|
|
|
|
|
|
|
|
|
|
|
|
|
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: November 17, 1998
(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 149 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 November 16, 1998 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
November 16, 1998
5.2 99 Comparative Financial Status
Report as of 11/13/98
Delinquent Loan Status Report as of
11/13/98
REO Status Report as of 11/13/98
Watch List as of 11/13/98
Historical Loan Modification Report
as of 11/13/98
Historical Loss Estimate Report as of
11/13/98
<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/ Daniel B. Kirby
Daniel B. Kirby,
Senior Vice President
By: /s/ Sean D. Reilly
Sean D. Reilly
Vice President
Date: November 22, 1998
<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
Novmeber 16, 1998
5.2 99 Comparative Financial Status
Report as of 11/13/98
Delinquent Loan Status Report as of
11/13/98
REO Status Report as of 11/13/98
Watch List as of 11/13/98
Historical Loan Modification Report
as of 11/13/98
Historical Loss Estimate Report as of
11/13/98
ABN AMRO
LaSalle National Bank
Administrator:
Robert Castle (800) 246-5761
135 S. LaSalle Street Suite 1625
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: 11/17/98
Prior Payment: 10/16/98
Record Date: 11/10/98
WAC: 8.940569%
WAMM: 290
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 127,000,000.00 103,012,803.55
045424 DP0 1000.000000000 811.124437402
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 103,012,803.55
045424 DT2 1000.000000000 811.124437402
PS-1 1,403,292,505.3N 1,379,305,308.90
045424 DU9 1000.000000000 982.906488591
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 1,379,305,308.90
Total P&I Payment 11,418,156.58
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 1,197,995.17 0.00 0.00
045424 DP0 9.433032835 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
1,197,995.17 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 101,814,808.38 630,953.42 0.00 7.35000000%
045424 DP0 801.691404567 4.968137165 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 101,814,808.38 132,334.79 0.00 1.54157289%
045424 DT2 801.691404567 1.042006220 0.000000000 0.012654521
PS-1 1,378,107,313.71,407,997.37 0.00 1.22496218%
045424 DU9 982.052785486 1.003352733 0.000000000 0.010166986
A-2 28,065,850.00 179,658.23 0.00 7.68157289%
045424 DV7 1000.000000000 6.401310846 0.000000000 0.074054521
A-3 49,115,237.00 316,448.36 0.00 7.73157289%
045424 DW5 1000.000000000 6.442977360 0.000000000 0.074554521
A-4 21,049,387.00 136,146.96 0.00 7.76157289%
045424 DX3 1000.000000000 6.467977429 0.000000000 0.074854521
A-5 42,098,775.00 274,048.04 0.00 7.81157289%
045424 DY1 1000.000000000 6.509644045 0.000000000 0.075354521
A-6 28,065,850.00 184,803.63 0.00 7.90157289%
045424 DZ8 1000.000000000 6.584643971 0.000000000 0.076254521
A-7 21,049,387.00 139,479.78 0.00 7.95157289%
045424 ES3 1000.000000000 6.626310780 0.000000000 0.076754521
A-8 21,049,387.00 145,619.18 0.00 8.30157289%
045424 ET1 1000.000000000 6.917977231 0.000000000 0.080254521
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 21,048,393.00 155,961.12 0.02 8.89157289%
045424EA2 1000.000000000 7.409645002 0.000000950 0.086154521
B-7H 1,000.35 7.41 0.00 8.89157289%
045424EB0 1000.000000000 7.407407407 0.000000000 0.086154521
R 0.00 0.00 0.00
045424EE4 0.000000000 0.000000000 0.000000000
1,378,107,313.710,220,161.41 0.02
Lower - Tier REMIC
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1A-L 127,000,000.00 103,012,803.55
None 1000.000000000 811.124437402
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 1,379,305,308.90
Total P&I Payment 11,418,156.58
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 1,197,995.17 0.00 0.00
None 9.433032835 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
1,197,995.17 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 101,814,808.38 763,288.17 0.00 8.89157289%
None 801.691404567 6.010143071 0.000000000 0.086154521
A-1B-L 91,010,000.00 674,351.71 0.00 8.89157289%
None 1000.000000000 7.409644105 0.000000000 0.086154521
A-1C-L 65,000,000.00 481,626.86 0.00 8.89157289%
None 1000.000000000 7.409644000 0.000000000 0.086154521
A-1D-L 671,228,903.00 4,973,567.26 0.00 8.89157289%
None 1000.000000000 7.409644069 0.000000000 0.086154521
A-1E-L 84,197,550.00 623,873.88 0.00 8.89157289%
None 1000.000000000 7.409644105 0.000000000 0.086154521
A-2-L 28,065,850.00 207,957.96 0.00 8.89157289%
None 1000.000000000 7.409644105 0.000000000 0.086154521
A-3-L 49,115,237.00 363,926.42 0.00 8.89157289%
None 1000.000000000 7.409643977 0.000000000 0.086154521
A-4-L 21,049,387.00 155,968.47 0.00 8.89157289%
None 1000.000000000 7.409644281 0.000000000 0.086154521
A-5-L 42,098,775.00 311,936.94 0.00 8.89157289%
None 1000.000000000 7.409644105 0.000000000 0.086154521
A-6-L 28,065,850.00 207,957.96 0.00 8.89157289%
None 1000.000000000 7.409644105 0.000000000 0.086154521
A-7-L 21,049,387.00 155,968.47 0.00 8.89157289%
None 1000.000000000 7.409644281 0.000000000 0.086154521
A-8-L 21,049,387.00 155,968.47 0.00 8.89157289%
None 1000.000000000 7.409644281 0.000000000 0.086154521
B-1-L 35,082,312.00 259,947.45 0.00 8.89157289%
None 1000.000000000 7.409644210 0.000000000 0.086154521
B-2-L 35,082,312.00 259,947.45 0.00 8.89157289%
None 1000.000000000 7.409644210 0.000000000 0.086154521
B-3-L 14,032,925.00 103,978.98 0.00 8.89157289%
None 1000.000000000 7.409644105 0.000000000 0.086154521
B-4-L 21,049,387.00 155,968.47 0.00 8.89157289%
None 1000.000000000 7.409644281 0.000000000 0.086154521
B-5-L 14,032,925.00 103,978.98 0.00 8.89157289%
None 1000.000000000 7.409644105 0.000000000 0.086154521
B-6-L 14,032,925.00 103,978.98 0.00 8.89157289%
None 1000.000000000 7.409644105 0.000000000 0.086154521
B-7-L 21,048,393.00 155,961.12 0.02 8.89157289%
None 1000.000000000 7.409645002 0.000000950 0.086154521
B-7H-L 1,000.35 7.41 0.00 8.89157289%
None 1000.000000000 7.407407407 0.000000000 0.086154521
LR 0.00 0.00 0.00
045424EF1 0.000000000 0.000000000 0.000000000
1,378,107,313.710,220,161.41 0.02
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 7,712.72 0.00
045424EC8 0.000000000 0.005496160 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 1,197,995.17
P&I Advances made by: Beginning Current Ending
Unreimbursed Period Reimbursed
Unreimbursed
Servicer 261,570.06 0.00 261,570.06 0.00
0.00 0.00 0.00 0.00
Fiscal Agent 0.00 0.00 0.00 0.00
Total P&I Advances 261,570.06 0.00 261,570.06 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 1,378,107,313.67
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 53,160.73
Current Period Trustee Fees 4,310.33
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
0.00
Total 57,471.05
Prepayment Premiums received during the Collection Period 0.00
Default Interest received during the Collection Period 7,712.72
Net Default Interest received during the Collection Perio 7,712.72
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 2 1,960,010 0.14%
$1,000,000to $2,500,000 29 51,119,420 3.71%
$2,500,000to $5,000,000 36 132,960,023 9.65%
$5,000,000to $7,500,000 11 64,277,040 4.66%
$7,500,000to $10,000,000 6 51,291,484 3.72%
$10,000,000to $12,500,000 6 69,934,286 5.07%
$12,500,000to $15,000,000 6 82,979,038 6.02%
$15,000,000to $17,500,000 2 32,338,586 2.35%
$17,500,000to $20,000,000 3 58,608,319 4.25%
$20,000,000to $25,000,000 6 134,684,675 9.77%
$25,000,000to $30,000,000 3 82,493,796 5.99%
$30,000,000to $35,000,000 3 99,523,658 7.22%
$35,000,000to $40,000,000 0 0 0.00%
$40,000,000to $45,000,000 1 41,041,640 2.98%
$45,000,000to $50,000,000 2 98,638,798 7.16%
$50,000,000to $55,000,000 1 54,941,045 3.99%
$55,000,000to $60,000,000 1 57,321,961 4.16%
$60,000,000to $62,500,000 1 62,056,286 4.50%
$62,500,000to $65,000,000 1 64,990,041 4.72%
$65,000,000& Above 2 136,947,209 9.94%
Total 122 1,378,107,314 100.00%
Average Scheduled Balance is 11,295,962
Maximum Scheduled Balance is 68,851,850
Minimum Scheduled Balance is 968,589
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 41 484,450,329 35.15%
Office 17 313,906,991 22.78%
Lodging 23 206,721,950 15.00%
Multifamily 20 173,585,501 12.60%
Industrial 2 70,079,369 5.09%
Mobile Home 9 49,008,855 3.56%
Health Care 9 47,731,486 3.46%
Other 1 32,622,833 2.37%
Total 122 1,378,107,314 1
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 27 291,873,068 21.18%
Various 8 267,668,158 19.42%
Massachusetts 4 164,851,216 11.96%
New York 5 92,958,037 6.75%
New Jersey 6 87,438,314 6.34%
Florida 7 51,384,400 3.73%
Indiana 3 45,687,599 3.32%
Michigan 5 33,621,891 2.44%
Virginia 4 33,092,375 2.40%
Colorado 4 31,644,921 2.30%
Connecticut 5 30,889,410 2.24%
Georgia 3 27,652,763 2.01%
Maryland 4 24,799,983 1.80%
Pennsylvania 2 21,783,946 1.58%
Ohio 4 21,290,288 1.54%
Nebraska 2 21,113,070 1.53%
Arizona 3 19,666,762 1.43%
Washington 4 16,280,628 1.18%
Louisiana 2 15,262,540 1.11%
North Carolina 2 15,151,698 1.10%
Rhode Island 4 14,267,900 1.04%
Illinois 1 13,585,997 0.99%
New Hampshire 1 8,926,495 0.65%
Texas 4 6,400,602 0.46%
Iowa 1 4,864,082 0.35%
Utah 2 4,171,534 0.30%
Tennessee 2 4,138,731 0.30%
Wisconsin 1 4,101,230 0.30%
Nevada 1 2,148,821 0.16%
South Carolina 1 1,390,857 0.10%
Total 122 1,378,107,314 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 0 0 0.00%
1+ to 2 years 107 1,263,374,976 91.67%
2+ to 3 years 5 91,524,871 6.64%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
6+ to 7 years 1 6,133,696 0.45%
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 17,073,771 1.24%
Total 122 1,378,107,314 100.00%
Weighted Average Seasoning is 2.0
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 17,073,771 1.24%
121 to 180 months 8 87,027,935 6.32%
181 to 240 months 23 112,261,069 8.15%
241 to 360 months 82 1,161,744,539 84.30%
Total 122 1,378,107,314 100.00%
Weighted Average Months to Maturity is 290
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 122 1,378,107,314 100.00%
Total 122 1,378,107,314 100.00%
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 50 617,776,288 44.83%
2 Years or More 71 698,274,740 50.67%
Unknown 0 1 0.00%
Total 121 1,316,051,029 95.50%
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
11/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
10/16/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
09/16/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
08/14/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
07/16/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/16/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/14/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/16/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
03/16/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
02/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/15/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
12/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
11/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
10/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
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%
DistributiForeclosure/BankruptcREO Modifications
Date # Balance # Balance # Balance
11/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
10/16/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
09/16/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
08/14/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
07/16/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/16/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/14/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/16/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
03/16/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
02/17/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/15/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
12/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
11/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
10/17/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
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%
Note: Effective with the October 1998 Distribution, Foreclosure, Bankur
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
11/17/98 0 0 8.9406% 8.8906%
0.00% 0.000%
10/16/98 0 0 8.6655% 8.6155%
0.00% 0.000%
09/16/98 0 0 8.9406% 8.8906%
0.00% 0.000%
08/14/98 0 0 8.9406% 8.8906%
0.00% 0.000%
07/16/98 0 0 8.6656% 8.6156%
0.00% 0.000%
06/16/98 0 0 8.9407% 8.8907%
0.00% 0.000%
05/14/98 0 0 8.6656% 8.6156%
0.00% 0.000%
04/16/98 0 0 8.9407% 8.8907%
0.00% 0.000%
03/16/98 0 0 8.1921% 8.1421%
0.00% 0.000%
02/17/98 0 0 8.9025% 8.8525%
0.00% 0.000%
01/15/98 0 0 8.9025% 8.8525%
0.00% 0.000%
12/16/97 0 0 8.6658% 8.6158%
0.00% 0.000%
11/17/97 0 0 8.9409% 8.8909%
0.00% 0.000%
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%
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
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 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
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
0
0
** Outstanding P&I Advances include the current period P&I Advance
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 28,312,664 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 81,986,231 5.95%
8.000%to 8.125% 2 89,343,857 6.48%
8.125%to 8.250% 7113,204,482 8.21%
8.250%to 8.375% 9126,918,361 9.21%
8.375%to 8.500% 8110,909,089 8.05%
8.500%to 8.625% 10105,941,840 7.69%
8.625%to 8.750% 17211,302,401 15.33%
8.750%to 9.000% 26155,660,617 11.30%
9.000%to 9.125% 7 57,510,869 4.17%
9.125%to 9.500% 16222,328,732 16.13%
9.500%& Above 17 74,688,170 5.42%
Total 1221,378,107,31 100.00%
W/Avg Mortgage Interest Rate is 8.6655%
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 1 4,080,339 0.30%
1.001to 1.125 2 4,805,285 0.35%
1.126to 1.250 8132,935,160 9.65%
1.251to 1.375 10126,272,395 9.16%
1.376to 1.500 21169,208,964 12.28%
1.501to 1.625 14180,648,605 13.11%
1.626to 1.750 9 95,658,411 6.94%
1.751to 1.875 10115,478,349 8.38%
1.876to 2.000 6 87,365,865 6.34%
2.001to 2.125 8117,319,027 8.51%
2.126to 2.250 5110,945,499 8.05%
2.251to 2.375 1 2,801,042 0.20%
2.376to 2.500 1 3,688,680 0.27%
2.501to 2.625 2 8,658,734 0.63%
2.626& above 8 52,796,138 3.83%
Unknown 0 16 0.00%
Total 1061,212,662,50 87.99%
Weighted Average Debt Service C 1.750
(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 2.192
2 NOM970D4 Office 02/11/27 1.933
3 NOM970D4 Office 03/11/27 1.564
4 NOM970D4 Industrial 03/11/22 1.239
5 NOM970D4 Retail 03/11/22 2.119
6 NOM970D4 Lodging 12/11/21 1.819
7 NOM970D4 Multifamily 03/11/13 1.247
8 NOM970D4 Retail 03/11/27
9 NOM970D4 Lodging 03/11/22 1.691
10 NOM970D4 Office 01/11/22 1.722
11 NOM970D4 Mobile Home Park 04/11/27 1.608
12 NOM970D4 Other 02/11/27 1.395
13 NOM970D4 Retail 03/11/27 1.492
13 NOM970D4 Retail 03/11/27 1.385
14 NOM970D4 Retail 01/11/27 2.144
15 NOM970D4 Retail 03/11/27 1.321
16 NOM970D4 Retail 03/11/22
17 NOM970D4 Multifamily 02/11/27 1.297
18 NOM970D4 Retail 01/11/22 1.270
19 NOM970D4 Retail 03/11/22 1.818
20 NOM970D4 Retail 01/11/22 2.062
21 NOM970D4 Multifamily 03/11/27 1.511
22 NOM970D4 Retail 04/11/27
23 NOM970D4 Office 03/11/22 1.592
24 NOM970D4 Multifamily 10/11/26 1.463
25 NOM970D4 Retail 03/11/24 1.334
26 NOM970D4 Multifamily 02/11/27 5.507
27 NOM970D4 Lodging 12/11/11 2.673
28 NOM970D4 Health Care 12/11/16 2.000
29 NOM970D4 Retail 01/11/27 1.508
30 NOM970D4 Office 01/11/17 1.353
31 NOM970D4 Retail 11/11/23 1.383
32 NOM970D4 Lodging 02/11/22 3.560
33 NOM970D4 Retail 01/11/27 1.279
34 NOM970D4 Retail 01/11/22 1.429
35 NOM970D4 Lodging 10/11/16 2.030
36 NOM970D4 Lodging 12/11/16 2.109
37 NOM970D4 Multifamily 03/11/22 1.397
38 NOM970D4 Lodging 04/11/19 1.799
39 NOM970D4 Retail 04/11/27 1.763
40 NOM970D4 Office 04/11/22
41 NOM970D4 Industrial 02/11/22 1.419
42 NOM970D4 Retail 04/11/27 1.001
43 NOM970D4 Retail 04/11/17 1.508
44 NOM970D4 Health Care 10/11/21 1.829
45 NOM970D4 Multifamily 03/11/22 2.141
46 NOM970D4 Lodging 03/11/22 2.058
47 NOM970D4 Lodging 04/11/22 2.225
48 NOM970D4 Office 02/11/22 1.953
49 NOM970D4 Multifamily 03/11/22 1.175
50 NOM970D4 Retail 01/11/27 1.390
51 NOM970D4 Health Care 02/11/12
52 NOM970D4 Health Care 02/11/17
53 NOM970D4 Retail 01/11/22 1.160
54 NOM970D4 Retail 03/11/22
55 NOM970D4 Office 01/11/12 3.060
56 NOM970D4 Lodging 02/11/17 2.103
57 NOM970D4 Retail 10/11/16 2.508
58 NOM970D4 Retail 04/11/22 1.494
59 NOM970D4 Health Care 02/11/12
60 NOM970D4 Office 01/11/22 1.949
61 NOM970D4 Lodging 12/11/16 1.748
62 NOM970D4 Health Care 02/11/12 1.630
63 NOM970D4 Office 11/11/21 1.917
64 NOM970D4 Retail 01/11/17
65 NOM970D4 Mobile Home Park 01/11/27 1.396
66 NOM970D4 Office 01/11/27 0.295
67 NOM970D4 Lodging 02/11/17 1.697
68 NOM970D4 Retail 11/11/21 1.588
69 NOM970D4 Retail 04/11/17 2.534
70 NOM970D4 Lodging 03/11/17 1.790
71 NOM970D4 Retail 01/11/22 1.406
72 NOM970D4 Lodging 03/11/22 1.395
73 NOM970D4 Lodging 01/11/17 2.458
74 NOM970D4 Retail 03/11/22 1.769
75 NOM970D4 Retail 01/11/07 2.005
76 NOM970D4 Office 01/11/22 1.421
77 NOM970D4 Retail 11/11/21 1.185
78 NOM970D4 Retail 02/11/22 1.426
79 NOM970D4 Retail 03/11/22 1.119
80 NOM970D4 Lodging 01/11/22
81 NOM970D4 Retail 01/11/22 1.509
82 NOM970D4 Retail 11/11/21 1.542
83 NOM970D4 Office 02/11/22 1.707
84 NOM970D4 Retail 02/11/22
85 NOM970D4 Retail 03/11/22 2.352
86 NOM970D4 Multifamily 11/11/21 1.207
87 NOM970D4 Retail 04/11/22 1.146
88 NOM970D4 Mobile Home Park 02/11/27 1.424
89 NOM970D4 Health Care 02/11/12 1.494
90 NOM970D4 Health Care 02/11/12 1.839
91 NOM970D4 Mobile Home Park 01/11/22 1.617
92 NOM970D4 Lodging 02/11/17
93 NOM970D4 Retail 12/11/21 1.881
94 NOM970D4 Health Care 02/11/17 1.916
95 NOM970D4 Multifamily 12/11/21 1.596
96 NOM970D4 Office 02/11/27
97 NOM970D4 Retail 01/11/07 1.440
98 NOM970D4 Lodging 02/11/17 1.691
99 NOM970D4 Retail 01/11/22 1.428
100 NOM970D4 Multifamily 02/11/07 1.265
101 NOM970D4 Multifamily 03/11/07 1.202
102 NOM970D4 Lodging 02/11/17
103 NOM970D4 Multifamily 02/11/27 1.553
104 NOM970D4 Office 03/11/22 1.254
105 NOM970D4 Mobile Home Park 10/11/06 1.258
106 NOM970D4 Multifamily 11/11/26 1.698
107 NOM970D4 Multifamily 12/11/26 1.612
108 NOM970D4 Multifamily 11/11/21 1.476
109 NOM970D4 Office 01/11/22 2.630
110 NOM970D4 Multifamily 03/11/22 1.098
111 NOM970D4 Mobile Home Park 03/11/07 1.835
112 NOM970D4 Multifamily 10/11/06 1.674
113 NOM970D4 Multifamily 11/11/06 2.224
114 NOM970D4 Lodging 03/11/17 3.267
115 NOM970D4 Lodging 03/11/17 1.370
116 NOM970D4 Mobile Home Park 01/11/22 1.427
117 NOM970D4 Multifamily 11/11/06 1.867
118 NOM970D4 Lodging 03/11/17 2.740
119 NOM970D4 Lodging 03/11/17 4.852
120 NOM970D4 Mobile Home Park 02/11/22 2.048
121 NOM970D4 Mobile Home Park 01/11/17 1.584
* 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 14,075,240 12/31/97 68,851,850 8.485%
2 11,783,328 12/31/97 68,095,360 8.035%
3 9,761,819 12/31/97 64,990,041 8.700%
4 8,057,498 12/31/97 62,056,286 9.298%
5 6,486,027 12/31/97 57,321,961 7.981%
6 10,415,782 12/31/97 54,941,045 9.190%
7 6,501,650 12/31/97 48,855,449 8.250%
8 0 49,783,349 8.660%
9 7,227,252 12/31/97 41,041,640 9.214%
10 5,655,592 12/31/97 33,760,764 8.325%
11 4,851,564 12/31/97 33,140,062 8.240%
12 4,281,454 12/31/97 32,622,833 8.590%
13 2,665,669 12/31/97 19,004,350 8.590%
13 1,655,439 12/31/97 12,383,054 8.890%
14 5,209,923 12/31/97 28,312,664 7.575%
15 3,337,491 12/31/97 27,687,896 8.262%
16 0 26,493,236 8.350%
17 2,837,105 12/31/97 24,664,270 7.935%
18 3,122,464 12/31/97 23,929,794 9.050%
19 4,216,524 12/31/97 22,622,088 9.020%
20 4,406,623 12/31/97 21,404,669 8.650%
21 1,528,490 12/31/97 21,248,497 8.080%
22 0 20,815,358 8.970%
23 3,205,247 12/31/97 19,923,884 8.830%
24 2,739,614 12/31/97 19,680,085 8.660%
25 2,125,221 12/31/97 17,141,986 8.460%
26 2,193,469 12/31/97 15,196,601 8.280%
27 4,763,343 12/31/97 14,012,916 8.590%
28 3,242,934 12/31/97 14,209,279 9.300%
29 1,999,732 12/31/97 14,476,035 8.280%
30 2,029,086 12/31/97 13,585,997 8.820%
31 1,814,951 12/31/97 13,427,971 8.670%
32 4,938,383 12/31/97 13,266,840 9.250%
33 1,513,498 12/31/97 12,359,324 8.785%
34 1,709,245 12/31/97 12,053,050 8.570%
35 2,754,960 12/31/97 11,573,860 9.670%
36 1,554,463 12/31/97 11,265,905 9.390%
37 1,388,170 12/31/97 10,299,092 8.250%
38 1,898,798 12/31/97 9,469,435 9.580%
39 1,425,278 12/31/97 8,926,495 8.180%
40 0 8,832,797 8.850%
41 1,570,915 12/31/97 8,023,084 8.480%
42 763,034 12/31/97 8,215,667 8.450%
43 1,271,179 12/31/97 7,824,006 8.550%
44 1,342,021 12/31/97 6,630,743 9.960%
45 1,310,083 12/31/97 6,358,517 8.190%
46 1,377,406 12/31/97 6,133,696 9.660%
47 1,340,252 12/31/97 5,961,413 8.840%
48 1,175,331 12/31/97 5,890,253 8.950%
49 682,731 12/31/97 5,797,220 8.730%
50 808,383 12/31/97 5,841,159 9.230%
51 0 5,456,017 8.714%
52 0 5,466,133 10.100%
53 635,590 12/31/97 5,426,270 8.790%
54 0 5,315,618 8.680%
55 1,855,838 12/31/97 4,864,082 8.280%
56 1,212,334 12/31/97 4,951,322 9.650%
57 1,313,298 12/31/97 4,784,734 8.580%
58 728,386 12/31/97 4,914,890 8.610%
59 0 4,465,468 8.714%
60 917,841 12/31/97 4,626,577 8.890%
61 902,306 12/31/97 4,443,955 9.550%
62 892,877 12/31/97 4,306,491 8.714%
63 848,584 12/31/97 4,448,044 8.580%
64 0 4,339,128 8.470%
65 540,605 12/31/97 4,101,230 8.620%
66 116,614 12/31/97 4,080,339 8.930%
67 789,301 12/31/97 3,981,298 9.700%
68 644,619 12/31/97 3,988,555 8.870%
69 1,029,389 12/31/97 3,874,001 8.160%
70 797,429 12/31/97 3,847,834 9.600%
71 552,931 12/31/97 3,873,432 8.860%
72 564,417 12/31/97 3,864,005 9.290%
73 1,076,479 12/31/97 3,688,680 9.930%
74 676,341 12/31/97 3,737,180 8.990%
75 743,610 12/31/97 3,676,194 8.780%
76 488,495 12/31/97 3,430,064 8.700%
77 422,030 12/31/97 3,406,951 9.210%
78 493,736 12/31/97 3,316,485 9.230%
79 377,010 12/31/97 3,294,506 8.980%
80 0 2,951,600 9.790%
81 454,909 12/31/97 2,943,059 8.970%
82 467,004 12/31/97 2,919,638 9.110%
83 504,198 12/31/97 2,869,559 9.050%
84 0 2,846,229 9.540%
85 664,001 12/31/97 2,801,042 8.800%
86 334,239 12/31/97 2,732,306 8.780%
87 320,585 12/31/97 2,754,989 8.900%
88 373,714 12/31/97 2,768,644 8.670%
89 484,762 12/31/97 2,551,159 8.714%
90 588,666 12/31/97 2,516,353 8.714%
91 406,977 12/31/97 2,452,823 9.000%
92 0 2,233,042 9.660%
93 406,990 12/31/97 2,175,787 8.590%
94 454,865 12/31/97 2,129,843 8.990%
95 345,802 12/31/97 2,148,821 8.730%
96 0 2,152,943 9.050%
97 309,539 12/31/97 2,108,720 8.910%
98 411,243 12/31/97 2,041,691 10.000%
99 291,736 12/31/97 1,928,810 9.410%
100 245,289 12/31/97 1,913,653 8.850%
101 230,832 12/31/97 1,905,689 8.800%
102 0 1,868,959 9.660%
103 270,790 12/31/97 1,873,728 8.440%
104 241,003 12/31/97 1,840,696 9.250%
105 233,324 12/31/97 1,757,922 9.280%
106 281,807 12/31/97 1,749,652 8.630%
107 256,542 12/31/97 1,750,867 8.190%
108 254,686 12/31/97 1,660,908 9.100%
109 426,624 12/31/97 1,663,741 8.350%
110 165,227 12/31/97 1,510,779 8.650%
111 264,131 12/31/97 1,472,226 8.420%
112 252,896 12/31/97 1,463,360 9.000%
113 317,573 12/31/97 1,461,056 8.320%
114 537,468 12/31/97 1,457,073 9.220%
115 219,668 12/31/97 1,390,857 9.530%
116 200,262 12/31/97 1,355,940 9.080%
117 239,890 12/31/97 1,314,951 8.320%
118 377,879 12/31/97 1,168,837 9.890%
119 642,180 12/31/97 1,166,048 9.300%
120 198,282 12/31/97 991,421 8.380%
121 176,340 12/31/97 968,589 9.430%
1,378,107,314
Additional Loan
DisclosureScheduled AmortizatioPrepayment Status
Control # P&I Amounts 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
26 116,065 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
11,448,546 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 11/16/98
Please see accompanying footnotes at
bottom of report
0 0 0
0 0 0
Prospectus Loan # Asset # City
1 1 Cambridge
1 2 Cambridge
1 3 Cambridge
1 0 0
0 0
2 1 Newton
2 2 Waltham
2 3 Dedham
2 4 Wstwood
2 5 Newton
2 6 Dedham
2 0 0
0 0 0
3 1 New York
4 1 Brighton
4 2 Greensboro
4 0 0
0 0 0
5 1 City of In
5 2 Lancaster
5 0 0
0 0 0
6 1 Delry Bch
6 2 Durham
6 3 Pittsford
6 4 Richmond
6 5 Cary
6 6 Wilmingt
6 7 Columbia
6 8 Charlesto
6 9 Durham
6 10 Jamestow
6 11 Raleigh
6 12 Statesvill
6 13 Charlotte
6 14 Rochester
6 15 Albany
6 16 Cananda
6 0 0
0 0 0
7 1 Mar.D.Ry
8 1 Houston
8 2 Plano
8 3 Mesquite
8 4 NRich Hil
8 5 Havre
8 6 Carrolton
8 7 Sidney
8 8 Dallas
8 9 Monahans
8 10 Lakewood
8 11 Carrolton
8 12 Orange
8 13 Tyler
8 14 Broken A
8 15 Cleveland
8 16 Tomball
8 17 Ft Collins
8 18 Dallas
8 19 Clifton
8 20 Austin
8 21 Tulsa
8 22 Great Falls
8 23 Duncanvi
8 24 Center
8 25 Ft Worth
8 26 Irving
8 28 Dallas
8 29 Dallas
8 30 Dallas
8 32 Vidor
8 33 Miles City
8 34 Wst Mem
8 35 Billings
8 36 Wichit F
8 37 Vernal
8 38 Dallas
8 39 Houston
8 40 Dallas
8 41 Dallas
8 42 Ogden
8 43 Desoto
8 44 Amarillo
8 46 Memphis
8 47 Arlington
8 48 Pasadena
8 51 Friendswd
8 52 Idaho Spr
8 53 Okla City
8 54 Austin
8 55 Wichita F
8 57 Houston
8 58 Florence
8 60 Nrt Platte
8 61 Craig
8 62 Hastings
8 63 Grd Island
8 64 El Paso
8 66 Richfield
8 69 Burlingt
8 70 Carrollton
8 71 Ft Smith
8 72 Levelland
8 0 0
0 0 0
8 27 Shawnee
8 31 Indepnden
8 45 Blue Sprin
8 49 Springfiel
8 50 Riverton
8 56 Kans City
8 59 Kans City
8 65 Osawato
8 67 Powell
8 68 Gard City
8 0 0
0 0 0
9 1 Indianpol
10 1 Newark
11 1 Margate
11 2 Blaine
11 3 Ft. Laud
11 4 Novia
11 0 0
0 0 0
12 1 Junct Ave
13 1 Grand Isl
13 2 Asheboro
13 0 0
0 0 0
14 1 La Habra
14 2 Sacramen
14 3 Madera
14 0 0
0 0 0
15 1 West Win
16 1 Cou D'Al
16 2 Bend
16 3 Sedona
16 0 0
0 0 0
17 1 San Leand
18 1 Westminst
19 1 Tallahassee
20 1 Decatur
21 1 Greely
21 2 Ft Collins
21 0 0
0 0 0
22 1 West Mif
23 1 Mishawak
23 2 South Bd
23 3 South Bd
23 4 South Bd
23 5 Mishawak
23 6 Nashville
23 7 South Bd
23 8 South Bd
23 9 South Bd
23 10 South Bd
23 11 South Bd
23 0 0
0 0 0
24 1 Grnd Blanc
25 1 Tucson
26 1 San Ant
26 2 New York
26 0 0
0 0 0
27 1 Alexandr
28 1 Jersey Cty
29 1 Burlington
30 1 Springfield
31 1 Danvers
32 1 Herndon
33 1 Boca Rat
34 1 Manchstr
35 1 Gretna
36 1 East Syrc
36 2 Nrth Syr
36 0 0
0 0 0
37 1 Suitland
38 1 Columbus
39 1 Derry
40 1 New York
41 1 Cleveland
41 2 Lakewood
41 3 Cleveland
41 4 Cleveland
41 5 Cleveland
41 6 Cleveland
41 7 Brunswick
41 8 Euclid
41 0 0
0 0 0
42 1 Belling
43 1 Mor Val
44 1 Madison
45 1 New Yrk
46 1 Woodbr
46 2 Fredricbrg
46 3 Wythevil
46 4 Bluefield
46 5 Chesapek
46 6 Richmond
46 0 0
0 0 0
47 1 Liverm
48 1 Ber. Tws
49 1 East Hart
50 1 Lincoln P
51 1 Gran Hills
51 2 Los Ang
51 0 0
0 0 0
52 1 Los Ang
52 2 Glendale
52 0 0
0 0 0
53 1 Westmin
54 1 Kirkland
55 1 Des Moin
56 1 Manchstr
57 1 Duluth
58 1 Warwick
59 1 Los Ange
60 1 Baltimore
61 1 Orlando
62 1 Los Ange
63 1 Silver Spr
64 1 Providenc
65 1 West All
66 1 Los Ang
67 1 Org Park
68 1 Costa Mes
69 1 Arvada
70 1 Providen
71 1 Ann Arb
72 1 Gainesvill
73 1 Bossier
74 1 Rahway
74 2 Livingsto
74 0 0
0 0 0
75 1 Fort Coll
76 1 Burlingam
77 1 Escondido
78 1 Perris
79 1 Agoura Hl
80 1 Castaic
81 1 Richmond
82 1 Newp Bch
83 1 McLean
84 1 Arvada
85 1 Santa Rosa
86 1 Ft. Wayne
87 1 Detroit
88 1 Greensbor
89 1 Wdld Hills
90 1 Los Angel
91 1 Marathon
92 1 Nashville
93 1 Barstow
94 1 Ogden
95 1 Las Vegas
96 1 Edison
97 1 Bellevue
98 1 Salt L Cty
99 1 Logan
100 1 Indianapls
101 1 Nashville
102 1 Maumee
103 1 Houston
104 1 Van Nuys
105 1 Bellingham
106 1 Los Ang
107 1 McAllen
108 1 Miami Bch
109 1 Mission V
110 1 Brooklyn
111 1 Cedar Spr
112 1 Atlanta
113 1 San Ant
114 1 East Hav
115 1 Bennettsv
116 1 Phoenix
117 1 San Ant
118 1 Page
119 1 Sth Kingst
120 1 Yakima
121 1 Trainer
0 0 0
0 0 0
0 0 0
TOTAL 0 0
0 0 0
0 0 0
Prospectus Loan # State Last Prop. Inspect Date
1 MA 11/10/97
1 MA 11/10/97
1 MA 11/10/97
1 0 0
0 0 0
2 MA 7/23/98
2 MA 7/18/97
2 MA 7/18/97
2 MA 6/3/97
2 MA 7/18/97
2 MA 7/18/97
2 0 0
0 0 0
3 NY 35713
4 CO 36097
4 NC N/A
4 0 0
0 0 0
5 CA 11/6/97
5 CA 11/6/97
5 0 0
0 0 0
6 FL 11/7/97
6 NC 5/30/98
6 NY 12/10/97
6 VA 9/16/98
6 NC 5/30/98
6 NC 6/23/98
6 SC 5/28/98
6 SC 5/28/98
6 NC 5/30/98
6 MU 9/20/98
6 NC 5/30/98
6 NC 5/29/98
6 MC 5/29/98
6 NY 12/10/97
6 GA 5/28/98
6 NY 12/10/97
6 0 1/0/00
0 0 1/0/00
7 CA 11/10/97
8 TX 6/16/98
8 TX 10/14/97
8 TX 35716
8 TX 10/14/97
8 MT 10/28/97
8 TX 10/9/97
8 MT 10/27/97
8 TX 9/30/97
8 TX N/A
8 CO 11/1/97
8 TX 10/9/97
8 TX 10/13/97
8 TX 10/13/97
8 OK 11/5/97
8 TX 10/10/97
8 TX 9/24/97
8 CO 9/22/97
8 TX 9/30/97
8 CO 10/7/97
8 TX 11/15/97
8 OK 10/9/97
8 MT 10/27/97
8 TX 9/20/97
8 TX 9/21/97
8 TX 9/24/97
8 TX 35693
8 TX 9/30/97
8 TX 9/30/97
8 TX 10/9/97
8 TX 10/13/97
8 MT 10/27/97
8 AR 10/1/97
8 MT 10/27/97
8 TX 10/8/97
8 UT 9/20/97
8 TX 10/14/97
8 TX 10/17/97
8 TX 9/30/97
8 TX 10/23/97
8 UT 9/20/97
8 TX 9/27/97
8 TX 10/12/97
8 TN 10/1/97
8 TX 9/27/97
8 TX 9/24/97
8 TX 9/24/97
8 CO 9/21/97
8 OK 10/8/97
8 TX N/A
8 TX 10/8/97
8 TX 9/24/97
8 CO 9/19/97
8 NE 11/5/97
8 CO 9/20/97
8 NE 11/5/97
8 NE 1/22/98
8 TX 10/11/97
8 UT N/A
8 CO 9/19/97
8 TX 10/9/97
8 AR 6/16/98
8 TX 10/11/97
8 0 0
0 0 0
8 KS 7/9/98
8 MO 7/10/98
8 MO 7/10/98
8 MO 7/13/98
8 WY 10/8/98
8 MO 35986
8 KS 7/9/98
8 KS 7/10/98
8 WY 10/9/98
8 KS 7/9/98
8 0 0
0 0 0
9 IN 12/6/97
10 NJ 9/3/98
11 FL 11/12/97
11 MN 7/8/98
11 FL 11/12/97
11 MI 12/7/97
11 0 1/0/00
0 0 1/0/00
12 CA 10/24/97
13 NE 8/13/98
13 NC 8/14/97
13 0 0
0 0 0
14 CA 11/4/97
14 CA 10/21/97
14 CA N/A
14 0 0
0 0 0
15 NJ 11/28/97
16 ID 10/29/97
16 OR 9/21/97
16 AZ 10/23/98
16 0 0
0 0 0
17 CA 10/23/97
18 CA 11/5/97
19 FL 36083
20 GA 8/19/98
21 CO 8/6/97
21 CO 8/6/97
21 0 0
0 0 0
22 PA 10/1/97
23 IN 6/6/98
23 IN 6/6/98
23 IN 6/6/98
23 IN 8/26/97
23 IN 10/6/97
23 IN 7/1/97
23 IN 8/26/97
23 IN 8/26/97
23 IN 8/26/97
23 IN 8/26/97
23 IN 8/26/97
23 0 1/0/00
0 0 1/0/00
24 MI 12/7/97
25 AZ 7/15/98
26 TX 11/15/97
26 NY 10/20/98
26 0 0
0 0 0
27 VA 8/22/97
28 NJ 9/3/98
29 MA 7/21/98
30 IL 10/9/97
31 MA 7/20/98
32 VA 8/20/97
33 FL 11/12/97
34 CT 9/1/98
35 LA 9/18/97
36 NY 9/20/98
36 NY 9/20/98
36 0 0
0 0 0
37 MD 9/24/97
38 OH 10/28/97
39 NH 10/2/97
40 NY N/A
41 OH 9/11/97
41 OH 10/6/97
41 OH 9/11/97
41 OH 9/11/97
41 OH 9/11/97
41 OH 9/11/97
41 OH 9/18/97
41 OH 9/11/97
41 0 0
0 0 0
42 WA 5/26/98
43 CA 11/16/97
44 CT 9/19/98
45 NY N/A
46 VA 10/29/97
46 VA 10/27/97
46 VA 10/6/97
46 WV 10/6/97
46 VA 10/30/97
46 VA 10/29/97
46 0 0
0 0 0
47 CA 6/26/98
48 NJ 9/18/98
49 CT 10/21/97
50 MI 6/6/98
51 CA 11/2/97
51 CA 6/11/98
51 0 0
0 0 0
52 CA 6/11/98
52 CA 11/11/97
52 0 0
0 0 0
53 MD 5/31/98
54 WA 5/26/98
55 IA 10/21/97
56 CT 9/19/98
57 GA 7/21/97
58 RI 9/19/98
59 CA 6/10/98
60 MD 9/17/98
61 FL 8/25/97
62 CA 6/11/98
63 MD 5/31/98
64 RI 10/31/97
65 WI 10/2/97
66 CA 10/7/97
67 FL 5/28/98
68 CA 6/1/98
69 CO 6/17/98
70 RI 10/31/97
71 MI 6/6/98
72 FL 5/28/98
73 LA 10/8/97
74 NJ 9/18/98
74 NJ 11/4/97
74 0 0
0 0 0
75 CO 9/21/97
76 CA 6/27/98
77 CA 6/11/98
78 CA 11/16/97
79 CA 6/23/98
80 CA 6/22/98
81 VA 9/16/98
82 CA 6/4/98
83 VA 10/31/97
84 CO 6/17/98
85 CA 6/27/98
86 IN 6/7/98
87 MI 11/14/97
88 NC 5/30/98
89 CA 11/2/97
90 CA 6/11/98
91 FL 11/10/97
92 TN 7/11/98
93 CA 10/11/98
94 UT 10/7/97
95 NV N/A
96 NJ 10/27/97
97 NE 35985
98 UT 9/20/97
99 OH 10/22/97
100 IN 12/6/97
101 TN 10/6/97
102 OH 10/6/97
103 TX 9/21/97
104 CA 11/2/97
105 WA 9/12/97
106 CA N/A
107 TX N/A
108 FL 11/10/97
109 CA 10/4/97
110 NY 10/7/97
111 MI 10/6/97
112 GA N/A
113 TX 9/25/97
114 CT 10/29/97
115 SC 10/18/97
116 AZ 7/23/97
117 TX 9/25/97
118 AZ 10/21/97
119 RI 10/31/97
120 WA 9/14/97
121 PA 10/27/97
0 0 0
0 0 0
0 0 0
TOTAL 0 0
0 0.00 0
0 0.00 0
Prospectus Loan # Scheduled Loan B Paid Thru Date
1 0.00 10/11/98
1 0.00 10/11/98
1 0 10/11/98
1 68,851,849.60 1/0/00
0 0.00 1/0/00
2 0.00 10/11/98
2 0.00 10/11/98
2 0.00 10/11/98
2 0.00 10/11/98
2 0 10/11/98
2 0.00 10/11/98
2 68,095,359.88 1/0/00
0 0.00 1/0/00
3 64,990,040.69 10/11/98
4 0.00 10/11/98
4 0.00 10/11/98
4 62,056,285.84 1/0/00
0 0.00 1/0/00
5 0.00 10/11/98
5 0.00 10/11/98
5 57,321,960.52 1/0/00
0 0.00 1/0/00
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 54,941,044.79 1/0/00
0 0.00 1/0/00
7 48,855,449.20 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0 0
0 0 0
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 49,783,349.29 1/0/00
0 0.00 1/0/00
9 41,041,640.17 10/11/98
10 33,760,763.81 10/11/98
11 0.00 10/11/98
11 0.00 10/11/98
11 0 10/11/98
11 0.00 10/11/98
11 33,140,061.61 1/0/00
0 0.00 1/0/00
12 32,622,832.69 10/11/98
13 0.00 10/11/98
13 0.00 10/11/98
13 31,387,404.03 1/0/00
0 0.00 1/0/00
14 0.00 10/11/98
14 0.00 10/11/98
14 0 10/11/98
14 28,312,663.60 1/0/00
0 0.00 1/0/00
15 27,687,896.11 10/11/98
16 0 10/11/98
16 0.00 10/11/98
16 0.00 10/11/98
16 26,493,235.87 1/0/00
0 0.00 1/0/00
17 24,664,270.22 10/11/98
18 23,929,793.97 10/11/98
19 22,622,087.76 10/11/98
20 21,404,668.54 10/11/98
21 0 10/11/98
21 0.00 10/11/98
21 21,248,497.05 1/0/00
0 0.00 1/0/00
22 20,815,357.67 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 19,923,884.15 1/0/00
0 0.00 1/0/00
24 19,680,085.01 10/11/98
25 17,141,985.66 10/11/98
26 0 10/11/98
26 0.00 10/11/98
26 15,196,600.58 1/0/00
0 0.00 1/0/00
27 14,012,916.08 10/11/98
28 14,209,278.56 10/11/98
29 14,476,035.42 10/11/98
30 13,585,996.77 10/11/98
31 13,427,970.94 10/11/98
32 13,266,840.10 9/11/98
33 12,359,324.25 10/11/98
34 12,053,050.45 10/11/98
35 11,573,860.02 10/11/98
36 0.00 10/11/98
36 0 10/11/98
36 11,265,904.67 1/0/00
0 0.00 1/0/00
37 10,299,092.10 10/11/98
38 9,469,435.31 10/11/98
39 8,926,495.03 10/11/98
40 8,832,796.57 10/11/98
41 0 10/11/98
41 0.00 10/11/98
41 0.00 10/11/98
41 0.00 10/11/98
41 0.00 10/11/98
41 0.00 10/11/98
41 0.00 10/11/98
41 0.00 10/11/98
41 8,023,083.56 1/0/00
0 0.00 1/0/00
42 8,215,667.27 10/11/98
43 7,824,006.21 10/11/98
44 6,630,743.29 10/11/98
45 6,358,516.70 10/11/98
46 0 10/11/98
46 0.00 10/11/98
46 0.00 10/11/98
46 0.00 10/11/98
46 0.00 10/11/98
46 0.00 10/11/98
46 6,133,695.82 1/0/00
0 0.00 1/0/00
47 5,961,412.62 10/11/98
48 5,890,253.48 10/11/98
49 5,797,220.39 10/11/98
50 5,841,158.89 10/11/98
51 0 10/11/98
51 0.00 10/11/98
51 5,456,017.45 1/0/00
0 0.00 1/0/00
52 0 10/11/98
52 0.00 10/11/98
52 5,466,133.09 1/0/00
0 0.00 1/0/00
53 5,426,269.53 10/11/98
54 5,315,618.25 10/11/98
55 4,864,081.69 10/11/98
56 4,951,322.26 10/11/98
57 4,784,733.58 10/11/98
58 4,914,890.25 10/11/98
59 4,465,468.10 10/11/98
60 4,626,577.20 10/11/98
61 4,443,955.16 10/11/98
62 4,306,491.10 10/11/98
63 4,448,044.40 9/11/98
64 4,339,128.25 9/11/98
65 4,101,229.93 10/11/98
66 4,080,338.92 10/11/98
67 3,981,298.01 10/11/98
68 3,988,555.48 10/11/98
69 3,874,000.83 10/11/98
70 3,847,833.57 10/11/98
71 3,873,432.10 10/11/98
72 3,864,004.76 10/11/98
73 3,688,679.87 10/11/98
74 0 10/11/98
74 0.00 10/11/98
74 3,737,179.50 1/0/00
0 0.00 1/0/00
75 3,676,194.41 10/11/98
76 3,430,064.46 10/11/98
77 3,406,950.74 10/11/98
78 3,316,484.64 10/11/98
79 3,294,505.94 10/11/98
80 2,951,600.44 9/11/98
81 2,943,059.28 10/11/98
82 2,919,638.27 9/11/98
83 2,869,559.27 10/11/98
84 2,846,228.57 10/11/98
85 2,801,041.65 10/11/98
86 2,732,306.20 10/11/98
87 2,754,988.85 10/11/98
88 2,768,643.90 10/11/98
89 2,551,158.53 10/11/98
90 2,516,352.90 10/11/98
91 2,452,822.57 10/11/98
92 2,233,041.72 10/11/98
93 2,175,787.08 10/11/98
94 2,129,842.83 10/11/98
95 2,148,820.61 9/11/98
96 2,152,942.53 10/11/98
97 2,108,720.16 10/11/98
98 2,041,690.78 10/11/98
99 1,928,810.25 10/11/98
100 1,913,652.93 10/11/98
101 1,905,688.95 10/11/98
102 1,868,958.92 10/11/98
103 1,873,728.24 10/11/98
104 1,840,696.49 10/11/98
105 1,757,921.64 10/11/98
106 1,749,652.33 10/11/98
107 1,750,866.66 10/11/98
108 1,660,907.76 10/11/98
109 1,663,741.05 10/11/98
110 1,510,778.68 10/11/98
111 1,472,225.85 10/11/98
112 1,463,360.41 10/11/98
113 1,461,056.25 10/11/98
114 1,457,073.47 10/11/98
115 1,390,856.92 10/11/98
116 1,355,939.68 10/11/98
117 1,314,950.61 10/11/98
118 1,168,836.50 10/11/98
119 1,166,048.15 10/11/98
120 991,420.95 10/11/98
121 968,588.56 10/11/98
0 0.00 1/0/00
0 0.00 1/0/00
0 0.00 1/0/00
TOTAL 1,378,107,31 0
0 0 Original Underwriting Information (1)
0 0 Base Year
Prospectus Loan # Annual Debt ServFin. Info as of Date
1 0 N/A
1 0 N/A
1 0 N/A
1 6,422,303 0
0 0 0
2 0 N/A
2 0 N/A
2 0 N/A
2 0 N/A
2 0 N/A
2 0 N/A
2 6,095,785.32 0
0 0 0
3 6,240,614.88 N/A
4 0 N/A
4 0 N/A
4 6,504,563.76 0
0 0 0
5 0 N/A
5 0 N/A
5 5,409,317.04 0
0 0 0
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 5,727,089.16 0
0 0 0
7 5,214,641.76 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 4,491,980 0
0 0 0
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 355,118 0
0 0 0
9 4,272,911.04 N/A
10 3,284,958.96 N/A
11 0.00 N/A
11 0.00 N/A
11 0 N/A
11 0.00 N/A
11 3,017,266.08 0
0 0.00 0
12 3,070,191.48 N/A
13 0.00 N/A
13 0.00 N/A
13 2,981,373.96 0
0 0.00 0
14 0.00 N/A
14 0.00 N/A
14 0 N/A
14 2,430,032.76 0
0 0.00 0
15 2,527,090.92 N/A
16 0 N/A
16 0.00 N/A
16 0.00 N/A
16 2,576,266.32 0
0 0.00 0
17 2,187,715.08 N/A
18 2,459,464.20 N/A
19 2,319,963.12 N/A
20 2,137,415.40 N/A
21 0 N/A
21 0.00 N/A
21 1,907,520.84 0
0 0.00 0
22 2,022,211.68 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 2,013,019.80 0
0 0.00 0
24 1,872,675.12 N/A
25 1,592,681.28 N/A
26 0 N/A
26 0.00 N/A
26 1,392,774.96 0
0 0.00 0
27 1,782,039.96 N/A
28 1,621,309.80 N/A
29 1,325,701.92 N/A
30 1,499,180.52 N/A
31 1,312,580.64 N/A
32 1,387,338.72 N/A
33 1,183,802.28 N/A
34 1,195,971.84 N/A
35 1,357,163.04 N/A
36 0.00 N/A
36 0 N/A
36 1,293,093.84 0
0 0.00 0
37 993,447.12 N/A
38 1,055,225.52 N/A
39 808,298.40 N/A
40 895,264.44 N/A
41 0 N/A
41 0.00 N/A
41 0.00 N/A
41 0.00 N/A
41 0.00 N/A
41 0.00 N/A
41 0.00 N/A
41 0.00 N/A
41 839,250.48 0
0 0.00 0
42 762,311.28 N/A
43 842,944.56 N/A
44 733,764.84 N/A
45 611,866.92 N/A
46 0 N/A
46 0.00 N/A
46 0.00 N/A
46 0.00 N/A
46 0.00 N/A
46 0.00 N/A
46 669,260.88 0
0 0.00 0
47 602,315.88 N/A
48 601,758.12 N/A
49 581,115.96 N/A
50 581,428.32 N/A
51 0 N/A
51 0.00 N/A
51 694,137.36 0
0 0.00 0
52 0 N/A
52 0.00 N/A
52 655,285.08 0
0 0.00 0
53 547,874.04 N/A
54 532,122.96 N/A
55 606,457.08 N/A
56 576,472.32 N/A
57 523,735.92 N/A
58 487,592.04 N/A
59 568,115.52 N/A
60 470,812.08 N/A
61 516,340.08 N/A
62 547,889.76 N/A
63 442,601.40 N/A
64 467,599.68 N/A
65 387,162.12 N/A
66 395,797.56 N/A
67 465,053.16 N/A
68 406,022.64 N/A
69 406,284.12 N/A
70 445,493.28 N/A
71 393,244.80 N/A
72 404,656.68 N/A
73 437,937.12 N/A
74 0 N/A
74 0.00 N/A
74 382,361.28 0
0 0.00 0
75 370,882.32 N/A
76 343,874.76 N/A
77 356,063.40 N/A
78 346,275.84 N/A
79 336,806.52 N/A
80 321,818.16 N/A
81 301,371.48 N/A
82 302,794.92 N/A
83 295,457.28 N/A
84 305,014.68 N/A
85 282,335.88 N/A
86 276,925.44 N/A
87 279,672.72 N/A
88 262,413.84 N/A
89 324,569.04 N/A
90 320,140.92 N/A
91 251,758.92 N/A
92 260,158.80 N/A
93 216,422.64 N/A
94 237,357.84 N/A
95 216,687.36 N/A
96 210,946.20 N/A
97 214,924.80 N/A
98 243,185.40 N/A
99 204,336.24 N/A
100 193,974.00 N/A
101 192,088.68 N/A
102 217,741.56 N/A
103 174,343.68 N/A
104 192,172.08 N/A
105 185,425.80 N/A
106 165,931.80 N/A
107 159,122.28 N/A
108 172,595.16 N/A
109 162,209.40 N/A
110 150,482.88 N/A
111 143,971.80 N/A
112 151,055.40 N/A
113 142,764.00 N/A
114 164,506.20 N/A
115 160,290.00 N/A
116 140,386.08 N/A
117 128,487.60 N/A
118 137,915.28 N/A
119 132,351.84 N/A
120 96,806.64 N/A
121 111,307.80 N/A
0 0 0
0 0 0
0 0 0
TOTAL 137,382,555 0
0 0 0
0 0 0
Prospectus Loan # %
Occ Total Revenue
1 100 6,608,228
1 97 5,245,734
1 100 5,260,930
1 0 0
0 0 0
2 100 5,097,663
2 100 4,331,629
2 100 3,634,556
2 100 1,791,700
2 98 1,694,891
2 84 766,089
2 0 0
0 0 0
3 95 14,920,353
4 100 4,030,471
4 100 4,027,029
4 0 0
0 0 0
5 90 7,900,763
5 97 5,330,578
5 0 0
0 0 0
6 67 4,534,388
6 70 2,655,245
6 80 2,437,316
6 81 1,958,938
6 77 1,804,122
6 78 1,618,452
6 79 1,735,530
6 79 1,593,041
6 81 1,510,499
6 82 1,479,074
6 78 1,449,397
6 57 1,437,880
6 70 1,302,010
6 68 1,314,506
6 80 1,161,927
6 53 780,079
6 0 0
0 0 0
7 70 13,809,463
8 100 340,992
8 100 252,478
8 100 234,284
8 100 236,998
8 100 220,827
8 100 243,067
8 100 206,029
8 100 238,086
8 100 173,138
8 100 246,958
8 100 196,575
8 100 175,430
8 100 153,178
8 100 208,433
8 100 138,659
8 100 147,875
8 100 164,352
8 100 200,665
8 25 203,754
8 100 201,772
8 57 146,398
8 100 126,362
8 100 152,582
8 100 101,853
8 100 118,571
8 100 139,198
8 100 182,564
8 100 77,769
8 100 124,604
8 100 69,687
8 100 147,144
8 100 96,656
8 100 121,979
8 100 69,676
8 100 55,091
8 100 66,956
8 100 152,449
8 100 58,127
8 100 100,125
8 100 119,890
8 100 91,455
8 100 74,217
8 100 120,853
8 100 93,189
8 100 88,864
8 100 78,145
8 100 43,444
8 100 94,229
8 100 106,180
8 100 91,626
8 100 187,306
8 100 38,750
8 100 70,698
8 47 43,090
8 100 37,101
8 100 68,134
8 100 45,875
8 100 54,675
8 100 19,575
8 100 72,934
8 100 104,546
8 100 159,413
8 0 0
0 0 0
8 100 88,151
8 100 149,907
8 100 70,903
8 100 56,904
8 100 54,464
8 100 49,281
8 100 38,640
8 100 34,064
8 100 24,137
8 100 46,816
8 0 0
0 0 0
9 74 25,091,637
10 90 14,176,658
11 95 3,040,269
11 99 2,144,362
11 97 1,391,438
11 99 1,272,317
11 0 0
0 0 0
12 100 5,536,538
13 96 3,899,100
13 88 2,839,829
13 0 0
0 0 0
14 76 4,128,373
14 97 2,527,438
14 84 360,630
14 0 0
0 0 0
15 100 4,117,237
16 81 2,779,423
16 100 1,818,681
16 99 1,918,277
16 0 0
0 0 0
17 93 5,020,231
18 99 5,149,579
19 91 5,645,883
20 95 6,237,617
21 95 2,130,160
21 94 1,950,391
21 0 0
0 0 0
22 100 4,742,083
23 93 902,757
23 100 691,083
23 87 521,319
23 100 270,230
23 99 476,292
23 100 376,035
23 100 278,649
23 100 410,804
23 100 276,623
23 88 361,613
23 100 112,248
23 0 0
0 0 0
24 94 4,446,669
25 94 2,822,772
26 87 2,912,537
26 100 784,301
26 0 0
0 0 0
27 79 10,437,111
28 97 14,445,392
29 100 2,400,029
30 100 3,611,363
31 100 2,462,376
32 79 4,751,847
33 97 2,332,595
34 97 2,364,932
35 75 5,865,212
36 67 4,646,338
36 68 4,089,219
36 0 0
0 0 0
37 96 2,620,472
38 69 8,060,498
39 94 1,995,716
40 65 5,949,357
41 100 353,535
41 99 429,318
41 92 397,169
41 87 301,183
41 100 205,021
41 77 158,475
41 93 213,377
41 98 363,516
41 0 0
0 0 0
42 91 1,231,047
43 88 1,728,110
44 98 6,509,722
45 95 1,295,352
46 82 839,297
46 52 1,210,130
46 66 602,681
46 74 503,494
46 68 366,364
46 57 383,676
46 0 0
0 0 0
47 91 2,648,048
48 100 1,447,312
49 92 1,602,791
50 100 1,228,671
51 94 4,010,962
51 85 5,336,412
51 0 0
0 0 0
52 94 3,144,790
52 82 3,070,188
52 0 0
0 0 0
53 100 988,108
54 85 1,260,194
55 95 3,194,371
56 74 2,514,541
57 96 1,654,300
58 100 905,226
59 97-
60 100 1,021,227
61 84 3,626,246
62 93 -
63 100 1,084,151
64 80 1,408,821
65 95 -
66 98 1,125,490
67 71 3,816,678
68 100 815,898
69 100 1,155,403
70 68 2,861,320
71 97 936,799
72 78 1,808,956
73 58 2,484,871
74 100 717,109
74 100 161,869
74 0 0
0 0 0
75 93 1,340,624
76 99 953,105
77 100 690,435
78 94 671,580
79 94 607,611
80 72 1,599,718
81 92 613,990
82 100 575,963
83 95 867,226
84 100 828,792
85 96 682,005
86 96 799,520
87 100 573,071
88 96-
89 88 -
90 95 -
91 75 -
92 66 1,782,844
93 96 507,365
94 92 -
95 98 577,440
96 78 674,150
97 88 428,437
98 61 856,520
99 100 417,516
100 92 718,811
101 95 465,211
102 43 971,757
103 98 419,034
104 88 475,752
105 100 -
106 92 423,986
107 96 608,284
108 100 481,407
109 100 574,846
110 97 394,638
111 95 -
112 100 399,761
113 98 817,068
114 67 1,235,753
115 64 651,354
116 76 -
117 99 591,280
118 66 695,921
119 49 1,466,035
120 98 -
121 92-
0 0 0
0 0 0
0 0 0
TOTAL 0
00 0
0 0 0
Prospectus Loan # (4) Net Cash F $
NOI
1 3,942,900 4,294,941
1 2,533,428 3,002,213
1 2,486,120 2,805,624
1 0 10,102,778
0 0 0
2 2,476,062 2,863,071
2 2,065,531 2,423,022
2 1,960,171 1,415,876
2 1,180,106 1,299,184
2 704,687 876,328
2 282,981 357,867
2 0 9,235,348
0 0 0
3 8,203,972 9,442,321
4 3,990,166 3,990,166
4 3,986,759 3,986,759
4 0 7,976,925
0 0 0
5 5,278,174 5,571,650
5 3,869,254 4,122,150
5 0 9,693,800
0 0 0
6 999,310 1,226,029
6 1,064,939 1,197,701
6 610,867 732,733
6 774,120 872,067
6 647,642 737,848
6 538,304 619,227
6 569,539 656,315
6 484,851 564,503
6 473,882 549,407
6 440,614 514,568
6 516,768 589,238
6 347,245 419,139
6 313,990 379,091
6 347,230 412,955
6 260,722 318,818
6 214,317 253,321
6 0 10,042,960
0 0 0
7 6,988,912 7,324,895
8 300,311 334,378
8 227,064 241,968
8 217,051 231,321
8 216,897 234,008
8 193,469 219,865
8 202,676 239,792
8 170,499 181,760
8 202,919 222,253
8 154,110 172,258
8 142,306 159,915
8 143,166 153,021
8 144,702 169,220
8 138,199 151,415
8 131,528 148,985
8 125,775 135,831
8 124,588 144,427
8 123,875 132,538
8 138,623 148,105
8 113,139 134,180
8 131,313 147,736
8 85,158 109,449
8 71,663 80,339
8 103,814 112,981
8 92,294 99,724
8 85,522 104,569
8 94,387 101,803
8 90,592 100,284
8 71,503 77,408
8 59,492 88,482
8 59,190 66,957
8 60,779 69,528
8 67,028 73,620
8 62,213 68,363
8 59,865 68,259
8 43,800 51,127
8 57,148 65,510
8 60,165 68,759
8 52,050 56,722
8 60,056 73,860
8 59,024 65,492
8 60,242 65,882
8 50,113 73,369
8 47,937 55,771
8 46,608 53,102
8 53,141 59,471
8 46,878 52,573
8 39,398 42,287
8 45,819 51,921
8 44,463 50,297
8 43,362 50,280
8 42,502 90,330
8 31,000 33,998
8 43,198 48,696
8 29,054 33,030
8 30,850 36,270
8 33,364 38,576
8 28,436 31,106
8 22,955 27,486
8 15,941 19,033
8 19,343 30,054
8 13,146 26,146
8 19,420 38,427
8 0 6,314,317
0 0 0
8 79,528 86,727
8 105,748 114,138
8 47,994 53,065
8 42,381 46,906
8 42,095 47,046
8 35,917 40,020
8 34,251 37,581
8 24,623 27,075
8 19,272 21,828
8 18,453 35,303
8 0 509,689
0 0 0
9 6,069,363 7,323,945
10 5,696,922 7,074,917
11 1,577,074 1,609,324
11 1,231,303 1,259,903
11 831,212 846,912
11 768,937 783,587
11 0 4,499,726
0 0 0
12 3,896,063 4,669,489
13 2,292,714 2,512,568
13 1,627,922 1,792,033
13 0 4,304,601
0 0 0
14 2,667,562 2,863,896
14 1,764,570 1,887,308
14 200,465 251,798
14 0 5,003,002
0 0 0
15 3,126,553 3,249,803
16 1,632,730 1,790,400
16 1,075,297 1,194,616
16 1,177,316 1,271,268
16 0 4,256,284
0 0 0
17 3,042,855 3,219,783
18 3,231,686 3,352,220
19 3,136,126 3,775,966
20 3,013,893 3,550,330
21 1,428,513 1,500,513
21 1,305,176 1,367,176
21 0 2,867,689
0 0 0
22 2,469,772 2,692,929
23 429,099 584,140
23 393,913 434,793
23 284,754 357,039
23 240,469 262,123
23 239,865 263,865
23 221,196 257,058
23 217,965 241,303
23 212,056 238,489
23 180,192 194,473
23 151,199 180,811
23 63,965 71,332
23 0 3,085,426
0 0 0
24 2,609,116 2,771,116
25 2,007,184 -
26 1,347,823 1,490,823
26 498,563 524,060
26 0 2,014,883
0 0 0
27 3,202,733 3,982,652
28 2,438,346 2,500,846
29 1,749,446 1,839,022
30 2,016,656 2,311,839
31 1,838,495 1,937,684
32 2,023,945 2,261,537
33 1,531,551 1,672,705
34 1,575,724 1,710,402
35 1,968,862 2,262,123
36 1,132,426 1,364,743
36 787,585 992,046
36 0 2,356,789
0 0 0
37 1,271,350 1,372,206
38 1,647,817 2,050,842
39 1,089,076 1,201,359
40 1,409,196 1,788,398
41 207,771 283,852
41 224,080 311,168
41 221,590 310,532
41 142,805 201,025
41 135,859 159,197
41 82,659 115,407
41 97,686 138,810
41 135,670 183,602
41 0 1,703,593
0 0 0
42 940,229 1,022,662
43 1,070,887 1,197,445
44 1,198,172 1,220,672
45 910,609 919,609
46 333,743 375,708
46 197,225 257,732
46 152,393 182,527
46 151,207 176,382
46 63,394 81,712
46 43,261 62,445
46 0 1,136,506
0 0 0
47 871,036 1,003,438
48 822,583 1,053,569
49 803,007 866,507
50 756,843 897,307
51 725,649 755,349
51 540,641 579,341
51 0 1,334,690
0 0 0
52 603,479 628,229
52 484,672 508,172
52 0 1,136,401
0 0 0
53 762,755 792,110
54 724,085 850,080
55 902,477 1,257,123
56 846,302 972,029
57 1,031,245 1,220,207
58 617,768 675,101
59 1,162,780 1,225,780
60 671,165 766,837
61 775,903 957,215
62 936,445 995,845
63 597,708 680,620
64 747,494 843,520
65 500,560 510,560
66 501,160 609,158
67 653,559 844,393
68 554,722 602,751
69 682,914 816,675
70 688,647 831,713
71 539,408 600,005
72 592,733 683,181
73 895,653 1,019,897
74 393,993 439,321
74 99,391 109,301
74 0 548,622
0 0 0
75 472,947 634,033
76 430,187 538,220
77 438,786 507,664
78 440,806 492,965
79 420,948 465,456
80 466,037 546,058
81 396,719 452,472
82 405,156 442,985
83 396,672 482,215
84 420,633 569,448
85 466,964 510,610
86 404,049 443,179
87 359,797 393,530
88 391,758 397,783
89 547,004 622,004
90 547,277 576,977
91 421,763 432,613
92 400,185 489,327
93 329,292 370,815
94 410,916 428,916
95 313,138 345,638
96 306,281 403,012
97 272,222 314,123
98 393,990 351,161
99 257,128 320,761
100 247,108 280,358
101 247,108 262,175
102 396,622 348,034
103 222,741 234,953
104 258,165 313,149
105 238,638 241,763
106 223,334 241,334
107 254,801 289,926
108 221,943 248,904
109 258,217 331,321
110 196,444 211,858
111 295,361 306,161
112 225,380 242,308
113 259,458 314,458
114 270,973 332,761
115 222,358 254,926
116 181,239 185,014
117 219,944 259,694
118 229,111 263,907
119 291,064 364,366
120 127,749 133,449
121 148,925 151,985
0 0 0
0 0 0
0 0 0
TOTAL 195,736,894
0 0 Prior Full Operating Information as of
1996 (1)
0 00
Prospectus Loan # (5)
DSCR 0
1 0.00 TTM
1 0.00 TTM
1 0 TTM
1 1.40 0
0 0.00 0
2 0.00 TTM
2 0.00 TTM
2 0.00 TTM
2 0.00 TTM
2 0.00 TTM
2 0 TTM
2 1.42 0
0 0.00 0
3 1.31 TTM
4 0.00 TTM
4 0.00 TTM
4 1.23 0
0 0.00 0
5 0 TTM
5 0.00 TTM
5 1.69 0
0 0.00 0
6 0 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 1.50 0
0 0.00 0
7 1.34 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 N/A 0
0 0.00 0
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 N/A 0
0 0.00 0
9 1.42 TTM
10 1.73 TTM
11 0.00 TTM
11 0.00 TTM
11 0.00 TTM
11 0.00 TTM
11 1.46 0
0 0.00 0
12 1.27 TTM
13 0.00 TTM
13 0.00 TTM
13 1.32 0
0 0.00 0
14 0.00 TTM
14 0.00 TTM
14 0.00 TTM
14 1.91 0
0 0.00 0
15 1.24 TTM
16 0.00 TTM
16 0.00 TTM
16 0.00 TTM
16 1.51 0
0 0.00 0
17 1.39 TTM
18 1.31 TTM
19 1.35 TTM
20 1.41 TTM
21 0.00 TTM
21 0.00 TTM
21 1.43 0
0 0.00 0
22 1.22 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 1.31 0
0 0.00 0
24 1.39 TTM
25 1.26 TTM
26 0.00 TTM
26 0.00 TTM
26 1.33 0
0 0.00 0
27 1.80 TTM
28 1.50 TTM
29 1.32 TTM
30 1.35 TTM
31 1.40 TTM
32 1.46 TTM
33 1.29 TTM
34 1.32 TTM
35 1.45 TTM
36 0.00 TTM
36 0.00 TTM
36 1.48 0
0 0.00 0
37 1.28 TTM
38 1.56 TTM
39 1.35 TTM
40 1.57 TTM
41 0.00 TTM
41 0.00 TTM
41 0.00 TTM
41 0.00 TTM
41 0.00 TTM
41 0.00 TTM
41 0.00 TTM
41 0.00 TTM
41 1.49 0
0 0.00 0
42 1.23 TTM
43 1.27 TTM
44 1.63 TTM
45 1.49 TTM
46 0.00 TTM
46 0.00 TTM
46 0.00 TTM
46 0.00 TTM
46 0.00 TTM
46 0.00 TTM
46 1.41 0
0 0.00 0
47 1.45 TTM
48 1.37 TTM
49 1.38 TTM
50 1.30 TTM
51 0.00 TTM
51 0.00 TTM
51 1.82 0
0 0.00 0
52 0.00 TTM
52 0.00 TTM
52 1.66 0
0 0.00 0
53 1.39 TTM
54 1.36 TTM
55 1.49 TTM
56 1.47 TTM
57 1.97 TTM
58 1.27 TTM
59 2.05 TTM
60 1.43 TTM
61 1.50 TTM
62 1.71 TTM
63 1.35 TTM
64 1.60 TTM
65 1.29 TTM
66 1.27 TTM
67 1.41 TTM
68 1.37 TTM
69 1.68 TTM
70 1.55 TTM
71 1.37 TTM
72 1.46 TTM
73 2.05 TTM
74 0.00 TTM
74 0.00 TTM
74 1.29 0
0 0.00 0
75 1.28 TTM
76 1.25 TTM
77 1.23 TTM
78 1.27 TTM
79 1.25 TTM
80 1.45 TTM
81 1.32 TTM
82 1.34 TTM
83 1.34 TTM
84 1.38 TTM
85 1.65 TTM
86 1.46 TTM
87 1.29 TTM
88 1.49 TTM
89 1.69 TTM
90 1.71 TTM
91 1.68 TTM
92 1.54 TTM
93 1.52 TTM
94 1.73 TTM
95 1.45 TTM
96 1.45 TTM
97 1.27 TTM
98 1.62 TTM
99 1.26 TTM
100 1.27 TTM
101 1.25 TTM
102 1.82 TTM
103 1.28 TTM
104 1.34 TTM
105 1.29 TTM
106 1.35 TTM
107 1.60 TTM
108 1.29 TTM
109 1.59 TTM
110 1.31 TTM
111 2.05 TTM
112 1.49 TTM
113 1.82 TTM
114 1.65 TTM
115 1.39 TTM
116 1.29 TTM
117 1.71 TTM
118 1.66 TTM
119 2.20 TTM
120 1.32 TTM
121 1.34 TTM
0 0.00 0
0 0.00 0
0 0.00 0
TOTAL 0 0.00
0 0 0
0 0 0
Prospectus Loan # Financial Info a %
Occ
1 11/30/96 100
1 11/30/96 97
1 11/30/96 100
1 1/0/00 0
0 1/0/00 0
2 11/30/96 100
2 11/30/96 100
2 11/30/96 100
2 11/30/96 100
2 11/30/96 98
2 11/30/96 84
2 1/0/00 0
0 1/0/00 0
3 35,369 95
4 - 100
4 - 100
4 0 0
0 0 0
5 12/31/96 90
5 12/31/96 97
5 1/0/00 0
0 1/0/00 0
6 9/30/96 70
6 9/30/96 80
6 9/30/96 81
6 9/30/96 77
6 9/30/96 78
6 9/30/96 79
6 9/30/96 79
6 9/30/96 81
6 9/30/96 82
6 9/30/96 78
6 9/30/96 57
6 9/30/96 70
6 9/30/96 68
6 9/30/96 80
6 9/30/96 53
6 9/30/96 70
6 1/0/00 0
0 1/0/00 0
7 10/31/96 97
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 25
8 2/28/97 100
8 2/28/97 57
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 47
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 1/0/00 0
0 1/0/00 0
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 1/0/00 0
0 1/0/00 0
9 12/31/96 74
10 10/31/96 90
11 9/30/96 95
11 9/25/96 99
11 9/30/96 97
11 9/25/96 99
11 1/0/00 0
0 1/0/00 0
12 12/31/96 100
13 12/31/96 96
13 12/31/96 88
13 1/0/00 0
0 1/0/00 0
14 12/31/96 76
14 12/31/96 97
14 12/31/96 84
14 1/0/00 0
0 1/0/00 0
15 12/31/96 100
16 12/31/96 81
16 12/31/96 100
16 12/31/96 99
16 1/0/00 0
0 1/0/00 0
17 12/31/96 93
18 12/31/96 99
19 12/31/96 91
20 12/31/96 95
21 12/31/96 95
21 12/31/96 94
21 1/0/00 0
0 1/0/00 0
22 12/31/96 100
23 12/31/96 93
23 12/31/96 100
23 12/31/96 87
23 12/31/96 100
23 12/31/96 99
23 12/31/96 100
23 12/31/96 100
23 12/31/96 100
23 12/31/96 100
23 12/31/96 88
23 12/31/96 100
23 1/0/00 0
0 1/0/00 0
24 8/31/96 94
25 11/30/96 94
26 11/30/96 87
26 12/31/96 100
26 1/0/00 0
0 1/0/00 0
27 10/31/96 79
28 9/30/96 97
29 10/31/96 100
30 11/30/96 100
31 11/30/96 100
32 11/30/96 79
33 12/31/96 97
34 11/30/96 97
35 11/30/96 75
36 10/31/96 67
36 10/31/96 68
36 1/0/00 0
0 1/0/00 0
37 12/31/96 96
38 12/31/96 69
39 12/31/96 94
40 12/31/96 65
41 11/30/96 100
41 11/30/96 99
41 11/30/96 92
41 11/30/96 87
41 11/30/96 100
41 11/30/96 77
41 11/30/96 93
41 11/30/96 98
41 1/0/00 0
0 1/0/00 0
42 12/31/96 91
43 12/31/96 88
44 9/30/96 98
45 12/31/96 95
46 10/30/96 82
46 10/30/96 52
46 10/30/96 66
46 10/30/96 74
46 10/30/96 68
46 10/30/96 57
46 1/0/00 0
0 1/0/00 0
47 12/31/96 91
48 12/31/96 100
49 2/28/96 92
50 10/30/96 100
51 9/30/96 94
51 9/30/96 85
51 1/0/00 0
0 1/0/00 0
52 9/30/96 94
52 9/30/96 82
52 1/0/00 0
0 1/0/00 0
53 11/30/96 100
54 12/31/96 85
55 10/30/96 95
56 11/30/96 74
57 12/31/96 96
58 12/31/96 100
59 9/30/96 97
60 11/30/96 100
61 11/30/96 84
62 9/30/96 93
63 10/30/96 100
64 9/30/96 80
65 12/31/96 95
66 11/30/96 98
67 11/30/96 71
68 9/30/96 100
69 12/31/96 100
70 1/31/97 68
71 11/30/96 97
72 11/30/96 78
73 10/30/96 58
74 12/31/96 100
74 12/31/96 100
74 1/0/00 0
0 1/0/00 0
75 10/30/96 93
76 11/30/96 99
77 10/30/96 100
78 12/31/96 94
79 12/31/96 94
80 11/30/96 72
81 11/30/96 92
82 11/30/96 100
83 12/31/96 95
84 10/30/96 100
85 12/31/96 96
86 11/30/96 96
87 11/30/96 100
88 12/31/96 96
89 9/30/96 88
90 9/30/96 95
91 12/31/96 75
92 11/30/96 66
93 9/30/96 96
94 12/31/96 92
95 9/30/96 98
96 12/31/96 78
97 11/30/96 88
98 12/31/96 61
99 11/30/96 100
100 11/30/96 92
101 12/31/96 95
102 11/30/96 43
103 11/30/96 98
104 12/31/96 88
105 11/30/96 100
106 5/31/96 92
107 11/30/96 96
108 9/30/96 100
109 11/30/96 100
110 2/28/96 97
111 10/30/96 95
112 11/30/96 100
113 11/30/96 98
114 11/30/96 67
115 12/31/96 64
116 11/30/96 76
117 11/30/96 99
118 12/30/96 66
119 12/31/96 49
120 11/30/96 98
121 11/30/96 92
0 1/0/00 0
0 1/0/00 0
0 1/0/00 0
TOTAL 0 0
0 0 0
0 0 0
Prospectus Loan # Total Revenue $
NOI
1 7,012,817 4,600,418
1 5,122,557 2,862,522
1 5,113,002 2,579,271
1 0 10,042,211
0 0 0
2 5,249,003 2,994,149
2 4,415,133 2,469,041
2 3,573,753 2,111,059
2 2,115,423 1,615,543
2 1,497,638 681,936
2 655,347 236,491
2 0 10,108,219
0 0 0
3 16,720,960 12,093,512
4 - -
4 - -
4 0 0
0 0 0
5 8,233,241 6,013,949
5 5,278,613 4,124,189
5 0 10,138,138
0 0 0
6 4,609,388 1,285,670
6 2,819,894 1,291,575
6 2,570,016 870,389
6 2,007,933 884,477
6 1,824,306 766,592
6 1,713,391 678,815
6 1,827,771 640,195
6 1,651,464 578,128
6 1,570,493 591,663
6 1,536,541 539,113
6 1,449,397 631,975
6 1,437,880 433,420
6 1,302,010 426,293
6 1,321,665 441,986
6 1,161,927 353,982
6 806,576 263,596
6 0 10,677,869
0 0 0
7 13,714,304 7,366,892
8 410,519 420,938
8 268,514 47,949
8 250,676 -
8 259,698 239,530
8 245,068 244,181
8 269,346 267,501
8 215,654 192,610
8 260,948 245,915
8 229,939 211,650
8 259,641 152,023
8 207,754 166,024
8 185,551 209,195
8 161,170 159,535
8 226,708 135,170
8 145,867 144,264
8 160,694 160,519
8 172,047 189,100
8 211,165 158,258
8 217,761 172,385
8 217,748 160,403
8 190,476 143,538
8 132,441 52,825
8 161,218 122,616
8 107,146 123,805
8 141,800 155,426
8 146,346 -
8 198,033 71,703
8 100,054 100,006
8 136,305 159,537
8 77,579 84,860
8 154,888 295
8 102,941 80,896
8 126,858 73,076
8 82,151 73,486
8 67,738 63,781
8 70,434 66,650
8 160,254 76,698
8 61,142 59,497
8 117,873 92,907
8 124,989 69,724
8 96,181 68,153
8 102,536 -
8 126,444 72,125
8 100,637 56,274
8 93,484 73,107
8 82,135 42,972
8 45,623 42,800
8 99,164 73,397
8 110,685 54,390
8 97,249 55,626
8 194,562 112,932
8 40,550 43,348
8 75,652 63,390
8 47,282 37,190
8 39,054 28,332
8 71,670 41,926
8 48,269 27,543
8 57,853 31,758
8 20,606 19,748
8 83,461 45,056
8 109,997 22,606
8 194,574 74,123
8 0 6,973,356
0 0 0
8 95,110 93,792
8 158,062 119,830
8 73,600 38,206
8 59,404 50,044
8 56,976 60,958
8 51,417 44,132
8 40,640 40,027
8 35,506 28,196
8 26,072 23,827
8 50,920 39,072
8 0 0
0 0 0
9 25,575,859 7,897,762
10 13,032,870 6,149,264
11 3,028,893 1,583,078
11 2,086,910 1,196,067
11 1,360,062 828,701
11 1,226,722 760,608
11 0 4,368,454
0 0 0
12 5,027,218 4,160,168
13 3,766,166 2,384,915
13 3,006,320 1,955,772
13 0 4,340,687
0 0 0
14 2,698,884 1,806,581
14 2,502,709 1,793,543
14 393,116 279,828
14 0 3,879,952
0 0 0
15 4,231,055 1,728,961
16 3,526,875 2,325,507
16 1,954,908 1,379,263
16 1,991,745 1,361,420
16 0 5,066,190
0 0 0
17 4,864,168 3,128,516
18 5,118,851 3,278,009
19 5,722,721 4,131,299
20 6,206,977 3,534,086
21 2,087,318 1,568,299
21 1,897,761 1,423,551
21 0 2,991,850
0 0 0
22 4,643,395 2,601,411
23 887,056 612,499
23 692,456 436,100
23 591,965 428,430
23 284,000 275,481
23 466,718 267,802
23 389,348 269,706
23 266,660 229,673
23 431,284 269,532
23 290,564 206,104
23 361,638 180,835
23 117,475 76,299
23 0 3,252,461
0 0 0
24 4,372,249 2,857,373
25 2,840,931 2,087,911
26 2,955,240 1,526,187
26 862,177 619,485
26 0 2,145,672
0 0 0
27 11,011,092 4,144,668
28 14,338,462 2,471,363
29 2,437,464 1,883,081
30 3,774,091 2,668,504
31 2,593,855 2,029,886
32 5,111,975 2,559,600
33 2,090,635 1,509,337
34 2,244,152 1,560,044
35 6,077,040 2,457,301
36 4,646,338 1,409,908
36 4,089,219 1,108,535
36 0 2,518,443
0 0 0
37 2,591,736 1,339,523
38 8,060,498 2,128,136
39 2,032,871 1,280,019
40 5,355,932 1,236,884
41 368,119 305,449
41 438,460 331,776
41 405,509 326,690
41 294,915 200,894
41 211,423 165,956
41 170,068 132,858
41 234,354 180,814
41 333,835 159,528
41 0 1,803,965
0 0 0
42 1,210,537 1,029,562
43 1,778,919 1,298,745
44 6,430,931 1,369,023
45 959,704 763,197
46 919,238 471,531
46 1,213,295 268,008
46 638,828 222,042
46 505,516 188,065
46 381,815 97,605
46 442,803 102,509
46 0 1,349,760
0 0 0
47 3,129,396 1,351,568
48 1,447,308 1,249,680
49 1,519,755 797,817
50 1,256,018 954,597
51 4,010,962 756,949
51 5,336,412 586,284
51 0 1,343,233
0 0 0
52 3,144,790 652,213
52 3,070,188 585,557
52 0 1,237,770
0 0 0
53 1,008,335 822,507
54 1,287,308 876,507
55 3,789,231 1,790,509
56 2,534,306 1,019,991
57 1,727,170 1,393,804
58 906,303 678,697
59 6,632,911 1,602,028
60 1,108,327 870,615
61 3,821,031 1,085,800
62 7,050,936 995,214
63 1,067,872 675,241
64 1,406,024 850,921
65 719,927 546,003
66 1,141,873 646,671
67 3,816,678 987,544
68 873,821 654,020
69 1,219,336 898,865
70 2,843,320 815,477
71 924,904 575,977
72 1,873,882 705,148
73 2,739,189 1,283,898
74 783,803 521,692
74 179,166 127,831
74 0 649,523
0 0 0
75 1,354,693 674,815
76 914,816 532,208
77 727,504 579,964
78 688,291 511,099
79 619,744 491,662
80 1,638,104 555,934
81 638,217 482,023
82 632,767 517,345
83 882,112 528,279
84 824,818 539,061
85 715,635 600,284
86 780,774 428,779
87 581,936 403,201
88 569,148 385,594
89 2,086,611 670,605
90 3,438,203 576,827
91 764,325 429,972
92 1,827,190 575,525
93 526,039 402,800
94 2,054,224 538,052
95 569,572 371,578
96 648,421 391,713
97 400,800 291,425
98 874,520 522,865
99 436,584 340,552
100 706,197 275,550
101 452,208 258,996
102 971,757 500,649
103 419,034 249,170
104 498,640 349,484
105 346,183 258,845
106 423,127 272,586
107 600,713 305,994
108 512,000 314,200
109 598,076 392,184
110 376,689 187,139
111 605,471 356,620
112 391,497 278,255
113 797,718 225,414
114 1,309,936 425,985
115 651,354 289,826
116 282,022 181,587
117 596,720 200,329
118 884,460 519,694
119 1,528,092 472,235
120 279,467 183,435
121 308,746 183,243
0 0 0
0 0 0
0 0 0
TOTAL N/A N/A
0 0Current Annual Operating Information as
of 1997(1)
0 00
Prospectus Loan #
DSCR FS Start Date mm/yy
1 0 1/97
1 0.00 1/97
1 0.00 1/97
1 N/A 1/0/00
0 0.00 1/0/00
2 0.00 1/97
2 0.00 1/97
2 0.00 1/97
2 0.00 1/97
2 0.00 1/97
2 0.00 1/97
2 N/A 1/0/00
0 0.00 1/0/00
3 N/A 10/97
4 0.00 1/97
4 0.00 1/97
4 N/A 1/0/00
0 0.00 1/0/00
5 0.00 1/97
5 0.00 2/97
5 N/A 1/0/00
0 0.00 1/0/00
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 N/A 1/0/00
0 0.00 1/0/00
7 N/A 1/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 N/A 1/0/00
0 0.00 1/0/00
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 1/0/00
0 0.00 1/0/00
9 N/A 1/97
10 N/A 1/97
11 0.00 1/97
11 0.00 1/97
11 0.00 1/97
11 0.00 1/97
11 N/A 1/0/00
0 0.00 1/0/00
12 N/A 1/97
13 0.00 1/97
13 0.00 1/97
13 N/A 1/0/00
0 0.00 1/0/00
14 0.00 1/97
14 0.00 1/97
14 0.00 1/97
14 N/A 1/0/00
0 0.00 1/0/00
15 N/A 1/97
16 0.00 1/97
16 0.00 1/97
16 0.00 1/97
16 N/A 1/0/00
0 0.00 1/0/00
17 N/A 1/97
18 N/A 9/97
19 N/A 1/97
20 N/A 1/97
21 0.00 1/0/00
21 0.00 1/0/00
21 N/A 1/0/00
0 0.00 1/0/00
22 N/A 4/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 N/A 1/0/00
0 0.00 1/0/00
24 N/A 1/97
25 N/A 1/97
26 0.00 1/97
26 0.00 1/97
26 N/A 1/0/00
0 0.00 1/0/00
27 N/A 1/97
28 N/A 1/97
29 N/A 1/97
30 N/A 1/97
31 N/A 1/97
32 N/A 1/97
33 N/A 1/97
34 N/A 1/97
35 N/A 1/97
36 0.00 1/97
36 0.00 1/97
36 N/A 1/0/00
0 0.00 1/0/00
37 N/A 1/97
38 N/A 1/97
39 N/A 3/97
40 N/A 1/97
41 0.00 1/97
41 0.00 1/97
41 0.00 1/97
41 0.00 1/97
41 0.00 1/97
41 0.00 1/97
41 0.00 1/97
41 0.00 1/97
41 N/A 1/0/00
0 0.00 1/0/00
42 N/A 1/97
43 N/A 1/97
44 N/A 1/97
45 N/A 1/97
46 0.00 1/97
46 0.00 1/97
46 0.00 1/97
46 0.00 1/97
46 0.00 1/97
46 0.00 1/97
46 N/A 1/0/00
0 0.00 1/0/00
47 N/A 1/97
48 N/A 1/97
49 N/A 1/97
50 N/A 1/97
51 0.00 1/97
51 0.00 1/97
51 N/A 1/0/00
0 0.00 1/0/00
52 0.00 1/97
52 0.00 1/97
52 N/A 1/0/00
0 0.00 1/0/00
53 N/A 1/97
54 N/A 1/97
55 N/A 1/97
56 N/A 1/97
57 N/A 1/97
58 N/A 1/97
59 N/A 1/97
60 N/A 1/97
61 N/A 1/97
62 N/A 1/97
63 N/A 1/97
64 N/A 1/97
65 N/A 1/97
66 N/A 1/0/00
67 N/A 1/97
68 N/A 1/97
69 N/A 1/97
70 N/A 1/97
71 N/A 1/97
72 N/A 1/97
73 N/A 1/97
74 0.00 1/97
74 0.00 1/97
74 N/A 1/0/00
0 0.00 1/0/00
75 N/A 1/97
76 N/A 1/97
77 N/A 1/97
78 N/A 1/97
79 N/A 1/97
80 N/A 1/97
81 N/A 1/97
82 N/A 1/97
83 N/A 1/97
84 N/A 1/97
85 N/A 1/97
86 N/A 1/97
87 N/A 1/97
88 N/A 1/97
89 N/A 1/97
90 N/A 1/97
91 N/A 1/97
92 N/A 1/97
93 N/A 1/97
94 N/A 1/97
95 N/A 1/97
96 N/A 2/97
97 N/A 1/97
98 N/A 1/97
99 N/A 1/97
100 N/A 1/97
101 N/A 1/97
102 N/A 1/97
103 N/A 1/97
104 N/A 1/97
105 N/A 1/97
106 N/A 1/97
107 N/A 1/97
108 N/A 1/97
109 N/A 1/97
110 N/A 1/97
111 N/A 1/97
112 N/A 1/97
113 N/A 1/97
114 N/A 1/97
115 N/A 1/97
116 N/A 1/97
117 N/A 1/97
118 N/A 1/97
119 N/A 1/97
120 N/A 1/97
121 N/A 1/97
0 0.00 1/0/00
0 0.00 1/0/00
0 0.00 1/0/00
TOTAL 0 0
0 0 0%
0 1/0/00 0%
Prospectus Loan # Financial Info a %
Occ
1 12/97 0%
1 12/97 0%
1 12/97 0%
1 0 0%
0 0 0%
2 12/97 100%
2 12/97 100%
2 12/97 100%
2 12/97 100%
2 12/97 96%
2 12/97 95%
2 0 0%
0 0 0%
3 9/98 0%
4 12/97 0%
4 12/97 0%
4 0 0%
0 0 0%
5 12/97 100%
5 11/97 100%
5 0%
0 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 1/0/00 0%
0 1/0/00 0%
7 12/97 100%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 0 0%
0 0 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 0 0%
0 0 0%
9 12/97 72%
10 12/97 98%
11 12/97 0%
11 12/97 0%
11 12/97 0%
11 12/97 0%
11 1/0/00 0%
0 1/0/00 0%
12 12/97 100%
13 12/97 79%
13 12/97 96%
13 0 0%
0 0 0%
14 12/97 92%
14 12/97 92%
14 12/97 74%
14 0%
0 0%
15 12/97 100%
16 12/97 99%
16 12/97 91%
16 12/97 87%
16 0
0 0
17 12/97 96%
18 8/98 99%
19 12/97 92%
20 12/97 95%
21 1/0/00 0%
21 1/0/00 0%
21 0%
0 0%
22 12/97 100%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 1/0/00 0%
0 1/0/00 0%
24 12/97 94%
25 10/97 94%
26 12/97 95%
26 12/97 98%
26 0%
0 0%
27 12/97 86%
28 12/97 0%
29 12/97 95%
30 12/97 0%
31 12/97 100%
32 12/97 82%
33 12/97 91%
34 12/97 95%
35 12/97 69%
36 12/97 63%
36 9/97 77%
36 0 0%
0 0 0%
37 12/97 96%
38 12/97 96%
39 12/97 100%
40 9/97 52%
41 12/97 100%
41 12/97 98%
41 12/97 98%
41 12/97 100%
41 12/97 100%
41 12/97 100%
41 12/97 100%
41 12/97 99%
41 0%
0 0%
42 12/97 0%
43 12/97 57%
44 12/97 0%
45 12/97 0%
46 12/97 72%
46 12/97 46%
46 12/97 60%
46 12/97 75%
46 12/97 57%
46 12/97 64%
46 0%
0 0%
47 12/97 0%
48 12/97 100%
49 9/97 88%
50 12/97 100%
51 12/97 89%
51 12/97 88%
51 0%
0 0%
52 9/97 97%
52 9/97 80%
52 0 0%
0 0 0%
53 12/97 100%
54 12/97 93%
55 12/97 96%
56 12/97 85%
57 12/97 99%
58 12/97 100%
59 12/97 98%
60 12/97 100%
61 12/97 65%
62 12/97 89%
63 12/97 78%
64 12/97 0%
65 12/97 94%
66 1/0/00 0%
67 12/97 92%
68 12/97 100%
69 12/97 99%
70 12/97 0%
71 12/97 99%
72 12/97 0%
73 12/97 48%
74 12/97 100%
74 12/97 100%
74 0 0%
0 0 0%
75 12/97 96%
76 12/97 84%
77 12/97 95%
78 12/97 83%
79 12/97 0%
80 12/97 69%
81 12/97 97%
82 12/97 100%
83 12/97 99%
84 10/97 95%
85 12/97 96%
86 12/97 0%
87 12/97 100%
88 12/97 95%
89 12/97 0%
90 12/97 88%
91 12/97 98%
92 9/97 0%
93 12/97 100%
94 12/97 92%
95 12/97 91%
96 12/97 100%
97 12/97 90%
98 12/97 0%
99 12/97 0%
100 12/97 92%
101 12/97 99%
102 12/97 0%
103 12/97 98%
104 12/97 100%
105 12/97 100%
106 12/97 99%
107 12/97 94%
108 12/97 0%
109 12/97 100%
110 12/97 0%
111 12/97 97%
112 12/97 100%
113 12/97 88%
114 12/97 0%
115 12/97 68%
116 12/97 84%
117 12/97 100%
118 12/97 0%
119 12/97 0
120 12/97 100%
121 12/97 0%
0 0 0%
0 1/0/00 0%
0 1/0/00 0%
TOTAL 1/0/00 N/A
0 0 -
0 0
Prospectus Loan # Total Revenue $
NOI
1 7,476,303 6,232,757
1 5,051,548 3,993,509
1 5,026,541 3,848,974
1 17,554,392 14,075,240
0 0 0
2 5,436,630 3,412,083
2 4,720,529 2,777,464
2 3,684,682 2,384,644
2 2,210,801 1,775,680
2 1,816,615 1,001,646
2 821,858 431,811
2 18,691,115 11,783,328
0 0 0
3 16,520,720 9,761,819
4 4,030,474 4,030,473
4 4,027,026 4,027,025
4 8,057,500 8,057,498
0 0 0
5 8,764,628 6,486,027
5 5,094,485 4,075,357
5 13,859,112 10,561,384
0 0 0
6 4,301,449 1,234,325
6 2,570,076 1,236,912
6 2,639,375 944,361
6 2,181,088 1,021,867
6 1,707,256 882,673
6 1,580,342 517,649
6 1,768,170 530,180
6 1,700,387 602,208
6 1,606,665 722,443
6 1,528,924 675,068
6 1,160,988 394,570
6 1,425,081 505,403
6 1,072,656 243,864
6 1,289,302 466,996
6 860,640 192,999
6 721,608 244,264
6 28,114,007 10,415,782
0 0 0
7 14,171,239 6,501,650
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0 0
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0 0
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 -
8 0.00 0.00
8 7,425,995 5,380,014
0 0 0
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 507,494 347,038
0 0 0
9 23,272,355 7,227,252
10 14,672,342 5,655,592
11 3,127,699 1,724,180
11 2,294,060 1,354,342
11 1,424,534 896,841
11 1,324,047 876,199
11 8,170,340 4,851,561
0 0 0
12 5,385,932 4,281,454
13 4,084,494 2,729,973
13 2,875,203 1,655,439
13 6,959,697 4,385,412
0 0 0
14 4,530,100 3,240,118
14 2,371,798 1,740,741
14 381,301 229,064
14 7,283,199 5,209,923
0 0 0
15 4,248,027 3,337,491
16 2,044,210 1,725,167
16 1,523,808 1,494,254
16 1,423,511 1,420,253
16 4,991,529 4,639,674
0 0 0
17 5,400,029 2,837,105
18 5,377,830 3,122,464
19 5,913,445 4,216,524
20 6,818,350 4,406,623
21 0 0
21 0 0
21 0 0
0 0 0
22 3,445,906 2,224,423
23 890,727 504,472
23 741,537 458,903
23 580,716 366,578
23 311,665 253,742
23 531,707 300,156
23 411,369 265,510
23 321,706 268,465
23 588,048 359,153
23 328,851 223,177
23 338,704 125,630
23 130,045 79,461
23 5,175,075 3,205,247
0 0 0
24 4,509,445 2,739,614
25 893,511 375,007
26 2,884,571 1,497,119
26 994,235 696,350
26 3,878,806 2,193,469
0 0 0
27 12,012,863 4,763,343
28 17,452,707 3,242,934
29 2,422,212 1,999,732
30 3,753,742 2,029,086
31 2,570,847 1,814,951
32 6,903,092 4,938,383
33 2,338,550 1,513,498
34 2,408,243 1,709,245
35 6,124,996 2,754,960
36 4,288,848 1,554,463
36 2,292,488 132,176
36 6,581,336 1,686,639
0 0 0
37 2,609,661 1,388,170
38 6,645,662 1,898,798
39 1,967,482 1,727,758
40 4,392,916 1,917,556
41 395,534 309,753
41 409,996 201,503
41 381,940 277,195
41 334,840 198,970
41 208,483 151,091
41 178,631 127,839
41 269,545 197,791
41 300,446 106,773
41 2,479,415 1,570,915
0 0 0
42 1,097,662 763,034
43 1,905,850 1,271,179
44 6,648,102 1,342,021
45 1,695,449 1,310,083
46 871,956 405,923
46 1,301,773 371,911
46 628,870 256,496
46 453,412 99,300
46 355,346 83,963
46 497,491 159,813
46 4,108,848 1,377,406
0 0 0
47 3,005,654 1,340,252
48 1,453,959 1,175,331
49 1,184,230 635,163
50 1,454,636 808,383
51 1,795,889 369,001
51 5,785,359 802,927
51 7,581,248 1,171,928
0 0 0
52 3,827,380 1,756,614
52 2,166,017 934,352
52 5,993,397 2,690,966
0 0 0
53 851,879 635,590
54 879,555 788,557
55 3,764,376 1,855,838
56 2,697,994 1,212,334
57 1,737,827 1,313,298
58 1,015,579 728,386
59 3,628,089 900,968
60 1,186,144 917,841
61 3,477,329 902,306
62 3,609,671 892,877
63 1,226,392 848,584
64 1,015,752 648,182
65 743,365 540,605
66 0 0
67 2,811,025 789,301
68 942,327 644,619
69 1,342,338 1,029,389
70 2,497,014 797,429
71 957,610 552,931
72 1,729,437 564,417
73 2,442,885 1,076,479
74 993,294 564,413
74 192,375 111,927
74 1,185,669 676,341
0 0 0
75 1,499,174 743,610
76 1,021,269 488,495
77 641,727 422,030
78 702,425 493,736
79 585,928 377,010
80 1,409,976 917,079
81 629,788 454,909
82 651,991 467,004
83 847,507 504,198
84 768,331 647,873
85 850,016 664,001
86 752,814 334,239
87 542,335 320,585
88 601,029 373,714
89 1,864,126 484,762
90 1,779,299 588,666
91 810,562 406,977
92 823,013 252,304
93 521,302 406,990
94 2,171,546 389,884
95 580,301 345,802
96 642,720 421,950
97 446,719 309,539
98 827,323 411,243
99 425,120 291,736
100 725,877 245,289
101 484,918 230,832
102 638,464 277,474
103 432,917 270,790
104 489,906 241,003
105 371,333 233,324
106 445,268 281,807
107 589,202 256,542
108 539,685 254,686
109 650,429 426,624
110 408,799 165,227
111 684,241 264,131
112 436,166 252,896
113 866,819 317,573
114 1,451,523 537,468
115 610,278 219,668
116 314,571 200,262
117 633,735 239,890
118 919,010 377,879
119 1,428,857 642,180
120 295,994 198,282
121 319,061 176,340
0 0 0
0 0 0
0 0
TOTAL -
0 0.00 "Actual" YTD or trailing 12 months (2)
0 0.00 0
Prospectus Loan #
DSCR FS Start Date mm/yy
1 0.00 4/97
1 0.00 4/97
1 0.00 4/97
1 2.19 0
0 0.00 0
2 0.00 1/98
2 0.00 1/98
2 0.00 1/98
2 0.00 1/98
2 0.00 1/98
2 0.00 1/98
2 1.93 0
0 0.00 0
3 1.56 1/98
4 0.00 1/98
4 0.00 1/98
4 1.24 0
0 0.00 0
5 0.00 0
5 0.00 0
5 N/A 0
0 0.00 0
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 1.82 0
0 0.00 0
7 1.25 7/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 N/A 0
0 0.00 0
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 N/A 0
0 0.00 0
9 1.69 7/97
10 1.72 1/0/00
11 0.00 1/98
11 0.00 1/98
11 0.00 1/98
11 0.00 1/98
11 1.61 0
0 0.00 0
12 1.39 7/97
13 0.00 7/97
13 0.00 7/97
13 1.47 0
0 0.00 0
14 0.00 1/0/00
14 0.00 1/0/00
14 0.00 1/0/00
14 2.14 1/0/00
0 0.00 1/0/00
15 1.31 1/0/00
16 0.00 7/97
16 0.00 7/97
16 0.00 7/97
16 1.80 0
0 0.00 0
17 1.30 7/97
18 1.27 1/98
19 1.82 7/97
20 2.06 7/97
21 0.00 1/0/00
21 0.00 1/0/00
21 N/A 1/0/00
0 0.00 1/0/00
22 N/A 7/97
23 0.00 4/97
23 0.00 7/97
23 0.00 7/97
23 0.00 7/97
23 0.00 7/97
23 0.00 7/97
23 0.00 7/97
23 0.00 4/97
23 0.00 7/97
23 0.00 7/97
23 0.00 7/97
23 1.59 0
0 0.00 0
24 1.46 7/97
25 N/A 7/97
26 0.00 1/0/00
26 0.00 0
26 1.57 1/0/00
0 0.00 1/0/00
27 2.67 7/97
28 2.00 0
29 1.51 7/97
30 1.35 1/98
31 1.38 7/97
32 3.56 1/0/00
33 1.28 7/97
34 1.43 7/97
35 2.03 7/97
36 0.00 4/97
36 0.00 1/0/00
36 N/A 0
0 0.00 0
37 1.40 1/0/00
38 1.80 4/97
39 N/A 7/97
40 N/A 1/98
41 0.00 1/0/00
41 0.00 1/0/00
41 0.00 0
41 0.00 0
41 0.00 1/0/00
41 0.00 1/0/00
41 0.00 0
41 0.00 1/0/00
41 1.87 1/0/00
0 0.00 1/0/00
42 1.00 1/98
43 1.51 7/97
44 1.83 7/97
45 2.14 10/97
46 0.00 7/97
46 0.00 7/97
46 0.00 7/97
46 0.00 7/97
46 0.00 7/97
46 0.00 7/97
46 2.06 0
0 0.00 0
47 2.23 1/0/00
48 1.95 10/97
49 N/A 1/98
50 1.39 1/0/00
51 0.00 1/98
51 0.00 1/98
51 1.69 0
0 0.00 0
52 0.00 0
52 0.00 0
52 N/A 0
0 0.00 0
53 1.16 7/97
54 1.48 1/0/00
55 3.06 7/97
56 2.10 7/97
57 2.51 7/97
58 1.49 1/98
59 1.59 1/98
60 1.95 7/97
61 1.75 7/97
62 1.63 1/0/00
63 1.92 1/0/00
64 1.39 1/0/00
65 1.40 7/97
66 0.00 1/98
67 1.70 1/98
68 1.59 1/98
69 2.53 7/97
70 1.79 7/97
71 1.41 4/97
72 1.39 7/97
73 2.46 7/97
74 0.00 7/97
74 0.00 7/97
74 1.77 0
0 0.00 0
75 2.00 1/0/00
76 1.42 7/97
77 1.19 7/97
78 1.43 7/97
79 1.12 7/97
80 2.85 1/0/00
81 1.51 7/97
82 1.54 4/97
83 1.71 4/97
84 N/A 0
85 2.35 7/97
86 1.21 1/98
87 1.15 7/97
88 1.42 7/97
89 1.49 4/97
90 1.84 0
91 1.62 10/97
92 N/A 0
93 1.88 10/97
94 1.64 1/98
95 1.60 4/97
96 N/A 7/97
97 1.44 1/0/00
98 1.69 0
99 1.43 4/97
100 1.26 7/97
101 1.20 1/98
102 1.27 1/98
103 1.55 4/97
104 1.25 4/97
105 1.26 7/97
106 1.70 1/0/00
107 1.61 1/0/00
108 1.48 1/0/00
109 2.63 4/97
110 1.10 4/97
111 1.83 7/97
112 1.67 1/0/00
113 2.22 7/97
114 3.27 1/98
115 1.37 7/97
116 1.43 4/97
117 1.87 7/97
118 2.74 4/97
119 4.85 0
120 2.05 7/97
121 1.58 4/97
0 0.00 0
0 0.00 0
0 0.00 0
TOTAL 0.00 0
0 0 0%
0 0 0%
Prospectus Loan # Financial Info a %
Occ
1 3/98 0
1 3/98 0
1 3/98 0
1 0 0%
0 0 0%
2 7/98 100%
2 8/98 100%
2 8/98 100%
2 8/98 100%
2 8/98 96%
2 8/98 95%
2 1/0/00 0%
0 1/0/00 0%
3 7/98 100%
4 9/98 0%
4 9/98 0%
4 0 0%
0 0 0%
5 0 0%
5 0 0%
5 0 0%
0 0 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 0 0%
0 0 0%
7 6/98 100%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 0 0%
0 0 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 0 0%
0 0 0%
9 6/98 0%
10 1/0/00 0%
11 6/98 0%
11 6/98 0%
11 6/98 0%
11 6/98 0%
11 0 0%
0 0 0%
12 6/98 100%
13 6/98 91%
13 6/98 100%
13 0 0%
0 0 0%
14 1/0/00 0%
14 1/0/00 0%
14 1/0/00 0%
14 0%
0 0%
15 1/0/00 0%
16 6/98 88%
16 6/98 98%
16 6/98 88%
16 0 0%
0 0 0%
17 6/98 96%
18 7/98 94%
19 6/98 90%
20 6/98 95%
21 1/0/00 0%
21 1/0/00 0%
21 0%
0 0%
22 6/98
23 3/98 0%
23 6/98 0%
23 6/98 0%
23 6/98 0%
23 6/98 0%
23 6/98 0%
23 6/98 0%
23 3/98 0%
23 6/98 0%
23 6/98 0%
23 6/98 0%
23 0 0%
0 0 0%
24 6/98 97%
25 6/98 0%
26 1/0/00 0%
26 0 0%
26 0%
0 0%
27 6/98 0%
28 0 0%
29 6/98 96%
30 6/98 0%
31 6/98 0
32 1/0/00 0%
33 6/98 92%
34 6/98 95%
35 6/98 80%
36 3/98 63%
36 1/0/00 0%
36 0 0%
0 0 0%
37 1/0/00 0%
38 3/98 57%
39 6/98
40 6/98 53%
41 1/0/00 0%
41 1/0/00 0%
41 0 0%
41 0 0%
41 1/0/00 0%
41 1/0/00 0%
41 0 0%
41 1/0/00 0%
41 0%
0 0%
42 3/98 0%
43 6/98 52%
44 6/98 0%
45 9/98 0%
46 6/98 93%
46 6/98 82%
46 6/98 71%
46 6/98 83%
46 6/98 74%
46 6/98 76%
46 0 0%
0 0 0%
47 1/0/00 0%
48 9/98 100%
49 6/98 88%
50 1/0/00 0%
51 4/98 89%
51 4/98 88%
51 1/0/00 0%
0 1/0/00 0%
52 0 0%
52 0 0%
52 0 0%
0 0 0%
53 6/98 100%
54 1/0/00 0%
55 6/98 94%
56 6/98 0%
57 6/98 0%
58 4/98 0%
59 6/98 96%
60 6/98 100%
61 6/98 85%
62 1/0/00 0%
63 1/0/00 0%
64 1/0/00 0%
65 6/98 93%
66 6/98 99%
67 4/98 0%
68 6/98 0%
69 6/98 0%
70 6/98 0%
71 3/98 0%
72 6/98 0%
73 6/98 54%
74 6/98 100%
74 6/98 100%
74 0 0%
0 0 0%
75 1/0/00 0%
76 6/98 92%
77 6/98 98%
78 6/98 0%
79 6/98 100%
80 1/0/00 0%
81 6/98 0%
82 3/98 100%
83 3/98 99%
84 0 0%
85 6/98 100%
86 9/98 89%
87 6/98 0%
88 6/98 98%
89 3/98 0%
90 0 0%
91 9/98 99%
92 0 0%
93 9/98 89%
94 6/98 0%
95 3/98 98%
96 6/98 97%
97 1/0/00 0%
98 1/0/00 0%
99 3/98 0%
100 6/98 100%
101 6/98 97%
102 6/98 0%
103 3/98 100%
104 3/98 0%
105 6/98 100%
106 1/0/00 0%
107 1/0/00 0%
108 1/0/00 0%
109 3/98 0%
110 3/98 0%
111 6/98 0%
112 1/0/00 0%
113 6/98 6/98
114 3/98 0%
115 6/98 82%
116 3/98 94%
117 6/98 100%
118 3/98 40%
119 0 0
120 6/98 0%
121 3/98 0%
0 0 0%
0 0 0%
0 0 0%
TOTAL 0 0%
0 0 -
0 0
Prospectus Loan # Total Revenue $
NOI
1 7,519,687 6,287,550
1 5,070,113 4,010,288
1 5,239,870 4,006,679
1 17,829,670 14,304,517
0 0 0
2 3,228,480 2,123,279
2 3,290,981 2,146,727
2 2,718,888 1,957,599
2 1,531,405 1,281,620
2 1,261,870 793,694
2 645,329 397,158
2 12,676,953 8,700,076
0 0 0
3 13,303,775 9,068,248
4 3,022,853 3,022,850
4 3,020,269 3,020,266
4 6,043,122 6,043,116
0 0 0
5 0 0
5 0 0
5 -
0 -
6 3,729,743 1,862,640
6 2,124,576 1,249,114
6 2,462,890 1,105,896
6 1,886,425 984,025
6 1,485,698 936,630
6 1,278,329 420,416
6 1,486,425 590,973
6 1,529,967 693,403
6 1,333,094 654,163
6 1,463,706 868,520
6 1,014,910 337,001
6 1,195,744 479,019
6 872,220 299,230
6 1,097,371 445,901
6 808,297 225,921
6 606,451 295,116
6 24,375,846 11,447,966
0 0 0
7 14,366,072 6,689,415
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0 0
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0 0
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 -
8 0.00 0.00
8 0 0
0 0 0
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0 0
0 0 0
9 23,356,435 12,923,205
10 0 0
11 3,092,431 1,694,266
11 2,348,807 1,236,444
11 1,455,580 851,527
11 1,368,970 846,508
11 8,265,788 4,628,746
0 0 0
12 6,395,819 5,087,202
13 4,555,104 2,557,326
13 2,978,312 1,679,021
13 7,533,416 4,236,347
0 0 0
14 0 0
14 0 0
14 0 0
14 -
0 -
15 0 0
16 1,065,875 619,815
16 756,230 511,734
16 994,143 763,616
16 2,816,248 1,895,165
0 0 0
17 5,575,593 3,030,446
18 3,137,307 2,077,141
19 6,044,524 4,297,541
20 5,222,091 3,053,490
21 0 0
21 0 0
21 -
0 -
22 5,017,946 3,354,270
23 843,633 494,062
23 597,772 357,495
23 628,431 427,564
23 297,384 268,346
23 528,072 287,743
23 432,106 296,018
23 298,750 257,351
23 654,258 400,659
23 290,578 205,006
23 334,132 135,746
23 126,680 75,661
23 5,031,796 3,205,651
0 0 0
24 4,513,078 2,671,914
25 2,896,505 2,111,944
26 0 0
26 0 0
26 -
0 -
27 10,504,489 4,952,431
28 0 0
29 2,390,794 1,983,082
30 3,952,065 2,269,686
31 2,508,450 1,788,431
32 0 0
33 2,456,241 1,563,012
34 2,437,296 1,664,415
35 5,050,316 2,559,492
36 4,567,242 1,494,644
36 0 0
36 4,567,242 1,494,644
0 0 0
37 0 0
38 5,601,138 1,766,487
39 2,093,491 1,268,402
40 3,108,924 871,739
41 0 0
41 0 0
41 0 0
41 0 0
41 0 0
41 0 0
41 0 0
41 0 0
41 -
0 -
42 247,004 202,610
43 1,716,190 1,092,915
44 6,805,289 1,436,743
45 1,768,249 1,453,464
46 855,991 374,893
46 1,248,409 462,554
46 593,056 248,567
46 483,902 107,468
46 348,436 84,586
46 500,191 189,290
46 4,029,985 1,467,358
0 0 0
47 0 0
48 1,474,432 1,220,532
49 1,554,837 726,915
50 0 0
51 1,249,778 202,015
51 2,183,489 478,125
51 3,433,267 680,140
0 0 0
52 0 0
52 0 0
52 0 0
0 0 0
53 832,114 673,716
54 0 0
55 3,491,228 1,745,598
56 2,795,313 1,310,282
57 1,830,593 1,416,165
58 305,350 213,355
59 3,273,434 537,286
60 1,185,006 947,633
61 3,094,182 628,078
62 0 0
63 0 0
64 0 0
65 774,608 561,060
66 555,944 339,521
67 243,531 -95,572
68 541,126 375,920
69 1,408,800 912,699
70 2,518,874 712,510
71 978,734 627,805
72 1,612,576 693,865
73 2,063,101 948,639
74 1,010,873 648,134
74 187,915 121,578
74 1,198,788 769,712
0 0 0
75 0 0
76 1,071,466 526,700
77 656,016 449,722
78 671,827 377,231
79 564,679 382,290
80 0 0
81 632,739 483,415
82 647,918 470,124
83 920,510 498,991
84 0 0
85 841,630 661,164
86 757,987 337,228
87 633,843 437,131
88 601,653 372,343
89 1,910,990 488,081
90 0 0
91 819,324 429,616
92 0 0
93 473,972 367,172
94 2,178,389 448,147
95 573,997 343,338
96 716,362 528,544
97 0 0
98 0 0
99 497,415 362,896
100 377,210 127,223
101 162,669 72,746
102 425,483 177,010
103 439,056 272,297
104 506,777 214,643
105 388,201 252,146
106 0 0
107 0 0
108 0 0
109 657,016 427,850
110 422,396 170,971
111 656,103 249,179
112 0 0
113 868,257 351,885
114 268,173 44,307
115 577,371 227,102
116 319,604 200,851
117 636,954 256,742
118 904,511 380,218
119 0 0
120 290,069 168,334
121 335,303 178,370
0 0 0
0 0 0
0 0
TOTAL -
0 0.00 0
0 0.00 -
Prospectus Loan # Weighted Avg Footnote
1 0.28 -
1 0.42 -
1 0.29 -
1 0.00 -
0 0.00 -
2 0.28 -
2 0.26 -
2 0.21 -
2 0.11 -
2 0.10 -
2 0.04 -
2 0.00 -
0 0.00 -
3 0.00 -
4 0.50 -
4 0.50 -
4 0.00 -
0 0.00 -
5 0.00 -
5 0.00 -
5 0.00 -
0 0.00 -
6 0.13 (7)
6 0.11 (7)
6 0.08 (7)
6 0.08 (7)
6 0.07 (7)
6 0.06 (7)
6 0.06 (7)
6 0.06 (7)
6 0.06 (7)
6 0.05 (7)
6 0.05 (7)
6 0.04 (7)
6 0.04 (7)
6 0.04 (7)
6 0.04 (7)
6 0.02 (7)
6 0.00 -
0 0.00 -
7 0.00 -
8 0.05 (7)
8 0.04 (7)
8 0.04 (7)
8 0.04 (7)
8 0.03 (7)
8 0.04 (7)
8 0.03 (7)
8 0.04 (7)
8 0.03 (7)
8 0.03 (7)
8 0.03 (7)
8 0.03 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.01 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.00 (7)
8 0.00 (7)
8 0.00 (7)
8 0.00 (7)
8 0.00 (7)
8 0.00 -
0 0.00 -
8 0.18 (8)
8 0.23 (8)
8 0.11 (8)
8 0.09 (8)
8 0.09 (8)
8 0.08 (8)
8 0.08 (8)
8 0.05 (8)
8 0.04 (8)
8 0.04 (8)
8 0.00 -
0 0.00 -
9 0.00 -
10 0.00 -
11 0.38 -
11 0.26 -
11 0.19 -
11 0.17 -
11 0.00 -
0 0.00 -
12 0.00 -
13 0.00 -
13 0.00 -
13 0.00 -
0 0.00 -
14 0.55 -
14 0.40 -
14 0.05 -
14 0.00 -
0 0.00 -
15 0.00 -
16 0.44 -
16 0.30 -
16 0.26 -
16 0.00 -
0 0.00 -
17 0.00 -
18 0.00 -
19 0.00 -
20 0.00 -
21 0.53 -
21 0.47 -
21 0.00 -
0 0.00 -
22 0.00 -
23 0.17 -
23 0.14 -
23 0.11 -
23 0.10 -
23 0.09 -
23 0.09 -
23 0.08 -
23 0.08 -
23 0.07 -
23 0.05 -
23 0.02 -
23 0.00 -
0 0.00 -
24 0.00 -
25 0.00 -
26 0.78 -
26 0.22 -
26 0.00 -
0 0.00 -
27 0.00 -
28 0.00 -
29 0.00 -
30 0.00 -
31 0.00 -
32 0.00 -
33 0.00 -
34 0.00 -
35 0.00 -
36 0.57 -
36 0.43 -
36 0.00 -
0 0.00 -
37 0.00 -
38 0.00 -
39 0.00 -
40 0.00 -
41 0.20 -
41 0.19 -
41 0.18 -
41 0.13 -
41 0.11 -
41 0.07 -
41 0.06 -
41 0.06 -
41 0.00 -
0 0.00 -
42 0.00 -
43 0.00 -
44 0.00 -
45 0.00 -
46 0.00 -
46 0.00 -
46 0.00 -
46 0.00 -
46 0.00 -
46 0.00 -
46 0.00 -
0 0.00 -
47 0.00 -
48 0.00 -
49 0.00 -
50 0.00 -
51 0.57 -
51 0.43 -
51 0.00 -
0 0.00 -
52 0.51 -
52 0.49 -
52 0.00 -
0 0.00 -
53 0.00 -
54 0.00 -
55 0.00 -
56 0.00 -
57 0.00 -
58 0.00 -
59 0.00 -
60 0.00 -
61 0.00 -
62 0.00 -
63 0.00 -
64 0.00 -
65 0.00 -
66 0.00 (9)
67 0.00 -
68 0.00 -
69 0.00 -
70 0.00 -
71 0.00 -
72 0.00 -
73 0.00 -
74 0.00 -
74 0.00 -
74 0.00 -
0 0.00 -
75 0.00 -
76 0.00 -
77 0.00 -
78 0.00 -
79 0.00 -
80 0.00 -
81 0.00 -
82 0.00 -
83 0.00 -
84 0.00 -
85 0.00 -
86 0.00 -
87 0.00 -
88 0.00 -
89 0.00 -
90 0.00 -
91 0.00 -
92 0.00 -
93 0.00 -
94 0.00 -
95 0.00 -
96 0.00 -
97 0.00 -
98 0.00 -
99 0.00 -
100 0.00 -
101 0.00 -
102 0.00 -
103 0.00 -
104 0.00 -
105 0.00 -
106 0.00 -
107 0.00 -
108 0.00 -
109 0.00 -
110 0.00 -
111 0.00 -
112 0.00 -
113 0.00 -
114 0.00 -
115 0.00 -
116 0.00 -
117 0.00 -
118 0.00 -
119 0.00 -
120 0.00 -
121 0.00 -
0 0.00 -
0 0.00 -
0 0.00 -
TOTAL 0.00 0.00
0Net Change Curen 0
00 0
Prospectus Loan # %
Occ %
Total Rev
1 N/A N/A
1 N/A N/A
1 N/A N/A
1 0 0
0 0 0
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 0 0
0 0 0
3 N/A N/A
4 N/A N/A
4 N/A N/A
4 0 0
0 0 0
5 N/A N/A
5 N/A N/A
5 0 0
0 0 0
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 0 0
0 0 0
7 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 0 0
0 0 0
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 0 0
0 0 0
9 N/A N/A
10 N/A N/A
11 N/A N/A
11 N/A N/A
11 N/A N/A
11 N/A N/A
11 0 0
0 0 0
12 N/A N/A
13 N/A N/A
13 N/A N/A
13 0 0
0 0 0
14 N/A N/A
14 N/A N/A
14 N/A N/A
14 0 0
0 0 0
15 N/A N/A
16 N/A N/A
16 N/A N/A
16 N/A N/A
16 0 0
0 0 0
17 N/A N/A
18 N/A N/A
19 N/A N/A
20 N/A N/A
21 N/A N/A
21 N/A N/A
21 0 0
0 0 0
22 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 0 0
0 0 0
24 N/A N/A
25 N/A N/A
26 N/A N/A
26 N/A N/A
26 0 0
0 0 0
27 N/A N/A
28 N/A N/A
29 N/A N/A
30 N/A N/A
31 N/A N/A
32 N/A N/A
33 N/A N/A
34 N/A N/A
35 N/A N/A
36 N/A N/A
36 N/A N/A
36 0 0
0 0 0
37 N/A N/A
38 N/A N/A
39 N/A N/A
40 N/A N/A
41 N/A N/A
41 N/A N/A
41 N/A N/A
41 N/A N/A
41 N/A N/A
41 N/A N/A
41 N/A N/A
41 N/A N/A
41 0 0
0 0 0
42 N/A N/A
43 N/A N/A
44 N/A N/A
45 N/A N/A
46 N/A N/A
46 N/A N/A
46 N/A N/A
46 N/A N/A
46 N/A N/A
46 N/A N/A
46 0 0
0 0 0
47 N/A N/A
48 N/A N/A
49 N/A N/A
50 N/A N/A
51 N/A N/A
51 N/A N/A
51 0 0
0 0 0
52 N/A N/A
52 N/A N/A
52 0 0
0 0 0
53 N/A N/A
54 N/A N/A
55 N/A N/A
56 N/A N/A
57 N/A N/A
58 N/A N/A
59 N/A N/A
60 N/A N/A
61 N/A N/A
62 N/A N/A
63 N/A N/A
64 N/A N/A
65 N/A N/A
66 N/A N/A
67 N/A N/A
68 N/A N/A
69 N/A N/A
70 N/A N/A
71 N/A N/A
72 N/A N/A
73 N/A N/A
74 N/A N/A
74 N/A N/A
74 0 0
0 0 0
75 N/A N/A
76 N/A N/A
77 N/A N/A
78 N/A N/A
79 N/A N/A
80 N/A N/A
81 N/A N/A
82 N/A N/A
83 N/A N/A
84 N/A N/A
85 N/A N/A
86 N/A N/A
87 N/A N/A
88 N/A N/A
89 N/A N/A
90 N/A N/A
91 N/A N/A
92 N/A N/A
93 N/A N/A
94 N/A N/A
95 N/A N/A
96 N/A N/A
97 N/A N/A
98 N/A N/A
99 N/A N/A
100 N/A N/A
101 N/A N/A
102 N/A N/A
103 N/A N/A
104 N/A N/A
105 N/A N/A
106 N/A N/A
107 N/A N/A
108 N/A N/A
109 N/A N/A
110 N/A N/A
111 N/A N/A
112 N/A N/A
113 N/A N/A
114 N/A N/A
115 N/A N/A
116 N/A N/A
117 N/A N/A
118 N/A N/A
119 N/A N/A
120 N/A N/A
121 N/A N/A
0 0 0
0 0 0
0 0 0
TOTAL 0.00 0.00
0 0.00
0 0.00
Prospectus Loan #
DSCR
1 N/A
1 N/A
1 N/A
1 0.00
0 0.00
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 0.00
0 0.00
3 N/A
4 N/A
4 N/A
4 0.00
0 0.00
5 N/A
5 N/A
5 0.00
0 0.00
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 0.00
0 0.00
7 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 0.00
0 0.00
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 0.00
0 0.00
9 N/A
10 N/A
11 N/A
11 N/A
11 N/A
11 N/A
11 0.00
0 0.00
12 N/A
13 N/A
13 N/A
13 0.00
0 0.00
14 N/A
14 N/A
14 N/A
14 0.00
0 0.00
15 N/A
16 N/A
16 N/A
16 N/A
16 0.00
0 0.00
17 N/A
18 N/A
19 N/A
20 N/A
21 N/A
21 N/A
21 0.00
0 0.00
22 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 0.00
0 0.00
24 N/A
25 N/A
26 N/A
26 N/A
26 0.00
0 0.00
27 N/A
28 N/A
29 N/A
30 N/A
31 N/A
32 N/A
33 N/A
34 N/A
35 N/A
36 N/A
36 N/A
36 0.00
0 0.00
37 N/A
38 N/A
39 N/A
40 N/A
41 N/A
41 N/A
41 N/A
41 N/A
41 N/A
41 N/A
41 N/A
41 N/A
41 0.00
0 0.00
42 N/A
43 N/A
44 N/A
45 N/A
46 N/A
46 N/A
46 N/A
46 N/A
46 N/A
46 N/A
46 0.00
0 0.00
47 N/A
48 N/A
49 N/A
50 N/A
51 N/A
51 N/A
51 0.00
0 0.00
52 N/A
52 N/A
52 0.00
0 0.00
53 N/A
54 N/A
55 N/A
56 N/A
57 N/A
58 N/A
59 N/A
60 N/A
61 N/A
62 N/A
63 N/A
64 N/A
65 N/A
66 N/A
67 N/A
68 N/A
69 N/A
70 N/A
71 N/A
72 N/A
73 N/A
74 N/A
74 N/A
74 0.00
0 0.00
75 N/A
76 N/A
77 N/A
78 N/A
79 N/A
80 N/A
81 N/A
82 N/A
83 N/A
84 N/A
85 N/A
86 N/A
87 N/A
88 N/A
89 N/A
90 N/A
91 N/A
92 N/A
93 N/A
94 N/A
95 N/A
96 N/A
97 N/A
98 N/A
99 N/A
100 N/A
101 N/A
102 N/A
103 N/A
104 N/A
105 N/A
106 N/A
107 N/A
108 N/A
109 N/A
110 N/A
111 N/A
112 N/A
113 N/A
114 N/A
115 N/A
116 N/A
117 N/A
118 N/A
119 N/A
120 N/A
121 N/A
0 0.00
0 0.00
0 0.00
TOTAL 0.00
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.
AMRESCO makes no representation or warranty of any kind
or character with respect thereto.
As a result of ongoing financial analysis, monthly reported
figures may change.
Any year to date occupancy figures not reported may not
have been received from borrower.
FOOTNOTES
(1) Underwriting, 1995 and 1996 Financial information obtained
from Annex A in prospectus.
(2) This 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 will vbe provided upon receipt
of 12 months of financial information, approximately 3/98.
(4) DSCR calculated using NOI/Debt Service (or Net Cash Flow
as applicable/ Debt Service)
(5) DSCR obtained from prospectus; calculated using NOI/Debt
Service (or Net Cash Flow as applicable/Debt Service
(6) First full year will be approximately 3/98.
(7) Expense reported actually debt service; awaiting appropriate
figures from borrower.
(8) Represents the consolidation of 62 properties. Borrower
only required to report by property at year end.
(9) Represents the consolidation of 10 properties. Borrower
only required to report by property at year end.
(10) Represents nine months of operation,
consolidation of all properties.
Asset Securitization Corporation
Commercial Mortgage Pass Through Certificates, Series 1997-D4
Watchlist as of October 13, 1998
0 0 0
Prospectus ID# Property Type City
0 0 0
20 Retail Decatur
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
55 Office Des Moines
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total: 0 0
0 0 0
0 0 0
Prospectus ID# State Stated Principal Balance
0 0 $0
20 GA $21,446,736
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
55 IA $4,896,578
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
Total: 0 $26,343,314
0 0 $0
0 0 $0
Prospectus ID# Paid Thru Date Maturity Date
0 1/0/00 1/0/00
20 9/11/98 1/22/22
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
55 9/11/98 1/11/12
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 0
0 0 0
Total: 0 0
0 0 0
0 0 0
Prospectus ID# %
Current DSC
0 0.00
20 NA
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
55 NA
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
Total:
0 0.00
0 0.00
Prospectus ID# Comment / Reason on Watch List
0 0
20 A major national theatre chain vacated 20,000 square
feet of
0 space contiguous to mall. Tenant paid lease termination
fee
0 which will be applied as lost rents each period.
Borrower is
0 currently negotiating with another major national
theatre chain
0 to take over space whit anticipated move-in of December
1998.
0 0
55 A major tenant vacated 84,623 square feet over several
floors
0 of the building. Tenant continues to pay 70% of the
rent
0 through the term of the lease, 2/99. At this time,
11,000 square
0 feet of this space has been leased. The borrower is
actively
0 seeking new tenants.
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Total: 0
0 0
0 0
Asset Securitization Corporation
Commercial Mortgage Pass Through Certificates, Series 1997-D4
Delinquent Loan Status Report
As of October 13, 1998
0
Loan #
City & State Prop. Type Sq Ft or Units , Occ % , Date
0 0 0
Nothing to report 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Nothing to report 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Nothing to report 0 0
0 0 0
0 0 0
0 0 0
Nothing to report 0 0
0 0 0
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)
0
**App - Appraisal, BPO - Broker opinion, Int
. - Internal Value
Loan #
City & State Paid Thru Date Sched. Principal Balance
0 0 $0
Nothing to report 0 $0
0 1/0/00 $0
0 1/0/00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 1/0/00 $0
0 1/0/00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 1/0/00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
Loan #
City & State Total Outstand. P&I Advances To Date
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
Nothing to report $0
Loan #
City & State Total Outstand. Expenses To Date
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
Nothing to report $0
Loan #
City & State Other Advances (Taxes & Escrow)
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
Nothing to report $0
Loan #
City & State Other Advances (Taxes & Escrow)
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
Nothing to report $0
Loan #
City & State Total Exposure Current Monthly P&I
0 0 $0
Nothing to report 0 $0
0 $0 $0
0 $0 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 $0 $0
0 $0 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 $0 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
Loan #
City & State Current Interest Maturity Date
04 COLLECTION PER 0
Nothing to report 0.000% 0
0 0.000% 1/0/00
0 0.000% 1/0/00
0 0.000% 0
03 COLLECTION PER 0
Nothing to report 0.000% 0
0 0.000% 1/0/00
0 0.000% 1/0/00
0 0.000% 0
01 TO 2 COLLECTIO 0
Nothing to report 0.000% 0
0 0.000% 1/0/00
0 0.000% 0
0Specially Servic 0
Nothing to report 0.000% 0
Loan #
City & State LTM NOI Date LTM NOI , DSCR
0 0 $0
Nothing to report 0 $0
0 1/0/00 $0
0 1/0/00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 1/0/00 $0
0 1/0/00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 0 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
Loan #
City & State Valuation Date Most Accurate Property Value
0 0 $0
Nothing to report 0 $0
0 Jan-00 $0
0 Jan-00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 Jan-00 $0
0 Jan-00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 Jan-00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
Loan #
City & State Appraisal
BPO Transfer Date / Closing Date
0 $0 0
Nothing to report $0 0
0 $0 1/0/00
0 $0 1/0/00
0 $0 0
0 $0 0
Nothing to report $0 0
0 $0 1/0/00
0 $0 1/0/00
0 $0 0
0 $0 0
Nothing to report $0 0
0 $0 1/0/00
0 $0 0
0 $0 0
Nothing to report $0 0
Loan #
City & State Loss using 92% Appr. or BPO (f)
0 0
Nothing to report 0
0 $0
0 $0
0 0
0 0
Nothing to report 0
0 $0
0 $0
0 0
0 0
Nothing to report 0
0 $0
0 0
0 0
Nothing to report 0
Loan #
City & State Date NOI Filed /
FCL Sale Date
0 0
Nothing to report 0
0 1/0/00
0 1/0/00
0 0
0 0
Nothing to report 0
0 1/0/00
0 1/0/00
0 0
0 0
Nothing to report 0
0 1/0/00
0 0
0 0
Nothing to report 0
Loan #
City & State Status * Comments
0 0 0
Nothing to report 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Nothing to report 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Nothing to report 0 0
0 0 0
0 0 0
0 0 0
Nothing to report 0 0
Asset Securitization Corporation
Commercial Mortgage Pass Through Certificates, Series 1997-D4
REO Status Report
As of October 13, 1998
0
Loan Num
/City & Stat Prop. Type Sq Ft or Units / Occ %/Date
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
(1) Use the following 0 0
Opinion, Int - Intern 0 0
Loan Num
/City & Stat Paid Thru Date Sched. Principal Balance
0 0 0
0 1/0/00 1/0/00
0 0 0
Loan Num
/City & StatTotal P&I AdvancOther Advances (Taxes & Escrow)
0 $0 $0
0 $0 $0
0 0 0
Loan Num
/City & StatTotal Expenses T Total Exposure
0 $0 0
0 $0 $0
0 0 0
Loan Num
/City & StatCurrent Monthly Current Interest Rate
0 $0 Real Estate Owned
0 $0 0.000%
0 0Nothing to report
Loan Num
/City & Stat Maturity Date NOI as of Date
0 0 0
0 1/0/00 1/0/00
0 0 0
Loan Num
/City & Stat(YTD) Most Recen Appr. Date
0 $0 0
0 $0 Jan-00
0 0 0
Loan Num
/City & StatMost Accurate Pr(1) Appraisal
BPO
Internal Value
0 $0 $0
0 $0 $0
0 $0 $0
Loan Num
/City & StatTransfer Date / Loss using 92% Appraisal or BPO (f)
0 0 0
0 1/0/00 $0
0 0 0
Loan Num
/City & StatREO Aquisition D Pending Offers
0 0 0
0 1/0/00 0
0 0 0
Loan Num
/City & Stat Comments
0 0
0 0
0 0
Asset Securitization Corporation
Commercial Mortgage Pass Through Certificates, Series 1997-D4
Historical Loan Modification Report
As of October 13, 1998
Loan Number City / State Mod / Extention Effective Date
0 0 0
THIS REPORT IS HISTORICAL
0 0 0 Jan-00
Total For All Loans: 0 0 Jan-00
0 0 0 Jan-00
Total For Loans in Cur 0 0 0
0 # of Loans
Modifications: 0 0
Maturity Date Extentions:
Total: 0
0 0 0 0
0 0 0 0
0 0 0
(1) Actual principal loss taken by bonds 0
(2) Expected future loss due to a rate reduction. 0
This is just an estimate calculated at the time of the 0
modification. 0
Loan Number Balance When Sent to Special Servicer
0
THIS REPORT IS HISTORI
Loan Number Balance at the Effective Date of Rehabilitation
$0
THIS REPORT IS HISTORI
Loan Number Old Rate Num. Mths / New Rate
0.000% $0
THIS REPORT IS HISTORI
0.000%Nothing to Report
Loan Number Old P&I New P&I Old Maturity
$0 $0 Jan-1900
THIS REPORT IS HISTORI
$0
Loan Number New Maturity Total Num. Months for Change of Mod.
Jan-1900 0
THIS REPORT IS HISTORI
Loan Number (1) Realized Los(2) Est. Future Interest Loss to Trust $
(Rate Reduction
0 0
THIS REPORT IS HISTORI
Loan Number COMMENT
0
THIS REPORT IS HISTORI
Asset Securitization Corporation
Commercial Mortgage Pass Through Certificates, Series 1997-D4
Historical Loss Estimate Report
(REO Sold or Discounted Payoff)
As of October 13, 1998
0 0 0 (c)=b/a
Servicer Loan ID Property Name City / State % Received From Sale
0 0 0
THIS REPORT IS HISTORI0 0 0%
0
0
Total all Loans: 0 0
0 0 0 0
Current Month Only: 0 0
Servicer Loan ID Latest Appraisal or Brokers Opinion
$0
THIS REPORT IS HISTORI
Servicer Loan ID Effect Date of S Sales Price
0 $0
THIS REPORT IS HISTORI
Servicer Loan ID Net Amt ReceivedScheduled Balance
$0 $0
THIS REPORT IS HISTORI
Servicer Loan ID Total P&I Advanc Total Expenses
$0 $0
THIS REPORT IS HISTORI
$0 Nothing to Report
Servicer Loan ID Servicing Fees Net Proceeds
$0 $0
THIS REPORT IS HISTORI $0
$0
Servicer Loan ID Actual Losses PaDate Loss Passed thru
$0 0
THIS REPORT IS HISTORI
Servicer Loan ID Minor Adj to TruDate Minor Adj Passed thru
$0 0
THIS REPORT IS HISTORI
Servicer Loan ID Total Loss with Adjustment
$0
THIS REPORT IS HISTORI
Servicer Loan ID Loss % of Scheduled Balance
0
THIS REPORT IS HISTORI 0
0
|
|