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: April 16, 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 172 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 April 16, 1998 monthly
distribution report prepared by the Trustee pursuant to Section 4.02(b)(i)
thereof.
This Current Report is being filed by the Servicer, in its
capacity as such under the Pooling and Servicing Agreement, on behalf of the
Registrant. The information reported and contained herein has been supplied to
the Servicer by one or more of the Borrowers or other third parties without
independent review or investigation by the Servicer. Pursuant to the Pooling
and Servicing Agreement, the Servicer is not responsible for the accuracy or
completeness of such information.
<PAGE>
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
April 16, 1998
5.2 99 Comparative Financial Status
Report as of 4/13/98
Delinquent Loan Status Report as of
4/13/98
REO Status Report as of 4/13/98
Watch List as of 4/13/98
Historical Loan Modification Report
as of 4/13/98
Historical Loss Estimate Report as of
4/13/98
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION
CORPORATION, REGISTRANT
By: ______________________
Daniel B. Kirby,
Senior Vice President
By: ______________________
Sean D. Reilly
Vice President
Date: April 23, 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
April 16, 1998
5.2 99 Comparative Financial Status
Report as of 4/13/98
Delinquent Loan Status Report as of
4/13/98
REO Status Report as of 3/13/98
Watch List as of 4/13/98
Historical Loan Modification Report
as of 4/13/98
Historical Loss Estimate Report as of
4/13/98
ABN AMRO
LaSalle National Bank
Administrator:
Juliana Man (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: 04/16/98
Prior Payment: 03/16/98
Record Date: 04/10/98
WAC: 8.940750%
WAMM: 297
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 127,000,000.00 112,075,474.80
045424 DP0 1000.000000000 882.484053543
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 112,075,474.80
045424 DT2 1000.000000000 882.484053543
PS-1 1,403,292,505.3N 1,388,367,980.15
045424 DU9 1000.000000000 989.364636993
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 1,388,367,980.15
Total P&I Payment 11,417,783.62
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A1-A 1,130,264.86 0.00 0.00
045424 DP0 8.899723307 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
1,130,264.86 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 110,945,209.94 686,462.28 0.00 7.35000000%
045424 DP0 873.584330236 5.405214803 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 110,945,209.94 143,993.74 0.00 1.54175111%
045424 DT2 873.584330236 1.133808976 0.000000000 0.012656351
PS-1 1,387,237,715.21,408,152.52 0.00 1.21710026%
045424 DU9 988.559199170 1.003463294 0.000000000 0.010101448
A-2 28,065,850.00 179,662.40 0.00 7.68175111%
045424 DV7 1000.000000000 6.401459425 0.000000000 0.074056351
A-3 49,115,237.00 316,455.66 0.00 7.73175111%
045424 DW5 1000.000000000 6.443125990 0.000000000 0.074556351
A-4 21,049,387.00 136,150.09 0.00 7.76175111%
045424 DX3 1000.000000000 6.468126126 0.000000000 0.074856351
A-5 42,098,775.00 274,054.29 0.00 7.81175111%
045424 DY1 1000.000000000 6.509792506 0.000000000 0.075356351
A-6 28,065,850.00 184,807.80 0.00 7.90175111%
045424 DZ8 1000.000000000 6.584792550 0.000000000 0.076256351
A-7 21,049,387.00 139,482.91 0.00 7.95175111%
045424 ES3 1000.000000000 6.626459478 0.000000000 0.076756351
A-8 21,049,387.00 145,622.31 0.00 8.30175111%
045424 ET1 1000.000000000 6.918125929 0.000000000 0.080256351
B-1 35,082,312.00 219,995.33 0.00 7.52500000%
045424 EU8 1000.000000000 6.270833291 0.000000000Fixed
B-2 35,082,312.00 219,995.33 0.00 7.52500000%
045424 EV6 1000.000000000 6.270833291 0.000000000Fixed
B-3 14,032,925.00 87,998.13 0.00 7.52500000%
045424 EW4 1000.000000000 6.270833059 0.000000000Fixed
B-4 21,049,387.00 131,997.20 0.00 7.52500000%
045424 EX2 1000.000000000 6.270833445 0.000000000Fixed
B-5 14,032,925.00 87,998.13 0.00 7.52500000%
045424 EY0 1000.000000000 6.270833059 0.000000000Fixed
B-6 14,032,925.00 87,998.13 0.00 7.52500000%
045424 EZ7 1000.000000000 6.270833059 0.000000000Fixed
B-7 21,048,393.00 155,964.23 0.00 8.89175111%
045424EA2 1000.000000000 7.409792757 0.000000000 0.086156351
B-7H 1,000.35 7.41 0.00 8.89175111%
045424EB0 1000.000000000 7.407407407 0.000000000 0.086156351
R 0.00 0.00 0.00
045424EE4 0.000000000 0.000000000 0.000000000
1,387,237,715.210,287,518.76 0.00
Lower - Tier REMIC
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1A-L 127,000,000.00 112,075,474.80
None 1000.000000000 882.484053543
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 1,388,367,980.15
Total P&I Payment 11,417,783.62
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 1,130,264.86 0.00 0.00
None 8.899723307 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
1,130,264.86 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 110,945,209.94 830,456.02 0.00 8.89175111%
None 873.584330236 6.539023780 0.000000000 0.086156351
A-1B-L 91,010,000.00 674,365.22 0.00 8.89175111%
None 1000.000000000 7.409792550 0.000000000 0.086156351
A-1C-L 65,000,000.00 481,636.52 0.00 8.89175111%
None 1000.000000000 7.409792615 0.000000000 0.086156351
A-1D-L 671,228,903.00 4,973,666.95 0.00 8.89175111%
None 1000.000000000 7.409792588 0.000000000 0.086156351
A-1E-L 84,197,550.00 623,886.38 0.00 8.89175111%
None 1000.000000000 7.409792565 0.000000000 0.086156351
A-2-L 28,065,850.00 207,962.13 0.00 8.89175111%
None 1000.000000000 7.409792684 0.000000000 0.086156351
A-3-L 49,115,237.00 363,933.72 0.00 8.89175111%
None 1000.000000000 7.409792607 0.000000000 0.086156351
A-4-L 21,049,387.00 155,971.59 0.00 8.89175111%
None 1000.000000000 7.409792504 0.000000000 0.086156351
A-5-L 42,098,775.00 311,943.19 0.00 8.89175111%
None 1000.000000000 7.409792565 0.000000000 0.086156351
A-6-L 28,065,850.00 207,962.13 0.00 8.89175111%
None 1000.000000000 7.409792684 0.000000000 0.086156351
A-7-L 21,049,387.00 155,971.59 0.00 8.89175111%
None 1000.000000000 7.409792504 0.000000000 0.086156351
A-8-L 21,049,387.00 155,971.59 0.00 8.89175111%
None 1000.000000000 7.409792504 0.000000000 0.086156351
B-1-L 35,082,312.00 259,952.66 0.00 8.89175111%
None 1000.000000000 7.409792718 0.000000000 0.086156351
B-2-L 35,082,312.00 259,952.66 0.00 8.89175111%
None 1000.000000000 7.409792718 0.000000000 0.086156351
B-3-L 14,032,925.00 103,981.06 0.00 8.89175111%
None 1000.000000000 7.409792328 0.000000000 0.086156351
B-4-L 21,049,387.00 155,971.59 0.00 8.89175111%
None 1000.000000000 7.409792504 0.000000000 0.086156351
B-5-L 14,032,925.00 103,981.06 0.00 8.89175111%
None 1000.000000000 7.409792328 0.000000000 0.086156351
B-6-L 14,032,925.00 103,981.06 0.00 8.89175111%
None 1000.000000000 7.409792328 0.000000000 0.086156351
B-7-L 21,048,393.00 155,964.23 0.00 8.89175111%
None 1000.000000000 7.409792757 0.000000000 0.086156351
B-7H-L 1,000.35 7.41 0.00 8.89175111%
None 1000.000000000 7.407407407 0.000000000 0.086156351
LR 0.00 0.00 0.00
045424EF1 0.000000000 0.000000000 0.000000000
1,387,237,715.210,287,518.76 0.00
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
V-1 0.00 0.00
045424EC8 1000.000000000 0.000000000
V-2 0.00 0.00
045424ED6 1000.000000000 0.000000000
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
V-1 0.00 0.00 0.00
045424EC8 0.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
045424ED6 0.000000000 0.000000000 0.000000000
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
V-1 0.00 0.00 0.00
045424EC8 0.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
045424ED6 0.000000000 0.000000000 0.000000000
Amount of Available Funds allocable to principal:
Principal Distribution Amount 1,130,264.86
P&I Advances made by: Beginning Current
Ending
Unreimbursed Period Reimbursed
Unreimbursed
Servicer 177,435.96 0.00 177,435.96
0.00
Trustee 0.00 0.00 0.00
0.00
Fiscal Agent 0.00 0.00 0.00
0.00
Total P&I Advances 177,435.96 0.00 177,435.96
0.00
Specially Serviced Mortgage Loans:
Amount of Property Advances made during Collection Period
0.00
Amount of P&I Advances made during Collection Period
0.00
Aggregate Amount of Property Advances remaining Unreimbursed
0.00
Aggregate Amount of P&I Advances remaining Unreimbursed
0.00
Number of Outstanding Loans 122
Outstanding Principal Balance 1,387,237,715.23
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 53,510.02
Current Period Trustee Fees 4,338.65
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
0.00
Total 57,848.67
Prepayment Premiums received during the Collection Period 0.00
Default Interest received during the Collection Period 0.00
Net Default Interest received during the Collection Perio 0.00
Excess Interest received during the Collection Period 0.00
Trust Fund Expenses 0.00
Current Realized Losses on Mortgage Loans 0.00
Cumulative Realized Losses on Mortgage Loans 0.00
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
$0to $1,000,000 2 1,977,206 0.14%
$1,000,000to $2,500,000 29 51,495,866 3.71%
$2,500,000to $5,000,000 35 129,225,176 9.32%
$5,000,000to $7,500,000 12 69,801,576 5.03%
$7,500,000to $10,000,000 6 51,823,121 3.74%
$10,000,000to $12,500,000 6 70,417,364 5.08%
$12,500,000to $15,000,000 6 83,814,846 6.04%
$15,000,000to $17,500,000 2 32,466,509 2.34%
$17,500,000to $20,000,000 2 38,849,496 2.80%
$20,000,000to $25,000,000 7 155,421,987 11.20%
$25,000,000to $30,000,000 3 82,926,841 5.98%
$30,000,000to $35,000,000 3 100,017,317 7.21%
$35,000,000to $40,000,000 0 0 0.00%
$40,000,000to $45,000,000 1 41,278,934 2.98%
$45,000,000to $50,000,000 1 49,483,839 3.57%
$50,000,000to $55,000,000 1 50,040,606 3.61%
$55,000,000to $60,000,000 2 113,016,843 8.15%
$60,000,000to $62,500,000 1 62,409,887 4.50%
$62,500,000to $65,000,000 0 0 0.00%
$65,000,000& Above 3 202,770,301 14.62%
Total 122 1,387,237,715 100.00%
Average Scheduled Balance is 11,370,801
Maximum Scheduled Balance is 69,117,933
Minimum Scheduled Balance is 978,895
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 41 487,220,936 35.12%
Office 17 315,616,149 22.75%
Lodging 23 208,463,912 15.03%
Multifamily 20 174,875,300 12.61%
Industrial 2 70,667,349 5.09%
Mobile Home 9 49,232,139 3.55%
Health Care 9 48,417,418 3.49%
Other 1 32,744,513 2.36%
Total 122 1,387,237,715 1
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 27 294,259,157 21.21%
Various 8 269,173,345 19.40%
Massachusetts 4 165,543,541 11.93%
New York 5 93,476,978 6.74%
New Jersey 6 88,009,959 6.34%
Florida 7 51,701,574 3.73%
Indiana 3 45,957,993 3.31%
Michigan 5 33,787,022 2.44%
Virginia 4 33,520,346 2.42%
Colorado 4 31,825,118 2.29%
Connecticut 5 31,108,278 2.24%
Georgia 3 27,869,999 2.01%
Maryland 4 24,967,150 1.80%
Pennsylvania 2 21,861,973 1.58%
Ohio 4 21,628,607 1.56%
Nebraska 2 21,195,973 1.53%
Arizona 3 19,753,062 1.42%
Washington 4 16,371,351 1.18%
Louisiana 2 15,421,435 1.11%
North Carolina 2 15,203,314 1.10%
Rhode Island 4 14,404,018 1.04%
Illinois 1 13,743,512 0.99%
New Hampshire 1 8,962,957 0.65%
Texas 4 6,440,035 0.46%
Iowa 1 4,975,311 0.36%
Utah 2 4,215,270 0.30%
Tennessee 2 4,173,528 0.30%
Wisconsin 1 4,116,489 0.30%
Nevada 1 2,165,310 0.16%
South Carolina 1 1,405,109 0.10%
Total 122 1,387,237,715 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 12 177,770,738 12.81%
1+ to 2 years 100 1,186,080,210 85.50%
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 6,195,357 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 17,191,410 1.24%
Total 122 1,387,237,715 100.00%
Weighted Average Seasoning is 1.4
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 17,191,410 1.24%
121 to 180 months 8 88,502,427 6.38%
181 to 240 months 23 113,489,785 8.18%
241 to 360 months 82 1,168,054,093 84.20%
Total 122 1,387,237,715 100.00%
Weighted Average Months to Maturity is 297
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 122 1,387,237,715 100.00%
Total 122 1,387,237,715 100.00%
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 121 1,324,827,828 95.50%
2 Years or More 0 0 0.00%
Unknown 0 1 0.00%
Total 121 1,324,827,829 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
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%
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
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%
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
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%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
Delinquent Loan Detail
DisclosurePaid Outstanding Out. Property
Doc Thru Current P&IP&I Protection
Control # Date Advance Advances** Advances
0 01/00/00 0.00 0.00 0.00
Special
Advance Servicer ForeclosureBankruptcy REO
DescriptioTransfer DDate Date Date
0 01/00/00 01/00/00 01/00/00 01/00/00
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but less than one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I Advance
Pool Total
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.500%or less 0 0 0.00%
7.500%to 7.625% 1 28,451,771 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 82,520,651 5.95%
8.000%to 8.125% 2 89,729,085 6.47%
8.125%to 8.250% 7114,181,786 8.23%
8.250%to 8.375% 9127,718,864 9.21%
8.375%to 8.500% 8111,584,731 8.04%
8.500%to 8.625% 10106,777,212 7.70%
8.625%to 8.750% 17212,704,827 15.33%
8.750%to 9.000% 26156,590,229 11.29%
9.000%to 9.125% 7 57,854,467 4.17%
9.125%to 9.500% 16223,755,774 16.13%
9.500%& Above 17 75,368,317 5.43%
Total 1221,387,237,71 100.00%
W/Avg Mortgage Interest Rate is 8.6657%
Minimum Mortgage Interest Rate 7.5750%
Maximum Mortgage Interest Rate 10.1000%
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1.000or less 0 0 0.00%
1.001to 1.125 0 0 0.00%
1.126to 1.250 1 10,371,513 0.75%
1.251to 1.375 0 0 0.00%
1.376to 1.500 0 0 0.00%
1.501to 1.625 0 0 0.00%
1.626to 1.750 0 0 0.00%
1.751to 1.875 0 0 0.00%
1.876to 2.000 0 0 0.00%
2.001to 2.125 0 0 0.00%
2.126to 2.250 1 68,390,864 4.93%
2.251to 2.375 0 0 0.00%
2.376to 2.500 0 0 0.00%
2.501to 2.625 0 0 0.00%
2.626& above 0 0 0.00%
Unknown 0 120 0.00%
Total 2 78,762,497 5.68%
Weighted Average Debt Service C 2.096
(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 0.000
2 NOM970D4 Office 02/11/27 2.227
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 0.000
11 NOM970D4 Mobile Home Park 04/11/27 0.000
12 NOM970D4 Other 02/11/27 0.000
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 0.000
18 NOM970D4 Retail 01/11/22 0.000
19 NOM970D4 Retail 03/11/22 0.000
20 NOM970D4 Retail 01/11/22 0.000
21 NOM970D4 Multifamily 03/11/27 0.000
22 NOM970D4 Retail 04/11/27 0.000
23 NOM970D4 Office 03/11/22 0.000
24 NOM970D4 Multifamily 10/11/26 0.000
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 0.000
30 NOM970D4 Office 01/11/17 0.000
31 NOM970D4 Retail 11/11/23 0.000
32 NOM970D4 Lodging 02/11/22 0.000
33 NOM970D4 Retail 01/11/27 0.000
34 NOM970D4 Retail 01/11/22 0.000
35 NOM970D4 Lodging 10/11/16 0.000
36 NOM970D4 Lodging 12/11/16 0.000
37 NOM970D4 Multifamily 03/11/22 1.231
39 NOM970D4 Retail 04/11/27 0.000
40 NOM970D4 Office 04/11/22 0.000
41 NOM970D4 Industrial 02/11/22 0.000
42 NOM970D4 Retail 04/11/27 0.000
43 NOM970D4 Retail 04/11/17 0.000
44 NOM970D4 Health Care 10/11/21 0.000
45 NOM970D4 Multifamily 03/11/22 0.000
46 NOM970D4 Lodging 03/11/22 0.000
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 0.000
56 NOM970D4 Lodging 02/11/17 0.000
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 0.000
61 NOM970D4 Lodging 12/11/16 0.000
62 NOM970D4 Health Care 02/11/12 0.000
63 NOM970D4 Office 11/11/21 0.000
64 NOM970D4 Retail 01/11/17 0.000
65 NOM970D4 Mobile Home Park 01/11/27 0.000
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 0.000
71 NOM970D4 Retail 01/11/22 0.000
72 NOM970D4 Lodging 03/11/22 0.000
73 NOM970D4 Lodging 01/11/17 0.000
74 NOM970D4 Retail 03/11/22 0.000
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 0.000
79 NOM970D4 Retail 03/11/22 0.000
80 NOM970D4 Lodging 01/11/22 0.000
81 NOM970D4 Retail 01/11/22 0.000
82 NOM970D4 Retail 11/11/21 0.000
83 NOM970D4 Office 02/11/22 0.000
84 NOM970D4 Retail 02/11/22 0.000
85 NOM970D4 Retail 03/11/22 0.000
86 NOM970D4 Multifamily 11/11/21 0.000
87 NOM970D4 Retail 04/11/22 0.000
88 NOM970D4 Mobile Home Park 02/11/27 0.000
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 0.000
92 NOM970D4 Lodging 02/11/17 0.000
93 NOM970D4 Retail 12/11/21 0.000
94 NOM970D4 Health Care 02/11/17 0.000
95 NOM970D4 Multifamily 12/11/21 0.000
96 NOM970D4 Office 02/11/27 0.000
97 NOM970D4 Retail 01/11/07 0.000
98 NOM970D4 Lodging 02/11/17 0.000
99 NOM970D4 Retail 01/11/22 0.000
100 NOM970D4 Multifamily 02/11/07 0.000
101 NOM970D4 Multifamily 03/11/07 0.000
102 NOM970D4 Lodging 02/11/17 0.000
103 NOM970D4 Multifamily 02/11/27 0.000
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 0.000
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 0.000
115 NOM970D4 Lodging 03/11/17 0.000
116 NOM970D4 Mobile Home Park 01/11/22 0.000
117 NOM970D4 Multifamily 11/11/06 0.000
118 NOM970D4 Lodging 03/11/17 0.000
119 NOM970D4 Lodging 03/11/17 0.000
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 0 69,117,933 8.485%
2 10,100,684 12/31/97 68,390,864 8.035%
3 0 65,261,504 8.700%
4 0 62,409,887 9.298%
5 0 57,746,507 7.981%
6 0 55,270,335 9.190%
7 0 49,483,839 8.250%
8 0 50,040,606 8.660%
9 0 41,278,934 9.214%
10 0 33,999,581 8.325%
11 0 33,273,223 8.240%
12 0 32,744,513 8.590%
13 0 19,073,965 8.590%
13 0 12,424,575 8.890%
14 0 28,451,771 7.575%
15 0 27,799,151 8.262%
16 0 26,675,919 8.350%
17 0 24,774,144 7.935%
18 0 24,072,799 9.050%
19 0 22,758,321 9.020%
20 0 21,546,759 8.650%
21 0 21,338,221 8.080%
22 0 20,883,078 8.970%
23 0 20,048,665 8.830%
24 0 19,775,531 8.660%
25 0 17,207,156 8.460%
26 0 15,259,353 8.280%
27 0 14,327,720 8.590%
28 0 14,364,631 9.300%
29 0 14,535,226 8.280%
30 0 13,743,512 8.820%
31 0 13,499,519 8.670%
32 0 13,344,238 9.250%
33 0 12,403,178 8.785%
34 0 12,134,336 8.570%
35 0 11,696,249 9.670%
36 0 11,387,513 9.390%
37 1,223,273 12/31/97 10,371,513 8.250%
39 0 8,962,957 8.180%
40 0 8,897,129 8.850%
41 0 8,257,462 8.480%
42 0 8,246,801 8.450%
43 0 7,915,428 8.550%
44 0 6,665,052 9.960%
45 0 6,410,239 8.190%
46 0 6,195,357 9.660%
47 0 5,998,404 8.840%
48 0 5,926,807 8.950%
49 0 5,834,275 8.730%
50 0 5,859,290 9.230%
51 0 5,574,796 8.714%
52 0 5,518,424 10.100%
53 0 5,461,300 8.790%
54 0 5,355,708 8.680%
55 0 4,975,311 8.280%
56 0 5,001,924 9.650%
57 0 4,848,921 8.580%
58 0 4,946,845 8.610%
59 0 4,562,682 8.714%
60 0 4,655,850 8.890%
61 0 4,491,346 9.550%
62 0 4,400,244 8.714%
63 0 4,478,488 8.580%
64 0 4,391,911 8.470%
65 0 4,116,489 8.620%
66 0 4,094,213 8.930%
67 0 4,021,692 9.700%
68 0 4,014,331 8.870%
69 0 3,921,767 8.160%
70 0 3,886,859 9.600%
71 0 3,898,089 8.860%
72 0 3,885,988 9.290%
73 0 3,725,185 9.930%
74 0 3,759,826 8.990%
75 0 3,699,974 8.780%
76 0 3,452,609 8.700%
77 0 3,427,497 9.210%
78 0 3,335,914 9.230%
79 0 3,314,511 8.980%
80 0 2,967,053 9.790%
81 0 2,961,381 8.970%
82 0 2,937,611 9.110%
83 0 2,887,007 9.050%
84 0 2,865,155 9.540%
85 0 2,818,692 8.800%
86 0 2,753,288 8.780%
87 0 2,771,874 8.900%
88 0 2,778,739 8.670%
89 0 2,606,698 8.714%
90 0 2,571,135 8.714%
91 0 2,467,999 9.000%
92 0 2,255,830 9.660%
93 0 2,190,508 8.590%
94 0 2,153,756 8.990%
95 0 2,165,310 8.730%
96 0 2,159,964 9.050%
97 0 2,122,008 8.910%
98 0 2,061,514 10.000%
99 0 1,939,770 9.410%
100 0 1,925,771 8.850%
101 0 1,917,698 8.800%
102 0 1,888,032 9.660%
103 0 1,882,918 8.440%
104 0 1,851,258 9.250%
105 0 1,770,531 9.280%
106 0 1,758,120 8.630%
107 0 1,758,246 8.190%
108 0 1,673,051 9.100%
109 0 1,675,453 8.350%
110 0 1,520,593 8.650%
111 0 1,482,239 8.420%
112 0 1,474,318 9.000%
113 0 1,473,089 8.320%
114 0 1,472,691 9.220%
115 0 1,405,109 9.530%
116 0 1,365,714 9.080%
117 0 1,325,780 8.320%
118 0 1,180,192 9.890%
119 0 1,178,403 9.300%
120 0 998,311 8.380%
121 0 978,895 9.430%
38 0 9,543,343 9.580%
1,387,237,715
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
65 32,264 0
66 32,983 0
67 38,754 0
68 33,835 0
69 33,857 0
70 37,124 0
71 32,770 0
72 33,721 0
73 36,495 0
74 31,863 0
75 30,907 0
76 28,656 0
77 29,672 0
78 28,856 0
79 28,067 0
80 26,818 0
81 25,114 0
82 25,233 0
83 24,621 0
84 25,418 0
85 23,528 0
86 23,077 0
87 23,306 0
88 21,868 0
89 27,047 0
90 26,678 0
91 20,980 0
92 21,680 0
93 18,035 0
94 19,780 0
95 18,057 0
96 17,579 0
97 17,910 0
98 20,265 0
99 17,028 0
100 16,165 0
101 16,007 0
102 18,145 0
103 14,529 0
104 16,014 0
105 15,452 0
106 13,828 0
107 13,260 0
108 14,383 0
109 13,517 0
110 12,540 0
111 11,998 0
112 12,588 0
113 11,897 0
114 13,709 0
115 13,358 0
116 11,699 0
117 10,707 0
118 11,493 0
119 11,029 0
120 8,067 0
121 9,276 0
38 87,935 0
11,448,546 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 4/13/98
Please see accompanying footnotes at
bottom of report
Loan ID City State
28062-03 Cambridge MA
28062-01 Cambridge MA
28062-02 Cambridge MA
28077-01 Waltham MA
28077-06 Dedham MA
28077-05 Wstwood MA
28077-02 Newton MA
28077-04 Dedham MA
28339-02 Greensboro NC
28173City of In CA
28184Lancaster CA
28038-10 Durham NC
28038-13 Pittsford NY
28038-08 Wilmingt NC
28038-04 Columbia SC
28038-03 Charlesto SC
28038-05 Durham NC
28038-14 Jamestow MU
28038-11 Raleigh NC
28038-07 Statesvill NC
28038-09 Charlotte MC
28038-16 Rochester NY
28038-01 Albany GA
28038-15 Cananda NY
28017Mar.D.Ry CA
28174-22 Houston TX
28174-57 Plano TX
28174-59 Mesquite TX
28174-31 Carrolton TX
28174-41 Dallas TX
28174-56 Monahans TX
28174-03 Lakewood CO
28174-42 Carrolton TX
28174-25 Orange TX
28174-23 Tyler TX
28174-20 Broken A OK
28174-26 Cleveland TX
28174-50 Tomball TX
28174-06 Ft Collins CO
28174-28 Dallas TX
28174-08 Clifton CO
28174-40 Austin TX
28174-18 Tulsa OK
28174-10 Great Falls MT
28174-27 Duncanvi TX
28174-24 Center TX
28174-33 Ft Worth TX
28174-37 Irving TX
28175-03 Shawnee KS
28174-29 Dallas TX
28174-53 Dallas TX
28174-38 Dallas TX
28175-06 Indepnden MO
28174-54 Vidor TX
28174-11 Miles City MT
28174-02 Wst Mem AR
28174-12 Billings MT
28174-60 Vernal UT
28174-35 Dallas TX
28174-47 Houston TX
28174-58 Dallas TX
28174-62 Ogden UT
28174-36 Desoto TX
28174-51 Amarillo TX
28175-08 Blue Sprin MO
28174-21 Memphis TN
28174-55 Arlington TX
28174-48 Pasadena TX
28175-07 Springfiel MO
28175-10 Riverton WY
28174-46 Friendswd TX
28174-09 Idaho Spr CO
28174-19 Okla City OK
28174-39 Austin TX
28174-45 Wichita F TX
28175-05 Kans City MO
28174-05 Florence CO
28175-02 Kans City KS
28174-16 Nrt Platte NE
28174-04 Craig CO
28174-15 Hastings NE
28174-17 Grd Island NE
28174-43 El Paso TX
28175-01 Osawato KS
28174-61 Richfield UT
28175-09 Powell WY
28175-04 Gard City KS
28174-07 Burlingt CO
28174-32 Carrollton TX
28174-01 Ft Smith AR
28174-44 Levelland TX
28194,95 Indianpol IN
28042Newark NJ
28338-03 Margate FL
28338-02 Blaine MN
28338-04 Ft. Laud FL
28338-01 Novia MI
28103,04 Junct Ave CA
28318Grand Isl NE
28080-01 Sacramen CA
28080-02 Madera CA
28170-01 Bend OR
28170-03 Sedona AZ
28092, 93 San Leand CA
28087Westminst CA
28197-02 Ft Collins CO
28340West Mif PA
28316-02 Mishawak IN
28316-04 South Bd IN
28316-05 Nashville IN
28316-06 South Bd IN
28316-11 South Bd IN
28020Grnd Blanc MI
28200Tucson AZ
28164-01 San Ant TX
28164-02 New York NY
28037Alexandr VA
28069Burlington MA
28066Springfield IL
28021Danvers MA
28064,65 Manchstr CT
28012Gretna LA
28341Columbus OH
28330New York NY
28097-08 Cleveland OH
28097-06 Cleveland OH
28097-05 Cleveland OH
28097-03 Cleveland OH
28097-02 Cleveland OH
28097-04 Brunswick OH
28097-01 Euclid OH
28324Belling WA
28334Mor Val CA
28315Woodbr VA
28314Fredricbrg VA
28312Bluefield WV
28311Chesapek VA
28332,33 Liverm CA
28098Ber. Tws NJ
28307East Hart CT
28047Lincoln P MI
28151-01 Gran Hills CA
28151-02 Los Ang CA
28165-01 Los Ang CA
28165-02 Glendale CA
28192,93 Kirkland 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
28022,23 Escondido 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 4/11/98
28062-01 4/11/98
28062-02 4/11/98
69,117,932.82
28077-03 4/11/98
28077-01 4/11/98
28077-06 4/11/98
28077-05 4/11/98
28077-02 4/11/98
28077-04 4/11/98
68,390,863.85
28201,02 65,261,504.26 4/11/98
28339-01 4/11/98
28339-02 4/11/98
62,409,886.88
28173 57,746,507.05 4/11/98
28184 4/11/98
57,746,507.05
28038-12 4/11/98
28038-10 4/11/98
28038-13 4/11/98
28038-06 4/11/98
28038-02 4/11/98
28038-08 4/11/98
28038-04 4/11/98
28038-03 4/11/98
28038-05 4/11/98
28038-14 4/11/98
28038-11 4/11/98
28038-07 4/11/98
28038-09 4/11/98
28038-16 4/11/98
28038-01 4/11/98
28038-15 4/11/98
55,270,335.47
28017 49,483,839.45 4/11/98
28174-22 4/11/98
28174-57 4/11/98
28174-59 4/11/98
28174-30 4/11/98
28174-13 4/11/98
28174-31 4/11/98
28174-14 4/11/98
28174-41 4/11/98
28174-56 4/11/98
28174-03 4/11/98
28174-42 4/11/98
28174-25 4/11/98
28174-23 4/11/98
28174-20 4/11/98
28174-26 4/11/98
28174-50 4/11/98
28174-06 4/11/98
28174-28 4/11/98
28174-08 4/11/98
28174-40 4/11/98
28174-18 4/11/98
28174-10 4/11/98
28174-27 4/11/98
28174-24 4/11/98
28174-33 4/11/98
28174-37 4/11/98
28175-03 4/11/98
28174-29 4/11/98
28174-53 4/11/98
28174-38 4/11/98
28175-06 4/11/98
28174-54 4/11/98
28174-11 4/11/98
28174-02 4/11/98
28174-12 4/11/98
28174-52 4/11/98
28174-60 4/11/98
28174-35 4/11/98
28174-47 4/11/98
28174-34 4/11/98
28174-58 4/11/98
28174-62 4/11/98
28174-36 4/11/98
28174-51 4/11/98
28175-08 4/11/98
28174-21 4/11/98
28174-55 4/11/98
28174-48 4/11/98
28175-07 4/11/98
28175-10 4/11/98
28174-46 4/11/98
28174-09 4/11/98
28174-19 4/11/98
28174-39 4/11/98
28174-45 4/11/98
28175-05 4/11/98
28174-49 4/11/98
28174-05 4/11/98
28175-02 4/11/98
28174-16 4/11/98
28174-04 4/11/98
28174-15 4/11/98
28174-17 4/11/98
28174-43 4/11/98
28175-01 4/11/98
28174-61 4/11/98
28175-09 4/11/98
28175-04 4/11/98
28174-07 4/11/98
28174-32 4/11/98
28174-01 4/11/98
28174-44 4/11/98
50,040,605.66
28194,95 41,278,934.12 4/11/98
28042 33,999,581.24 4/11/98
28338-03 4/11/98
28338-02 4/11/98
28338-04 4/11/98
28338-01 4/11/98
33,273,223.07
28103,04 32,744,512.69 4/11/98
28318 4/11/98
28319 4/11/98
28080-03 4/11/98
28080-01 4/11/98
28080-02 4/11/98
28,451,771.05
28198 27,799,150.62
28170-02 4/11/98
28170-01 4/11/98
28170-03 4/11/98
26,675,919.35
28092, 93 24,774,144.25 4/11/98
28087 24,072,799.49 4/11/98
28189 22,758,320.52 4/11/98
28049 21,546,759.16 4/11/98
28197-01 4/11/98
28197-02 4/11/98
21,338,221.45
28340 20,883,077.62 4/11/98
28316-02 4/11/98
28316-08 4/11/98
28316-03 4/11/98
28316-04 4/11/98
28316-01 4/11/98
28316-05 4/11/98
28316-06 4/11/98
28316-09 4/11/98
28316-07 4/11/98
28316-10 4/11/98
28316-11 4/11/98
20,048,664.79
28020 19,775,531.49 4/11/98
28200 17,207,156.24 4/11/98
28164-01 4/11/98
28164-02 4/11/98
15,259,352.73
28037 14,327,720.18 4/11/98
28032 14,364,630.69 4/11/98
28069 14,535,226.12 4/11/98
28066 13,743,512.47 4/11/98
28021 13,499,518.53 4/11/98
28158,59 13,344,238.30 4/11/98
28090 12,403,178.03 4/11/98
28064,65 12,134,336.01 4/11/98
28012 11,696,249.27 4/11/98
28040,41-02 4/11/98
28040,41-01 4/11/98
11,387,512.62
28317 10,371,513.01 4/11/98
28341 9,543,343.04 4/11/98
28328 8,962,957.49 4/11/98
28330 8,897,129.28 4/11/98
28097-08 4/11/98
28097-07 4/11/98
28097-06 4/11/98
28097-05 4/11/98
28097-03 4/11/98
28097-02 4/11/98
28097-04 4/11/98
28097-01 4/11/98
8,257,461.71
28324 8,246,801.48 4/11/98
28334 7,915,428.14 4/11/98
28018 6,665,052.33 4/11/98
28171 6,410,239.30 4/11/98
28315 4/11/98
28314 4/11/98
28313 4/11/98
28312 4/11/98
28311 4/11/98
28310 4/11/98
6,195,357.36
28332,33 5,998,403.82 4/11/98
28098 5,926,806.75 4/11/98
28307 5,834,274.78 4/11/98
28047 5,859,289.54 4/11/98
28151-01 4/11/98
28151-02 4/11/98
5,574,796.33
28165-01 0.00 4/11/98
28165-02 0.00 4/11/98
5,518,423.86
28072,73 5,461,299.95 4/11/98
28192,93 5,355,707.56 4/11/98
28051 4,975,311.37 4/11/98
28100 5,001,924.49 4/11/98
28019 4,848,921.42 4/11/98
28335 4,946,844.98 4/11/98
28153 4,562,682.46 4/11/98
28059 4,655,849.97 4/11/98
28031 4,491,346.00 4/11/98
28155 4,400,244.46 4/11/98
28030 4,478,487.55 4/11/98
28076 4,391,911.37 4/11/98
28089 4,116,488.54 4/11/98
28053 4,094,213.12 4/11/98
28091 4,021,692.22 4/11/98
28024 4,014,330.99 4/11/98
28322 3,921,767.41 4/11/98
28204 3,886,858.72 4/11/98
28050 3,898,088.56 4/11/98
28181 3,885,987.59 4/11/98
28088 3,725,185.26 4/11/98
28187 4/11/98
28188 4/11/98
3,759,825.92
28067 3,699,974.45 4/11/98
28054 3,452,609.42 4/11/98
28022,23 3,427,497.10 4/11/98
28162 3,335,913.65 4/11/98
28183 3,314,511.33 4/11/98
28086 2,967,052.69 4/11/98
28057 2,961,380.68 4/11/98
28025 2,937,611.34 4/11/98
28094 2,887,007.09 4/11/98
28161 2,865,154.56 4/11/98
28186 2,818,692.08 4/11/98
28026 2,753,287.87 4/11/98
28325 2,771,874.40 4/11/98
28105 2,778,738.55 4/11/98
28157 2,606,697.89 4/11/98
28156 2,571,134.53 4/11/98
28075 2,467,999.05 4/11/98
28096 2,255,830.23 4/11/98
28036 2,190,507.94 4/11/98
28099 2,153,755.78 4/11/98
28044 2,165,309.57 4/11/98
28168, 69 2,159,963.62 4/11/98
28071 2,122,008.37 4/11/98
28102 2,061,514.10 4/11/98
28085 1,939,770.02 4/11/98
28160 1,925,771.35 4/11/98
28191 1,917,698.24 4/11/98
28095 1,888,031.87 4/11/98
28163 1,882,918.47 4/11/98
28182 1,851,258.02 4/11/98
28016 1,770,531.47 4/11/98
28014,15 1,758,120.13 4/11/98
28035 1,758,246.42 4/11/98
28029 1,673,050.63 4/11/98
28061 1,675,453.37 4/11/98
28196 1,520,592.58 4/11/98
28309 1,482,238.50 4/11/98
28011 1,474,318.45 4/11/98
28027 1,473,089.29 4/11/98
28172 1,472,690.65 4/11/98
28190 1,405,108.69 4/11/98
28084 1,365,713.90 4/11/98
28028 1,325,780.35 4/11/98
28180 1,180,192.25 4/11/98
28203 1,178,402.78 4/11/98
28167 998,310.71 4/11/98
28048 978,894.96 4/11/98
Loan ID Prospectus Loan Annual Debt Service
28062-03 1 2,722,414.26
28062-01 1 1,881,092.56
28062-02 1 1,818,796.22
1
28077-03 2 1,722,668.93
28077-01 2 1,560,521.04
28077-06 2 1,250,245.57
28077-05 2 676,632.17
28077-02 2 612,626.42
28077-04 2 273,091.18
2
28201,02 3 6,240,614.88
28339-01 4 3,250,980.97
28339-02 4 3,253,582.79
4
28173 5 3,060,656.28
28184 5 2,348,660.76
0
28038-12 6 756,548.48
28038-10 6 623,107.30
28038-13 6 461,060.68
28038-06 6 447,285.66
28038-02 6 402,614.37
28038-08 6 362,524.74
28038-04 6 344,198.06
28038-03 6 325,871.37
28038-05 6 320,144.28
28038-14 6 306,971.98
28038-11 6 284,063.62
28038-07 6 257,146.30
28038-09 6 239,392.33
28038-16 6 232,519.82
28038-01 6 225,647.31
28038-15 6 138,022.85
6
28017 7 5,214,641.76
28174-22 8 243,465.32
28174-57 8 183,721.98
28174-59 8 175,636.42
28174-30 8 175,636.42
28174-13 8 156,770.10
28174-31 8 164,406.47
28174-14 8 137,903.79
28174-41 8 164,406.47
28174-56 8 124,877.05
28174-03 8 115,443.89
28174-42 8 115,893.09
28174-25 8 117,240.88
28174-23 8 111,850.30
28174-20 8 106,459.93
28174-26 8 101,967.95
28174-50 8 101,069.55
28174-06 8 100,171.15
28174-28 8 112,299.50
28174-08 8 91,636.39
28174-40 8 106,459.93
28174-18 8 69,176.49
28174-10 8 57,946.54
28174-27 8 84,000.03
28174-24 8 74,566.87
28174-33 8 69,176.49
28174-37 8 76,363.66
28175-03 8 62,713.91
28174-29 8 73,219.27
28174-53 8 57,946.54
28174-38 8 48,064.19
28175-06 8 83,417.31
28174-54 8 48,064.19
28174-11 8 49,411.78
28174-02 8 54,352.96
28174-12 8 50,310.18
28174-52 8 48,064.19
28174-60 8 35,486.64
28174-35 8 46,267.39
28174-47 8 48,962.58
28174-34 8 42,224.61
28174-58 8 48,064.19
28174-62 8 47,165.79
28174-36 8 48,962.58
28174-51 8 40,428.82
28175-08 8 37,855.62
28174-21 8 38,631.03
28174-55 8 38,631.03
28174-48 8 43,123.01
28175-07 8 33,416.64
28175-10 8 33,203.57
28174-46 8 39,080.23
28174-09 8 31,893.06
28174-19 8 37,283.43
28174-39 8 35,935.84
28174-45 8 35,037.44
28175-05 8 28,338.45
28174-49 8 34,588.25
28174-05 8 25,155.09
28175-02 8 27,024.51
28174-16 8 35,037.44
28174-04 8 23,358.30
28174-15 8 25,155.09
28174-17 8 26,951.88
28174-43 8 22,909.10
28175-01 8 19,389.46
28174-61 8 18,417.12
28175-09 8 15,199.07
28175-04 8 14,559.85
28174-07 8 13,026.74
28174-32 8 15,721.93
28174-01 8 10,780.75
28174-44 8 15,721.93
8
28194,95 9 4,272,911.04
28042 10 3,284,958.96
28338-03 11 1,140,828.30
28338-02 11 781,471.91
28338-04 11 579,013.36
28338-01 11 515,952.50
11
28103,04 12 3,070,191.48
28318 13 1,786,293.00
28319 13 1,195,081.00
28080-03 14 1,342,593.10
28080-01 14 969,097.06
28080-02 14 118,342.60
14
28198
28170-02
28170-01 16 763,347.71
28170-03 16 677,558.04
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 1,011,367.55
28197-02 21 896,153.29
21
28340 22 2,022,211.68
28316-02 23 342,615.97
28316-08 23 286,050.11
28316-03 23 223,847.80
28316-04 23 198,685.05
28316-01 23 186,405.63
28316-05 23 173,723.61
28316-06 23 164,866.32
28316-09 23 153,392.11
28316-07 23 132,054.10
28316-10 23 104,274.43
28316-11 23 47,104.66
23
28020 24 1,872,675.12
28200 25 1,592,681.28
28164-01 26 1,081,894.96
28164-02 26 309,251.96
26
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 36 737,063.49
28040,41-01 36 556,030.35
36
28317 37 993,447.12
28341 38 1,055,225.52
28328 39 808,298.40
28330 40 895,264.44
28097-08 41 169,192.90
28097-07 41 162,227.12
28097-06 41 154,254.24
28097-05 41 106,752.66
28097-03 41 91,981.85
28097-02 41 58,327.91
28097-04 41 50,019.33
28097-01 41 46,494.48
41
28324 42 762,311.28
28334 43 842,944.56
28018 44 733,764.84
28171 45 611,866.92
28315 46 225,104.40
28314 46 167,235.60
28313 46 105,980.76
28312 46 64,560.12
28311 46 55,796.52
28310 46 50,583.48
46
28332,33 47 602,315.88
28098 48 601,758.12
28307 49 581,115.96
28047 50 581,428.32
28151-01 51 394,964.16
28151-02 51 299,173.20
51
28165-01 52 336,554.42
28165-02 52 318,730.66
52
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 74 313,536.24
28188 74 68,825.04
74
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 80 321,818.16
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
0 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 7,012,8173,942,900.00
28062-01 5,122,5572,533,428.00
28062-02 5,113,0022,486,120.00
28077-03 5,097,0032,476,062.00
28077-01 4,415,1332,065,531.00
28077-06 3,573,7531,960,171.00
28077-05 2,115,4231,180,106.00
28077-02 1,497,638 704,687.00
28077-04 655,347 282,981.00
28201,02 14,920,3538,203,972.00
28339-01 4,030,4713,990,166.00
28339-02 4,027,0293,986,759.00
28173 7,900,7635,278,174.00
28184 5,330,5783,869,254.00
28038-12 4,534,388 999,310.00
28038-10 2,655,2451,064,939.00
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 13,809,4636,988,912.00
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 25,091,6376,069,363.00
28042 14,176,6585,696,922.00
28338-03 3,040,2691,577,074.00
28338-02 2,144,3621,231,303.00
28338-04 1,391,438 831,212.00
28338-01 1,272,317 768,937.00
28103,04 5,536,5383,896,063.00
28318 3,899,1002,292,714.00
28319 2,839,8291,627,922.00
28080-03 4,128,3732,667,562.00
28080-01 2,527,4381,764,570.00
28080-02 360,630 200,465.00
28198 4,117,2373,126,553.00
28170-02 2,779,4231,632,730.00
28170-01 1,818,6811,075,297.00
28170-03 1,918,2771,177,316.00
28092, 93 5,020,2313,042,855.00
28087 5,149,5793,231,686.00
28189 5,645,8833,136,126.00
28049 6,237,6173,013,893.00
28197-01 2,130,1601,428,513.00
28197-02 1,950,3911,305,176.00
28340 4,742,0832,469,772.00
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 4,446,6692,609,116.00
28200 2,822,7722,007,184.00
28164-01 2,912,5371,347,823.00
28164-02 784,301 498,563.00
28037 10,437,1113,202,733.00
28032 14,445,3922,438,346.00
28069 2,400,0291,749,446.00
28066 3,611,3632,016,656.00
28021 2,462,3761,838,495.00
28158,59 4,751,8472,023,945.00
28090 2,332,5951,531,551.00
28064,65 2,364,9321,575,724.00
28012 5,865,2121,968,862.00
28040,41-02 4,646,3381,132,426.00
28040,41-01 4,089,219 787,585.00
28317
28341 8,060,4981,647,817.00
28328 1,995,7161,089,076.00
28330 5,949,3571,409,196.00
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 1,728,1101,070,887.00
28018 6,509,7221,198,172.00
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 1,654,3001,031,245.00
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 1.40
28062-01 3,002,213 1.40
28062-02 2,805,624 1.40
28077-03 2,863,071 1.42
28077-01 2,423,022 1.42
28077-06 1,415,876 1.42
28077-05 1,299,184 1.42
28077-02 876,328 1.42
28077-04 357,867 1.42
28201,02 9,442,321 1.31
28339-01 3,990,166 1.23
28339-02 3,986,759 1.23
28173 5,571,650 1.69
28184 4,122,150 1.69
28038-12 1,226,029 1.50
28038-10 1,197,701 1.50
28038-13 732,733 1.50
28038-06 872,067 1.50
28038-02 737,848 1.50
28038-08 619,227 1.50
28038-04 656,315 1.50
28038-03 564,503 1.50
28038-05 549,407 1.50
28038-14 514,568 1.50
28038-11 589,238 1.50
28038-07 419,139 1.50
28038-09 379,091 1.50
28038-16 412,955 1.50
28038-01 318,818 1.50
28038-15 253,321 1.50
28017 7,324,895 1.34
28174-22 334,378 1.24
28174-57 241,968 1.24
28174-59 231,321 1.24
28174-30 234,008 1.24
28174-13 219,865 1.24
28174-31 239,792 1.24
28174-14 181,760 1.24
28174-41 222,253 1.24
28174-56 172,258 1.24
28174-03 159,915 1.24
28174-42 153,021 1.24
28174-25 169,220 1.24
28174-23 151,415 1.24
28174-20 148,985 1.24
28174-26 135,831 1.24
28174-50 144,427 1.24
28174-06 132,538 1.24
28174-28 148,105 1.24
28174-08 134,180 1.24
28174-40 147,736 1.24
28174-18 109,449 1.24
28174-10 80,339 1.24
28174-27 112,981 1.24
28174-24 99,724 1.24
28174-33 104,569 1.24
28174-37 101,803 1.24
28175-03 86,727 1.24
28174-29 100,284 1.24
28174-53 77,408 1.24
28174-38 88,482 1.24
28175-06 114,138 1.24
28174-54 66,957 1.24
28174-11 69,528 1.24
28174-02 73,620 1.24
28174-12 68,363 1.24
28174-52 68,259 1.24
28174-60 51,127 1.24
28174-35 65,510 1.24
28174-47 68,759 1.24
28174-34 56,722 1.24
28174-58 73,860 1.24
28174-62 65,492 1.24
28174-36 65,882 1.24
28174-51 73,369 1.24
28175-08 53,065 1.24
28174-21 55,771 1.24
28174-55 53,102 1.24
28174-48 59,471 1.24
28175-07 46,906 1.24
28175-10 47,046 1.24
28174-46 52,573 1.24
28174-09 42,287 1.24
28174-19 51,921 1.24
28174-39 50,297 1.24
28174-45 50,280 1.24
28175-05 40,020 1.24
28174-49 51,127 1.24
28174-05 33,998 1.24
28175-02 37,581 1.24
28174-16 48,696 1.24
28174-04 33,030 1.24
28174-15 36,270 1.24
28174-17 38,576 1.24
28174-43 31,106 1.24
28175-01 27,075 1.24
28174-61 27,486 1.24
28175-09 21,828 1.24
28175-04 35,303 1.24
28174-07 19,033 1.24
28174-32 30,054 1.24
28174-01 26,146 1.24
28174-44 38,427 1.24
28194,95 7,323,945 1.42
28042 7,074,917 1.73
28338-03 1,609,324 1.46
28338-02 1,259,903 1.46
28338-04 846,912 1.46
28338-01 783,587 1.46
28103,04 4,669,489 1.27
28318 2,512,568 1.32
28319 1,792,033 1.32
28080-03 2,863,896 1.91
28080-01 1,887,308 1.91
28080-02 251,798 1.91
28198 3,249,803 1.24
28170-02 1,790,400 1.51
28170-01 1,194,616 1.51
28170-03 1,271,268 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 1.43
28197-02 1,367,176 1.43
28340 2,692,929 1.22
28316-02 584,140 1.31
28316-08 434,793 1.31
28316-03 357,039 1.31
28316-04 262,123 1.31
28316-01 263,865 1.31
28316-05 257,058 1.31
28316-06 241,303 1.31
28316-09 238,489 1.31
28316-07 194,473 1.31
28316-10 180,811 1.31
28316-11 71,332 1.31
28020 2,771,116 1.39
28200 - 1.26
28164-01 1,490,823 1.33
28164-02 524,060 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 1.48
28040,41-01 992,046 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 1.49
28097-07 311,168 1.49
28097-06 310,532 1.49
28097-05 201,025 1.49
28097-03 159,197 1.49
28097-02 115,407 1.49
28097-04 138,810 1.49
28097-01 183,602 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 1.41
28314 257,732 1.41
28313 182,527 1.41
28312 176,382 1.41
28311 81,712 1.41
28310 62,445 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 1.82
28151-02 579,341 1.82
28165-01 628,229 1.66
28165-02 508,172 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 1.29
28188 109,301 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 Last Prop. InspeFinancial Info as of Date
28062-03 N/A 12/31/95
28062-01 N/A 12/31/95
28062-02 N/A 12/31/95
28077-03 N/A 12/31/95
28077-01 N/A 12/31/95
28077-06 N/A 12/31/95
28077-05 N/A 12/31/95
28077-02 N/A 12/31/95
28077-04 N/A 12/31/95
28201,02 N/A 12/31/95
28339-01 N/A 12/31/95
28339-02 N/A 12/31/95
28173 N/A 12/31/95
28184 N/A 12/31/95
28038-12 N/A 12/31/95
28038-10 N/A 12/31/95
28038-13 N/A 12/31/95
28038-06 N/A 12/31/95
28038-02 N/A 12/31/95
28038-08 N/A 12/31/95
28038-04 N/A 12/31/95
28038-03 N/A 12/31/95
28038-05 N/A 12/31/95
28038-14 N/A 12/31/95
28038-11 N/A 12/31/95
28038-07 N/A 12/31/95
28038-09 N/A 12/31/95
28038-16 N/A 12/31/95
28038-01 N/A 12/31/95
28038-15 N/A 12/31/95
28017 N/A 12/31/95
28174-22 N/A 12/31/95
28174-57 N/A 12/31/95
28174-59 N/A 12/31/95
28174-30 N/A 12/31/95
28174-13 N/A 12/31/95
28174-31 N/A 12/31/95
28174-14 N/A 12/31/95
28174-41 N/A 12/31/95
28174-56 N/A 12/31/95
28174-03 N/A 12/31/95
28174-42 N/A 12/31/95
28174-25 N/A 12/31/95
28174-23 N/A 12/31/95
28174-20 N/A 12/31/95
28174-26 N/A 12/31/95
28174-50 N/A 12/31/95
28174-06 N/A 12/31/95
28174-28 N/A 12/31/95
28174-08 N/A 12/31/95
28174-40 N/A 12/31/95
28174-18 N/A 12/31/95
28174-10 N/A 12/31/95
28174-27 N/A 12/31/95
28174-24 N/A 12/31/95
28174-33 N/A 12/31/95
28174-37 N/A 12/31/95
28175-03 N/A 12/31/95
28174-29 N/A 12/31/95
28174-53 N/A 12/31/95
28174-38 N/A 12/31/95
28175-06 N/A 12/31/95
28174-54 N/A 12/31/95
28174-11 N/A 12/31/95
28174-02 N/A 12/31/95
28174-12 N/A 12/31/95
28174-52 N/A 12/31/95
28174-60 N/A 12/31/95
28174-35 N/A 12/31/95
28174-47 N/A 12/31/95
28174-34 N/A 12/31/95
28174-58 N/A 12/31/95
28174-62 N/A 12/31/95
28174-36 N/A 12/31/95
28174-51 N/A 12/31/95
28175-08 N/A 12/31/95
28174-21 N/A 12/31/95
28174-55 N/A 12/31/95
28174-48 N/A 12/31/95
28175-07 N/A 12/31/95
28175-10 N/A 12/31/95
28174-46 N/A 12/31/95
28174-09 N/A 12/31/95
28174-19 N/A 12/31/95
28174-39 N/A 12/31/95
28174-45 N/A 12/31/95
28175-05 N/A 12/31/95
28174-49 N/A 12/31/95
28174-05 N/A 12/31/95
28175-02 N/A 12/31/95
28174-16 N/A 12/31/95
28174-04 N/A 12/31/95
28174-15 N/A 12/31/95
28174-17 N/A 12/31/95
28174-43 N/A 12/31/95
28175-01 N/A 12/31/95
28174-61 N/A 12/31/95
28175-09 N/A 12/31/95
28175-04 N/A 12/31/95
28174-07 N/A 12/31/95
28174-32 N/A 12/31/95
28174-01 N/A 12/31/95
28174-44 N/A 12/31/95
28194,95 N/A 12/31/95
28042 N/A 12/31/95
28338-03 N/A 12/31/95
28338-02 N/A 12/31/95
28338-04 N/A 12/31/95
28338-01 N/A 12/31/95
28103,04 N/A 12/31/95
28318 N/A 12/31/95
28319 N/A 12/31/95
28080-03 N/A 12/31/95
28080-01 N/A 12/31/95
28080-02 N/A 12/31/95
28198 N/A 12/31/96
28170-02 N/A 12/31/96
28170-01 N/A 12/31/95
28170-03 N/A 12/31/95
28092, 93 N/A 12/31/95
28087 N/A 12/31/95
28189 N/A 12/31/95
28049 N/A 12/31/95
28197-01 N/A 12/31/95
28197-02 N/A 12/31/95
28340 N/A 12/31/95
28316-02 N/A 12/31/95
28316-08 N/A 12/31/95
28316-03 N/A 12/31/95
28316-04 N/A 12/31/95
28316-01 N/A 12/31/95
28316-05 N/A 12/31/95
28316-06 N/A 12/31/95
28316-09 N/A 12/31/95
28316-07 N/A 12/31/95
28316-10 N/A 12/31/95
28316-11 N/A 12/31/95
28020 N/A 12/31/95
28200 N/A 12/31/95
28164-01 N/A 12/31/95
28164-02 N/A 12/31/95
28037 N/A 12/31/95
28032 N/A 12/31/95
28069 N/A 12/31/95
28066 N/A 12/31/95
28021 N/A 12/31/95
28158,59 N/A 12/31/95
28090 N/A 12/31/95
28064,65 N/A 12/31/95
28012 N/A 12/31/95
28040,41-02 N/A 12/31/95
28040,41-01 N/A 12/31/95
28317 N/A 12/31/95
28341 N/A 12/31/95
28328 N/A 12/31/95
28330 N/A 12/31/95
28097-08 N/A 12/31/95
28097-07 N/A 12/31/95
28097-06 N/A 12/31/95
28097-05 N/A 12/31/95
28097-03 N/A 12/31/95
28097-02 N/A 12/31/95
28097-04 N/A 12/31/95
28097-01 N/A 12/31/95
28324 N/A 12/31/95
28334 N/A 12/31/95
28018 N/A 12/31/95
28171 N/A 12/31/95
28315 N/A 12/31/95
28314 N/A 12/31/95
28313 N/A 12/31/95
28312 N/A 12/31/95
28311 N/A 12/31/95
28310 N/A 12/31/95
28332,33 N/A 12/31/95
28098 N/A 12/31/95
28307 N/A 12/31/95
28047 N/A 12/31/95
28151-01 N/A 12/31/95
28151-02 N/A 12/31/95
28165-01 N/A 12/31/95
28165-02 N/A 12/31/95
28072,73 N/A 12/31/95
28192,93 N/A 12/31/95
28051 N/A 12/31/95
28100 N/A 12/31/95
28019 N/A 12/31/95
28335 N/A 12/31/95
28153 N/A 12/31/95
28059 N/A 12/31/95
28031 N/A 12/31/95
28155 N/A 12/31/95
28030 N/A 12/31/95
28076 N/A 12/31/95
28089 N/A 12/31/95
28053 N/A 12/31/95
28091 N/A 12/31/95
28024 N/A 12/31/95
28322 N/A 12/31/95
28204 N/A 12/31/95
28050 N/A 12/31/95
28181 N/A 12/31/95
28088 N/A 12/31/95
28187 N/A 12/31/95
28188 N/A 12/31/95
28067 N/A 12/31/95
28054 N/A 12/31/95
28022,23 N/A 12/31/95
28162 N/A 12/31/95
28183 N/A 12/31/95
28086 N/A 12/31/95
28057 N/A 12/31/95
28025 N/A 12/31/95
28094 N/A 12/31/95
28161 N/A 12/31/95
28186 N/A 12/31/95
28026 N/A 12/31/95
28325 N/A 12/31/95
28105 N/A 12/31/95
28157 N/A 12/31/95
28156 N/A 12/31/95
28075 N/A 12/31/95
28096 N/A 12/31/95
28036 N/A 12/31/95
28099 N/A 12/31/95
28044 N/A 12/31/95
28168, 69 N/A 12/31/95
28071 N/A 12/31/95
28102 N/A 12/31/95
28085 N/A 12/31/95
28160 N/A 12/31/95
28191 N/A 12/31/95
28095 N/A 12/31/95
28163 N/A 12/31/95
28182 N/A 12/31/95
28016 N/A 12/31/95
28014,15 N/A 12/31/95
28035 N/A 12/31/95
28029 N/A 12/31/95
28061 N/A 12/31/95
28196 N/A 12/31/95
28309 N/A 12/31/95
28011 N/A 12/31/95
28027 N/A 12/31/95
28172 N/A 12/31/95
28190 N/A 12/31/95
28084 N/A 12/31/95
28028 N/A 12/31/95
28180 N/A 12/31/95
28203 N/A 12/31/95
28167 N/A 12/31/95
28048 N/A 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
Loan ID $
NOI
DSCR
28062-03 4,169,895 N/A
28062-01 2,601,977 N/A
28062-02 2,732,416 N/A
28077-03 2,995,470 N/A
28077-01 2,621,380 N/A
28077-06 2,080,887 N/A
28077-05 1,583,114 N/A
28077-02 881,831 N/A
28077-04 445,740 N/A
28201,02 11,718,933 N/A
28339-01 - N/A
28339-02 - N/A
28173 6,174,558 N/A
28184 4,235,896 N/A
28038-12 1,342,788 N/A
28038-10 1,023,261 N/A
28038-13 908,673 N/A
28038-06 712,682 N/A
28038-02 686,954 N/A
28038-08 697,741 N/A
28038-04 461,528 N/A
28038-03 477,050 N/A
28038-05 581,520 N/A
28038-14 549,864 N/A
28038-11 574,387 N/A
28038-07 393,860 N/A
28038-09 370,608 N/A
28038-16 469,262 N/A
28038-01 451,045 N/A
28038-15 229,824 N/A
28017 7,640,886 N/A
28174-22 400,174 N/A
28174-57 69,580 N/A
28174-59 - N/A
28174-30 256,195 N/A
28174-13 244,177 N/A
28174-31 267,505 N/A
28174-14 206,774 N/A
28174-41 245,915 N/A
28174-56 201,652 N/A
28174-03 155,302 N/A
28174-42 163,294 N/A
28174-25 193,925 N/A
28174-23 159,533 N/A
28174-20 118,116 N/A
28174-26 144,260 N/A
28174-50 157,317 N/A
28174-06 101,257 N/A
28174-28 158,258 N/A
28174-08 151,661 N/A
28174-40 160,409 N/A
28174-18 151,977 N/A
28174-10 33,201 N/A
28174-27 122,619 N/A
28174-24 114,986 N/A
28174-33 124,650 N/A
28174-37 - N/A
28175-03 93,279 N/A
28174-29 101,573 N/A
28174-53 - N/A
28174-38 168,502 N/A
28175-06 128,340 N/A
28174-54 75,547 N/A
28174-11 - N/A
28174-02 89,377 N/A
28174-12 73,076 N/A
28174-52 70,431 N/A
28174-60 61,381 N/A
28174-35 68,723 N/A
28174-47 76,697 N/A
28174-34 59,500 N/A
28174-58 92,120 N/A
28174-62 69,724 N/A
28174-36 70,894 N/A
28174-51 4,446 N/A
28175-08 48,856 N/A
28174-21 40,066 N/A
28174-55 56,278 N/A
28174-48 72,235 N/A
28175-07 50,041 N/A
28175-10 53,862 N/A
28174-46 56,272 N/A
28174-09 42,800 N/A
28174-19 56,947 N/A
28174-39 54,391 N/A
28174-45 55,628 N/A
28175-05 47,697 N/A
28174-49 112,433 N/A
28174-05 33,682 N/A
28175-02 43,365 N/A
28174-16 69,149 N/A
28174-04 37,187 N/A
28174-15 31,597 N/A
28174-17 41,929 N/A
28174-43 25,260 N/A
28175-01 28,192 N/A
28174-61 26,573 N/A
28175-09 23,827 N/A
28175-04 39,072 N/A
28174-07 18,579 N/A
28174-32 45,056 N/A
28174-01 31,691 N/A
28174-44 74,123 N/A
28194,95 7,150,356 N/A
28042 5,979,532 N/A
28338-03 1,588,265 N/A
28338-02 1,085,930 N/A
28338-04 821,053 N/A
28338-01 731,943 N/A
28103,04 3,941,288 N/A
28318 2,514,922 N/A
28319 1,711,994 N/A
28080-03 1,620,635 N/A
28080-01 1,788,378 N/A
28080-02 378,450 N/A
28198- N/A
28170-02 2,575,897 N/A
28170-01 1,344,567 N/A
28170-03 1,393,444 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 N/A
28197-02 1,417,466 N/A
28340 2,765,134 N/A
28316-02 516,098 N/A
28316-08 439,463 N/A
28316-03 390,120 N/A
28316-04 - N/A
28316-01 243,747 N/A
28316-05 217,479 N/A
28316-06 210,480 N/A
28316-09 271,942 N/A
28316-07 176,066 N/A
28316-10 199,093 N/A
28316-11 76,914 N/A
28020 2,851,292 N/A
28200 2,102,056 N/A
28164-01 1,714,042 N/A
28164-02 585,507 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 N/A
28040,41-01 1,076,207 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 N/A
28097-07 326,162 N/A
28097-06 333,000 N/A
28097-05 212,474 N/A
28097-03 164,411 N/A
28097-02 132,582 N/A
28097-04 188,589 N/A
28097-01 140,584 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 N/A
28314 234,100 N/A
28313 241,982 N/A
28312 194,123 N/A
28311 85,287 N/A
28310 65,925 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 N/A
28151-02 523,316 N/A
28165-01 822,393 N/A
28165-02 627,125 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 N/A
28188 119,407 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 Last Prop. InspeFinancial Info as of Date
28062-03 N/A 11/30/96
28062-01 N/A 11/30/96
28062-02 N/A 11/30/96
28077-03 N/A 11/30/96
28077-01 N/A 11/30/96
28077-06 N/A 11/30/96
28077-05 N/A 11/30/96
28077-02 N/A 11/30/96
28077-04 N/A 11/30/96
28201,02 N/A 10/31/96
28339-01 N/A -
28339-02 N/A -
28173 N/A 12/31/96
28184 N/A 12/31/96
28038-12 N/A 9/30/96
28038-10 N/A 9/30/96
28038-13 N/A 9/30/96
28038-06 N/A 9/30/96
28038-02 N/A 9/30/96
28038-08 N/A 9/30/96
28038-04 N/A 9/30/96
28038-03 N/A 9/30/96
28038-05 N/A 9/30/96
28038-14 N/A 9/30/96
28038-11 N/A 9/30/96
28038-07 N/A 9/30/96
28038-09 N/A 9/30/96
28038-16 N/A 9/30/96
28038-01 N/A 9/30/96
28038-15 N/A 9/30/96
28017 N/A 10/31/96
28174-22 N/A 2/28/97
28174-57 N/A 2/28/97
28174-59 N/A 2/28/97
28174-30 N/A 2/28/97
28174-13 N/A 2/28/97
28174-31 N/A 2/28/97
28174-14 N/A 2/28/97
28174-41 N/A 2/28/97
28174-56 N/A 2/28/97
28174-03 N/A 2/28/97
28174-42 N/A 2/28/97
28174-25 N/A 2/28/97
28174-23 N/A 2/28/97
28174-20 N/A 2/28/97
28174-26 N/A 2/28/97
28174-50 N/A 2/28/97
28174-06 N/A 2/28/97
28174-28 N/A 2/28/97
28174-08 N/A 2/28/97
28174-40 N/A 2/28/97
28174-18 N/A 2/28/97
28174-10 N/A 2/28/97
28174-27 N/A 2/28/97
28174-24 N/A 2/28/97
28174-33 N/A 2/28/97
28174-37 N/A 2/28/97
28175-03 N/A 2/28/97
28174-29 N/A 2/28/97
28174-53 N/A 2/28/97
28174-38 N/A 2/28/97
28175-06 N/A 2/28/97
28174-54 N/A 2/28/97
28174-11 N/A 2/28/97
28174-02 N/A 2/28/97
28174-12 N/A 2/28/97
28174-52 N/A 11/30/96
28174-60 N/A 2/28/97
28174-35 N/A 2/28/97
28174-47 N/A 2/28/97
28174-34 N/A 11/30/96
28174-58 N/A 2/28/97
28174-62 N/A 2/28/97
28174-36 N/A 2/28/97
28174-51 N/A 2/28/97
28175-08 N/A 2/28/97
28174-21 N/A 2/28/97
28174-55 N/A 2/28/97
28174-48 N/A 2/28/97
28175-07 N/A 2/28/97
28175-10 N/A 2/28/97
28174-46 N/A 2/28/97
28174-09 N/A 2/28/97
28174-19 N/A 2/28/97
28174-39 N/A 2/28/97
28174-45 N/A 2/28/97
28175-05 N/A 2/28/97
28174-49 N/A 11/30/96
28174-05 N/A 2/28/97
28175-02 N/A 2/28/97
28174-16 N/A 2/28/97
28174-04 N/A 2/28/97
28174-15 N/A 2/28/97
28174-17 N/A 2/28/97
28174-43 N/A 2/28/97
28175-01 N/A 2/28/97
28174-61 N/A 2/28/97
28175-09 N/A 2/28/97
28175-04 N/A 2/28/97
28174-07 N/A 2/28/97
28174-32 N/A 2/28/97
28174-01 N/A 2/28/97
28174-44 N/A 2/28/97
28194,95 N/A 12/31/96
28042 N/A 10/31/96
28338-03 N/A 9/30/96
28338-02 N/A 9/25/96
28338-04 N/A 9/30/96
28338-01 N/A 9/25/96
28103,04 N/A 12/31/96
28318 N/A 12/31/96
28319 N/A 12/31/96
28080-03 N/A 12/31/96
28080-01 N/A 12/31/96
28080-02 N/A 12/31/96
28198 N/A 11/30/96
28170-02 N/A 11/30/96
28170-01 N/A 12/31/96
28170-03 N/A 12/31/96
28092, 93 N/A 12/31/96
28087 N/A 12/31/96
28189 N/A 12/31/96
28049 N/A 11/30/96
28197-01 N/A 12/31/96
28197-02 N/A 12/31/96
28340 N/A 12/31/96
28316-02 N/A 12/31/96
28316-08 N/A 12/31/96
28316-03 N/A 12/31/96
28316-04 N/A 12/31/96
28316-01 N/A 11/30/96
28316-05 N/A 12/31/96
28316-06 N/A 12/31/96
28316-09 N/A 12/31/96
28316-07 N/A 11/30/96
28316-10 N/A 12/31/96
28316-11 N/A 12/31/96
28020 N/A 8/31/96
28200 N/A 11/30/96
28164-01 N/A 11/30/96
28164-02 N/A 12/31/96
28037 N/A 10/31/96
28032 N/A 11/30/96
28069 N/A 10/31/96
28066 N/A 11/30/96
28021 N/A 11/30/96
28158,59 N/A 11/30/96
28090 N/A 12/31/96
28064,65 N/A 11/30/96
28012 N/A 11/30/96
28040,41-02 N/A 11/30/96
28040,41-01 N/A 10/31/96
28317 N/A 11/30/96
28341 N/A 12/31/96
28328 N/A 12/31/96
28330 N/A 12/31/96
28097-08 N/A 11/30/96
28097-07 N/A 11/30/96
28097-06 N/A 11/30/96
28097-05 N/A 11/30/96
28097-03 N/A 11/30/96
28097-02 N/A 11/30/96
28097-04 N/A 11/30/96
28097-01 N/A 11/30/96
28324 N/A 12/31/96
28334 N/A 12/31/96
28018 N/A 9/30/96
28171 N/A 12/31/96
28315 N/A 10/30/96
28314 N/A 10/30/96
28313 N/A 10/30/96
28312 N/A 10/30/96
28311 N/A 10/30/96
28310 N/A 10/30/96
28332,33 N/A 12/31/96
28098 N/A 12/31/96
28307 N/A 2/28/96
28047 N/A 10/30/96
28151-01 N/A 9/30/96
28151-02 N/A 9/30/96
28165-01 N/A 9/30/96
28165-02 N/A 9/30/96
28072,73 N/A 11/30/96
28192,93 N/A 12/31/96
28051 N/A 10/30/96
28100 N/A 11/30/96
28019 N/A 12/31/96
28335 N/A 12/31/96
28153 N/A 9/30/96
28059 N/A 11/30/96
28031 N/A 11/30/96
28155 N/A 9/30/96
28030 N/A 10/30/96
28076 N/A 9/30/96
28089 N/A 12/31/96
28053 N/A 11/30/96
28091 N/A 11/30/96
28024 N/A 9/30/96
28322 N/A 12/31/96
28204 N/A 1/31/97
28050 N/A 11/30/96
28181 N/A 11/30/96
28088 N/A 10/30/96
28187 N/A 12/31/96
28188 N/A 12/31/96
28067 N/A 10/30/96
28054 N/A 11/30/96
28022,23 N/A 10/30/96
28162 N/A 12/31/96
28183 N/A 12/31/96
28086 N/A 11/30/96
28057 N/A 11/30/96
28025 N/A 11/30/96
28094 N/A 12/31/96
28161 N/A 10/30/96
28186 N/A 11/30/96
28026 N/A 11/30/96
28325 N/A 11/30/96
28105 N/A 12/31/96
28157 N/A 9/30/96
28156 N/A 9/30/96
28075 N/A 12/31/96
28096 N/A 11/30/96
28036 N/A 9/30/96
28099 N/A 12/31/96
28044 N/A 9/30/96
28168, 69 N/A 11/30/96
28071 N/A 11/30/96
28102 N/A 12/31/96
28085 N/A 11/30/96
28160 N/A 11/30/96
28191 N/A 11/30/96
28095 N/A 11/30/96
28163 N/A 11/30/96
28182 N/A 12/31/96
28016 N/A 11/30/96
28014,15 N/A 5/31/96
28035 N/A 11/30/96
28029 N/A 9/30/96
28061 N/A 11/30/96
28196 N/A 2/28/96
28309 N/A 10/30/96
28011 N/A 11/30/96
28027 N/A 11/30/96
28172 N/A 11/30/96
28190 N/A 12/31/96
28084 N/A 11/30/96
28028 N/A 11/30/96
28180 N/A 12/30/96
28203 N/A 12/31/96
28167 N/A 11/30/96
28048 N/A 11/30/96
Loan ID %
Occ Total Revenue
28062-03 1007,012,817.00
28062-01 975,122,557.00
28062-02 1005,113,002.00
28077-03 1005,249,003.00
28077-01 1004,415,133.00
28077-06 1003,573,753.00
28077-05 1002,115,423.00
28077-02 981,497,638.00
28077-04 84 655,347.00
28201,02 9516,720,960.00
28339-01 100-
28339-02 100-
28173 908,233,241.00
28184 975,278,613.00
28038-12 704,609,388.00
28038-10 802,819,894.00
28038-13 812,570,016.00
28038-06 772,007,933.00
28038-02 781,824,306.00
28038-08 791,713,391.00
28038-04 791,827,771.00
28038-03 811,651,464.00
28038-05 821,570,493.00
28038-14 781,536,541.00
28038-11 571,449,397.00
28038-07 701,437,880.00
28038-09 681,302,010.00
28038-16 801,321,665.00
28038-01 531,161,927.00
28038-15 70 806,576.00
28017 9713,714,304.00
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
28174-49 112,433 194,562.00
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 7425,575,859.00
28042 9013,032,870.00
28338-03 953,028,893.00
28338-02 992,086,910.00
28338-04 971,360,062.00
28338-01 991,226,722.00
28103,04 1005,027,218.00
28318 963,766,166.00
28319 883,006,320.00
28080-03 762,698,884.00
28080-01 972,502,709.00
28080-02 84 393,116.00
28198 1004,231,055.00
28170-02 813,526,875.00
28170-01 1001,954,908.00
28170-03 991,991,745.00
28092, 93 934,864,168.00
28087 995,118,851.00
28189 915,722,721.00
28049 956,206,977.00
28197-01 952,087,318.00
28197-02 941,897,761.00
28340 1004,643,395.00
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 944,372,249.00
28200 942,840,931.00
28164-01 872,955,240.00
28164-02 100 862,177.00
28037 7911,011,092.00
28032 9714,338,462.00
28069 1002,437,464.00
28066 1003,774,091.00
28021 1002,593,855.00
28158,59 795,111,975.00
28090 972,090,635.00
28064,65 972,244,152.00
28012 756,077,040.00
28040,41-02 674,646,338.00
28040,41-01 684,089,219.00
28317 962,591,736.00
28341 698,060,498.00
28328 942,032,871.00
28330 655,355,932.00
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 911,210,537.00
28334 881,778,919.00
28018 986,430,931.00
28171 95 959,704.00
28315 82 919,238.00
28314 521,213,295.00
28313 66 638,828.00
28312 74 505,516.00
28311 68 381,815.00
28310 57 442,803.00
28332,33 913,129,396.00
28098 1001,447,308.00
28307 921,519,755.00
28047 1001,256,018.00
28151-01 944,010,962.00
28151-02 855,336,412.00
28165-01 943,144,790.00
28165-02 823,070,188.00
28072,73 1001,008,335.00
28192,93 851,287,308.00
28051 953,789,231.00
28100 742,534,306.00
28019 961,727,170.00
28335 100 906,303.00
28153 976,632,911.00
28059 1001,108,327.00
28031 843,821,031.00
28155 937,050,936.00
28030 1001,067,872.00
28076 801,406,024.00
28089 95 719,927.00
28053 981,141,873.00
28091 713,816,678.00
28024 100 873,821.00
28322 1001,219,336.00
28204 682,843,320.00
28050 97 924,904.00
28181 781,873,882.00
28088 582,739,189.00
28187 100 783,803.00
28188 100 179,166.00
28067 931,354,693.00
28054 99 914,816.00
28022,23 100 727,504.00
28162 94 688,291.00
28183 94 619,744.00
28086 721,638,104.00
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 882,086,611.00
28156 953,438,203.00
28075 75 764,325.00
28096 661,827,190.00
28036 96 526,039.00
28099 922,054,224.00
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 671,309,936.00
28190 64 651,354.00
28084 76 282,022.00
28028 99 596,720.00
28180 66 884,460.00
28203 491,528,092.00
28167 98 279,467.00
28048 92 308,746.00
Loan ID $
NOI
DSCR
28062-03 4,600,418 N/A
28062-01 2,862,522 N/A
28062-02 2,579,271 N/A
28077-03 2,994,149 N/A
28077-01 2,469,041 N/A
28077-06 2,111,059 N/A
28077-05 1,615,543 N/A
28077-02 681,936 N/A
28077-04 236,491 N/A
28201,02 12,093,512 N/A
28339-01 - N/A
28339-02 - N/A
28173 6,013,949 N/A
28184 4,124,189 N/A
28038-12 1,285,670 N/A
28038-10 1,291,575 N/A
28038-13 870,389 N/A
28038-06 884,477 N/A
28038-02 766,592 N/A
28038-08 678,815 N/A
28038-04 640,195 N/A
28038-03 578,128 N/A
28038-05 591,663 N/A
28038-14 539,113 N/A
28038-11 631,975 N/A
28038-07 433,420 N/A
28038-09 426,293 N/A
28038-16 441,986 N/A
28038-01 353,982 N/A
28038-15 263,596 N/A
28017 7,366,892 N/A
28174-22 420,938 N/A
28174-57 47,949 N/A
28174-59 - N/A
28174-30 239,530 N/A
28174-13 244,181 N/A
28174-31 267,501 N/A
28174-14 192,610 N/A
28174-41 245,915 N/A
28174-56 211,650 N/A
28174-03 152,023 N/A
28174-42 166,024 N/A
28174-25 209,195 N/A
28174-23 159,535 N/A
28174-20 135,170 N/A
28174-26 144,264 N/A
28174-50 160,519 N/A
28174-06 189,100 N/A
28174-28 158,258 N/A
28174-08 172,385 N/A
28174-40 160,403 N/A
28174-18 143,538 N/A
28174-10 52,825 N/A
28174-27 122,616 N/A
28174-24 123,805 N/A
28174-33 155,426 N/A
28174-37 - N/A
28175-03 93,792 N/A
28174-29 71,703 N/A
28174-53 100,006 N/A
28174-38 159,537 N/A
28175-06 119,830 N/A
28174-54 84,860 N/A
28174-11 295 N/A
28174-02 80,896 N/A
28174-12 73,076 N/A
28174-52 73,486 N/A
28174-60 63,781 N/A
28174-35 66,650 N/A
28174-47 76,698 N/A
28174-34 59,497 N/A
28174-58 92,907 N/A
28174-62 69,724 N/A
28174-36 68,153 N/A
28174-51 - N/A
28175-08 38,206 N/A
28174-21 72,125 N/A
28174-55 56,274 N/A
28174-48 73,107 N/A
28175-07 50,044 N/A
28175-10 60,958 N/A
28174-46 42,972 N/A
28174-09 42,800 N/A
28174-19 73,397 N/A
28174-39 54,390 N/A
28174-45 55,626 N/A
28175-05 44,132 N/A
28174-49 112,932 N/A
28174-05 43,348 N/A
28175-02 40,027 N/A
28174-16 63,390 N/A
28174-04 37,190 N/A
28174-15 28,332 N/A
28174-17 41,926 N/A
28174-43 27,543 N/A
28175-01 28,196 N/A
28174-61 31,758 N/A
28175-09 23,827 N/A
28175-04 39,072 N/A
28174-07 19,748 N/A
28174-32 45,056 N/A
28174-01 22,606 N/A
28174-44 74,123 N/A
28194,95 7,897,762 N/A
28042 6,149,264 N/A
28338-03 1,583,078 N/A
28338-02 1,196,067 N/A
28338-04 828,701 N/A
28338-01 760,608 N/A
28103,04 4,160,168 N/A
28318 2,384,915 N/A
28319 1,955,772 N/A
28080-03 1,806,581 N/A
28080-01 1,793,543 N/A
28080-02 279,828 N/A
28198 1,728,961 N/A
28170-02 2,325,507 N/A
28170-01 1,379,263 N/A
28170-03 1,361,420 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 N/A
28197-02 1,423,551 N/A
28340 2,601,411 N/A
28316-02 612,499 N/A
28316-08 436,100 N/A
28316-03 428,430 N/A
28316-04 275,481 N/A
28316-01 267,802 N/A
28316-05 269,706 N/A
28316-06 229,673 N/A
28316-09 269,532 N/A
28316-07 206,104 N/A
28316-10 180,835 N/A
28316-11 76,299 N/A
28020 2,857,373 N/A
28200 2,087,911 N/A
28164-01 1,526,187 N/A
28164-02 619,485 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 N/A
28040,41-01 1,108,535 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 N/A
28097-07 331,776 N/A
28097-06 326,690 N/A
28097-05 200,894 N/A
28097-03 165,956 N/A
28097-02 132,858 N/A
28097-04 180,814 N/A
28097-01 159,528 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 N/A
28314 268,008 N/A
28313 222,042 N/A
28312 188,065 N/A
28311 97,605 N/A
28310 102,509 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 N/A
28151-02 586,284 N/A
28165-01 652,213 N/A
28165-02 585,557 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 N/A
28188 127,831 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
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 10/97
28077-01 1/97 10/97
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 6/97
28339-02 3/97 6/97
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
28174-60 2/97 10/97
28174-35 2/97 10/97
28174-47 2/97 10/97
28174-34
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
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
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
28170-02
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
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
28316-05 1/97 9/97
28316-06 1/97 9/97
28316-09 1/97 9/97
28316-07
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
28069 1/97 9/97
28066 1/97 9/97
28021 1/97 9/97
28158,59
28090 1/97 9/97
28064,65 1/97 9/97
28012 1/97 9/97
28040,41-02
28040,41-01 1/97 3/97
28317
28341 1/97 9/97
28328 3/97 6/97
28330 1/97 9/97
28097-08 1/97 12/97
28097-07
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 6/97
28165-02 1/97 9/97
28072,73 1/97 9/97
28192,93 1/97 4/97
28051 1/97 12/97
28100 1/97 12/97
28019 1/97 9/97
28335 1/97 9/97
28153 1/97 3/97
28059 1/97 9/97
28031 1/97 9/97
28155 1/97 12/97
28030 1/97 9/97
28076 1/97 9/97
28089 1/97 12/97
28053 1/97 5/97
28091 1/97 3/97
28024 1/97 6/97
28322 1/97 9/97
28204 1/97 6/97
28050 1/97 12/97
28181 1/97 9/97
28088 1/97 6/97
28187 1/97 9/97
28188 1/97 9/97
28067 1/97 9/97
28054 1/97 9/97
28022,23 1/97 9/97
28162 1/97 9/97
28183 1/97 6/97
28086 1/97 9/97
28057 1/97 9/97
28025 1/97 12/97
28094 1/97 12/97
28161 1/97 4/97
28186 1/97 9/97
28026 1/97 9/97
28325 1/97 9/97
28105 1/97 12/97
28157 1/97 3/97
28156 1/97 3/97
28075 1/97 9/97
28096 1/97 6/97
28036 1/97 9/97
28099 1/97 9/97
28044 1/97 12/97
28168, 69 1/97 9/97
28071 1/97 9/97
28102 1/97 9/97
28085 1/97 9/97
28160 1/97 3/97
28191 1/97 9/97
28095 1/97 10/97
28163 1/97 12/97
28182 1/97 9/97
28016 1/97 9/97
28014,15 1/97 4/97
28035 1/97 9/97
28029 1/97 6/97
28061 1/97 6/97
28196 1/97 3/97
28309 1/97 6/97
28011 1/97 9/97
28027 1/97 9/97
28172 1/97 9/97
28190 1/97 12/97
28084 1/97 12/97
28028 1/97 9/97
28180 1/97 9/97
28203 1/97 3/97
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 5579774.00
28062-01 92 3801804.00
28062-02 100 3833893.00
28077-03 100 5436630.00
28077-01 100 4720529.00
28077-06 100 3684682.00
28077-05 100 2210801.00
28077-02 99.08 1816615.00
28077-04 95.03 821858.00
28201,02 96.8 8135579.00
28339-01 - 1074765.32
28339-02 - 1073874.37
28173 95 7188453.50
28184 97 4183748.60
28038-12 75.4 4048863.00
28038-10 75.4 2316655.00
28038-13 75.4 2289073.00
28038-06 75.4 1929079.00
28038-02 75.4 1575211.00
28038-08 75.4 1454956.00
28038-04 75.4 1640756.00
28038-03 75.4 1585898.00
28038-05 75.4 1470852.00
28038-14 75.4 1407325.00
28038-11 75.4 1021951.00
28038-07 75.4 1302562.00
28038-09 75.4 991619.00
28038-16 75.4 1125070.00
28038-01 75.4 712569.00
28038-15 75.4 642409.00
28017 98.92 10608217.15
28174-22 91
28174-57 91
28174-59 91
28174-30 91
28174-13 91
28174-31 91
28174-14 91
28174-41 91
28174-56 91
28174-03 91
28174-42 91
28174-25 91
28174-23 91
28174-20 91
28174-26 91
28174-50 91
28174-06 91
28174-28 91
28174-08 91
28174-40 91
28174-18 91
28174-10 91
28174-27 91
28174-24 91
28174-33 91
28174-37 91
28175-03 94
28174-29 91
28174-53 91
28174-38 91
28175-06 94
28174-54 91
28174-11 91
28174-02 91
28174-12 91
28174-52
28174-60 91
28174-35 91
28174-47 91
28174-34
28174-58 91
28174-62 91
28174-36 91
28174-51 91
28175-08 94
28174-21 91
28174-55 91
28174-48 91
28175-07 94
28175-10 94
28174-46 91
28174-09 91
28174-19 91
28174-39 91
28174-45 91
28175-05 94
28174-49
28174-05 91
28175-02 94
28174-16 91
28174-04 91
28174-15
28174-17 91
28174-43 91
28175-01 94
28174-61 91
28175-09 94
28175-04 94
28174-07 91
28174-32 91
28174-01 91
28174-44 91
405267.71
28194,95 72.2 19781681.44
28042 93.5 11250505.00
28338-03 96 2366939.14
28338-02 99.65 1696321.88
28338-04 98 1051737.97
28338-01 99.65 975882.61
28103,04 100 2458438.82
28318 77.34 1626097.00
28319 85.16 960230.00
28080-03 92.25 3344922.00
28080-01 99.27 1812306.00
28080-02 74.65 317630.00
28198
28170-02
28170-01 100 3647544.00
28170-03 98.56 782155.00
28092, 93 95.72 5400029.00
28087 99 2658441.69
28189 92.41 2861317.00
28049
28197-01 96.18 1551767.00
28197-02 98.38 1461513.00
28340 100 1810414.68
28316-02 - 703858.00
28316-08 - 633806.00
28316-03 - 428059.00
28316-04 - 239042.00
28316-01
28316-05 - 368839.00
28316-06 - 248059.00
28316-09 - 370413.00
28316-07
28316-10 - 261575.00
28316-11 - 100087.00
28020 94.45 4509445.00
28200 94 1143868.00
28164-01 91.78 2165455.98
28164-02 100 768319.00
28037 86.3 9023021.00
28032
28069 98.55 1846632.31
28066- 2762180.00
28021 100 1895101.00
28158,59
28090 91 1817479.28
28064,65 - 2645442.00
28012 75.27 5110473.00
28040,41-02
28040,41-01 67 681584.00
28317
28341 69 6496594.00
28328- 1249398.02
28330 65 4392916.15
28097-08 100 197495.00
28097-07
28097-06 98.49
28097-05 100
28097-03 100
28097-02 75.94
28097-04 100
28097-01 97.28
28324No information provided by borrower
28334 86.19
28018 94
28171 100
28315 92.6
28314 75.3
28313 72.4
28312 69
28311 69
28310 72.1
28332,33 94.03
28098 100
28307 91.86
28047 100
28151-01 93
28151-02 86
28165-01 97
28165-02 99
28072,73 100
28192,93 82
28051 96
28100
28019 99
28335 100
28153 98
28059 100
28031 72
28155 92
28030 100
28076-
28089 0
28053 99.39
28091 92
28024 97
28322 100
28204 69.53
28050 99
28181-
28088 67.8
28187 100
28188 100
28067 95.75
28054 98
28022,23
28162 91
28183 100
28086 69
28057 97
28025 100
28094 99
28161 95.17
28186 668123.00
28026 92
28325 100
28105 96.28
28157-
28156 95
28075 96
28096-
28036 100
28099 91.5
28044 100
28168, 69 458943.00
28071 93 341007.70
28102- 624353.60
28085- 232298.23
28160 92 167400.60
28191
28095 555265.44
28163- 432917.00
28182 94.32 368993.00
28016 100 275704.00
28014,15 100 146179.00
28035 93.43 449689.00
28029- 277266.22
28061 100 324134.45
28196 98 100323.69
28309 96.68 320075.00
28011 100 319639.32
28027 92 649453.64
28172
28190 61.8 610277.89
28084 63.57 314571.00
28028 100 465490.66
28180 96.3 512993.17
28203 29 196229.46
28167
28048- 223710.00
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
28077-03 3,880,502 N/A
28077-01 3,205,173 N/A
28077-06 2,730,397 2.18
28077-05 1,919,339 2.84
28077-02 1,162,275 1.90
28077-04 512,640 1.88
28201,02 5,287,403 N/A
28339-01 - N/A
28339-02 - N/A
28173 5,280,095 N/A
28184 3,379,502 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
28017 5,050,004 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
264,844
28194,95 6,321,001 N/A
28042 4,424,998 N/A
28338-03 1,262,011 N/A
28338-02 1,019,953 N/A
28338-04 669,613 N/A
28338-01 653,455 N/A
28103,04 2,014,247 N/A
28318 1,146,844 N/A
28319 566,903 N/A
28080-03 2,518,671 N/A
28080-01 1,376,222 N/A
28080-02 200,137 N/A
28198 2,608,686 1.03
28170-02 830,104 N/A
28170-01 1,130,526 N/A
28170-03 616,491 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 N/A
28197-02 1,086,186 N/A
28340 1,034,211 N/A
28316-02 379,962 N/A
28316-08 394,365 N/A
28316-03 266,362 N/A
28316-04 217,515 N/A
28316-01 217,515 N/A
28316-05 252,246 N/A
28316-06 210,037 N/A
28316-09 216,982 N/A
28316-07 184,496 N/A
28316-10 98,872 N/A
28316-11 65,512 N/A
28020 2,617,305 1.40
28200 908,642 N/A
28164-01 1,112,404 N/A
28164-02 542,441 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 N/A
28040,41-01 253,209 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 0.85
28097-07 134,531 N/A
28097-06 140,844 N/A
28097-05 47,061 0.44
28097-03 67,440 N/A
28097-02 145,088 2.49
28097-04 98,033 N/A
28097-01 165,950 3.57
28324No information p N/A
28334 869,757 N/A
28018 905,560 N/A
28171 485,802 N/A
28315 220,787 N/A
28314 129,235 N/A
28313 88,171 N/A
28312 34,522 N/A
28311 28,572 N/A
28310 59,663 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 0.16
28151-02 282,643 N/A
28165-01 459,528 N/A
28165-02 700,764 N/A
28072,73 462,202 N/A
28192,93 277,186 N/A
28051 1,855,838 3.06
28100 1,679,061 2.91
28019 962,491 N/A
28335 502,724 N/A
28153 349,508 N/A
28059 697,407 N/A
28031 885,388 N/A
28155 1,168,875 2.13
28030 486,137 N/A
28076 486,137 N/A
28089 540,605 1.40
28053 228,921 N/A
28091 300,051 N/A
28024 362,900 N/A
28322 599,026 N/A
28204 362,900 N/A
28050 552,931 1.41
28181 427,563 N/A
28088 526,303 N/A
28187 372,375 N/A
28188 96,297 N/A
28067 458,018 N/A
28054 383,360 N/A
28022,23 312,531 N/A
28162 382,652 N/A
28183 162,211 N/A
28086 730,124 N/A
28057 364,581 N/A
28025 467,004 1.54
28094 504,198 1.71
28161 197,427 N/A
28186 523,241 N/A
28026 246,352 N/A
28325 280,010 N/A
28105 373,714 1.42
28157 31,192 N/A
28156 85,194 N/A
28075 288,705 N/A
28096 184,789 N/A
28036 308,446 N/A
28099 403,493 N/A
28044 345,802 1.60
28168, 69 333,692 N/A
28071 235,940 N/A
28102 319,834 N/A
28085 158,499 N/A
28160 55,935 N/A
28191 170,207 N/A
28095 186,372 N/A
28163 270,790 1.55
28182 224,594 N/A
28016 174,034 N/A
28014,15 85,229 N/A
28035 201,805 N/A
28029 111,783 N/A
28061 225,496 N/A
28196 47,454 N/A
28309 181,420 N/A
28011 185,493 N/A
28027 263,263 N/A
28172 306,328 N/A
28190 216,611 1.35
28084 200,262 1.43
28028 173,189 N/A
28180 126,366 N/A
28203 -33,414 N/A
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 (7)
28339-02 (7)
-
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 Curent 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
$11,353,268 4/11/98 1/11/27 NA
$21,564,253 4/11/98 1/22/22 NA
$32,917,521
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 theatre chain to takeover space with anticipated move-in of December,
1998.
