
98 522,865 12/31/96 2,078,369 10.000%
99 340,552 11/30/96 1,949,377 9.410%
100 275,550 11/30/96 1,936,308 8.850%
101 258,996 12/31/96 1,928,142 8.800%
102 500,649 11/30/96 1,904,219 9.660%
103 249,170 11/30/96 1,890,445 8.440%
104 349,484 12/31/96 1,860,506 9.250%
105 258,845 11/30/96 1,780,812 9.280%
106 272,586 05/31/96 1,765,048 8.630%
107 305,994 11/30/96 1,764,839 8.190%
108 314,200 09/30/96 1,682,960 9.100%
109 392,184 11/30/96 1,685,571 8.350%
110 187,139 02/28/97 1,529,110 8.650%
111 356,620 10/30/96 1,490,904 8.420%
112 278,255 11/30/96 1,483,265 9.000%
113 225,414 11/30/96 1,482,950 8.320%
114 425,985 11/30/96 1,485,926 9.220%
115 289,826 12/31/96 1,417,204 9.530%
116 181,587 11/30/96 1,373,691 9.080%
117 200,329 11/30/96 1,334,655 8.320%
118 519,694 12/30/96 1,189,848 9.890%
119 472,235 12/31/96 1,188,877 9.300%
120 183,435 11/30/96 1,004,267 8.380%
121 183,243 11/30/96 987,630 9.430%
1,395,130,419
Loan
DisclosureScheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 535,192 0
2 507,982 0
3 520,051 0
4 542,047 0
5 450,776 0
6 477,257 0
7 434,553 0
8 403,925 0
9 356,076 0
10 273,747 0
11 251,439 0
12 255,849 0
13 148,858 0
13 99,590 0
14 202,503 0
15 210,591 0
16 214,689 0
17 182,310 0
18 204,955 0
19 193,330 0
20 178,118 0
21 158,960 0
22 168,518 0
23 167,752 0
24 156,056 0
25 132,723 0
26 115,929 0
27 148,503 0
28 135,109 0
29 110,475 0
30 124,932 0
31 109,382 0
32 115,612 0
33 98,650 0
34 99,664 0
35 113,097 0
36 107,758 0
37 82,787 0
38 87,935 0
39 67,358 0
40 74,605 0
41 69,938 22,287
42 63,526 0
43 70,245 0
44 61,147 0
45 50,989 0
46 55,772 3,641
47 50,193 0
48 50,147 0
49 48,426 0
50 48,452 0
51 57,845 0
52 54,607 0
53 45,656 0
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
11,448,411 25,927
Specially Serviced Loan Detail
Beginning
DisclosureScheduled Interest Maturity
Control # Balance Rate Date
0
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Specially
DisclosureProperty Serviced
Control # Type Status Code (Comments
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Modified Loan Detail
DisclosureModificatiModification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Realized Loss Detail
Dist. DisclosureAppraisal Appraisal
Date Control # Date Value
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
0 0 01/00/00 0
Current Total 0
Cumulative 0
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
Beginning Gross ProceedAggregate Net
DisclosureScheduled Gross as a % of Liquidation Liquidation
Control # Balance Proceeds Sched PrincipExpenses * Proceeds
0 0 0 0
0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
Current To 0 0 0 0 0
Cumulative 0 0 0 0 0
* Aggregate liquidation expenses also include outstanding P&I adva
and unpaid servicing fees, unpaid trustee fees, etc..
Asset Securitization Corporation
Commercial Mortgage Pass-Through Certificates, Series 1997-D4
COMPARATIVE FINANCIAL
STATUS REPORT
as of 10/11/97
*Please see accompanying footnotes at
bottom of report
Loan ID City State
28011Atlanta GA
28012Gretna LA
28016Bellingha WA
28017Mar.D.Ry CA
28018Madison CT
28019Duluth GA
28020Grnd Blan MI
28021Danvers MA
28024Costa Mes CA
28025Newp Bch CA
28026Ft. Wayne IN
28027San Ant TX
28028San Ant TX
28029Miami Bch FL
28030Silver Sp MD
28031Orlando FL
28032Jersey Ct 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
28066Springfie IL
28067Fort Coll CO
28069Burlingto MA
28071Bellevue NE
28075Marathon FL
28076Providenc RI
28084Phoenix AZ
28085Logan OH
28086Castaic CA
28087Westminst CA
28088Bossier LA
28089West All WI
28090Boca Rat FL
28091Org Park FL
28092, 93 San Leand CA
28094McLean VA
28095Maumee OH
28096Nashville TN
28098Ber. Tws NJ
28099Ogden UT
28100Manchstr CT
28102Salt L Ct UT
28103,04 Junct Ave CA
28105Greensbor NC
28153Los Ange CA
28155Los Ange CA
28156Los Angel CA
28157Wdld Hill CA
28158,59 Herndon VA
28160Indianapl IN
28161Arvada CO
28162Perris CA
28163Houston TX
28167Yakima WA
28168, 69 Edison NJ
28171New Yrk NY
28172East Hav CT
28173City of I CA
28180Page AZ
28181Gainesvil FL
28182Van Nuys CA
28183Agoura Hl CA
28184Lancaster CA
28186Santa Ros CA
28187Rahway NJ
28188Livingsto NJ
28189Tallahass FL
28190Bennettsv SC
28191Nashville TN
28192,93 Kirkland WA
28194,95 Indianpol IN
28196Brooklyn NY
28198West Win NJ
28200Tucson AZ
28201,02 New York NY
28203Sth Kings RI
28204Providen RI
28307East Hart CT
28309Cedar Spr MI
28310Richmond VA
28311Chesapek VA
28312Bluefield WV
28313Wythevil VA
28314Fredricbr VA
28315Woodbr VA
28317Suitland MD
28318Grand Isl NE
28319Asheboro NC
28322Arvada CO
28324Belling WA
28325Detroit MI
28341Columbus OH
28328Derry NH
28330New York NY
28332,33 Liverm CA
28334Mor Val CA
28335Warwick RI
28340West Mif PA
28014,15 Los Ang CA
28022,23 Escondido CA
28038-01 Albany GA
28038-02 Cary NC
28038-03 Charlesto SC
28038-04 Columbia SC
28038-05 Durham NC
28038-06 Richmond VA
28038-07 Statesvil 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 Hill 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 Spri MO
28175-07 Springfie 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 Collin CO
28174-07 Burlingt CO
28174-08 Clifton CO
28174-09 Idaho Spr CO
28174-10 Great Fal MT
28174-11 Miles Cit MT
28174-12 Billings MT
28174-13 Havre MT
28174-14 Sidney MT
28174-15 Hastings NE
28174-16 Nrt Platt NE
28174-17 Grd Islan 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 Carrollto 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 Collin 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 Greensbor NC
Loan ID Current SPaid Thru Date
280111,483,265 10/11/97
2801211,799,96 10/11/97
280161,780,812 10/11/97
2801750,014,00 10/11/97
280186,695,381 10/11/97
280194,901,448 10/11/97
2802019,853,60 10/11/97
2802113,562,40 10/11/97
280244,036,715 10/11/97
280252,953,272 10/11/97
280262,770,439 10/11/97
280271,482,950 10/11/97
280281,334,655 10/11/97
280291,682,960 10/11/97
280304,504,830 10/11/97
280314,531,500 10/11/97
2803214,496,17 10/11/97
280351,764,839 10/11/97
280362,203,254 10/11/97
2803714,589,74 10/11/97
2804234,205,82 10/11/97
280442,178,792 10/11/97
280475,876,097 10/11/97
28048 987,630 10/11/97
2804921,669,93 10/11/97
280503,919,520 10/11/97
280515,067,964 10/11/97
280534,106,914 10/11/97
280543,472,165 10/11/97
280572,977,330 10/11/97
280594,681,304 10/11/97
280611,685,571 10/11/97
2806613,876,70 10/11/97
280673,720,622 10/11/97
2806914,588,25 10/11/97
280712,133,566 10/11/97
280752,481,216 10/11/97
280764,436,500 10/11/97
280841,373,691 10/11/97
280851,949,377 10/11/97
280862,980,693 10/11/97
2808724,197,63 10/11/97
280883,756,200 10/11/97
280894,130,302 10/11/97
2809012,443,10 10/11/97
280914,055,982 10/11/97
28092, 93 24,871,75 10/11/97
280942,902,221 10/11/97
280951,904,219 10/11/97
280962,275,171 10/11/97
280985,958,633 10/11/97
280992,173,993 10/11/97
281005,044,869 10/11/97
281022,078,369 10/11/97
28103,04 32,854,62 10/11/97
281052,787,898 10/11/97
281534,643,610 10/11/97
281554,478,290 10/11/97
281562,616,738 10/11/97
281572,652,932 10/11/97
28158,59 13,411,93 10/11/97
281601,936,308 10/11/97
281612,880,562 10/11/97
281623,352,902 10/11/97
281631,890,445 10/11/97
281671,004,267 10/11/97
28168, 69 2,166,426 10/11/97
281716,452,655 10/11/97
281721,485,926 10/11/97
2817332,880,60 10/11/97
281801,189,848 10/11/97
281813,905,250 10/11/97
281821,860,506 10/11/97
281833,331,954 10/11/97
2818425,231,64 10/11/97
281862,834,042 10/11/97
281873,099,251 10/11/97
28188 680,323 10/11/97
2818922,877,17 10/11/97
281901,417,204 10/11/97
281911,928,142 10/11/97
28192,93 5,388,496 10/11/97
28194,95 41,486,59 10/11/97
281961,529,110 10/11/97
2819827,898,96 10/11/97
2820017,265,98 10/11/97
28201,02 65,504,75 10/11/97
282031,188,877 10/11/97
282043,919,990 10/11/97
283075,866,469 10/11/97
283091,490,904 10/11/97
28310 472,485 10/11/97
28311 520,875 10/11/97
28312 602,686 10/11/97
28313 989,358 10/11/97
283141,561,187 10/11/97
283152,101,408 10/11/97
2831710,434,07 10/11/97
2831819,137,07 10/11/97
2831912,462,63 10/11/97
283223,962,125 10/11/97
283248,274,911 10/11/97
283252,786,587 10/11/97
283419,606,876 10/11/97
283288,995,612 10/11/97
283308,949,698 10/11/97
28332,33 6,030,606 10/11/97
283347,992,746 10/11/97
283354,974,577 10/11/97
2834020,945,39 10/11/97
28014,15 1,765,048 10/11/97
28022,23 3,445,427 10/11/97
28038-01 2,197,509 10/11/97
28038-02 3,903,927 10/11/97
28038-03 3,159,850 10/11/97
28038-04 3,338,428 10/11/97
28038-05 3,105,284 10/11/97
28038-06 4,340,453 10/11/97
28038-07 2,495,140 10/11/97
28038-08 3,517,007 10/11/97
28038-09 2,321,522 10/11/97
28038-10 6,041,910 10/11/97
28038-11 2,753,087 10/11/97
28038-12 7,336,605 10/11/97
28038-13 4,474,387 10/11/97
28038-14 2,976,311 10/11/97
28038-15 1,339,340 10/11/97
28038-16 2,257,035 10/11/97
28040,41-04,940,925 10/11/97
28040,41-06,549,598 10/11/97
28062-01 20,314,11 10/11/97
28062-02 19,644,38 10/11/97
28062-03 29,399,27 10/11/97
28064,65 12,204,73 10/11/97
28072,73 5,491,720 10/11/97
28077-01 17,578,33 10/11/97
28077-02 6,902,227 10/11/97
28077-03 19,399,53 10/11/97
28077-04 3,077,643 10/11/97
28077-05 7,618,391 10/11/97
28077-06 14,077,89 10/11/97
28080-01 11,395,18 10/11/97
28080-02 1,392,027 10/11/97
28080-03 15,787,11 10/11/97
28097-01 470,291 10/11/97
28097-02 588,549 10/11/97
28097-03 928,874 10/11/97
28097-04 504,937 10/11/97
28097-05 1,078,053 10/11/97
28097-06 1,557,570 10/11/97
28097-07 1,637,858 10/11/97
28097-08 1,708,001 10/11/97
28151-01 3,228,125 10/11/97
28151-02 2,445,550 10/11/97
28164-01 11,910,38 10/11/97
28164-02 3,404,606 10/11/97
28165-01 2,856,934 10/11/97
28165-02 2,705,977 10/11/97
28170-01 7,950,786 10/11/97
28170-02 11,826,79 10/11/97
28170-03 7,056,322 10/11/97
28175-03 206,735 10/11/97
28175-06 287,572 10/11/97
28175-08 667,728 10/11/97
28175-07 154,936 10/11/97
28175-10 301,563 10/11/97
28175-05 887,875 10/11/97
28175-02 355,837 10/11/97
28175-01 402,964 10/11/97
28175-09 161,814 10/11/97
28175-04 353,434 10/11/97
28174-01 110,211 10/11/97
28174-02 561,921 10/11/97
28174-03 1,193,004 10/11/97
28174-04 243,573 10/11/97
28174-05 259,888 10/11/97
28174-06 1,038,486 10/11/97
28174-07 133,641 10/11/97
28174-08 948,487 10/11/97
28174-09 330,286 10/11/97
28174-10 600,780 10/11/97
28174-11 509,530 10/11/97
28174-12 521,553 10/11/97
28174-13 1,621,916 10/11/97
28174-14 1,429,352 10/11/97
28174-15 258,625 10/11/97
28174-16 362,141 10/11/97
28174-17 279,704 10/11/97
28174-18 713,912 10/11/97
28174-19 384,114 10/11/97
28174-20 1,102,648 10/11/97
28174-21 401,872 10/11/97
28174-22 2,517,613 10/11/97
28174-23 1,158,572 10/11/97
28174-24 773,730 10/11/97
28174-25 1,213,089 10/11/97
28174-26 1,054,415 10/11/97
28174-27 870,307 10/11/97
28174-28 1,162,126 10/11/97
28174-29 759,467 10/11/97
28174-30 1,818,325 10/11/97
28174-31 1,699,108 10/11/97
28174-32 162,161 10/11/97
28174-33 716,962 10/11/97
28174-34 436,356 10/11/97
28174-35 479,094 10/11/97
28174-36 505,032 10/11/97
28174-37 791,281 10/11/97
28174-38 498,745 10/11/97
28174-39 372,747 10/11/97
28174-40 1,100,841 10/11/97
28174-41 1,701,144 10/11/97
28174-42 1,200,215 10/11/97
28174-43 238,393 10/11/97
28174-44 162,804 10/11/97
28174-45 363,516 10/11/97
28174-46 392,998 10/11/97
28174-47 504,387 10/11/97
28174-48 445,501 10/11/97
28174-49 356,312 10/11/97
28174-50 1,044,464 10/11/97
28174-51 420,113 10/11/97
28174-52 501,869 10/11/97
28174-53 599,434 10/11/97
28174-54 496,213 10/11/97
28174-55 390,732 10/11/97
28174-56 1,291,958 10/11/97
28174-57 1,903,555 10/11/97
28174-58 503,473 10/11/97
28174-59 1,819,617 10/11/97
28174-60 367,191 10/11/97
28174-61 192,441 10/11/97
28174-62 494,818 10/11/97
28197-01 11,356,68 10/11/97
28197-02 10,061,62 10/11/97
28316-01 1,864,568 10/11/97
28316-02 3,430,806 10/11/97
28316-03 2,242,454 10/11/97
28316-04 1,988,873 10/11/97
28316-05 1,740,264 10/11/97
28316-06 1,650,765 10/11/97
28316-07 1,322,601 10/11/97
28316-08 2,863,977 10/11/97
28316-09 1,536,404 10/11/97
28316-10 1,044,158 10/11/97
28316-11 472,357 10/11/97
28338-01 5,708,522 10/11/97
28338-02 8,650,956 10/11/97
28338-03 12,626,31 10/11/97
28338-04 6,406,893 10/11/97
28339-01 31,373,24 10/11/97
28339-02 31,346,45 10/11/97
Total: 1,395,156,346
Loan ID ProspectuAnnual Debt Service
28011 112 151,055
28012 35 1,357,163
28016 105 185,426
28017 7 5,214,642
28018 44 733,765
28019 57 523,736
28020 24 1,872,675
28021 31 1,312,581
28024 68 406,023
28025 82 302,795
28026 86 276,925
28027 113 142,764
28028 117 128,488
28029 108 172,595
28030 63 442,601
28031 61 516,340
28032 28 1,621,310
28035 107 159,122
28036 93 216,423
28037 27 1,782,040
28042 10 3,284,959
28044 95 216,687
28047 50 581,428
28048 121 111,308
28049 20 2,137,415
28050 71 393,245
28051 55 606,457
28053 66 395,798
28054 76 343,875
28057 81 301,371
28059 60 470,812
28061 109 162,209
28066 30 1,499,181
28067 75 370,882
28069 29 1,325,702
28071 97 214,925
28075 91 251,759
28076 64 467,600
28084 116 140,386
28085 99 204,336
28086 80 321,818
28087 18 2,459,464
28088 73 437,937
28089 65 387,162
28090 33 1,183,802
28091 67 465,053
28092, 93 17 2,187,715
28094 83 295,457
28095 102 217,742
28096 92 260,159
28098 48 601,758
28099 94 237,358
28100 56 576,472
28102 98 243,185
28103,04 12 3,070,191
28105 88 262,414
28153 59 568,116
28155 62 547,890
28156 90 320,141
28157 89 324,569
28158,59 32 1,387,339
28160 100 193,974
28161 84 305,015
28162 78 346,276
28163 103 174,344
28167 120 96,807
28168, 69 96 210,946
28171 45 611,867
28172 114 164,506
28173 5-1 3,060,656
28180 118 137,915
28181 72 404,657
28182 104 192,172
28183 79 336,807
28184 5-2 2,348,661
28186 85 282,336
28187 74-1 313,536
28188 74-2 68,825
28189 19 2,319,960
28190 115 160,290
28191 101 192,089
28192,93 54 532,123
28194,95 9 4,272,911
28196 110 150,483
28198 15 2,541,061
28200 25 1,592,681
28201,02 3 6,240,615
28203 119 132,352
28204 70 445,493
28307 49 581,116
28309 111 143,972
28310 46-6 50,583
28311 46-5 55,797
28312 46-4 64,560
28313 46-3 105,981
28314 46-2 167,236
28315 46-1 225,104
28317 37 993,446
28318 13-1 1,786,293
28319 13-2 1,195,081
28322 69 406,284
28324 42 762,311
28325 87 279,673
28341 38 1,055,226
28328 39 808,298
28330 40 895,264
28332,33 47 602,316
28334 43 842,945
28335 58 487,592
28340 22 2,022,212
28014,15 106 165,932
28022,23 77 356,063
28038-01 6-15 225,647
28038-02 6-5 402,614
28038-03 6-8 325,871
28038-04 6-7 344,198
28038-05 6-9 320,144
28038-06 6-4 447,286
28038-07 6-12 257,146
28038-08 6-6 362,525
28038-09 6-13 239,392
28038-10 6-2 623,107
28038-11 6-11 284,064
28038-12 6-1 756,548
28038-13 6-3 461,061
28038-14 6-10 306,972
28038-15 6-16 138,023
28038-16 6-14 232,520
28040,41-0 36-2 556,030
28040,41-0 36-1 737,063
28062-01 1-2 1,881,093
28062-02 1-3 1,818,796
28062-03 1-1 2,722,414
28064,65 34 1,195,972
28072,73 53 547,874
28077-01 2-2 1,560,521
28077-02 2-5 612,626
28077-03 2-1 1,722,669
28077-04 2-6 273,091
28077-05 2-4 676,632
28077-06 2-3 1,250,246
28080-01 14-2 969,097
28080-02 14-3 118,343
28080-03 14-1 1,342,593
28097-01 41-8 46,494
28097-02 41-6 58,328
28097-03 41-5 91,982
28097-04 41-7 50,019
28097-05 41-4 106,753
28097-06 41-3 154,254
28097-07 41-2 162,227
28097-08 41-1 169,193
28151-01 51-1 394,964
28151-02 51-2 299,173
28164-01 26-1 1,081,895
28164-02 26-2 309,252
28165-01 52-1 336,554
28165-02 52-2 318,731
28170-01 16-2 763,348
28170-02 16-1 1,135,361
28170-03 16-3 677,558
28175-03 8-27 19,389
28175-06 8-31 27,025
28175-08 8-45 62,714
28175-07 8-49 14,560
28175-10 8-50 28,338
28175-05 8-56 83,417
28175-02 8-59 33,417
28175-01 8-65 37,856
28175-09 8-67 15,199
28175-04 8-68 33,204
28174-01 8-71 10,781
28174-02 8-34 54,353
28174-03 8-10 115,444
28174-04 8-61 23,358
28174-05 8-58 25,155
28174-06 8-17 100,171
28174-07 8-69 13,027
28174-08 8-19 91,636
28174-09 8-52 31,893
28174-10 8-22 57,947
28174-11 8-33 49,412
28174-12 8-35 50,310
28174-13 8-5 156,770
28174-14 8-7 137,904
28174-15 8-62 25,155
28174-16 8-60 35,037
28174-17 8-63 26,952
28174-18 8-21 69,176
28174-19 8-53 37,283
28174-20 8-14 106,460
28174-21 8-46 38,631
28174-22 8-1 243,465
28174-23 8-13 111,850
28174-24 8-24 74,567
28174-25 8-12 117,241
28174-26 8-15 101,968
28174-27 8-23 84,000
28174-28 8-18 112,300
28174-29 8-28 73,219
28174-30 8-4 175,636
28174-31 8-6 164,406
28174-32 8-70 15,722
28174-33 8-25 69,176
28174-34 8-40 42,225
28174-35 8-38 46,267
28174-36 8-43 48,963
28174-37 8-26 76,364
28174-38 8-30 48,064
28174-39 8-54 35,936
28174-40 8-20 106,460
28174-41 8-8 164,406
28174-42 8-11 115,893
28174-43 8-64 22,909
28174-44 8-72 15,722
28174-45 8-55 35,037
28174-46 8-51 39,080
28174-47 8-39 48,963
28174-48 8-48 43,123
28174-49 8-57 34,588
28174-50 8-16 101,070
28174-51 8-44 40,429
28174-52 8-36 48,064
28174-53 8-29 57,947
28174-54 8-32 48,064
28174-55 8-47 38,631
28174-56 8-9 124,877
28174-57 8-2 183,722
28174-58 8-41 48,064
28174-59 8-3 175,636
28174-60 8-37 35,487
28174-61 8-66 18,417
28174-62 8-42 47,166
28197-01 21-1 1,011,368
28197-02 21-2 896,153
28316-01 23-5 186,406
28316-02 23-1 342,616
28316-03 23-3 223,848
28316-04 23-4 198,685
28316-05 23-6 173,724
28316-06 23-7 164,866
28316-07 23-9 132,054
28316-08 23-2 286,050
28316-09 23-8 153,392
28316-10 23-10 104,274
28316-11 23-11 47,105
28338-01 11-4 515,953
28338-02 11-2 781,472
28338-03 11-1 1,140,828
28338-04 11-3 579,013
28339-01 4-1 3,250,981
28339-02 4-2 3,253,583
Total: 137,380,928
Original Underwriting Information (1)
Basis Year
Loan ID Last PropFinancial Info as of Date
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28092, 93 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28103,04 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28158,59 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28168, 69 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28201,02 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28332,33 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-0 N/A N/A
28040,41-0 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28175-03 N/A N/A
28175-06 N/A N/A
28175-08 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28175-05 N/A N/A
28175-02 N/A N/A
28175-01 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Original Underwriting Information (1)
Basis Year
Loan ID %
Occ
28011 100
28012 75
28016 100
28017 70
28018 98
28019 96
28020 94
28021 100
28024 100
28025 100
28026 96
28027 98
28028 99
28029 100
28030 100
28031 84
28032 97
28035 96
28036 96
28037 79
28042 90
28044 98
28047 100
28048 92
28049 95
28050 97
28051 95
28053 98
28054 99
28057 92
28059 100
28061 100
28066 100
28067 93
28069 100
28071 88
28075 75
28076 80
28084 76
28085 100
28086 72
28087 99
28088 58
28089 95
28090 97
28091 71
28092, 93 93
28094 95
28095 43
28096 66
28098 100
28099 92
28100 74
28102 61
28103,04 100
28105 96
28153 97
28155 93
28156 95
28157 88
28158,59 79
28160 92
28161 100
28162 94
28163 98
28167 98
28168, 69 78
28171 95
28172 67
28173 90
28180 66
28181 78
28182 88
28183 94
28184 97
28186 96
28187 100
28188 100
28189 91
28190 64
28191 95
28192,93 85
28194,95 74
28196 97
28198 100
28200 94
28201,02 95
28203 49
28204 68
28307 92
28309 95
28310 57
28311 68
28312 74
28313 66
28314 52
28315 82
28317 96
28318 96
28319 88
28322 100
28324 91
28325 100
28341 69
28328 94
28330 65
28332,33 91
28334 88
28335 100
28340 100
28014,15 92
28022,23 100
28038-01 80
28038-02 77
28038-03 79
28038-04 79
28038-05 81
28038-06 81
28038-07 57
28038-08 78
28038-09 70
28038-10 70
28038-11 78
28038-12 67
28038-13 80
28038-14 82
28038-15 53
28038-16 68
28040,41-0 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 (1)
Basis Year
Loan ID Total Revenue
28011 399,761
280125,865,212
28016 -
2801713,809,463
280186,509,722
280191,654,300
280204,446,669
280212,462,376
28024 815,898
28025 575,963
28026 799,520
28027 817,068
28028 591,280
28029 481,407
280301,084,151
280313,626,246
2803214,445,392
28035 608,284
28036 507,365
2803710,437,111
2804214,176,658
28044 577,440
280471,228,671
28048 -
280496,237,617
28050 936,799
280513,194,371
280531,125,490
28054 953,105
28057 613,990
280591,021,227
28061 574,846
280663,611,363
280671,340,624
280692,400,029
28071 428,437
28075 -
280761,408,821
28084 -
28085 417,516
280861,599,718
280875,149,579
280882,484,871
28089 -
280902,332,595
280913,816,678
28092, 93 5,020,231
28094 867,226
28095 971,757
280961,782,844
280981,447,312
28099 -
281002,514,541
28102 856,520
28103,04 5,536,538
28105 -
28153 -
28155 -
28156 -
28157 -
28158,59 4,751,847
28160 718,811
28161 828,792
28162 671,580
28163 419,034
28167 -
28168, 69 674,150
281711,295,352
281721,235,753
281737,900,763
28180 695,921
281811,808,956
28182 475,752
28183 607,611
281845,330,578
28186 682,005
28187 717,109
28188 161,869
281895,645,883
28190 651,354
28191 465,211
28192,93 1,260,194
28194,95 25,091,637
28196 394,638
281984,117,237
282002,822,772
28201,02 14,920,353
282031,466,035
282042,861,320
283071,602,791
28309 -
28310 383,676
28311 366,364
28312 503,494
28313 602,681
283141,210,130
28315 839,297
283172,620,472
283183,899,100
283192,839,829
283221,155,403
283241,231,047
28325 573,071
283418,060,498
283281,995,716
283305,949,357
28332,33 2,648,048
283341,728,110
28335 905,226
283404,742,083
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
28040,41-04,089,219
28040,41-04,646,338
28062-01 5,122,557
28062-02 5,113,002
28062-03 7,012,817
28064,65 2,364,932
28072,73 988,108
28077-01 4,415,133
28077-02 1,497,638
28077-03 5,097,003
28077-04 655,347
28077-05 2,115,423
28077-06 3,573,753
28080-01 2,527,438
28080-02 360,630
28080-03 4,128,373
28097-01 363,516
28097-02 158,475
28097-03 205,021
28097-04 213,377
28097-05 301,183
28097-06 397,169
28097-07 429,318
28097-08 353,535
28151-01 4,010,962
28151-02 5,336,412
28164-01 2,912,537
28164-02 784,301
28165-01 3,144,790
28165-02 3,070,188
28170-01 1,818,681
28170-02 2,779,423
28170-03 1,918,277
28175-03 88,151
28175-06 149,907
28175-08 70,903
28175-07 56,904
28175-10 54,464
28175-05 49,281
28175-02 38,640
28175-01 34,064
28175-09 24,137
28175-04 46,816
28174-01 104,546
28174-02 96,656
28174-03 246,958
28174-04 43,090
28174-05 38,750
28174-06 164,352
28174-07 19,575
28174-08 203,754
28174-09 43,444
28174-10 126,362
28174-11 147,144
28174-12 121,979
28174-13 220,827
28174-14 206,029
28174-15 37,101
28174-16 70,698
28174-17 68,134
28174-18 146,398
28174-19 94,229
28174-20 208,433
28174-21 120,853
28174-22 340,992
28174-23 153,178
28174-24 101,853
28174-25 175,430
28174-26 138,659
28174-27 152,582
28174-28 200,665
28174-29 182,564
28174-30 236,998
28174-31 243,067
28174-32 72,934
28174-33 118,571
28174-34 58,127
28174-35 66,956
28174-36 91,455
28174-37 139,198
28174-38 124,604
28174-39 106,180
28174-40 201,772
28174-41 238,086
28174-42 196,575
28174-43 45,875
28174-44 159,413
28174-45 91,626
28174-46 78,145
28174-47 152,449
28174-48 88,864
28174-49 187,306
28174-50 147,875
28174-51 74,217
28174-52 69,676
28174-53 77,769
28174-54 69,687
28174-55 93,189
28174-56 173,138
28174-57 252,478
28174-58 100,125
28174-59 234,284
28174-60 55,091
28174-61 54,675
28174-62 119,890
28197-01 2,130,160
28197-02 1,950,391
28316-01 476,292
28316-02 902,757
28316-03 521,319
28316-04 270,230
28316-05 376,035
28316-06 278,649
28316-07 276,623
28316-08 691,083
28316-09 410,804
28316-10 361,613
28316-11 112,248
28338-01 1,272,317
28338-02 2,144,362
28338-03 3,040,269
28338-04 1,391,438
28339-01 4,030,471
28339-02 4,027,029
Total: 422,358,100
Original Underwriting Information (1)
Basis Year
Loan ID $
NOI (4)
DSCR
28011 242,308 1.60
280122,262,123 1.67
28016 241,763 1.30
280177,324,895 1.40
280181,220,672 1.66
280191,220,207 2.33
280202,771,116 1.48
280211,937,684 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
280322,500,846 1.54
28035 289,926 1.82
28036 370,815 1.71
280373,982,652 2.23
280427,074,917 2.15
28044 345,638 1.60
28047 897,307 1.54
28048 151,985 1.37
280493,550,330 1.66
28050 600,005 1.53
280511,257,123 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
280662,311,839 1.54
28067 634,033 1.71
280691,839,022 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
280873,352,220 1.36
280881,019,897 2.33
28089 510,560 1.32
280901,672,705 1.41
28091 844,393 1.82
28092, 93 3,219,783 1.47
28094 482,215 1.63
28095 348,034 1.60
28096 489,327 1.88
280981,053,569 1.75
28099 428,916 1.81
28100 972,029 1.69
28102 351,161 1.44
28103,04 4,669,489 1.52
28105 397,783 1.52
281531,225,780 2.16
28155 995,845 1.82
28156 576,977 1.80
28157 622,004 1.92
28158,59 2,261,537 1.63
28160 280,358 1.45
28161 569,448 1.87
28162 492,965 1.42
28163 234,953 1.32
28167 133,449 1.38
28168, 69 403,012 1.91
28171 919,609 1.50
28172 332,761 2.02
281735,571,650 1.82
28180 263,907 1.91
28181 683,181 1.69
28182 313,149 1.63
28183 465,456 1.38
281844,122,150 1.76
28186 510,610 1.81
28187 439,321 1.40
28188 109,301 1.59
281893,775,966 1.63
28190 254,926 1.59
28191 262,175 1.36
28192,93 850,080 1.60
28194,95 7,323,945 1.71
28196 211,858 1.41
281983,249,803 1.28
28200 - -
28201,02 9,442,321 1.51
28203 364,366 2.75
28204 831,713 1.87
28307 866,507 1.49
28309 306,161 2.13
28310 62,445 1.23
28311 81,712 1.46
28312 176,382 2.73
28313 182,527 1.72
28314 257,732 1.54
28315 375,708 1.68
283171,372,206 1.38
283182,512,568 1.41
283191,792,033 1.50
28322 816,675 2.01
283241,022,662 1.34
28325 393,530 1.41
283412,050,842 1.94
283281,201,359 1.49
283301,788,398 2.00
28332,33 1,003,438 1.67
283341,197,445 1.42
28335 675,101 1.38
283402,692,929 1.33
28014,15 241,334 1.45
28022,23 507,664 1.43
28038-01 318,818 1.41
28038-02 737,848 1.83
28038-03 564,503 1.73
28038-04 656,315 1.91
28038-05 549,407 1.72
28038-06 872,067 1.95
28038-07 419,139 1.63
28038-08 619,227 1.71
28038-09 379,091 1.58
28038-10 1,197,701 1.92
28038-11 589,238 2.07
28038-12 1,226,029 1.62
28038-13 732,733 1.59
28038-14 514,568 1.68
28038-15 253,321 1.84
28038-16 412,955 1.78
28040,41-0 992,046 1.78
28040,41-01,364,743 1.85
28062-01 3,002,213 1.60
28062-02 2,805,624 1.54
28062-03 4,294,941 1.58
28064,65 1,710,402 1.43
28072,73 792,110 1.45
28077-01 2,423,022 1.55
28077-02 876,328 1.43
28077-03 2,863,071 1.66
28077-04 357,867 1.31
28077-05 1,299,184 1.92
28077-06 1,415,876 1.43
28080-01 1,887,308 1.95
28080-02 251,798 2.13
28080-03 2,863,896 2.13
28097-01 183,602 3.95
28097-02 115,407 1.98
28097-03 159,197 1.73
28097-04 138,810 2.78
28097-05 201,025 1.88
28097-06 310,532 2.01
28097-07 311,168 1.92
28097-08 283,852 1.68
28151-01 755,349 1.91
28151-02 579,341 1.94
28164-01 1,490,823 1.38
28164-02 524,060 1.69
28165-01 628,229 1.87
28165-02 508,172 1.59
28170-01 1,194,616 1.56
28170-02 1,790,400 1.58
28170-03 1,271,268 1.88
28175-03 86,727 1.38
28175-06 114,138 1.37
28175-08 53,065 1.40
28175-07 46,906 1.40
28175-10 47,046 1.42
28175-05 40,020 1.41
28175-02 37,581 1.39
28175-01 27,075 1.40
28175-09 21,828 1.44
28175-04 35,303 2.42
28174-01 26,146 2.43
28174-02 73,620 1.35
28174-03 159,915 1.39
28174-04 33,030 1.41
28174-05 33,998 1.35
28174-06 132,538 1.32
28174-07 19,033 1.46
28174-08 134,180 1.46
28174-09 42,287 1.33
28174-10 80,339 1.39
28174-11 69,528 1.41
28174-12 68,363 1.36
28174-13 219,865 1.40
28174-14 181,760 1.32
28174-15 36,270 1.44
28174-16 48,696 1.39
28174-17 38,576 1.43
28174-18 109,449 1.58
28174-19 51,921 1.39
28174-20 148,985 1.40
28174-21 55,771 1.44
28174-22 334,378 1.37
28174-23 151,415 1.35
28174-24 99,724 1.34
28174-25 169,220 1.44
28174-26 135,831 1.33
28174-27 112,981 1.35
28174-28 148,105 1.32
28174-29 100,284 1.37
28174-30 234,008 1.33
28174-31 239,792 1.46
28174-32 30,054 1.91
28174-33 104,569 1.51
28174-34 56,722 1.34
28174-35 65,510 1.42
28174-36 65,882 1.35
28174-37 101,803 1.33
28174-38 88,482 1.84
28174-39 50,297 1.40
28174-40 147,736 1.39
28174-41 222,253 1.35
28174-42 153,021 1.32
28174-43 31,106 1.36
28174-44 38,427 2.44
28174-45 50,280 1.44
28174-46 52,573 1.35
28174-47 68,759 1.40
28174-48 59,471 1.38
28174-49 90,330 2.61
28174-50 144,427 1.43
28174-51 73,369 1.81
28174-52 68,259 1.42
28174-53 77,408 1.34
28174-54 66,957 1.39
28174-55 53,102 1.37
28174-56 172,258 1.38
28174-57 241,968 1.32
28174-58 73,860 1.54
28174-59 231,321 1.32
28174-60 51,127 1.44
28174-61 27,486 1.49
28174-62 65,492 1.39
28197-01 1,500,513 1.48
28197-02 1,367,176 1.53
28316-01 263,865 1.42
28316-02 584,140 1.70
28316-03 357,039 1.60
28316-04 262,123 1.32
28316-05 257,058 1.48
28316-06 241,303 1.46
28316-07 194,473 1.47
28316-08 434,793 1.52
28316-09 238,489 1.55
28316-10 180,811 1.73
28316-11 71,332 1.51
28338-01 783,587 1.52
28338-02 1,259,903 1.61
28338-03 1,609,324 1.41
28338-04 846,912 1.46
28339-01 3,990,166 1.23
28339-02 3,986,759 1.23
Total: 216,744,136
Annex A - Prospectus DSCR
(Based on Net Cash Flow)
Loan ID Net Cash DSCR
28011 225,380 1.49
280121,968,862 1.45
28016 238,638 1.29
280176,988,912 1.34
280181,198,172 1.63
280191,031,245 1.97
280202,609,116 1.39
280211,838,495 1.40
28024 554,722 1.37
28025 405,156 1.34
28026 404,049 1.46
28027 259,458 1.82
28028 219,944 1.71
28029 221,943 1.29
28030 597,708 1.35
28031 775,903 1.50
280322,438,346 1.50
28035 254,801 1.60
28036 329,292 1.52
280373,202,733 1.80
280425,696,922 1.73
28044 313,138 1.45
28047 756,843 1.30
28048 148,925 1.34
280493,013,893 1.41
28050 539,408 1.37
28051 902,477 1.49
28053 501,160 1.27
28054 430,187 1.25
28057 396,719 1.32
28059 671,165 1.46
28061 258,217 1.59
280662,016,656 1.35
28067 472,947 1.28
280691,749,446 1.32
28071 272,222 1.27
28075 421,763 1.68
28076 747,494 1.60
28084 181,239 1.29
28085 257,128 1.26
28086 466,037 1.45
280873,231,686 1.31
28088 895,653 2.05
28089 500,560 1.29
280901,531,551 1.29
28091 653,559 1.41
28092, 93 3,042,855 1.39
28094 396,672 1.34
28095 396,622 1.82
28096 400,185 1.54
28098 822,583 1.37
28099 410,916 1.73
28100 846,302 1.47
28102 393,990 1.62
28103,04 3,896,063 1.27
28105 391,758 1.49
281531,162,780 2.05
28155 936,445 1.71
28156 547,277 1.71
28157 547,004 1.69
28158,59 2,023,945 1.46
28160 247,108 1.27
28161 420,633 1.38
28162 440,806 1.27
28163 222,741 1.28
28167 127,749 1.32
28168, 69 306,281 1.45
28171 910,609 1.49
28172 270,973 1.65
281735,278,174 1.72
28180 229,111 1.66
28181 592,733 1.46
28182 258,165 1.34
28183 420,948 1.25
281843,869,254 1.65
28186 466,964 1.65
28187 393,993 1.26
28188 99,391 1.44
281893,136,126 1.35
28190 222,358 1.39
28191 247,108 1.29
28192,93 724,085 1.36
28194,95 6,069,363 1.42
28196 196,444 1.31
281983,126,553 1.23
282002,007,184 1.26
28201,02 8,203,972 1.31
28203 291,064 2.20
28204 688,647 1.55
28307 803,007 1.38
28309 295,361 2.05
28310 43,261 0.86
28311 63,394 1.14
28312 151,207 2.34
28313 152,393 1.44
28314 197,225 1.18
28315 333,743 1.48
283171,271,350 1.28
283182,292,714 1.28
283191,627,922 1.36
28322 682,914 1.68
28324 940,229 1.23
28325 359,797 1.29
283411,647,817 1.56
283281,089,076 1.35
283301,409,196 1.58
28332,33 871,036 1.45
283341,070,887 1.27
28335 617,768 1.27
283402,469,772 1.22
28014,15 223,334 1.35
28022,23 438,786 1.23
28038-01 260,722 1.16
28038-02 647,642 1.61
28038-03 484,851 1.49
28038-04 569,539 1.65
28038-05 473,882 1.48
28038-06 774,120 1.73
28038-07 347,245 1.35
28038-08 538,304 1.48
28038-09 313,990 1.31
28038-10 1,064,939 1.71
28038-11 516,768 1.82
28038-12 999,310 1.32
28038-13 610,867 1.32
28038-14 440,614 1.44
28038-15 214,317 1.55
28038-16 347,230 1.49
28040,41-0 787,585 1.42
28040,41-01,132,426 1.54
28062-01 2,533,428 1.35
28062-02 2,486,120 1.37
28062-03 3,942,900 1.45
28064,65 1,575,724 1.32
28072,73 762,755 1.39
28077-01 2,065,531 1.32
28077-02 704,687 1.15
28077-03 2,476,062 1.44
28077-04 282,981 1.04
28077-05 1,180,106 1.74
28077-06 1,960,171 1.57
28080-01 1,764,570 1.82
28080-02 200,465 1.69
28080-03 2,667,562 1.99
28097-01 135,670 2.92
28097-02 82,659 1.42
28097-03 135,859 1.48
28097-04 97,686 1.95
28097-05 142,805 1.34
28097-06 221,590 1.44
28097-07 224,080 1.38
28097-08 207,771 1.23
28151-01 725,649 1.84
28151-02 540,641 1.81
28164-01 1,347,823 1.25
28164-02 498,563 1.61
28165-01 603,479 1.79
28165-02 484,672 1.52
28170-01 1,075,297 1.41
28170-02 1,632,730 1.44
28170-03 1,177,316 1.74
28175-03 79,528 1.27
28175-06 105,748 1.27
28175-08 47,994 1.27
28175-07 42,381 1.27
28175-10 42,095 1.27
28175-05 35,917 1.27
28175-02 34,251 1.27
28175-01 24,623 1.27
28175-09 19,272 1.27
28175-04 18,453 1.27
28174-01 13,146 1.22
28174-02 67,028 1.23
28174-03 142,306 1.23
28174-04 29,054 1.24
28174-05 31,000 1.23
28174-06 123,875 1.24
28174-07 15,941 1.22
28174-08 113,139 1.23
28174-09 39,398 1.24
28174-10 71,663 1.24
28174-11 60,779 1.23
28174-12 62,213 1.24
28174-13 193,469 1.23
28174-14 170,499 1.24
28174-15 30,850 1.23
28174-16 43,198 1.23
28174-17 33,364 1.24
28174-18 85,158 1.23
28174-19 45,819 1.23
28174-20 131,528 1.24
28174-21 47,937 1.24
28174-22 300,311 1.23
28174-23 138,199 1.24
28174-24 92,294 1.24
28174-25 144,702 1.23
28174-26 125,775 1.23
28174-27 103,814 1.24
28174-28 138,623 1.23
28174-29 90,592 1.24
28174-30 216,897 1.23
28174-31 202,676 1.23
28174-32 19,343 1.23
28174-33 85,522 1.24
28174-34 52,050 1.23
28174-35 57,148 1.24
28174-36 60,242 1.23
28174-37 94,387 1.24
28174-38 59,492 1.24
28174-39 44,463 1.24
28174-40 131,313 1.23
28174-41 202,919 1.23
28174-42 143,166 1.24
28174-43 28,436 1.24
28174-44 19,420 1.24
28174-45 43,362 1.24
28174-46 46,878 1.20
28174-47 60,165 1.23
28174-48 53,141 1.23
28174-49 42,502 1.23
28174-50 124,588 1.23
28174-51 50,113 1.24
28174-52 59,865 1.25
28174-53 71,503 1.23
28174-54 59,190 1.23
28174-55 46,608 1.21
28174-56 154,110 1.23
28174-57 227,064 1.24
28174-58 60,056 1.25
28174-59 217,051 1.24
28174-60 43,800 1.23
28174-61 22,955 1.25
28174-62 59,024 1.25
28197-01 1,428,513 1.41
28197-02 1,305,176 1.46
28316-01 239,865 1.29
28316-02 429,099 1.25
28316-03 284,754 1.27
28316-04 240,469 1.21
28316-05 221,196 1.27
28316-06 217,965 1.32
28316-07 180,192 1.36
28316-08 393,913 1.38
28316-09 212,056 1.68
28316-10 151,199 1.45
28316-11 63,965 1.36
28338-01 768,937 1.49
28338-02 1,231,303 1.58
28338-03 1,577,074 1.38
28338-04 831,212 1.44
28339-01 3,990,166 1.23
28339-02 3,986,759 1.23
Total: 195,736,894
Prior Full Year Operating Information as of 1995 (1)
Loan ID Last PropFinancial Info as of Date
28011 N/A 12/31/95
28012 N/A 12/31/95
28016 N/A 12/31/95
28017 N/A 12/31/95
28018 N/A 12/31/95
28019 N/A 12/31/95
28020 N/A 12/31/95
28021 N/A 12/31/95
28024 N/A 12/31/95
28025 N/A 12/31/95
28026 N/A 12/31/95
28027 N/A 12/31/95
28028 N/A 12/31/95
28029 N/A 12/31/95
28030 N/A 12/31/95
28031 N/A 12/31/95
28032 N/A 12/31/95
28035 N/A 12/31/95
28036 N/A 12/31/95
28037 N/A 12/31/95
28042 N/A 12/31/95
28044 N/A 12/31/95
28047 N/A 12/31/95
28048 N/A 12/31/95
28049 N/A 12/31/95
28050 N/A 12/31/95
28051 N/A 12/31/95
28053 N/A 12/31/95
28054 N/A 12/31/95
28057 N/A 12/31/95
28059 N/A 12/31/95
28061 N/A 12/31/95
28066 N/A 12/31/95
28067 N/A 12/31/95
28069 N/A 12/31/95
28071 N/A 12/31/95
28075 N/A 12/31/95
28076 N/A 12/31/95
28084 N/A 12/31/95
28085 N/A 12/31/95
28086 N/A 12/31/95
28087 N/A 12/31/95
28088 N/A 12/31/95
28089 N/A 12/31/95
28090 N/A 12/31/95
28091 N/A 12/31/95
28092, 93 N/A 12/31/95
28094 N/A 12/31/95
28095 N/A 12/31/95
28096 N/A 12/31/95
28098 N/A 12/31/95
28099 N/A 12/31/95
28100 N/A 12/31/95
28102 N/A 12/31/95
28103,04 N/A 12/31/95
28105 N/A 12/31/95
28153 N/A 12/31/95
28155 N/A 12/31/95
28156 N/A 12/31/95
28157 N/A 12/31/95
28158,59 N/A 12/31/95
28160 N/A 12/31/95
28161 N/A 12/31/95
28162 N/A 12/31/95
28163 N/A 12/31/95
28167 N/A 12/31/95
28168, 69 N/A 12/31/95
28171 N/A 12/31/95
28172 N/A 12/31/95
28173 N/A 12/31/95
28180 N/A 12/31/95
28181 N/A 12/31/95
28182 N/A 12/31/95
28183 N/A 12/31/95
28184 N/A 12/31/95
28186 N/A 12/31/95
28187 N/A 12/31/95
28188 N/A 12/31/95
28189 N/A 12/31/95
28190 N/A 12/31/95
28191 N/A 12/31/95
28192,93 N/A 12/31/95
28194,95 N/A 12/31/95
28196 N/A 12/31/95
28198 N/A 12/31/95
28200 N/A 12/31/95
28201,02 N/A 12/31/95
28203 N/A 12/31/95
28204 N/A 12/31/95
28307 N/A 12/31/95
28309 N/A 12/31/95
28310 N/A 12/31/95
28311 N/A 12/31/95
28312 N/A 12/31/95
28313 N/A 12/31/95
28314 N/A 12/31/95
28315 N/A 12/31/95
28317 N/A 12/31/95
28318 N/A 12/31/95
28319 N/A 12/31/95
28322 N/A 12/31/95
28324 N/A 12/31/95
28325 N/A 12/31/95
28341 N/A 12/31/95
28328 N/A 12/31/95
28330 N/A 12/31/95
28332,33 N/A 12/31/95
28334 N/A 12/31/95
28335 N/A 12/31/95
28340 N/A 12/31/95
28014,15 N/A 12/31/95
28022,23 N/A 12/31/95
28038-01 N/A 12/31/95
28038-02 N/A 12/31/95
28038-03 N/A 12/31/95
28038-04 N/A 12/31/95
28038-05 N/A 12/31/95
28038-06 N/A 12/31/95
28038-07 N/A 12/31/95
28038-08 N/A 12/31/95
28038-09 N/A 12/31/95
28038-10 N/A 12/31/95
28038-11 N/A 12/31/95
28038-12 N/A 12/31/95
28038-13 N/A 12/31/95
28038-14 N/A 12/31/95
28038-15 N/A 12/31/95
28038-16 N/A 12/31/95
28040,41-0 N/A 12/31/95
28040,41-0 N/A 12/31/95
28062-01 N/A 12/31/95
28062-02 N/A 12/31/95
28062-03 N/A 12/31/95
28064,65 N/A 12/31/95
28072,73 N/A 12/31/95
28077-01 N/A 12/31/95
28077-02 N/A 12/31/95
28077-03 N/A 12/31/95
28077-04 N/A 12/31/95
28077-05 N/A 12/31/95
28077-06 N/A 12/31/95
28080-01 N/A 12/31/95
28080-02 N/A 12/31/95
28080-03 N/A 12/31/95
28097-01 N/A 12/31/95
28097-02 N/A 12/31/95
28097-03 N/A 12/31/95
28097-04 N/A 12/31/95
28097-05 N/A 12/31/95
28097-06 N/A 12/31/95
28097-07 N/A 12/31/95
28097-08 N/A 12/31/95
28151-01 N/A 12/31/95
28151-02 N/A 12/31/95
28164-01 N/A 12/31/95
28164-02 N/A 12/31/95
28165-01 N/A 12/31/95
28165-02 N/A 12/31/95
28170-01 N/A 12/31/95
28170-02 N/A 12/31/95
28170-03 N/A 12/31/95
28175-03 N/A 12/31/95
28175-06 N/A 12/31/95
28175-08 N/A 12/31/95
28175-07 N/A 12/31/95
28175-10 N/A 12/31/95
28175-05 N/A 12/31/95
28175-02 N/A 12/31/95
28175-01 N/A 12/31/95
28175-09 N/A 12/31/95
28175-04 N/A 12/31/95
28174-01 N/A 12/31/95
28174-02 N/A 12/31/95
28174-03 N/A 12/31/95
28174-04 N/A 12/31/95
28174-05 N/A 12/31/95
28174-06 N/A 12/31/95
28174-07 N/A 12/31/95
28174-08 N/A 12/31/95
28174-09 N/A 12/31/95
28174-10 N/A 12/31/95
28174-11 N/A 12/31/95
28174-12 N/A 12/31/95
28174-13 N/A 12/31/95
28174-14 N/A 12/31/95
28174-15 N/A 12/31/95
28174-16 N/A 12/31/95
28174-17 N/A 12/31/95
28174-18 N/A 12/31/95
28174-19 N/A 12/31/95
28174-20 N/A 12/31/95
28174-21 N/A 12/31/95
28174-22 N/A 12/31/95
28174-23 N/A 12/31/95
28174-24 N/A 12/31/95
28174-25 N/A 12/31/95
28174-26 N/A 12/31/95
28174-27 N/A 12/31/95
28174-28 N/A 12/31/95
28174-29 N/A 12/31/95
28174-30 N/A 12/31/95
28174-31 N/A 12/31/95
28174-32 N/A 12/31/95
28174-33 N/A 12/31/95
28174-34 N/A 12/31/95
28174-35 N/A 12/31/95
28174-36 N/A 12/31/95
28174-37 N/A 12/31/95
28174-38 N/A 12/31/95
28174-39 N/A 12/31/95
28174-40 N/A 12/31/95
28174-41 N/A 12/31/95
28174-42 N/A 12/31/95
28174-43 N/A 12/31/95
28174-44 N/A 12/31/95
28174-45 N/A 12/31/95
28174-46 N/A 12/31/95
28174-47 N/A 12/31/95
28174-48 N/A 12/31/95
28174-49 N/A 12/31/95
28174-50 N/A 12/31/95
28174-51 N/A 12/31/95
28174-52 N/A 12/31/95
28174-53 N/A 12/31/95
28174-54 N/A 12/31/95
28174-55 N/A 12/31/95
28174-56 N/A 12/31/95
28174-57 N/A 12/31/95
28174-58 N/A 12/31/95
28174-59 N/A 12/31/95
28174-60 N/A 12/31/95
28174-61 N/A 12/31/95
28174-62 N/A 12/31/95
28197-01 N/A 12/31/95
28197-02 N/A 12/31/95
28316-01 N/A 12/31/95
28316-02 N/A 12/31/95
28316-03 N/A 12/31/95
28316-04 N/A 12/31/95
28316-05 N/A 12/31/95
28316-06 N/A 12/31/95
28316-07 N/A 12/31/95
28316-08 N/A 12/31/95
28316-09 N/A 12/31/95
28316-10 N/A 12/31/95
28316-11 N/A 12/31/95
28338-01 N/A 12/31/95
28338-02 N/A 12/31/95
28338-03 N/A 12/31/95
28338-04 N/A 12/31/95
28339-01 N/A 12/31/95
28339-02 N/A 12/31/95
Prior Full Year Operating Information as of 1995 (1)
Loan ID %
Occ Total Revenue
28011 N/A 351,913
28012 N/A 5,778,198
28016 N/A 328,898
28017 N/A 13,565,335
28018 N/A 5,922,477
28019 N/A 1,677,193
28020 N/A 4,328,701
28021 N/A 2,409,270
28024 N/A 765,015
28025 N/A 589,376
28026 N/A 754,123
28027 N/A 798,496
28028 N/A 568,338
28029 N/A 501,595
28030 N/A 1,036,450
28031 N/A 3,505,124
28032 N/A 13,604,018
28035 N/A 551,838
28036 N/A 465,762
28037 N/A 11,142,213
28042 N/A 12,648,534
28044 N/A 548,312
28047 N/A 1,164,546
28048 N/A 269,390
28049 N/A 6,197,373
28050 N/A 887,591
28051 N/A 3,897,664
28053 N/A 1,340,709
28054 N/A 904,279
28057 N/A 615,424
28059 N/A 1,056,625
28061 N/A 556,784
28066 N/A 3,689,874
28067 N/A 1,288,381
28069 N/A 2,443,025
28071 N/A 396,373
28075 N/A 692,518
28076 N/A 1,493,333
28084 N/A 279,695
28085 N/A 450,395
28086 N/A 1,589,632
28087 N/A 4,626,721
28088 N/A 2,974,866
28089 N/A 693,257
28090 N/A 1,695,375
28091 N/A 3,730,405
28092, 93 N/A 4,607,536
28094 N/A 807,211
28095 N/A 930,287
28096 N/A 1,868,904
28098 N/A 1,447,313
28099 N/A 1,977,944
28100 N/A 2,503,529
28102 N/A 145,977
28103,04 N/A 4,917,191
28105 N/A 524,606
28153 N/A 6,617,279
28155 N/A 6,926,860
28156 N/A 3,352,091
28157 N/A 2,175,920
28158,59 N/A 4,744,744
28160 N/A 635,493
28161 N/A 754,232
28162 N/A 630,553
28163 N/A 406,488
28167 N/A 254,522
28168, 69 N/A 481,279
28171 N/A -
28172 N/A 964,919
28173 N/A 8,395,800
28180 N/A 878,411
28181 N/A 1,791,918
28182 N/A 436,496
28183 N/A 542,320
28184 N/A 5,345,605
28186 N/A 726,565
28187 N/A 798,241
28188 N/A 171,275
28189 N/A 5,763,122
28190 N/A 616,509
28191 N/A 445,715
28192,93 N/A 1,206,694
28194,95 N/A 25,497,225
28196 N/A 292,058
28198 N/A 2,321,441
28200 N/A 2,787,276
28201,02 N/A 16,432,370
28203 N/A 1,596,368
28204 N/A 2,853,968
28307 N/A 1,213,793
28309 N/A 576,330
28310 N/A 385,674
28311 N/A 366,408
28312 N/A 504,756
28313 N/A 609,767
28314 N/A 1,209,292
28315 N/A 907,239
28317 N/A 2,570,625
28318 N/A 3,925,918
28319 N/A 2,735,633
28322 N/A 1,234,753
28324 N/A 1,212,645
28325 N/A 619,933
28341 N/A 7,721,936
28328 N/A 2,124,536
28330 N/A 6,488,481
28332,33 N/A 2,648,048
28334 N/A 1,739,065
28335 N/A 918,920
28340 N/A 4,825,459
28014,15 N/A 411,361
28022,23 N/A 649,091
28038-01 N/A 1,292,185
28038-02 N/A 1,736,628
28038-03 N/A 1,427,250
28038-04 N/A 1,484,525
28038-05 N/A 1,463,686
28038-06 N/A 1,772,505
28038-07 N/A 1,291,925
28038-08 N/A 1,651,774
28038-09 N/A 1,163,959
28038-10 N/A 2,348,475
28038-11 N/A 1,364,392
28038-12 N/A 4,593,095
28038-13 N/A 2,627,963
28038-14 N/A 1,550,208
28038-15 N/A 777,272
28038-16 N/A 1,361,122
28040,41-0 N/A 4,011,806
28040,41-0 N/A 4,697,833
28062-01 N/A 4,729,718
28062-02 N/A 5,322,464
28062-03 N/A 6,404,859
28064,65 N/A 2,072,774
28072,73 N/A 982,282
28077-01 N/A 4,394,768
28077-02 N/A 1,763,835
28077-03 N/A 5,149,508
28077-04 N/A 837,554
28077-05 N/A 2,054,547
28077-06 N/A 3,322,468
28080-01 N/A 2,410,648
28080-02 N/A 473,917
28080-03 N/A 2,443,620
28097-01 N/A 315,238
28097-02 N/A 169,542
28097-03 N/A 209,612
28097-04 N/A 248,694
28097-05 N/A 302,589
28097-06 N/A 409,546
28097-07 N/A 436,529
28097-08 N/A 358,301
28151-01 N/A 3,988,954
28151-02 N/A 4,747,298
28164-01 N/A 3,129,248
28164-02 N/A 843,806
28165-01 N/A 3,038,686
28165-02 N/A 2,891,895
28170-01 N/A 1,886,032
28170-02 N/A 3,805,886
28170-03 N/A 1,877,395
28175-03 N/A 94,599
28175-06 N/A 163,029
28175-08 N/A 66,010
28175-07 N/A 58,813
28175-10 N/A 60,748
28175-05 N/A 54,958
28175-02 N/A 43,970
28175-01 N/A 34,341
28175-09 N/A 25,639
28175-04 N/A 50,052
28174-01 N/A 109,997
28174-02 N/A 111,977
28174-03 N/A 277,526
28174-04 N/A 44,000
28174-05 N/A 38,208
28174-06 N/A 115,018
28174-07 N/A 18,888
28174-08 N/A 211,545
28174-09 N/A 43,609
28174-10 N/A 77,197
28174-11 N/A 155,000
28174-12 N/A 112,347
28174-13 N/A 245,000
28174-14 N/A 229,894
28174-15 N/A 42,947
28174-16 N/A 90,571
28174-17 N/A 70,816
28174-18 N/A 196,851
28174-19 N/A 99,164
28174-20 N/A 226,945
28174-21 N/A 146,521
28174-22 N/A 410,442
28174-23 N/A 161,170
28174-24 N/A 116,202
28174-25 N/A 198,510
28174-26 N/A 145,867
28174-27 N/A 161,218
28174-28 N/A 235,429
28174-29 N/A 183,073
28174-30 N/A 257,950
28174-31 N/A 269,346
28174-32 N/A 87,211
28174-33 N/A 138,809
28174-34 N/A 60,307
28174-35 N/A 69,558
28174-36 N/A 95,838
28174-37 N/A -
28174-38 N/A 203,856
28174-39 N/A 90,161
28174-40 N/A 214,466
28174-41 N/A 260,948
28174-42 N/A 211,741
28174-43 N/A 48,439
28174-44 N/A 194,913
28174-45 N/A 96,041
28174-46 N/A 81,123
28174-47 N/A 160,272
28174-48 N/A 100,857
28174-49 N/A 162,282
28174-50 N/A 160,704
28174-51 N/A 51,268
28174-52 N/A 71,237
28174-53 N/A 75,002
28174-54 N/A 77,435
28174-55 N/A 100,637
28174-56 N/A 202,406
28174-57 N/A 290,271
28174-58 N/A 117,704
28174-59 N/A -
28174-60 N/A 64,655
28174-61 N/A 53,323
28174-62 N/A 118,424
28197-01 N/A 1,996,917
28197-02 N/A 1,830,012
28316-01 N/A 446,375
28316-02 N/A 842,471
28316-03 N/A 571,081
28316-04 N/A -
28316-05 N/A 324,155
28316-06 N/A 257,631
28316-07 N/A 254,150
28316-08 N/A 664,154
28316-09 N/A 414,631
28316-10 N/A 367,184
28316-11 N/A 116,314
28338-01 N/A 1,189,270
28338-02 N/A 1,936,182
28338-03 N/A 2,982,193
28338-04 N/A 1,354,589
28339-01 N/A -
28339-02 N/A -
Total: WA $
Prior Full Year Operating Information
Loan ID $
NOI DSCR (4)
28011 211,393 1.40
28012 2237718 1.65
28016 250,493 1.35
280177,640,886 1.47
28018 988,189 1.35
28019 1363656 2.60
280202,851,292 1.52
28021 1957340 1.49
28024 553,104 1.36
28025 493,244 1.63
28026 405,871 1.47
28027 419,964 2.94
28028 252,136 1.96
28029 311,528 1.80
28030 670,226 1.51
28031 974,283 1.89
280323,413,592 2.11
28035 289,174 1.82
28036 340460 1.57
280374,111,381 2.31
280425,979,532 1.82
28044 339687 1.57
28047 876,291 1.51
28048 146,596 1.32
280493,745,511 1.75
28050 561,773 1.43
28051 1976660 3.26
28053 755,852 1.91
28054 501,889 1.46
28057 456,239 1.51
28059 853173 1.81
28061 - -
28066 2284343 1.52
28067 563,181 1.52
280691,939,929 1.46
28071 296,764 1.38
28075 382349 1.52
28076 901,769 1.93
28084 183,191 1.30
28085 352,560 1.73
28086 533,801 1.66
280872,885,176 1.17
280881,518,322 3.47
28089 557,919 1.44
28090 1095179 0.93
28091 945,365 2.03
28092, 93 2,798,362 1.28
28094 454,149 1.54
28095 480,920 2.21
28096 499653 1.92
280981,153,834 1.92
28099 508738 2.14
28100 847866 1.47
28102 73,336 0.30
28103,04 3941288 1.28
28105 370,444 1.41
28153 1642380 2.89
281551,311,260 2.39
28156 648780 2.03
28157 723,854 2.23
28158,59 2373430 1.71
28160 207,014 1.07
28161 484,650 1.59
28162 459,239 1.33
28163 230,750 1.32
28167 139,684 1.44
28168, 69 224771 1.07
28171 - -
28172 207,579 1.26
281736,174,558 2.02
28180 481,647 3.49
28181 693,003 1.71
28182 276,850 1.44
28183 406,669 1.21
281844,235,896 1.80
28186 543,242 1.92
28187 520,121 1.66
28188 119,407 1.73
281894,056,339 1.75
28190 268,207 1.67
28191 258,144 1.34
28192,93 802690 1.51
28194,95 7,150,356 1.67
28196 139,762 0.93
28198 - -
282002,102,056 1.32
28201,02 11,718,93 1.88
28203 463,306 3.50
28204 805,077 1.81
28307 630,527 1.09
28309 317,053 2.20
28310 65,925 1.30
28311 85,287 1.53
28312 194,123 3.01
28313 241,982 2.28
28314 234,100 1.40
28315 480,991 2.14
283171,381,171 1.39
28318 2514922 1.41
28319 1711994 1.43
28322 938,208 2.31
283241,032,868 1.35
28325 417,032 1.49
283411,788,613 1.70
283281,391,003 1.72
283302,286,971 2.55
28332,33 1,039,661 1.73
283341,265,991 1.50
28335 691591 1.42
283402,765,134 1.37
28014,15 234,336 1.41
28022,23 507,366 1.42
28038-01 451,045 2.00
28038-02 686,954 1.71
28038-03 477,050 1.46
28038-04 461,528 1.34
28038-05 581,520 1.82
28038-06 712,682 1.59
28038-07 393,860 1.53
28038-08 697,741 1.92
28038-09 370,608 1.55
28038-10 1,023,261 1.64
28038-11 574,387 2.02
28038-12 1,342,788 1.77
28038-13 908,673 1.97
28038-14 549,864 1.79
28038-15 229,824 1.67
28038-16 469,262 2.02
28040,41-01,076,207 1.94
28040,41-0 1310137 1.78
28062-01 2,601,977 1.38
28062-02 2,732,416 1.50
28062-03 4,169,895 1.53
28064,65 1463092 1.22
28072,73 809,105 1.48
28077-01 2,621,380 1.68
28077-02 881,831 1.44
28077-03 2,995,470 1.74
28077-04 445,740 1.63
28077-05 1,583,114 2.34
28077-06 2,080,887 1.66
28080-01 1,788,378 1.85
28080-02 378,450 3.20
28080-03 1620635 1.21
28097-01 140,584 3.02
28097-02 132,582 2.27
28097-03 164,411 1.79
28097-04 188,589 3.77
28097-05 212,474 1.99
28097-06 333,000 2.16
28097-07 326,162 2.01
28097-08 294,339 1.74
28151-01 716,377 1.81
28151-02 523,316 1.75
28164-01 1,714,042 1.58
28164-02 585,507 1.89
28165-01 822,393 2.44
28165-02 627,125 1.97
28170-01 1,344,567 1.76
28170-02 2,575,897 2.27
28170-03 1,393,444 2.06
28175-03 93,279 1.49
28175-06 128,340 1.54
28175-08 48,856 1.29
28175-07 50,041 1.50
28175-10 53,862 1.62
28175-05 47,697 1.68
28175-02 43,365 1.60
28175-01 28,192 1.45
28175-09 23,827 1.57
28175-04 39,072 2.68
28174-01 31,691 2.94
28174-02 89,377 1.64
28174-03 155,302 1.35
28174-04 37,187 1.59
28174-05 33,682 1.34
28174-06 101,257 1.01
28174-07 18,579 1.43
28174-08 151,661 1.66
28174-09 42,800 1.34
28174-10 33,201 0.57
28174-11 - -
28174-12 73,076 1.45
28174-13 244177 1.56
28174-14 206,774 1.50
28174-15 31,597 1.26
28174-16 69,149 1.97
28174-17 41,929 1.56
28174-18 151,977 2.20
28174-19 56,947 1.53
28174-20 118,116 1.11
28174-21 40,066 1.04
28174-22 400174 1.64
28174-23 159,533 1.43
28174-24 114,986 1.54
28174-25 193,925 1.65
28174-26 144,260 1.41
28174-27 122,619 1.46
28174-28 158,258 1.41
28174-29 101,573 1.39
28174-30 256195 1.46
28174-31 267505 1.63
28174-32 45,056 2.87
28174-33 124,650 1.80
28174-34 59500 1.41
28174-35 68723 1.49
28174-36 70894 1.45
28174-37 - -
28174-38 168,502 3.51
28174-39 54,391 1.51
28174-40 160,409 1.51
28174-41 245,915 1.50
28174-42 163,294 1.41
28174-43 25,260 1.10
28174-44 74,123 4.71
28174-45 55,628 1.59
28174-46 56,272 1.44
28174-47 76697 1.57
28174-48 72,235 1.68
28174-49 112,433 3.25
28174-50 157,317 1.56
28174-51 4446 0.11
28174-52 70,431 1.47
28174-53 - -
28174-54 75,547 1.57
28174-55 56,278 1.46
28174-56 201,652 1.61
28174-57 69580 0.38
28174-58 92120 1.92
28174-59 - -
28174-60 61,381 1.73
28174-61 26,573 1.44
28174-62 69724 1.48
28197-01 1,530,811 1.51
28197-02 1,417,466 1.58
28316-01 243,747 1.31
28316-02 516,098 1.51
28316-03 390,120 1.74
28316-04 - -
28316-05 217,479 1.25
28316-06 210,480 1.28
28316-07 176,066 1.33
28316-08 439,463 1.54
28316-09 271,942 1.77
28316-10 199,093 1.91
28316-11 76,914 1.63
28338-01 731943 1.42
28338-02 1085930 1.39
28338-03 1,588,265 1.39
28338-04 821053 1.42
28339-01 - -
28339-02 - -
Total: $
Current Annual Operating Information
as of 1996 (1)
Loan ID Last PropFinancial Info as of Date
28011 N/A 11/30/96
28012 N/A 11/30/96
28016 N/A 11/30/96
28017 N/A 10/31/96
28018 N/A 9/30/96
28019 N/A 12/31/96
28020 N/A 8/31/96
28021 N/A 11/30/96
28024 N/A 9/30/96
28025 N/A 11/30/96
28026 N/A 11/30/96
28027 N/A 11/30/96
28028 N/A 11/30/96
28029 N/A 9/30/96
28030 N/A 10/30/96
28031 N/A 11/30/96
28032 N/A 9/30/96
28035 N/A 11/30/96
28036 N/A 9/30/96
28037 N/A 10/31/96
28042 N/A 10/31/96
28044 N/A 9/30/96
28047 N/A 10/31/96
28048 N/A 11/30/96
28049 N/A 12/31/96
28050 N/A 11/30/96
28051 N/A 10/31/96
28053 N/A 11/30/96
28054 N/A 11/30/96
28057 N/A 11/30/96
28059 N/A 11/30/96
28061 N/A 11/30/96
28066 N/A 11/30/96
28067 N/A 10/31/96
28069 N/A 11/30/96
28071 N/A 11/30/96
28075 N/A 12/31/96
28076 N/A 9/30/96
28084 N/A 11/30/96
28085 N/A 11/30/96
28086 N/A 11/30/96
28087 N/A 12/31/96
28088 N/A 10/30/96
28089 N/A 12/31/96
28090 N/A 12/31/96
28091 N/A 11/30/96
28092, 93 N/A 12/31/96
28094 N/A 12/31/96
28095 N/A 11/30/96
28096 N/A 11/30/96
28098 N/A 12/31/96
28099 N/A 12/31/96
28100 N/A 11/30/96
28102 N/A 12/31/96
28103,04 N/A 12/31/96
28105 N/A 12/31/96
28153 N/A 9/30/96
28155 N/A 9/30/96
28156 N/A 9/30/96
28157 N/A 9/30/96
28158,59 N/A 11/30/96
28160 N/A 11/30/96
28161 N/A 10/30/96
28162 N/A 12/31/96
28163 N/A 11/30/96
28167 N/A 11/30/96
28168, 69 N/A 12/31/96
28171 N/A 12/31/96
28172 N/A 11/30/96
28173 N/A 12/31/96
28180 N/A 12/31/96
28181 N/A 11/30/96
28182 N/A 12/31/96
28183 N/A 12/31/96
28184 N/A 12/31/96
28186 N/A 12/31/96
28187 N/A 12/31/96
28188 N/A 12/31/96
28189 N/A 12/31/96
28190 N/A 12/31/96
28191 N/A 12/31/96
28192,93 N/A 12/31/96
28194,95 N/A 12/31/96
28196 N/A 2/28/96
28198 N/A 12/31/96
28200 N/A 11/30/96
28201,02 N/A 10/31/96
28203 N/A 12/31/96
28204 N/A 1/31/97
28307 N/A 2/28/96
28309 N/A 10/31/96
28310 N/A 10/30/96
28311 N/A 10/30/96
28312 N/A 10/30/96
28313 N/A 10/30/96
28314 N/A 10/30/96
28315 N/A 10/30/96
28317 N/A 12/31/96
28318 N/A 12/31/96
28319 N/A 12/31/96
28322 N/A 12/31/96
28324 N/A 12/31/96
28325 N/A 11/30/96
28341 N/A 12/31/96
28328 N/A 12/31/96
28330 N/A 12/31/96
28332,33 N/A 12/31/96
28334 N/A 12/31/96
28335 N/A 12/31/96
28340 N/A 12/31/96
28014,15 N/A 5/31/96
28022,23 N/A 10/31/96
28038-01 N/A 9/30/96
28038-02 N/A 9/30/96
28038-03 N/A 9/30/96
28038-04 N/A 9/30/96
28038-05 N/A 9/30/96
28038-06 N/A 9/30/96
28038-07 N/A 9/30/96
28038-08 N/A 9/30/96
28038-09 N/A 9/30/96
28038-10 N/A 9/30/96
28038-11 N/A 9/30/96
28038-12 N/A 9/30/96
28038-13 N/A 9/30/96
28038-14 N/A 9/30/96
28038-15 N/A 9/30/96
28038-16 N/A 9/30/96
28040,41-0 N/A 10/31/96
28040,41-0 N/A 10/31/96
28062-01 N/A 11/30/96
28062-02 N/A 11/30/96
28062-03 N/A 11/30/96
28064,65 N/A 11/30/96
28072,73 N/A 11/30/96
28077-01 N/A 11/30/96
28077-02 N/A 11/30/96
28077-03 N/A 11/30/96
28077-04 N/A 11/30/96
28077-05 N/A 11/30/96
28077-06 N/A 11/30/96
28080-01 N/A 12/31/96
28080-02 N/A 12/31/96
28080-03 N/A 12/31/96
28097-01 N/A 11/30/96
28097-02 N/A 11/30/96
28097-03 N/A 11/30/96
28097-04 N/A 11/30/96
28097-05 N/A 11/30/96
28097-06 N/A 11/30/96
28097-07 N/A 11/30/96
28097-08 N/A 11/30/96
28151-01 N/A 9/30/96
28151-02 N/A 9/30/96
28164-01 N/A 11/30/96
28164-02 N/A 12/31/96
28165-01 N/A 9/30/96
28165-02 N/A 9/30/96
28170-01 N/A 12/31/96
28170-02 N/A 12/31/96
28170-03 N/A 12/31/96
28175-03 N/A 2/28/97
28175-06 N/A 2/28/97
28175-08 N/A 2/28/97
28175-07 N/A 2/28/97
28175-10 N/A 2/28/97
28175-05 N/A 2/28/97
28175-02 N/A 2/28/97
28175-01 N/A 2/28/97
28175-09 N/A 2/28/97
28175-04 N/A 2/28/97
28174-01 N/A 2/28/97
28174-02 N/A 2/28/97
28174-03 N/A 2/28/97
28174-04 N/A 2/28/97
28174-05 N/A 2/28/97
28174-06 N/A 2/28/97
28174-07 N/A 2/28/97
28174-08 N/A 2/28/97
28174-09 N/A 2/28/97
28174-10 N/A 2/28/97
28174-11 N/A 2/28/97
28174-12 N/A 2/28/97
28174-13 N/A 2/28/97
28174-14 N/A 2/28/97
28174-15 N/A 2/28/97
28174-16 N/A 2/28/97
28174-17 N/A 2/28/97
28174-18 N/A 2/28/97
28174-19 N/A 2/28/97
28174-20 N/A 2/28/97
28174-21 N/A 2/28/97
28174-22 N/A 2/28/97
28174-23 N/A 2/28/97
28174-24 N/A 2/28/97
28174-25 N/A 2/28/97
28174-26 N/A 2/28/97
28174-27 N/A 2/28/97
28174-28 N/A 2/28/97
28174-29 N/A 2/28/97
28174-30 N/A 2/28/97
28174-31 N/A 2/28/97
28174-32 N/A 2/28/97
28174-33 N/A 2/28/97
28174-34 N/A 2/28/97
28174-35 N/A 2/28/97
28174-36 N/A 2/28/97
28174-37 N/A 2/28/97
28174-38 N/A 2/28/97
28174-39 N/A 2/28/97
28174-40 N/A 2/28/97
28174-41 N/A 2/28/97
28174-42 N/A 2/28/97
28174-43 N/A 2/28/97
28174-44 N/A 2/28/97
28174-45 N/A 2/28/97
28174-46 N/A 2/28/97
28174-47 N/A 2/28/97
28174-48 N/A 2/28/97
28174-49 N/A 2/28/97
28174-50 N/A 2/28/97
28174-51 N/A 2/28/97
28174-52 N/A 2/28/97
28174-53 N/A 2/28/97
28174-54 N/A 2/28/97
28174-55 N/A 2/28/97
28174-56 N/A 2/28/97
28174-57 N/A 2/28/97
28174-58 N/A 2/28/97
28174-59 N/A 2/28/97
28174-60 N/A 2/28/97
28174-61 N/A 2/28/97
28174-62 N/A 2/28/97
28197-01 N/A 12/31/96
28197-02 N/A 12/31/96
28316-01 N/A 12/31/96
28316-02 N/A 12/31/96
28316-03 N/A 12/31/96
28316-04 N/A 12/31/96
28316-05 N/A 12/31/96
28316-06 N/A 12/31/96
28316-07 N/A 12/31/96
28316-08 N/A 12/31/96
28316-09 N/A 12/31/96
28316-10 N/A 12/31/96
28316-11 N/A 12/31/96
28338-01 N/A 9/25/96
28338-02 N/A 9/25/96
28338-03 N/A 9/30/96
28338-04 N/A 9/30/96
28339-01 N/A -
28339-02 N/A -
Total:
Current Annual Operating Information
as of 1996 (1)
Loan ID %
Occ Total Revenue
28011 100 391,497
28012 756,077,040
28016 100 346,183
28017 9713,714,304
28018 986,430,931
28019 961,727,170
28020 944,372,249
28021 1002,593,855
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 1001,067,872
28031 843,821,031
28032 9714,338,462
28035 96 600,713
28036 96 526,039
28037 7911,011,092
28042 9013,032,870
28044 98 569,572
28047 1001,256,018
28048 92 308,746
28049 956,206,977
28050 97 924,904
28051 953,789,231
28053 981,141,873
28054 99 914,816
28057 92 638,217
28059 1001,108,327
28061 100 598,076
28066 1003,774,091
28067 931,354,693
28069 1002,437,464
28071 88 400,800
28075 75 764,325
28076 801,406,024
28084 76 282,022
28085 100 436,584
28086 721,638,104
28087 995,118,851
28088 582,739,189
28089 95 719,927
28090 972,090,635
28091 713,816,678
28092, 93 934,864,168
28094 95 882,112
28095 43 971,757
28096 661,827,190
28098 1001,447,308
28099 922,054,224
28100 742,534,306
28102 61 874,520
28103,04 1005,027,218
28105 96 569,148
28153 976,632,911
28155 937,050,936
28156 953,438,203
28157 882,086,611
28158,59 795,111,975
28160 92 706,197
28161 100 824,818
28162 94 688,291
28163 98 419,034
28167 98 279,467
28168, 69 78 648,421
28171 95 959,704
28172 671,309,936
28173 908,233,241
28180 66 884,460
28181 781,873,882
28182 88 498,640
28183 94 619,744
28184 975,278,613
28186 96 715,635
28187 100 783,803
28188 100 179,166
28189 915,722,721
28190 64 651,354
28191 95 452,208
28192,93 851,287,308
28194,95 7425,575,859
28196 97 376,689
28198 1004,231,055
28200 942,840,931
28201,02 9516,720,960
28203 491,528,092
28204 682,843,320
28307 921,519,755
28309 95 605,471
28310 57 442,803
28311 68 381,815
28312 74 505,516
28313 66 638,828
28314 521,213,295
28315 82 919,238
28317 962,591,736
28318 963,766,166
28319 883,006,320
28322 1001,219,336
28324 911,210,537
28325 100 581,936
28341 698,060,498
28328 942,032,871
28330 655,355,932
28332,33 913,129,396
28334 881,778,919
28335 100 906,303
28340 1004,643,395
28014,15 92 423,127
28022,23 100 727,504
28038-01 531,161,927
28038-02 781,824,306
28038-03 811,651,464
28038-04 791,827,771
28038-05 821,570,493
28038-06 772,007,933
28038-07 701,437,880
28038-08 791,713,391
28038-09 681,302,010
28038-10 802,819,894
28038-11 571,449,397
28038-12 704,609,388
28038-13 812,570,016
28038-14 781,536,541
28038-15 70 806,576
28038-16 801,321,665
28040,41-0 684,089,219
28040,41-0 674,646,338
28062-01 975,122,557
28062-02 1005,113,002
28062-03 1007,012,817
28064,65 972,244,152
28072,73 1001,008,335
28077-01 1004,415,133
28077-02 981,497,638
28077-03 1005,249,003
28077-04 84 655,347
28077-05 1002,115,423
28077-06 1003,573,753
28080-01 972,502,709
28080-02 84 393,116
28080-03 762,698,884
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
28151-01 944,010,962
28151-02 855,336,412
28164-01 872,955,240
28164-02 100 862,177
28165-01 943,144,790
28165-02 823,070,188
28170-01 1001,954,908
28170-02 813,526,875
28170-03 991,991,745
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
28197-01 952,087,318
28197-02 941,897,761
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
28338-01 991,226,722
28338-02 992,086,910
28338-03 953,028,893
28338-04 971,360,062
28339-01 100 -
28339-02 100 -
Total: $
Current Annual Operating Information
as of 1996 (1)
Loan ID $
NOI DSCR (4)
28011 278,255 1.84
280122,457,301 1.81
28016 258,845 1.40
280177,366,892 1.41
280181,369,023 1.87
280191,393,804 2.66
280202,857,373 1.53
280212,029,886 1.55
28024 654,020 1.61
28025 517,345 1.71
28026 428,779 1.55
28027 225,414 1.58
28028 200,329 1.56
28029 314,200 1.82
28030 675,241 1.53
280311,085,800 2.10
280322,471,363 1.52
28035 305,994 1.92
28036 402,800 1.86
280374,144,668 2.33
280426,149,264 1.87
28044 371,578 1.71
28047 954,597 1.64
28048 183,243 1.65
280493,534,086 1.65
28050 575,977 1.46
280511,790,509 2.95
28053 646,671 1.63
28054 532,208 1.55
28057 482,023 1.60
28059 870,615 1.85
28061 392,184 2.42
280662,668,504 1.78
28067 674,815 1.82
280691,883,081 1.42
28071 291,425 1.36
28075 429,972 1.71
28076 850,921 1.82
28084 181,587 1.29
28085 340,552 1.67
28086 555,934 1.73
280873,278,009 1.33
280881,283,898 2.93
28089 546,003 1.41
280901,509,337 1.27
28091 987,544 2.12
28092, 93 3,128,516 1.43
28094 528,279 1.79
28095 500,649 2.30
28096 575,525 2.21
280981,249,680 2.08
28099 538,052 2.27
281001,019,991 1.77
28102 522,865 2.15
28103,04 4,160,168 1.36
28105 385,594 1.47
281531,602,028 2.82
28155 995,214 1.82
28156 576,827 1.80
28157 670,605 2.07
28158,59 2,559,600 1.84
28160 275,550 1.42
28161 539,061 1.77
28162 511,099 1.48
28163 249,170 1.43
28167 183,435 1.89
28168, 69 391,713 1.86
28171 763,197 1.25
28172 425,985 2.59
281736,013,949 1.96
28180 519,694 3.77
28181 705,148 1.74
28182 349,484 1.82
28183 491,662 1.46
281844,124,189 1.76
28186 600,284 2.13
28187 521,692 1.66
28188 127,831 1.86
281894,131,299 1.78
28190 289,826 1.81
28191 258,996 1.35
28192,93 876,507 1.65
28194,95 7,897,762 1.85
28196 187,139 1.24
281981,728,961 0.68
282002,087,911 1.31
28201,02 12,093,51 1.94
28203 472,235 3.57
28204 815,477 1.83
28307 797,817 1.37
28309 356,620 2.48
28310 102,509 2.03
28311 97,605 1.75
28312 188,065 291.00
28313 222,042 2.10
28314 268,008 1.60
28315 471,531 2.09
283171,339,523 1.35
283182,384,915 1.34
283191,955,772 1.64
28322 898,865 2.21
283241,029,562 1.35
28325 403,201 1.44
283412,128,136 2.02
283281,280,019 1.58
283301,236,884 1.38
28332,33 1,351,568 2.24
283341,298,745 1.54
28335 678,697 1.39
283402,601,411 1.29
28014,15 272,586 1.64
28022,23 579,964 1.63
28038-01 353,982 1.57
28038-02 766,592 1.90
28038-03 578,128 1.77
28038-04 640,195 1.86
28038-05 591,663 1.85
28038-06 884,477 1.98
28038-07 433,420 1.69
28038-08 678,815 1.87
28038-09 426,293 1.78
28038-10 1,291,575 2.07
28038-11 631,975 2.22
28038-12 1,285,670 1.70
28038-13 870,389 1.89
28038-14 539,113 1.76
28038-15 263,596 1.91
28038-16 441,986 1.90
28040,41-01,108,535 1.99
28040,41-01,409,908 1.91
28062-01 2,862,522 1.52
28062-02 2,579,271 1.42
28062-03 4,600,418 1.69
28064,65 1,560,044 1.30
28072,73 822,507 1.50
28077-01 2,469,041 1.58
28077-02 681,936 1.11
28077-03 2,994,149 1.74
28077-04 236,491 0.87
28077-05 1,615,543 2.39
28077-06 2,111,059 1.69
28080-01 1,793,543 1.85
28080-02 279,828 2.36
28080-03 1,806,581 1.35
28097-01 159,528 3.43
28097-02 132,858 2.28
28097-03 165,956 1.80
28097-04 180,814 3.61
28097-05 200,894 1.88
28097-06 326,690 2.12
28097-07 331,776 2.05
28097-08 305,449 1.81
28151-01 756,949 1.92
28151-02 586,284 1.96
28164-01 1,526,187 1.41
28164-02 619,485 2.00
28165-01 652,213 1.94
28165-02 585,557 1.84
28170-01 1,379,263 1.81
28170-02 2,325,507 2.05
28170-03 1,361,420 2.01
28175-03 93,792 1.50
28175-06 119,830 1.44
28175-08 38,206 1.01
28175-07 50,044 1.50
28175-10 60,958 1.84
28175-05 44,132 1.56
28175-02 40,027 1.48
28175-01 28,196 1.45
28175-09 23,827 1.57
28175-04 39,072 2.68
28174-01 22,606 2.10
28174-02 80,896 1.49
28174-03 152,023 1.32
28174-04 37,190 1.59
28174-05 43,348 1.72
28174-06 189,100 1.89
28174-07 19,748 1.52
28174-08 172,385 1.88
28174-09 42,800 1.34
28174-10 52,825 0.91
28174-11 295 0.01
28174-12 73,076 1.45
28174-13 244,181 1.56
28174-14 192,610 1.40
28174-15 28,332 1.13
28174-16 63,390 1.81
28174-17 41,926 1.56
28174-18 143,538 2.07
28174-19 73,397 1.97
28174-20 135,170 1.27
28174-21 72,125 1.87
28174-22 420,938 1.73
28174-23 159,535 1.43
28174-24 123,805 1.66
28174-25 209,195 1.78
28174-26 144,264 1.41
28174-27 122,616 1.46
28174-28 158,258 1.41
28174-29 71,703 0.98
28174-30 239,530 1.36
28174-31 267,501 1.63
28174-32 45,056 2.87
28174-33 155,426 2.25
28174-34 59,497 1.41
28174-35 66,650 1.44
28174-36 68,153 1.39
28174-37 - -
28174-38 159,537 3.32
28174-39 54,390 1.51
28174-40 160,403 1.51
28174-41 245,915 1.50
28174-42 166,024 1.43
28174-43 27,543 1.20
28174-44 74,123 4.71
28174-45 55,626 1.59
28174-46 42,972 1.10
28174-47 76,698 1.57
28174-48 73,107 1.70
28174-49 112,932 3.27
28174-50 160,519 1.59
28174-51 - -
28174-52 73,486 1.53
28174-53 100,006 1.73
28174-54 84,860 1.77
28174-55 56,274 1.46
28174-56 211,650 1.69
28174-57 47,949 0.26
28174-58 92,907 1.93
28174-59 - -
28174-60 63,781 1.80
28174-61 31,758 1.72
28174-62 69,724 1.48
28197-01 1,568,299 1.55
28197-02 1,423,551 1.59
28316-01 267,802 1.44
28316-02 612,499 1.79
28316-03 428,430 1.91
28316-04 275,481 1.39
28316-05 269,706 1.55
28316-06 229,673 1.39
28316-07 206,104 1.56
28316-08 436,100 1.52
28316-09 269,532 1.76
28316-10 180,835 1.73
28316-11 76,299 1.62
28338-01 760,608 1.47
28338-02 1,196,067 1.53
28338-03 1,583,078 1.38
28338-04 828,701 1.43
28339-01 - -
28339-02 - -
Total: $ WA
Trailing 12 Months Operating
Information (2)
Loan ID TTM Fin. %Occ
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28092, 93 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28103,04 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28158,59 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28168, 69 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28201,02 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28332,33 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-0 N/A N/A
28040,41-0 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28175-03 N/A N/A
28175-06 N/A N/A
28175-08 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28175-05 N/A N/A
28175-02 N/A N/A
28175-01 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Trailing 12 Months Operating
Information (2)
Loan ID Total Rev $NOI
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28092, 93 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28103,04 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28158,59 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28168, 69 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28201,02 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28332,33 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-0 N/A N/A
28040,41-0 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28175-03 N/A N/A
28175-06 N/A N/A
28175-08 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28175-05 N/A N/A
28175-02 N/A N/A
28175-01 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Total:
Trailing 12 Months Operating
Information (2)
Loan ID DSCR
28011 N/A
28012 N/A
28016 N/A
28017 N/A
28018 N/A
28019 N/A
28020 N/A
28021 N/A
28024 N/A
28025 N/A
28026 N/A
28027 N/A
28028 N/A
28029 N/A
28030 N/A
28031 N/A
28032 N/A
28035 N/A
28036 N/A
28037 N/A
28042 N/A
28044 N/A
28047 N/A
28048 N/A
28049 N/A
28050 N/A
28051 N/A
28053 N/A
28054 N/A
28057 N/A
28059 N/A
28061 N/A
28066 N/A
28067 N/A
28069 N/A
28071 N/A
28075 N/A
28076 N/A
28084 N/A
28085 N/A
28086 N/A
28087 N/A
28088 N/A
28089 N/A
28090 N/A
28091 N/A
28092, 93 N/A
28094 N/A
28095 N/A
28096 N/A
28098 N/A
28099 N/A
28100 N/A
28102 N/A
28103,04 N/A
28105 N/A
28153 N/A
28155 N/A
28156 N/A
28157 N/A
28158,59 N/A
28160 N/A
28161 N/A
28162 N/A
28163 N/A
28167 N/A
28168, 69 N/A
28171 N/A
28172 N/A
28173 N/A
28180 N/A
28181 N/A
28182 N/A
28183 N/A
28184 N/A
28186 N/A
28187 N/A
28188 N/A
28189 N/A
28190 N/A
28191 N/A
28192,93 N/A
28194,95 N/A
28196 N/A
28198 N/A
28200 N/A
28201,02 N/A
28203 N/A
28204 N/A
28307 N/A
28309 N/A
28310 N/A
28311 N/A
28312 N/A
28313 N/A
28314 N/A
28315 N/A
28317 N/A
28318 N/A
28319 N/A
28322 N/A
28324 N/A
28325 N/A
28341 N/A
28328 N/A
28330 N/A
28332,33 N/A
28334 N/A
28335 N/A
28340 N/A
28014,15 N/A
28022,23 N/A
28038-01 N/A
28038-02 N/A
28038-03 N/A
28038-04 N/A
28038-05 N/A
28038-06 N/A
28038-07 N/A
28038-08 N/A
28038-09 N/A
28038-10 N/A
28038-11 N/A
28038-12 N/A
28038-13 N/A
28038-14 N/A
28038-15 N/A
28038-16 N/A
28040,41-0 N/A
28040,41-0 N/A
28062-01 N/A
28062-02 N/A
28062-03 N/A
28064,65 N/A
28072,73 N/A
28077-01 N/A
28077-02 N/A
28077-03 N/A
28077-04 N/A
28077-05 N/A
28077-06 N/A
28080-01 N/A
28080-02 N/A
28080-03 N/A
28097-01 N/A
28097-02 N/A
28097-03 N/A
28097-04 N/A
28097-05 N/A
28097-06 N/A
28097-07 N/A
28097-08 N/A
28151-01 N/A
28151-02 N/A
28164-01 N/A
28164-02 N/A
28165-01 N/A
28165-02 N/A
28170-01 N/A
28170-02 N/A
28170-03 N/A
28175-03 N/A
28175-06 N/A
28175-08 N/A
28175-07 N/A
28175-10 N/A
28175-05 N/A
28175-02 N/A
28175-01 N/A
28175-09 N/A
28175-04 N/A
28174-01 N/A
28174-02 N/A
28174-03 N/A
28174-04 N/A
28174-05 N/A
28174-06 N/A
28174-07 N/A
28174-08 N/A
28174-09 N/A
28174-10 N/A
28174-11 N/A
28174-12 N/A
28174-13 N/A
28174-14 N/A
28174-15 N/A
28174-16 N/A
28174-17 N/A
28174-18 N/A
28174-19 N/A
28174-20 N/A
28174-21 N/A
28174-22 N/A
28174-23 N/A
28174-24 N/A
28174-25 N/A
28174-26 N/A
28174-27 N/A
28174-28 N/A
28174-29 N/A
28174-30 N/A
28174-31 N/A
28174-32 N/A
28174-33 N/A
28174-34 N/A
28174-35 N/A
28174-36 N/A
28174-37 N/A
28174-38 N/A
28174-39 N/A
28174-40 N/A
28174-41 N/A
28174-42 N/A
28174-43 N/A
28174-44 N/A
28174-45 N/A
28174-46 N/A
28174-47 N/A
28174-48 N/A
28174-49 N/A
28174-50 N/A
28174-51 N/A
28174-52 N/A
28174-53 N/A
28174-54 N/A
28174-55 N/A
28174-56 N/A
28174-57 N/A
28174-58 N/A
28174-59 N/A
28174-60 N/A
28174-61 N/A
28174-62 N/A
28197-01 N/A
28197-02 N/A
28316-01 N/A
28316-02 N/A
28316-03 N/A
28316-04 N/A
28316-05 N/A
28316-06 N/A
28316-07 N/A
28316-08 N/A
28316-09 N/A
28316-10 N/A
28316-11 N/A
28338-01 N/A
28338-02 N/A
28338-03 N/A
28338-04 N/A
28339-01 N/A
28339-02 N/A
"Actual" YTD Financial Information
Month Reported
Loan ID Financial %
Occ
28011 6/30/97 95
28012 6/30/97 81.97
28016 6/30/97 100
28017 7/31/97 -
28018 5/31/97
28019 6/30/97 96.42
28020 6/30/97 -
28021 6/30/97 100
28024 6/30/97 -
28025 5/31/97 100
28026 6/30/97 86
28027 6/30/97 98.18
28028 6/30/97 98.74
28029 6/30/97 -
28030 6/30/97 100
28031 6/30/97 84.09
28032 6/30/97
28035 6/30/97 91.85
28036 6/30/97 100
28037 6/30/97 86
28042 6/30/97 100
28044 6/30/97 100
28047No information provided.
28048 6/30/97 -
28049 6/30/97 95
28050 3/31/97 99
28051 6/30/97 95.14
28053 5/31/97 99.39
28054 6/30/97 -
28057 3/31/97 97
28059 6/30/97 100
28061 6/30/97 100
28066 6/30/97 -
28067 6/30/97 95.75
28069 6/30/97 98.55
28071 6/30/97 100
28075 6/30/97 96
28076 3/31/97 -
28084 6/30/97 63.57
28085 6/30/97 -
28086 6/30/97 85
28087 6/30/97 97.57
28088 4/30/97 59.5
28089 6/30/97
28090 6/30/97 94.98
28091 6/30/97 -
28092, 93 6/30/97 95.72
28094 6/30/97 92.37
28095 3/31/97 33
28096 3/31/97 -
28098 6/30/97 -
28099 3/31/97 91.5
28100 6/30/97
28102 6/30/97 -
28103,04 6/30/97 100
28105 6/30/97 96.28
28153 3/31/97
28155 3/31/97 -
28156 3/31/97 -
28157 3/31/97 -
28158,59 6/20/97 82.8
28160 3/31/97 92
28161 4/30/97 95.17
28162 6/30/97 93.79
28163 6/30/97 -
28167 6/30/97 -
28168, 69 Received, further analysis required.
28171 6/30/97 100
28172 6/30/97
28173 3/31/97 84
28180 6/30/97 96.3
28181 6/30/97 -
28182 6/30/97 94.32
28183 6/30/97 100
28184 3/31/97 84
28186 6/30/97 95.67
28187 6/30/97 100
28188 6/30/97 100
28189 6/30/97 92.41
28190 6/30/97 61.8
28191 6/30/97 100
28192,93 4/30/97 82
28194,95 6/30/97 67.5
28196 6/30/97 100
28198 6/30/97 100
28200 4/30/97 94
28201,02 6/30/97 96.8
28203 3/31/97 29
28204 6/30/97 69.53
28307 6/30/97 91.86
28309 6/30/97 96.68
28310 6/30/97 72.1
28311 6/30/97 69
28312 6/30/97 69
28313 6/30/97 72.4
28314 6/30/97 75.3
28315 6/30/97 92.6
28317 6/30/97 97.13
28318 4/30/97 77.34
28319 4/30/97 85.16
28322 6/30/97
28324No information provided.
28325 7/31/97 100
28341 6/30/97 62.9
28328 6/30/97 -
28330 3/31/97 65
28332,33 6/30/97 94.03
28334 6/30/97 86.19
28335 6/30/97 100
28340 8/31/97 100
28014,15 4/30/97 100
28022,23 6/30/97
28038-01 3/31/97 66.63
28038-02 3/31/97 66.63
28038-03 3/31/97 66.63
28038-04 3/31/97 66.63
28038-05 3/31/97 66.63
28038-06 3/31/97 66.63
28038-07 3/31/97 66.63
28038-08 3/31/97 66.63
28038-09 3/31/97 66.63
28038-10 3/31/97 66.63
28038-11 3/31/97 66.63
28038-12 3/31/97 66.63
28038-13 3/31/97 66.63
28038-14 3/31/97 66.63
28038-15 3/31/97 66.63
28038-16 3/31/97 66.63
28040,41-0 6/30/97 -
28040,41-0 6/30/97 -
28062-01 6/30/97 100
28062-02 6/30/97 100
28062-03 6/30/97 100
28064,65 6/30/97 -
28072,73 6/30/97 -
28077-01 6/30/97 100
28077-02 6/30/97 99.08
28077-03 6/30/97 100
28077-04 6/30/97 91.78
28077-05 6/30/97 100
28077-06 6/30/97 100
28080-01 6/30/97 99.27
28080-02 6/30/97 72.72
28080-03 6/30/97 94.41
28097-01 6/30/97 97.28
28097-02 6/30/97 75.94
28097-03 6/30/97 100
28097-04 6/30/97 100
28097-05 6/30/97 100
28097-06 6/30/97 98.49
28097-07 6/30/97 98.81
28097-08 6/30/97 100
28151-01 3/31/97 -
28151-02 3/31/97 -
28164-01 6/30/97
28164-02 6/30/97 100
28165-01 3/31/97 97
28165-02 3/31/97 99
28170-01 6/30/97 100
28170-02 6/30/97 92
28170-03 6/30/97 98.5
28175-03 7/31/97 94
28175-06 7/31/97 94
28175-08 7/31/97 94
28175-07 7/31/97 94
28175-10 7/31/97 94
28175-05 7/31/97 94
28175-02 7/31/97 94
28175-01 7/31/97 94
28175-09 7/31/97 94
28175-04 7/31/97 94
28174-01 7/31/97 93
28174-02 7/31/97 93
28174-03 7/31/97 93
28174-04 7/31/97 93
28174-05 7/31/97 93
28174-06 7/31/97 93
28174-07 7/31/97 93
28174-08 7/31/97 93
28174-09 7/31/97 93
28174-10 7/31/97 93
28174-11 7/31/97 93
28174-12 7/31/97 93
28174-13 7/31/97 93
28174-14 7/31/97 93
28174-15 7/31/97 93
28174-16 7/31/97 93
28174-17 7/31/97 93
28174-18 7/31/97 93
28174-19 7/31/97 93
28174-20 7/31/97 93
28174-21 7/31/97 93
28174-22 7/31/97 93
28174-23 7/31/97 93
28174-24 7/31/97 93
28174-25 7/31/97 93
28174-26 7/31/97 93
28174-27 7/31/97 93
28174-28 7/31/97 93
28174-29 7/31/97 93
28174-30 7/31/97 93
28174-31 7/31/97 93
28174-32 7/31/97 93
28174-33 7/31/97 93
28174-34 7/31/97 93
28174-35 7/31/97 93
28174-36 7/31/97 93
28174-37 7/31/97 93
28174-38 7/31/97 93
28174-39 7/31/97 93
28174-40 7/31/97 93
28174-41 7/31/97 93
28174-42 7/31/97 93
28174-43 7/31/97 93
28174-44 7/31/97 93
28174-45 7/31/97 93
28174-46 7/31/97 93
28174-47 7/31/97 93
28174-48 7/31/97 93
28174-49 7/31/97 93
28174-50 7/31/97 93
28174-51 7/31/97 93
28174-52 7/31/97 93
28174-53 7/31/97 93
28174-54 7/31/97 93
28174-55 7/31/97 93
28174-56 7/31/97 93
28174-57 7/31/97 93
28174-58 7/31/97 93
28174-59 7/31/97 93
28174-60 7/31/97 93
28174-61 7/31/97 93
28174-62 7/31/97 93
28197-01 6/30/97 96.18
28197-02 6/30/97 98.38
28316-01 3/31/97 -
28316-02 3/31/97 -
28316-03 3/31/97 -
28316-04 3/31/97 -
28316-05 3/31/97 -
28316-06 3/31/97 -
28316-07 3/31/97 -
28316-08 3/31/97 -
28316-09 3/31/97 -
28316-10 3/31/97 -
28316-11 3/31/97 -
28338-01 6/25/97 99.31
28338-02 6/25/97 99.4
28338-03 6/25/97 94.8
28338-04 6/25/97 96.17
28339-01 No information provided.
28339-02 No information provided.
Total: N/A
"Actual"
YTD Financial Information
Month Reported
Loan ID Total Revenue
28011 211,395
280123,480,655
28016 177,309
280178,236,190
280184,413,199
28019 840,581
280202,171,819
280211,280,447
28024 520,325
28025 234,798
28026 372,195
28027 433,329
28028 308,719
28029 277,266
28030 619,515
280311,991,992
280328,668,971
28035 300,608
28036 266,440
280375,971,413
280427,453,628
28044 295,132
28047
28048 147,775
280493,259,473
28050 235,459
280512,088,979
28053 484,352
28054 474,857
28057 153,910
28059 593,618
28061 324,134
280661,789,652
28067 673,056
280691,323,386
28071 220,131
28075 433,269
28076 354,478
28084 165,253
28085 157,037
28086 802,281
280872,658,442
28088 830,348
28089 364,100
280901,180,011
280911,904,285
28092, 93 2,641,950
28094 383,739
28095 168,019
28096 128,970
28098 726,742
28099 510,546
281001,365,973
28102 418,260
28103,04 2,458,439
28105 304,695
281535,580,661
28155 635,521
28156 900,967
28157 156,572
28158,59 2,610,314
28160 167,401
28161 297,909
28162 363,122
28163 214,299
28167 147,435
28168, 69
28171 687,460
28172 656,928
281732,119,910
28180 392,743
28181 892,925
28182 250,741
28183 296,683
281842,119,910
28186 377,149
28187 391,565
28188 101,707
281892,861,317
28190 317,161
28191 240,579
28192,93 84,627
28194,95 12,771,933
28196 200,737
281981,722,084
282001,143,868
28201,02 8,135,579
28203 196,229
282041,035,050
28307 806,980
28309 320,075
28310 248,138
28311 171,281
28312 209,486
28313 286,520
28314 770,651
28315 460,168
283171,290,109
283181,626,097
28319 960,230
28322 401,636
28324
28325 319,458
283414,312,806
28328 624,699
283301,563,144
28332,33 1,721,084
28334 988,279
28335 439,786
283401,810,415
28014,15 146,179
28022,23 305,399
28038-01 7,315,916
28038-02 7,315,916
28038-03 7,315,916
28038-04 7,315,916
28038-05 7,315,916
28038-06 7,315,916
28038-07 7,315,916
28038-08 7,315,916
28038-09 7,315,916
28038-10 7,315,916
28038-11 7,315,916
28038-12 7,315,916
28038-13 7,315,916
28038-14 7,315,916
28038-15 7,315,916
28038-16 7,315,916
28040,41-02,175,072
28040,41-02,488,628
28062-01 2,513,146
28062-02 2,491,585
28062-03 3,745,047
28064,65 1,180,214
28072,73 421,472
28077-01 2,338,935
28077-02 874,440
28077-03 2,696,447
28077-04 394,839
28077-05 1,081,127
28077-06 1,763,780
28080-01 1,288,146
28080-02 202,303
28080-03 2,351,070
28097-01 134,145
28097-02 84,157
28097-03 106,255
28097-04 146,620
28097-05 174,719
28097-06 201,139
28097-07 211,380
28097-08 197,495
28151-01 298,504
28151-02 1,262,631
28164-01 1,461,909
28164-02 452,292
28165-01 609,529
28165-02 537,332
28170-01 637,968
28170-02 915,438
28170-03 651,810
28175-03 251,156
28175-06 251,156
28175-08 251,156
28175-07 251,156
28175-10 251,156
28175-05 251,156
28175-02 251,156
28175-01 251,156
28175-09 251,156
28175-04 251,156
28174-01 3,703,594
28174-02 3,703,594
28174-03 3,703,594
28174-04 3,703,594
28174-05 3,703,594
28174-06 3,703,594
28174-07 3,703,594
28174-08 3,703,594
28174-09 3,703,594
28174-10 3,703,594
28174-11 3,703,594
28174-12 3,703,594
28174-13 3,703,594
28174-14 3,703,594
28174-15 3,703,594
28174-16 3,703,594
28174-17 3,703,594
28174-18 3,703,594
28174-19 3,703,594
28174-20 3,703,594
28174-21 3,703,594
28174-22 3,703,594
28174-23 3,703,594
28174-24 3,703,594
28174-25 3,703,594
28174-26 3,703,594
28174-27 3,703,594
28174-28 3,703,594
28174-29 3,703,594
28174-30 3,703,594
28174-31 3,703,594
28174-32 3,703,594
28174-33 3,703,594
28174-34 3,703,594
28174-35 3,703,594
28174-36 3,703,594
28174-37 3,703,594
28174-38 3,703,594
28174-39 3,703,594
28174-40 3,703,594
28174-41 3,703,594
28174-42 3,703,594
28174-43 3,703,594
28174-44 3,703,594
28174-45 3,703,594
28174-46 3,703,594
28174-47 3,703,594
28174-48 3,703,594
28174-49 3,703,594
28174-50 3,703,594
28174-51 3,703,594
28174-52 3,703,594
28174-53 3,703,594
28174-54 3,703,594
28174-55 3,703,594
28174-56 3,703,594
28174-57 3,703,594
28174-58 3,703,594
28174-59 3,703,594
28174-60 3,703,594
28174-61 3,703,594
28174-62 3,703,594
28197-01 1,016,027
28197-02 945,375
28316-01 125,977
28316-02 205,298
28316-03 128,525
28316-04 71,236
28316-05 113,029
28316-06 73,720
28316-07 72,426
28316-08 193,214
28316-09 120,366
28316-10 80,395
28316-11 29,333
28338-01 644,668
28338-02 1,115,536
28338-03 1,591,614
28338-04 698,400
28339-01 -
28339-02 -
Total: N/A
"Actual"
YTD Financial Information
Month Reported
Loan ID $
NOI
(6) DSCR
28011 11 N/A
28012 1,621 N/A
28016 11 N/A
28017 N/A
28018 90 N/A
28019 64 N/A
28020 N/A
28021 1,017 N/A
28024 36 N/A
28025 18 N/A
28026 17 N/A
28027 17 N/A
28028 12 N/A
28029 11 N/A
28030 43 N/A
28031 54 N/A
28032 N/A
28035 14 N/A
28036 20 N/A
28037 N/A
28042 N/A
28044 N/A
28047 N/A
28048 N/A
28049 N/A
28050 14 N/A
28051 N/A
28053 22 N/A
28054 20 N/A
28057 11 N/A
28059 45 N/A
28061 21 N/A
28066 1,035 N/A
28067 27 N/A
28069 N/A
28071 13 N/A
28075 22 N/A
28076 14 N/A
28084 10 N/A
28085 N/A
28086 36 N/A
28087 N/A
28088 30 N/A
28089 26 N/A
28090 81 N/A
28091 41 N/A
28092, 93 N/A
28094 23 N/A
28095 N/A
28096 N/A
28098 61 N/A
28099 10 N/A
28100 62 N/A
28102 21 N/A
28103,04 N/A
28105 19 N/A
28153 34 N/A
28155 15 N/A
28156 N/A
28157 N/A
28158,59 N/A
28160 N/A
28161 19 N/A
28162 26 N/A
28163 13 N/A
28167 N/A
28168, 69 N/A
28171 48 N/A
28172 N/A
28173 N/A
28180 18 N/A
28181 47 N/A
28182 26 N/A
28183 19 N/A
28184 N/A
28186 29 N/A
28187 11 N/A
28188 N/A
28189 N/A
28190 12 N/A
28191 12 N/A
28192,93 N/A
28194,95 N/A
28196 11 N/A
28198 1,568 N/A
28200 90 N/A
28201,02 N/A
28203 (3 N/A
28204 39 N/A
28307 28 N/A
28309 18 N/A
28310 N/A
28311 N/A
28312 N/A
28313 N/A
28314 12 N/A
28315 22 N/A
28317 68 N/A
28318 N/A
28319 56 N/A
28322 33 N/A
28324 N/A
28325 23 N/A
28341 1,086 N/A
28328 38 N/A
28330 48 N/A
28332,33 76 N/A
28334 70 N/A
28335 31 N/A
28340 1,034 N/A
28014,15 N/A
28022,23 21 N/A
28038-01 N/A
28038-02 N/A
28038-03 N/A
28038-04 N/A
28038-05 N/A
28038-06 N/A
28038-07 N/A
28038-08 N/A
28038-09 N/A
28038-10 N/A
28038-11 N/A
28038-12 N/A
28038-13 N/A
28038-14 N/A
28038-15 N/A
28038-16 N/A
28040,41-0 N/A
28040,41-0 N/A
28062-01 N/A
28062-02 N/A
28062-03 N/A
28064,65 N/A
28072,73 34 N/A
28077-01 1,646 N/A
28077-02 55 N/A
28077-03 1,959 N/A
28077-04 24 N/A
28077-05 94 N/A
28077-06 1,329 N/A
28080-01 99 N/A
28080-02 12 N/A
28080-03 N/A
28097-01 N/A
28097-02 N/A
28097-03 N/A
28097-04 N/A
28097-05 11 N/A
28097-06 14 N/A
28097-07 13 N/A
28097-08 14 N/A
28151-01 N/A
28151-02 14 N/A
28164-01 76 N/A
28164-02 37 N/A
28165-01 N/A
28165-02 N/A
28170-01 54 N/A
28170-02 70 N/A
28170-03 48 N/A
28175-03 18 N/A
28175-06 18 N/A
28175-08 18 N/A
28175-07 18 N/A
28175-10 18 N/A
28175-05 18 N/A
28175-02 18 N/A
28175-01 18 N/A
28175-09 18 N/A
28175-04 18 N/A
28174-01 2,568 N/A
28174-02 2,568 N/A
28174-03 2,568 N/A
28174-04 2,568 N/A
28174-05 2,568 N/A
28174-06 2,568 N/A
28174-07 2,568 N/A
28174-08 2,568 N/A
28174-09 2,568 N/A
28174-10 2,568 N/A
28174-11 2,568 N/A
28174-12 2,568 N/A
28174-13 2,568 N/A
28174-14 2,568 N/A
28174-15 2,568 N/A
28174-16 2,568 N/A
28174-17 2,568 N/A
28174-18 2,568 N/A
28174-19 2,568 N/A
28174-20 2,568 N/A
28174-21 2,568 N/A
28174-22 2,568 N/A
28174-23 2,568 N/A
28174-24 2,568 N/A
28174-25 2,568 N/A
28174-26 2,568 N/A
28174-27 2,568 N/A
28174-28 2,568 N/A
28174-29 2,568 N/A
28174-30 2,568 N/A
28174-31 2,568 N/A
28174-32 2,568 N/A
28174-33 2,568 N/A
28174-34 2,568 N/A
28174-35 2,568 N/A
28174-36 2,568 N/A
28174-37 2,568 N/A
28174-38 2,568 N/A
28174-39 2,568 N/A
28174-40 2,568 N/A
28174-41 2,568 N/A
28174-42 2,568 N/A
28174-43 2,568 N/A
28174-44 2,568 N/A
28174-45 2,568 N/A
28174-46 2,568 N/A
28174-47 2,568 N/A
28174-48 2,568 N/A
28174-49 2,568 N/A
28174-50 2,568 N/A
28174-51 2,568 N/A
28174-52 2,568 N/A
28174-53 2,568 N/A
28174-54 2,568 N/A
28174-55 2,568 N/A
28174-56 2,568 N/A
28174-57 2,568 N/A
28174-58 2,568 N/A
28174-59 2,568 N/A
28174-60 2,568 N/A
28174-61 2,568 N/A
28174-62 2,568 N/A
28197-01 74 N/A
28197-02 70 N/A
28316-01 N/A
28316-02 N/A
28316-03 N/A
28316-04 N/A
28316-05 N/A
28316-06 N/A
28316-07 N/A
28316-08 12 N/A
28316-09 N/A
28316-10 N/A
28316-11 N/A
28338-01 43 N/A
28338-02 67 N/A
28338-03 85 N/A
28338-04 44 N/A
28339-01 N/A
28339-02 N/A
Total: N/A
Actual YTD Financial Information
Month Reported
Loan ID Footnote
28011 (7)
28012 (7)
28016 (7)
28017 (8)
28018 (14)
28019 (7)
28020 (7)
28021 (7)
28024 (7)
28025 (9)
28026 (7)
28027 (7)
28028 (7)
28029 (7)
28030 (7)
28031 (7)
28032 (7)
28035 (7)
28036 (7)
28037 (7)
28042 (7)
28044 (7)
28047
28048 (7)
28049 (7)
28050 (10)
28051 (7)
28053 (9)
28054 (7)
28057 (10)
28059 (7)
28061 (7)
28066 (7)
28067 (7)
28069 (7)
28071 (7)
28075 (7)
28076 (10)
28084 (7)
28085 (7)
28086 (7)
28087 (7)
28088 (11)
28089 (7)
28090 (7)
28091 (7)
28092, 93 (7)
28094 (7)
28095 (10)
28096 (10)
28098 (7)
28099 (10)
28100 (7)
28102 (7)
28103,04 (7)
28105 (7)
28153 (10)
28155 (10)
28156 (10)
28157 (10)
28158,59 (7)
28160 (10)
28161 (11)
28162 (7)
28163 (7)
28167 (7)
28168, 69
28171 (7)
28172 (7)
28173 (15)
28180 (7)
28181 (7)
28182 (7)
28183 (7)
28184 (15)
28186 (7)
28187 (7)
28188 (7)
28189 (7)
28190 (7)
28191 (7)
28192,93 (11)
28194,95 (7)
28196 (7)
28198 (7)
28200 (11)
28201,02 (7)
28203 (10)
28204 (7)
28307 (7)
28309 (7)
28310 (7)
28311 (7)
28312 (7)
28313 (7)
28314 (7)
28315 (7)
28317 (7)
28318 (11)
28319 (11)
28322 (19)
28324
28325 (8)
28341 (7)
28328 (18)
28330 (10)
28332,33 (7)
28334 (7)
28335 (7)
28340 (20)
28014,15 (11)
28022,23 (7)
28038-01 (16)
28038-02 (16)
28038-03 (16)
28038-04 (16)
28038-05 (16)
28038-06 (16)
28038-07 (16)
28038-08 (16)
28038-09 (16)
28038-10 (16)
28038-11 (16)
28038-12 (16)
28038-13 (16)
28038-14 (16)
28038-15 (16)
28038-16 (16)
28040,41-0 (7)
28040,41-0 (7)
28062-01 (7)
28062-02 (7)
28062-03 (7)
28064,65 (7)
28072,73 (7)
28077-01 (7)
28077-02 (7)
28077-03 (7)
28077-04 (7)
28077-05 (7)
28077-06 (7)
28080-01 (7)
28080-02 (7)
28080-03 (7)
28097-01 (7)
28097-02 (7)
28097-03 (7)
28097-04 (7)
28097-05 (7)
28097-06 (7)
28097-07 (7)
28097-08 (7)
28151-01 (10)
28151-02 (10)
28164-01 (7)
28164-02 (7)
28165-01 (10)
28165-02 (10)
28170-01 (7)
28170-02 (7)
28170-03 (7)
28175-03 (12)
28175-06 (12)
28175-08 (12)
28175-07 (12)
28175-10 (12)
28175-05 (12)
28175-02 (12)
28175-01 (12)
28175-09 (12)
28175-04 (12)
28174-01 (13)
28174-02 (13)
28174-03 (13)
28174-04 (13)
28174-05 (13)
28174-06 (13)
28174-07 (13)
28174-08 (13)
28174-09 (13)
28174-10 (13)
28174-11 (13)
28174-12 (13)
28174-13 (13)
28174-14 (13)
28174-15 (13)
28174-16 (13)
28174-17 (13)
28174-18 (13)
28174-19 (13)
28174-20 (13)
28174-21 (13)
28174-22 (13)
28174-23 (13)
28174-24 (13)
28174-25 (13)
28174-26 (13)
28174-27 (13)
28174-28 (13)
28174-29 (13)
28174-30 (13)
28174-31 (13)
28174-32 (13)
28174-33 (13)
28174-34 (13)
28174-35 (13)
28174-36 (13)
28174-37 (13)
28174-38 (13)
28174-39 (13)
28174-40 (13)
28174-41 (13)
28174-42 (13)
28174-43 (13)
28174-44 (13)
28174-45 (13)
28174-46 (13)
28174-47 (13)
28174-48 (13)
28174-49 (13)
28174-50 (13)
28174-51 (13)
28174-52 (13)
28174-53 (13)
28174-54 (13)
28174-55 (13)
28174-56 (13)
28174-57 (13)
28174-58 (13)
28174-59 (13)
28174-60 (13)
28174-61 (13)
28174-62 (13)
28197-01 (7)
28197-02 (7)
28316-01 (10)
28316-02 (10)
28316-03 (10)
28316-04 (10)
28316-05 (10)
28316-06 (10)
28316-07 (10)
28316-08 (10)
28316-09 (10)
28316-10 (10)
28316-11 (10)
28338-01 (7)
28338-02 (7)
28338-03 (7)
28338-04 (7)
28339-01
28339-02
(2)
Net Change
Current & Basis (3)
Loan ID %
Occ %
Total Rev
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28092, 93 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28103,04 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28158,59 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28168, 69 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28201,02 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28332,33 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-0 N/A N/A
28040,41-0 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28175-03 N/A N/A
28175-06 N/A N/A
28175-08 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28175-05 N/A N/A
28175-02 N/A N/A
28175-01 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Total: WA $
(2)
Net Change
Current & Basis (3)
Loan ID DSCR
28011 N/A
28012 N/A
28016 N/A
28017 N/A
28018 N/A
28019 N/A
28020 N/A
28021 N/A
28024 N/A
28025 N/A
28026 N/A
28027 N/A
28028 N/A
28029 N/A
28030 N/A
28031 N/A
28032 N/A
28035 N/A
28036 N/A
28037 N/A
28042 N/A
28044 N/A
28047 N/A
28048 N/A
28049 N/A
28050 N/A
28051 N/A
28053 N/A
28054 N/A
28057 N/A
28059 N/A
28061 N/A
28066 N/A
28067 N/A
28069 N/A
28071 N/A
28075 N/A
28076 N/A
28084 N/A
28085 N/A
28086 N/A
28087 N/A
28088 N/A
28089 N/A
28090 N/A
28091 N/A
28092, 93 N/A
28094 N/A
28095 N/A
28096 N/A
28098 N/A
28099 N/A
28100 N/A
28102 N/A
28103,04 N/A
28105 N/A
28153 N/A
28155 N/A
28156 N/A
28157 N/A
28158,59 N/A
28160 N/A
28161 N/A
28162 N/A
28163 N/A
28167 N/A
28168, 69 N/A
28171 N/A
28172 N/A
28173 N/A
28180 N/A
28181 N/A
28182 N/A
28183 N/A
28184 N/A
28186 N/A
28187 N/A
28188 N/A
28189 N/A
28190 N/A
28191 N/A
28192,93 N/A
28194,95 N/A
28196 N/A
28198 N/A
28200 N/A
28201,02 N/A
28203 N/A
28204 N/A
28307 N/A
28309 N/A
28310 N/A
28311 N/A
28312 N/A
28313 N/A
28314 N/A
28315 N/A
28317 N/A
28318 N/A
28319 N/A
28322 N/A
28324 N/A
28325 N/A
28341 N/A
28328 N/A
28330 N/A
28332,33 N/A
28334 N/A
28335 N/A
28340 N/A
28014,15 N/A
28022,23 N/A
28038-01 N/A
28038-02 N/A
28038-03 N/A
28038-04 N/A
28038-05 N/A
28038-06 N/A
28038-07 N/A
28038-08 N/A
28038-09 N/A
28038-10 N/A
28038-11 N/A
28038-12 N/A
28038-13 N/A
28038-14 N/A
28038-15 N/A
28038-16 N/A
28040,41-0 N/A
28040,41-0 N/A
28062-01 N/A
28062-02 N/A
28062-03 N/A
28064,65 N/A
28072,73 N/A
28077-01 N/A
28077-02 N/A
28077-03 N/A
28077-04 N/A
28077-05 N/A
28077-06 N/A
28080-01 N/A
28080-02 N/A
28080-03 N/A
28097-01 N/A
28097-02 N/A
28097-03 N/A
28097-04 N/A
28097-05 N/A
28097-06 N/A
28097-07 N/A
28097-08 N/A
28151-01 N/A
28151-02 N/A
28164-01 N/A
28164-02 N/A
28165-01 N/A
28165-02 N/A
28170-01 N/A
28170-02 N/A
28170-03 N/A
28175-03 N/A
28175-06 N/A
28175-08 N/A
28175-07 N/A
28175-10 N/A
28175-05 N/A
28175-02 N/A
28175-01 N/A
28175-09 N/A
28175-04 N/A
28174-01 N/A
28174-02 N/A
28174-03 N/A
28174-04 N/A
28174-05 N/A
28174-06 N/A
28174-07 N/A
28174-08 N/A
28174-09 N/A
28174-10 N/A
28174-11 N/A
28174-12 N/A
28174-13 N/A
28174-14 N/A
28174-15 N/A
28174-16 N/A
28174-17 N/A
28174-18 N/A
28174-19 N/A
28174-20 N/A
28174-21 N/A
28174-22 N/A
28174-23 N/A
28174-24 N/A
28174-25 N/A
28174-26 N/A
28174-27 N/A
28174-28 N/A
28174-29 N/A
28174-30 N/A
28174-31 N/A
28174-32 N/A
28174-33 N/A
28174-34 N/A
28174-35 N/A
28174-36 N/A
28174-37 N/A
28174-38 N/A
28174-39 N/A
28174-40 N/A
28174-41 N/A
28174-42 N/A
28174-43 N/A
28174-44 N/A
28174-45 N/A
28174-46 N/A
28174-47 N/A
28174-48 N/A
28174-49 N/A
28174-50 N/A
28174-51 N/A
28174-52 N/A
28174-53 N/A
28174-54 N/A
28174-55 N/A
28174-56 N/A
28174-57 N/A
28174-58 N/A
28174-59 N/A
28174-60 N/A
28174-61 N/A
28174-62 N/A
28197-01 N/A
28197-02 N/A
28316-01 N/A
28316-02 N/A
28316-03 N/A
28316-04 N/A
28316-05 N/A
28316-06 N/A
28316-07 N/A
28316-08 N/A
28316-09 N/A
28316-10 N/A
28316-11 N/A
28338-01 N/A
28338-02 N/A
28338-03 N/A
28338-04 N/A
28339-01 N/A
28339-02 N/A
Total: WA
Financial Information:
Current Full Year:
Current Full Yr. received with DSC less than 1:
Prior Full Year:
Prior Full Yr. received with DSC less than 1:
Quarterly Financials:
Received
Loans Balance
# % $ %
(17)
(17)
Required
Loans Balance
# % $ %
(17)
(17)
NOTES
Financial information reported as received from borrower.
This information may be incomplete and may not have been
verified by AMRESCO by independent investigation or
otherwise. As a result of ongoing financial analysis,
monthly reported figures may change.
Any year to date occupancy figures not reported
were not yet received from borrower.
FOOTNOTES
(1) Underwriting, 1995 and 1996 Financial information
obtained from Annex A in prospectus.
(2) These columns will be utilized upon receipt
of 12 months of financial information, approximately 3/98.
(3) Net change should compare the latest year to the Underwriting year.
This calculation provided upon receipt of 12 months information.
(4) DSCR calculated using NOI/Annual Debt Service.
(5) DSCR calculated using Net Cash Flow/Annual Debt Service.
Multiple property accounts may have a DSCR that differs slightly from Annex A.
(6) This calculation will be provided upon receipt of 12 months
of financial information, approximately 3/98.
(7) Represents six months of operation.
(8) Represents seven months of operation
(9) Represents five months of operation.
(10) Represents three months of operation.
(11) Represents four months of operation.
(12) Sunwest II -YTD financial information represents five months
of operations. Figures are the consolidation of 10 properties.
(13) Sunwest - YTD financial information represents five months
of operation. Figures are the consolidation of 62 properties.
Borrower only required to report by property at year end.
(14) Represents eight months of operation. Borrower's fiscal year
end is September.
(15) Information represents the consolidation
of two properties, 28173 & 28184.
(16) Information represents three months of operations.
Figures are the consolidation of 16 properties.
(17) First full year will be approximately 3/98.
(18) Represents the period 3/13/97-6/30/97.
(19) Represents the three month period 4/97-6/97
(20) Represents the four month period 5/97-8/97.
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
DELINQUENT LOAN
STATUS REPORT
as of 10/11/97
1 TO 2 COLLECTION PERIODS DELINQUENT
Loan #
City & State
Loan # Prop. Type
Loan # Sq Ft or Paid Thru Date
(a) (b)
Loan # Sched. PrTotal Outstand. P&I Advances To Date
(c) (d)
Loan # Total OutOther Advances (Taxes & Escrow)
(e)=a+b+c+d
Loan # Total Exposure
Loan # Current MCurrent Interest Rate
Loan # Maturity LTM NOI Date
Loan # LTM NOI ,Valuation Date
(f)
Loan # Most AccuAppraisal
BPO or
Internal Value**
(g)=(.92*f)-e
Loan # Transfer Loss using 92% Appr. or BPO (f)
Loan # Date NOI Status * Comments
FCL - Foreclosure
LTM - Latest 12 Months
* Status should containg a code indicating the
current direction of each loan such as (FCL-
in Foreclosure, MOD-Modification, DPO-
Discount Payoff, NS-Note Sale, BK-Bankrupcy
PP-Payment Plan,Curr-Current, TBD-
To Be Determined etc.) It is possible to combine
the status codes if the loan is going in more than
one direction. (i.e., FCL/Mod, BK/Mod, BK/FCL/DPO)
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
REO
STATUS REPORT
as of 10/11/97
Loan Num
Prop. TypSq Ft or Paid Thru Date
(a) (b) (c)
Loan Num
Sched. PrTotal P&IOther Advances (Taxes & Escrow)
(d) (e)=a+b+c+d
Loan Num
Total ExpTotal ExpCurrent Monthly P&I
Loan Num
Current IMaturity NOI as of Date
(f)
Loan Num
(YTD) MosAppr. DatMost Accurate Property Value
(g)=(.92*f)-e
Loan Num
(1) AppraTransfer Loss using 92% Appraisal or BPO (f)
Loan Num
REO AquisPending OComments
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
WATCH LIST
as of 10/11/97
Loan NumbeProperty City State
Loan NumbeStated PrPaid ThruMaturity Date
Loan Numbe%
CurrentComment / Reason on Watch List
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
HISTORICAL LOAN MODIFICATION
REPORT
as of 10/11/97
Loan NumbeCity / StMod / Extention
THIS REPORT IS HISTORICAL
Loan NumbeEffectiveBalance When Sent to Special Servicer
Loan NumbeBalance aOld Rate
Loan NumbeNum. Mths Old P&I New P&I
Loan NumbeOld MaturNew MaturTotal Num. Months for Change of Mod.
Loan Numbe(1) Reali(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 10/11/97
(c)=b/a
Servicer LProperty City / St% Received From Sale
THIS REPORT IS HISTORICAL
(a) (b)
Servicer LLatest ApEffect DaSales Price
(d) (e) (f)
Servicer LNet Amt RScheduledTotal P&I Advanced
(g) (h) (i)=d-(f+g+h)
Servicer LTotal ExpServicingNet Proceeds
(k)=i-e (m)
Servicer LActual LoDate LossMinor Adj to Trust
(n)=k+m (o)=n/e
Servicer LDate MinoTotal LosLoss % of Scheduled Balance
Total all Loans:
Current Month Only:
