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: May 14, 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 208 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 1998-D4
issued pursuant to a Pooling and Servicing Agreement, dated as of March 27,
1998 (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 May 14, 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
May 11, 1998
5.2 99 Comparative Financial Status
Report as of 5/11/98
Delinquent Loan Status Report as of
5/11/98
REO Status Report as of 5/11/98
Watch List as of 5/11/98
Historical Loan Modification Report
as of 5/11/98
Historical Loss Estimate Report as of
5/11/98
<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: ______________________
John W. Benson
Deputy General Counsel
Date: May 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
May 11, 1998
5.2 99 Comparative Financial Status
Report as of 5/11/98
Delinquent Loan Status Report as of
5/11/98
REO Status Report as of 5/11/98
Watch List as of 5/11/98
Historical Loan Modification Report
as of 5/11/98
Historical Loss Estimate Report as of
5/11/98
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: 05/14/98
Prior Payment: 04/16/98
Record Date: 05/08/98
WAC: 8.665635%
WAMM: 296
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 127,000,000.00 110,945,209.94
045424 DP0 1000.000000000 873.584330236
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 110,945,209.94
045424 DT2 1000.000000000 873.584330236
PS-1 1,403,292,505.3N 1,387,237,715.29
045424 DU9 1000.000000000 988.559199170
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 1,387,237,715.29
Total P&I Payment 11,417,830.20
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 1,456,727.01 0.00 0.00
045424 DP0 11.470291417 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
1,456,727.01 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 109,488,482.93 679,539.41 0.00 7.35000000%
045424 DP0 862.114038819 5.350704016 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 109,488,482.93 117,106.09 0.00 1.26663701%
045424 DT2 862.114038819 0.922095197 0.000000000 0.015391111
PS-1 1,385,780,988.21,168,631.49 0.00 1.01089941%
045424 DU9 987.521121218 0.832778259 0.000000000 0.01217382
A-2 28,065,850.00 173,227.97 0.00 7.40663701%
045424 DV7 1000.000000000 6.172197528 0.000000000 0.076791111
A-3 49,115,237.00 305,195.41 0.00 7.45663701%
045424 DW5 1000.000000000 6.213864142 0.000000000 0.077291111
A-4 21,049,387.00 131,324.27 0.00 7.48663701%
045424 DX3 1000.000000000 6.238864343 0.000000000 0.077591111
A-5 42,098,775.00 264,402.65 0.00 7.53663701%
045424 DY1 1000.000000000 6.280530728 0.000000000 0.078091111
A-6 28,065,850.00 178,373.38 0.00 7.62663701%
045424 DZ8 1000.000000000 6.355531010 0.000000000 0.078991111
A-7 21,049,387.00 134,657.09 0.00 7.67663701%
045424 ES3 1000.000000000 6.397197695 0.000000000 0.079491111
A-8 21,049,387.00 140,796.49 0.00 8.02663701%
045424 ET1 1000.000000000 6.688864146 0.000000000 0.082991111
B-1 35,082,312.00 219,995.33 0.00 7.52500000%
045424 EU8 1000.000000000 6.270833291 0.000000000Fixed
B-2 35,082,312.00 219,995.33 0.00 7.52500000%
045424 EV6 1000.000000000 6.270833291 0.000000000Fixed
B-3 14,032,925.00 87,998.13 0.00 7.52500000%
045424 EW4 1000.000000000 6.270833059 0.000000000Fixed
B-4 21,049,387.00 131,997.20 0.00 7.52500000%
045424 EX2 1000.000000000 6.270833445 0.000000000Fixed
B-5 14,032,925.00 87,998.13 0.00 7.52500000%
045424 EY0 1000.000000000 6.270833059 0.000000000Fixed
B-6 14,032,925.00 87,998.13 0.00 7.52500000%
045424 EZ7 1000.000000000 6.270833059 0.000000000Fixed
B-7 21,048,393.00 151,138.64 0.00 8.61663701%
045424EA2 1000.000000000 7.180531074 0.000000000 0.088891111
B-7H 1,000.35 7.18 0.00 8.61663701%
045424EB0 1000.000000000 7.177487879 0.000000000 0.088891111
R 0.00 0.00 0.00
045424EE4 0.000000000 0.000000000 0.000000000
1,385,780,988.29,961,103.19 0.00
Lower - Tier REMIC
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1A-L 127,000,000.00 110,945,209.94
None 1000.000000000 873.584330236
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 1,387,237,715.29
Total P&I Payment 11,417,830.17
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 1,456,727.01 0.00 0.00
None 11.470291417 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
1,456,727.01 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 109,488,482.93 796,645.50 0.00 8.61663701%
None 862.114038819 6.272799213 0.000000000 0.088891111
A-1B-L 91,010,000.00 653,500.11 0.00 8.61663701%
None 1000.000000000 7.180530821 0.000000000 0.088891111
A-1C-L 65,000,000.00 466,734.50 0.00 8.61663701%
None 1000.000000000 7.180530769 0.000000000 0.088891111
A-1D-L 671,228,903.00 4,819,779.84 0.00 8.61663701%
None 1000.000000000 7.180530842 0.000000000 0.088891111
A-1E-L 84,197,550.00 604,583.10 0.00 8.61663701%
None 1000.000000000 7.180530787 0.000000000 0.088891111
A-2-L 28,065,850.00 201,527.70 0.00 8.61663701%
None 1000.000000000 7.180530787 0.000000000 0.088891111
A-3-L 49,115,237.00 352,673.47 0.00 8.61663701%
None 1000.000000000 7.180530759 0.000000000 0.088891111
A-4-L 21,049,387.00 151,145.77 0.00 8.61663701%
None 1000.000000000 7.180530720 0.000000000 0.088891111
A-5-L 42,098,775.00 302,291.55 0.00 8.61663701%
None 1000.000000000 7.180530787 0.000000000 0.088891111
A-6-L 28,065,850.00 201,527.70 0.00 8.61663701%
None 1000.000000000 7.180530787 0.000000000 0.088891111
A-7-L 21,049,387.00 151,145.77 0.00 8.61663701%
None 1000.000000000 7.180530720 0.000000000 0.088891111
A-8-L 21,049,387.00 151,145.77 0.00 8.61663701%
None 1000.000000000 7.180530720 0.000000000 0.088891111
B-1-L 35,082,312.00 251,909.62 0.00 8.61663701%
None 1000.000000000 7.180530747 0.000000000 0.088891111
B-2-L 35,082,312.00 251,909.62 0.00 8.61663701%
None 1000.000000000 7.180530747 0.000000000 0.088891111
B-3-L 14,032,925.00 100,763.85 0.00 8.61663701%
None 1000.000000000 7.180530787 0.000000000 0.088891111
B-4-L 21,049,387.00 151,145.77 0.00 8.61663701%
None 1000.000000000 7.180530720 0.000000000 0.088891111
B-5-L 14,032,925.00 100,763.85 0.00 8.61663701%
None 1000.000000000 7.180530787 0.000000000 0.088891111
B-6-L 14,032,925.00 100,763.85 0.00 8.61663701%
None 1000.000000000 7.180530787 0.000000000 0.088891111
B-7-L 21,048,393.00 151,138.64 0.00 8.61663701%
None 1000.000000000 7.180531074 0.000000000 0.088891111
B-7H-L 1,000.35 7.18 0.00 8.61663701%
None 1000.000000000 7.177487879 0.000000000 0.088891111
LR 0.00 0.00 0.00
045424EF1 0.000000000 0.000000000 0.000000000
1,385,780,988.29,961,103.16 0.00
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
V-1 0.00 0.00
045424EC8 1000.000000000 0.000000000
V-2 0.00 0.00
045424ED6 1000.000000000 0.000000000
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
V-1 0.00 0.00 0.00
045424EC8 0.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
045424ED6 0.000000000 0.000000000 0.000000000
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
V-1 0.00 1,969.49 0.00
045424EC8 0.000000000 0.001403478 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 1,456,727.01
P&I Advances made by: Beginning Current Ending
Unreimbursed Period Reimbursed
Unreimbursed
Servicer 0.00 49,996.02 0.00
49,996.02
Trustee 0.00 0.00 0.00
0.00
Fiscal Agent 0.00 0.00 0.00
0.00
Total P&I Advances 0.00 49,996.02 0.00
49,996.02
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 1,385,780,988.22
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 53,466.45
Current Period Trustee Fees 4,335.12
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
0.00
Total 57,801.57
Prepayment Premiums received during the Collection Period 0.00
Default Interest received during the Collection Period 1,969.49
Net Default Interest received during the Collection Perio 1,969.49
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 1,974,527
0.14%
$1,000,000to $2,500,000 29 51,438,058
3.71%
$2,500,000to $5,000,000 36 134,032,611
9.67%
$5,000,000to $7,500,000 11 64,718,953
4.67%
$7,500,000to $10,000,000 6 51,742,950
3.73%
$10,000,000to $12,500,000 6 70,339,988
5.08%
$12,500,000to $15,000,000 6 83,686,426
6.04%
$15,000,000to $17,500,000 2 32,444,321
2.34%
$17,500,000to $20,000,000 2 38,823,834
2.80%
$20,000,000to $25,000,000 7 155,287,099
11.21%
$25,000,000to $30,000,000 3 82,855,677
5.98%
$30,000,000to $35,000,000 3 99,935,027
7.21%
$35,000,000to $40,000,000 0 0
0.00%
$40,000,000to $45,000,000 1 41,239,812
2.98%
$45,000,000to $50,000,000 2 99,387,295
7.17%
$50,000,000to $55,000,000 0 0
0.00%
$55,000,000to $60,000,000 2 112,896,150
8.15%
$60,000,000to $62,500,000 1 62,351,387
4.50%
$62,500,000to $65,000,000 0 0
0.00%
$65,000,000& Above 3 202,626,877
14.62%
Total 122 1,385,780,988
100.00%
Average Scheduled Balance is 11,358,861
Maximum Scheduled Balance is 69,071,462
Minimum Scheduled Balance is 977,312
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 41 486,769,745 35.13%
Office 17 315,336,081 22.76%
Lodging 23 208,190,231 15.02%
Multifamily 20 174,677,476 12.60%
Industrial 2 70,574,977 5.09%
Mobile Home 9 49,194,820 3.55%
Health Care 9 48,314,600 3.49%
Other 1 32,723,060 2.36%
Total 122 1,385,780,988 1
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 27 293,886,750 21.21%
Various 8 268,925,494 19.41%
Massachusetts 4 165,424,993 11.94%
New York 5 93,393,615 6.74%
New Jersey 6 87,918,180 6.34%
Florida 7 51,650,129 3.73%
Indiana 3 45,913,977 3.31%
Michigan 5 33,761,960 2.44%
Virginia 4 33,455,829 2.41%
Colorado 4 31,796,171 2.29%
Connecticut 5 31,073,255 2.24%
Georgia 3 27,836,692 2.01%
Maryland 4 24,940,411 1.80%
Pennsylvania 2 21,847,973 1.58%
Ohio 4 21,578,224 1.56%
Nebraska 2 21,181,499 1.53%
Arizona 3 19,738,518 1.42%
Washington 4 16,357,437 1.18%
Louisiana 2 15,396,921 1.11%
North Carolina 2 15,193,978 1.10%
Rhode Island 4 14,382,985 1.04%
Illinois 1 13,719,596 0.99%
New Hampshire 1 8,956,697 0.65%
Texas 4 6,434,290 0.46%
Iowa 1 4,959,103 0.36%
Utah 2 4,208,539 0.30%
Tennessee 2 4,168,064 0.30%
Wisconsin 1 4,113,795 0.30%
Nevada 1 2,163,005 0.16%
South Carolina 1 1,402,910 0.10%
Total 122 1,385,780,988 100.00%
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 112 1,362,421,743 98.31%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
6+ to 7 years 1 6,185,818 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 17,173,428 1.24%
Total 122 1,385,780,988 100.00%
Weighted Average Seasoning is 1.5
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 17,173,428 1.24%
121 to 180 months 8 88,284,522 6.37%
181 to 240 months 23 113,302,370 8.18%
241 to 360 months 82 1,167,020,668 84.21%
Total 122 1,385,780,988 100.00%
Weighted Average Months to Maturity is 296
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 122 1,385,780,988 100.00%
Total 122 1,385,780,988 100.00%
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 120 1,321,672,665 95.37%
2 Years or More 1 1,756,936 0.13%
Unknown 0 1 0.00%
Total 121 1,323,429,603 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
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%
07/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/15/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
DistributiForeclosure/BankruptcREO Modifications
Date # Balance # Balance # Balance
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%
07/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/15/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/16/97 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
Note: Foreclosure and REO Totals are Included in the Appropriate Delinq
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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%
07/16/97 0 0 8.6659% 8.6159%
0.00% 0.000%
06/16/97 0 0 8.9410% 8.8910%
0.00% 0.000%
05/15/97 0 0 8.6659% 8.6159%
0.00% 0.000%
04/16/97 0 0 8.6659% 8.6159%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
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
64 04/11/98 38,966.69 38,966.69 0.00
119 04/11/98 11,029.32 11,029.32 0.00
Special
Advance Servicer ForeclosureBankruptcy REO
DescriptioTransfer DDate Date Date
0 01/00/00 01/00/00 01/00/00 01/00/00
B
B
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but less than one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I Advance
Pool Total
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.500%or less 0 0 0.00%
7.500%to 7.625% 1 28,428,870 2.05%
7.625%to 7.750% 0 0 0.00%
7.750%to 7.875% 0 0 0.00%
7.875%to 8.000% 2 82,435,447 5.95%
8.000%to 8.125% 2 89,663,754 6.47%
8.125%to 8.250% 7114,031,039 8.23%
8.250%to 8.375% 9127,590,504 9.21%
8.375%to 8.500% 8111,475,576 8.04%
8.500%to 8.625% 10106,646,621 7.70%
8.625%to 8.750% 17212,483,658 15.33%
8.750%to 9.000% 26156,440,260 11.29%
9.000%to 9.125% 7 57,798,667 4.17%
9.125%to 9.500% 16223,524,208 16.13%
9.500%& Above 17 75,262,383 5.43%
Total 1221,385,780,98 100.00%
W/Avg Mortgage Interest Rate is 8.6656%
Minimum Mortgage Interest Rate 7.5750%
Maximum Mortgage Interest Rate 10.1000%
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1.000or less 0 0 0.00%
1.001to 1.125 1 2,750,356 0.20%
1.126to 1.250 3 24,664,388 1.78%
1.251to 1.375 5 85,250,491 6.15%
1.376to 1.500 12116,030,280 8.37%
1.501to 1.625 7 22,061,816 1.59%
1.626to 1.750 3 40,728,215 2.94%
1.751to 1.875 1 22,736,057 1.64%
1.876to 2.000 3 11,312,886 0.82%
2.001to 2.125 2 15,433,534 1.11%
2.126to 2.250 3141,798,818 10.23%
2.251to 2.375 2 9,001,652 0.65%
2.376to 2.500 0 0 0.00%
2.501to 2.625 0 0 0.00%
2.626& above 6 29,812,333 2.15%
Unknown 0 74 0.00%
Total 48521,580,901 37.64%
Weighted Average Debt Service C 1.788
(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 2.200
3 NOM970D4 Office 03/11/27 0.000
4 NOM970D4 Industrial 03/11/22 0.000
5 NOM970D4 Retail 03/11/22 0.000
6 NOM970D4 Lodging 12/11/21 0.000
7 NOM970D4 Multifamily 03/11/13 0.000
8 NOM970D4 Retail 03/11/27 0.000
9 NOM970D4 Lodging 03/11/22 0.000
10 NOM970D4 Office 01/11/22 1.722
11 NOM970D4 Mobile Home Park 04/11/27 0.000
12 NOM970D4 Other 02/11/27 1.395
13 NOM970D4 Retail 03/11/27 0.000
13 NOM970D4 Retail 03/11/27 0.000
14 NOM970D4 Retail 01/11/27 0.000
15 NOM970D4 Retail 03/11/27 0.000
16 NOM970D4 Retail 03/11/22 0.000
17 NOM970D4 Multifamily 02/11/27 1.297
18 NOM970D4 Retail 01/11/22 1.270
19 NOM970D4 Retail 03/11/22 1.764
20 NOM970D4 Retail 01/11/22 1.389
21 NOM970D4 Multifamily 03/11/27 1.359
22 NOM970D4 Retail 04/11/27 0.000
23 NOM970D4 Office 03/11/22 0.000
24 NOM970D4 Multifamily 10/11/26 1.398
25 NOM970D4 Retail 03/11/24 0.000
26 NOM970D4 Multifamily 02/11/27 0.000
27 NOM970D4 Lodging 12/11/11 0.000
28 NOM970D4 Health Care 12/11/16 0.000
29 NOM970D4 Retail 01/11/27 1.207
30 NOM970D4 Office 01/11/17 1.353
31 NOM970D4 Retail 11/11/23 0.000
32 NOM970D4 Lodging 02/11/22 3.374
33 NOM970D4 Retail 01/11/27 0.000
34 NOM970D4 Retail 01/11/22 1.429
35 NOM970D4 Lodging 10/11/16 2.030
36 NOM970D4 Lodging 12/11/16 0.000
37 NOM970D4 Multifamily 03/11/22 1.397
39 NOM970D4 Retail 04/11/27 0.000
40 NOM970D4 Office 04/11/22 0.000
41 NOM970D4 Industrial 02/11/22 1.189
42 NOM970D4 Retail 04/11/27 0.000
43 NOM970D4 Retail 04/11/17 1.508
44 NOM970D4 Health Care 10/11/21 0.000
45 NOM970D4 Multifamily 03/11/22 0.000
46 NOM970D4 Lodging 03/11/22 2.287
47 NOM970D4 Lodging 04/11/22 0.000
48 NOM970D4 Office 02/11/22 0.000
49 NOM970D4 Multifamily 03/11/22 0.000
50 NOM970D4 Retail 01/11/27 0.000
51 NOM970D4 Health Care 02/11/12 0.000
52 NOM970D4 Health Care 02/11/17 0.000
53 NOM970D4 Retail 01/11/22 0.000
54 NOM970D4 Retail 03/11/22 0.000
55 NOM970D4 Office 01/11/12 3.060
56 NOM970D4 Lodging 02/11/17 2.945
57 NOM970D4 Retail 10/11/16 0.000
58 NOM970D4 Retail 04/11/22 0.000
59 NOM970D4 Health Care 02/11/12 0.000
60 NOM970D4 Office 01/11/22 1.949
61 NOM970D4 Lodging 12/11/16 0.000
62 NOM970D4 Health Care 02/11/12 2.133
63 NOM970D4 Office 11/11/21 1.917
64 NOM970D4 Retail 01/11/17 0.000
65 NOM970D4 Mobile Home Park 01/11/27 1.396
66 NOM970D4 Office 01/11/27 0.000
67 NOM970D4 Lodging 02/11/17 0.000
68 NOM970D4 Retail 11/11/21 0.000
69 NOM970D4 Retail 04/11/17 0.000
70 NOM970D4 Lodging 03/11/17 2.721
71 NOM970D4 Retail 01/11/22 1.406
72 NOM970D4 Lodging 03/11/22 1.654
73 NOM970D4 Lodging 01/11/17 0.000
74 NOM970D4 Retail 03/11/22 2.090
75 NOM970D4 Retail 01/11/07 0.000
76 NOM970D4 Office 01/11/22 0.000
77 NOM970D4 Retail 11/11/21 0.000
78 NOM970D4 Retail 02/11/22 1.426
79 NOM970D4 Retail 03/11/22 0.000
80 NOM970D4 Lodging 01/11/22 0.000
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 0.000
85 NOM970D4 Retail 03/11/22 2.352
86 NOM970D4 Multifamily 11/11/21 1.121
87 NOM970D4 Retail 04/11/22 0.000
88 NOM970D4 Mobile Home Park 02/11/27 1.424
89 NOM970D4 Health Care 02/11/12 0.000
90 NOM970D4 Health Care 02/11/12 0.000
91 NOM970D4 Mobile Home Park 01/11/22 1.617
92 NOM970D4 Lodging 02/11/17 0.000
93 NOM970D4 Retail 12/11/21 1.881
94 NOM970D4 Health Care 02/11/17 0.000
95 NOM970D4 Multifamily 12/11/21 1.596
96 NOM970D4 Office 02/11/27 0.000
97 NOM970D4 Retail 01/11/07 1.440
98 NOM970D4 Lodging 02/11/17 0.000
99 NOM970D4 Retail 01/11/22 1.428
100 NOM970D4 Multifamily 02/11/07 0.000
101 NOM970D4 Multifamily 03/11/07 1.202
102 NOM970D4 Lodging 02/11/17 0.000
103 NOM970D4 Multifamily 02/11/27 1.553
104 NOM970D4 Office 03/11/22 0.000
105 NOM970D4 Mobile Home Park 10/11/06 0.000
106 NOM970D4 Multifamily 11/11/26 0.000
107 NOM970D4 Multifamily 12/11/26 1.612
108 NOM970D4 Multifamily 11/11/21 0.000
109 NOM970D4 Office 01/11/22 0.000
110 NOM970D4 Multifamily 03/11/22 0.000
111 NOM970D4 Mobile Home Park 03/11/07 0.000
112 NOM970D4 Multifamily 10/11/06 0.000
113 NOM970D4 Multifamily 11/11/06 0.000
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 0.000
118 NOM970D4 Lodging 03/11/17 0.000
119 NOM970D4 Lodging 03/11/17 4.852
120 NOM970D4 Mobile Home Park 02/11/22 0.000
121 NOM970D4 Mobile Home Park 01/11/17 0.000
38 NOM970D4 Lodging 04/11/19 0.000
* 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 69,071,462 8.485%
2 13,410,326 12/31/97 68,340,816 8.035%
3 0 65,214,599 8.700%
4 0 62,351,387 9.298%
5 0 57,679,793 7.981%
6 0 55,216,357 9.190%
7 0 49,389,487 8.250%
8 0 49,997,807 8.660%
9 0 41,239,812 9.214%
10 5,655,592 12/31/97 33,961,707 8.325%
11 0 33,250,260 8.240%
12 4,281,454 12/31/97 32,723,060 8.590%
13 0 19,061,645 8.590%
13 0 12,417,031 8.890%
14 0 28,428,870 7.575%
15 0 27,779,957 8.262%
16 0 26,646,850 8.350%
17 2,837,105 12/31/97 24,755,654 7.935%
18 3,122,464 12/31/97 24,049,393 9.050%
19 4,092,358 12/31/97 22,736,057 9.020%
20 2,968,210 12/31/97 21,523,957 8.650%
21 1,218,088 12/31/97 21,322,939 8.080%
22 0 20,870,661 8.970%
23 0 20,028,438 8.830%
24 2,617,305 12/31/97 19,762,189 8.660%
25 0 17,195,743 8.460%
26 0 15,248,578 8.280%
27 0 14,281,779 8.590%
28 0 14,340,847 9.300%
29 1,599,732 12/31/97 14,525,044 8.280%
30 2,029,086 12/31/97 13,719,596 8.820%
31 0 13,487,671 8.670%
32 4,681,130 12/31/97 13,331,489 9.250%
33 0 12,395,329 8.785%
34 1,709,245 12/31/97 12,121,331 8.570%
35 2,754,960 12/31/97 11,677,405 9.670%
36 0 11,368,862 9.390%
37 1,388,170 12/31/97 10,360,030 8.250%
39 0 8,956,697 8.180%
40 0 8,888,140 8.850%
41 597,274 12/31/97 8,223,590 8.480%
42 0 8,241,347 8.450%
43 1,271,179 12/31/97 7,901,580 8.550%
44 0 6,659,225 9.960%
45 0 6,403,000 8.190%
46 263,302 12/31/97 6,185,818 9.660%
47 0 5,992,399 8.840%
48 0 5,920,864 8.950%
49 0 5,828,293 8.730%
50 0 5,855,905 9.230%
51 0 5,557,434 8.714%
52 0 5,510,264 10.100%
53 0 5,455,648 8.790%
54 0 5,350,104 8.680%
55 1,855,838 12/31/97 4,959,103 8.280%
56 1,697,995 12/31/97 4,994,109 9.650%
57 0 4,839,947 8.580%
58 0 4,941,706 8.610%
59 0 4,548,472 8.714%
60 917,841 12/31/97 4,651,108 8.890%
61 0 4,484,061 9.550%
62 1,168,875 12/31/97 4,386,540 8.714%
63 848,584 12/31/97 4,473,625 8.580%
64 0 4,383,944 8.470%
65 540,605 12/31/97 4,113,795 8.620%
66 0 4,091,698 8.930%
67 0 4,015,446 9.700%
68 0 4,010,168 8.870%
69 0 3,914,578 8.160%
70 1,212,008 12/31/97 3,880,829 9.600%
71 552,931 12/31/97 3,894,099 8.860%
72 669,106 12/31/97 3,882,350 9.290%
73 0 3,719,516 9.930%
74 655,366 12/31/97 3,756,130 8.990%
75 0 3,696,139 8.780%
76 0 3,448,985 8.700%
77 0 3,424,131 9.210%
78 493,736 12/31/97 3,332,716 9.230%
79 0 3,311,248 8.980%
80 0 2,964,441 9.790%
81 454,909 12/31/97 2,958,403 8.970%
82 467,004 12/31/97 2,934,680 9.110%
83 504,198 12/31/97 2,884,159 9.050%
84 0 2,862,515 9.540%
85 664,001 12/31/97 2,815,835 8.800%
86 310,403 12/31/97 2,750,356 8.780%
87 0 2,769,126 8.900%
88 373,714 12/31/97 2,776,947 8.670%
89 0 2,598,579 8.714%
90 (1,043,610 12/31/97 2,563,127 8.714%
91 406,977 12/31/97 2,465,529 9.000%
92 0 2,252,310 9.660%
93 406,990 12/31/97 2,188,153 8.590%
94 0 2,150,111 8.990%
95 345,802 12/31/97 2,163,005 8.730%
96 0 2,158,675 9.050%
97 309,539 12/31/97 2,119,854 8.910%
98 0 2,058,428 10.000%
99 291,736 12/31/97 1,937,953 9.410%
100 0 1,923,809 8.850%
101 230,832 12/31/97 1,915,754 8.800%
102 0 1,885,085 9.660%
103 270,790 12/31/97 1,881,633 8.440%
104 0 1,849,514 9.250%
105 0 1,768,771 9.280%
106 0 1,756,936 8.630%
107 256,542 12/31/97 1,756,986 8.190%
108 0 1,671,355 9.100%
109 0 1,673,594 8.350%
110 0 1,519,013 8.650%
111 0 1,480,641 8.420%
112 0 1,472,788 9.000%
113 0 1,471,406 8.320%
114 537,468 12/31/97 1,470,297 9.220%
115 219,668 12/31/97 1,402,910 9.530%
116 200,262 12/31/97 1,364,349 9.080%
117 0 1,324,265 8.320%
118 0 1,178,426 9.890%
119 642,180 12/31/97 1,176,506 9.300%
120 0 997,215 8.380%
121 0 977,312 9.430%
38 0 9,531,595 9.580%
1,385,780,988
Loan
DisclosureScheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 535,192 0
2 507,982 0
3 520,051 0
4 542,047 0
5 450,776 0
6 477,257 0
7 434,553 0
8 403,925 0
9 356,076 0
10 273,747 0
11 251,439 0
12 255,849 0
13 148,858 0
13 99,590 0
14 202,503 0
15 210,591 0
16 214,689 0
17 182,310 0
18 204,955 0
19 193,330 0
20 178,118 0
21 158,960 0
22 168,518 0
23 167,752 0
24 156,056 0
25 132,723 0
26 116,065 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
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 B
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 B
120 8,067 0
121 9,276 0
38 87,935 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 5/11/98
Please see accompanying footnotes at
bottom of report
Loan ID City State
28062-03Cambridge MA
28062-01Cambridge MA
28062-02Cambridge MA
28077-01Waltham MA
28077-06Dedham MA
28077-05Wstwood MA
28077-02Newton MA
28077-04Dedham MA
28339-02Greensboro NC
28173City of In CA
28184Lancaster CA
28038-10Durham NC
28038-13Pittsford NY
28038-08Wilmingt NC
28038-04Columbia SC
28038-03Charlesto SC
28038-05Durham NC
28038-14Jamestow MU
28038-11Raleigh NC
28038-07Statesvill NC
28038-09Charlotte MC
28038-16Rochester NY
28038-01Albany GA
28038-15Cananda NY
28017Mar.D.Ry CA
28174-22Houston TX
28174-57Plano TX
28174-59Mesquite TX
28174-31Carrolton TX
28174-41Dallas TX
28174-56Monahans TX
28174-03Lakewood CO
28174-42Carrolton TX
28174-25Orange TX
28174-23Tyler TX
28174-20Broken A OK
28174-26Cleveland TX
28174-50Tomball TX
28174-06Ft Collins CO
28174-28Dallas TX
28174-08Clifton CO
28174-40Austin TX
28174-18Tulsa OK
28174-10Great Falls MT
28174-27Duncanvi TX
28174-24Center TX
28174-33Ft Worth TX
28174-37Irving TX
28175-03Shawnee KS
28174-29Dallas TX
28174-53Dallas TX
28174-38Dallas TX
28175-06Indepnden MO
28174-54Vidor TX
28174-11Miles City MT
28174-02Wst Mem AR
28174-12Billings MT
28174-60Vernal UT
28174-35Dallas TX
28174-47Houston TX
28174-58Dallas TX
28174-62Ogden UT
28174-36Desoto TX
28174-51Amarillo TX
28175-08Blue Sprin MO
28174-21Memphis TN
28174-55Arlington TX
28174-48Pasadena TX
28175-07Springfiel MO
28175-10Riverton WY
28174-46Friendswd TX
28174-09Idaho Spr CO
28174-19Okla City OK
28174-39Austin TX
28174-45Wichita F TX
28175-05Kans City MO
28174-05Florence CO
28175-02Kans City KS
28174-16Nrt Platte NE
28174-04Craig CO
28174-15Hastings NE
28174-17Grd Island NE
28174-43El Paso TX
28175-01Osawato KS
28174-61Richfield UT
28175-09Powell WY
28175-04Gard City KS
28174-07Burlingt CO
28174-32Carrollton TX
28174-01Ft Smith AR
28174-44Levelland TX
28194,95Indianpol IN
28042Newark NJ
28338-03Margate FL
28338-02Blaine MN
28338-04Ft. Laud FL
28338-01Novia MI
28103,04Junct Ave CA
28318Grand Isl NE
28080-01Sacramen CA
28080-02Madera CA
28170-01Bend OR
28170-03Sedona AZ
28092, 93San Leand CA
28087Westminst CA
28197-02Ft Collins CO
28340West Mif PA
28316-02Mishawak IN
28316-04South Bd IN
28316-05Nashville IN
28316-06South Bd IN
28316-11South Bd IN
28020Grnd Blanc MI
28200Tucson AZ
28164-01San Ant TX
28164-02New York NY
28037Alexandr VA
28069Burlington MA
28066Springfield IL
28021Danvers MA
28064,65Manchstr CT
28012Gretna LA
28341Columbus OH
28330New York NY
28097-08Cleveland OH
28097-06Cleveland OH
28097-05Cleveland OH
28097-03Cleveland OH
28097-02Cleveland OH
28097-04Brunswick OH
28097-01Euclid OH
28324Belling WA
28334Mor Val CA
28315Woodbr VA
28314Fredricbrg VA
28312Bluefield WV
28311Chesapek VA
28332,33Liverm CA
28098Ber. Tws NJ
28307East Hart CT
28047Lincoln P MI
28151-01Gran Hills CA
28151-02Los Ang CA
28165-01Los Ang CA
28165-02Glendale CA
28192,93Kirkland WA
28051Des Moin IA
28335Warwick RI
28153Los Ange CA
28059Baltimore MD
28031Orlando FL
28030Silver Spr MD
28076Providenc RI
28089West All WI
28053Los Ang CA
28091Org Park FL
28024Costa Mes CA
28322Arvada CO
28204Providen RI
28088Bossier LA
28187Rahway NJ
28188Livingsto NJ
28054Burlingam CA
28022,23Escondido CA
28162Perris CA
28183Agoura Hl CA
28086Castaic CA
28057Richmond VA
28161Arvada CO
28026Ft. Wayne IN
28325Detroit MI
28105Greensbor NC
28156Los Angel CA
28075Marathon FL
28099Ogden UT
28044Las Vegas NV
28085Logan OH
Loan ID Scheduled Loan BPaid Thru Date
28062-03 5/13/98
28062-01 5/13/98
28062-02 5/13/98
69,071,462.28
28077-03 5/13/98
28077-01 5/13/98
28077-06 5/13/98
28077-05 5/13/98
28077-02 5/13/98
28077-04 5/13/98
68,340,815.57
28201,02 65,214,59 5/13/98
28339-01 5/13/98
28339-02 5/13/98
62,351,386.50
28173 5/13/98
28184 5/13/98
57,679,793.02
28038-12 5/13/98
28038-10 5/13/98
28038-13 5/13/98
28038-06 5/13/98
28038-02 5/13/98
28038-08 5/13/98
28038-04 5/13/98
28038-03 5/13/98
28038-05 5/13/98
28038-14 5/13/98
28038-11 5/13/98
28038-07 5/13/98
28038-09 5/13/98
28038-16 5/13/98
28038-01 5/13/98
28038-15 5/13/98
55,216,356.69
28017 49,389,48 5/13/98
28174-22 5/13/98
28174-57 5/13/98
28174-59 5/13/98
28174-30 5/13/98
28174-13 5/13/98
28174-31 5/13/98
28174-14 5/13/98
28174-41 5/13/98
28174-56 5/13/98
28174-03 5/13/98
28174-42 5/13/98
28174-25 5/13/98
28174-23 5/13/98
28174-20 5/13/98
28174-26 5/13/98
28174-50 5/13/98
28174-06 5/13/98
28174-28 5/13/98
28174-08 5/13/98
28174-40 5/13/98
28174-18 5/13/98
28174-10 5/13/98
28174-27 5/13/98
28174-24 5/13/98
28174-33 5/13/98
28174-37 5/13/98
28175-03 5/13/98
28174-29 5/13/98
28174-53 5/13/98
28174-38 5/13/98
28175-06 5/13/98
28174-54 5/13/98
28174-11 5/13/98
28174-02 5/13/98
28174-12 5/13/98
28174-52 5/13/98
28174-60 5/13/98
28174-35 5/13/98
28174-47 5/13/98
28174-34 5/13/98
28174-58 5/13/98
28174-62 5/13/98
28174-36 5/13/98
28174-51 5/13/98
28175-08 5/13/98
28174-21 5/13/98
28174-55 5/13/98
28174-48 5/13/98
28175-07 5/13/98
28175-10 5/13/98
28174-46 5/13/98
28174-09 5/13/98
28174-19 5/13/98
28174-39 5/13/98
28174-45 5/13/98
28175-05 5/13/98
28174-49 5/13/98
28174-05 5/13/98
28175-02 5/13/98
28174-16 5/13/98
28174-04 5/13/98
28174-15 5/13/98
28174-17 5/13/98
28174-43 5/13/98
28175-01 5/13/98
28174-61 5/13/98
28175-09 5/13/98
28175-04 5/13/98
28174-07 5/13/98
28174-32 5/13/98
28174-01 5/13/98
28174-44 5/13/98
49,997,807.16
28194,95 41,239,81 5/13/98
28042 33,961,70 5/13/98
28338-03 5/13/98
28338-02 5/13/98
28338-04 5/13/98
28338-01 5/13/98
33,250,260.36
28103,04 32,723,05 5/13/98
28318 5/13/98
28319 5/13/98
31,478,675.53
28080-03 5/13/98
28080-01 5/13/98
28080-02 5/13/98
28,428,870.12
28198 27,779,95 5/13/98
28170-02 5/13/98
28170-01 5/13/98
28170-03 5/13/98
26,646,850.43
28092, 93 24,755,65 5/13/98
28087 24,049,39 5/13/98
28189 22,736,05 5/13/98
28049 21,523,95 5/13/98
28197-01 5/13/98
28197-02 5/13/98
21,322,938.74
28340 20,870,66 5/13/98
28316-02 5/13/98
28316-08 5/13/98
28316-03 5/13/98
28316-04 5/13/98
28316-01 5/13/98
28316-05 5/13/98
28316-06 5/13/98
28316-09 5/13/98
28316-07 5/13/98
28316-10 5/13/98
28316-11 5/13/98
20,028,437.90
28020 19,762,18 5/13/98
28200 17,195,74 5/13/98
28164-01 5/13/98
28164-02 5/13/98
15,248,577.68
28037 14,281,77 5/13/98
28032 14,340,84 5/13/98
28069 14,525,04 5/13/98
28066 13,719,59 5/13/98
28021 13,487,67 5/13/98
28158,59 13,331,48 5/13/98
28090 12,395,32 5/13/98
28064,65 12,121,33 5/13/98
28012 11,677,40 5/13/98
28040,41-02 5/13/98
28040,41-01 5/13/98
11,368,862.09
28317 10,360,02 5/13/98
28341 9,531,5 5/13/98
28328 8,956,6 5/13/98
28330 8,888,1 5/13/98
28097-08 5/13/98
28097-07 5/13/98
28097-06 5/13/98
28097-05 5/13/98
28097-03 5/13/98
28097-02 5/13/98
28097-04 5/13/98
28097-01 5/13/98
8,245,876.90
28324 8,241,3 5/13/98
28334 7,901,5 5/13/98
28018 6,659,2 5/13/98
28171 6,403,0 5/13/98
28315 5/13/98
28314 5/13/98
28313 5/13/98
28312 5/13/98
28311 5/13/98
28310 5/13/98
6,189,458.25
28332,33 5,992,3 5/13/98
28098 5,920,8 5/13/98
28307 5,828,2 5/13/98
28047 5,855,9 5/13/98
28151-01 5/13/98
28151-02 5/13/98
5,557,433.86
28165-01 5/13/98
28165-02 5/13/98
5,510,263.50
28072,73 5,455,6 5/13/98
28192,93 5,350,1 5/13/98
28051 4,959,1 5/13/98
28100 4,994,1 5/13/98
28019 4,839,9 5/13/98
28335 4,941,7 5/13/98
28153 4,548,4 5/13/98
28059 4,651,1 5/13/98
28031 4,484,0 5/13/98
28155 4,386,5 5/13/98
28030 4,473,6 5/13/98
28076 4,383,9 5/13/98
28089 4,113,7 5/13/98
28053 4,091,6 5/13/98
28091 4,015,4 5/13/98
28024 4,010,1 5/13/98
28322 3,914,5 5/13/98
28204 3,880,8 5/13/98
28050 3,894,0 5/13/98
28181 3,882,3 5/13/98
28088 3,719,5 5/13/98
28187 5/13/98
28188 5/13/98
3,756,129.84
28067 3,696,1 5/13/98
28054 3,448,9 5/13/98
28022,23 3,424,1 5/13/98
28162 3,332,7 5/13/98
28183 3,311,2 5/13/98
28086 2,964,4 5/13/98
28057 2,958,4 5/13/98
28025 2,934,6 5/13/98
28094 2,884,1 5/13/98
28161 2,862,5 5/13/98
28186 2,815,8 5/13/98
28026 2,750,3 5/13/98
28325 2,769,1 5/13/98
28105 2,776,9 5/13/98
28157 2,598,5 5/13/98
28156 2,563,1 5/13/98
28075 2,465,5 5/13/98
28096 2,252,3 5/13/98
28036 2,188,1 5/13/98
28099 2,150,1 5/13/98
28044 2,163,0 5/13/98
28168, 69 2,158,6 5/13/98
28071 2,119,8 5/13/98
28102 2,058,4 5/13/98
28085 1,937,9 5/13/98
28160 1,923,8 5/13/98
28191 1,915,7 5/13/98
28095 1,885,0 5/13/98
28163 1,881,6 5/13/98
28182 1,849,5 5/13/98
28016 1,768,7 5/13/98
28014,15 1,756,9 5/13/98
28035 1,756,9 5/13/98
28029 1,671,3 5/13/98
28061 1,673,5 5/13/98
28196 1,519,0 5/13/98
28309 1,480,6 5/13/98
28011 1,472,7 5/13/98
28027 1,471,4 5/13/98
28172 1,470,2 5/13/98
28190 1,402,9 5/13/98
28084 1,364,3 5/13/98
28028 1,324,2 5/13/98
28180 1,178,4 5/13/98
28203 1,176,5 5/13/98
28167 997,2 5/13/98
28048 977,3 5/13/98
Loan ID Prospectus Loan Annual Debt Service
28062-03 1
28062-01 1
28062-02 1
1 6,422,303.04
28077-03 2
28077-01 2
28077-06 2
28077-05 2
28077-02 2
28077-04 2
2 6,095,785.32
28201,02 3 6,240,614.88
28339-01 4
28339-02 4
4 6,504,563.76
28173 5
28184 5
5 5,409,317.04
28038-12 6
28038-10 6
28038-13 6
28038-06 6
28038-02 6
28038-08 6
28038-04 6
28038-03 6
28038-05 6
28038-14 6
28038-11 6
28038-07 6
28038-09 6
28038-16 6
28038-01 6
28038-15 6
6 5,727,089.16
28017 7 5,214,641.76
28174-22 8
28174-57 8
28174-59 8
28174-30 8
28174-13 8
28174-31 8
28174-14 8
28174-41 8
28174-56 8
28174-03 8
28174-42 8
28174-25 8
28174-23 8
28174-20 8
28174-26 8
28174-50 8
28174-06 8
28174-28 8
28174-08 8
28174-40 8
28174-18 8
28174-10 8
28174-27 8
28174-24 8
28174-33 8
28174-37 8
28175-03 8
28174-29 8
28174-53 8
28174-38 8
28175-06 8
28174-54 8
28174-11 8
28174-02 8
28174-12 8
28174-52 8
28174-60 8
28174-35 8
28174-47 8
28174-34 8
28174-58 8
28174-62 8
28174-36 8
28174-51 8
28175-08 8
28174-21 8
28174-55 8
28174-48 8
28175-07 8
28175-10 8
28174-46 8
28174-09 8
28174-19 8
28174-39 8
28174-45 8
28175-05 8
28174-49 8
28174-05 8
28175-02 8
28174-16 8
28174-04 8
28174-15 8
28174-17 8
28174-43 8
28175-01 8
28174-61 8
28175-09 8
28175-04 8
28174-07 8
28174-32 8
28174-01 8
28174-44 8
8 4,847,098.44
28194,95 9 4,272,911.04
28042 10 3,284,958.96
28338-03 11
28338-02 11
28338-04 11
28338-01 11
11 3,017,266.08
28103,04 12 3,070,191.48
28318 13
28319 13
13 2,981,373.96
28080-03 14
28080-01 14
28080-02 14
14 2,430,032.76
28198 15 2,527,090.92
28170-02 16
28170-01 16
28170-03 16
16 2,576,266.32
28092, 93 17 2,187,715.08
28087 18 2,459,464.20
28189 19 2,319,963.12
28049 20 2,137,415.40
28197-01 21
28197-02 21
21 1,907,520.84
28340 22 2,022,211.68
28316-02 23
28316-08 23
28316-03 23
28316-04 23
28316-01 23
28316-05 23
28316-06 23
28316-09 23
28316-07 23
28316-10 23
28316-11 23
23 2,013,019.80
28020 24 1,872,675.12
28200 25 1,592,681.28
28164-01 26
28164-02 26
26 1,392,774.96
28037 27 1,782,039.96
28032 28 1,621,309.80
28069 29 1,325,701.92
28066 30 1,499,180.52
28021 31 1,312,580.64
28158,59 32 1,387,338.72
28090 33 1,183,802.28
28064,65 34 1,195,971.84
28012 35 1,357,163.04
28040,41-02 36
28040,41-01 36
36 1,293,093.84
28317 37 993,447.12
28341 38 1,055,225.52
28328 39 808,298.40
28330 40 895,264.44
28097-08 41
28097-07 41
28097-06 41
28097-05 41
28097-03 41
28097-02 41
28097-04 41
28097-01 41
41 839,250.49
28324 42 762,311.28
28334 43 842,944.56
28018 44 733,764.84
28171 45 611,866.92
28315 46
28314 46
28313 46
28312 46
28311 46
28310 46
46 669,260.88
28332,33 47 602,315.88
28098 48 601,758.12
28307 49 581,115.96
28047 50 581,428.32
28151-01 51
28151-02 51
51 694,137.36
28165-01 52
28165-02 52
52 655,285.08
28072,73 53 547,874.04
28192,93 54 532,122.96
28051 55 606,457.08
28100 56 576,472.32
28019 57 523,735.92
28335 58 487,592.04
28153 59 568,115.52
28059 60 470,812.08
28031 61 516,340.08
28155 62 547,889.76
28030 63 442,601.40
28076 64 467,600.28
28089 65 387,162.12
28053 66 395,797.56
28091 67 465,053.16
28024 68 406,022.64
28322 69 406,284.12
28204 70 445,493.28
28050 71 393,244.80
28181 72 404,656.68
28088 73 437,937.12
28187 74
28188 74
74 382,361.28
28067 75 370,882.32
28054 76 343,874.76
28022,23 77 356,063.40
28162 78 346,275.84
28183 79 336,806.52
28086 80 321,818.16
28057 81 301,371.48
28025 82 302,794.92
28094 83 295,457.28
28161 84 305,014.68
28186 80 282,335.88
28026 86 276,925.44
28325 87 279,672.72
28105 88 262,413.84
28157 89 324,569.04
28156 90 320,140.92
28075 91 251,758.92
28096 92 260,158.80
28036 93 216,422.64
28099 94 237,357.84
28044 95 216,687.36
28168, 69 96 210,946.20
28071 97 214,924.80
28102 98 243,185.40
28085 99 204,336.24
28160 100 193,974.00
28191 101 192,088.68
28095 102 217,741.56
28163 103 174,343.68
28182 104 192,172.08
28016 105 185,425.80
28014,15 106 165,931.80
28035 107 159,122.28
28029 108 172,595.16
28061 109 162,209.40
28196 110 150,482.88
28309 111 143,971.80
28011 112 151,055.40
28027 113 142,764.00
28172 114 164,506.20
28190 115 160,290.00
28084 116 140,386.08
28028 117 128,487.60
28180 118 137,915.28
28203 119 132,351.84
28167 120 96,806.64
28048 121 111,307.80
Base Year
Loan ID Last Prop. InspeFin. Info as of Date
28062-03 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28077-03 N/A N/A
28077-01 N/A N/A
28077-06 N/A N/A
28077-05 N/A N/A
28077-02 N/A N/A
28077-04 N/A N/A
28201,02 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
28173 N/A N/A
28184 N/A N/A
28038-12 N/A N/A
28038-10 N/A N/A
28038-13 N/A N/A
28038-06 N/A N/A
28038-02 N/A N/A
28038-08 N/A N/A
28038-04 N/A N/A
28038-03 N/A N/A
28038-05 N/A N/A
28038-14 N/A N/A
28038-11 N/A N/A
28038-07 N/A N/A
28038-09 N/A N/A
28038-16 N/A N/A
28038-01 N/A N/A
28038-15 N/A N/A
28017 N/A N/A
28174-22 N/A N/A
28174-57 N/A N/A
28174-59 N/A N/A
28174-30 N/A N/A
28174-13 N/A N/A
28174-31 N/A N/A
28174-14 N/A N/A
28174-41 N/A N/A
28174-56 N/A N/A
28174-03 N/A N/A
28174-42 N/A N/A
28174-25 N/A N/A
28174-23 N/A N/A
28174-20 N/A N/A
28174-26 N/A N/A
28174-50 N/A N/A
28174-06 N/A N/A
28174-28 N/A N/A
28174-08 N/A N/A
28174-40 N/A N/A
28174-18 N/A N/A
28174-10 N/A N/A
28174-27 N/A N/A
28174-24 N/A N/A
28174-33 N/A N/A
28174-37 N/A N/A
28175-03 N/A N/A
28174-29 N/A N/A
28174-53 N/A N/A
28174-38 N/A N/A
28175-06 N/A N/A
28174-54 N/A N/A
28174-11 N/A N/A
28174-02 N/A N/A
28174-12 N/A N/A
28174-52 N/A N/A
28174-60 N/A N/A
28174-35 N/A N/A
28174-47 N/A N/A
28174-34 N/A N/A
28174-58 N/A N/A
28174-62 N/A N/A
28174-36 N/A N/A
28174-51 N/A N/A
28175-08 N/A N/A
28174-21 N/A N/A
28174-55 N/A N/A
28174-48 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28174-46 N/A N/A
28174-09 N/A N/A
28174-19 N/A N/A
28174-39 N/A N/A
28174-45 N/A N/A
28175-05 N/A N/A
28174-49 N/A N/A
28174-05 N/A N/A
28175-02 N/A N/A
28174-16 N/A N/A
28174-04 N/A N/A
28174-15 N/A N/A
28174-17 N/A N/A
28174-43 N/A N/A
28175-01 N/A N/A
28174-61 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-07 N/A N/A
28174-32 N/A N/A
28174-01 N/A N/A
28174-44 N/A N/A
28194,95 N/A N/A
28042 N/A N/A
28338-03 N/A N/A
28338-02 N/A N/A
28338-04 N/A N/A
28338-01 N/A N/A
28103,04 N/A N/A
28318 N/A N/A
28319 N/A N/A
28080-03 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28198 N/A N/A
28170-02 N/A N/A
28170-01 N/A N/A
28170-03 N/A N/A
28092, 93 N/A N/A
28087 N/A N/A
28189 N/A N/A
28049 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28340 N/A N/A
28316-02 N/A N/A
28316-08 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-01 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-09 N/A N/A
28316-07 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28020 N/A N/A
28200 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28037 N/A N/A
28032 N/A N/A
28069 N/A N/A
28066 N/A N/A
28021 N/A N/A
28158,59 N/A N/A
28090 N/A N/A
28064,65 N/A N/A
28012 N/A N/A
28040,41-02 N/A N/A
28040,41-01 N/A N/A
28317 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28097-08 N/A N/A
28097-07 N/A N/A
28097-06 N/A N/A
28097-05 N/A N/A
28097-03 N/A N/A
28097-02 N/A N/A
28097-04 N/A N/A
28097-01 N/A N/A
28324 N/A N/A
28334 N/A N/A
28018 N/A N/A
28171 N/A N/A
28315 N/A N/A
28314 N/A N/A
28313 N/A N/A
28312 N/A N/A
28311 N/A N/A
28310 N/A N/A
28332,33 N/A N/A
28098 N/A N/A
28307 N/A N/A
28047 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28072,73 N/A N/A
28192,93 N/A N/A
28051 N/A N/A
28100 N/A N/A
28019 N/A N/A
28335 N/A N/A
28153 N/A N/A
28059 N/A N/A
28031 N/A N/A
28155 N/A N/A
28030 N/A N/A
28076 N/A N/A
28089 N/A N/A
28053 N/A N/A
28091 N/A N/A
28024 N/A N/A
28322 N/A N/A
28204 N/A N/A
28050 N/A N/A
28181 N/A N/A
28088 N/A N/A
28187 N/A N/A
28188 N/A N/A
28067 N/A N/A
28054 N/A N/A
28022,23 N/A N/A
28162 N/A N/A
28183 N/A N/A
28086 N/A N/A
28057 N/A N/A
28025 N/A N/A
28094 N/A N/A
28161 N/A N/A
28186 N/A N/A
28026 N/A N/A
28325 N/A N/A
28105 N/A N/A
28157 N/A N/A
28156 N/A N/A
28075 N/A N/A
28096 N/A N/A
28036 N/A N/A
28099 N/A N/A
28044 N/A N/A
28168, 69 N/A N/A
28071 N/A N/A
28102 N/A N/A
28085 N/A N/A
28160 N/A N/A
28191 N/A N/A
28095 N/A N/A
28163 N/A N/A
28182 N/A N/A
28016 N/A N/A
28014,15 N/A N/A
28035 N/A N/A
28029 N/A N/A
28061 N/A N/A
28196 N/A N/A
28309 N/A N/A
28011 N/A N/A
28027 N/A N/A
28172 N/A N/A
28190 N/A N/A
28084 N/A N/A
28028 N/A N/A
28180 N/A N/A
28203 N/A N/A
28167 N/A N/A
28048 N/A N/A
Original Underwriting Information (1)
Base Year
Loan ID %
Occ
28062-03 100
28062-01 97
28062-02 100
28077-03 100
28077-01 100
28077-06 100
28077-05 100
28077-02 98
28077-04 84
28201,02 95
28339-01 100
28339-02 100
28173 90
28184 97
28038-12 67
28038-10 70
28038-13 80
28038-06 81
28038-02 77
28038-08 78
28038-04 79
28038-03 79
28038-05 81
28038-14 82
28038-11 78
28038-07 57
28038-09 70
28038-16 68
28038-01 80
28038-15 53
28017 70
28174-22 100
28174-57 100
28174-59 100
28174-30 100
28174-13 100
28174-31 100
28174-14 100
28174-41 100
28174-56 100
28174-03 100
28174-42 100
28174-25 100
28174-23 100
28174-20 100
28174-26 100
28174-50 100
28174-06 100
28174-28 100
28174-08 25
28174-40 100
28174-18 57
28174-10 100
28174-27 100
28174-24 100
28174-33 100
28174-37 100
28175-03 100
28174-29 100
28174-53 100
28174-38 100
28175-06 100
28174-54 100
28174-11 100
28174-02 100
28174-12 100
28174-52 100
28174-60 100
28174-35 100
28174-47 100
28174-34 100
28174-58 100
28174-62 100
28174-36 100
28174-51 100
28175-08 100
28174-21 100
28174-55 100
28174-48 100
28175-07 100
28175-10 100
28174-46 100
28174-09 100
28174-19 100
28174-39 100
28174-45 100
28175-05 100
28174-49 100
28174-05 100
28175-02 100
28174-16 100
28174-04 47
28174-15 100
28174-17 100
28174-43 100
28175-01 100
28174-61 100
28175-09 100
28175-04 100
28174-07 100
28174-32 100
28174-01 100
28174-44 100
28194,95 74
28042 90
28338-03 95
28338-02 99
28338-04 97
28338-01 99
28103,04 100
28318 96
28319 88
28080-03 76
28080-01 97
28080-02 84
28198
28170-02 81
28170-01 100
28170-03 99
28092, 93 93
28087 99
28189 91
28049 95
28197-01 95
28197-02 94
28340 100
28316-02 93
28316-08 100
28316-03 87
28316-04 100
28316-01 99
28316-05 100
28316-06 100
28316-09 100
28316-07 100
28316-10 88
28316-11 100
28020 94
28200 94
28164-01 87
28164-02 100
28037 79
28032 97
28069 100
28066 100
28021 100
28158,59 79
28090 97
28064,65 97
28012 75
28040,41-02
28040,41-01 68
28317
28341 69
28328 94
28330 65
28097-08 100
28097-07
28097-06 92
28097-05 87
28097-03 100
28097-02 77
28097-04 93
28097-01 98
28324 91
28334 88
28018 98
28171 95
28315 82
28314 52
28313 66
28312 74
28311 68
28310 57
28332,33 91
28098 100
28307 92
28047 100
28151-01 94
28151-02 85
28165-01 94
28165-02 82
28072,73 100
28192,93 85
28051 95
28100 74
28019 96
28335 100
28153 97
28059 100
28031 84
28155 93
28030 100
28076 80
28089 95
28053 98
28091 71
28024 100
28322 100
28204 68
28050 97
28181 78
28088 58
28187 100
28188 100
28067 93
28054 99
28022,23 100
28162 94
28183 94
28086 72
28057 92
28025 100
28094 95
28161 100
28186
28026 96
28325 100
28105 96
28157 88
28156 95
28075 75
28096 66
28036 96
28099 92
28044 98
28168, 69 78
28071 88
28102 61
28085 100
28160 92
28191 95
28095 43
28163 98
28182 88
28016 100
28014,15 92
28035 96
28029 100
28061 100
28196 97
28309 95
28011 100
28027 98
28172 67
28190 64
28084 76
28028 99
28180 66
28203 49
28167 98
28048 92
Original Underwriting Information (1)
Base Year
Loan ID Total Revenue (4) Net Cash Flow
28062-03 7,012,817 3,942,900.00
28062-01 5,122,557 2,533,428.00
28062-02 5,113,002 2,486,120.00
28077-03 5,097,003 2,476,062.00
28077-01 4,415,133 2,065,531.00
28077-06 3,573,753 1,960,171.00
28077-05 2,115,423 1,180,106.00
28077-02 1,497,638 704,687.00
28077-04 655,347 282,981.00
28201,02 14,920,353 8,203,972.00
28339-01 4,030,471 3,990,166.00
28339-02 4,027,029 3,986,759.00
28173 7,900,763 5,278,174.00
28184 5,330,578 3,869,254.00
28038-12 4,534,388 999,310.00
28038-10 2,655,245 1,064,939.00
28038-13 2,437,316 610,867.00
28038-06 1,958,938 774,120.00
28038-02 1,804,122 647,642.00
28038-08 1,618,452 538,304.00
28038-04 1,735,530 569,539.00
28038-03 1,593,041 484,851.00
28038-05 1,510,499 473,882.00
28038-14 1,479,074 440,614.00
28038-11 1,449,397 516,768.00
28038-07 1,437,880 347,245.00
28038-09 1,302,010 313,990.00
28038-16 1,314,506 347,230.00
28038-01 1,161,927 260,722.00
28038-15 780,079 214,317.00
28017 13,809,463 6,988,912.00
28174-22 340,992 300,311.00
28174-57 252,478 227,064.00
28174-59 234,284 217,051.00
28174-30 236,998 216,897.00
28174-13 220,827 193,469.00
28174-31 243,067 202,676.00
28174-14 206,029 170,499.00
28174-41 238,086 202,919.00
28174-56 173,138 154,110.00
28174-03 246,958 142,306.00
28174-42 196,575 143,166.00
28174-25 175,430 144,702.00
28174-23 153,178 138,199.00
28174-20 208,433 131,528.00
28174-26 138,659 125,775.00
28174-50 147,875 124,588.00
28174-06 164,352 123,875.00
28174-28 200,665 138,623.00
28174-08 203,754 113,139.00
28174-40 201,772 131,313.00
28174-18 146,398 85,158.00
28174-10 126,362 71,663.00
28174-27 152,582 103,814.00
28174-24 101,853 92,294.00
28174-33 118,571 85,522.00
28174-37 139,198 94,387.00
28175-03 88,151 79,528.00
28174-29 182,564 90,592.00
28174-53 77,769 71,503.00
28174-38 124,604 59,492.00
28175-06 149,907 105,748.00
28174-54 69,687 59,190.00
28174-11 147,144 60,779.00
28174-02 96,656 67,028.00
28174-12 121,979 62,213.00
28174-52 69,676 59,865.00
28174-60 55,091 43,800.00
28174-35 66,956 57,148.00
28174-47 152,449 60,165.00
28174-34 58,127 52,050.00
28174-58 100,125 60,056.00
28174-62 119,890 59,024.00
28174-36 91,455 60,242.00
28174-51 74,217 50,113.00
28175-08 70,903 47,994.00
28174-21 120,853 47,937.00
28174-55 93,189 46,608.00
28174-48 88,864 53,141.00
28175-07 56,904 42,381.00
28175-10 54,464 42,095.00
28174-46 78,145 46,878.00
28174-09 43,444 39,398.00
28174-19 94,229 45,819.00
28174-39 106,180 44,463.00
28174-45 91,626 43,362.00
28175-05 49,281 35,917.00
28174-49 187,306 42,502.00
28174-05 38,750 31,000.00
28175-02 38,640 34,251.00
28174-16 70,698 43,198.00
28174-04 43,090 29,054.00
28174-15 37,101 30,850.00
28174-17 68,134 33,364.00
28174-43 45,875 28,436.00
28175-01 34,064 24,623.00
28174-61 54,675 22,955.00
28175-09 24,137 19,272.00
28175-04 46,816 18,453.00
28174-07 19,575 15,941.00
28174-32 72,934 19,343.00
28174-01 104,546 13,146.00
28174-44 159,413 19,420.00
28194,95 25,091,637 6,069,363.00
28042 14,176,658 5,696,922.00
28338-03 3,040,269 1,577,074.00
28338-02 2,144,362 1,231,303.00
28338-04 1,391,438 831,212.00
28338-01 1,272,317 768,937.00
28103,04 5,536,538 3,896,063.00
28318 3,899,100 2,292,714.00
28319 2,839,829 1,627,922.00
28080-03 4,128,373 2,667,562.00
28080-01 2,527,438 1,764,570.00
28080-02 360,630 200,465.00
28198 4,117,237 3,126,553.00
28170-02 2,779,423 1,632,730.00
28170-01 1,818,681 1,075,297.00
28170-03 1,918,277 1,177,316.00
28092, 93 5,020,231 3,042,855.00
28087 5,149,579 3,231,686.00
28189 5,645,883 3,136,126.00
28049 6,237,617 3,013,893.00
28197-01 2,130,160 1,428,513.00
28197-02 1,950,391 1,305,176.00
28340 4,742,083 2,469,772.00
28316-02 902,757 429,099.00
28316-08 691,083 393,913.00
28316-03 521,319 284,754.00
28316-04 270,230 240,469.00
28316-01 476,292 239,865.00
28316-05 376,035 221,196.00
28316-06 278,649 217,965.00
28316-09 410,804 212,056.00
28316-07 276,623 180,192.00
28316-10 361,613 151,199.00
28316-11 112,248 63,965.00
28020 4,446,669 2,609,116.00
28200 2,822,772 2,007,184.00
28164-01 2,912,537 1,347,823.00
28164-02 784,301 498,563.00
28037 10,437,111 3,202,733.00
28032 14,445,392 2,438,346.00
28069 2,400,029 1,749,446.00
28066 3,611,363 2,016,656.00
28021 2,462,376 1,838,495.00
28158,59 4,751,847 2,023,945.00
28090 2,332,595 1,531,551.00
28064,65 2,364,932 1,575,724.00
28012 5,865,212 1,968,862.00
28040,41-02 4,646,338 1,132,426.00
28040,41-01 4,089,219 787,585.00
28317
28341 8,060,498 1,647,817.00
28328 1,995,716 1,089,076.00
28330 5,949,357 1,409,196.00
28097-08 353,535 207,771.00
28097-07 429,318 224,080.00
28097-06 397,169 221,590.00
28097-05 301,183 142,805.00
28097-03 205,021 135,859.00
28097-02 158,475 82,659.00
28097-04 213,377 97,686.00
28097-01 363,516 135,670.00
28324 1,231,047 940,229.00
28334 1,728,110 1,070,887.00
28018 6,509,722 1,198,172.00
28171 1,295,352 910,609.00
28315 839,297 333,743.00
28314 1,210,130 197,225.00
28313 602,681 152,393.00
28312 503,494 151,207.00
28311 366,364 63,394.00
28310 383,676 43,261.00
28332,33 2,648,048 871,036.00
28098 1,447,312 822,583.00
28307 1,602,791 803,007.00
28047 1,228,671 756,843.00
28151-01 4,010,962 725,649.00
28151-02 5,336,412 540,641.00
28165-01 3,144,790 603,479.00
28165-02 3,070,188 484,672.00
28072,73 988,108 762,755.00
28192,93 1,260,194 724,085.00
28051 3,194,371 902,477.00
28100 2,514,541 846,302.00
28019 1,654,300 1,031,245.00
28335 905,226 617,768.00
28153 - 1,162,780.00
28059 1,021,227 671,165.00
28031 3,626,246 775,903.00
28155 - 936,445.00
28030 1,084,151 597,708.00
28076 1,408,821 747,494.00
28089 - 500,560.00
28053 1,125,490 501,160.00
28091 3,816,678 653,559.00
28024 815,898 554,722.00
28322 1,155,403 682,914.00
28204 2,861,320 688,647.00
28050 936,799 539,408.00
28181 1,808,956 592,733.00
28088 2,484,871 895,653.00
28187 717,109 393,993.00
28188 161,869 99,391.00
28067 1,340,624 472,947.00
28054 953,105 430,187.00
28022,23 690,435 438,786.00
28162 671,580 440,806.00
28183 607,611 420,948.00
28086 1,599,718 466,037.00
28057 613,990 396,719.00
28025 575,963 405,156.00
28094 867,226 396,672.00
28161 828,792 420,633.00
28186 682,005 466,964.00
28026 799,520 404,049.00
28325 573,071 359,797.00
28105 - 391,758.00
28157 - 547,004.00
28156 - 547,277.00
28075 - 421,763.00
28096 1,782,844 400,185.00
28036 507,365 329,292.00
28099 - 410,916.00
28044 577,440 313,138.00
28168, 69 674,150 306,281.00
28071 428,437 272,222.00
28102 856,520 393,990.00
28085 417,516 257,128.00
28160 718,811 247,108.00
28191 465,211 247,108.00
28095 971,757 396,622.00
28163 419,034 222,741.00
28182 475,752 258,165.00
28016 - 238,638.00
28014,15 423,986 223,334.00
28035 608,284 254,801.00
28029 481,407 221,943.00
28061 574,846 258,217.00
28196 394,638 196,444.00
28309 - 295,361.00
28011 399,761 225,380.00
28027 817,068 259,458.00
28172 1,235,753 270,973.00
28190 651,354 222,358.00
28084 - 181,239.00
28028 591,280 219,944.00
28180 695,921 229,111.00
28203 1,466,035 291,064.00
28167 - 127,749.00
28048 - 148,925.00
Original Underwriting Information (1)
Base Year
Loan ID $
NOI (5)
DSCR
28062-03 4,294,941
28062-01 3,002,213
28062-02 2,805,624
10,102,778 1.40
28077-03 2,863,071
28077-01 2,423,022
28077-06 1,415,876
28077-05 1,299,184
28077-02 876,328
28077-04 357,867
9,235,348 1.42
28201,02 9,442,321 1.31
28339-01 3,990,166
28339-02 3,986,759
7,976,925 1.23
28173 5,571,650
28184 4,122,150
9,693,800 1.69
28038-12 1,226,029
28038-10 1,197,701
28038-13 732,733
28038-06 872,067
28038-02 737,848
28038-08 619,227
28038-04 656,315
28038-03 564,503
28038-05 549,407
28038-14 514,568
28038-11 589,238
28038-07 419,139
28038-09 379,091
28038-16 412,955
28038-01 318,818
28038-15 253,321
10,042,960 1.50
28017 7,324,895 1.34
28174-22 334,378
28174-57 241,968
28174-59 231,321
28174-30 234,008
28174-13 219,865
28174-31 239,792
28174-14 181,760
28174-41 222,253
28174-56 172,258
28174-03 159,915
28174-42 153,021
28174-25 169,220
28174-23 151,415
28174-20 148,985
28174-26 135,831
28174-50 144,427
28174-06 132,538
28174-28 148,105
28174-08 134,180
28174-40 147,736
28174-18 109,449
28174-10 80,339
28174-27 112,981
28174-24 99,724
28174-33 104,569
28174-37 101,803
28175-03 86,727
28174-29 100,284
28174-53 77,408
28174-38 88,482
28175-06 114,138
28174-54 66,957
28174-11 69,528
28174-02 73,620
28174-12 68,363
28174-52 68,259
28174-60 51,127
28174-35 65,510
28174-47 68,759
28174-34 56,722
28174-58 73,860
28174-62 65,492
28174-36 65,882
28174-51 73,369
28175-08 53,065
28174-21 55,771
28174-55 53,102
28174-48 59,471
28175-07 46,906
28175-10 47,046
28174-46 52,573
28174-09 42,287
28174-19 51,921
28174-39 50,297
28174-45 50,280
28175-05 40,020
28174-49 90,330
28174-05 33,998
28175-02 37,581
28174-16 48,696
28174-04 33,030
28174-15 36,270
28174-17 38,576
28174-43 31,106
28175-01 27,075
28174-61 27,486
28175-09 21,828
28175-04 35,303
28174-07 19,033
28174-32 30,054
28174-01 26,146
28174-44 38,427
6,824,006 1.24
28194,95 7,323,945 1.42
28042 7,074,917 1.73
28338-03 1,609,324
28338-02 1,259,903
28338-04 846,912
28338-01 783,587
18,898,588 1.46
28103,04 4,669,489 1.27
28318 2,512,568
28319 1,792,033
8,974,090 1.32
28080-03 2,863,896
28080-01 1,887,308
28080-02 251,798
5,003,002 1.91
28198 3,249,803 1.24
28170-02 1,790,400
28170-01 1,194,616
28170-03 1,271,268
4,256,284 1.51
28092, 93 3,219,783 1.39
28087 3,352,220 1.31
28189 3,775,966 1.35
28049 3,550,330 1.41
28197-01 1,500,513
28197-02 1,367,176
2,867,689 1.43
28340 2,692,929 1.22
28316-02 584,140
28316-08 434,793
28316-03 357,039
28316-04 262,123
28316-01 263,865
28316-05 257,058
28316-06 241,303
28316-09 238,489
28316-07 194,473
28316-10 180,811
28316-11 71,332
3,085,426 1.31
28020 2,771,116 1.39
28200 - 1.26
28164-01 1,490,823
28164-02 524,060
2,014,883 1.33
28037 3,982,652 1.80
28032 2,500,846 1.50
28069 1,839,022 1.32
28066 2,311,839 1.35
28021 1,937,684 1.40
28158,59 2,261,537 1.46
28090 1,672,705 1.29
28064,65 1,710,402 1.32
28012 2,262,123 1.45
28040,41-02 1,364,743
28040,41-01 992,046
2,356,789 1.48
28317 1,372,206 1.28
28341 2,050,842 1.56
28328 1,201,359 1.35
28330 1,788,398 1.57
28097-08 283,852
28097-07 311,168
28097-06 310,532
28097-05 201,025
28097-03 159,197
28097-02 115,407
28097-04 138,810
28097-01 183,602
1,703,593 1.49
28324 1,022,662 1.23
28334 1,197,445 1.27
28018 1,220,672 1.63
28171 919,609 1.49
28315 375,708
28314 257,732
28313 182,527
28312 176,382
28311 81,712
28310 62,445
1,136,506 1.41
28332,33 1,003,438 1.45
28098 1,053,569 1.37
28307 866,507 1.38
28047 897,307 1.30
28151-01 755,349
28151-02 579,341
1,334,690 1.82
28165-01 628,229
28165-02 508,172
1,136,401 1.66
28072,73 792,110 1.39
28192,93 850,080 1.36
28051 1,257,123 1.49
28100 972,029 1.47
28019 1,220,207 1.97
28335 675,101 1.27
28153 1,225,780 2.05
28059 766,837 1.43
28031 957,215 1.50
28155 995,845 1.71
28030 680,620 1.35
28076 843,520 1.60
28089 510,560 1.29
28053 609,158 1.27
28091 844,393 1.41
28024 602,751 1.37
28322 816,675 1.68
28204 831,713 1.55
28050 600,005 1.37
28181 683,181 1.46
28088 1,019,897 2.05
28187 439,321
28188 109,301
548,622 1.29
28067 634,033 1.28
28054 538,220 1.25
28022,23 507,664 1.23
28162 492,965 1.27
28183 465,456 1.25
28086 546,058 1.45
28057 452,472 1.32
28025 442,985 1.34
28094 482,215 1.34
28161 569,448 1.38
28186 510,610 1.65
28026 443,179 1.46
28325 393,530 1.29
28105 397,783 1.49
28157 622,004 1.69
28156 576,977 1.71
28075 432,613 1.68
28096 489,327 1.54
28036 370,815 1.52
28099 428,916 1.73
28044 345,638 1.45
28168, 69 403,012 1.45
28071 314,123 1.27
28102 351,161 1.62
28085 320,761 1.26
28160 280,358 1.27
28191 262,175 1.25
28095 348,034 1.82
28163 234,953 1.28
28182 313,149 1.34
28016 241,763 1.29
28014,15 241,334 1.35
28035 289,926 1.60
28029 248,904 1.29
28061 331,321 1.59
28196 211,858 1.31
28309 306,161 2.05
28011 242,308 1.49
28027 314,458 1.82
28172 332,761 1.65
28190 254,926 1.39
28084 185,014 1.29
28028 259,694 1.71
28180 263,907 1.66
28203 364,366 2.20
28167 133,449 1.32
28048 151,985 1.34
Prior Full Year Operating Information as of 1995 (1)
Loan ID Financial Info as of Date
28062-03 12/31/95
28062-01 12/31/95
28062-02 12/31/95
28077-03 12/31/95
28077-01 12/31/95
28077-06 12/31/95
28077-05 12/31/95
28077-02 12/31/95
28077-04 12/31/95
28201,02 12/31/95
28339-01 12/31/95
28339-02 12/31/95
28173 12/31/95
28184 12/31/95
28038-12 12/31/95
28038-10 12/31/95
28038-13 12/31/95
28038-06 12/31/95
28038-02 12/31/95
28038-08 12/31/95
28038-04 12/31/95
28038-03 12/31/95
28038-05 12/31/95
28038-14 12/31/95
28038-11 12/31/95
28038-07 12/31/95
28038-09 12/31/95
28038-16 12/31/95
28038-01 12/31/95
28038-15 12/31/95
28017 12/31/95
28174-22 12/31/95
28174-57 12/31/95
28174-59 12/31/95
28174-30 12/31/95
28174-13 12/31/95
28174-31 12/31/95
28174-14 12/31/95
28174-41 12/31/95
28174-56 12/31/95
28174-03 12/31/95
28174-42 12/31/95
28174-25 12/31/95
28174-23 12/31/95
28174-20 12/31/95
28174-26 12/31/95
28174-50 12/31/95
28174-06 12/31/95
28174-28 12/31/95
28174-08 12/31/95
28174-40 12/31/95
28174-18 12/31/95
28174-10 12/31/95
28174-27 12/31/95
28174-24 12/31/95
28174-33 12/31/95
28174-37 12/31/95
28175-03 12/31/95
28174-29 12/31/95
28174-53 12/31/95
28174-38 12/31/95
28175-06 12/31/95
28174-54 12/31/95
28174-11 12/31/95
28174-02 12/31/95
28174-12 12/31/95
28174-52 12/31/95
28174-60 12/31/95
28174-35 12/31/95
28174-47 12/31/95
28174-34 12/31/95
28174-58 12/31/95
28174-62 12/31/95
28174-36 12/31/95
28174-51 12/31/95
28175-08 12/31/95
28174-21 12/31/95
28174-55 12/31/95
28174-48 12/31/95
28175-07 12/31/95
28175-10 12/31/95
28174-46 12/31/95
28174-09 12/31/95
28174-19 12/31/95
28174-39 12/31/95
28174-45 12/31/95
28175-05 12/31/95
28174-49 12/31/95
28174-05 12/31/95
28175-02 12/31/95
28174-16 12/31/95
28174-04 12/31/95
28174-15 12/31/95
28174-17 12/31/95
28174-43 12/31/95
28175-01 12/31/95
28174-61 12/31/95
28175-09 12/31/95
28175-04 12/31/95
28174-07 12/31/95
28174-32 12/31/95
28174-01 12/31/95
28174-44 12/31/95
28194,95 12/31/95
28042 12/31/95
28338-03 12/31/95
28338-02 12/31/95
28338-04 12/31/95
28338-01 12/31/95
28103,04 12/31/95
28318 12/31/95
28319 12/31/95
28080-03 12/31/95
28080-01 12/31/95
28080-02 12/31/95
28198 12/31/96
28170-02 12/31/96
28170-01 12/31/95
28170-03 12/31/95
28092, 93 12/31/95
28087 12/31/95
28189 12/31/95
28049 12/31/95
28197-01 12/31/95
28197-02 12/31/95
28340 12/31/95
28316-02 12/31/95
28316-08 12/31/95
28316-03 12/31/95
28316-04 12/31/95
28316-01 12/31/95
28316-05 12/31/95
28316-06 12/31/95
28316-09 12/31/95
28316-07 12/31/95
28316-10 12/31/95
28316-11 12/31/95
28020 12/31/95
28200 12/31/95
28164-01 12/31/95
28164-02 12/31/95
28037 12/31/95
28032 12/31/95
28069 12/31/95
28066 12/31/95
28021 12/31/95
28158,59 12/31/95
28090 12/31/95
28064,65 12/31/95
28012 12/31/95
28040,41-02 12/31/95
28040,41-01 12/31/95
28317 12/31/95
28341 12/31/95
28328 12/31/95
28330 12/31/95
28097-08 12/31/95
28097-07 12/31/95
28097-06 12/31/95
28097-05 12/31/95
28097-03 12/31/95
28097-02 12/31/95
28097-04 12/31/95
28097-01 12/31/95
28324 12/31/95
28334 12/31/95
28018 12/31/95
28171 12/31/95
28315 12/31/95
28314 12/31/95
28313 12/31/95
28312 12/31/95
28311 12/31/95
28310 12/31/95
28332,33 12/31/95
28098 12/31/95
28307 12/31/95
28047 12/31/95
28151-01 12/31/95
28151-02 12/31/95
28165-01 12/31/95
28165-02 12/31/95
28072,73 12/31/95
28192,93 12/31/95
28051 12/31/95
28100 12/31/95
28019 12/31/95
28335 12/31/95
28153 12/31/95
28059 12/31/95
28031 12/31/95
28155 12/31/95
28030 12/31/95
28076 12/31/95
28089 12/31/95
28053 12/31/95
28091 12/31/95
28024 12/31/95
28322 12/31/95
28204 12/31/95
28050 12/31/95
28181 12/31/95
28088 12/31/95
28187 12/31/95
28188 12/31/95
28067 12/31/95
28054 12/31/95
28022,23 12/31/95
28162 12/31/95
28183 12/31/95
28086 12/31/95
28057 12/31/95
28025 12/31/95
28094 12/31/95
28161 12/31/95
28186 12/31/95
28026 12/31/95
28325 12/31/95
28105 12/31/95
28157 12/31/95
28156 12/31/95
28075 12/31/95
28096 12/31/95
28036 12/31/95
28099 12/31/95
28044 12/31/95
28168, 69 12/31/95
28071 12/31/95
28102 12/31/95
28085 12/31/95
28160 12/31/95
28191 12/31/95
28095 12/31/95
28163 12/31/95
28182 12/31/95
28016 12/31/95
28014,15 12/31/95
28035 12/31/95
28029 12/31/95
28061 12/31/95
28196 12/31/95
28309 12/31/95
28011 12/31/95
28027 12/31/95
28172 12/31/95
28190 12/31/95
28084 12/31/95
28028 12/31/95
28180 12/31/95
28203 12/31/95
28167 12/31/95
28048 12/31/95
Prior Full Year Operating Information as of 1995 (1)
Loan ID %
Occ Total Revenue
28062-03 N/A 6,404,859.00
28062-01 N/A 4,729,718.00
28062-02 N/A 5,322,464.00
28077-03 N/A 5,149,508.00
28077-01 N/A 4,394,768.00
28077-06 N/A 3,322,468.00
28077-05 N/A 2,054,547.00
28077-02 N/A 1,763,835.00
28077-04 N/A 837,554.00
28201,02 N/A 16,432,370.00
28339-01 N/A -
28339-02 N/A -
28173 N/A 8,395,800.00
28184 N/A 5,345,605.00
28038-12 N/A 4,593,095.00
28038-10 N/A 2,348,475.00
28038-13 N/A 2,627,963.00
28038-06 N/A 1,772,505.00
28038-02 N/A 1,736,628.00
28038-08 N/A 1,651,774.00
28038-04 N/A 1,484,525.00
28038-03 N/A 1,427,250.00
28038-05 N/A 1,463,686.00
28038-14 N/A 1,550,208.00
28038-11 N/A 1,364,392.00
28038-07 N/A 1,291,925.00
28038-09 N/A 1,163,959.00
28038-16 N/A 1,361,122.00
28038-01 N/A 1,292,185.00
28038-15 N/A 777,272.00
28017 N/A 13,565,335.00
28174-22 N/A 410,442.00
28174-57 N/A 290,271.00
28174-59 N/A -
28174-30 N/A 257,950.00
28174-13 N/A 245,000.00
28174-31 N/A 269,346.00
28174-14 N/A 229,894.00
28174-41 N/A 260,948.00
28174-56 N/A 202,406.00
28174-03 N/A 277,526.00
28174-42 N/A 211,741.00
28174-25 N/A 198,510.00
28174-23 N/A 161,170.00
28174-20 N/A 226,945.00
28174-26 N/A 145,867.00
28174-50 N/A 160,704.00
28174-06 N/A 115,018.00
28174-28 N/A 235,429.00
28174-08 N/A 211,545.00
28174-40 N/A 214,466.00
28174-18 N/A 196,851.00
28174-10 N/A 77,197.00
28174-27 N/A 161,218.00
28174-24 N/A 116,202.00
28174-33 N/A 138,809.00
28174-37 N/A -
28175-03 N/A 94,599.00
28174-29 N/A 183,073.00
28174-53 N/A 75,002.00
28174-38 N/A 203,856.00
28175-06 N/A 163,029.00
28174-54 N/A 77,435.00
28174-11 N/A 155,000.00
28174-02 N/A 111,977.00
28174-12 N/A 112,347.00
28174-52 N/A 71,237.00
28174-60 N/A 64,655.00
28174-35 N/A 69,558.00
28174-47 N/A 160,272.00
28174-34 N/A 60,307.00
28174-58 N/A 117,704.00
28174-62 N/A 118,424.00
28174-36 N/A 95,838.00
28174-51 N/A 51,268.00
28175-08 N/A 66,010.00
28174-21 N/A 146,521.00
28174-55 N/A 100,637.00
28174-48 N/A 100,857.00
28175-07 N/A 58,813.00
28175-10 N/A 60,748.00
28174-46 N/A 81,123.00
28174-09 N/A 43,609.00
28174-19 N/A 99,164.00
28174-39 N/A 90,161.00
28174-45 N/A 96,041.00
28175-05 N/A 54,958.00
28174-49 N/A 162,282.00
28174-05 N/A 38,208.00
28175-02 N/A 43,970.00
28174-16 N/A 90,571.00
28174-04 N/A 44,000.00
28174-15 N/A 42,947.00
28174-17 N/A 70,816.00
28174-43 N/A 48,439.00
28175-01 N/A 34,341.00
28174-61 N/A 53,323.00
28175-09 N/A 25,639.00
28175-04 N/A 50,052.00
28174-07 N/A 18,888.00
28174-32 N/A 87,211.00
28174-01 N/A 109,997.00
28174-44 N/A 194,913.00
28194,95 N/A 25,497,225.00
28042 N/A 12,648,534.00
28338-03 N/A 2,982,193.00
28338-02 N/A 1,936,182.00
28338-04 N/A 1,354,589.00
28338-01 N/A 1,189,270.00
28103,04 N/A 4,917,191.00
28318 N/A 3,925,918.00
28319 N/A 2,735,633.00
28080-03 N/A 2,443,620.00
28080-01 N/A 2,410,648.00
28080-02 N/A 473,917.00
28198 N/A 2,321,441.00
28170-02 N/A 3,805,886.00
28170-01 N/A 1,886,032.00
28170-03 N/A 1,877,395.00
28092, 93 N/A 4,607,536.00
28087 N/A 4,626,721.00
28189 N/A 5,763,122.00
28049 N/A 6,197,373.00
28197-01 N/A 1,996,917.00
28197-02 N/A 1,830,012.00
28340 N/A 4,825,459.00
28316-02 N/A 842,471.00
28316-08 N/A 664,154.00
28316-03 N/A 571,081.00
28316-04 N/A -
28316-01 N/A 446,375.00
28316-05 N/A 324,155.00
28316-06 N/A 257,631.00
28316-09 N/A 414,631.00
28316-07 N/A 254,150.00
28316-10 N/A 367,184.00
28316-11 N/A 116,314.00
28020 N/A 4,328,701.00
28200 N/A 2,787,276.00
28164-01 N/A 3,129,248.00
28164-02 N/A 843,806.00
28037 N/A 11,142,213.00
28032 N/A 13,604,018.00
28069 N/A 2,443,025.00
28066 N/A 3,689,874.00
28021 N/A 2,409,270.00
28158,59 N/A 4,744,744.00
28090 N/A 1,695,375.00
28064,65 N/A 2,072,774.00
28012 N/A 5,778,198.00
28040,41-02 N/A 4,697,833.00
28040,41-01 N/A 4,011,806.00
28317 N/A 2,570,625.00
28341 N/A 7,721,936.00
28328 N/A 2,124,536.00
28330 N/A 6,488,481.00
28097-08 N/A 358,301.00
28097-07 N/A 436,529.00
28097-06 N/A 409,546.00
28097-05 N/A 302,589.00
28097-03 N/A 209,612.00
28097-02 N/A 169,542.00
28097-04 N/A 248,694.00
28097-01 N/A 315,238.00
28324 N/A 1,212,645.00
28334 N/A 1,739,065.00
28018 N/A 5,922,477.00
28171 N/A -
28315 N/A 907,239.00
28314 N/A 1,209,292.00
28313 N/A 609,767.00
28312 N/A 504,756.00
28311 N/A 366,408.00
28310 N/A 385,674.00
28332,33 N/A 2,648,048.00
28098 N/A 1,447,313.00
28307 N/A 1,213,793.00
28047 N/A 1,164,546.00
28151-01 N/A 3,988,954.00
28151-02 N/A 4,747,298.00
28165-01 N/A 3,038,686.00
28165-02 N/A 2,891,895.00
28072,73 N/A 982,282.00
28192,93 N/A 1,206,694.00
28051 N/A 3,897,664.00
28100 N/A 2,503,529.00
28019 N/A 1,677,193.00
28335 N/A 918,920.00
28153 N/A 6,617,279.00
28059 N/A 1,056,625.00
28031 N/A 3,505,124.00
28155 N/A 6,926,860.00
28030 N/A 1,036,450.00
28076 N/A 1,493,333.00
28089 N/A 693,257.00
28053 N/A 1,340,709.00
28091 N/A 3,730,405.00
28024 N/A 765,015.00
28322 N/A 1,234,753.00
28204 N/A 2,853,968.00
28050 N/A 887,591.00
28181 N/A 1,791,918.00
28088 N/A 2,974,866.00
28187 N/A 798,241.00
28188 N/A 171,275.00
28067 N/A 1,288,381.00
28054 N/A 904,279.00
28022,23 N/A 649,091.00
28162 N/A 630,553.00
28183 N/A 542,320.00
28086 N/A 1,589,632.00
28057 N/A 615,424.00
28025 N/A 589,376.00
28094 N/A 807,211.00
28161 N/A 754,232.00
28186 N/A 726,565.00
28026 N/A 754,123.00
28325 N/A 619,933.00
28105 N/A 524,606.00
28157 N/A 2,175,920.00
28156 N/A 3,352,091.00
28075 N/A 692,518.00
28096 N/A 1,868,904.00
28036 N/A 465,762.00
28099 N/A 1,977,944.00
28044 N/A 548,312.00
28168, 69 N/A 481,279.00
28071 N/A 396,373.00
28102 N/A 145,977.00
28085 N/A 450,395.00
28160 N/A 635,493.00
28191 N/A 445,715.00
28095 N/A 930,287.00
28163 N/A 406,488.00
28182 N/A 436,496.00
28016 N/A 328,898.00
28014,15 N/A 411,361.00
28035 N/A 551,838.00
28029 N/A 501,595.00
28061 N/A 556,784.00
28196 N/A 292,058.00
28309 N/A 576,330.00
28011 N/A 351,913.00
28027 N/A 798,496.00
28172 N/A 964,919.00
28190 N/A 616,509.00
28084 N/A 279,695.00
28028 N/A 568,338.00
28180 N/A 878,411.00
28203 N/A 1,596,368.00
28167 N/A 254,522.00
28048 N/A 269,390.00
Prior Full Year Operating Information as of 1995 (1)
Loan ID $
NOI
DSCR
28062-03 4,169,895
28062-01 2,601,977
28062-02 2,732,416
9,504,288 N/A
28077-03 2,995,470
28077-01 2,621,380
28077-06 2,080,887
28077-05 1,583,114
28077-02 881,831
28077-04 445,740
10,608,422 N/A
28201,02 11,718,933 N/A
28339-01-
28339-02-
11,718,933 N/A
28173 6,174,558
28184 4,235,896
10,410,454 N/A
28038-12 1,342,788
28038-10 1,023,261
28038-13 908,673
28038-06 712,682
28038-02 686,954
28038-08 697,741
28038-04 461,528
28038-03 477,050
28038-05 581,520
28038-14 549,864
28038-11 574,387
28038-07 393,860
28038-09 370,608
28038-16 469,262
28038-01 451,045
28038-15 229,824
9,931,047 N/A
28017 7,640,886 N/A
28174-22 400,174
28174-57 69,580
28174-59-
28174-30 256,195
28174-13 244,177
28174-31 267,505
28174-14 206,774
28174-41 245,915
28174-56 201,652
28174-03 155,302
28174-42 163,294
28174-25 193,925
28174-23 159,533
28174-20 118,116
28174-26 144,260
28174-50 157,317
28174-06 101,257
28174-28 158,258
28174-08 151,661
28174-40 160,409
28174-18 151,977
28174-10 33,201
28174-27 122,619
28174-24 114,986
28174-33 124,650
28174-37-
28175-03 93,279
28174-29 101,573
28174-53-
28174-38 168,502
28175-06 128,340
28174-54 75,547
28174-11-
28174-02 89,377
28174-12 73,076
28174-52 70,431
28174-60 61,381
28174-35 68,723
28174-47 76,697
28174-34 59,500
28174-58 92,120
28174-62 69,724
28174-36 70,894
28174-51 4,446
28175-08 48,856
28174-21 40,066
28174-55 56,278
28174-48 72,235
28175-07 50,041
28175-10 53,862
28174-46 56,272
28174-09 42,800
28174-19 56,947
28174-39 54,391
28174-45 55,628
28175-05 47,697
28174-49 112,433
28174-05 33,682
28175-02 43,365
28174-16 69,149
28174-04 37,187
28174-15 31,597
28174-17 41,929
28174-43 25,260
28175-01 28,192
28174-61 26,573
28175-09 23,827
28175-04 39,072
28174-07 18,579
28174-32 45,056
28174-01 31,691
28174-44 74,123
6,723,135 N/A
28194,95 7,150,356 N/A
28042 5,979,532 N/A
28338-03 1,588,265
28338-02 1,085,930
28338-04 821,053
28338-01 731,943
17,357,079 N/A
28103,04 3,941,288 N/A
28318 2,514,922
28319 1,711,994
8,168,204 N/A
28080-03 1,620,635
28080-01 1,788,378
28080-02 378,450
3,787,463 N/A
28198- N/A
28170-02 2,575,897
28170-01 1,344,567
28170-03 1,393,444
5,313,908 N/A
28092, 93 2,798,362 N/A
28087 2,885,176 N/A
28189 4,056,339 N/A
28049 3,745,511 N/A
28197-01 1,530,811
28197-02 1,417,466
2,948,277 N/A
28340 2,765,134 N/A
28316-02 516,098
28316-08 439,463
28316-03 390,120
28316-04-
28316-01 243,747
28316-05 217,479
28316-06 210,480
28316-09 271,942
28316-07 176,066
28316-10 199,093
28316-11 76,914
2,741,402 N/A
28020 2,851,292 N/A
28200 2,102,056 N/A
28164-01 1,714,042
28164-02 585,507
2,299,549 N/A
28037 4,111,381 N/A
28032 3,413,592 N/A
28069 1,939,929 N/A
28066 2,284,343 N/A
28021 1,957,340 N/A
28158,59 2,373,430 N/A
28090 1,095,179 N/A
28064,65 1,463,092 N/A
28012 2,237,718 N/A
28040,41-02 1,310,137
28040,41-01 1,076,207
2,386,344 N/A
28317 1,381,171 N/A
28341 1,788,613 N/A
28328 1,391,003 N/A
28330 2,286,971 N/A
28097-08 294,339
28097-07 326,162
28097-06 333,000
28097-05 212,474
28097-03 164,411
28097-02 132,582
28097-04 188,589
28097-01 140,584
1,792,141 N/A
28324 1,032,868 N/A
28334 1,265,991 N/A
28018 988,189 N/A
28171- N/A
28315 480,991
28314 234,100
28313 241,982
28312 194,123
28311 85,287
28310 65,925
1,302,408 N/A
28332,33 1,039,661 N/A
28098 1,153,834 N/A
28307 630,527 N/A
28047 876,291 N/A
28151-01 716,377
28151-02 523,316
1,239,693 N/A
28165-01 822,393
28165-02 627,125
1,449,518 N/A
28072,73 809,105 N/A
28192,93 802,690 N/A
28051 1,976,660 N/A
28100 847,866 N/A
28019 1,363,656 N/A
28335 691,591 N/A
28153 1,642,380 N/A
28059 853,173 N/A
28031 974,283 N/A
28155 1,311,260 N/A
28030 670,226 N/A
28076 901,769 N/A
28089 557,919 N/A
28053 755,852 N/A
28091 945,365 N/A
28024 553,104 N/A
28322 938,208 N/A
28204 805,077 N/A
28050 561,773 N/A
28181 693,003 N/A
28088 1,518,322 N/A
28187 520,121
28188 119,407
639,528 N/A
28067 563,181 N/A
28054 501,889 N/A
28022,23 507,366 N/A
28162 459,239 N/A
28183 406,669 N/A
28086 533,801 N/A
28057 456,239 N/A
28025 493,244 N/A
28094 454,149 N/A
28161 484,650 N/A
28186 543,242 N/A
28026 405,871 N/A
28325 417,032 N/A
28105 370,444 N/A
28157 723,854 N/A
28156 648,780 N/A
28075 382,349 N/A
28096 499,653 N/A
28036 340,460 N/A
28099 508,738 N/A
28044 339,687 N/A
28168, 69 224,771 N/A
28071 296,764 N/A
28102 73,336 N/A
28085 352,560 N/A
28160 207,014 N/A
28191 258,144 N/A
28095 480,920 N/A
28163 230,750 N/A
28182 276,850 N/A
28016 250,493 N/A
28014,15 234,336 N/A
28035 289,174 N/A
28029 311,528 N/A
28061- N/A
28196 139,762 N/A
28309 317,053 N/A
28011 211,393 N/A
28027 419,964 N/A
28172 207,579 N/A
28190 268,207 N/A
28084 183,191 N/A
28028 252,136 N/A
28180 481,647 N/A
28203 463,306 N/A
28167 139,684 N/A
28048 146,596 N/A
Current Annual Operating Information as of 1996 (1)
Loan ID Financial Info as of Date
28062-03 11/30/96
28062-01 11/30/96
28062-02 11/30/96
28077-03 11/30/96
28077-01 11/30/96
28077-06 11/30/96
28077-05 11/30/96
28077-02 11/30/96
28077-04 11/30/96
28201,02 10/31/96
28339-01-
28339-02-
28173 12/31/96
28184 12/31/96
28038-12 9/30/96
28038-10 9/30/96
28038-13 9/30/96
28038-06 9/30/96
28038-02 9/30/96
28038-08 9/30/96
28038-04 9/30/96
28038-03 9/30/96
28038-05 9/30/96
28038-14 9/30/96
28038-11 9/30/96
28038-07 9/30/96
28038-09 9/30/96
28038-16 9/30/96
28038-01 9/30/96
28038-15 9/30/96
28017 10/31/96
28174-22 2/28/97
28174-57 2/28/97
28174-59 2/28/97
28174-30 2/28/97
28174-13 2/28/97
28174-31 2/28/97
28174-14 2/28/97
28174-41 2/28/97
28174-56 2/28/97
28174-03 2/28/97
28174-42 2/28/97
28174-25 2/28/97
28174-23 2/28/97
28174-20 2/28/97
28174-26 2/28/97
28174-50 2/28/97
28174-06 2/28/97
28174-28 2/28/97
28174-08 2/28/97
28174-40 2/28/97
28174-18 2/28/97
28174-10 2/28/97
28174-27 2/28/97
28174-24 2/28/97
28174-33 2/28/97
28174-37 2/28/97
28175-03 2/28/97
28174-29 2/28/97
28174-53 2/28/97
28174-38 2/28/97
28175-06 2/28/97
28174-54 2/28/97
28174-11 2/28/97
28174-02 2/28/97
28174-12 2/28/97
28174-52 2/28/97
28174-60 2/28/97
28174-35 2/28/97
28174-47 2/28/97
28174-34 2/28/97
28174-58 2/28/97
28174-62 2/28/97
28174-36 2/28/97
28174-51 2/28/97
28175-08 2/28/97
28174-21 2/28/97
28174-55 2/28/97
28174-48 2/28/97
28175-07 2/28/97
28175-10 2/28/97
28174-46 2/28/97
28174-09 2/28/97
28174-19 2/28/97
28174-39 2/28/97
28174-45 2/28/97
28175-05 2/28/97
28174-49 2/28/97
28174-05 2/28/97
28175-02 2/28/97
28174-16 2/28/97
28174-04 2/28/97
28174-15 2/28/97
28174-17 2/28/97
28174-43 2/28/97
28175-01 2/28/97
28174-61 2/28/97
28175-09 2/28/97
28175-04 2/28/97
28174-07 2/28/97
28174-32 2/28/97
28174-01 2/28/97
28174-44 2/28/97
28194,95 12/31/96
28042 10/31/96
28338-03 9/30/96
28338-02 9/25/96
28338-04 9/30/96
28338-01 9/25/96
28103,04 12/31/96
28318 12/31/96
28319 12/31/96
28080-03 12/31/96
28080-01 12/31/96
28080-02 12/31/96
28198 1/0/00
28170-02 12/31/96
28170-01 12/31/96
28170-03 12/31/96
28092, 93 12/31/96
28087 12/31/96
28189 12/31/96
28049 12/31/96
28197-01 12/31/96
28197-02 12/31/96
28340 12/31/96
28316-02 12/31/96
28316-08 12/31/96
28316-03 12/31/96
28316-04 12/31/96
28316-01 12/31/96
28316-05 12/31/96
28316-06 12/31/96
28316-09 12/31/96
28316-07 12/31/96
28316-10 12/31/96
28316-11 12/31/96
28020 8/31/96
28200 11/30/96
28164-01 11/30/96
28164-02 12/31/96
28037 10/31/96
28032 10/31/96
28069 10/31/96
28066 11/30/96
28021 11/30/96
28158,59 11/30/96
28090 12/31/96
28064,65 11/30/96
28012 11/30/96
28040,41-02 11/30/96
28040,41-01 10/31/96
28317 1/0/00
28341 12/31/96
28328 12/31/96
28330 12/31/96
28097-08 11/30/96
28097-07 11/30/96
28097-06 11/30/96
28097-05 11/30/96
28097-03 11/30/96
28097-02 11/30/96
28097-04 11/30/96
28097-01 11/30/96
28324 12/31/96
28334 12/31/96
28018 9/30/96
28171 12/31/96
28315 10/30/96
28314 10/30/96
28313 10/30/96
28312 10/30/96
28311 10/30/96
28310 10/30/96
28332,33 12/31/96
28098 12/31/96
28307 2/28/96
28047 10/30/96
28151-01 9/30/96
28151-02 9/30/96
28165-01 9/30/96
28165-02 9/30/96
28072,73 11/30/96
28192,93 12/31/96
28051 10/30/96
28100 11/30/96
28019 12/31/96
28335 12/31/96
28153 9/30/96
28059 11/30/96
28031 11/30/96
28155 9/30/96
28030 10/30/96
28076 9/30/96
28089 12/31/96
28053 11/30/96
28091 11/30/96
28024 9/30/96
28322 12/31/96
28204 1/31/97
28050 11/30/96
28181 11/30/96
28088 10/30/96
28187 12/31/96
28188 12/31/96
28067 10/30/96
28054 11/30/96
28022,23 10/30/96
28162 12/31/96
28183 12/31/96
28086 11/30/96
28057 11/30/96
28025 11/30/96
28094 12/31/96
28161 10/30/96
28186 10/30/96
28026 11/30/96
28325 11/30/96
28105 12/31/96
28157 9/30/96
28156 9/30/96
28075 12/31/96
28096 11/30/96
28036 9/30/96
28099 12/31/96
28044 9/30/96
28168, 69 9/30/96
28071 11/30/96
28102 12/31/96
28085 11/30/96
28160 11/30/96
28191 11/30/96
28095 11/30/96
28163 11/30/96
28182 12/31/96
28016 11/30/96
28014,15 5/31/96
28035 11/30/96
28029 9/30/96
28061 11/30/96
28196 2/28/96
28309 10/30/96
28011 11/30/96
28027 11/30/96
28172 11/30/96
28190 12/31/96
28084 11/30/96
28028 11/30/96
28180 12/30/96
28203 12/31/96
28167 12/31/96
28048 11/30/96
Current Annual Operating Information as of 1996 (1)
Loan ID %
Occ Total Revenue
28062-03 100 7,012,817.00
28062-01 97 5,122,557.00
28062-02 100 5,113,002.00
28077-03 100 5,249,003.00
28077-01 100 4,415,133.00
28077-06 100 3,573,753.00
28077-05 100 2,115,423.00
28077-02 98 1,497,638.00
28077-04 84 655,347.00
28201,02 95 16,720,960.00
28339-01 100 -
28339-02 100 -
28173 90 8,233,241.00
28184 97 5,278,613.00
28038-12 70 4,609,388.00
28038-10 80 2,819,894.00
28038-13 81 2,570,016.00
28038-06 77 2,007,933.00
28038-02 78 1,824,306.00
28038-08 79 1,713,391.00
28038-04 79 1,827,771.00
28038-03 81 1,651,464.00
28038-05 82 1,570,493.00
28038-14 78 1,536,541.00
28038-11 57 1,449,397.00
28038-07 70 1,437,880.00
28038-09 68 1,302,010.00
28038-16 80 1,321,665.00
28038-01 53 1,161,927.00
28038-15 70 806,576.00
28017 97 13,714,304.00
28174-22 100 410,519.00
28174-57 100 268,514.00
28174-59 100 250,676.00
28174-30 100 259,698.00
28174-13 100 245,068.00
28174-31 100 269,346.00
28174-14 100 215,654.00
28174-41 100 260,948.00
28174-56 100 229,939.00
28174-03 100 259,641.00
28174-42 100 207,754.00
28174-25 100 185,551.00
28174-23 100 161,170.00
28174-20 100 226,708.00
28174-26 100 145,867.00
28174-50 100 160,694.00
28174-06 100 172,047.00
28174-28 100 211,165.00
28174-08 25 217,761.00
28174-40 100 217,748.00
28174-18 57 190,476.00
28174-10 100 132,441.00
28174-27 100 161,218.00
28174-24 100 107,146.00
28174-33 100 141,800.00
28174-37 100 146,346.00
28175-03 100 95,110.00
28174-29 100 198,033.00
28174-53 100 100,054.00
28174-38 100 136,305.00
28175-06 100 158,062.00
28174-54 100 77,579.00
28174-11 100 154,888.00
28174-02 100 102,941.00
28174-12 100 126,858.00
28174-52 100 126,858.00
28174-60 100 67,738.00
28174-35 100 70,434.00
28174-47 100 160,254.00
28174-34 100 61,142.00
28174-58 100 117,873.00
28174-62 100 124,989.00
28174-36 100 96,181.00
28174-51 100 102,536.00
28175-08 100 73,600.00
28174-21 100 126,444.00
28174-55 100 100,637.00
28174-48 100 93,484.00
28175-07 100 59,404.00
28175-10 100 56,976.00
28174-46 100 82,135.00
28174-09 100 45,623.00
28174-19 100 99,164.00
28174-39 100 110,685.00
28174-45 100 97,249.00
28175-05 100 51,417.00
28174-49 100 194,562.00
28174-05 100 40,550.00
28175-02 100 40,640.00
28174-16 100 75,652.00
28174-04 47 47,282.00
28174-15 100 39,054.00
28174-17 100 71,670.00
28174-43 100 48,269.00
28175-01 100 35,506.00
28174-61 100 57,853.00
28175-09 100 26,072.00
28175-04 100 50,920.00
28174-07 100 20,606.00
28174-32 100 83,461.00
28174-01 100 109,997.00
28174-44 100 194,574.00
28194,95 74 25,575,859.00
28042 90 13,032,870.00
28338-03 95 3,028,893.00
28338-02 99 2,086,910.00
28338-04 97 1,360,062.00
28338-01 99 1,226,722.00
28103,04 100 5,027,218.00
28318 96 3,766,166.00
28319 88 3,006,320.00
28080-03 76 2,698,884.00
28080-01 97 2,502,709.00
28080-02 84 393,116.00
28198 100 4,231,055.00
28170-02 81 3,526,875.00
28170-01 100 1,954,908.00
28170-03 99 1,991,745.00
28092, 93 93 4,864,168.00
28087 99 5,118,851.00
28189 91 5,722,721.00
28049 95 6,206,977.00
28197-01 95 2,087,318.00
28197-02 94 1,897,761.00
28340 100 4,643,395.00
28316-02 93 887,056.00
28316-08 100 692,456.00
28316-03 87 591,965.00
28316-04 100 284,000.00
28316-01 99 466,718.00
28316-05 100 389,348.00
28316-06 100 266,660.00
28316-09 100 431,284.00
28316-07 100 290,564.00
28316-10 88 361,638.00
28316-11 100 117,475.00
28020 94 4,372,249.00
28200 94 2,840,931.00
28164-01 87 2,955,240.00
28164-02 100 862,177.00
28037 79 11,011,092.00
28032 97 14,338,462.00
28069 100 2,437,464.00
28066 100 3,774,091.00
28021 100 2,593,855.00
28158,59 79 5,111,975.00
28090 97 2,090,635.00
28064,65 97 2,244,152.00
28012 75 6,077,040.00
28040,41-02 67 4,646,338.00
28040,41-01 68 4,089,219.00
28317 96 2,591,736.00
28341 69 8,060,498.00
28328 94 2,032,871.00
28330 65 5,355,932.00
28097-08 100 368,119.00
28097-07 99 438,460.00
28097-06 92 405,509.00
28097-05 87 294,915.00
28097-03 100 211,423.00
28097-02 77 170,068.00
28097-04 93 234,354.00
28097-01 98 333,835.00
28324 91 1,210,537.00
28334 88 1,778,919.00
28018 98 6,430,931.00
28171 95 959,704.00
28315 82 919,238.00
28314 52 1,213,295.00
28313 66 638,828.00
28312 74 505,516.00
28311 68 381,815.00
28310 57 442,803.00
28332,33 91 3,129,396.00
28098 100 1,447,308.00
28307 92 1,519,755.00
28047 100 1,256,018.00
28151-01 94 4,010,962.00
28151-02 85 5,336,412.00
28165-01 94 3,144,790.00
28165-02 82 3,070,188.00
28072,73 100 1,008,335.00
28192,93 85 1,287,308.00
28051 95 3,789,231.00
28100 74 2,534,306.00
28019 96 1,727,170.00
28335 100 906,303.00
28153 97 6,632,911.00
28059 100 1,108,327.00
28031 84 3,821,031.00
28155 93 7,050,936.00
28030 100 1,067,872.00
28076 80 1,406,024.00
28089 95 719,927.00
28053 98 1,141,873.00
28091 71 3,816,678.00
28024 100 873,821.00
28322 100 1,219,336.00
28204 68 2,843,320.00
28050 97 924,904.00
28181 78 1,873,882.00
28088 58 2,739,189.00
28187 100 783,803.00
28188 100 179,166.00
28067 93 1,354,693.00
28054 99 914,816.00
28022,23 100 727,504.00
28162 94 688,291.00
28183 94 619,744.00
28086 72 1,638,104.00
28057 92 638,217.00
28025 100 632,767.00
28094 95 882,112.00
28161 100 824,818.00
28186 96 715,635.00
28026 96 780,774.00
28325 100 581,936.00
28105 96 569,148.00
28157 88 2,086,611.00
28156 95 3,438,203.00
28075 75 764,325.00
28096 66 1,827,190.00
28036 96 526,039.00
28099 92 2,054,224.00
28044 98 569,572.00
28168, 69 98 648,421.00
28071 88 400,800.00
28102 61 874,520.00
28085 100 436,584.00
28160 92 706,197.00
28191 95 452,208.00
28095 43 971,757.00
28163 98 419,034.00
28182 88 498,640.00
28016 100 346,183.00
28014,15 92 423,127.00
28035 96 600,713.00
28029 100 512,000.00
28061 100 598,076.00
28196 97 376,689.00
28309 95 605,471.00
28011 100 391,497.00
28027 98 797,718.00
28172 67 1,309,936.00
28190 64 651,354.00
28084 76 282,022.00
28028 99 596,720.00
28180 66 884,460.00
28203 49 1,528,092.00
28167 98 279,467.00
28048 92 308,746.00
Loan ID $
NOI
DSCR
28062-03 4,600,418
28062-01 2,862,522
28062-02 2,579,271
10,042,211 N/A
28077-03 2,994,149
28077-01 2,469,041
28077-06 2,111,059
28077-05 1,615,543
28077-02 681,936
28077-04 236,491
10,108,219 N/A
28201,02 12,093,512 N/A
28339-01-
28339-02-
12,093,512 N/A
28173 6,013,949
28184 4,124,189
10,138,138 N/A
28038-12 1,285,670
28038-10 1,291,575
28038-13 870,389
28038-06 884,477
28038-02 766,592
28038-08 678,815
28038-04 640,195
28038-03 578,128
28038-05 591,663
28038-14 539,113
28038-11 631,975
28038-07 433,420
28038-09 426,293
28038-16 441,986
28038-01 353,982
28038-15 263,596
10,677,869 N/A
28017 7,366,892 N/A
28174-22 420,938
28174-57 47,949
28174-59-
28174-30 239,530
28174-13 244,181
28174-31 267,501
28174-14 192,610
28174-41 245,915
28174-56 211,650
28174-03 152,023
28174-42 166,024
28174-25 209,195
28174-23 159,535
28174-20 135,170
28174-26 144,264
28174-50 160,519
28174-06 189,100
28174-28 158,258
28174-08 172,385
28174-40 160,403
28174-18 143,538
28174-10 52,825
28174-27 122,616
28174-24 123,805
28174-33 155,426
28174-37-
28175-03 93,792
28174-29 71,703
28174-53 100,006
28174-38 159,537
28175-06 119,830
28174-54 84,860
28174-11 295
28174-02 80,896
28174-12 73,076
28174-52 73,486
28174-60 63,781
28174-35 66,650
28174-47 76,698
28174-34 59,497
28174-58 92,907
28174-62 69,724
28174-36 68,153
28174-51-
28175-08 38,206
28174-21 72,125
28174-55 56,274
28174-48 73,107
28175-07 50,044
28175-10 60,958
28174-46 42,972
28174-09 42,800
28174-19 73,397
28174-39 54,390
28174-45 55,626
28175-05 44,132
28174-49 112,932
28174-05 43,348
28175-02 40,027
28174-16 63,390
28174-04 37,190
28174-15 28,332
28174-17 41,926
28174-43 27,543
28175-01 28,196
28174-61 31,758
28175-09 23,827
28175-04 39,072
28174-07 19,748
28174-32 45,056
28174-01 22,606
28174-44 74,123
6,973,356 N/A
28194,95 7,897,762 N/A
28042 6,149,264 N/A
28338-03 1,583,078
28338-02 1,196,067
28338-04 828,701
28338-01 760,608
18,415,480 N/A
28103,04 4,160,168 N/A
28318 2,384,915
28319 1,955,772
8,500,855 N/A
28080-03 1,806,581
28080-01 1,793,543
28080-02 279,828
3,879,952 N/A
28198 1,728,961 N/A
28170-02 2,325,507
28170-01 1,379,263
28170-03 1,361,420
5,066,190 N/A
28092, 93 3,128,516 N/A
28087 3,278,009 N/A
28189 4,131,299 N/A
28049 3,534,086 N/A
28197-01 1,568,299
28197-02 1,423,551
2,991,850 N/A
28340 2,601,411 N/A
28316-02 612,499
28316-08 436,100
28316-03 428,430
28316-04 275,481
28316-01 267,802
28316-05 269,706
28316-06 229,673
28316-09 269,532
28316-07 206,104
28316-10 180,835
28316-11 76,299
3,252,461 N/A
28020 2,857,373 N/A
28200 2,087,911 N/A
28164-01 1,526,187
28164-02 619,485
2,145,672 N/A
28037 4,144,668 N/A
28032 2,471,363 N/A
28069 1,883,081 N/A
28066 2,668,504 N/A
28021 2,029,886 N/A
28158,59 2,559,600 N/A
28090 1,509,337 N/A
28064,65 1,560,044 N/A
28012 2,457,301 N/A
28040,41-02 1,409,908
28040,41-01 1,108,535
2,518,443 N/A
28317 1,339,523 N/A
28341 2,128,136 N/A
28328 1,280,019 N/A
28330 1,236,884 N/A
28097-08 305,449
28097-07 331,776
28097-06 326,690
28097-05 200,894
28097-03 165,956
28097-02 132,858
28097-04 180,814
28097-01 159,528
1,803,965 N/A
28324 1,029,562 N/A
28334 1,298,745 N/A
28018 1,369,023 N/A
28171 763,197 N/A
28315 471,531
28314 268,008
28313 222,042
28312 188,065
28311 97,605
28310 102,509
1,349,760 N/A
28332,33 1,351,568 N/A
28098 1,249,680 N/A
28307 797,817 N/A
28047 954,597 N/A
28151-01 756,949
28151-02 586,284
1,343,233 N/A
28165-01 652,213
28165-02 585,557
1,237,770 N/A
28072,73 822,507 N/A
28192,93 876,507 N/A
28051 1,790,509 N/A
28100 1,019,991 N/A
28019 1,393,804 N/A
28335 678,697 N/A
28153 1,602,028 N/A
28059 870,615 N/A
28031 1,085,800 N/A
28155 995,214 N/A
28030 675,241 N/A
28076 850,921 N/A
28089 546,003 N/A
28053 646,671 N/A
28091 987,544 N/A
28024 654,020 N/A
28322 898,865 N/A
28204 815,477 N/A
28050 575,977 N/A
28181 705,148 N/A
28088 1,283,898 N/A
28187 521,692
28188 127,831
649,523 N/A
28067 674,815 N/A
28054 532,208 N/A
28022,23 579,964 N/A
28162 511,099 N/A
28183 491,662 N/A
28086 555,934 N/A
28057 482,023 N/A
28025 517,345 N/A
28094 528,279 N/A
28161 539,061 N/A
28186 600,284 N/A
28026 428,779 N/A
28325 403,201 N/A
28105 385,594 N/A
28157 670,605 N/A
28156 576,827 N/A
28075 429,972 N/A
28096 575,525 N/A
28036 402,800 N/A
28099 538,052 N/A
28044 371,578 N/A
28168, 69 391,713 N/A
28071 291,425 N/A
28102 522,865 N/A
28085 340,552 N/A
28160 275,550 N/A
28191 349,484 N/A
28095 500,649 N/A
28163 249,170 N/A
28182 349,484 N/A
28016 258,845 N/A
28014,15 272,586 N/A
28035 305,994 N/A
28029 314,200 N/A
28061 392,184 N/A
28196 187,139 N/A
28309 356,620 N/A
28011 278,255 N/A
28027 225,414 N/A
28172 425,985 N/A
28190 289,826 N/A
28084 181,587 N/A
28028 200,329 N/A
28180 519,694 N/A
28203 472,235 N/A
28167 183,435 N/A
28048 183,243 N/A
"Actual" YTD Financial Information or Trailing 12 months
Loan ID FS Start Date mmFS End Date mm/yy
28062-03 1/97 9/97
28062-01 1/97 9/97
28062-02 1/97 9/97
28077-03 1/97 12/97
28077-01 1/97 12/97
28077-06 1/97 12/97
28077-05 1/97 12/97
28077-02 1/97 12/97
28077-04 1/97 12/97
28201,02 1/97 6/97
28339-01 3/97 12/97
28339-02 3/97 12/97
28173 1/97 10/97
28184 2/97 9/97
28038-12 1/97 11/97
28038-10 1/97 11/97
28038-13 1/97 11/97
28038-06 1/97 11/97
28038-02 1/97 11/97
28038-08 1/97 11/97
28038-04 1/97 11/97
28038-03 1/97 11/97
28038-05 1/97 11/97
28038-14 1/97 11/97
28038-11 1/97 11/97
28038-07 1/97 11/97
28038-09 1/97 11/97
28038-16 1/97 11/97
28038-01 1/97 11/97
28038-15 1/97 11/97
28017 1/97 9/97
28174-22 2/97 10/97
28174-57 2/97 10/97
28174-59 2/97 10/97
28174-30 2/97 10/97
28174-13 2/97 10/97
28174-31 2/97 10/97
28174-14 2/97 10/97
28174-41 2/97 10/97
28174-56 2/97 10/97
28174-03 2/97 10/97
28174-42 2/97 10/97
28174-25 2/97 10/97
28174-23 2/97 10/97
28174-20 2/97 10/97
28174-26 2/97 10/97
28174-50 2/97 10/97
28174-06 2/97 10/97
28174-28 2/97 10/97
28174-08 2/97 10/97
28174-40 2/97 10/97
28174-18 2/97 10/97
28174-10 2/97 10/97
28174-27 2/97 10/97
28174-24 2/97 10/97
28174-33 2/97 10/97
28174-37 2/97 10/97
28175-03 2/97 10/97
28174-29 2/97 10/97
28174-53 2/97 10/97
28174-38 2/97 10/97
28175-06 2/97 10/97
28174-54 2/97 10/97
28174-11 2/97 10/97
28174-02 2/97 10/97
28174-12 2/97 10/97
28174-52 2/97 10/97
28174-60 2/97 10/97
28174-35 2/97 10/97
28174-47 2/97 10/97
28174-34 2/97 10/97
28174-58 2/97 10/97
28174-62 2/97 10/97
28174-36 2/97 10/97
28174-51 2/97 10/97
28175-08 2/97 10/97
28174-21 2/97 10/97
28174-55 2/97 10/97
28174-48 2/97 10/97
28175-07 2/97 10/97
28175-10 2/97 10/97
28174-46 2/97 10/97
28174-09 2/97 10/97
28174-19 2/97 10/97
28174-39 2/97 10/97
28174-45 2/97 10/97
28175-05 2/97 10/97
28174-49 2/97 10/97
28174-05 2/97 10/97
28175-02 2/97 10/97
28174-16 2/97 10/97
28174-04 2/97 10/97
28174-15 2/97 10/97
28174-17 2/97 10/97
28174-43 2/97 10/97
28175-01 2/97 10/97
28174-61 2/97 10/97
28175-09 2/97 10/97
28175-04 2/97 10/97
28174-07 2/97 10/97
28174-32 2/97 10/97
28174-01 2/97 10/97
28174-44 2/97 10/97
28194,95 1/97 9/97
28042 1/97 9/97
28338-03 1/97 9/97
28338-02 1/97 9/97
28338-04 1/97 9/97
28338-01 1/97 9/97
28103,04 1/97 6/97
28318 1/97 4/97
28319 1/97 4/97
28080-03 1/97 9/97
28080-01 1/97 9/97
28080-02 1/97 9/97
28198 1/97 12/97
28170-02 1/97 6/97
28170-01 1/97 9/97
28170-03 1/97 9/97
28092, 93 1/97 12/97
28087 1/97 6/97
28189 1/97 6/97
28049 1/97 9/97
28197-01 1/97 6/97
28197-02 1/97 9/97
28340 5/97 8/97
28316-02 1/97 9/97
28316-08 1/97 9/97
28316-03 1/97 9/97
28316-04 1/97 9/97
28316-01 1/97 9/97
28316-05 1/97 9/97
28316-06 1/97 9/97
28316-09 1/97 9/97
28316-07 1/97 9/97
28316-10 1/97 9/97
28316-11 1/97 9/97
28020 1/97 12/97
28200 1/97 4/97
28164-01 1/97 9/97
28164-02 1/97 9/97
28037 1/97 9/97
28032 1/97 9/97
28069 1/97 9/97
28066 1/97 9/97
28021 1/97 9/97
28158,59 1/97 6/97
28090 1/97 9/97
28064,65 1/97 9/97
28012 1/97 9/97
28040,41-02 1/97 3/97
28040,41-01 1/97 3/97
28317 1/97 12/97
28341 1/97 9/97
28328 3/97 6/97
28330 1/97 9/97
28097-08 1/97 12/97
28097-07 1/97 6/97
28097-06 1/97 6/97
28097-05 1/97 12/97
28097-03 1/97 6/97
28097-02 1/97 12/97
28097-04 1/97 6/97
28097-01 1/97 12/97
28324No information provided by borrower
28334 1/97 9/97
28018 10/96 8/97
28171 1/97 6/97
28315 1/97 6/97
28314 1/97 6/97
28313 1/97 6/97
28312 1/97 6/97
28311 1/97 6/97
28310 1/97 6/97
28332,33 1/97 6/97
28098 1/97 11/97
28307 1/97 9/97
28047 1/97 9/97
28151-01 1/97 12/97
28151-02 1/97 6/97
28165-01 1/97 9/97
28165-02 1/97 9/97
28072,73 1/97 12/97
28192,93 1/97 12/97
28051 1/97 12/97
28100 1/97 12/97
28019 1/97 9/97
28335 1/97 12/97
28153 1/97 3/97
28059 1/97 12/97
28031 1/97 12/97
28155 1/97 12/97
28030 1/97 12/97
28076 1/97 9/97
28089 1/97 12/97
28053 1/97 12/97
28091 1/97 6/97
28024 1/97 6/97
28322 1/97 12/97
28204 1/97 11/97
28050 1/97 12/97
28181 1/97 12/97
28088 1/97 6/97
28187 1/97 12/97
28188 1/97 12/31/97
28067 1/97 9/97
28054 1/97 9/97
28022,23 1/97 9/97
28162 1/97 12/97
28183 1/97 6/97
28086 1/97 9/97
28057 1/97 12/97
28025 1/97 12/97
28094 1/97 12/97
28161 1/97 10/97
28186 1/97 12/97
28026 1/97 12/97
28325 1/97 9/97
28105 1/97 12/97
28157 1/97 3/97
28156 1/97 12/97
28075 1/97 12/97
28096 1/97 6/97
28036 1/97 12/97
28099 1/97 9/97
28044 1/97 12/97
28168, 69 1/97 9/97
28071 1/97 12/97
28102 1/97 9/97
28085 1/97 12/97
28160 1/97 11/97
28191 1/97 12/97
28095 1/97 10/97
28163 1/97 12/97
28182 1/97 12/97
28016 1/97 9/97
28014,15 1/97 12/97
28035 1/97 12/97
28029 1/97 6/97
28061 1/97 6/97
28196 1/97 6/97
28309 1/97 6/97
28011 1/97 12/97
28027 1/97 9/97
28172 1/97 12/97
28190 1/97 12/97
28084 1/97 12/97
28028 1/97 9/97
28180 1/97 12/97
28203 1/97 12/97
28167 1/97 9/97
28048 1/97 9/97
"Actual" YTD Financial Information or Trailing 12 months
Loan ID %
Occ Total Revenue
28062-03 100 5,579,774
28062-01 92 3,801,804
28062-02 100 3,833,893
28077-03 100 5,436,630
28077-01 100 4,720,529
28077-06 100 3,684,682
28077-05 100 2,210,801
28077-02 99.08 1,816,615
28077-04 95.03 821,858
28201,02 96.8 8,135,579
28339-01- 3,090,029
28339-02- 3,087,385
28173 95 7,188,454
28184 97 4,183,749
28038-12 71 4,048,863
28038-10 73 2,316,655
28038-13 77 2,289,073
28038-06 60 1,929,079
28038-02 78 1,575,211
28038-08 65 1,454,956
28038-04 74 1,640,756
28038-03 74.4 1,585,898
28038-05 78 1,470,852
28038-14 62 1,407,325
28038-11 43 1,021,951
28038-07 54 1,302,562
28038-09 49 991,619
28038-16 67 1,125,070
28038-01 45 712,569
28038-15 43 642,409
28017 98.92 10,608,217
28174-22
28174-57
28174-59
28174-30
28174-13
28174-31
28174-14
28174-41
28174-56
28174-03
28174-42
28174-25
28174-23
28174-20
28174-26
28174-50
28174-06
28174-28
28174-08
28174-40
28174-18
28174-10
28174-27
28174-24
28174-33
28174-37
28175-03
28174-29
28174-53
28174-38
28175-06
28174-54
28174-11
28174-02
28174-12
28174-52
28174-60
28174-35
28174-47
28174-34
28174-58
28174-62
28174-36
28174-51
28175-08
28174-21
28174-55
28174-48
28175-07
28175-10
28174-46
28174-09
28174-19
28174-39
28174-45
28175-05
28174-49
28174-05
28175-02
28174-16
28174-04
28174-15
28174-17
28174-43
28175-01
28174-61
28175-09
28175-04
28174-07
28174-32
28174-01
28174-44
405,268
28194,95 72.2 19,781,681
28042 93.5 11,250,505
28338-03 96 2,366,939
28338-02 99.65 1,696,322
28338-04 98 1,051,738
28338-01 99.65 975,883
28103,04 100 2,458,439
28318 77.34 1,626,097
28319 85.16 960,230
28080-03 92.25 3,344,922
28080-01 99.27 1,812,306
28080-02 74.65 317,630
28198 100 3,510,642
28170-02 83.29 1,153,275
28170-01 100 3,647,544
28170-03 98.56 724,923
28092, 93 95.72 5,400,029
28087 99 2,658,442
28189 92.41 2,861,317
28049 95 3,217,107
28197-01 96.18 1,551,767
28197-02 98.38 1,461,513
28340 100 1,810,415
28316-02- 703,858
28316-08- 633,806
28316-03- 428,059
28316-04- 239,042
28316-01
28316-05- 368,839
28316-06- 248,059
28316-09- 1,468,213
28316-07 263,828
28316-10- 261,575
28316-11- 100,087
28020 94.45 4,509,445
28200 94 1,143,868
28164-01 91.78 2,165,456
28164-02 100 768,319
28037 86.3 9,023,021
28032- 12,920,520
28069 98.55 1,846,632
28066- 2,762,180
28021 100 1,895,101
28158,59 82 4,602,839
28090 91 1,817,479
28064,65- 2,645,442
28012 75.27 5,110,473
28040,41-02 66 787,638
28040,41-01 67 681,584
28317 97.13 2,417,661
28341 69 6,496,594
28328- 1,249,398
28330 65 4,392,916
28097-08 100 197,495
28097-07 98.81 211,380
28097-06 98.49 201,139
28097-05 100 334,840
28097-03 100 106,255
28097-02 75.94 208,304
28097-04 100 146,620
28097-01 97.28 279,945
28324No information provided by borrower
28334 86.19 1,387,394
28018 94 4,413,202
28171 100 687,460
28315 92.6 460,168
28314 75.3 682,480
28313 72.4 286,520
28312 69 209,486
28311 69 171,281
28310 72.1 248,138
28332,33 94.03 1,721,084
28098 100 1,333,350
28307 91.86 1,184,230
28047 100 1,157,222
28151-01 93 1,404,554
28151-02 86 2,570,839
28165-01 97 2,298,733
28165-02 99 2,166,017
28072,73 100 1,451,523
28192,93 82 879,555
28051 96 3,764,376
28100 3,618,949
28019 99 1,281,336
28335 100 1,015,579
28153 98 5,580,661
28059 100 1,186,144
28031 65 3,477,329
28155 92 8,241,837
28030 78 1,226,392
28076- 1,015,752
28089 0 743,365
28053 99.39 204,038
28091- 1,904,285
28024 97 520,325
28322 100 792,742
28204 65 2,497,014
28050 99 957,610
28181- 1,729,437
28088 67.8 1,323,477
28187 100 993,293
28188 100 192,375
28067 95.75 1,045,275
28054 98 756,192
28022,23 478,068
28162 83 702,425
28183 100 432,933
28086 69 629,788
28057 97 499,833
28025 100 651,991
28094 99 847,507
28161 95.17 768,330
28186 850,016
28026- 753,013
28325 100 429,133
28105 96.28 601,029
28157- 156,572
28156 0Researching financial data
28075 98 810,562
28096- 376,615
28036 100 521,302
28099 91.5 1,629,568
28044 100 580,301
28168, 69 458,943
28071 90 446,719
28102- 624,354
28085- 425,119
28160 92 167,401
28191 99 484,918
28095 555,265
28163- 432,917
28182 100 432,917
28016 100 275,704
28014,15 100 445,268
28035 94 589,202
28029- 277,266
28061 100 324,134
28196 98 200,736
28309 96.68 320,075
28011 100 436,165
28027 92 649,454
28172 1,451,523
28190 61.8 610,278
28084 63.57 314,571
28028 100 465,491
28180- 512,993
28203- 1,428,857
28167 222,091
28048- 223,710
"Actual" YTD Financial Information or Trailing 12 months
Loan ID $
NOI
(2) DSCR
28062-03 4,630,084 N/A
28062-01 225,496 N/A
28062-02 3,009,817 N/A
7,865,397
28077-03 3,880,502 N/A
28077-01 3,205,173 N/A
28077-06 2,730,397 N/A
28077-05 1,919,339 N/A
28077-02 1,162,275 N/A
28077-04 512,640 N/A
13,410,326
28201,02 5,287,403 N/A
28339-01- N/A
28339-02- N/A
28173 5,280,095
28184 3,379,502
8,659,597 N/A
28038-12 1,133,417 N/A
28038-10 1,057,248 N/A
28038-13 873,400 N/A
28038-06 837,686 N/A
28038-02 825,597 N/A
28038-08 462,502 N/A
28038-04 475,531 N/A
28038-03 547,051 N/A
28038-05 644,640 N/A
28038-14 599,830 N/A
28038-11 302,421 N/A
28038-07 442,760 N/A
28038-09 214,772 N/A
28038-16 346,412 N/A
28038-01 5,684 N/A
28038-15 191,194 N/A
8,960,145
28017 5,050,004 N/A
28174-22
28174-57
28174-59
28174-30
28174-13
28174-31
28174-14
28174-41
28174-56
28174-03
28174-42
28174-25
28174-23
28174-20
28174-26
28174-50
28174-06
28174-28
28174-08
28174-40
28174-18
28174-10
28174-27
28174-24
28174-33
28174-37
28175-03
28174-29
28174-53
28174-38
28175-06
28174-54
28174-11
28174-02
28174-12
28174-52
28174-60
28174-35
28174-47
28174-34
28174-58
28174-62
28174-36
28174-51
28175-08
28174-21
28174-55
28174-48
28175-07
28175-10
28174-46
28174-09
28174-19
28174-39
28174-45
28175-05
28174-49
28174-05
28175-02
28174-16
28174-04
28174-15
28174-17
28174-43
28175-01
28174-61
28175-09
28175-04
28174-07
28174-32
28174-01
28174-44
264,844 N/A
28194,95 6,321,001 N/A
28042 4,424,998 N/A
28338-03 1,262,011
28338-02 1,019,953
28338-04 669,613
28338-01 653,455
3,605,032 N/A
28103,04 2,014,247 N/A
28318 1,146,844
28319 566,903
1,713,747 N/A
28080-03 2,518,671
28080-01 1,376,222
28080-02 200,137
4,095,030 N/A
28198 2,608,686 3.42
28170-02 830,104
28170-01 1,130,526
28170-03 36,752
1,997,382 N/A
28092, 93 2,837,105 1.30
28087 1,583,058 N/A
28189 1,854,640 N/A
28049 1,983,370 N/A
28197-01 1,134,546
28197-02 1,086,186
2,220,732 N/A
28340 1,034,211 N/A
28316-02 379,962
28316-08 394,365
28316-03 266,362
28316-04 217,515
28316-01 217,515
28316-05 252,246
28316-06 210,037
28316-09 919,884
28316-07 184,496
28316-10 98,872
28316-11 65,512
3,207,526 N/A
28020 2,617,305 1.40
28200 908,642 N/A
28164-01 1,112,404
28164-02 542,441
1,654,845 N/A
28037 3,712,776 N/A
28032 2,544,351 N/A
28069 1,044,026 N/A
28066 1,481,261 N/A
28021 1,497,884 N/A
28158,59 3,192,620 N/A
28090 1,245,440 N/A
28064,65 1,933,598 N/A
28012 2,209,527 N/A
28040,41-02 368,332
28040,41-01 253,209
621,541 N/A
28317 1,196,170 1.20
28341 1,537,865 N/A
28328 994,396 N/A
28330 2,236,990 N/A
28097-08 144,191
28097-07 134,531
28097-06 140,844
28097-05 47,061
28097-03 67,440
28097-02 145,088
28097-04 98,033
28097-01 165,950
943,138 N/A
28324No information p N/A
28334 869,757 N/A
28018 905,560 N/A
28171 485,802 N/A
28315 220,787
28314 129,235
28313 88,171
28312 34,522
28311 28,572
28310 59,663
560,950 N/A
28332,33 764,025 N/A
28098 1,073,972 N/A
28307 476,373 N/A
28047 614,969 N/A
28151-01 64,320
28151-02 282,643
346,963 N/A
28165-01 1,317,462
28165-02 700,764
2,018,226 N/A
28072,73 537,468 0.98
28192,93 591,418 1.11
28051 1,855,838 3.06
28100 1,679,061 2.91
28019 962,491 N/A
28335 728,386 1.49
28153 349,508 N/A
28059 917,840 1.95
28031 902,305 1.75
28155 1,168,875 2.13
28030 486,137 1.92
28076 486,137 N/A
28089 540,605 1.40
28053 116,614 0.29
28091 388,887 N/A
28024 362,900 N/A
28322 599,026 1.47
28204 362,900 N/A
28050 552,931 1.41
28181 564,416 1.39
28088 526,303 N/A
28187 655,366
28188 111,928
767,294 2.01
28067 458,018 N/A
28054 383,360 N/A
28022,23 312,531 N/A
28162 493,735 1.43
28183 162,211 N/A
28086 454,908 N/A
28057 364,581 1.21
28025 467,004 1.54
28094 504,198 1.71
28161 539,894 N/A
28186 664,001 2.35
28026 310,403 1.12
28325 280,010 N/A
28105 373,714 1.42
28157 31,192 N/A
28156RESEARCHING DATA N/A
28075 406,977 1.62
28096 184,789 N/A
28036 406,990 1.88
28099 403,493 N/A
28044 345,802 1.60
28168, 69 333,692 N/A
28071 309,539 1.44
28102 319,834 N/A
28085 291,736 1.43
28160 55,935 N/A
28191 230,831 1.20
28095 186,372 N/A
28163 270,790 1.55
28182 270,790 1.41
28016 174,034 N/A
28014,15 281,806 1.70
28035 256,542 1.61
28029 111,783 N/A
28061 225,496 N/A
28196 78,171 N/A
28309 181,420 N/A
28011 252,896 1.67
28027 263,263 N/A
28172 537,468 3.27
28190 216,611 1.35
28084 200,262 1.43
28028 173,189 N/A
28180 126,365 0.92
28203 642,179 4.85
28167 149,209 N/A
28048 119,136 N/A
Loan ID Footnote
28062-03 -
28062-01 -
28062-02 -
-
28077-03 -
28077-01 -
28077-06 -
28077-05 -
28077-02 -
28077-04 -
-
28201,02 -
28339-01 -
28339-02 -
-
28173 -
28184 -
-
28038-12 (10)
28038-10 (10)
28038-13 (10)
28038-06 (10)
28038-02 (10)
28038-08 (10)
28038-04 (10)
28038-03 (10)
28038-05 (10)
28038-14 (10)
28038-11 (10)
28038-07 (10)
28038-09 (10)
28038-16 (10)
28038-01 (10)
28038-15 (10)
-
28017 -
28174-22 (8)
28174-57 (8)
28174-59 (8)
28174-30 (8)
28174-13 (8)
28174-31 (8)
28174-14 (8)
28174-41 (8)
28174-56 (8)
28174-03 (8)
28174-42 (8)
28174-25 (8)
28174-23 (8)
28174-20 (8)
28174-26 (8)
28174-50 (8)
28174-06 (8)
28174-28 (8)
28174-08 (8)
28174-40 (8)
28174-18 (8)
28174-10 (8)
28174-27 (8)
28174-24 (8)
28174-33 (8)
28174-37 (8)
28175-03 (9)
28174-29 (8)
28174-53 (8)
28174-38 (8)
28175-06 (9)
28174-54 (8)
28174-11 (8)
28174-02 (8)
28174-12 (8)
28174-52 (8)
28174-60 (8)
28174-35 (8)
28174-47 (8)
28174-34 (8)
28174-58 (8)
28174-62 (8)
28174-36 (8)
28174-51 (8)
28175-08 (9)
28174-21 (8)
28174-55 (8)
28174-48 (8)
28175-07 (9)
28175-10 (9)
28174-46 (8)
28174-09 (8)
28174-19 (8)
28174-39 (8)
28174-45 (8)
28175-05 (9)
28174-49 (8)
28174-05 (8)
28175-02 (9)
28174-16 (8)
28174-04 (8)
28174-15 (8)
28174-17 (8)
28174-43 (8)
28175-01 (9)
28174-61 (8)
28175-09 (9)
28175-04 (9)
28174-07 (8)
28174-32 (8)
28174-01 (8)
28174-44 (8)
-
28194,95 -
28042 -
28338-03 -
28338-02 -
28338-04 -
28338-01 -
-
28103,04 -
28318 -
28319 -
28080-03 -
28080-01 -
28080-02 -
-
28198 -
28170-02 -
28170-01 -
28170-03 -
-
28092, 93 -
28087 -
28189 -
28049 -
28197-01 -
28197-02 -
-
28340 -
28316-02 -
28316-08 -
28316-03 -
28316-04 -
28316-01 -
28316-05 -
28316-06 -
28316-09 -
28316-07 -
28316-10 -
28316-11 -
-
28020 -
28200 -
28164-01 -
28164-02 -
-
28037 -
28032 -
28069 -
28066 -
28021 -
28158,59 -
28090 -
28064,65 -
28012 -
28040,41-02 -
28040,41-01 -
-
28317 -
28341 -
28328 -
28330 -
28097-08 -
28097-07 -
28097-06 -
28097-05 -
28097-03 -
28097-02 -
28097-04 -
28097-01 -
-
28324 -
28334 -
28018 -
28171 -
28315 -
28314 -
28313 -
28312 -
28311 -
28310 -
-
28332,33 -
28098 -
28307 -
28047 -
28151-01 -
28151-02 -
-
28165-01 -
28165-02 -
-
28072,73 -
28192,93 -
28051 -
28100 -
28019 -
28335 -
28153 -
28059 -
28031 -
28155 -
28030 -
28076 -
28089 -
28053 -
28091 -
28024 -
28322 -
28204 -
28050 -
28181 -
28088 -
28187 -
28188 -
-
28067 -
28054 -
28022,23 -
28162 -
28183 -
28086 -
28057 -
28025 -
28094 -
28161 -
28186 -
28026 -
28325 -
28105 -
28157 -
28156 -
28075 -
28096 -
28036 -
28099 -
28044 -
28168, 69 -
28071 -
28102 -
28085 -
28160 -
28191 -
28095 -
28163 -
28182 -
28016 -
28014,15 -
28035 -
28029 -
28061 -
28196 -
28309 -
28011 -
28027 -
28172 -
28190 -
28084 -
28028 -
28180 -
28203 -
28167 -
28048 -
-
Net Change Current and Base (3)
Loan ID %
Occ %
Total Rev
28062-03 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28077-03 N/A N/A
28077-01 N/A N/A
28077-06 N/A N/A
28077-05 N/A N/A
28077-02 N/A N/A
28077-04 N/A N/A
28201,02 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
28173 N/A N/A
28184 N/A N/A
28038-12 N/A N/A
28038-10 N/A N/A
28038-13 N/A N/A
28038-06 N/A N/A
28038-02 N/A N/A
28038-08 N/A N/A
28038-04 N/A N/A
28038-03 N/A N/A
28038-05 N/A N/A
28038-14 N/A N/A
28038-11 N/A N/A
28038-07 N/A N/A
28038-09 N/A N/A
28038-16 N/A N/A
28038-01 N/A N/A
28038-15 N/A N/A
28017 N/A N/A
28174-22 N/A N/A
28174-57 N/A N/A
28174-59 N/A N/A
28174-30 N/A N/A
28174-13 N/A N/A
28174-31 N/A N/A
28174-14 N/A N/A
28174-41 N/A N/A
28174-56 N/A N/A
28174-03 N/A N/A
28174-42 N/A N/A
28174-25 N/A N/A
28174-23 N/A N/A
28174-20 N/A N/A
28174-26 N/A N/A
28174-50 N/A N/A
28174-06 N/A N/A
28174-28 N/A N/A
28174-08 N/A N/A
28174-40 N/A N/A
28174-18 N/A N/A
28174-10 N/A N/A
28174-27 N/A N/A
28174-24 N/A N/A
28174-33 N/A N/A
28174-37 N/A N/A
28175-03 N/A N/A
28174-29 N/A N/A
28174-53 N/A N/A
28174-38 N/A N/A
28175-06 N/A N/A
28174-54 N/A N/A
28174-11 N/A N/A
28174-02 N/A N/A
28174-12 N/A N/A
28174-52 N/A N/A
28174-60 N/A N/A
28174-35 N/A N/A
28174-47 N/A N/A
28174-34 N/A N/A
28174-58 N/A N/A
28174-62 N/A N/A
28174-36 N/A N/A
28174-51 N/A N/A
28175-08 N/A N/A
28174-21 N/A N/A
28174-55 N/A N/A
28174-48 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28174-46 N/A N/A
28174-09 N/A N/A
28174-19 N/A N/A
28174-39 N/A N/A
28174-45 N/A N/A
28175-05 N/A N/A
28174-49 N/A N/A
28174-05 N/A N/A
28175-02 N/A N/A
28174-16 N/A N/A
28174-04 N/A N/A
28174-15 N/A N/A
28174-17 N/A N/A
28174-43 N/A N/A
28175-01 N/A N/A
28174-61 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-07 N/A N/A
28174-32 N/A N/A
28174-01 N/A N/A
28174-44 N/A N/A
28194,95 N/A N/A
28042 N/A N/A
28338-03 N/A N/A
28338-02 N/A N/A
28338-04 N/A N/A
28338-01 N/A N/A
28103,04 N/A N/A
28318 N/A N/A
28319 N/A N/A
28080-03 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28198 N/A N/A
28170-02 N/A N/A
28170-01 N/A N/A
28170-03 N/A N/A
28092, 93 N/A N/A
28087 N/A N/A
28189 N/A N/A
28049
28197-01 N/A N/A
28197-02 N/A N/A
28340 N/A N/A
28316-02 N/A N/A
28316-08 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-01 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-09 N/A N/A
28316-07 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28020 N/A N/A
28200 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28037 N/A N/A
28032 N/A N/A
28069 N/A N/A
28066 N/A N/A
28021 N/A N/A
28158,59 N/A N/A
28090 N/A N/A
28064,65 N/A N/A
28012 N/A N/A
28040,41-02 N/A N/A
28040,41-01 N/A N/A
28317 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28097-08 N/A N/A
28097-07 N/A N/A
28097-06 N/A N/A
28097-05 N/A N/A
28097-03 N/A N/A
28097-02 N/A N/A
28097-04 N/A N/A
28097-01 N/A N/A
28324 N/A N/A
28334 N/A N/A
28018 N/A N/A
28171 N/A N/A
28315 N/A N/A
28314 N/A N/A
28313 N/A N/A
28312 N/A N/A
28311 N/A N/A
28310 N/A N/A
28332,33 N/A N/A
28098 N/A N/A
28307 N/A N/A
28047 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28072,73 N/A N/A
28192,93 N/A N/A
28051 N/A N/A
28100 N/A N/A
28019 N/A N/A
28335 N/A N/A
28153 N/A N/A
28059 N/A N/A
28031 N/A N/A
28155 N/A N/A
28030 N/A N/A
28076 N/A N/A
28089 N/A N/A
28053 N/A N/A
28091 N/A N/A
28024 N/A N/A
28322 N/A N/A
28204 N/A N/A
28050 N/A N/A
28181 N/A N/A
28088 N/A N/A
28187 N/A N/A
28188 N/A N/A
28067 N/A N/A
28054 N/A N/A
28022,23 N/A N/A
28162 N/A N/A
28183 N/A N/A
28086 N/A N/A
28057 N/A N/A
28025 N/A N/A
28094 N/A N/A
28161 N/A N/A
28186 N/A N/A
28026 N/A N/A
28325 N/A N/A
28105 N/A N/A
28157 N/A N/A
28156 N/A N/A
28075 N/A N/A
28096 N/A N/A
28036 N/A N/A
28099 N/A N/A
28044 N/A N/A
28168, 69 N/A N/A
28071 N/A N/A
28102 N/A N/A
28085 N/A N/A
28160 N/A N/A
28191 N/A N/A
28095 N/A N/A
28163 N/A N/A
28182 N/A N/A
28016 N/A N/A
28014,15 N/A N/A
28035 N/A N/A
28029 N/A N/A
28061 N/A N/A
28196 N/A N/A
28309 N/A N/A
28011 N/A N/A
28027 N/A N/A
28172 N/A N/A
28190 N/A N/A
28084 N/A N/A
28028 N/A N/A
28180 N/A N/A
28203 N/A N/A
28167 N/A N/A
28048 N/A N/A
Net Change Curent and Base (3)
Loan ID
DSCR
28062-03 N/A
28062-01 N/A
28062-02 N/A
28077-03 N/A
28077-01 N/A
28077-06 N/A
28077-05 N/A
28077-02 N/A
28077-04 N/A
28201,02 N/A
28339-01 N/A
28339-02 N/A
28173 N/A
28184 N/A
28038-12 N/A
28038-10 N/A
28038-13 N/A
28038-06 N/A
28038-02 N/A
28038-08 N/A
28038-04 N/A
28038-03 N/A
28038-05 N/A
28038-14 N/A
28038-11 N/A
28038-07 N/A
28038-09 N/A
28038-16 N/A
28038-01 N/A
28038-15 N/A
28017 N/A
28174-22 N/A
28174-57 N/A
28174-59 N/A
28174-30 N/A
28174-13 N/A
28174-31 N/A
28174-14 N/A
28174-41 N/A
28174-56 N/A
28174-03 N/A
28174-42 N/A
28174-25 N/A
28174-23 N/A
28174-20 N/A
28174-26 N/A
28174-50 N/A
28174-06 N/A
28174-28 N/A
28174-08 N/A
28174-40 N/A
28174-18 N/A
28174-10 N/A
28174-27 N/A
28174-24 N/A
28174-33 N/A
28174-37 N/A
28175-03 N/A
28174-29 N/A
28174-53 N/A
28174-38 N/A
28175-06 N/A
28174-54 N/A
28174-11 N/A
28174-02 N/A
28174-12 N/A
28174-52 N/A
28174-60 N/A
28174-35 N/A
28174-47 N/A
28174-34 N/A
28174-58 N/A
28174-62 N/A
28174-36 N/A
28174-51 N/A
28175-08 N/A
28174-21 N/A
28174-55 N/A
28174-48 N/A
28175-07 N/A
28175-10 N/A
28174-46 N/A
28174-09 N/A
28174-19 N/A
28174-39 N/A
28174-45 N/A
28175-05 N/A
28174-49 N/A
28174-05 N/A
28175-02 N/A
28174-16 N/A
28174-04 N/A
28174-15 N/A
28174-17 N/A
28174-43 N/A
28175-01 N/A
28174-61 N/A
28175-09 N/A
28175-04 N/A
28174-07 N/A
28174-32 N/A
28174-01 N/A
28174-44 N/A
28194,95 N/A
28042 N/A
28338-03 N/A
28338-02 N/A
28338-04 N/A
28338-01 N/A
28103,04 N/A
28318 N/A
28319 N/A
28080-03 N/A
28080-01 N/A
28080-02 N/A
28198 N/A
28170-02 N/A
28170-01 N/A
28170-03 N/A
28092, 93 N/A
28087 N/A
28189 N/A
28049 N/A
28197-01 N/A
28197-02 N/A
28340 N/A
28316-02 N/A
28316-08 N/A
28316-03 N/A
28316-04 N/A
28316-01 N/A
28316-05 N/A
28316-06 N/A
28316-09 N/A
28316-07 N/A
28316-10 N/A
28316-11 N/A
28020 N/A
28200 N/A
28164-01 N/A
28164-02 N/A
28037 N/A
28032 N/A
28069 N/A
28066 N/A
28021 N/A
28158,59 N/A
28090 N/A
28064,65 N/A
28012 N/A
28040,41-02 N/A
28040,41-01 N/A
28317 N/A
28341 N/A
28328 N/A
28330 N/A
28097-08 N/A
28097-07 N/A
28097-06 N/A
28097-05 N/A
28097-03 N/A
28097-02 N/A
28097-04 N/A
28097-01 N/A
28324 N/A
28334 N/A
28018 N/A
28171 N/A
28315 N/A
28314 N/A
28313 N/A
28312 N/A
28311 N/A
28310 N/A
28332,33 N/A
28098 N/A
28307 N/A
28047 N/A
28151-01 N/A
28151-02 N/A
28165-01 N/A
28165-02 N/A
28072,73 N/A
28192,93 N/A
28051 N/A
28100 N/A
28019 N/A
28335 N/A
28153 N/A
28059 N/A
28031 N/A
28155 N/A
28030 N/A
28076 N/A
28089 N/A
28053 N/A
28091 N/A
28024 N/A
28322 N/A
28204 N/A
28050 N/A
28181 N/A
28088 N/A
28187 N/A
28188 N/A
28067 N/A
28054 N/A
28022,23 N/A
28162 N/A
28183 N/A
28086 N/A
28057 N/A
28025 N/A
28094 N/A
28161 N/A
28186 N/A
28026 N/A
28325 N/A
28105 N/A
28157 N/A
28156 N/A
28075 N/A
28096 N/A
28036 N/A
28099 N/A
28044 N/A
28168, 69 N/A
28071 N/A
28102 N/A
28085 N/A
28160 N/A
28191 N/A
28095 N/A
28163 N/A
28182 N/A
28016 N/A
28014,15 N/A
28035 N/A
28029 N/A
28061 N/A
28196 N/A
28309 N/A
28011 N/A
28027 N/A
28172 N/A
28190 N/A
28084 N/A
28028 N/A
28180 N/A
28203 N/A
28167 N/A
28048 N/A
Financial Information:
Current Full Year:
Current Full Yr. received with DSC less than 1:
Prior Full Year:
Prior Full Yr. received with DSC less than 1:
Quarterly Financials:
Loans Balance
# % $ %
(6)
(6)
(6)
(6)
(6)
Required
Loans Balance
# % $ %
(6)
(6)
(6)
(6)
(6)
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.
Loan Number City / State Mod / ExtentEffective Date
THIS REPORT IS HISTORICAL
Total For All Loans:
Total For Loans in Current Month:
# of Loans
Modifications:
Maturity Date Extentions:
Total:
(1) Actual principal loss taken by bonds
(2) Expected future loss due to a rate reduction. This is just an estimate
calculated at the time of the modification.
Balance WheBalance at the E Old Rate Num. Mths / New Rate
Nothing to Report
$ Balance
Old Rate Num. Mths / New Old P&I New P&I
Nothing to Report
Old Maturit New Maturity Total Num. M(1) Realized Loss to Trust $
(2) Est. Fu COMMENT
(c)=b/a
Servicer Lo Property Name City / State% Received From Sale
THIS REPORT IS HISTORICAL
Total all Loans:
Current Month Only:
(a) (b) (d)
Latest ApprEffect Date of SSales Price Net Amt Received from Sale
(e) (f) (g) (h)
Scheduled BTotal P&I AdvancTotal ExpensServicing Fees
Nothing to Report
(i)=d-(f+g+ (k)=i-e (m)
Net ProceedActual Losses PaDate Loss PaMinor Adj to Trust
(i)=d-(f+g+ (k)=i-e (m)
Net ProceedActual Losses PaDate Loss PaMinor Adj to Trust
Loan #
Cit Prop. Type Sq Ft or UniPaid Thru Date
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 Dete
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)
**App - Appraisal, BPO - Broker opinion, Int. - Internal Value
(a) (b) (c) (d)
Sched. PrinTotal Outstand. Total OutstaOther Advances (Taxes & Escrow)
(e)=a+b+c+d
Total ExposCurrent Monthly Current InteMaturity Date
4 COLLECTION PERIODS DELINQUENT
Nothing to Report
3 COLLECTION PERIODS DELINQUENT
Nothing to Report
1 TO 2 COLLECTION PERIODS DELINQUENT
Nothing to Report
Specially Serviced Mortgage Loans that are Current
Nothing to Report
(f)
LTM NOI LTM NOI , DSCR Valuation DaMost Accurate Property Value
(g)=(.92*f)-e
Appraisal
Transfer Date / Loss using 9Date NOI Filed /
FCL Sale Date
Status * Comments
Loan Num
/ Prop. Type Sq Ft or UniPaid Thru Date
(1) Use the following codes; App. - Appraisal, BPO - Brokers Opinion, Int -
Internal Value
(a) (b) (c) (d)
Sched. PrinTotal P&I AdvancOther AdvancTotal Expenses To Date
(e)=a+b+c+d
Total ExposCurrent Monthly Current InteMaturity Date
Real Estate Owned
Nothing to report
(f)
NOI as o(YTD) Most Recen Appr. Date Most Accurate Property Value
(g)=(.92*f)-e
(1) AppraisTransfer Date / Loss using 9REO Aquisition Date
Pending Off Comments
Prospectus Property Type City State
14 Retail Sacramento CA
20 Retail Decatur GA
Total:
Stated Prin Paid Thru Date Maturity Dat%
Current DSC
$11,367,055 3/11/98 1/11/27 NA
$21,597,071 3/11/98 1/22/22 NA
$32,964,126
Comment / Reason on Watch List
Major retail tenant with 34% of space filed bankruptcy and moved out 10/31/97.
Borrower currently negotiating for lease with other major retail prospects.
A major national theatre chain vacated 20,000 square feet of space contiguous
to mall. Tenant paid lease termination fee which will be applied as lost rents
each period. Borrower is currently negotiating with another major national t
