|
|
|
|
|
|
|
|
|
|
Previous: BOULDER CAPITAL OPPORTUNITIES III INC, NT 10-K, 1998-03-27 |
Next: SEQUOIA MORTGAGE FUNDING CORP, 10-K, 1998-03-27 |
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: March 17, 1998
(Date of earliest event reported)
Asset Securitization Corporation
Commercial Mortgage Pass-Through Certificates
Series 1997-D4
- -------------------------------------------------------------------
(Exact Name of registrant as specified in its charter)
Delaware 33-49370-04 13-3672337
- -------------- ---------------- -----------------
(State or Other Juris- (Commission (I.R.S. Employer
diction of Incorporation) File Number) Identification Number)
Two World Financial Center, Building B, New York, New York 10281
- --------------------------------------------------- ----------------
(Address of Principal Executive Office) (Zip Code)
Registrant's telephone number, including area code: 212-667-9300
- ------------------------------------------------------------------------
This Document contains exactly 187 Pages.
The Exhibit Index is on Page 5.
<PAGE>
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust Fund
formed, and the Commercial Mortgage Pass-Through Certificates Series
1997-D4 issued pursuant to a Pooling and Servicing Agreement, dated as
of March 27, 1997 (the "Pooling and Servicing Agreement"), by and among
Asset Securitization Corporation (the "Company"), as depositor, AMRESCO
Services, L.P., as servicer, LaSalle National Bank, as trustee, and ABN
AMRO Bank, N.V., as fiscal agent. The Certificates have been registered
pursuant to the Act under a Registration Statement on Form S-3 (No.33-
99502) (the "Registration Statement").
Capitalized terms used herein and not defined herein have
the same meanings ascribed to such terms in the Pooling and Servicing
Agreement.
Pursuant to Section 3.22 of the Pooling and Servicing
Agreement, Servicer is filing this Current Report containing the January
15, 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
March 17, 1998
5.2 99 Comparative Financial Status
Report as of 3/11/98
Delinquent Loan Status Report as of
3/11/98
REO Status Report as of 3/11/98
Watch List as of 3/11/98
Historical Loan Modification Report
as of 3/11/98
Historical Loss Estimate Report as of
3/11/98
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the
Registrant by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION
CORPORATION, REGISTRANT
By: s/s Daniel B. Kirby
Daniel B. Kirby,
Senior Vice President
By: s/s Sean D. Reilly
Sean D. Reilly
Vice President
Date: March 25, 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
March 17, 1998
5.2 99 Comparative Financial Status
Report as of 3/11/98
Delinquent Loan Status Report as of
3/11/98
REO Status Report as of 3/11/98
Watch List as of 3/11/98
Historical Loan Modification Report
as of 3/11/98
Historical Loss Estimate Report as of
3/11/98
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: 03/16/98
Prior Payment: 02/17/98
Record Date: 03/10/98
WAC: 8.192112%
WAMM: 298
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 127,000,000.00 114,146,532.16
045424 DP0 1000.000000000 898.791591811
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 114,146,532.16
045424 DT2 1000.000000000 898.791591811
PS-1 1,403,292,505.3N 1,390,439,037.51
045424 DU9 1000.000000000 990.840492776
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 1,390,439,037.51
Total P&I Payment 11,506,476.20
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A1-A 2,071,057.36 0.00 0.00
045424 DP0 16.307538268 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
2,071,057.36 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 112,075,474.80 699,147.51 0.00 7.35000000%
045424 DP0 882.484053543 5.505098504 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 112,075,474.80 75,442.61 0.00 0.79311331%
045424 DT2 882.484053543 0.594036299 0.000000000 0.015391619
PS-1 1,388,367,980.1 756,370.22 0.00 0.65277530%
045424 DU9 989.364636993 0.538996836 0.000000000 0.012151519
A-2 28,065,850.00 162,153.10 0.00 6.93311331%
045424 DV7 1000.000000000 5.777594479 0.000000000 0.076791619
A-3 49,115,237.00 285,814.39 0.00 6.98311331%
045424 DW5 1000.000000000 5.819261139 0.000000000 0.077291619
A-4 21,049,387.00 123,018.11 0.00 7.01311331%
045424 DX3 1000.000000000 5.844260928 0.000000000 0.077591619
A-5 42,098,775.00 247,790.35 0.00 7.06311331%
045424 DY1 1000.000000000 5.885927797 0.000000000 0.078091619
A-6 28,065,850.00 167,298.50 0.00 7.15311331%
045424 DZ8 1000.000000000 5.960927604 0.000000000 0.078991619
A-7 21,049,387.00 126,350.93 0.00 7.20311331%
045424 ES3 1000.000000000 6.002594280 0.000000000 0.079491619
A-8 21,049,387.00 132,490.34 0.00 7.55311331%
045424 ET1 1000.000000000 6.294261206 0.000000000 0.082991619
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 21,048,393.00 142,832.87 0.00 8.14311331%
045424EA2 1000.000000000 6.785927553 0.000000000 0.088891619
B-7H 1,000.35 6.79 0.00 8.14311331%
045424EB0 1000.000000000 6.787624331 0.000000000 0.088891619
R 0.00 0.00 0.00
045424EE4 0.000000000 0.000000000 0.000000000
1,388,367,980.19,435,418.84 0.00
Lower - Tier REMIC
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1A-L 127,000,000.00 114,146,532.16
None 1000.000000000 898.791591811
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 1,390,439,037.51
Total P&I Payment 11,506,559.11
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 2,071,057.36 0.00 0.00
None 16.307538268 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
2,071,057.36 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 112,075,474.80 774,590.12 0.00 8.14311331%
None 882.484053543 6.099134803 0.000000000 0.088891619
A-1B-L 91,010,000.00 617,587.29 0.00 8.14311331%
None 1000.000000000 6.785927810 0.000000000 0.088891619
A-1C-L 65,000,000.00 441,085.30 0.00 8.14311331%
None 1000.000000000 6.785927692 0.000000000 0.088891619
A-1D-L 671,228,903.00 4,554,910.85 0.00 8.14311331%
None 1000.000000000 6.785927766 0.000000000 0.088891619
A-1E-L 84,197,550.00 571,358.49 0.00 8.14311331%
None 1000.000000000 6.785927738 0.000000000 0.088891619
A-2-L 28,065,850.00 190,452.83 0.00 8.14311331%
None 1000.000000000 6.785927738 0.000000000 0.088891619
A-3-L 49,115,237.00 333,292.45 0.00 8.14311331%
None 1000.000000000 6.785927756 0.000000000 0.088891619
A-4-L 21,049,387.00 142,839.62 0.00 8.14311331%
None 1000.000000000 6.785927780 0.000000000 0.088891619
A-5-L 42,098,775.00 285,679.25 0.00 8.14311331%
None 1000.000000000 6.785927857 0.000000000 0.088891619
A-6-L 28,065,850.00 190,452.83 0.00 8.14311331%
None 1000.000000000 6.785927738 0.000000000 0.088891619
A-7-L 21,049,387.00 142,839.62 0.00 8.14311331%
None 1000.000000000 6.785927780 0.000000000 0.088891619
A-8-L 21,049,387.00 142,839.62 0.00 8.14311331%
None 1000.000000000 6.785927780 0.000000000 0.088891619
B-1-L 35,082,312.00 238,066.03 0.00 8.14311331%
None 1000.000000000 6.785927621 0.000000000 0.088891619
B-2-L 35,082,312.00 238,066.03 0.00 8.14311331%
None 1000.000000000 6.785927621 0.000000000 0.088891619
B-3-L 14,032,925.00 95,226.42 0.00 8.14311331%
None 1000.000000000 6.785928094 0.000000000 0.088891619
B-4-L 21,049,387.00 142,839.62 0.00 8.14311331%
None 1000.000000000 6.785927780 0.000000000 0.088891619
B-5-L 14,032,925.00 95,226.42 0.00 8.14311331%
None 1000.000000000 6.785928094 0.000000000 0.088891619
B-6-L 14,032,925.00 95,226.42 0.00 8.14311331%
None 1000.000000000 6.785928094 0.000000000 0.088891619
B-7-L 21,048,393.00 142,832.87 0.00 8.14311331%
None 1000.000000000 6.785927553 0.000000000 0.088891619
B-7H-L 1,000.35 6.78 0.00 8.14311331%
None 1000.000000000 6.777627830 0.000000000 0.088891619
LR 0.00 82.89 0.00
045424EF1 0.000000000 0.000059068 0.000000000
1,388,367,980.19,435,501.75 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 2,071,057.36
P&I Advances made by: Beginning Current Ending
Unreimbursed Period Reimbursed Unreimbursed
Servicer 66,430.61 177,435.96 66,430.61 177,435.96
Trustee 0.00 0.00 0.00 0.00
Fiscal Agent 0.00 0.00 0.00 0.00
Total P&I Advances 66,430.61 177,435.96 66,430.61 177,435.96
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 1,388,367,980.09
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 53,589.84
Current Period Trustee Fees 4,345.12
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
0.00
Total 57,934.96
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 1,979,379 0.14%
$1,000,000to $2,500,000 29 51,544,068 3.71%
$2,500,000to $5,000,000 35 129,381,191 9.32%
$5,000,000to $7,500,000 12 69,874,581 5.03%
$7,500,000to $10,000,000 6 51,892,441 3.74%
$10,000,000to $12,500,000 6 70,476,804 5.08%
$12,500,000to $15,000,000 6 83,921,935 6.04%
$15,000,000to $17,500,000 2 32,481,039 2.34%
$17,500,000to $20,000,000 2 38,870,455 2.80%
$20,000,000to $25,000,000 7 155,518,850 11.20%
$25,000,000to $30,000,000 3 82,979,087 5.98%
$30,000,000to $35,000,000 3 100,075,894 7.21%
$35,000,000to $40,000,000 0 0 0.00%
$40,000,000to $45,000,000 1 41,307,267 2.98%
$45,000,000to $50,000,000 1 49,566,266 3.57%
$50,000,000to $55,000,000 1 50,071,139 3.61%
$55,000,000to $60,000,000 2 113,109,943 8.15%
$60,000,000to $62,500,000 1 62,451,932 4.50%
$62,500,000to $65,000,000 0 0 0.00%
$65,000,000& Above 3 202,865,709 14.61%
Total 122 1,388,367,980 100.00%
Average Scheduled Balance is 11,380,065
Maximum Scheduled Balance is 69,147,894
Minimum Scheduled Balance is 980,211
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 41 487,557,414 35.12%
Office 17 315,822,415 22.75%
Lodging 23 208,681,995 15.03%
Multifamily 20 175,041,345 12.61%
Industrial 2 70,741,089 5.10%
Mobile Home 9 49,258,541 3.55%
Health Care 9 48,507,128 3.49%
Other 1 32,758,052 2.36%
Total 122 1,388,367,980 1
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 27 294,561,221 21.22%
Various 8 269,353,658 19.40%
Massachusetts 4 165,623,370 11.93%
New York 5 93,540,753 6.74%
New Jersey 6 88,080,305 6.34%
Florida 7 51,740,092 3.73%
Indiana 3 45,990,714 3.31%
Michigan 5 33,808,433 2.44%
Virginia 4 33,576,133 2.42%
Colorado 4 31,847,325 2.29%
Connecticut 5 31,135,225 2.24%
Georgia 3 27,897,924 2.01%
Maryland 4 24,987,811 1.80%
Pennsylvania 2 21,870,447 1.58%
Ohio 4 21,673,153 1.56%
Nebraska 2 21,205,302 1.53%
Arizona 3 19,763,163 1.42%
Washington 4 16,383,012 1.18%
Louisiana 2 15,441,610 1.11%
North Carolina 2 15,208,870 1.10%
Rhode Island 4 14,421,360 1.04%
Illinois 1 13,763,907 0.99%
New Hampshire 1 8,967,152 0.65%
Texas 4 6,445,342 0.46%
Iowa 1 4,990,269 0.36%
Utah 2 4,220,845 0.30%
Tennessee 2 4,177,884 0.30%
Wisconsin 1 4,118,184 0.30%
Nevada 1 2,167,598 0.16%
South Carolina 1 1,406,920 0.10%
Total 122 1,388,367,980 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 39 614,079,670 44.23%
1+ to 2 years 73 750,878,576 54.08%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 1 6,203,170 0.45%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or more 9 17,206,564 1.24%
Total 122 1,388,367,980 100.00%
Weighted Average Seasoning is 1.3
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 17,206,564 1.24%
121 to 180 months 8 88,698,230 6.39%
181 to 240 months 23 113,647,869 8.19%
241 to 360 months 82 1,168,815,317 84.19%
Total 122 1,388,367,980 100.00%
Weighted Average Months to Maturity is 298
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 122 1,388,367,980 100.00%
Total 122 1,388,367,980 100.00%
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 1,325,916,048 95.50%
2 Years or More 0 0 0.00%
Unknown 0 1 0.00%
Total 121 1,325,916,049 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
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%
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
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%
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
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%
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
44 02/11/98 61,147.07 61,147.07 0.00
66 02/11/98 32,983.13 32,983.13 0.00
94 02/11/98 19,779.82 19,779.82 0.00
42 02/11/98 63,207.60 63,207.60 0.00
Special
Advance Servicer ForeclosureBankruptcy REO
DescriptioTransfer DDate Date Date
0 01/00/00 01/00/00 01/00/00 01/00/00
B
B
B
B
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but less than one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I Advance
Pool Total
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.500%or less 0 0 0.00%
7.500%to 7.625% 1 28,468,576 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 82,587,137 5.95%
8.000%to 8.125% 2 89,774,051 6.47%
8.125%to 8.250% 7114,306,988 8.23%
8.250%to 8.375% 9127,817,703 9.21%
8.375%to 8.500% 8111,667,455 8.04%
8.500%to 8.625% 10106,882,715 7.70%
8.625%to 8.750% 17212,880,395 15.33%
8.750%to 9.000% 26156,703,953 11.29%
9.000%to 9.125% 7 57,896,176 4.17%
9.125%to 9.500% 16223,928,899 16.13%
9.500%& Above 17 75,453,932 5.43%
Total 1221,388,367,98 100.00%
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 5 52,690,256 3.80%
1.001to 1.125 3 23,205,793 1.67%
1.126to 1.250 4141,633,197 10.20%
1.251to 1.375 14213,862,111 15.40%
1.376to 1.500 16122,418,511 8.82%
1.501to 1.625 13144,457,426 10.40%
1.626to 1.750 22250,034,320 18.01%
1.751to 1.875 19270,275,216 19.47%
1.876to 2.000 5 55,729,244 4.01%
2.001to 2.125 7 51,040,819 3.68%
2.126to 2.250 4 16,078,247 1.16%
2.251to 2.375 2 15,551,552 1.12%
2.376to 2.500 1 1,676,913 0.12%
2.501to 2.625 4 18,968,434 1.37%
2.626& above 3 10,745,942 0.77%
Unknown 0 0 0.00%
Total 1221,388,367,98 100.00%
Weighted Average Debt Service C 1.591
(1) Debt Service Coverage Ratios are calculated as described in the pros
values are updated periodically as new NOI figures became available fro
borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or Underwriter mak
any representation as to the accuracy of the data provided by the borrow
for this calculation.
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 0 0 0.00%
13 to 24 months 0 0 0.00%
25 to 36 months 0 0 0.00%
37 to 48 months 0 0 0.00%
49 to 60 months 0 0 0.00%
61 to 120 months 0 0 0.00%
121 to 180 months 0 0 0.00%
181 to 240 months 0 0 0.00%
Total 0 0 0.00%
Weighted Average Months to Matu 0
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1 NOM970D4 Office 01/11/27 1.350
2 NOM970D4 Office 02/11/27 1.740
3 NOM970D4 Office 03/11/27 1.754
4 NOM970D4 Industrial 03/11/22 1.226
5 NOM970D4 Retail 03/11/22 1.874
6 NOM970D4 Lodging 12/11/21 1.729
7 NOM970D4 Multifamily 03/11/13 1.227
8 NOM970D4 Retail 03/11/27 1.763
9 NOM970D4 Lodging 03/11/22 1.943
10 NOM970D4 Office 01/11/22 1.872
11 NOM970D4 Mobile Home Park 04/11/27 1.448
12 NOM970D4 Other 02/11/27 1.355
13 NOM970D4 Retail 03/11/27 1.379
13 NOM970D4 Retail 03/11/27 1.636
14 NOM970D4 Retail 01/11/27 1.597
15 NOM970D4 Retail 03/11/27 0.691
16 NOM970D4 Retail 03/11/22 2.063
17 NOM970D4 Multifamily 02/11/27 1.327
18 NOM970D4 Retail 01/11/22 1.137
19 NOM970D4 Retail 03/11/22 1.686
20 NOM970D4 Retail 01/11/22 1.653
21 NOM970D4 Multifamily 03/11/27 1.494
22 NOM970D4 Retail 04/11/27 1.286
23 NOM970D4 Office 03/11/22 1.511
24 NOM970D4 Multifamily 10/11/26 1.526
25 NOM970D4 Retail 03/11/24 1.320
26 NOM970D4 Multifamily 02/11/27 1.098
27 NOM970D4 Lodging 12/11/11 2.307
28 NOM970D4 Health Care 12/11/16 1.524
29 NOM970D4 Retail 01/11/27 1.452
30 NOM970D4 Office 01/11/17 1.524
31 NOM970D4 Retail 11/11/23 1.568
32 NOM970D4 Lodging 02/11/22 1.845
33 NOM970D4 Retail 01/11/27 0.925
34 NOM970D4 Retail 01/11/22 1.304
35 NOM970D4 Lodging 10/11/16 1.749
36 NOM970D4 Lodging 12/11/16 1.845
37 NOM970D4 Multifamily 03/11/22 1.348
39 NOM970D4 Retail 04/11/27 1.584
40 NOM970D4 Office 04/11/22 2.555
41 NOM970D4 Industrial 02/11/22 1.619
42 NOM970D4 Retail 04/11/27 1.351
43 NOM970D4 Retail 04/11/17 1.305
44 NOM970D4 Health Care 10/11/21 2.100
45 NOM970D4 Multifamily 03/11/22 1.087
46 NOM970D4 Lodging 03/11/22 1.946
47 NOM970D4 Lodging 04/11/22 2.244
48 NOM970D4 Office 02/11/22 2.077
49 NOM970D4 Multifamily 03/11/22 0.966
50 NOM970D4 Retail 01/11/27 1.642
51 NOM970D4 Health Care 02/11/12 1.786
52 NOM970D4 Health Care 02/11/17 1.230
53 NOM970D4 Retail 01/11/22 1.501
54 NOM970D4 Retail 03/11/22 1.647
55 NOM970D4 Office 01/11/12 3.259
56 NOM970D4 Lodging 02/11/17 1.769
57 NOM970D4 Retail 10/11/16 2.604
58 NOM970D4 Retail 04/11/22 1.403
59 NOM970D4 Health Care 02/11/12 2.820
60 NOM970D4 Office 01/11/22 1.849
61 NOM970D4 Lodging 12/11/16 2.055
62 NOM970D4 Health Care 02/11/12 1.816
63 NOM970D4 Office 11/11/21 1.706
64 NOM970D4 Retail 01/11/17 1.929
65 NOM970D4 Mobile Home Park 01/11/27 1.410
66 NOM970D4 Office 01/11/27 1.634
67 NOM970D4 Lodging 02/11/17 2.124
68 NOM970D4 Retail 11/11/21 0.380
69 NOM970D4 Retail 04/11/17 2.212
70 NOM970D4 Lodging 03/11/17 1.503
71 NOM970D4 Retail 01/11/22 1.429
72 NOM970D4 Lodging 03/11/22 2.146
73 NOM970D4 Lodging 01/11/17 2.546
74 NOM970D4 Retail 03/11/22 1.701
75 NOM970D4 Retail 01/11/07 1.613
76 NOM970D4 Office 01/11/22 1.364
77 NOM970D4 Retail 11/11/21 1.629
78 NOM970D4 Retail 02/11/22 1.476
79 NOM970D4 Retail 03/11/22 1.440
80 NOM970D4 Lodging 01/11/22 1.727
81 NOM970D4 Retail 01/11/22 1.629
82 NOM970D4 Retail 11/11/21 1.670
83 NOM970D4 Office 02/11/22 1.788
84 NOM970D4 Retail 02/11/22 1.746
85 NOM970D4 Retail 03/11/22 1.890
86 NOM970D4 Multifamily 11/11/21 1.520
87 NOM970D4 Retail 04/11/22 1.442
88 NOM970D4 Mobile Home Park 02/11/27 1.437
89 NOM970D4 Health Care 02/11/12 0.108
90 NOM970D4 Health Care 02/11/12 1.802
91 NOM970D4 Mobile Home Park 01/11/22 1.708
92 NOM970D4 Lodging 02/11/17 2.212
93 NOM970D4 Retail 12/11/21 1.861
94 NOM970D4 Health Care 02/11/17 1.721
95 NOM970D4 Multifamily 12/11/21 1.638
96 NOM970D4 Office 02/11/27 1.857
97 NOM970D4 Retail 01/11/07 1.356
98 NOM970D4 Lodging 02/11/17 1.828
99 NOM970D4 Retail 01/11/22 1.358
100 NOM970D4 Multifamily 02/11/07 1.421
101 NOM970D4 Multifamily 03/11/07 1.380
102 NOM970D4 Lodging 02/11/17 2.114
103 NOM970D4 Multifamily 02/11/27 1.464
104 NOM970D4 Office 03/11/22 1.819
105 NOM970D4 Mobile Home Park 10/11/06 1.396
106 NOM970D4 Multifamily 11/11/26 1.643
107 NOM970D4 Multifamily 12/11/26 1.831
108 NOM970D4 Multifamily 11/11/21 1.820
109 NOM970D4 Office 01/11/22 2.418
110 NOM970D4 Multifamily 03/11/22 1.073
111 NOM970D4 Mobile Home Park 03/11/07 1.842
112 NOM970D4 Multifamily 10/11/06 1.399
113 NOM970D4 Multifamily 11/11/06 2.590
114 NOM970D4 Lodging 03/11/17 1.262
115 NOM970D4 Lodging 03/11/17 1.534
116 NOM970D4 Mobile Home Park 01/11/22 1.295
117 NOM970D4 Multifamily 11/11/06 2.074
118 NOM970D4 Lodging 03/11/17 2.354
119 NOM970D4 Lodging 03/11/17 3.568
120 NOM970D4 Mobile Home Park 02/11/22 1.895
121 NOM970D4 Mobile Home Park 01/11/17 1.646
38 NOM970D4 Lodging 04/11/19 1.695
* 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 8,673,227 11/30/96 69,147,894 8.485%
2 10,608,422 11/30/96 68,425,409 8.035%
3 10,947,638 10/31/96 65,292,407 8.700%
4 7,976,925 62,451,932 9.298%
5 10,138,138 12/31/96 57,800,051 7.981%
6 8,862,698 09/30/96 55,309,892 9.190%
7 6,398,724 10/31/96 49,566,266 8.250%
8 6,960,690 02/01/97 50,071,139 8.660%
9 8,300,407 12/31/96 41,307,267 9.214%
10 6,149,264 10/31/96 34,029,380 8.325%
11 4,368,454 09/30/96 33,288,462 8.240%
12 4,160,168 12/31/96 32,758,052 8.590%
13 2,463,405 12/31/96 19,081,677 8.590%
13 1,955,722 12/31/96 12,429,018 8.890%
14 3,879,952 12/31/96 28,468,576 7.575%
15 1,744,992 12/31/96 27,811,874 8.262%
16 5,313,908 12/31/96 26,698,638 8.350%
17 2,902,362 12/31/96 24,787,086 7.935%
18 2,796,820 12/31/96 24,090,020 9.050%
19 3,911,712 12/31/96 22,774,754 9.020%
20 3,534,086 12/31/96 21,564,253 8.650%
21 2,948,277 12/31/96 21,348,642 8.080%
22 2,601,411 12/31/96 20,890,236 8.970%
23 2,741,402 12/31/96 20,063,859 8.830%
24 2,857,373 08/31/96 19,788,779 8.660%
25 2,102,056 11/30/96 17,214,472 8.460%
26 1,188,298 12/31/96 15,266,567 8.280%
27 4,111,381 10/31/96 14,369,930 8.590%
28 2,471,363 09/30/96 14,384,544 9.300%
29 1,924,890 10/31/96 14,542,017 8.280%
30 2,284,343 11/30/96 13,763,907 8.820%
31 2,057,661 11/30/96 13,508,051 8.670%
32 2,559,600 11/30/96 13,353,486 9.250%
33 1,095,179 12/31/96 12,407,964 8.785%
34 1,560,044 11/30/96 12,144,378 8.570%
35 2,374,199 11/30/96 11,711,822 9.670%
36 2,386,344 10/31/96 11,403,067 9.390%
37 1,339,523 12/31/96 10,380,555 8.250%
39 1,280,019 12/31/96 8,967,152 8.180%
40 2,286,971 12/31/96 8,906,053 8.850%
41 1,792,417 11/30/96 8,289,157 8.480%
42 1,029,562 12/31/96 8,250,295 8.450%
43 1,099,956 12/31/96 7,927,309 8.550%
44 1,540,582 09/30/96 6,669,002 9.960%
45 664,902 12/31/96 6,417,429 8.190%
46 1,302,408 10/30/96 6,203,170 9.660%
47 1,351,568 12/31/96 6,002,901 8.840%
48 1,249,680 12/31/96 5,931,242 8.950%
49 561,304 02/28/97 5,838,808 8.730%
50 954,597 10/31/96 5,861,157 9.230%
51 1,239,693 09/30/96 5,590,690 8.714%
52 805,684 09/30/96 5,524,979 10.100%
53 822,507 11/30/96 5,465,586 8.790%
54 876,507 12/31/96 5,361,271 8.680%
55 1,976,660 10/30/96 4,990,269 8.280%
56 1,019,991 11/30/96 5,008,346 9.650%
57 1,363,656 12/31/96 4,857,833 8.580%
58 684,153 12/31/96 4,950,772 8.610%
59 1,602,028 09/30/96 4,575,691 8.714%
60 870,615 11/30/96 4,659,415 8.890%
61 1,061,116 11/30/96 4,497,390 9.550%
62 995,214 09/30/96 4,412,790 8.714%
63 754,906 10/31/96 4,482,255 8.580%
64 901,769 09/30/96 4,398,795 8.470%
65 546,003 12/31/96 4,118,184 8.620%
66 646,671 11/30/96 4,095,701 8.930%
67 987,544 11/30/96 4,026,812 9.700%
68 154,147 09/30/96 4,017,480 8.870%
69 898,865 12/31/96 3,928,024 8.160%
70 669,679 01/31/97 3,891,811 9.600%
71 561,773 11/30/96 3,901,096 8.860%
72 868,435 11/30/96 3,888,601 9.290%
73 1,115,003 10/31/96 3,729,787 9.930%
74 650,322 12/31/96 3,762,562 8.990%
75 598,104 10/31/96 3,702,885 8.780%
76 469,179 11/30/96 3,455,379 8.700%
77 579,964 10/31/96 3,429,967 9.210%
78 511,099 12/31/96 3,338,237 9.230%
79 485,038 12/31/96 3,316,929 8.980%
80 555,934 11/30/96 2,968,843 9.790%
81 490,853 11/30/96 2,963,604 8.970%
82 505,583 11/30/96 2,939,782 9.110%
83 528,279 12/06/96 2,889,114 9.050%
84 532,683 10/31/96 2,867,774 9.540%
85 533,522 12/31/96 2,820,844 8.800%
86 421,001 11/30/96 2,756,199 8.780%
87 403,201 11/30/96 2,773,921 8.900%
88 376,966 12/31/96 2,779,852 8.670%
89 35,095 09/30/96 2,614,130 8.714%
90 576,827 09/30/96 2,578,465 8.714%
91 429,972 12/31/96 2,469,838 9.000%
92 575,525 11/30/96 2,258,721 9.660%
93 402,800 09/30/96 2,192,327 8.590%
94 408,553 12/31/96 2,156,839 8.990%
95 354,910 09/30/96 2,167,598 8.730%
96 391,713 12/31/96 2,160,704 9.050%
97 291,425 11/30/96 2,123,625 8.910%
98 444,661 12/31/96 2,064,006 10.000%
99 277,580 11/30/96 1,941,069 9.410%
100 275,550 11/30/96 1,927,249 8.850%
101 264,987 12/31/96 1,919,163 8.800%
102 460,413 11/30/96 1,890,452 9.660%
103 255,205 11/30/96 1,884,195 8.440%
104 349,484 12/31/96 1,852,517 9.250%
105 258,845 11/30/96 1,772,278 9.280%
106 272,586 05/31/96 1,759,296 8.630%
107 291,279 11/30/96 1,759,101 8.190%
108 314,200 09/30/96 1,674,734 9.100%
109 392,184 11/30/96 1,676,913 8.350%
110 161,507 02/28/97 1,521,798 8.650%
111 265,191 10/30/96 1,483,480 8.420%
112 211,393 11/30/96 1,475,838 9.000%
113 369,693 11/30/96 1,474,761 8.320%
114 207,579 11/30/96 1,474,691 9.220%
115 245,945 12/31/96 1,406,920 9.530%
116 181,797 11/30/96 1,367,069 9.080%
117 266,431 11/30/96 1,327,285 8.320%
118 324,618 12/30/96 1,181,622 9.890%
119 472,235 12/31/96 1,179,982 9.300%
120 183,435 11/30/96 999,168 8.380%
121 183,243 11/30/96 980,211 9.430%
38 1,788,613 12/31/96 9,552,476 9.580%
1,388,367,980
Loan
DisclosureScheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 535,192 0
2 538,562 0
3 520,051 0
4 542,047 0
5 476,445 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
14 214,498 0
15 210,591 0
16 214,689 0
17 193,249 0
18 204,955 0
19 193,330 0
20 178,118 0
21 168,554 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 B
43 70,245 0
44 61,147 0 B
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 B
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 B
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
11,537,324 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 3/11/98
Please see accompanying footnotes at
bottom of report
Loan ID City State
28011Atlanta GA
28012Gretna LA
28016Bellingham WA
28019Duluth GA
28020Grnd Blanc MI
28021Danvers MA
28024Costa Mes CA
28025Newp Bch CA
28026Ft. Wayne IN
28029Miami Bch FL
28031Orlando FL
28032Jersey Cty NJ
28037Alexandr VA
28042Newark NJ
28048Trainer PA
28049Decatur GA
28050Ann Arb MI
28051Des Moin IA
28053Los Ang CA
28054Burlingam CA
28057Richmond VA
28059Baltimore MD
28061Mission V CA
28066Springfield IL
28067Fort Coll CO
28069Burlington MA
28071Bellevue NE
28075Marathon FL
28076Providenc RI
28084Phoenix AZ
28087Westminst CA
28089West All WI
28090Boca Rat FL
28091Org Park FL
28094McLean VA
28095Maumee OH
28096Nashville TN
28098Ber. Tws NJ
28099Ogden UT
28100Manchstr CT
28102Salt L Cty UT
28105Greensbor NC
28153Los Ange CA
28155Los Ange CA
28156Los Angel CA
28157Wdld Hills CA
28160Indianapls IN
28161Arvada CO
28162Perris CA
28163Houston TX
28167Yakima WA
28171New Yrk NY
28172East Hav CT
28173City of In CA
28180Page AZ
28181Gainesvill FL
28182Van Nuys CA
28183Agoura Hl CA
28184Lancaster CA
28186Santa Rosa CA
28187Rahway NJ
28188Livingsto NJ
28189Tallahassee FL
28190Bennettsv SC
28191Nashville TN
28196Brooklyn NY
28198West Win NJ
28200Tucson AZ
28203Sth Kingst RI
28204Providen RI
28307East Hart CT
28309Cedar Spr MI
28310Richmond VA
28311Chesapek VA
28312Bluefield WV
28313Wythevil VA
28314Fredricbrg VA
28315Woodbr VA
28317Suitland MD
28318Grand Isl NE
28319Asheboro NC
28322Arvada CO
28324Belling WA
28325Detroit MI
28328Derry NH
28330New York NY
28334Mor Val CA
28335Warwick RI
28340West Mif PA
28341Columbus OH
28014,15Los Ang CA
28022,23Escondido CA
28038-01Albany GA
28038-02Cary NC
28038-03Charlesto SC
28038-04Columbia SC
28038-05Durham NC
28038-06Richmond VA
28038-07Statesvill NC
28038-08Wilmingt NC
28038-09Charlotte MC
28038-10Durham NC
28038-11Raleigh NC
28038-14Jamestow MU
28038-15Cananda NY
28040,41-01Nrth Syr NY
28040,41-02East Syrc NY
28062-01Cambridge MA
28062-02Cambridge MA
28072,73Westmin MD
28077-02Newton MA
28077-03Newton MA
28077-06Dedham MA
28080-01Sacramen CA
28080-02Madera CA
28097-01Euclid OH
28097-03Cleveland OH
28097-04Brunswick OH
28097-05Cleveland OH
28097-06Cleveland OH
28097-07Lakewood OH
28097-08Cleveland OH
28103,04Junct Ave CA
28151-01Gran Hills CA
28151-02Los Ang CA
28164-01San Ant TX
28164-02New York NY
28168, 69Edison NJ
28170-02Cou D'Al ID
28170-03Sedona AZ
28174-01Ft Smith AR
28174-02Wst Mem AR
28174-03Lakewood CO
28174-04Craig CO
28174-05Florence CO
28174-06Ft Collins CO
28174-07Burlingt CO
28174-08Clifton CO
28174-09Idaho Spr CO
28174-12Billings MT
28174-13Havre MT
28174-15Hastings NE
28174-16Nrt Platte NE
28174-19Okla City OK
28174-20Broken A OK
28174-21Memphis TN
28174-22Houston TX
28174-23Tyler TX
28174-24Center TX
28174-25Orange TX
28174-26Cleveland TX
28174-27Duncanvi TX
28174-30NRich Hil TX
28174-31Carrolton TX
28174-34Dallas TX
28174-35Dallas TX
28174-36Desoto TX
28174-37Irving TX
28174-39Austin TX
28174-40Austin TX
28174-41Dallas TX
28174-42Carrolton TX
28174-43El Paso TX
28174-44Levelland TX
28174-45Wichita F TX
28174-46Friendswd TX
28174-49Houston TX
28174-50Tomball TX
28174-51Amarillo TX
28174-52Wichit F TX
28174-54Vidor TX
28174-55Arlington TX
28174-56Monahans TX
28174-57Plano TX
28174-58Dallas TX
28174-59Mesquite TX
28174-62Ogden UT
28175-01Osawato KS
28175-02Kans City KS
28175-03Shawnee KS
28175-05Kans City MO
28175-06Indepnden MO
28175-09Powell WY
28175-10Riverton WY
28197-01Greely CO
Loan ID Scheduled Loan BPaid Thru Date
28011 1,475,8 3/11/98
28012 11,711,82 3/11/98
28016 1,772,2 3/11/98
28017 49,566,26 3/11/98
28018 6,669,0 3/11/98
28019 4,857,8 3/11/98
28020 19,788,77 3/11/98
28021 13,508,05 3/11/98
28024 4,017,4 3/11/98
28025 2,939,7 3/11/98
28026 2,756,1 3/11/98
28027 1,474,7 3/11/98
28028 1,327,2 3/11/98
28029 1,674,7 3/11/98
28030 4,482,2 3/11/98
28031 4,497,3 3/11/98
28032 14,384,54 3/11/98
28035 1,759,1 3/11/98
28036 2,192,3 3/11/98
28037 14,369,92 3/11/98
28042 34,029,37 3/11/98
28044 2,167,5 3/11/98
28047 5,861,1 3/11/98
28048 980, 3/11/98
28049 21,564,25 3/11/98
28050 3,901,0 3/11/98
28051 4,990,2 3/11/98
28053 4,095,7 3/11/98
28054 3,455,3 3/11/98
28057 2,963,6 3/11/98
28059 4,659,4 3/11/98
28061 1,676,9 3/11/98
28066 13,763,90 3/11/98
28067 3,702,8 3/11/98
28069 14,542,01 3/11/98
28071 2,123,6 3/11/98
28075 2,469,8 3/11/98
28076 4,398,7 3/11/98
28084 1,367,0 3/11/98
28085 1,941,0 3/11/98
28086 2,968,8 3/11/98
28087 24,090,01 3/11/98
28088 3,729,7 3/11/98
28089 4,118,1 3/11/98
28090 12,407,96 3/11/98
28091 4,026,8 3/11/98
28094 2,889,1 3/11/98
28095 1,890,4 3/11/98
28096 2,258,7 3/11/98
28098 5,931,2 3/11/98
28099 2,156,8 3/11/98
28100 5,008,3 3/11/98
28102 2,064,0 3/11/98
28105 2,779,8 3/11/98
28153 4,575,6 3/11/98
28155 4,412,7 3/11/98
28156 2,578,4 3/11/98
28157 2,614,1 3/11/98
28160 1,927,2 3/11/98
28161 2,867,7 3/11/98
28162 3,338,2 3/11/98
28163 1,884,1 3/11/98
28167 999, 3/11/98
28171 6,417,4 3/11/98
28172 1,474,6 3/11/98
28173 57,800,05 3/11/98
28180 1,181,6 3/11/98
28181 3,888,6 3/11/98
28182 1,852,5 3/11/98
28183 3/11/98
28184 3/11/98
3,316,9
28186 2,820,8 3/11/98
28187 3/11/98
28188 3/11/98
3,762,5
28189 22,774,75 3/11/98
28190 1,406,9 3/11/98
28191 1,919,1 3/11/98
28196 1,521,7 3/11/98
28198 27,811,87 3/11/98
28200 17,214,47 3/11/98
28203 1,179,9 3/11/98
28204 3,891,8 3/11/98
28307 5,838,8 3/11/98
28309 1,483,4 3/11/98
28310 3/11/98
28311 3/11/98
28312 3/11/98
28313 3/11/98
28314 3/11/98
28315 3/11/98
6,203,1
28317 10,380,55 3/11/98
28318 19,081,67 3/11/98
28319 12,429,01 3/11/98
28322 3,928,0 3/11/98
28324 8,250,2 3/11/98
28325 2,773,9 3/11/98
28328 8,967,1 3/11/98
28330 8,906,0 3/11/98
28334 7,927,3 3/11/98
28335 4,950,7 3/11/98
28340 20,890,23 3/11/98
28341 9,552,4 3/11/98
28014,15 1,759,2 3/11/98
28022,23 3,429,9 3/11/98
28038-01 3/11/98
28038-02 3/11/98
28038-03 3/11/98
28038-04 3/11/98
28038-05 3/11/98
28038-06 3/11/98
28038-07 3/11/98
28038-08 3/11/98
28038-09 3/11/98
28038-10 3/11/98
28038-11 3/11/98
28038-12 3/11/98
28038-13 3/11/98
28038-14 3/11/98
28038-15 3/11/98
28038-16 3/11/98
55,309,891.92
28040,41-01 3/11/98
28040,41-02 3/11/98
11,403,067.14
28062-01 3/11/98
28062-02 3/11/98
28062-03 3/11/98
69,147,893.73
28064,65 12,144,37 3/11/98
28072,73 5,465,5 3/11/98
28077-01 3/11/98
28077-02 3/11/98
28077-03 3/11/98
28077-04 3/11/98
28077-05 3/11/98
28077-06 3/11/98
68,425,40
28080-01 3/11/98
28080-02 3/11/98
28080-03 3/11/98
28,468,575.63
28092, 93 24,787,08 3/11/98
28097-01 3/11/98
28097-02 3/11/98
28097-03 3/11/98
28097-04 3/11/98
28097-05 3/11/98
28097-06 3/11/98
28097-07 3/11/98
28097-08 3/11/98
8,289,1
28103,04 32,758,05 3/11/98
28151-01 3/11/98
28151-02 3/11/98
5,590,6
28158,59 13,353,48 3/11/98
28164-01 3/11/98
28164-02 3/11/98
15,266,56
28165-01 3/11/98
28165-02 3/11/98
5,524,9
28168, 69 2,160,7 3/11/98
28170-01 3/11/98
28170-02 3/11/98
28170-03 3/11/98
26,698,63
28174-01 3/11/98
28174-02 3/11/98
28174-03 3/11/98
28174-04 3/11/98
28174-05 3/11/98
28174-06 3/11/98
28174-07 3/11/98
28174-08 3/11/98
28174-09 3/11/98
28174-10 3/11/98
28174-11 3/11/98
28174-12 3/11/98
28174-13 3/11/98
28174-14 3/11/98
28174-15 3/11/98
28174-16 3/11/98
28174-17 3/11/98
28174-18 3/11/98
28174-19 3/11/98
28174-20 3/11/98
28174-21 3/11/98
28174-22 3/11/98
28174-23 3/11/98
28174-24 3/11/98
28174-25 3/11/98
28174-26 3/11/98
28174-27 3/11/98
28174-28 3/11/98
28174-29 3/11/98
28174-30 3/11/98
28174-31 3/11/98
28174-32 3/11/98
28174-33 3/11/98
28174-34 3/11/98
28174-35 3/11/98
28174-36 3/11/98
28174-37 3/11/98
28174-38 3/11/98
28174-39 3/11/98
28174-40 3/11/98
28174-41 3/11/98
28174-42 3/11/98
28174-43 3/11/98
28174-44 3/11/98
28174-45 3/11/98
28174-46 3/11/98
28174-47 3/11/98
28174-48 3/11/98
28174-49 3/11/98
28174-50 3/11/98
28174-51 3/11/98
28174-52 3/11/98
28174-53 3/11/98
28174-54 3/11/98
28174-55 3/11/98
28174-56 3/11/98
28174-57 3/11/98
28174-58 3/11/98
28174-59 3/11/98
28174-60 3/11/98
28174-61 3/11/98
28174-62 3/11/98
28175-01 3/11/98
28175-02 3/11/98
28175-03 3/11/98
28175-04 3/11/98
28175-05 3/11/98
28175-06 3/11/98
28175-07 3/11/98
28175-08 3/11/98
28175-09 3/11/98
28175-10 3/11/98
50,071,138.92
28192,93 5,361,2 3/11/98
28194,95 41,307,26 3/11/98
28197-01 3/11/98
28197-02 3/11/98
21,348,642.41
28201,02 65,292,40 3/11/98
28316-01 3/11/98
28316-02 3/11/98
28316-03 3/11/98
28316-04 3/11/98
28316-05 3/11/98
28316-06 3/11/98
28316-07 3/11/98
28316-08 3/11/98
28316-09 3/11/98
28316-10 3/11/98
28316-11 3/11/98
20,063,858.66
28332,33 6,002,9 3/11/98
28338-01 3/11/98
28338-02 3/11/98
28338-03 3/11/98
28338-04 3/11/98
33,288,46
28339-01 3/11/98
28339-02 3/11/98
Loan ID Prospectus Loan Annual Debt Service
28011 112 151,055
28012 35 1,357,163
28016 105 185,426
28017 7 5,214,642
28018 44 733,765
28019 57 523,736
28020 24 1,872,675
28021 31 1,312,581
28024 68 406,023
28025 82 302,795
28026 86 276,925
28027 113 142,764
28028 117 128,488
28029 108 172,595
28030 63 442,601
28031 61 516,340
28032 28 1,621,310
28035 107 159,122
28036 93 216,423
28037 27 1,782,040
28042 10 3,284,959
28044 95 216,687
28047 50 581,428
28048 121 111,308
28049 20 2,137,415
28050 71 393,245
28051 55 606,457
28053 66 395,798
28054 76 343,875
28057 81 301,371
28059 60 470,812
28061 109 162,209
28066 30 1,499,181
28067 75 370,882
28069 29 1,325,702
28071 97 214,925
28075 91 251,759
28076 64 467,600
28084 116 140,386
28085 99 204,336
28086 80 321,818
28087 18 2,459,464
28088 73 437,937
28089 65 387,162
28090 33 1,183,802
28091 67 465,053
28094 83 295,457
28095 102 217,742
28096 92 260,159
28098 48 601,758
28099 94 237,358
28100 56 576,472
28102 98 243,185
28105 88 262,414
28153 59 568,116
28155 62 547,890
28156 90 320,141
28157 89 324,569
28160 100 193,974
28161 84 305,015
28162 78 346,276
28163 103 174,344
28167 120 96,807
28171 45 611,867
28172 114 164,506
28173 5 3,060,656
28180 118 137,915
28181 72 404,657
28182 104 192,172
28183 79 336,807
28184 5 2,348,661
28186 85 282,336
28187 74 313,536
28188 74 68,825
0 0
28189 19 2,319,963
28190 115 160,290
28191 101 192,089
28196 110 150,483
28198 15 2,541,019
28200 25 1,592,681
28203 119 132,352
28204 70 445,493
28307 49 581,116
28309 111 143,972
28310 46 50,583
28311 46 55,797
28312 46 64,560
28313 46 105,981
28314 46 167,236
28315 46 225,104
28317 37 993,447
28318 13 1,786,293
28319 13 1,195,081
28322 69 406,284
28324 42 762,311
28325 87 279,673
28328 39 808,298
28330 40 895,264
28334 43 842,945
28335 58 487,592
28340 22 2,022,212
28341 38 1,055,226
28014,15 106 165,932
28022,23 77 356,063
28038-01 6 225,647
28038-02 6 402,614
28038-03 6 325,871
28038-04 6 344,198
28038-05 6 320,144
28038-06 6 447,286
28038-07 6 257,146
28038-08 6 362,525
28038-09 6 239,392
28038-10 6 623,107
28038-11 6 284,064
28038-12 6 756,548
28038-13 6 461,061
28038-14 6 306,972
28038-15 6 138,023
28038-16 6 232,520
28040,41-01 36 556,030
28040,41-02 36 737,063
28062-01 1 1,881,093
28062-02 1 1,818,796
28062-03 1 2,722,414
28064,65 34 1,195,972
28072,73 53 547,874
28077-01 2 1,560,521
28077-02 2 612,626
28077-03 2 1,722,669
28077-04 2 273,091
28077-05 2 676,632
28077-06 2 1,250,246
28080-01 14 969,097
28080-02 14 118,343
28080-03 14 1,342,593
28092, 93 17 2,187,715
28097-01 41 46,494
28097-02 41 58,328
28097-03 41 91,982
28097-04 41 50,019
28097-05 41 106,753
28097-06 41 154,254
28097-07 41 162,227
28097-08 41 169,193
28103,04 12 3,070,191
28151-01 51 394,964
28151-02 51 299,173
28158,59 32 1,387,339
28164-01 26 1,081,895
28164-02 26 309,252
28165-01 52 336,554
28165-02 52 318,731
28168, 69 96 210,946
28170-01 16 763,348
28170-02 16 1,135,361
28170-03 16 677,558
28174-01 8 10,781
28174-02 8 54,353
28174-03 8 115,444
28174-04 8 23,358
28174-05 8 25,155
28174-06 8 100,171
28174-07 8 13,027
28174-08 8 91,636
28174-09 8 31,893
28174-10 8 57,947
28174-11 8 49,412
28174-12 8 50,310
28174-13 8 156,770
28174-14 8 137,904
28174-15 8 25,155
28174-16 8 35,037
28174-17 8 26,952
28174-18 8 69,176
28174-19 8 37,283
28174-20 8 106,460
28174-21 8 38,631
28174-22 8 243,465
28174-23 8 111,850
28174-24 8 74,567
28174-25 8 117,241
28174-26 8 101,968
28174-27 8 84,000
28174-28 8 112,300
28174-29 8 73,219
28174-30 8 175,636
28174-31 8 164,406
28174-32 8 15,722
28174-33 8 69,176
28174-34 8 42,225
28174-35 8 46,267
28174-36 8 48,963
28174-37 8 76,364
28174-38 8 48,064
28174-39 8 35,936
28174-40 8 106,460
28174-41 8 164,406
28174-42 8 115,893
28174-43 8 22,909
28174-44 8 15,722
28174-45 8 35,037
28174-46 8 39,080
28174-47 8 48,963
28174-48 8 43,123
28174-49 8 34,588
28174-50 8 101,070
28174-51 8 40,429
28174-52 8 48,064
28174-53 8 57,947
28174-54 8 48,064
28174-55 8 38,631
28174-56 8 124,877
28174-57 8 183,722
28174-58 8 48,064
28174-59 8 175,636
28174-60 8 35,487
28174-61 8 18,417
28174-62 8 47,166
28175-01 8 19,389
28175-02 8 27,025
28175-03 8 62,714
28175-04 8 14,560
28175-05 8 28,338
28175-06 8 83,417
28175-07 8 33,417
28175-08 8 37,856
28175-09 8 15,199
28175-10 8 33,204
28192,93 54 532,123
28194,95 9 4,272,911
28197-01 21 1,011,368
28197-02 21 896,153
28201,02 3 6,240,615
28316-01 23 186,406
28316-02 23 342,616
28316-03 23 223,848
28316-04 23 198,685
28316-05 23 173,724
28316-06 23 164,866
28316-07 23 132,054
28316-08 23 286,050
28316-09 23 153,392
28316-10 23 104,274
28316-11 23 47,105
28332,33 47 602,316
28338-01 11 515,953
28338-02 11 781,472
28338-03 11 1,140,828
28338-04 11 579,013
28339-01 4 3,250,981
28339-02 4 3,253,583
Original Underwriting Information (1)
Base Year
Loan ID Last Prop. InspeFin. Info as of Date
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28328 N/A N/A
28330 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28341 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-01 N/A N/A
28040,41-02 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28092, 93 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28103,04 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28158,59 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28168, 69 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28175-01 N/A N/A
28175-02 N/A N/A
28175-03 N/A N/A
28175-04 N/A N/A
28175-05 N/A N/A
28175-06 N/A N/A
28175-07 N/A N/A
28175-08 N/A N/A
28175-09 N/A N/A
28175-10 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28201,02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28332,33 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Original Underwriting Information (1)
Base Year
Loan ID %
Occ
28011 100
28012 75
28016 100
28017 70
28018 98
28019 96
28020 94
28021 100
28024 100
28025 100
28026 96
28027 98
28028 99
28029 100
28030 100
28031 84
28032 97
28035 96
28036 96
28037 79
28042 90
28044 98
28047 100
28048 92
28049 95
28050 97
28051 95
28053 98
28054 99
28057 92
28059 100
28061 100
28066 100
28067 93
28069 100
28071 88
28075 75
28076 80
28084 76
28085 100
28086 72
28087 99
28088 58
28089 95
28090 97
28091 71
28094 95
28095 43
28096 66
28098 100
28099 92
28100 74
28102 61
28105 96
28153 97
28155 93
28156 95
28157 88
28160 92
28161 100
28162 94
28163 98
28167 98
28171 95
28172 67
28173 90
28180 66
28181 78
28182 88
28183 94
28184 97
28186 96
28187 100
28188 100
28189 91
28190 64
28191 95
28196 97
28198 100
28200 94
28203 49
28204 68
28307 92
28309 95
28310 57
28311 68
28312 74
28313 66
28314 52
28315 82
28317 96
28318 96
28319 88
28322 100
28324 91
28325 100
28328 94
28330 65
28334 88
28335 100
28340 100
28341 69
28014,15 92
28022,23 100
28038-01 80
28038-02 77
28038-03 79
28038-04 79
28038-05 81
28038-06 81
28038-07 57
28038-08 78
28038-09 70
28038-10 70
28038-11 78
28038-12 67
28038-13 80
28038-14 82
28038-15 53
28038-16 68
28040,41-01 68
28040,41-02 67
28062-01 97
28062-02 100
28062-03 100
28064,65 97
28072,73 100
28077-01 100
28077-02 98
28077-03 100
28077-04 84
28077-05 100
28077-06 100
28080-01 97
28080-02 84
28080-03 76
28092, 93 93
28097-01 98
28097-02 77
28097-03 100
28097-04 93
28097-05 87
28097-06 92
28097-07 99
28097-08 100
28103,04 100
28151-01 94
28151-02 85
28158,59 79
28164-01 87
28164-02 100
28165-01 94
28165-02 82
28168, 69 78
28170-01 100
28170-02 81
28170-03 99
28174-01 100
28174-02 100
28174-03 100
28174-04 47
28174-05 100
28174-06 100
28174-07 100
28174-08 25
28174-09 100
28174-10 100
28174-11 100
28174-12 100
28174-13 100
28174-14 100
28174-15 100
28174-16 100
28174-17 100
28174-18 57
28174-19 100
28174-20 100
28174-21 100
28174-22 100
28174-23 100
28174-24 100
28174-25 100
28174-26 100
28174-27 100
28174-28 100
28174-29 100
28174-30 100
28174-31 100
28174-32 100
28174-33 100
28174-34 100
28174-35 100
28174-36 100
28174-37 100
28174-38 100
28174-39 100
28174-40 100
28174-41 100
28174-42 100
28174-43 100
28174-44 100
28174-45 100
28174-46 100
28174-47 100
28174-48 100
28174-49 100
28174-50 100
28174-51 100
28174-52 100
28174-53 100
28174-54 100
28174-55 100
28174-56 100
28174-57 100
28174-58 100
28174-59 100
28174-60 100
28174-61 100
28174-62 100
28175-01 100
28175-02 100
28175-03 100
28175-04 100
28175-05 100
28175-06 100
28175-07 100
28175-08 100
28175-09 100
28175-10 100
28192,93 85
28194,95 74
28197-01 95
28197-02 94
28201,02 95
28316-01 99
28316-02 93
28316-03 87
28316-04 100
28316-05 100
28316-06 100
28316-07 100
28316-08 100
28316-09 100
28316-10 88
28316-11 100
28332,33 91
28338-01 99
28338-02 99
28338-03 95
28338-04 97
28339-01 100
28339-02 100
Original Underwriting Information (1)
Base Year
Loan ID Total Revenue (4) Net Cash Flow
28011 399,761 225,380
28012 5,865,212 1,968,862
28016 - 238,638
28017 13,809,463 6,988,912
28018 6,509,722 1,198,172
28019 1,654,300 1,031,245
28020 4,446,669 2,609,116
28021 2,462,376 1,838,495
28024 815,898 554,722
28025 575,963 405,156
28026 799,520 404,049
28027 817,068 259,458
28028 591,280 219,944
28029 481,407 221,943
28030 1,084,151 597,708
28031 3,626,246 775,903
28032 14,445,392 2,438,346
28035 608,284 254,801
28036 507,365 329,292
28037 10,437,111 3,202,733
28042 14,176,658 5,696,922
28044 577,440 313,138
28047 1,228,671 756,843
28048 - 148,925
28049 6,237,617 3,013,893
28050 936,799 539,408
28051 3,194,371 902,477
28053 1,125,490 501,160
28054 953,105 430,187
28057 613,990 396,719
28059 1,021,227 671,165
28061 574,846 258,217
28066 3,611,363 2,016,656
28067 1,340,624 472,947
28069 2,400,029 1,749,446
28071 428,437 272,222
28075 - 421,763
28076 1,408,821 747,494
28084 - 181,239
28085 417,516 257,128
28086 1,599,718 466,037
28087 5,149,579 3,231,686
28088 2,484,871 895,653
28089 - 500,560
28090 2,332,595 1,531,551
28091 3,816,678 653,559
28094 867,226 396,672
28095 971,757 396,622
28096 1,782,844 400,185
28098 1,447,312 822,583
28099 - 410,916
28100 2,514,541 846,302
28102 856,520 393,990
28105 - 391,758
28153 - 1,162,780
28155 - 936,445
28156 - 547,277
28157 - 547,004
28160 718,811 247,108
28161 828,792 420,633
28162 671,580 440,806
28163 419,034 222,741
28167 - 127,749
28171 1,295,352 910,609
28172 1,235,753 270,973
28173 7,900,763 5,278,174
28180 695,921 229,111
28181 1,808,956 592,733
28182 475,752 258,165
28183 607,611 420,948
28184 5,330,578 3,869,254
28186 682,005 466,964
28187 717,109 393,993
28188 161,869 99,391
28189 5,645,883 3,136,126
28190 651,354 222,358
28191 465,211 247,108
28196 394,638 196,444
28198 4,117,237 3,126,553
28200 2,822,772 2,007,184
28203 1,466,035 291,064
28204 2,861,320 688,647
28307 1,602,791 803,007
28309 - 295,361
28310 383,676 43,261
28311 366,364 63,394
28312 503,494 151,207
28313 602,681 152,393
28314 1,210,130 197,225
28315 839,297 333,743
28317 2,620,472 1,271,350
28318 3,899,100 2,292,714
28319 2,839,829 1,627,922
28322 1,155,403 682,914
28324 1,231,047 940,229
28325 573,071 359,797
28328 1,995,716 1,089,076
28330 5,949,357 1,409,196
28334 1,728,110 1,070,887
28335 905,226 617,768
28340 4,742,083 2,469,772
28341 8,060,498 1,647,817
28014,15 423,986 223,334
28022,23 690,435 438,786
28038-01 1,161,927 260,722
28038-02 1,804,122 647,642
28038-03 1,593,041 484,851
28038-04 1,735,530 569,539
28038-05 1,510,499 473,882
28038-06 1,958,938 774,120
28038-07 1,437,880 347,245
28038-08 1,618,452 538,304
28038-09 1,302,010 313,990
28038-10 2,655,245 1,064,939
28038-11 1,449,397 516,768
28038-12 4,534,388 999,310
28038-13 2,437,316 610,867
28038-14 1,479,074 440,614
28038-15 780,079 214,317
28038-16 1,314,506 347,230
28040,41-01 4,089,219 787,585
28040,41-02 4,646,338 1,132,426
28062-01 5,122,557 2,533,428
28062-02 5,113,002 2,486,120
28062-03 7,012,817 3,942,900
28064,65 2,364,932 1,575,724
28072,73 988,108 762,755
28077-01 4,415,133 2,065,531
28077-02 1,497,638 704,687
28077-03 5,097,003 2,476,062
28077-04 655,347 282,981
28077-05 2,115,423 1,180,106
28077-06 3,573,753 1,960,171
28080-01 2,527,438 1,764,570
28080-02 360,630 200,465
28080-03 4,128,373 2,667,562
28092, 93 5,020,231 3,042,855
28097-01 363,516 135,670
28097-02 158,475 82,659
28097-03 205,021 135,859
28097-04 213,377 97,686
28097-05 301,183 142,805
28097-06 397,169 221,590
28097-07 429,318 224,080
28097-08 353,535 207,771
28103,04 5,536,538 3,896,063
28151-01 4,010,962 725,649
28151-02 5,336,412 540,641
28158,59 4,751,847 2,023,945
28164-01 2,912,537 1,347,823
28164-02 784,301 498,563
28165-01 3,144,790 603,479
28165-02 3,070,188 484,672
28168, 69 674,150 306,281
28170-01 1,818,681 1,075,297
28170-02 2,779,423 1,632,730
28170-03 1,918,277 1,177,316
28174-01 104,546 13,146
28174-02 96,656 67,028
28174-03 246,958 142,306
28174-04 43,090 29,054
28174-05 38,750 31,000
28174-06 164,352 123,875
28174-07 19,575 15,941
28174-08 203,754 113,139
28174-09 43,444 39,398
28174-10 126,362 71,663
28174-11 147,144 60,779
28174-12 121,979 62,213
28174-13 220,827 193,469
28174-14 206,029 170,499
28174-15 37,101 30,850
28174-16 70,698 43,198
28174-17 68,134 33,364
28174-18 146,398 85,158
28174-19 94,229 45,819
28174-20 208,433 131,528
28174-21 120,853 47,937
28174-22 340,992 300,311
28174-23 153,178 138,199
28174-24 101,853 92,294
28174-25 175,430 144,702
28174-26 138,659 125,775
28174-27 152,582 103,814
28174-28 200,665 138,623
28174-29 182,564 90,592
28174-30 236,998 216,897
28174-31 243,067 202,676
28174-32 72,934 19,343
28174-33 118,571 85,522
28174-34 58,127 52,050
28174-35 66,956 57,148
28174-36 91,455 60,242
28174-37 139,198 94,387
28174-38 124,604 59,492
28174-39 106,180 44,463
28174-40 201,772 131,313
28174-41 238,086 202,919
28174-42 196,575 143,166
28174-43 45,875 28,436
28174-44 159,413 19,420
28174-45 91,626 43,362
28174-46 78,145 46,878
28174-47 152,449 60,165
28174-48 88,864 53,141
28174-49 187,306 42,502
28174-50 147,875 124,588
28174-51 74,217 50,113
28174-52 69,676 59,865
28174-53 77,769 71,503
28174-54 69,687 59,190
28174-55 93,189 46,608
28174-56 173,138 154,110
28174-57 252,478 227,064
28174-58 100,125 60,056
28174-59 234,284 217,051
28174-60 55,091 43,800
28174-61 54,675 22,955
28174-62 119,890 59,024
28175-01 34,064 24,623
28175-02 38,640 34,251
28175-03 88,151 79,528
28175-04 46,816 18,453
28175-05 49,281 35,917
28175-06 149,907 105,748
28175-07 56,904 42,381
28175-08 70,903 47,994
28175-09 24,137 19,272
28175-10 54,464 42,095
28192,93 1,260,194 724,085
28194,95 25,091,637 6,069,363
28197-01 2,130,160 1,428,513
28197-02 1,950,391 1,305,176
28201,02 14,920,353 8,203,972
28316-01 476,292 239,865
28316-02 902,757 429,099
28316-03 521,319 284,754
28316-04 270,230 240,469
28316-05 376,035 221,196
28316-06 278,649 217,965
28316-07 276,623 180,192
28316-08 691,083 393,913
28316-09 410,804 212,056
28316-10 361,613 151,199
28316-11 112,248 63,965
28332,33 2,648,048 871,036
28338-01 1,272,317 768,937
28338-02 2,144,362 1,231,303
28338-03 3,040,269 1,577,074
28338-04 1,391,438 831,212
28339-01 4,030,471 3,990,166
28339-02 4,027,029 3,986,759
Original Underwriting Information (1)
Base Year
Loan ID $
NOI (5)
DSCR
28011 242,308 1.49
28012 2,262,123 1.45
28016 241,763 1.29
28017 7,324,895 1.34
28018 1,220,672 1.63
28019 1,220,207 1.97
28020 2,771,116 1.39
28021 1,937,684 1.40
28024 602,751 1.37
28025 442,985 1.34
28026 443,179 1.46
28027 314,458 1.82
28028 259,694 1.71
28029 248,904 1.29
28030 680,620 1.35
28031 957,215 1.50
28032 2,500,846 1.50
28035 289,926 1.60
28036 370,815 1.52
28037 3,982,652 1.80
28042 7,074,917 1.73
28044 345,638 1.45
28047 897,307 1.30
28048 151,985 1.34
28049 3,550,330 1.41
28050 600,005 1.37
28051 1,257,123 1.49
28053 609,158 1.27
28054 538,220 1.25
28057 452,472 1.32
28059 766,837 1.43
28061 331,321 1.59
28066 2,311,839 1.35
28067 634,033 1.28
28069 1,839,022 1.32
28071 314,123 1.27
28075 432,613 1.68
28076 843,520 1.60
28084 185,014 1.29
28085 320,761 1.26
28086 546,058 1.45
28087 3,352,220 1.31
28088 1,019,897 2.05
28089 510,560 1.29
28090 1,672,705 1.29
28091 844,393 1.41
28094 482,215 1.34
28095 348,034 1.82
28096 489,327 1.54
28098 1,053,569 1.37
28099 428,916 1.73
28100 972,029 1.47
28102 351,161 1.62
28105 397,783 1.49
28153 1,225,780 2.05
28155 995,845 1.71
28156 576,977 1.71
28157 622,004 1.69
28160 280,358 1.27
28161 569,448 1.38
28162 492,965 1.27
28163 234,953 1.28
28167 133,449 1.32
28171 919,609 1.49
28172 332,761 1.65
28173 5,571,650 1.69
28180 263,907 1.66
28181 683,181 1.46
28182 313,149 1.34
28183 465,456 1.25
28184 4,122,150 1.69
28186 510,610 1.65
28187 439,321 1.29
28188 109,301 1.29
28189 3,775,966 1.35
28190 254,926 1.39
28191 262,175 1.25
28196 211,858 1.31
28198 3,249,803 1.24
28200- 1.26
28203 364,366 2.20
28204 831,713 1.55
28307 866,507 1.38
28309 306,161 2.05
28310 62,445 1.41
28311 81,712 1.41
28312 176,382 1.41
28313 182,527 1.41
28314 257,732 1.41
28315 375,708 1.41
28317 1,372,206 1.28
28318 2,512,568 1.32
28319 1,792,033 1.32
28322 816,675 1.68
28324 1,022,662 1.23
28325 393,530 1.29
28328 1,201,359 1.35
28330 1,788,398 1.57
28334 1,197,445 1.27
28335 675,101 1.27
28340 2,692,929 1.22
28341 2,050,842 1.56
28014,15 241,334 1.35
28022,23 507,664 1.23
28038-01 318,818 1.50
28038-02 737,848 1.50
28038-03 564,503 1.50
28038-04 656,315 1.50
28038-05 549,407 1.50
28038-06 872,067 1.50
28038-07 419,139 1.50
28038-08 619,227 1.50
28038-09 379,091 1.50
28038-10 1,197,701 1.50
28038-11 589,238 1.50
28038-12 1,226,029 1.50
28038-13 732,733 1.50
28038-14 514,568 1.50
28038-15 253,321 1.50
28038-16 412,955 1.50
28040,41-01 992,046 1.48
28040,41-02 1,364,743 1.48
28062-01 3,002,213 1.40
28062-02 2,805,624 1.40
28062-03 4,294,941 1.40
28064,65 1,710,402 1.32
28072,73 792,110 1.39
28077-01 2,423,022 1.42
28077-02 876,328 1.42
28077-03 2,863,071 1.42
28077-04 357,867 1.42
28077-05 1,299,184 1.42
28077-06 1,415,876 1.42
28080-01 1,887,308 1.91
28080-02 251,798 1.91
28080-03 2,863,896 1.91
28092, 93 3,219,783 1.39
28097-01 183,602 1.49
28097-02 115,407 1.49
28097-03 159,197 1.49
28097-04 138,810 1.49
28097-05 201,025 1.49
28097-06 310,532 1.49
28097-07 311,168 1.49
28097-08 283,852 1.49
28103,04 4,669,489 1.27
28151-01 755,349 1.82
28151-02 579,341 1.82
28158,59 2,261,537 1.46
28164-01 1,490,823 1.33
28164-02 524,060 1.33
28165-01 628,229 1.66
28165-02 508,172 1.66
28168, 69 403,012 1.45
28170-01 1,194,616 1.51
28170-02 1,790,400 1.51
28170-03 1,271,268 1.51
28174-01 26,146 1.24
28174-02 73,620 1.24
28174-03 159,915 1.24
28174-04 33,030 1.24
28174-05 33,998 1.24
28174-06 132,538 1.24
28174-07 19,033 1.24
28174-08 134,180 1.24
28174-09 42,287 1.24
28174-10 80,339 1.24
28174-11 69,528 1.24
28174-12 68,363 1.24
28174-13 219,865 1.24
28174-14 181,760 1.24
28174-15 36,270 1.24
28174-16 48,696 1.24
28174-17 38,576 1.24
28174-18 109,449 1.24
28174-19 51,921 1.24
28174-20 148,985 1.24
28174-21 55,771 1.24
28174-22 334,378 1.24
28174-23 151,415 1.24
28174-24 99,724 1.24
28174-25 169,220 1.24
28174-26 135,831 1.24
28174-27 112,981 1.24
28174-28 148,105 1.24
28174-29 100,284 1.24
28174-30 234,008 1.24
28174-31 239,792 1.24
28174-32 30,054 1.24
28174-33 104,569 1.24
28174-34 56,722 1.24
28174-35 65,510 1.24
28174-36 65,882 1.24
28174-37 101,803 1.24
28174-38 88,482 1.24
28174-39 50,297 1.24
28174-40 147,736 1.24
28174-41 222,253 1.24
28174-42 153,021 1.24
28174-43 31,106 1.24
28174-44 38,427 1.24
28174-45 50,280 1.24
28174-46 52,573 1.24
28174-47 68,759 1.24
28174-48 59,471 1.24
28174-49 90,330 1.24
28174-50 144,427 1.24
28174-51 73,369 1.24
28174-52 68,259 1.24
28174-53 77,408 1.24
28174-54 66,957 1.24
28174-55 53,102 1.24
28174-56 172,258 1.24
28174-57 241,968 1.24
28174-58 73,860 1.24
28174-59 231,321 1.24
28174-60 51,127 1.24
28174-61 27,486 1.24
28174-62 65,492 1.24
28175-01 27,075 1.24
28175-02 37,581 1.24
28175-03 86,727 1.24
28175-04 35,303 1.24
28175-05 40,020 1.24
28175-06 114,138 1.24
28175-07 46,906 1.24
28175-08 53,065 1.24
28175-09 21,828 1.24
28175-10 47,046 1.24
28192,93 850,080 1.36
28194,95 7,323,945 1.42
28197-01 1,500,513 1.43
28197-02 1,367,176 1.43
28201,02 9,442,321 1.31
28316-01 263,865 1.31
28316-02 584,140 1.31
28316-03 357,039 1.31
28316-04 262,123 1.31
28316-05 257,058 1.31
28316-06 241,303 1.31
28316-07 194,473 1.31
28316-08 434,793 1.31
28316-09 238,489 1.31
28316-10 180,811 1.31
28316-11 71,332 1.31
28332,33 1,003,438 1.45
28338-01 783,587 1.46
28338-02 1,259,903 1.46
28338-03 1,609,324 1.46
28338-04 846,912 1.46
28339-01 3,990,166 1.23
28339-02 3,986,759 1.23
Prior Full Year Operating Information as of 1995 (1)
Loan ID Last Prop. InspeFinancial Info as of Date
28011 N/A 12/31/95
28012 N/A 12/31/95
28016 N/A 12/31/95
28017 N/A 12/31/95
28018 N/A 12/31/95
28019 N/A 12/31/95
28020 N/A 12/31/95
28021 N/A 12/31/95
28024 N/A 12/31/95
28025 N/A 12/31/95
28026 N/A 12/31/95
28027 N/A 12/31/95
28028 N/A 12/31/95
28029 N/A 12/31/95
28030 N/A 12/31/95
28031 N/A 12/31/95
28032 N/A 12/31/95
28035 N/A 12/31/95
28036 N/A 12/31/95
28037 N/A 12/31/95
28042 N/A 12/31/95
28044 N/A 12/31/95
28047 N/A 12/31/95
28048 N/A 12/31/95
28049 N/A 12/31/95
28050 N/A 12/31/95
28051 N/A 12/31/95
28053 N/A 12/31/95
28054 N/A 12/31/95
28057 N/A 12/31/95
28059 N/A 12/31/95
28061 N/A 12/31/95
28066 N/A 12/31/95
28067 N/A 12/31/95
28069 N/A 12/31/95
28071 N/A 12/31/95
28075 N/A 12/31/95
28076 N/A 12/31/95
28084 N/A 12/31/95
28085 N/A 12/31/95
28086 N/A 12/31/95
28087 N/A 12/31/95
28088 N/A 12/31/95
28089 N/A 12/31/95
28090 N/A 12/31/95
28091 N/A 12/31/95
28094 N/A 12/31/95
28095 N/A 12/31/95
28096 N/A 12/31/95
28098 N/A 12/31/95
28099 N/A 12/31/95
28100 N/A 12/31/95
28102 N/A 12/31/95
28105 N/A 12/31/95
28153 N/A 12/31/95
28155 N/A 12/31/95
28156 N/A 12/31/95
28157 N/A 12/31/95
28160 N/A 12/31/95
28161 N/A 12/31/95
28162 N/A 12/31/95
28163 N/A 12/31/95
28167 N/A 12/31/95
28171 N/A 12/31/95
28172 N/A 12/31/95
28173 N/A 12/31/95
28180 N/A 12/31/95
28181 N/A 12/31/95
28182 N/A 12/31/95
28183 N/A 12/31/95
28184 N/A 12/31/95
28186 N/A 12/31/95
28187 N/A 12/31/95
28188 N/A 12/31/95
28189 N/A 12/31/95
28190 N/A 12/31/95
28191 N/A 12/31/95
28196 N/A 12/31/95
28198 N/A 12/31/95
28200 N/A 12/31/95
28203 N/A 12/31/95
28204 N/A 12/31/95
28307 N/A 12/31/95
28309 N/A 12/31/95
28310 N/A 12/31/95
28311 N/A 12/31/95
28312 N/A 12/31/95
28313 N/A 12/31/95
28314 N/A 12/31/95
28315 N/A 12/31/95
28317 N/A 12/31/95
28318 N/A 12/31/95
28319 N/A 12/31/95
28322 N/A 12/31/95
28324 N/A 12/31/95
28325 N/A 12/31/95
28328 N/A 12/31/95
28330 N/A 12/31/95
28334 N/A 12/31/95
28335 N/A 12/31/95
28340 N/A 12/31/95
28341 N/A 12/31/95
28014,15 N/A 12/31/95
28022,23 N/A 12/31/95
28038-01 N/A 12/31/95
28038-02 N/A 12/31/95
28038-03 N/A 12/31/95
28038-04 N/A 12/31/95
28038-05 N/A 12/31/95
28038-06 N/A 12/31/95
28038-07 N/A 12/31/95
28038-08 N/A 12/31/95
28038-09 N/A 12/31/95
28038-10 N/A 12/31/95
28038-11 N/A 12/31/95
28038-12 N/A 12/31/95
28038-13 N/A 12/31/95
28038-14 N/A 12/31/95
28038-15 N/A 12/31/95
28038-16 N/A 12/31/95
28040,41-01 N/A 12/31/95
28040,41-02 N/A 12/31/95
28062-01 N/A 12/31/95
28062-02 N/A 12/31/95
28062-03 N/A 12/31/95
28064,65 N/A 12/31/95
28072,73 N/A 12/31/95
28077-01 N/A 12/31/95
28077-02 N/A 12/31/95
28077-03 N/A 12/31/95
28077-04 N/A 12/31/95
28077-05 N/A 12/31/95
28077-06 N/A 12/31/95
28080-01 N/A 12/31/95
28080-02 N/A 12/31/95
28080-03 N/A 12/31/95
28092, 93 N/A 12/31/95
28097-01 N/A 12/31/95
28097-02 N/A 12/31/95
28097-03 N/A 12/31/95
28097-04 N/A 12/31/95
28097-05 N/A 12/31/95
28097-06 N/A 12/31/95
28097-07 N/A 12/31/95
28097-08 N/A 12/31/95
28103,04 N/A 12/31/95
28151-01 N/A 12/31/95
28151-02 N/A 12/31/95
28158,59 N/A 12/31/95
28164-01 N/A 12/31/95
28164-02 N/A 12/31/95
28165-01 N/A 12/31/95
28165-02 N/A 12/31/95
28168, 69 N/A 12/31/95
28170-01 N/A 12/31/95
28170-02 N/A 12/31/95
28170-03 N/A 12/31/95
28174-01 N/A 12/31/95
28174-02 N/A 12/31/95
28174-03 N/A 12/31/95
28174-04 N/A 12/31/95
28174-05 N/A 12/31/95
28174-06 N/A 12/31/95
28174-07 N/A 12/31/95
28174-08 N/A 12/31/95
28174-09 N/A 12/31/95
28174-10 N/A 12/31/95
28174-11 N/A 12/31/95
28174-12 N/A 12/31/95
28174-13 N/A 12/31/95
28174-14 N/A 12/31/95
28174-15 N/A 12/31/95
28174-16 N/A 12/31/95
28174-17 N/A 12/31/95
28174-18 N/A 12/31/95
28174-19 N/A 12/31/95
28174-20 N/A 12/31/95
28174-21 N/A 12/31/95
28174-22 N/A 12/31/95
28174-23 N/A 12/31/95
28174-24 N/A 12/31/95
28174-25 N/A 12/31/95
28174-26 N/A 12/31/95
28174-27 N/A 12/31/95
28174-28 N/A 12/31/95
28174-29 N/A 12/31/95
28174-30 N/A 12/31/95
28174-31 N/A 12/31/95
28174-32 N/A 12/31/95
28174-33 N/A 12/31/95
28174-34 N/A 12/31/95
28174-35 N/A 12/31/95
28174-36 N/A 12/31/95
28174-37 N/A 12/31/95
28174-38 N/A 12/31/95
28174-39 N/A 12/31/95
28174-40 N/A 12/31/95
28174-41 N/A 12/31/95
28174-42 N/A 12/31/95
28174-43 N/A 12/31/95
28174-44 N/A 12/31/95
28174-45 N/A 12/31/95
28174-46 N/A 12/31/95
28174-47 N/A 12/31/95
28174-48 N/A 12/31/95
28174-49 N/A 12/31/95
28174-50 N/A 12/31/95
28174-51 N/A 12/31/95
28174-52 N/A 12/31/95
28174-53 N/A 12/31/95
28174-54 N/A 12/31/95
28174-55 N/A 12/31/95
28174-56 N/A 12/31/95
28174-57 N/A 12/31/95
28174-58 N/A 12/31/95
28174-59 N/A 12/31/95
28174-60 N/A 12/31/95
28174-61 N/A 12/31/95
28174-62 N/A 12/31/95
28175-01 N/A 12/31/95
28175-02 N/A 12/31/95
28175-03 N/A 12/31/95
28175-04 N/A 12/31/95
28175-05 N/A 12/31/95
28175-06 N/A 12/31/95
28175-07 N/A 12/31/95
28175-08 N/A 12/31/95
28175-09 N/A 12/31/95
28175-10 N/A 12/31/95
28192,93 N/A 12/31/95
28194,95 N/A 12/31/95
28197-01 N/A 12/31/95
28197-02 N/A 12/31/95
28201,02 N/A 12/31/95
28316-01 N/A 12/31/95
28316-02 N/A 12/31/95
28316-03 N/A 12/31/95
28316-04 N/A 12/31/95
28316-05 N/A 12/31/95
28316-06 N/A 12/31/95
28316-07 N/A 12/31/95
28316-08 N/A 12/31/95
28316-09 N/A 12/31/95
28316-10 N/A 12/31/95
28316-11 N/A 12/31/95
28332,33 N/A 12/31/95
28338-01 N/A 12/31/95
28338-02 N/A 12/31/95
28338-03 N/A 12/31/95
28338-04 N/A 12/31/95
28339-01 N/A 12/31/95
28339-02 N/A 12/31/95
Prior Full Year Operating Information as of 1995 (1)
Loan ID %
Occ Total Revenue
28011 N/A 351,913
28012 N/A 5,778,198
28016 N/A 328,898
28017 N/A 13,565,335
28018 N/A 5,922,477
28019 N/A 1,677,193
28020 N/A 4,328,701
28021 N/A 2,409,270
28024 N/A 765,015
28025 N/A 589,376
28026 N/A 754,123
28027 N/A 798,496
28028 N/A 568,338
28029 N/A 501,595
28030 N/A 1,036,450
28031 N/A 3,505,124
28032 N/A 13,604,018
28035 N/A 551,838
28036 N/A 465,762
28037 N/A 11,142,213
28042 N/A 12,648,534
28044 N/A 548,312
28047 N/A 1,164,546
28048 N/A 269,390
28049 N/A 6,197,373
28050 N/A 887,591
28051 N/A 3,897,664
28053 N/A 1,340,709
28054 N/A 904,279
28057 N/A 615,424
28059 N/A 1,056,625
28061 N/A 556,784
28066 N/A 3,689,874
28067 N/A 1,288,381
28069 N/A 2,443,025
28071 N/A 396,373
28075 N/A 692,518
28076 N/A 1,493,333
28084 N/A 279,695
28085 N/A 450,395
28086 N/A 1,589,632
28087 N/A 4,626,721
28088 N/A 2,974,866
28089 N/A 693,257
28090 N/A 1,695,375
28091 N/A 3,730,405
28094 N/A 807,211
28095 N/A 930,287
28096 N/A 1,868,904
28098 N/A 1,447,313
28099 N/A 1,977,944
28100 N/A 2,503,529
28102 N/A 145,977
28105 N/A 524,606
28153 N/A 6,617,279
28155 N/A 6,926,860
28156 N/A 3,352,091
28157 N/A 2,175,920
28160 N/A 635,493
28161 N/A 754,232
28162 N/A 630,553
28163 N/A 406,488
28167 N/A 254,522
28171 N/A -
28172 N/A 964,919
28173 N/A 8,395,800
28180 N/A 878,411
28181 N/A 1,791,918
28182 N/A 436,496
28183 N/A 542,320
28184 N/A 5,345,605
28186 N/A 726,565
28187 N/A 798,241
28188 N/A 171,275
28189 N/A 5,763,122
28190 N/A 616,509
28191 N/A 445,715
28196 N/A 292,058
28198 N/A 2,321,441
28200 N/A 2,787,276
28203 N/A 1,596,368
28204 N/A 2,853,968
28307 N/A 1,213,793
28309 N/A 576,330
28310 N/A 385,674
28311 N/A 366,408
28312 N/A 504,756
28313 N/A 609,767
28314 N/A 1,209,292
28315 N/A 907,239
28317 N/A 2,570,625
28318 N/A 3,925,918
28319 N/A 2,735,633
28322 N/A 1,234,753
28324 N/A 1,212,645
28325 N/A 619,933
28328 N/A 2,124,536
28330 N/A 6,488,481
28334 N/A 1,739,065
28335 N/A 918,920
28340 N/A 4,825,459
28341 N/A 7,721,936
28014,15 N/A 411,361
28022,23 N/A 649,091
28038-01 N/A 1,292,185
28038-02 N/A 1,736,628
28038-03 N/A 1,427,250
28038-04 N/A 1,484,525
28038-05 N/A 1,463,686
28038-06 N/A 1,772,505
28038-07 N/A 1,291,925
28038-08 N/A 1,651,774
28038-09 N/A 1,163,959
28038-10 N/A 2,348,475
28038-11 N/A 1,364,392
28038-12 N/A 4,593,095
28038-13 N/A 2,627,963
28038-14 N/A 1,550,208
28038-15 N/A 777,272
28038-16 N/A 1,361,122
28040,41-01 N/A 4,011,806
28040,41-02 N/A 4,697,833
28062-01 N/A 4,729,718
28062-02 N/A 5,322,464
28062-03 N/A 6,404,859
28064,65 N/A 2,072,774
28072,73 N/A 982,282
28077-01 N/A 4,394,768
28077-02 N/A 1,763,835
28077-03 N/A 5,149,508
28077-04 N/A 837,554
28077-05 N/A 2,054,547
28077-06 N/A 3,322,468
28080-01 N/A 2,410,648
28080-02 N/A 473,917
28080-03 N/A 2,443,620
28092, 93 N/A 4,607,536
28097-01 N/A 315,238
28097-02 N/A 169,542
28097-03 N/A 209,612
28097-04 N/A 248,694
28097-05 N/A 302,589
28097-06 N/A 409,546
28097-07 N/A 436,529
28097-08 N/A 358,301
28103,04 N/A 4,917,191
28151-01 N/A 3,988,954
28151-02 N/A 4,747,298
28158,59 N/A 4,744,744
28164-01 N/A 3,129,248
28164-02 N/A 843,806
28165-01 N/A 3,038,686
28165-02 N/A 2,891,895
28168, 69 N/A 481,279
28170-01 N/A 1,886,032
28170-02 N/A 3,805,886
28170-03 N/A 1,877,395
28174-01 N/A 109,997
28174-02 N/A 111,977
28174-03 N/A 277,526
28174-04 N/A 44,000
28174-05 N/A 38,208
28174-06 N/A 115,018
28174-07 N/A 18,888
28174-08 N/A 211,545
28174-09 N/A 43,609
28174-10 N/A 77,197
28174-11 N/A 155,000
28174-12 N/A 112,347
28174-13 N/A 245,000
28174-14 N/A 229,894
28174-15 N/A 42,947
28174-16 N/A 90,571
28174-17 N/A 70,816
28174-18 N/A 196,851
28174-19 N/A 99,164
28174-20 N/A 226,945
28174-21 N/A 146,521
28174-22 N/A 410,442
28174-23 N/A 161,170
28174-24 N/A 116,202
28174-25 N/A 198,510
28174-26 N/A 145,867
28174-27 N/A 161,218
28174-28 N/A 235,429
28174-29 N/A 183,073
28174-30 N/A 257,950
28174-31 N/A 269,346
28174-32 N/A 87,211
28174-33 N/A 138,809
28174-34 N/A 60,307
28174-35 N/A 69,558
28174-36 N/A 95,838
28174-37 N/A -
28174-38 N/A 203,856
28174-39 N/A 90,161
28174-40 N/A 214,466
28174-41 N/A 260,948
28174-42 N/A 211,741
28174-43 N/A 48,439
28174-44 N/A 194,913
28174-45 N/A 96,041
28174-46 N/A 81,123
28174-47 N/A 160,272
28174-48 N/A 100,857
28174-49 N/A 162,282
28174-50 N/A 160,704
28174-51 N/A 51,268
28174-52 N/A 71,237
28174-53 N/A 75,002
28174-54 N/A 77,435
28174-55 N/A 100,637
28174-56 N/A 202,406
28174-57 N/A 290,271
28174-58 N/A 117,704
28174-59 N/A -
28174-60 N/A 64,655
28174-61 N/A 53,323
28174-62 N/A 118,424
28175-01 N/A 34,341
28175-02 N/A 43,970
28175-03 N/A 94,599
28175-04 N/A 50,052
28175-05 N/A 54,958
28175-06 N/A 163,029
28175-07 N/A 58,813
28175-08 N/A 66,010
28175-09 N/A 25,639
28175-10 N/A 60,748
28192,93 N/A 1,206,694
28194,95 N/A 25,497,225
28197-01 N/A 1,996,917
28197-02 N/A 1,830,012
28201,02 N/A 16,432,370
28316-01 N/A 446,375
28316-02 N/A 842,471
28316-03 N/A 571,081
28316-04 N/A -
28316-05 N/A 324,155
28316-06 N/A 257,631
28316-07 N/A 254,150
28316-08 N/A 664,154
28316-09 N/A 414,631
28316-10 N/A 367,184
28316-11 N/A 116,314
28332,33 N/A 2,648,048
28338-01 N/A 1,189,270
28338-02 N/A 1,936,182
28338-03 N/A 2,982,193
28338-04 N/A 1,354,589
28339-01 N/A -
28339-02 N/A -
Prior Full Year Operating Information as of 1995 (1)
Loan ID $
NOI
DSCR
28011 211,393 N/A
28012 2,237,718 N/A
28016 250,493 N/A
28017 7,640,886 N/A
28018 988,189 N/A
28019 1,363,656 N/A
28020 2,851,292 N/A
28021 1,957,340 N/A
28024 553,104 N/A
28025 493,244 N/A
28026 405,871 N/A
28027 419,964 N/A
28028 252,136 N/A
28029 311,528 N/A
28030 670,226 N/A
28031 974,283 N/A
28032 3,413,592 N/A
28035 289,174 N/A
28036 340,460 N/A
28037 4,111,381 N/A
28042 5,979,532 N/A
28044 339,687 N/A
28047 876,291 N/A
28048 146,596 N/A
28049 3,745,511 N/A
28050 561,773 N/A
28051 1,976,660 N/A
28053 755,852 N/A
28054 501,889 N/A
28057 456,239 N/A
28059 853,173 N/A
28061- N/A
28066 2,284,343 N/A
28067 563,181 N/A
28069 1,939,929 N/A
28071 296,764 N/A
28075 382,349 N/A
28076 901,769 N/A
28084 183,191 N/A
28085 352,560 N/A
28086 533,801 N/A
28087 2,885,176 N/A
28088 1,518,322 N/A
28089 557,919 N/A
28090 1,095,179 N/A
28091 945,365 N/A
28094 454,149 N/A
28095 480,920 N/A
28096 499,653 N/A
28098 1,153,834 N/A
28099 508,738 N/A
28100 847,866 N/A
28102 73,336 N/A
28105 370,444 N/A
28153 1,642,380 N/A
28155 1,311,260 N/A
28156 648,780 N/A
28157 723,854 N/A
28160 207,014 N/A
28161 484,650 N/A
28162 459,239 N/A
28163 230,750 N/A
28167 139,684 N/A
28171- N/A
28172 207,579 N/A
28173 6,174,558 N/A
28180 481,647 N/A
28181 693,003 N/A
28182 276,850 N/A
28183 406,669 N/A
28184 4,235,896 N/A
28186 543,242 N/A
28187 520,121 N/A
28188 119,407 N/A
28189 4,056,339 N/A
28190 268,207 N/A
28191 258,144 N/A
28196 139,762 N/A
28198- N/A
28200 2,102,056 N/A
28203 463,306 N/A
28204 805,077 N/A
28307 630,527 N/A
28309 317,053 N/A
28310 65,925 N/A
28311 85,287 N/A
28312 194,123 N/A
28313 241,982 N/A
28314 234,100 N/A
28315 480,991 N/A
28317 1,381,171 N/A
28318 2,514,922 N/A
28319 1,711,994 N/A
28322 938,208 N/A
28324 1,032,868 N/A
28325 417,032 N/A
28328 1,391,003 N/A
28330 2,286,971 N/A
28334 1,265,991 N/A
28335 691,591 N/A
28340 2,765,134 N/A
28341 1,788,613 N/A
28014,15 234,336 N/A
28022,23 507,366 N/A
28038-01 451,045 N/A
28038-02 686,954 N/A
28038-03 477,050 N/A
28038-04 461,528 N/A
28038-05 581,520 N/A
28038-06 712,682 N/A
28038-07 393,860 N/A
28038-08 697,741 N/A
28038-09 370,608 N/A
28038-10 1,023,261 N/A
28038-11 574,387 N/A
28038-12 1,342,788 N/A
28038-13 908,673 N/A
28038-14 549,864 N/A
28038-15 229,824 N/A
28038-16 469,262 N/A
28040,41-01 1,076,207 N/A
28040,41-02 1,310,137 N/A
28062-01 2,601,977 N/A
28062-02 2,732,416 N/A
28062-03 4,169,895 N/A
28064,65 1,463,092 N/A
28072,73 809,105 N/A
28077-01 2,621,380 N/A
28077-02 881,831 N/A
28077-03 2,995,470 N/A
28077-04 445,740 N/A
28077-05 1,583,114 N/A
28077-06 2,080,887 N/A
28080-01 1,788,378 N/A
28080-02 378,450 N/A
28080-03 1,620,635 N/A
28092, 93 2,798,362 N/A
28097-01 140,584 N/A
28097-02 132,582 N/A
28097-03 164,411 N/A
28097-04 188,589 N/A
28097-05 212,474 N/A
28097-06 333,000 N/A
28097-07 326,162 N/A
28097-08 294,339 N/A
28103,04 3,941,288 N/A
28151-01 716,377 N/A
28151-02 523,316 N/A
28158,59 2,373,430 N/A
28164-01 1,714,042 N/A
28164-02 585,507 N/A
28165-01 822,393 N/A
28165-02 627,125 N/A
28168, 69 224,771 N/A
28170-01 1,344,567 N/A
28170-02 2,575,897 N/A
28170-03 1,393,444 N/A
28174-01 31,691 N/A
28174-02 89,377 N/A
28174-03 155,302 N/A
28174-04 37,187 N/A
28174-05 33,682 N/A
28174-06 101,257 N/A
28174-07 18,579 N/A
28174-08 151,661 N/A
28174-09 42,800 N/A
28174-10 33,201 N/A
28174-11 - N/A
28174-12 73,076 N/A
28174-13 244,177 N/A
28174-14 206,774 N/A
28174-15 31,597 N/A
28174-16 69,149 N/A
28174-17 41,929 N/A
28174-18 151,977 N/A
28174-19 56,947 N/A
28174-20 118,116 N/A
28174-21 40,066 N/A
28174-22 400,174 N/A
28174-23 159,533 N/A
28174-24 114,986 N/A
28174-25 193,925 N/A
28174-26 144,260 N/A
28174-27 122,619 N/A
28174-28 158,258 N/A
28174-29 101,573 N/A
28174-30 256,195 N/A
28174-31 267,505 N/A
28174-32 45,056 N/A
28174-33 124,650 N/A
28174-34 59,500 N/A
28174-35 68,723 N/A
28174-36 70,894 N/A
28174-37 - N/A
28174-38 168,502 N/A
28174-39 54,391 N/A
28174-40 160,409 N/A
28174-41 245,915 N/A
28174-42 163,294 N/A
28174-43 25,260 N/A
28174-44 74,123 N/A
28174-45 55,628 N/A
28174-46 56,272 N/A
28174-47 76,697 N/A
28174-48 72,235 N/A
28174-49 112,433 N/A
28174-50 157,317 N/A
28174-51 4,446 N/A
28174-52 70,431 N/A
28174-53 - N/A
28174-54 75,547 N/A
28174-55 56,278 N/A
28174-56 201,652 N/A
28174-57 69,580 N/A
28174-58 92,120 N/A
28174-59 - N/A
28174-60 61,381 N/A
28174-61 26,573 N/A
28174-62 69,724 N/A
28175-01 28,192 N/A
28175-02 43,365 N/A
28175-03 93,279 N/A
28175-04 39,072 N/A
28175-05 47,697 N/A
28175-06 128,340 N/A
28175-07 50,041 N/A
28175-08 48,856 N/A
28175-09 23,827 N/A
28175-10 53,862 N/A
28192,93 802,690 N/A
28194,95 7,150,356 N/A
28197-01 1,530,811 N/A
28197-02 1,417,466 N/A
28201,02 11,718,933 N/A
28316-01 243,747 N/A
28316-02 516,098 N/A
28316-03 390,120 N/A
28316-04 - N/A
28316-05 217,479 N/A
28316-06 210,480 N/A
28316-07 176,066 N/A
28316-08 439,463 N/A
28316-09 271,942 N/A
28316-10 199,093 N/A
28316-11 76,914 N/A
28332,33 1,039,661 N/A
28338-01 731,943 N/A
28338-02 1,085,930 N/A
28338-03 1,588,265 N/A
28338-04 821,053 N/A
28339-01 - N/A
28339-02 - N/A
Current Annual Operating Information as of 1996 (1)
Loan ID Last Prop. InspeFinancial Info as of Date
28011 N/A 11/30/96
28012 N/A 11/30/96
28016 N/A 11/30/96
28017 N/A 10/31/96
28018 N/A 9/30/96
28019 N/A 12/31/96
28020 N/A 8/31/96
28021 N/A 11/30/96
28024 N/A 9/30/96
28025 N/A 11/30/96
28026 N/A 11/30/96
28027 N/A 11/30/96
28028 N/A 11/30/96
28029 N/A 9/30/96
28030 N/A 10/30/96
28031 N/A 11/30/96
28032 N/A 9/30/96
28035 N/A 11/30/96
28036 N/A 9/30/96
28037 N/A 10/31/96
28042 N/A 10/31/96
28044 N/A 9/30/96
28047 N/A 10/30/96
28048 N/A 11/30/96
28049 N/A 12/31/96
28050 N/A 11/30/96
28051 N/A 10/30/96
28053 N/A 11/30/96
28054 N/A 11/30/96
28057 N/A 11/30/96
28059 N/A 11/30/96
28061 N/A 11/30/96
28066 N/A 11/30/96
28067 N/A 10/30/96
28069 N/A 10/31/96
28071 N/A 11/30/96
28075 N/A 12/31/96
28076 N/A 9/30/96
28084 N/A 11/30/96
28085 N/A 11/30/96
28086 N/A 11/30/96
28087 N/A 12/31/96
28088 N/A 10/30/96
28089 N/A 12/31/96
28090 N/A 12/31/96
28091 N/A 11/30/96
28094 N/A 12/31/96
28095 N/A 11/30/96
28096 N/A 11/30/96
28098 N/A 12/31/96
28099 N/A 12/31/96
28100 N/A 11/30/96
28102 N/A 12/31/96
28105 N/A 12/31/96
28153 N/A 9/30/96
28155 N/A 9/30/96
28156 N/A 9/30/96
28157 N/A 9/30/96
28160 N/A 11/30/96
28161 N/A 10/30/96
28162 N/A 12/31/96
28163 N/A 11/30/96
28167 N/A 11/30/96
28171 N/A 12/31/96
28172 N/A 11/30/96
28173 N/A 12/31/96
28180 N/A 12/30/96
28181 N/A 11/30/96
28182 N/A 12/31/96
28183 N/A 12/31/96
28184 N/A 12/31/96
28186 N/A 12/31/96
28187 N/A 12/31/96
28188 N/A 12/31/96
28189 N/A 12/31/96
28190 N/A 12/31/96
28191 N/A 12/31/96
28196 N/A 2/28/96
28198 N/A 12/31/96
28200 N/A 11/30/96
28203 N/A 12/31/96
28204 N/A 1/31/97
28307 N/A 2/28/96
28309 N/A 10/30/96
28310 N/A 10/30/96
28311 N/A 10/30/96
28312 N/A 10/30/96
28313 N/A 10/30/96
28314 N/A 10/30/96
28315 N/A 10/30/96
28317 N/A 12/31/96
28318 N/A 12/31/96
28319 N/A 12/31/96
28322 N/A 12/31/96
28324 N/A 12/31/96
28325 N/A 11/30/96
28328 N/A 12/31/96
28330 N/A 12/31/96
28334 N/A 12/31/96
28335 N/A 12/31/96
28340 N/A 12/31/96
28341 N/A 12/31/96
28014,15 N/A 5/31/96
28022,23 N/A 10/30/96
28038-01 N/A 9/30/96
28038-02 N/A 9/30/96
28038-03 N/A 9/30/96
28038-04 N/A 9/30/96
28038-05 N/A 9/30/96
28038-06 N/A 9/30/96
28038-07 N/A 9/30/96
28038-08 N/A 9/30/96
28038-09 N/A 9/30/96
28038-10 N/A 9/30/96
28038-11 N/A 9/30/96
28038-12 N/A 9/30/96
28038-13 N/A 9/30/96
28038-14 N/A 9/30/96
28038-15 N/A 9/30/96
28038-16 N/A 9/30/96
28040,41-01 N/A 10/31/96
28040,41-02 N/A 10/31/96
28062-01 N/A 11/30/96
28062-02 N/A 11/30/96
28062-03 N/A 11/30/96
28064,65 N/A 11/30/96
28072,73 N/A 11/30/96
28077-01 N/A 11/30/96
28077-02 N/A 11/30/96
28077-03 N/A 11/30/96
28077-04 N/A 11/30/96
28077-05 N/A 11/30/96
28077-06 N/A 11/30/96
28080-01 N/A 12/31/96
28080-02 N/A 12/31/96
28080-03 N/A 12/31/96
28092, 93 N/A 12/31/96
28097-01 N/A 11/30/96
28097-02 N/A 11/30/96
28097-03 N/A 11/30/96
28097-04 N/A 11/30/96
28097-05 N/A 11/30/96
28097-06 N/A 11/30/96
28097-07 N/A 11/30/96
28097-08 N/A 11/30/96
28103,04 N/A 12/31/96
28151-01 N/A 9/30/96
28151-02 N/A 9/30/96
28158,59 N/A 11/30/96
28164-01 N/A 11/30/96
28164-02 N/A 12/31/96
28165-01 N/A 9/30/96
28165-02 N/A 9/30/96
28168, 69 N/A 12/31/96
28170-01 N/A 12/31/96
28170-02 N/A 12/31/96
28170-03 N/A 12/31/96
28174-01 N/A 2/28/97
28174-02 N/A 2/28/97
28174-03 N/A 2/28/97
28174-04 N/A 2/28/97
28174-05 N/A 2/28/97
28174-06 N/A 2/28/97
28174-07 N/A 2/28/97
28174-08 N/A 2/28/97
28174-09 N/A 2/28/97
28174-10 N/A 2/28/97
28174-11 N/A 2/28/97
28174-12 N/A 2/28/97
28174-13 N/A 2/28/97
28174-14 N/A 2/28/97
28174-15 N/A 2/28/97
28174-16 N/A 2/28/97
28174-17 N/A 2/28/97
28174-18 N/A 2/28/97
28174-19 N/A 2/28/97
28174-20 N/A 2/28/97
28174-21 N/A 2/28/97
28174-22 N/A 2/28/97
28174-23 N/A 2/28/97
28174-24 N/A 2/28/97
28174-25 N/A 2/28/97
28174-26 N/A 2/28/97
28174-27 N/A 2/28/97
28174-28 N/A 2/28/97
28174-29 N/A 2/28/97
28174-30 N/A 2/28/97
28174-31 N/A 2/28/97
28174-32 N/A 2/28/97
28174-33 N/A 2/28/97
28174-34 N/A 2/28/97
28174-35 N/A 2/28/97
28174-36 N/A 2/28/97
28174-37 N/A 2/28/97
28174-38 N/A 2/28/97
28174-39 N/A 2/28/97
28174-40 N/A 2/28/97
28174-41 N/A 2/28/97
28174-42 N/A 2/28/97
28174-43 N/A 2/28/97
28174-44 N/A 2/28/97
28174-45 N/A 2/28/97
28174-46 N/A 2/28/97
28174-47 N/A 2/28/97
28174-48 N/A 2/28/97
28174-49 N/A 2/28/97
28174-50 N/A 2/28/97
28174-51 N/A 2/28/97
28174-52 N/A 2/28/97
28174-53 N/A 2/28/97
28174-54 N/A 2/28/97
28174-55 N/A 2/28/97
28174-56 N/A 2/28/97
28174-57 N/A 2/28/97
28174-58 N/A 2/28/97
28174-59 N/A 2/28/97
28174-60 N/A 2/28/97
28174-61 N/A 2/28/97
28174-62 N/A 2/28/97
28175-01 N/A 2/28/97
28175-02 N/A 2/28/97
28175-03 N/A 2/28/97
28175-04 N/A 2/28/97
28175-05 N/A 2/28/97
28175-06 N/A 2/28/97
28175-07 N/A 2/28/97
28175-08 N/A 2/28/97
28175-09 N/A 2/28/97
28175-10 N/A 2/28/97
28192,93 N/A 12/31/96
28194,95 N/A 12/31/96
28197-01 N/A 12/31/96
28197-02 N/A 12/31/96
28201,02 N/A 10/31/96
28316-01 N/A 12/31/96
28316-02 N/A 12/31/96
28316-03 N/A 12/31/96
28316-04 N/A 12/31/96
28316-05 N/A 12/31/96
28316-06 N/A 12/31/96
28316-07 N/A 12/31/96
28316-08 N/A 12/31/96
28316-09 N/A 12/31/96
28316-10 N/A 12/31/96
28316-11 N/A 12/31/96
28332,33 N/A 12/31/96
28338-01 N/A 9/25/96
28338-02 N/A 9/25/96
28338-03 N/A 9/30/96
28338-04 N/A 9/30/96
28339-01 N/A -
28339-02 N/A -
Current Annual Operating Information as of 1996 (1)
Loan ID %
Occ Total Revenue
28011 100 391,497
28012 75 6,077,040
28016 100 346,183
28017 97 13,714,304
28018 98 6,430,931
28019 96 1,727,170
28020 94 4,372,249
28021 100 2,593,855
28024 100 873,821
28025 100 632,767
28026 96 780,774
28027 98 797,718
28028 99 596,720
28029 100 512,000
28030 100 1,067,872
28031 84 3,821,031
28032 97 14,338,462
28035 96 600,713
28036 96 526,039
28037 79 11,011,092
28042 90 13,032,870
28044 98 569,572
28047 100 1,256,018
28048 92 308,746
28049 95 6,206,977
28050 97 924,904
28051 95 3,789,231
28053 98 1,141,873
28054 99 914,816
28057 92 638,217
28059 100 1,108,327
28061 100 598,076
28066 100 3,774,091
28067 93 1,354,693
28069 100 2,437,464
28071 88 400,800
28075 75 764,325
28076 80 1,406,024
28084 76 282,022
28085 100 436,584
28086 72 1,638,104
28087 99 5,118,851
28088 58 2,739,189
28089 95 719,927
28090 97 2,090,635
28091 71 3,816,678
28094 95 882,112
28095 43 971,757
28096 66 1,827,190
28098 100 1,447,308
28099 92 2,054,224
28100 74 2,534,306
28102 61 874,520
28105 96 569,148
28153 97 6,632,911
28155 93 7,050,936
28156 95 3,438,203
28157 88 2,086,611
28160 92 706,197
28161 100 824,818
28162 94 688,291
28163 98 419,034
28167 98 279,467
28171 95 959,704
28172 67 1,309,936
28173 90 8,233,241
28180 66 884,460
28181 78 1,873,882
28182 88 498,640
28183 94 619,744
28184 97 5,278,613
28186 96 715,635
28187 100 783,803
28188 100 179,166
28189 91 5,722,721
28190 64 651,354
28191 95 452,208
28196 97 376,689
28198 100 4,231,055
28200 94 2,840,931
28203 49 1,528,092
28204 68 2,843,320
28307 92 1,519,755
28309 95 605,471
28310 57 442,803
28311 68 381,815
28312 74 505,516
28313 66 638,828
28314 52 1,213,295
28315 82 919,238
28317 96 2,591,736
28318 96 3,766,166
28319 88 3,006,320
28322 100 1,219,336
28324 91 1,210,537
28325 100 581,936
28328 94 2,032,871
28330 65 5,355,932
28334 88 1,778,919
28335 100 906,303
28340 100 4,643,395
28341 69 8,060,498
28014,15 92 423,127
28022,23 100 727,504
28038-01 53 1,161,927
28038-02 78 1,824,306
28038-03 81 1,651,464
28038-04 79 1,827,771
28038-05 82 1,570,493
28038-06 77 2,007,933
28038-07 70 1,437,880
28038-08 79 1,713,391
28038-09 68 1,302,010
28038-10 80 2,819,894
28038-11 57 1,449,397
28038-12 70 4,609,388
28038-13 81 2,570,016
28038-14 78 1,536,541
28038-15 70 806,576
28038-16 80 1,321,665
28040,41-01 68 4,089,219
28040,41-02 67 4,646,338
28062-01 97 5,122,557
28062-02 100 5,113,002
28062-03 100 7,012,817
28064,65 97 2,244,152
28072,73 100 1,008,335
28077-01 100 4,415,133
28077-02 98 1,497,638
28077-03 100 5,249,003
28077-04 84 655,347
28077-05 100 2,115,423
28077-06 100 3,573,753
28080-01 97 2,502,709
28080-02 84 393,116
28080-03 76 2,698,884
28092, 93 93 4,864,168
28097-01 98 333,835
28097-02 77 170,068
28097-03 100 211,423
28097-04 93 234,354
28097-05 87 294,915
28097-06 92 405,509
28097-07 99 438,460
28097-08 100 368,119
28103,04 100 5,027,218
28151-01 94 4,010,962
28151-02 85 5,336,412
28158,59 79 5,111,975
28164-01 87 2,955,240
28164-02 100 862,177
0 0
28165-01 94 3,144,790
28165-02 82 3,070,188
28168, 69 78 648,421
28170-01 100 1,954,908
28170-02 81 3,526,875
28170-03 99 1,991,745
28174-01 100 109,997
28174-02 100 102,941
28174-03 100 259,641
28174-04 47 47,282
28174-05 100 40,550
28174-06 100 172,047
28174-07 100 20,606
28174-08 25 217,761
28174-09 100 45,623
28174-10 100 132,441
28174-11 100 154,888
28174-12 100 126,858
28174-13 100 245,068
28174-14 100 215,654
28174-15 100 39,054
28174-16 100 75,652
28174-17 100 71,670
28174-18 57 190,476
28174-19 100 99,164
28174-20 100 226,708
28174-21 100 126,444
28174-22 100 410,519
28174-23 100 161,170
28174-24 100 107,146
28174-25 100 185,551
28174-26 100 145,867
28174-27 100 161,218
28174-28 100 211,165
28174-29 100 198,033
28174-30 100 259,698
28174-31 100 269,346
28174-32 100 83,461
28174-33 100 141,800
28174-34 100 61,142
28174-35 100 70,434
28174-36 100 96,181
28174-37 100 146,346
28174-38 100 136,305
28174-39 100 110,685
28174-40 100 217,748
28174-41 100 260,948
28174-42 100 207,754
28174-43 100 48,269
28174-44 100 194,574
28174-45 100 97,249
28174-46 100 82,135
28174-47 100 160,254
28174-48 100 93,484
28174-49 100 194,562
28174-50 100 160,694
28174-51 100 102,536
28174-52 100 82,151
28174-53 100 100,054
28174-54 100 77,579
28174-55 100 100,637
28174-56 100 229,939
28174-57 100 268,514
28174-58 100 117,873
28174-59 100 250,676
28174-60 100 67,738
28174-61 100 57,853
28174-62 100 124,989
28175-01 100 35,506
28175-02 100 40,640
28175-03 100 95,110
28175-04 100 50,920
28175-05 100 51,417
28175-06 100 158,062
28175-07 100 59,404
28175-08 100 73,600
28175-09 100 26,072
28175-10 100 56,976
28192,93 85 1,287,308
28194,95 74 25,575,859
28197-01 95 2,087,318
28197-02 94 1,897,761
28201,02 95 16,720,960
28316-01 99 466,718
28316-02 93 887,056
28316-03 87 591,965
28316-04 100 284,000
28316-05 100 389,348
28316-06 100 266,660
28316-07 100 290,564
28316-08 100 692,456
28316-09 100 431,284
28316-10 88 361,638
28316-11 100 117,475
28332,33 91 3,129,396
28338-01 99 1,226,722
28338-02 99 2,086,910
28338-03 95 3,028,893
28338-04 97 1,360,062
28339-01 100-
28339-02 100-
Current Annual Operating Information as of 1996 (1)
Loan ID $
NOI
DSCR
28011 278,255 N/A
28012 2,457,301 N/A
28016 258,845 N/A
28017 7,366,892 N/A
28018 1,369,023 N/A
28019 1,393,804 N/A
28020 2,857,373 N/A
28021 2,029,886 N/A
28024 654,020 N/A
28025 517,345 N/A
28026 428,779 N/A
28027 225,414 N/A
28028 200,329 N/A
28029 314,200 N/A
28030 675,241 N/A
28031 1,085,800 N/A
28032 2,471,363 N/A
28035 305,994 N/A
28036 402,800 N/A
28037 4,144,668 N/A
28042 6,149,264 N/A
28044 371,578 N/A
28047 954,597 N/A
28048 183,243 N/A
28049 3,534,086 N/A
28050 575,977 N/A
28051 1,790,509 N/A
28053 646,671 N/A
28054 532,208 N/A
28057 482,023 N/A
28059 870,615 N/A
28061 392,184 N/A
28066 2,668,504 N/A
28067 674,815 N/A
28069 1,883,081 N/A
28071 291,425 N/A
28075 429,972 N/A
28076 850,921 N/A
28084 181,587 N/A
28085 340,552 N/A
28086 555,934 N/A
28087 3,278,009 N/A
28088 1,283,898 N/A
28089 546,003 N/A
28090 1,509,337 N/A
28091 987,544 N/A
28094 528,279 N/A
28095 500,649 N/A
28096 575,525 N/A
28098 1,249,680 N/A
28099 538,052 N/A
28100 1,019,991 N/A
28102 522,865 N/A
28105 385,594 N/A
28153 1,602,028 N/A
28155 995,214 N/A
28156 576,827 N/A
28157 670,605 N/A
28160 275,550 N/A
28161 539,061 N/A
28162 511,099 N/A
28163 249,170 N/A
28167 183,435 N/A
28171 763,197 N/A
28172 425,985 N/A
28173 6,013,949 N/A
28180 519,694 N/A
28181 705,148 N/A
28182 349,484 N/A
28183 491,662 N/A
28184 4,124,189 N/A
28186 600,284 N/A
28187 521,692 N/A
28188 127,831 N/A
28189 4,131,299 N/A
28190 289,826 N/A
28191 258,996 N/A
28196 187,139 N/A
28198 1,728,961 N/A
28200 2,087,911 N/A
28203 472,235 N/A
28204 815,477 N/A
28307 797,817 N/A
28309 356,620 N/A
28310 102,509 N/A
28311 97,605 N/A
28312 188,065 N/A
28313 222,042 N/A
28314 268,008 N/A
28315 471,531 N/A
28317 1,339,523 N/A
28318 2,384,915 N/A
28319 1,955,772 N/A
28322 898,865 N/A
28324 1,029,562 N/A
28325 403,201 N/A
28328 1,280,019 N/A
28330 1,236,884 N/A
28334 1,298,745 N/A
28335 678,697 N/A
28340 2,601,411 N/A
28341 2,128,136 N/A
28014,15 272,586 N/A
28022,23 579,964 N/A
28038-01 353,982 N/A
28038-02 766,592 N/A
28038-03 578,128 N/A
28038-04 640,195 N/A
28038-05 591,663 N/A
28038-06 884,477 N/A
28038-07 433,420 N/A
28038-08 678,815 N/A
28038-09 426,293 N/A
28038-10 1,291,575 N/A
28038-11 631,975 N/A
28038-12 1,285,670 N/A
28038-13 870,389 N/A
28038-14 539,113 N/A
28038-15 263,596 N/A
28038-16 441,986 N/A
28040,41-01 1,108,535 N/A
28040,41-02 1,409,908 N/A
28062-01 2,862,522 N/A
28062-02 2,579,271 N/A
28062-03 4,600,418 N/A
28064,65 1,560,044 N/A
28072,73 822,507 N/A
28077-01 2,469,041 N/A
28077-02 681,936 N/A
28077-03 2,994,149 N/A
28077-04 236,491 N/A
28077-05 1,615,543 N/A
28077-06 2,111,059 N/A
28080-01 1,793,543 N/A
28080-02 279,828 N/A
28080-03 1,806,581 N/A
28092, 93 3,128,516 N/A
28097-01 159,528 N/A
28097-02 132,858 N/A
28097-03 165,956 N/A
28097-04 180,814 N/A
28097-05 200,894 N/A
28097-06 326,690 N/A
28097-07 331,776 N/A
28097-08 305,449 N/A
28103,04 4,160,168 N/A
28151-01 756,949 N/A
28151-02 586,284 N/A
28158,59 2,559,600 N/A
28164-01 1,526,187 N/A
28164-02 619,485 N/A
28165-01 652,213 N/A
28165-02 585,557 N/A
28168, 69 391,713 N/A
28170-01 1,379,263 N/A
28170-02 2,325,507 N/A
28170-03 1,361,420 N/A
28174-01 22,606 N/A
28174-02 80,896 N/A
28174-03 152,023 N/A
28174-04 37,190 N/A
28174-05 43,348 N/A
28174-06 189,100 N/A
28174-07 19,748 N/A
28174-08 172,385 N/A
28174-09 42,800 N/A
28174-10 52,825 N/A
28174-11 295 N/A
28174-12 73,076 N/A
28174-13 244,181 N/A
28174-14 192,610 N/A
28174-15 28,332 N/A
28174-16 63,390 N/A
28174-17 41,926 N/A
28174-18 143,538 N/A
28174-19 73,397 N/A
28174-20 135,170 N/A
28174-21 72,125 N/A
28174-22 420,938 N/A
28174-23 159,535 N/A
28174-24 123,805 N/A
28174-25 209,195 N/A
28174-26 144,264 N/A
28174-27 122,616 N/A
28174-28 158,258 N/A
28174-29 71,703 N/A
28174-30 239,530 N/A
28174-31 267,501 N/A
28174-32 45,056 N/A
28174-33 155,426 N/A
28174-34 59,497 N/A
28174-35 66,650 N/A
28174-36 68,153 N/A
28174-37 - N/A
28174-38 159,537 N/A
28174-39 54,390 N/A
28174-40 160,403 N/A
28174-41 245,915 N/A
28174-42 166,024 N/A
28174-43 27,543 N/A
28174-44 74,123 N/A
28174-45 55,626 N/A
28174-46 42,972 N/A
28174-47 76,698 N/A
28174-48 73,107 N/A
28174-49 112,932 N/A
28174-50 160,519 N/A
28174-51 - N/A
28174-52 73,486 N/A
28174-53 100,006 N/A
28174-54 84,860 N/A
28174-55 56,274 N/A
28174-56 211,650 N/A
28174-57 47,949 N/A
28174-58 92,907 N/A
28174-59 - N/A
28174-60 63,781 N/A
28174-61 31,758 N/A
28174-62 69,724 N/A
28175-01 28,196 N/A
28175-02 40,027 N/A
28175-03 93,792 N/A
28175-04 39,072 N/A
28175-05 44,132 N/A
28175-06 119,830 N/A
28175-07 50,044 N/A
28175-08 38,206 N/A
28175-09 23,827 N/A
28175-10 60,958 N/A
28192,93 876,507 N/A
28194,95 7,897,762 N/A
28197-01 1,568,299 N/A
28197-02 1,423,551 N/A
28201,02 12,093,512 N/A
28316-01 267,802 N/A
28316-02 612,499 N/A
28316-03 428,430 N/A
28316-04 275,481 N/A
28316-05 269,706 N/A
28316-06 229,673 N/A
28316-07 206,104 N/A
28316-08 436,100 N/A
28316-09 269,532 N/A
28316-10 180,835 N/A
28316-11 76,299 N/A
28332,33 1,351,568 N/A
28338-01 760,608 N/A
28338-02 1,196,067 N/A
28338-03 1,583,078 N/A
28338-04 828,701 N/A
28339-01 - N/A
28339-02 - N/A
"Actual" YTD Financial Information or Trailing 12 months
Loan ID FS Start Date mmFS End Date mm/yy
28011 1/97 9/97
28012 1/97 9/97
28016 1/97 9/97
28017 1/97 9/97
28018 10/96 8/97
28019 1/97 9/97
28020 1/97 9/97
28021 1/97 9/97
28024 1/97 6/97
28025 1/97 9/97
28026 1/97 9/97
28027 1/97 9/97
28028 1/97 9/97
28029 1/97 6/97
28030 1/97 9/97
28031 1/97 9/97
28032 1/97 9/97
28035 1/97 9/97
28036 1/97 9/97
28037 1/97 9/97
28042 1/97 9/97
28044 1/97 9/97
28047 1/97 9/97
28048 1/97 9/97
28049 1/97 9/97
28050 1/97 9/97
28051 1/97 9/97
28053 1/97 5/97
28054 1/97 9/97
28057 1/97 9/97
28059 1/97 9/97
28061 1/97 6/97
28066 1/97 9/97
28067 1/97 9/97
28069 1/97 9/97
28071 1/97 9/97
28075 1/97 9/97
28076 1/97 9/97
28084 1/97 9/97
28085 1/97 9/97
28086 1/97 4/97
28087 1/97 5/97
28088 1/97 6/97
28089 1/97 9/97
28090 1/97 9/97
28091 1/97 3/97
28094 1/97 9/97
28095 5/97 10/97
28096 1/97 3/97
28098 1/97 9/97
28099 1/97 9/97
28100 1/97 9/97
28102 1/97 9/97
28105 1/97 9/97
28153 1/97 3/97
28155 1/97 7/97
28156 1/97 3/97
28157 1/97 3/97
28160 1/97 3/97
28161 1/97 4/97
28162 1/97 9/97
28163 1/97 9/97
28167 1/97 9/97
28171 1/97 4/97
28172 1/97 9/97
28173 1/97 6/97
28180 1/97 6/97
28181 1/97 9/97
28182 1/97 9/97
28183 1/97 6/97
28184 2/97 6/97
28186 1/97 6/97
28187 1/97 6/97
28188 1/97 3/97
28189 1/97 6/97
28190 1/97 6/97
28191 1/97 9/97
28196 1/97 3/97
28198 1/97 12/97
28200 1/97 4/97
28203 1/97 3/97
28204 1/97 6/97
28307 1/97 3/97
28309 1/97 6/97
28310 1/97 6/97
28311 1/97 6/97
28312 1/97 6/97
28313 1/97 6/97
28314 1/97 6/97
28315 1/97 6/97
28317 1/97 6/97
28318 1/97 4/97
28319 1/97 4/97
28322 1/97 6/97
28324No information provided by borrower
28325 1/97 9/97
28328 3/97 6/97
28330 1/97 3/97
28334 1/97 6/97
28335 1/97 6/97
28340 5/97 8/97
28341 1/97 9/97
28014,15 1/97 4/97
28022,23 1/97 9/97
28038-01 1/97 6/97
28038-02 1/97 6/97
28038-03 1/97 6/97
28038-04 1/97 6/97
28038-05 1/97 6/97
28038-06 1/97 6/97
28038-07 1/97 6/97
28038-08 1/97 6/97
28038-09 1/97 3/97
28038-10 1/97 3/97
28038-11 1/97 3/97
28038-12 1/97 3/97
28038-13 1/97 3/97
28038-14 1/97 3/97
28038-15 1/97 3/97
28038-16 1/97 6/97
28040,41-01 1/97 3/97
28040,41-02 1/97 3/97
28062-01 1/97 9/97
28062-02 1/97 9/97
28062-03 1/97 9/97
28064,65 1/97 9/97
28072,73 1/97 9/97
28077-01 1/97 9/97
28077-02 1/97 9/97
28077-03 1/97 9/97
28077-04 1/97 9/97
28077-05 1/97 9/97
28077-06 1/97 9/97
28080-01 1/97 9/97
28080-02 1/97 9/97
28080-03 1/97 9/97
28092, 93 1/97 9/97
28097-01 1/97 6/97
28097-02 1/97 6/97
28097-03 1/97 6/97
28097-04 1/97 6/97
28097-05 1/97 6/97
28097-06 1/97 6/97
28097-07 1/97 6/97
28097-08 1/97 6/97
28103,04 1/97 6/97
28151-01 1/97 11/97
28151-02 1/97 6/97
28158,59 1/97 3/97
28164-01 1/97 9/97
28164-02 1/97 9/97
28165-01 1/97 3/97
28165-02 1/97 3/97
28168, 69 1/97 9/97
28170-01 1/97 9/97
28170-02 1/97 9/97
28170-03 1/97 9/97
28174-01 2/97 10/97
28174-02 2/97 10/97
28174-03 2/97 10/97
28174-04 2/97 10/97
28174-05 2/97 10/97
28174-06 2/97 10/97
28174-07 2/97 10/97
28174-08 2/97 10/97
28174-09 2/97 10/97
28174-10 2/97 10/97
28174-11 2/97 10/97
28174-12 2/97 10/97
28174-13 2/97 10/97
28174-14 2/97 10/97
28174-15 2/97 10/97
28174-16 2/97 10/97
28174-17 2/97 10/97
28174-18 2/97 10/97
28174-19 2/97 10/97
28174-20 2/97 10/97
28174-21 2/97 10/97
28174-22 2/97 10/97
28174-23 2/97 10/97
28174-24 2/97 10/97
28174-25 2/97 10/97
28174-26 2/97 10/97
28174-27 2/97 10/97
28174-28 2/97 10/97
28174-29 2/97 10/97
28174-30 2/97 10/97
28174-31 2/97 10/97
28174-32 2/97 10/97
28174-33 2/97 10/97
28174-34 2/97 10/97
28174-35 2/97 10/97
28174-36 2/97 10/97
28174-37 2/97 10/97
28174-38 2/97 10/97
28174-39 2/97 10/97
28174-40 2/97 10/97
28174-41 2/97 10/97
28174-42 2/97 10/97
28174-43 2/97 10/97
28174-44 2/97 10/97
28174-45 2/97 10/97
28174-46 2/97 10/97
28174-47 2/97 10/97
28174-48 2/97 10/97
28174-49 2/97 10/97
28174-50 2/97 10/97
28174-51 2/97 10/97
28174-52 2/97 10/97
28174-53 2/97 10/97
28174-54 2/97 10/97
28174-55 2/97 10/97
28174-56 2/97 10/97
28174-57 2/97 10/97
28174-58 2/97 10/97
28174-59 2/97 10/97
28174-60 2/97 10/97
28174-61 2/97 10/97
28174-62 2/97 10/97
28175-01 2/97 10/97
28175-02 2/97 10/97
28175-03 2/97 10/97
28175-04 2/97 10/97
28175-05 2/97 10/97
28175-06 2/97 10/97
28175-07 2/97 10/97
28175-08 2/97 10/97
28175-09 2/97 10/97
28175-10 2/97 10/97
28192,93 1/97 4/97
28194,95 1/97 9/97
28197-01 1/97 6/97
28197-02 1/97 6/97
28201,02 1/97 6/97
28316-01 1/97 9/97
28316-02 1/97 9/97
28316-03 1/97 9/97
28316-04 1/97 9/97
28316-05 1/97 9/97
28316-06 1/97 9/97
28316-07 1/97 9/97
28316-08 1/97 9/97
28316-09 1/97 9/97
28316-10 1/97 9/97
28316-11 1/97 9/97
28332,33 1/97 6/97
28338-01 1/97 9/97
28338-02 1/97 9/97
28338-03 1/97 9/97
28338-04 1/97 9/97
28339-01 3/97 6/97
28339-02 3/97 6/97
"Actual" YTD Financial Information or Trailing 12 months
Loan ID %
Occ Total Revenue
28011 100 319,639
28012 75.27 5,110,473
28016 100 275,704
28017 98.92 10,608,217
28018 94 4,413,202
28019 99 1,281,336
28020 94.45 3,328,731
28021 100 1,895,101
28024 97 520,325
28025 100 437,778
28026 92 554,684
28027 92 649,454
28028 100 465,491
28029- 277,266
28030 100 922,394
28031 72 2,807,884
28032- 12,920,520
28035 93.43 449,689
28036 100 400,139
28037 86.3 9,023,021
28042 93.5 11,250,505
28044 100 439,102
28047 100 1,157,222
28048- 223,710
28049 95 3,217,107
28050 99 712,648
28051 96 2,949,286
28053 99.39 484,352
28054 98 756,192
28057 97 499,833
28059 100 888,797
28061 100 324,134
28066- 1,789,652
28067 95.75 1,045,275
28069 98.55 1,846,632
28071 93 341,008
28075 96 600,591
28076- 1,015,752
28084 63.57 223,667
28085- 232,298
28086 69 472,236
28087 99 2,223,495
28088 67.8 1,323,477
28089 0 549,044
28090 91 1,817,479
28091 92 1,038,287
28094 99 609,612
28095 0 555,265
28096- 128,970
28098 100 1,088,570
28099 91.5 1,629,568
28100 0 1,365,973
28102- 624,354
28105 96.28 453,087
28153 98 5,580,661
28155 92 4,044,156
28156 95 900,967
28157- 156,572
28160 92 167,401
28161 95.17 297,909
28162 91 533,717
28163- 323,311
28167- 222,091
28171 100 687,460
28172- 1,082,071
28173 95 4,310,460
28180 96.3 392,743
28181- 1,306,680
28182 94.32 368,993
28183 100 432,933
28184 97 2,713,614
28186 95.67 668,123
28187 100 396,673
28188 100 51,884
28189 92.41 2,861,317
28190 61.8 317,161
28191 100 360,526
28196 98 100,324
28198 100 3,510,642
28200 94 1,143,868
28203 29 196,229
28204 69.53 1,035,050
28307 91.86 398,112
28309 96.68 320,075
28310 72.1 248,138
28311 69 171,281
28312 69 209,486
28313 72.4 286,520
28314 75.3 682,480
28315 92.6 460,168
28317 97.13 1,290,109
28318 77.34 1,626,097
28319 85.16 960,230
28322 100 401,636
28324
28325 100 429,133
28328- 1,249,398
28330 65 1,563,144
28334 86.19 988,279
28335 100 439,786
28340 100 1,810,415
28341 69 6,496,594
28014,15 100 146,179
28022,23 0 478,068
28038-01 75.4 415,162
28038-02 75.4 920,294
28038-03 75.4 924,503
28038-04 75.4 954,710
28038-05 75.4 863,634
28038-06 75.4 1,101,240
28038-07 75.4 747,027
28038-08 75.4 808,192
28038-09 75.4 266,878
28038-10 75.4 739,036
28038-11 75.4 277,271
28038-12 75.4 1,746,609
28038-13 75.4 580,693
28038-14 75.4 303,308
28038-15 75.4 106,836
28038-16 75.4 256,754
28040,41-01 67 681,584
28040,41-02 66 787,638
28062-01 92 3,801,804
28062-02 100 3,833,893
28062-03 100 5,579,774
28064,65 - 2,645,442
28072,73 100 636,844
28077-01 100 3,511,073
28077-02 99.08 1,755,025
28077-03 100 5,445,875
28077-04 95.03 797,388
28077-05 100 2,185,980
28077-06 100 3,598,503
28080-01 99.27 1,812,306
28080-02 74.65 317,630
28080-03 92.25 3,344,922
28092, 93 95.72 3,888,420
28097-01 97.28 134,145
28097-02 75.94 84,157
28097-03 100 106,255
28097-04 100 146,620
28097-05 100 174,719
28097-06 98.49 201,139
28097-07 98.81 211,380
28097-08 100 197,495
28103,04 100 2,458,439
28151-01 93 1,729,862
28151-02 86 2,570,839
28158,59 82 1,216,681
28164-01 91.78 2,165,456
28164-02 100 768,319
28165-01 97 609,529
28165-02 99 537,332
28168, 69 100 458,943
28170-01 100 1,203,110
28170-02 83.29 1,652,477
28170-03 98.56 1,156,488
28174-01 91
28174-02 91
28174-03 91
28174-04 91
28174-05 91
28174-06 91
28174-07 91
28174-08 91
28174-09 91
28174-10 91
28174-11 91
28174-12 91
28174-13 91
28174-14 91
28174-15 91
28174-16 91
28174-17 91
28174-18 91
28174-19 91
28174-20 91
28174-21 91
28174-22 91
28174-23 91
28174-24 91
28174-25 91
28174-26 91
28174-27 91
28174-28 91
28174-29 91
28174-30 91
28174-31 91
28174-32 91
28174-33 91
28174-34 91
28174-35 91
28174-36 91
28174-37 91
28174-38 91
28174-39 91
28174-40 91
28174-41 91
28174-42 91
28174-43 91
28174-44 91
28174-45 91
28174-46 91
28174-47 91
28174-48 91
28174-49 91
28174-50 91
28174-51 91
28174-52 91
28174-53 91
28174-54 91
28174-55 91
28174-56 91
28174-57 91
28174-58 91
28174-59 91
28174-60 91
28174-61 91
28174-62 91
5,891,992
28175-01 94
28175-02 94
28175-03 94
28175-04 94
28175-05 94
28175-06 94
28175-07 94
28175-08 94
28175-09 94
28175-10 94
405,268
28192,93 82 84,627
28194,95 72.2 19,781,681
28197-01 96.18 1,016,027
28197-02 98.38 945,375
28201,02 96.8 8,135,579
28316-01 - 411,502
28316-02 - 703,858
28316-03 - 428,059
28316-04 - 239,042
28316-05 - 368,839
28316-06 - 248,059
28316-07 - 263,828
28316-08 - 633,806
28316-09 - 370,413
28316-10 - 261,575
28316-11 - 100,087
28332,33 94.03 1,721,084
28338-01 99.65 975,883
28338-02 99.65 1,696,322
28338-03 96 2,366,939
28338-04 98 1,051,738
28339-01 - 1,074,765
28339-02 - 1,073,874
"Actual" YTD Financial Information or Trailing 12 months
Loan ID $
NOI
(2) DSCR
28011 185,493 N/A
28012 2,209,527 N/A
28016 174,034 N/A
28017 5,050,004 N/A
28018 905,560 N/A
28019 962,491 N/A
28020 1,894,554 N/A
28021 1,497,884 N/A
28024 362,900 N/A
28025 330,929 N/A
28026 246,352 N/A
28027 263,263 N/A
28028 173,189 N/A
28029 111,783 N/A
28030 631,212 N/A
28031 885,388 N/A
28032 2,544,351 N/A
28035 201,805 N/A
28036 308,446 N/A
28037 3,712,776 N/A
28042 4,424,998 N/A
28044 264,592 N/A
28047 614,969 N/A
28048 119,136 N/A
28049 1,983,370 N/A
28050 437,139 N/A
28051 1,439,605 N/A
28053 228,921 N/A
28054 383,360 N/A
28057 364,581 N/A
28059 697,407 N/A
28061 225,496 N/A
28066 1,035,749 N/A
28067 458,018 N/A
28069 1,044,026 N/A
28071 235,940 N/A
28075 288,705 N/A
28076 486,137 N/A
28084 136,256 N/A
28085 158,499 N/A
28086 193,708 N/A
28087 1,291,345 N/A
28088 526,303 N/A
28089 403,737 N/A
28090 1,245,440 N/A
28091 300,051 N/A
28094 382,784 N/A
28095 186,372 N/A
28096 12,760 N/A
28098 867,116 N/A
28099 403,493 N/A
28100 628,421 N/A
28102 319,834 N/A
28105 281,237 N/A
28153 349,508 N/A
28155 600,751 N/A
28156 85,194 N/A
28157 31,192 N/A
28160 55,935 N/A
28161 197,427 N/A
28162 382,652 N/A
28163 206,126 N/A
28167 149,209 N/A
28171 485,800 N/A
28172 306,328 N/A
28173 3,177,006 N/A
28180 186,016 N/A
28181 427,563 N/A
28182 224,594 N/A
28183 162,211 N/A
28184 2,182,927 N/A
28186 523,241 N/A
28187 241,837 N/A
28188 36,787 N/A
28189 1,854,640 N/A
28190 120,123 N/A
28191 170,207 N/A
28196 47,454 N/A
28198 2,608,686 N/A
28200 908,642 N/A
28203 -33,414 N/A
28204 396,939 N/A
28307 92,151 N/A
28309 181,420 N/A
28310 59,663 N/A
28311 28,572 N/A
28312 34,522 N/A
28313 88,171 N/A
28314 129,235 N/A
28315 220,787 N/A
28317 684,079 N/A
28318 1,146,844 N/A
28319 566,903 N/A
28322 332,157 N/A
28324 0 N/A
28325 280,010 N/A
28328 994,396 N/A
28330 484,512 N/A
28334 703,687 N/A
28335 319,121 N/A
28340 1,034,211 N/A
28341 1,537,865 N/A
28014,15 85,229 N/A
28022,23 312,531 N/A
28038-01 2,604 N/A
28038-02 298,959 N/A
28038-03 305,256 N/A
28038-04 269,737 N/A
28038-05 374,070 N/A
28038-06 485,617 N/A
28038-07 249,530 N/A
28038-08 264,407 N/A
28038-09 8,452 N/A
28038-10 353,025 N/A
28038-11 76,362 N/A
28038-12 799,405 N/A
28038-13 140,044 N/A
28038-14 59,082 N/A
28038-15 -16,631 N/A
28038-16 47,425 N/A
28040,41-01 253,209 N/A
28040,41-02 368,332 N/A
28062-01 3,009,817 N/A
28062-02 2,936,548 N/A
28062-03 4,630,084 N/A
28064,65 1,933,598 N/A
28072,73 462,202 N/A
28077-01 2,463,497 N/A
28077-02 1,110,204 N/A
28077-03 3,910,433 N/A
28077-04 501,768 N/A
28077-05 1,912,915 N/A
28077-06 2,665,364 N/A
28080-01 1,376,222 N/A
28080-02 200,137 N/A
28080-03 2,518,671 N/A
28092, 93 1,383,459 N/A
28097-01 27,467 N/A
28097-02 51,656 N/A
28097-03 67,440 N/A
28097-04 98,033 N/A
28097-05 116,210 N/A
28097-06 140,844 N/A
28097-07 134,531 N/A
28097-08 144,191 N/A
28103,04 2,014,247 N/A
28151-01 64,320 N/A
28151-02 282,643 N/A
28158,59 880,763 N/A
28164-01 1,112,404 N/A
28164-02 542,441 N/A
28165-01 44,651 N/A
28165-02 23,873 N/A
28168, 69 333,692 N/A
28170-01 988,602 N/A
28170-02 1,239,025 N/A
28170-03 921,898 N/A
28174-01 N/A
28174-02 N/A
28174-03 N/A
28174-04 N/A
28174-05 N/A
28174-06 N/A
28174-07 N/A
28174-08 N/A
28174-09 N/A
28174-10 N/A
28174-11 N/A
28174-12 N/A
28174-13 N/A
28174-14 N/A
28174-15 N/A
28174-16 N/A
28174-17 N/A
28174-18 N/A
28174-19 N/A
28174-20 N/A
28174-21 N/A
28174-22 N/A
28174-23 N/A
28174-24 N/A
28174-25 N/A
28174-26 N/A
28174-27 N/A
28174-28 N/A
28174-29 N/A
28174-30 N/A
28174-31 N/A
28174-32 N/A
28174-33 N/A
28174-34 N/A
28174-35 N/A
28174-36 N/A
28174-37 N/A
28174-38 N/A
28174-39 N/A
28174-40 N/A
28174-41 N/A
28174-42 N/A
28174-43 N/A
28174-44 N/A
28174-45 N/A
28174-46 N/A
28174-47 N/A
28174-48 N/A
28174-49 N/A
28174-50 N/A
28174-51 N/A
28174-52 N/A
28174-53 N/A
28174-54 N/A
28174-55 N/A
28174-56 N/A
28174-57 N/A
28174-58 N/A
28174-59 N/A
28174-60 N/A
28174-61 N/A
28174-62 N/A
4,341,269
28175-01 N/A
28175-02 N/A
28175-03 N/A
28175-04 N/A
28175-05 N/A
28175-06 N/A
28175-07 N/A
28175-08 N/A
28175-09 N/A
28175-10 N/A
264,844
28192,93 69,613 N/A
28194,95 6,321,001 N/A
28197-01 749,536 N/A
28197-02 704,417 N/A
28201,02 5,287,403 N/A
28316-01 218,275 N/A
28316-02 379,962 N/A
28316-03 266,362 N/A
28316-04 217,515 N/A
28316-05 252,246 N/A
28316-06 210,037 N/A
28316-07 184,496 N/A
28316-08 394,365 N/A
28316-09 216,982 N/A
28316-10 98,872 N/A
28316-11 65,512 N/A
28332,33 764,025 N/A
28338-01 653,455 N/A
28338-02 1,019,953 N/A
28338-03 1,262,011 N/A
28338-04 669,613 N/A
28339-01 - N/A
28339-02 - N/A
Loan ID Footnote
28011 -
28012 -
28016 -
28017 -
28018 -
28019 -
28020 -
28021 -
28024 -
28025 -
28026 -
28027 -
28028 -
28029 -
28030 -
28031 -
28032 -
28035 -
28036 -
28037 -
28042 -
28044 -
28047 -
28048 -
28049 -
28050 -
28051 -
28053 -
28054 -
28057 -
28059 -
28061 -
28066 -
28067 -
28069 -
28071 -
28075 -
28076 -
28084 -
28085 -
28086 -
28087 -
28088 -
28089 -
28090 -
28091 -
28094 -
28095 -
28096 -
28098 -
28099 -
28100 -
28102 -
28105 -
28153 -
28155 -
28156 -
28157 -
28160 -
28161 -
28162 -
28163 -
28167 -
28171 -
28172 -
28173 -
28180 -
28181 -
28182 -
28183 -
28184 -
-
28186 -
28187 -
28188 -
-
28189 -
28190 -
28191 -
28196 -
28198 -
28200 -
28203 -
28204 -
28307 -
28309 -
28310 -
28311 -
28312 -
28313 -
28314 -
28315 -
-
28317 -
28318 -
28319 -
28322 -
28324 -
28325 -
28328 -
28330 -
28334 -
28335 -
28340 -
28341 -
28014,15 -
28022,23 -
28038-01 (10)
28038-02 (10)
28038-03 (10)
28038-04 (10)
28038-05 (10)
28038-06 (10)
28038-07 (10)
28038-08 (10)
28038-09 (10)
28038-10 (10)
28038-11 (10)
28038-12 (10)
28038-13 (10)
28038-14 (10)
28038-15 (10)
28038-16 (10)
-
-
28040,41-01 -
28040,41-02 -
-
28062-01 -
28062-02 -
28062-03 -
-
28064,65 -
28072,73 -
28077-01 -
28077-02 -
28077-03 -
28077-04 -
28077-05 -
28077-06 -
-
28080-01 -
28080-02 -
28080-03 -
-
28092, 93 -
28097-01 -
28097-02 -
28097-03 -
28097-04 -
28097-05 -
28097-06 -
28097-07 -
28097-08 -
-
28103,04 -
28151-01 -
28151-02 -
-
28158,59 -
28164-01 -
28164-02 -
-
28165-01 -
28165-02 -
-
28168, 69 -
28170-01 -
28170-02 -
28170-03 -
-
28174-01 (8)
28174-02 (8)
28174-03 (8)
28174-04 (8)
28174-05 (8)
28174-06 (8)
28174-07 (8)
28174-08 (8)
28174-09 (8)
28174-10 (8)
28174-11 (8)
28174-12 (8)
28174-13 (8)
28174-14 (8)
28174-15 (8)
28174-16 (8)
28174-17 (8)
28174-18 (8)
28174-19 (8)
28174-20 (8)
28174-21 (8)
28174-22 (8)
28174-23 (8)
28174-24 (8)
28174-25 (8)
28174-26 (8)
28174-27 (8)
28174-28 (8)
28174-29 (8)
28174-30 (8)
28174-31 (8)
28174-32 (8)
28174-33 (8)
28174-34 (8)
28174-35 (8)
28174-36 (8)
28174-37 (8)
28174-38 (8)
28174-39 (8)
28174-40 (8)
28174-41 (8)
28174-42 (8)
28174-43 (8)
28174-44 (8)
28174-45 (8)
28174-46 (8)
28174-47 (8)
28174-48 (8)
28174-49 (8)
28174-50 (8)
28174-51 (8)
28174-52 (8)
28174-53 (8)
28174-54 (8)
28174-55 (8)
28174-56 (8)
28174-57 (8)
28174-58 (8)
28174-59 (8)
28174-60 (8)
28174-61 (8)
28174-62 (8)
-
28175-01 (9)
28175-02 (9)
28175-03 (9)
28175-04 (9)
28175-05 (9)
28175-06 (9)
28175-07 (9)
28175-08 (9)
28175-09 (9)
28175-10 (9)
-
28192,93 -
28194,95 -
28197-01 -
28197-02 -
-
28201,02 -
28316-01 -
28316-02 -
28316-03 -
28316-04 -
28316-05 -
28316-06 -
28316-07 -
28316-08 -
28316-09 -
28316-10 -
28316-11 -
-
28332,33 -
28338-01 -
28338-02 -
28338-03 -
28338-04 -
-
28339-01 (7)
28339-02 (7)
Net Change Curent and Base (3)
Loan ID %
Occ %
Total Rev
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28328 N/A N/A
28330 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28341 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-01 N/A N/A
28040,41-02 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28092, 93 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28103,04 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28158,59 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28168, 69 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28175-01 N/A N/A
28175-02 N/A N/A
28175-03 N/A N/A
28175-04 N/A N/A
28175-05 N/A N/A
28175-06 N/A N/A
28175-07 N/A N/A
28175-08 N/A N/A
28175-09 N/A N/A
28175-10 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28201,02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28332,33 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Net Change Curent and Base (3)
Loan ID
DSCR
28011 N/A
28012 N/A
28016 N/A
28017 N/A
28018 N/A
28019 N/A
28020 N/A
28021 N/A
28024 N/A
28025 N/A
28026 N/A
28027 N/A
28028 N/A
28029 N/A
28030 N/A
28031 N/A
28032 N/A
28035 N/A
28036 N/A
28037 N/A
28042 N/A
28044 N/A
28047 N/A
28048 N/A
28049 N/A
28050 N/A
28051 N/A
28053 N/A
28054 N/A
28057 N/A
28059 N/A
28061 N/A
28066 N/A
28067 N/A
28069 N/A
28071 N/A
28075 N/A
28076 N/A
28084 N/A
28085 N/A
28086 N/A
28087 N/A
28088 N/A
28089 N/A
28090 N/A
28091 N/A
28094 N/A
28095 N/A
28096 N/A
28098 N/A
28099 N/A
28100 N/A
28102 N/A
28105 N/A
28153 N/A
28155 N/A
28156 N/A
28157 N/A
28160 N/A
28161 N/A
28162 N/A
28163 N/A
28167 N/A
28171 N/A
28172 N/A
28173 N/A
28180 N/A
28181 N/A
28182 N/A
28183 N/A
28184 N/A
28186 N/A
28187 N/A
28188 N/A
28189 N/A
28190 N/A
28191 N/A
28196 N/A
28198 N/A
28200 N/A
28203 N/A
28204 N/A
28307 N/A
28309 N/A
28310 N/A
28311 N/A
28312 N/A
28313 N/A
28314 N/A
28315 N/A
28317 N/A
28318 N/A
28319 N/A
28322 N/A
28324 N/A
28325 N/A
28328 N/A
28330 N/A
28334 N/A
28335 N/A
28340 N/A
28341 N/A
28014,15 N/A
28022,23 N/A
28038-01 N/A
28038-02 N/A
28038-03 N/A
28038-04 N/A
28038-05 N/A
28038-06 N/A
28038-07 N/A
28038-08 N/A
28038-09 N/A
28038-10 N/A
28038-11 N/A
28038-12 N/A
28038-13 N/A
28038-14 N/A
28038-15 N/A
28038-16 N/A
28040,41-01 N/A
28040,41-02 N/A
28062-01 N/A
28062-02 N/A
28062-03 N/A
28064,65 N/A
28072,73 N/A
28077-01 N/A
28077-02 N/A
28077-03 N/A
28077-04 N/A
28077-05 N/A
28077-06 N/A
28080-01 N/A
28080-02 N/A
28080-03 N/A
28092, 93 N/A
28097-01 N/A
28097-02 N/A
28097-03 N/A
28097-04 N/A
28097-05 N/A
28097-06 N/A
28097-07 N/A
28097-08 N/A
28103,04 N/A
28151-01 N/A
28151-02 N/A
28158,59 N/A
28164-01 N/A
28164-02 N/A
28165-01 N/A
28165-02 N/A
28168, 69 N/A
28170-01 N/A
28170-02 N/A
28170-03 N/A
28174-01 N/A
28174-02 N/A
28174-03 N/A
28174-04 N/A
28174-05 N/A
28174-06 N/A
28174-07 N/A
28174-08 N/A
28174-09 N/A
28174-10 N/A
28174-11 N/A
28174-12 N/A
28174-13 N/A
28174-14 N/A
28174-15 N/A
28174-16 N/A
28174-17 N/A
28174-18 N/A
28174-19 N/A
28174-20 N/A
28174-21 N/A
28174-22 N/A
28174-23 N/A
28174-24 N/A
28174-25 N/A
28174-26 N/A
28174-27 N/A
28174-28 N/A
28174-29 N/A
28174-30 N/A
28174-31 N/A
28174-32 N/A
28174-33 N/A
28174-34 N/A
28174-35 N/A
28174-36 N/A
28174-37 N/A
28174-38 N/A
28174-39 N/A
28174-40 N/A
28174-41 N/A
28174-42 N/A
28174-43 N/A
28174-44 N/A
28174-45 N/A
28174-46 N/A
28174-47 N/A
28174-48 N/A
28174-49 N/A
28174-50 N/A
28174-51 N/A
28174-52 N/A
28174-53 N/A
28174-54 N/A
28174-55 N/A
28174-56 N/A
28174-57 N/A
28174-58 N/A
28174-59 N/A
28174-60 N/A
28174-61 N/A
28174-62 N/A
28175-01 N/A
28175-02 N/A
28175-03 N/A
28175-04 N/A
28175-05 N/A
28175-06 N/A
28175-07 N/A
28175-08 N/A
28175-09 N/A
28175-10 N/A
28192,93 N/A
28194,95 N/A
28197-01 N/A
28197-02 N/A
28201,02 N/A
28316-01 N/A
28316-02 N/A
28316-03 N/A
28316-04 N/A
28316-05 N/A
28316-06 N/A
28316-07 N/A
28316-08 N/A
28316-09 N/A
28316-10 N/A
28316-11 N/A
28332,33 N/A
28338-01 N/A
28338-02 N/A
28338-03 N/A
28338-04 N/A
28339-01 N/A
28339-02 N/A
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.
Asset Securitization Corporation
Series 1997-D4 Delinquent Loan
Status Report as of 3/11/98
S4 S55 S61
ProspectShort Name (When Ap Property Type
S57 S58 S62 or S63
City State Sq Ft or Units
P8 P7 P37
(a) (b)
Paid ThrScheduled Loan BalaTotal P&I Advances To Date
P39 P38
(c) (d) (e)=a+b+c+d
Total EOther Advances (Tax Total Exposure
P25 P10 P11
Current Current Interest Ra Maturity Date
P58 P54 P55
LTM NOI LTM NOI LTM DSCR
P74 P75
(f)
Value Valuation Date Appraisal
BPO or
Internal Value**
P77
(g)=(.92(h)=(g/e)
Loss usiEstimated Recovery Transfer
Date
P79 P42
Closing Date NOI Filed Expected FCL Sale Date
P76
Workout Comments
90 + DAYS DELINQUENT
Nothing to report
60 DAYS DELINQUENT
Nothing to report
30 DAYS DELINQUENT
Nothing to report
Current & at Special Servicer
Nothing to report
FCL - Foreclosure
LTM - Latest 12 Months either Last Annual or Trailing 12 months
*Workout Strategy should match the CSSA Loan file using
abreviated words in place of a code number such as
(FCL - In Foreclosure, MOD - Modification, DPO - Discount Payoff,
NS - Note Sale, BK - Bankrupcy, PP - Payment Plan,
TBD - To Be Determined etc...)
It is possible to combine the status codes if the loan is
going in more than one direction.
(i.e. FCL/Mod, BK/Mod, BK/FCL/DPO)
**App - Appraisal, BPO - Broker opinion, Int. - Internal Value
Asset Securitization Corporation,
Series 1997-D4 REO Status Report
as of 3/11/98
S4 S55 S61
ProspectShort Name (When Ap Property Type
Nothing report.
S57 S58 S62 or
S63
City State Sq Ft or Units
P8 P7 P37
(a) (b)
Paid ThrScheduled Loan BalaTotal P&I Advances To Date
P39 P38
(c) (d) (e)=a+b+c+d
Total EOther Advances (Tax Total Exposure
P25 P11 P58
Current Maturity Date LTM NOI Date
P54 P74
LTM NOI Cap Rate Assign Valuation Date
P75
(f) (g)=(.92*f)-e
Value usAppraisal
BPO or Loss using 92% Appr. or BPO (f)
(h)=(g/e)
Estimate Transfer Date REO Aquisition Date
Pending Pending Offers Comments
(1) Use the following codes; App. - Appraisal,
BPO - Brokers Opinion, Int - Internal Value
Asset Securitization Corporation,
Series 1997-D4 Historical Loan
Modification Report as of 3/11/98
S4 S57 S58
Prospect City State
P49 P48 P7*
Mod / Ex Effect Date Balance When Sent to Speical Servicer
P7* P50*
Balance Old Rate # Mths for Rate Change
P50* P25* P25*
New Rat Old P&I New P&I
P11* P11*
Old Matu New Maturity Total # Mths for Change of Mod
P47
(1) Real(2) Est. Future Int COMMENT
THIS REPORT IS HISTORICAL
Information is as of modification each line it should not change
in the future only new modifications should be added.
Nothing to Report
Total For All Loans:
Total For Loans in Current Month:
# of Loans $ Balance
Modifications:
Maturity Date Extentions:
Total:
* The information in these columns is from a particular point
in time and should not change on this report once assigned.
(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.
Asset Securitization Corporation,
Series 1997-D4 Historical Loss
Estimate Report as of 3/11/98
S4 S55 S61
ProspectShort Name (When Ap Property Type
S57 S58 P45/P7
(c)=b/a
City State %
Received From Sale
P75
(a) (b)
Latest AEffect Date of Sale Sales Price
P45 P7 P37
(d) (e) (f)
Net Amt Scheduled Balance Total P&I Advanced
P39+P38
(g) (h) (i)=d-(f+g+h)
Total ExServicing Fees Expe Net Proceeds
(k)=i-e (m)
Actual LDate Loss Passed thMinor Adj to Trust
(n)=k+m (o)=n/e
Date MinTotal Loss with AdjLoss % of Scheduled Balance
THIS REPORT IS HISTORICAL
All information is from the liquidation date and does not need to be
updated.
Nothing to report
Total all Loans:
Current Month Only:
Nothing to report
Asset Securitization Corporation,
Series 1997-D4 Watch List
as of 3/11/98
Prospectus ID# Property Type City State Stated Principal Balance Paid
Thru Date Maturity Date "%
Current DSC" Comment / Reason on Watch List
14 Retail Sacramento CA "$11,367,055 " 3/11/98 1/11/27 NA
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 take"
Total: "$32,964,126 "
|
|