SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: November 17, 1997
(Date of earliest event reported)
Asset Securitization Corporation
Commercial Mortgage Pass-Through Certificates
Series 1997-D5
- ------------------------------------------------------------------------
(Exact Name of registrant as specified in its charter)
Delaware 33-49370-06 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 165 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-D5
issued pursuant to a Pooling and Servicing Agreement, dated as of October 24,
1997 (the "Pooling and Servicing Agreement"), by and among Asset Securitization
Corporation (the "Company"), as depositor, AMRESCO Services, L.P., as servicer,
LaSalle National Bank, as trustee, and ABN AMRO Bank, N.V., as fiscal agent.
The Certificates have been registered pursuant to the Act under a Registration
Statement on Form S-3 (No.33-99502) (the "Registration Statement").
Capitalized terms used herein and not defined herein have the
same meanings ascribed to such terms in the Pooling and Servicing Agreement.
Pursuant to Section 3.22 of the Pooling and Servicing Agreement,
Servicer is filing this Current Report containing the November 17, 1997 monthly
distribution report prepared by the Trustee pursuant to Section 4.02(b)(i)
thereof.
This Current Report is being filed by the Servicer, in its
capacity as such under the Pooling and Servicing Agreement, on behalf of the
Registrant. The information reported and contained herein has been supplied to
the Servicer by one or more of the Borrowers or other third parties without
independent review or investigation by the Servicer. Pursuant to the Pooling
and Servicing Agreement, the Servicer is not responsible for the accuracy or
completeness of such information.
<PAGE>
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
November 17, 1997
5.2 99 Comparative Financial Status
Report as of 11/17/97
Delinquent Loan Status Report as of
11/17/97
REO Status Report as of 11/17/97
Historical Loan Modification Report
as of 11/17/97
Historical Loss Estimate Report as of
11/17/97
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION
CORPORATION, REGISTRANT
By: s/s Daniel B. Kirby
Daniel B. Kirby,
Senior Vice President
By: s/s Sean D. Reilly
Sean D. Reilly
Vice President
Date: November 25, 1997
<PAGE>
EXHIBIT INDEX
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
November 17, 1997
5.2 99 Comparative Financial Status
Report as of 11/17/97
Delinquent Loan Status Report as of
11/17/97
REO Status Report as of 11/17/97
Historical Loan Modification Report
as of 11/17/97
Historical Loss Estimate Report as of
11/17/97
ABN AMRO
LaSalle National Bank
Administrator:
Juliana Man (800) 246-5761
135 S. LaSalle Street Suite 1740
Chicago, IL 60603
Asset Securitization Corporation
AMRESCO Services L.P. as Servicer
AMRESCO Management, Inc. as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 1997 - D5
ABN AMRO Acct: 67-7827-60-2
Statement Date: 11/17/97
Payment Date: 11/17/97
Prior Payment: NA
Record Date: 11/10/97
WAC: 8.372082%
WAMM: 317
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 5
Other Related Information 5
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 6
Total Pages Included In This Package 21
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
REMIC II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 165,018,148.00 165,018,148.00 1,398,255.49
045424FD5 1000.000000000 1000.000000000 8.473343732
A-1B 172,648,684.00 172,648,684.00 0.00
045424FE3 1000.000000000 1000.000000000 0.000000000
A-1C 712,971,079.00 712,971,079.00 0.00
045424FF0 1000.000000000 1000.000000000 0.000000000
A-1D 229,793,503.00 229,793,503.00 0.00
045424FG8 1000.000000000 1000.000000000 0.000000000
A-CS1 165,018,148.00 N 165,018,148.00 0.00
045424FH6 1000.000000000 1000.000000000 0.000000000
PS-1 1,754,015,636.0N 1,754,015,636.3 0.00
045424FJ2 1000.000000000 1000.000000188 0.000000000
A-1E 52,620,469.00 52,620,469.00 0.00
045424GE2 1000.000000000 1000.000000000 0.000000000
A-2 87,700,781.00 87,700,781.00 0.00
045424FK9 1000.000000000 1000.000000000 0.000000000
A-3 52,620,469.00 52,620,469.00 0.00
045424FL7 1000.000000000 1000.000000000 0.000000000
A-4 26,310,234.00 26,310,234.00 0.00
045424FM5 1000.000000000 1000.000000000 0.000000000
A-5 39,465,351.00 39,465,351.00 0.00
045424FN3 1000.000000000 1000.000000000 0.000000000
A-6 43,850,390.00 43,850,390.00 0.00
045424FP8 1000.000000000 1000.000000000 0.000000000
A-7 21,925,195.00 21,925,195.00 0.00
045424FQ6 1000.000000000 1000.000000000 0.000000000
A-8Z 5,740,918.77 5,740,918.77 0.00
045424FR4 1000.000000000 1000.000000000 0.000000000
B-1 39,465,351.00 39,465,351.00 0.00
045424FS2/U045 1000.000000000 1000.000000000 0.000000000
B-2 36,465,351.00 39,465,351.00 0.00
045424FT0/U045 1000.000000000 1082.269878603 0.000000000
B-3 8,770,078.00 8,770,078.00 0.00
045424FU7/U045 1000.000000000 1000.000000000 0.000000000
B-3SC 26,000,000.00 26,000,000.00 160,187.09
045424GG7 1000.000000000 1000.000000000 6.161041923
B-4 13,155,117.00 13,155,117.00 0.00
045424FV5/U045 1000.000000000 1000.000000000 0.000000000
B-5 13,155,117.00 13,155,117.00 0.00
045424FW3/U045 1000.000000000 1000.000000000 0.000000000
B-6 21,925,195.00 21,925,195.00 0.00
045424FX1/U045 1000.000000000 1000.000000000 0.000000000
B-7 13,154,124.00 13,154,124.00 0.00
045424FY9 1000.000000000 1000.000000000 0.000000000
B-7H 1,000.33 1,000.33 0.00
045424FZ6 1000.000000000 1000.000000000 0.000000000
R 0.00 0.00 0.00
045424GC6 1000.000000000 1000.000000000 0.000000000
1,785,756,555.10 1,785,756,555.1 1,558,442.58
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 163,619,892.51
045424FD5 0.000000000 0.000000000 991.526656268
A-1B 0.00 0.00 172,648,684.00
045424FE3 0.000000000 0.000000000 1000.000000000
A-1C 0.00 0.00 712,971,079.00
045424FF0 0.000000000 0.000000000 1000.000000000
A-1D 0.00 0.00 229,793,503.00
045424FG8 0.000000000 0.000000000 1000.000000000
A-CS1 0.00 0.00 163,619,892.51
045424FH6 0.000000000 0.000000000 991.526656268
PS-1 0.00 0.00 1,752,617,380.84
045424FJ2 0.000000000 0.000000000 999.202826285
A-1E 0.00 0.00 52,620,469.00
045424GE2 0.000000000 0.000000000 1000.000000000
A-2 0.00 0.00 87,700,781.00
045424FK9 0.000000000 0.000000000 1000.000000000
A-3 0.00 0.00 52,620,469.00
045424FL7 0.000000000 0.000000000 1000.000000000
A-4 0.00 0.00 26,310,234.00
045424FM5 0.000000000 0.000000000 1000.000000000
A-5 0.00 0.00 39,465,351.00
045424FN3 0.000000000 0.000000000 1000.000000000
A-6 0.00 0.00 43,850,390.00
045424FP8 0.000000000 0.000000000 1000.000000000
A-7 0.00 0.00 21,925,195.00
045424FQ6 0.000000000 0.000000000 1000.000000000
A-8Z 0.00 48,391.16 5,789,309.93
045424FR4 0.000000000 8.429166469 1008.429166469
B-1 0.00 0.00 39,465,351.00
045424FS2/U045 0.000000000 0.000000000 1000.000000000
B-2 0.00 0.00 39,465,351.00
045424FT0/U045 0.000000000 0.000000000 1082.269878603
B-3 0.00 0.00 8,770,078.00
045424FU7/U045 0.000000000 0.000000000 1000.000000000
B-3SC 0.00 0.00 25,839,812.91
045424GG7 0.000000000 0.000000000 993.838958077
B-4 0.00 0.00 13,155,117.00
045424FV5/U045 0.000000000 0.000000000 1000.000000000
B-5 0.00 0.00 13,155,117.00
045424FW3/U045 0.000000000 0.000000000 1000.000000000
B-6 0.00 0.00 21,925,195.00
045424FX1/U045 0.000000000 0.000000000 1000.000000000
B-7 0.00 0.00 13,154,124.00
045424FY9 0.000000000 0.000000000 1000.000000000
B-7H 0.00 0.00 1,000.33
045424FZ6 0.000000000 0.000000000 1000.000000000
R 0.00 0.00 0.00
045424GC6 0.000000000 0.000000000 0.000000000
0.00 48,391.16 1,784,246,503.68
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A 506,514.04 0.00 6.50000000%
045424FD5 3.069444459 0.000000000Fixed
A-1B 542,980.11 0.00 6.66000000%
045424FE3 3.144999993 0.000000000Fixed
A-1C 2,272,595.31 0.00 6.75000000%
045424FF0 3.187499994 0.000000000Fixed
A-1D 743,318.15 0.00 6.85000000%
045424FG8 3.234722219 0.000000000Fixed
A-CS1 142,921.27 0.00 1.83408196%
045424FH6 0.866094255 0.000000000 1.83417061%
PS-1 1,132,324.33 0.00 1.36707064%
045424FJ2 0.645561138 0.000000000 1.36822725%
A-1E 172,200.48 0.00 6.93000000%
045424GE2 3.272499909 0.000000000Fixed
A-2 282,200.15 0.00 6.81408196%
045424FK9 3.217760968 0.000000000 6.81417061%
A-3 170,562.52 0.00 6.86408196%
045424FL7 3.241372098 0.000000000 6.86417061%
A-4 85,902.47 0.00 6.91408196%
045424FM5 3.264983124 0.000000000 6.91417061%
A-5 129,226.43 0.00 6.93408196%
045424FN3 3.274427485 0.000000000 6.93417061%
A-6 148,761.71 0.00 7.18408196%
045424FP8 3.392483168 0.000000000 7.18417061%
A-7 76,865.71 0.00 7.42408196%
045424FQ6 3.505816482 0.000000000 7.42417061%
A-8Z 0.00 0.00 0.00000000%
045424FR4 0.000000000 0.000000000 0.00000000%
B-1 129,150.36 0.00 6.93000000%
045424FS2/U045 3.272499971 0.000000000Fixed
B-2 129,150.36 0.00 6.93000000%
045424FT0/U045 3.541728146 0.000000000Fixed
B-3 28,700.08 0.00 6.93000000%
045424FU7/U045 3.272499971 0.000000000Fixed
B-3SC 0.00 0.00
045424GG7 0.000000000 0.000000000
B-4 43,050.12 0.00 6.93000000%
045424FV5/U045 3.272499971 0.000000000Fixed
B-5 43,050.12 0.00 6.93000000%
045424FW3/U045 3.272499971 0.000000000Fixed
B-6 71,750.20 0.00 6.93000000%
045424FX1/U045 3.272499971 0.000000000Fixed
B-7 51,768.56 0.00 8.33408196%
045424FY9 3.935538391 0.000000000 8.33417061%
B-7H 3.94 0.00 8.33408196%
045424FZ6 3.938700229 0.000000000 8.33417061%
R 0.00 0.00
045424GC6 0.000000000 0.000000000
6,902,996.42 0.00
Total P&I Payment 8,461,439.00
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 165,018,148.00 165,018,148.00 1,398,255.49
None 1000.000000000 1000.000000000 8.473343732
A-1B-L 172,648,684.00 172,648,684.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-1C-L 712,971,079.00 712,971,079.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-1D-L 229,793,503.00 229,793,503.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-1E-L 52,620,469.00 52,620,469.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-2-L 87,700,781.00 87,700,781.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-3-L 52,620,469.00 52,620,469.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-4-L 26,310,234.00 26,310,234.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-5-L 39,465,351.00 39,465,351.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-6-L 43,850,390.00 43,850,390.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-7-L 21,925,195.00 21,925,195.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-8Z-L 5,740,918.77 5,740,918.77 0.00
None 1000.000000000 1000.000000000 0.000000000
B-1-L 39,465,351.00 39,465,351.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-2-L 36,465,351.00 39,465,351.00 0.00
None 1000.000000000 1082.269878603 0.000000000
B-3-L 8,770,078.00 8,770,078.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-3SC-L 26,000,000.00 26,000,000.00 160,187.09
None 1000.000000000 1000.000000000 6.161041923
B-4-L 13,155,117.00 13,155,117.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-5-L 13,155,117.00 13,155,117.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-6-L 21,925,195.00 21,925,195.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-7-L 13,154,124.00 13,154,124.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-7H-L 1,000.33 1,000.33 0.00
None 1000.000000000 1000.000000000 0.000000000
LR 0.00 0.00 0.00
045424GD4 1000.000000000 1000.000000000 0.000000000
1,785,756,555.10 1,785,756,555.1 1,558,442.58
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 0.00 0.00 163,619,892.51
None 0.000000000 0.000000000 991.526656268
A-1B-L 0.00 0.00 172,648,684.00
None 0.000000000 0.000000000 1000.000000000
A-1C-L 0.00 0.00 712,971,079.00
None 0.000000000 0.000000000 1000.000000000
A-1D-L 0.00 0.00 229,793,503.00
None 0.000000000 0.000000000 1000.000000000
A-1E-L 0.00 0.00 52,620,469.00
None 0.000000000 0.000000000 1000.000000000
A-2-L 0.00 0.00 87,700,781.00
None 0.000000000 0.000000000 1000.000000000
A-3-L 0.00 0.00 52,620,469.00
None 0.000000000 0.000000000 1000.000000000
A-4-L 0.00 0.00 26,310,234.00
None 0.000000000 0.000000000 1000.000000000
A-5-L 0.00 0.00 39,465,351.00
None 0.000000000 0.000000000 1000.000000000
A-6-L 0.00 0.00 43,850,390.00
None 0.000000000 0.000000000 1000.000000000
A-7-L 0.00 0.00 21,925,195.00
None 0.000000000 0.000000000 1000.000000000
A-8Z-L 0.00 48,391.16 5,789,309.93
None 0.000000000 8.429166469 1008.429166469
B-1-L 0.00 0.00 39,465,351.00
None 0.000000000 0.000000000 1000.000000000
B-2-L 0.00 0.00 39,465,351.00
None 0.000000000 0.000000000 1082.269878603
B-3-L 0.00 0.00 8,770,078.00
None 0.000000000 0.000000000 1000.000000000
B-3SC-L 0.00 0.00 25,839,812.91
None 0.000000000 0.000000000 993.838958077
B-4-L 0.00 0.00 13,155,117.00
None 0.000000000 0.000000000 1000.000000000
B-5-L 0.00 0.00 13,155,117.00
None 0.000000000 0.000000000 1000.000000000
B-6-L 0.00 0.00 21,925,195.00
None 0.000000000 0.000000000 1000.000000000
B-7-L 0.00 0.00 13,154,124.00
None 0.000000000 0.000000000 1000.000000000
B-7H-L 0.00 0.00 1,000.33
None 0.000000000 0.000000000 1000.000000000
LR 0.00 0.00 0.00
045424GD4 0.000000000 0.000000000 0.000000000
0.00 48,391.16 1,784,246,503.68
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A-L 649,435.31 0.00 8.33408196%
None 3.935538714 0.000000000 8.33417061%
A-1B-L 679,465.58 0.00 8.33408196%
None 3.935538715 0.000000000 8.33417061%
A-1C-L 2,805,925.28 0.00 8.33408196%
None 3.935538709 0.000000000 8.33417061%
A-1D-L 904,361.22 0.00 8.33408196%
None 3.935538682 0.000000000 8.33417061%
A-1E-L 207,089.89 0.00 8.33408196%
None 3.935538659 0.000000000 8.33417061%
A-2-L 345,149.82 0.00 8.33408196%
None 3.935538727 0.000000000 8.33417061%
A-3-L 207,089.89 0.00 8.33408196%
None 3.935538659 0.000000000 8.33417061%
A-4-L 103,544.94 0.00 8.33408196%
None 3.935538544 0.000000000 8.33417061%
A-5-L 155,317.42 0.00 8.33408196%
None 3.935538797 0.000000000 8.33417061%
A-6-L 172,574.91 0.00 8.33408196%
None 3.935538772 0.000000000 8.33417061%
A-7-L 86,287.45 0.00 8.33408196%
None 3.935538544 0.000000000 8.33417061%
A-8Z-L 0.00 0.00
None 0.000000000 0.000000000
B-1-L 155,317.42 0.00 8.33408196%
None 3.935538797 0.000000000 8.33417061%
B-2-L 155,317.42 0.00 8.33408196%
None 4.259315096 0.000000000 8.33417061%
B-3-L 34,514.98 0.00 8.33408196%
None 3.935538544 0.000000000 8.33417061%
B-3SC-L 0.00 0.00
None 0.000000000 0.000000000
B-4-L 51,772.47 0.00 8.33408196%
None 3.935538544 0.000000000 8.33417061%
B-5-L 51,772.47 0.00 8.33408196%
None 3.935538544 0.000000000 8.33417061%
B-6-L 86,287.45 0.00 8.33408196%
None 3.935538544 0.000000000 8.33417061%
B-7-L 51,768.56 0.00 8.33408196%
None 3.935538391 0.000000000 8.33417061%
B-7H-L 3.94 0.00 8.33408196%
None 3.938700229 0.000000000 8.33417061%
LR 0.00 0.00
045424GD4 0.000000000 0.000000000
6,902,996.42 0.00
Total P&I Payment 8,461,439.00
Grantor Trust
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
V-1 0.00 0.00 0.00
045424GA0 1000.000000000 1000.000000000 0.000000000
V-2 0.00 0.00 0.00
045424GB7 1000.000000000 1000.000000000 0.000000000
0.00 0.00 0.00
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
V-1 0.00 0.00 0.00
045424GA0 0.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
045424GB7 0.000000000 0.000000000 0.000000000
0.00 0.00 0.00
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
V-1 0.00 0.00
045424GA0 0.000000000 0.000000000
V-2 0.00 0.00
045424GB7 0.000000000 0.000000000
0.00 0.00
Total P&I Payment 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Other Related Information
Amount of Available Funds allocable to principal:
Principal Distribution Amount 1,558,442.58
P&I Advances made byBeginning Current
UnreimbursePeriod
Servicer 0.00 160,046.60
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 0.00 160,046.60
Ending
Reimbursed Unreimbursed
Servicer 0.00 160,046.60
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 0.00 160,046.60
Specially Serviced Mortgage Loans:
Amount of Property Advances made during Collection Perio 0
Amount of P&I Advances made during Collection Period 0
Aggregate Amount of Property Advances remaining Unreimbu 0
Aggregate Amount of P&I Advances remaining Unreimbursed 0
Number of Outstanding Loans 156
Outstanding Principal Balance 1,752,617,380.84
Current Amount of Prepayment Interest Shortfalls 0
in excess of Servicer Prepayment Interest Shortfalls 0
Summary of Mortgage Loans Repurchase by Seller or Liquidated or Disposed of :
Loan Repurchase Liquidation
Number Proceeds Proceeds
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
Amounts
Number Included in
0 Other Available
0 Proceeds Funds
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
0 0.00 0.00
Summary of Expenses:
Current Period Servicing Fees 28,447.83
Current Period Trustee Fees 2,438.39
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 30,886.22
Prepayment Premiums received during the Collection Perio 0.00
Default Interest received during the Collection Period 0.00
Net Default Interest received during the Collection Peri 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
Remaining Current
Current UnreimburseReduction
Interest Interest Interest
Class Shortfall Shortfall Shortfall
A-1C 0.00 0.00 0.00
A-1D 0.00 0.00 0.00
A-CS1 0.00 0.00 0.00
PS-1 0.00 0.00 0.00
A-1E 0.00 0.00 0.00
A-2 0.00 0.00 0.00
A-3 0.00 0.00 0.00
A-4 0.00 0.00 0.00
A-5 0.00 0.00 0.00
A-6 0.00 0.00 0.00
A-7 0.00 0.00 0.00
A-8Z 0.00 0.00 0.00
B-1 0.00 0.00 0.00
B-2 0.00 0.00 0.00
B-3 0.00 0.00 0.00
B-3SC 0.00 0.00 0.00
B-4 0.00 0.00 0.00
B-5 0.00 0.00 0.00
B-6 0.00 0.00 0.00
B-7 0.00 0.00 0.00
B-7H 0.00 0.00 0.00
R 0.00 0.00 0.00
V-1 0.00 0.00 0.00
Remaining
Unreimbursed
Reduction Reduction
Interest Interest
Class Shortfall Pass-Thru Rate
A-1C 0.00 0.000000%
A-1D 0.00 0.000000%
A-CS1 0.00 0.000000%
PS-1 0.00 0.000000%
A-1E 0.00 0.000000%
A-2 0.00 0.000000%
A-3 0.00 0.000000%
A-4 0.00 0.000000%
A-5 0.00 0.000000%
A-6 0.00 0.000000%
A-7 0.00 0.000000%
A-8Z 0.00 0.000000%
B-1 0.00 0.000000%
B-2 0.00 0.000000%
B-3 0.00 0.000000%
B-3SC 0.00 0.000000%
B-4 0.00 0.000000%
B-5 0.00 0.000000%
B-6 0.00 0.000000%
B-7 0.00 0.000000%
B-7H 0.00 0.000000%
R 0.00 0.000000%
V-1 0.00 0.000000%
REO Property sold of disposed of during the related Collection Period
Realized
Loan Loss Sale Other
Number AttributabProceeds Proceeds
0 0.00 0.00 0.00
0 0.00 0.00 0.00
0 0.00 0.00 0.00
Totals 0.00 0.00 0.00
Portion Final
Included iRecovery
Loan Available Determination
Number Funds Date
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
REO Property included in the Trust
Most Aggregate
Recent Amount
Loan Appraisal of Net
Number Valuation Income
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
Aggregate Portion
Amount Included in
Loan of Other Available
Number Revenues Funds
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Totals 0.00 0.00
Mortgaged Properties that became REO during the preceding calendar month
Loan Property
Number City State Type
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
Totals 0 0 0
Unpaid
Debt Principal
Service Stated Balance
Loan Coverage Principal as of REO
Number Ratio Balance Date
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
Totals 0 0 0
Appraisal Reduction Amounts
Loan Current
Number Period
0
0
0
Totals 0
Loan Total
Number Reduction
0
0
0
0
0
Totals 0
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
11/17/97 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
11/17/97 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
11/17/97 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
11/17/97 0 0.00 8.2233% 8.1859%
0.00% 0.000%
Note: Foreclosure and REO Totals are Included in the Appropriate Delinquency A
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
154A 10/11/97 3,560.80 3,560.80
151A 10/11/97 4,468.09 4,468.09
29A 10/11/97 64,187.51 64,187.51
148A 10/11/97 5,317.96 5,317.96
44A 10/11/97 50,234.52 50,234.52
74A 10/11/97 21,257.94 21,257.94
117A 10/11/97 11,019.78 11,019.78
Total 160,046.60 160,046.60
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
154A 0.00 B
151A 0.00 B
29A 0.00 B
148A 0.00 B
44A 0.00 B
74A 0.00 B
117A 0.00 B
Total 0 0.00
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
154A
151A
29A
148A
44A
74A
117A
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
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled
Balances of Loans Balance
0to 1,000,000 6 5,167,013
1,000,000to 2,500,000 30 53,305,474
2,500,000to 5,000,000 51 185,109,641
5,000,000to 7,500,000 15 92,581,213
7,500,000to 10,000,000 14 121,199,798
10,000,000to 12,500,000 9 99,941,354
12,500,000to 15,000,000 5 68,034,939
15,000,000to 17,500,000 4 64,948,166
17,500,000to 20,000,000 4 74,282,224
20,000,000to 25,000,000 2 48,311,957
25,000,000to 40,000,000 4 147,592,058
40,000,000to 45,000,000 3 131,695,845
45,000,000to 50,000,000 2 99,666,370
50,000,000to 55,000,000 1 50,755,292
55,000,000to 60,000,000 1 57,149,498
60,000,000to 65,000,000 1 61,384,999
65,000,000to 75,000,000 1 74,689,082
75,000,000to 85,000,000 0 0
85,000,000to 90,000,000 1 86,004,970
90,000,000& Above 2 230,797,488
Total 1561,752,617,381
Current Scheduled Based on
Balances Balance
0to 1,000,000 0.29%
1,000,000to 2,500,000 2.99%
2,500,000to 5,000,000 10.37%
5,000,000to 7,500,000 5.19%
7,500,000to 10,000,000 6.79%
10,000,000to 12,500,000 5.60%
12,500,000to 15,000,000 3.81%
15,000,000to 17,500,000 3.64%
17,500,000to 20,000,000 4.16%
20,000,000to 25,000,000 2.71%
25,000,000to 40,000,000 8.27%
40,000,000to 45,000,000 7.38%
45,000,000to 50,000,000 5.59%
50,000,000to 55,000,000 2.84%
55,000,000to 60,000,000 3.20%
60,000,000to 65,000,000 3.44%
65,000,000to 75,000,000 4.19%
75,000,000to 85,000,000 0.00%
85,000,000to 90,000,000 4.82%
90,000,000& Above 12.94%
Total 98.23%
Average Scheduled Balance is 11,234,727
Maximum Scheduled Balance is 120,957,827
Minimum Scheduled Balance is 754,254
Distribution of Property Types
Number Scheduled
Property Types of Loans Balance
Retail 51 508,379,176
Office 28 485,166,624
Multifamily 36 339,466,993
Lodging 15 239,762,713
Health Care 5 61,051,628
Mixed Use 1 44,960,045
Industrial 7 40,904,913
Mobile Home 13 32,925,289
Total 1561,752,617,381
Based on
Property Types Balance
Retail 28.49%
Office 27.19%
Multifamily 19.03%
Lodging 13.44%
Health Care 3.42%
Mixed Use 2.52%
Industrial 2.29%
Mobile Home 1.85%
Total 98.23%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.000%or less 0 0
7.000%to 7.500% 9 89,297,049
7.500%to 8.000% 35 487,013,783
8.000%to 8.500% 34 407,338,120
8.500%to 9.000% 51 551,035,554
9.000%to 9.500% 21 147,485,370
9.500%to 10.000% 3 64,317,543
10.000%to 10.500% 3 6,129,962
10.500%to 11.000% 0 0
11.000%to 11.500% 0 0
11.500%to 12.000% 0 0
12.000%to 12.500% 0 0
12.500%to 13.000% 0 0
13.000%to 13.500% 0 0
13.500%& Above 0 0
Total 1561,752,617,381
Current Mortgage Based on
Interest Rate Balance
7.000%or less 0.00%
7.000%to 7.500% 5.00%
7.500%to 8.000% 27.30%
8.000%to 8.500% 22.83%
8.500%to 9.000% 30.88%
9.000%to 9.500% 8.27%
9.500%to 10.000% 3.60%
10.000%to 10.500% 0.34%
10.500%to 11.000% 0.00%
11.000%to 11.500% 0.00%
11.500%to 12.000% 0.00%
12.000%to 12.500% 0.00%
12.500%to 13.000% 0.00%
13.000%to 13.500% 0.00%
13.500%& Above 0.00%
Total 98.23%
W/Avg Mortgage Interest Rate is 8.3721%
Minimum Mortgage Interest Rate 7.2800%
Maximum Mortgage Interest Rate 10.1300%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Various 4 282,079,414 15.81%
New Jersey 5 183,597,286 10.29%
Texas 16 142,786,244 8.00%
Maryland 8 124,988,259 7.01%
New York 7 113,932,301 6.39%
Ohio 11 113,831,115 6.38%
California 18 99,555,517 5.58%
Virginia 7 78,533,001 4.40%
Georgia 2 76,484,092 4.29%
Alabama 3 71,698,380 4.02%
Illinois 4 60,921,092 3.41%
Massachusetts 7 56,312,241 3.16%
Other 1 49,790,938 2.79%
Michigan 10 41,010,248 2.30%
Pennsylvania 7 28,133,911 1.58%
North Carolina 6 26,332,341 1.48%
Arizona 5 24,812,293 1.39%
Florida 7 24,714,079 1.39%
Missouri 1 23,823,397 1.34%
South Carolina 3 15,858,831 0.89%
Kentucky 2 15,591,955 0.87%
Delaware 2 14,584,206 0.82%
Rhode Island 1 14,393,749 0.81%
Connecticut 2 12,555,114 0.70%
Oregon 1 10,875,189 0.61%
Indiana 2 9,036,366 0.51%
Tennessee 2 8,126,543 0.46%
Washington 2 5,873,547 0.33%
Montana 2 3,862,883 0.22%
Arkansas 1 3,861,647 0.22%
Other 7 14,661,203 0.82%
Total 1561,752,617,381 98.23%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 1561,752,617,381 98.23%
1+ to 2 years 0 0 0.00%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
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 0 0 0.00%
Total 1561,752,617,381 98.23%
Weighted Average Seasoning is 0.1
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 2 43,013,171 2.41%
121 to 180 months 7 15,653,982 0.88%
181 to 240 months 19 192,364,630 10.78%
241 to 360 months 1281,501,585,59 84.16%
Total 1561,752,617,38 98.23%
Weighted Average Months to Maturity 318
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.500or less 0 0 0.00%
0.500to 0.625 0 0 0.00%
0.625to 0.750 0 0 0.00%
0.750to 0.875 0 0 0.00%
0.875to 1.000 18 154,883,478 8.68%
1.000to 1.125 1 11,437,329 0.64%
1.125to 1.250 11 112,317,392 6.29%
1.250to 1.375 56 781,672,711 43.81%
1.375to 1.500 34 195,740,784 10.97%
1.500to 1.625 21 240,330,732 13.47%
1.625to 1.750 7 136,968,238 7.68%
1.750to 1.875 2 54,031,927 3.03%
1.875to 2.000 1 3,485,772 0.20%
2.000to 2.125 2 52,619,601 2.95%
2.125& above 2 4,216,178 0.24%
Unknown 1 4,913,238 0.28%
Total 1561,752,617,38 98.23%
Weighted Average Debt Service Coverage Ratio is 1.387
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 Maturit 0
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 1561,752,617,381 98.23%
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 1291,295,580,111 72.61%
1 to 2 years 1 16,291,499 0.91%
2 Years or More 0 0 0.00%
Unknown 26 440,745,770 24.70%
Total 1561,752,617,381 98.23%
(1) Debt Service Coverage Ratios are calculated as described in the prospectus,
values are updated periodically as new NOI figures become available from
borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or Underwriter makes any
representation as to the accuracy of the data provided by the borrower
for this calculation.
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1NOM97D5A Retail 10/11/27 1.522
2NOM97D5A Office 03/11/22 1.284
3NOM97D5A Multifamily 10/11/27 1.285
4NOM97D5A Lodging 06/11/22 1.637
5NOM97D5A Retail 07/11/27 1.310
6NOM97D5A Office 09/11/27 1.311
7NOM97D5A Office 10/11/27 1.255
8NOM97D5A Health Care 09/11/17 2.115
9NOM97D5A Lodging 08/11/17 1.834
10NOM97D5A Office 09/11/07 1.000
11NOM97D5A Office 02/11/41 1.743
12NOM97D5A Mixed Use 10/11/22 1.360
13NOM97D5A Lodging 10/11/22 1.501
14NOM97D5A Retail 10/11/27 1.320
15NOM97D5A Retail 10/11/27 1.200
16NOM97D5A Multifamily 05/11/27 1.347
17NOM97D5A Multifamily 10/11/27 1.255
18NOM97D5A Multifamily 04/11/27 1.287
19NOM97D5A Multifamily 07/11/27 1.286
20NOM97D5A Multifamily 07/11/27 1.448
21NOM97D5A Office 10/11/27 1.372
22NOM97D5A Multifamily 08/11/27 1.212
23NOM97D5A Lodging 08/11/22 1.434
24NOM97D5A Retail 10/11/27 1.544
25NOM97D5A Industrial 08/11/17 1.000
26NOM97D5A Office 03/11/14 1.235
27NOM97D5A Office 10/11/22 1.464
28NOM97D5A Office 10/11/27 1.267
29NOM97D5A Office 08/11/22 1.409
30NOM97D5A Lodging 09/11/22 1.489
31NOM97D5A Office 04/11/24 1.277
32NOM97D5A Retail 07/11/26 1.338
33NOM97D5A Lodging 10/11/22 1.620
34NOM97D5A Lodging 05/11/22 1.494
35NOM97D5A Office 10/11/17 1.003
36NOM97D5A Retail 06/11/22 1.291
37NOM97D5A Retail 05/11/19 1.000
38NOM97D5A Retail 10/11/27 1.328
39NOM97D5A Retail 09/11/27 1.445
40NOM97D5A Multifamily 05/11/27 1.212
41NOM97D5A Office 09/11/27 1.324
42NOM97D5A Retail 08/11/19 1.000
43NOM97D5A Retail 10/11/19 1.000
44NOM97D5A Lodging 10/11/17 1.428
45NOM97D5A Multifamily 10/11/27 1.190
46NOM97D5A Multifamily 07/11/27 1.312
47NOM97D5A Retail 09/11/19 1.000
48NOM97D5A Industrial 08/11/17 1.000
49NOM97D5A Multifamily 10/11/27 1.382
50NOM97D5A Retail 09/11/19 1.000
51NOM97D5A Office 12/11/21 1.496
52NOM97D5A Office 11/11/22 1.300
53NOM97D5A Retail 03/11/20 1.000
54NOM97D5A Office 10/11/27 1.428
55NOM97D5A Multifamily 09/11/27 1.368
56NOM97D5A Multifamily 10/11/27 1.293
57NOM97D5A Retail 01/11/22 1.661
58NOM97D5A Retail 07/11/22 1.264
59NOM97D5A Industrial 10/11/22 1.401
60NOM97D5A Retail 08/11/22 1.356
61NOM97D5A Office 07/11/22 1.504
62NOM97D5A Multifamily 10/11/25 1.233
63NOM97D5A Retail 04/11/27 1.460
64NOM97D5A Retail 09/11/27 1.234
65NOM97D5A Retail 06/25/19 1.000
66NOM97D5A Multifamily 10/11/27 1.560
67NOM97D5A Retail 08/11/17 1.000
68NOM97D5A Multifamily 10/11/27 1.263
69NOM97D5A Office 04/11/22 1.610
70NOM97D5A Retail 06/25/19 1.000
71NOM97D5A Mobile Home 01/11/27 1.251
72NOM97D5A Office 01/11/22 1.550
73NOM97D5A Retail 08/11/22 1.398
74NOM97D5A Office 10/11/22 1.460
75NOM97D5A Multifamily 10/11/27 1.436
76NOM97D5A Retail 09/11/27 1.225
77NOM97D5A Mobile Home 07/11/27 1.771
78NOM97D5A Retail 10/11/27 1.333
79NOM97D5A Retail 06/25/19 1.000
80NOM97D5A Retail 06/25/19 1.000
81NOM97D5A Health Care 02/11/12 2.125
81NOM97D5A Health Care 02/11/12 2.125
82NOM97D5A Multifamily 08/11/22 1.392
83NOM97D5A Office 07/11/22 1.353
84NOM97D5A Multifamily 10/11/27 1.258
85NOM97D5A Retail 10/11/27 1.287
86NOM97D5A Retail 08/11/17 1.000
87NOM97D5A Retail 07/11/22 1.311
88NOM97D5A Retail 09/11/27 1.296
89NOM97D5A Retail 08/11/22 1.280
90NOM97D5A Multifamily 09/11/27 1.501
91NOM97D5A Retail 08/11/22 1.363
92NOM97D5A Retail 10/11/22 1.690
93NOM97D5A Office 08/11/25 1.358
94NOM97D5A Retail 08/11/17 1.000
95NOM97D5A Mobile Home 07/11/27 1.468
96NOM97D5A Health Care 02/11/12 1.974
97NOM97D5A Office 05/11/24 1.368
98NOM97D5A Retail 02/11/22 1.490
99NOM97D5A Health Care 04/11/12 1.421
100NOM97D5A Office 12/11/21 1.514
101NOM97D5A Industrial 01/11/22 1.317
102NOM97D5A Retail 09/11/22 1.292
103NOM97D5A Industrial 06/11/23 1.299
104NOM97D5A Office 06/11/22 1.345
105NOM97D5A Mobile Home 10/11/27 1.289
106NOM97D5A Retail 09/11/22 1.425
107NOM97D5A Retail 10/11/22 1.365
108NOM97D5A Office 06/11/22 1.293
109NOM97D5A Office 12/11/21 1.536
110NOM97D5A Multifamily 07/11/22 1.535
111NOM97D5A Mobile Home 09/11/27 1.270
112NOM97D5A Mobile Home 09/11/27 1.244
113NOM97D5A Retail 08/11/22 1.532
114NOM97D5A Multifamily 09/11/22 1.365
115NOM97D5A Mobile Home 07/11/27 2.024
116NOM97D5A Retail 08/11/17 1.000
117NOM97D5A Multifamily 10/11/27 1.298
118NOM97D5A Retail 03/11/12 1.282
119NOM97D5A Retail 04/11/25 1.195
120NOM97D5A Lodging 06/11/17 1.634
121NOM97D5A Multifamily 10/11/24 1.260
122NOM97D5A Lodging 09/11/22 1.589
123NOM97D5A Retail 10/11/27 1.306
124NOM97D5A Multifamily 05/11/17 1.421
125NOM97D5A Mobile Home 06/11/22 1.287
126NOM97D5A Retail 08/11/17 1.000
127NOM97D5A Multifamily 09/11/27 1.437
128NOM97D5A Retail 08/11/24 1.465
129NOM97D5A Retail 10/11/22 1.435
130NOM97D5A Multifamily 05/11/27 1.518
131NOM97D5A Lodging 10/11/22 1.507
132NOM97D5A Lodging 09/11/22 1.627
133NOM97D5A Multifamily 08/11/22 1.641
134NOM97D5A Mobile Home 07/11/27 1.294
135NOM97D5A Lodging 09/11/17 1.558
136NOM97D5A Lodging 04/11/17 1.394
137NOM97D5A Multifamily 03/11/22 1.456
138NOM97D5A Lodging 05/11/17 1.614
139NOM97D5A Industrial 09/11/22 1.381
140NOM97D5A Multifamily 09/11/22 1.250
141NOM97D5A Retail 01/11/17 1.517
142NOM97D5A Multifamily 08/11/24 1.304
143NOM97D5A Office 08/11/24 1.544
144NOM97D5A Mobile Home 08/11/07 1.408
145NOM97D5A Industrial 08/11/17 1.000
146NOM97D5A Mobile Home 09/11/12 1.301
147NOM97D5A Multifamily 09/11/22 1.570
148NOM97D5A Retail 08/11/22 1.455
149NOM97D5A Retail 08/11/18 1.428
150NOM97D5A Multifamily 04/11/22 1.404
151NOM97D5A Multifamily 06/11/22 1.444
152NOM97D5A Mobile Home 06/11/22 1.290
153NOM97D5A Multifamily 04/11/27 1.271
154NOM97D5A Multifamily 04/11/27 1.325
155NOM97D5A Mobile Home 08/11/12 1.409
Operating Ending
Disclosure Statement Principal
Control # Group NOI Date Balance
1NOM97D5A 0 120,957,827
2NOM97D5A 0 109,839,661
3NOM97D5A 10,195,241 07/31/97 86,004,970
4NOM97D5A 19,629,690 05/31/97 74,689,082
5NOM97D5A 7,844,078 06/01/97 61,384,999
6NOM97D5A 8,044,159 07/31/97 57,149,498
7NOM97D5A 6,890,101 07/25/97 50,755,292
8NOM97D5A 17,156,324 07/31/97 49,875,431
9NOM97D5A 17,048,273 06/30/97 49,790,938
10NOM97D5A 0 41,735,800
11NOM97D5A 9,486,139 06/01/97 45,000,000
12NOM97D5A 6,681,927 08/01/97 44,960,045
13NOM97D5A 8,247,855 06/30/97 39,223,146
14NOM97D5A 5,944,038 08/01/97 36,490,040
15NOM97D5A 5,054,613 08/01/97 35,985,401
16NOM97D5A 4,647,227 06/30/97 35,893,471
17NOM97D5A 2,821,318 07/21/97 24,488,560
18NOM97D5A 2,937,576 07/31/97 23,823,397
19NOM97D5A 2,324,513 05/01/97 19,762,541
20NOM97D5A 2,563,599 07/17/97 18,553,945
21NOM97D5A 0 17,994,984
22NOM97D5A 1,919,803 06/24/97 17,970,754
23NOM97D5A 3,299,628 04/30/97 16,462,818
24NOM97D5A 2,276,715 08/01/96 16,291,499
25NOM97D5A 0 16,261,060
26NOM97D5A 0 15,932,789
27NOM97D5A 2,302,510 07/01/97 14,564,160
28NOM97D5A 2,266,987 06/25/97 14,393,749
29NOM97D5A 2,373,568 05/30/97 13,425,428
30NOM97D5A 2,569,420 07/31/97 13,106,511
31NOM97D5A 2,292,167 01/28/97 12,545,091
32NOM97D5A 1,753,624 06/30/97 11,903,173
33NOM97D5A 3,280,354 06/30/97 11,643,738
34NOM97D5A 2,108,310 07/31/97 11,448,869
35NOM97D5A 0 11,437,329
36NOM97D5A 1,736,002 07/23/97 11,234,264
37NOM97D5A 0 11,112,082
38NOM97D5A 1,349,866 08/18/97 10,875,189
39NOM97D5A 1,338,374 06/01/97 10,238,444
40NOM97D5A 1,245,847 06/01/97 10,048,267
41NOM97D5A 1,564,308 07/01/97 9,963,634
42NOM97D5A 0 9,619,140
43NOM97D5A 0 9,398,021
44NOM97D5A 1,869,157 07/31/97 9,337,295
45NOM97D5A 947,131 05/31/97 8,796,265
46NOM97D5A 1,114,640 05/20/97 8,732,119
47NOM97D5A 0 8,627,625
48NOM97D5A 0 8,529,498
49NOM97D5A 1,222,041 07/22/97 8,443,721
50NOM97D5A 0 8,382,643
51NOM97D5A 1,395,161 01/01/97 8,327,652
52NOM97D5A 989,602 07/17/97 7,800,000
53NOM97D5A 0 7,645,771
54NOM97D5A 1,224,276 09/01/97 7,596,413
55NOM97D5A 875,434 07/21/97 7,172,918
56NOM97D5A 784,876 07/25/97 7,148,234
57NOM97D5A 1,509,589 06/10/97 7,135,742
58NOM97D5A 936,983 05/22/97 6,528,898
59NOM97D5A 1,364,692 07/01/97 6,495,418
60NOM97D5A 925,724 07/01/97 6,482,153
61NOM97D5A 1,154,589 06/25/97 6,479,708
62NOM97D5A 711,226 06/30/97 6,221,230
63NOM97D5A 717,779 06/30/97 5,979,286
64NOM97D5A 764,316 07/11/97 5,932,828
65NOM97D5A 0 5,587,604
66NOM97D5A 775,397 07/26/97 5,497,151
67NOM97D5A 0 5,450,726
68NOM97D5A 609,836 08/25/97 5,297,180
69NOM97D5A 1,159,347 06/01/97 5,172,137
70NOM97D5A 0 4,913,238
71NOM97D5A 573,573 06/30/97 4,791,515
72NOM97D5A 789,661 06/01/97 4,683,215
73NOM97D5A 652,568 07/01/97 4,587,825
74NOM97D5A 648,593 08/01/97 4,496,635
75NOM97D5A 549,369 07/02/97 4,347,844
76NOM97D5A 542,051 08/27/97 4,345,761
77NOM97D5A 742,455 06/01/97 4,240,989
78NOM97D5A 553,513 09/04/97 4,238,076
79NOM97D5A 0 4,238,872
80NOM97D5A 0 4,238,872
81NOM97D5A 1,364,043 06/30/97 919,670
81NOM97D5A 1,364,043 06/30/97 3,296,508
82NOM97D5A 563,123 05/31/97 4,188,707
83NOM97D5A 690,625 06/01/97 4,187,364
84NOM97D5A 525,531 08/01/97 4,120,582
85NOM97D5A 540,430 07/17/97 4,079,054
86NOM97D5A 0 4,047,583
87NOM97D5A 592,788 05/27/97 4,036,621
88NOM97D5A 609,547 07/28/97 3,995,057
89NOM97D5A 564,775 07/23/97 3,965,060
90NOM97D5A 458,693 06/20/97 3,945,194
91NOM97D5A 575,956 05/05/97 3,889,447
92NOM97D5A 730,580 07/01/97 3,861,647
93NOM97D5A 632,227 06/10/97 3,817,230
94NOM97D5A 0 3,739,185
95NOM97D5A 456,414 06/01/97 3,742,049
96NOM97D5A 881,507 06/30/97 3,485,772
97NOM97D5A 664,268 06/30/97 3,493,222
98NOM97D5A 599,532 07/15/97 3,486,017
99NOM97D5A 616,226 06/30/97 3,474,246
100NOM97D5A 506,613 07/01/97 3,466,769
101NOM97D5A 596,725 07/01/97 3,449,987
102NOM97D5A 499,456 07/08/97 3,443,850
103NOM97D5A 484,725 07/23/97 3,389,075
104NOM97D5A 529,683 07/10/97 3,247,252
105NOM97D5A 0 3,239,113
106NOM97D5A 489,842 08/04/97 3,224,734
107NOM97D5A 494,336 05/01/97 3,147,331
108NOM97D5A 448,050 07/07/97 3,117,271
109NOM97D5A 484,931 06/30/97 3,070,915
110NOM97D5A 461,476 06/30/97 2,989,732
111NOM97D5A 338,043 07/24/97 2,976,729
112NOM97D5A 341,276 06/20/97 2,896,817
113NOM97D5A 469,672 06/01/97 2,823,196
114NOM97D5A 435,439 08/28/97 2,794,867
115NOM97D5A 529,208 06/01/97 2,744,169
116NOM97D5A 0 2,701,255
117NOM97D5A 331,414 07/30/97 2,698,568
118NOM97D5A 424,299 01/01/97 2,585,512
119NOM97D5A 365,045 06/30/97 2,590,171
120NOM97D5A 712,155 03/31/97 2,538,939
121NOM97D5A 350,473 07/01/97 2,496,359
122NOM97D5A 795,880 06/30/97 2,446,979
123NOM97D5A 324,401 07/18/97 2,437,976
124NOM97D5A 417,909 06/06/97 2,429,439
125NOM97D5A 304,583 06/30/97 2,390,467
126NOM97D5A 0 2,384,995
127NOM97D5A 280,885 08/18/97 2,197,260
128NOM97D5A 358,448 04/16/97 2,195,492
129NOM97D5A 340,743 06/02/97 2,173,506
130NOM97D5A 282,249 06/30/97 2,109,550
131NOM97D5A 458,684 04/30/97 1,998,673
132NOM97D5A 475,763 06/30/97 1,897,657
133NOM97D5A 327,384 08/05/97 1,845,171
134NOM97D5A 241,107 06/19/97 1,837,024
135NOM97D5A 556,155 06/30/97 1,795,010
136NOM97D5A 331,261 06/30/97 1,785,327
137NOM97D5A 239,068 06/01/97 1,651,623
138NOM97D5A 458,528 06/30/97 1,597,732
139NOM97D5A 218,343 06/01/97 1,597,131
140NOM97D5A 214,758 07/25/97 1,597,108
141NOM97D5A 0 1,547,352
142NOM97D5A 205,599 07/29/97 1,478,178
143NOM97D5A 272,212 06/05/97 1,473,426
144NOM97D5A 195,122 07/31/97 1,277,371
145NOM97D5A 0 1,182,745
146NOM97D5A 169,040 08/01/97 1,138,020
147NOM97D5A 168,066 08/01/97 1,117,785
148NOM97D5A 203,970 07/08/97 1,112,301
149NOM97D5A 217,515 06/01/97 1,105,833
150NOM97D5A 190,887 06/30/97 1,007,984
151NOM97D5A 149,202 06/30/97 925,246
152NOM97D5A 131,396 06/01/97 896,770
153NOM97D5A 129,921 06/30/97 893,308
154NOM97D5A 127,996 07/17/97 777,765
155NOM97D5A 87,834 07/15/97 754,254
1,752,617,381
Disclosure Note Scheduled
Control # Group Rate P&I Prepayment
1NOM97D5A 8.640% 913,396 0
2NOM97D5A 7.704% 866,539 0
3NOM97D5A 8.000% 612,237 0
4NOM97D5A 8.560% 589,183 0
5NOM97D5A 8.270% 448,787 0
6NOM97D5A 8.500% 426,363 0
7NOM97D5A 8.380% 374,287 0
8NOM97D5A 9.670% 458,218 0
9NOM97D5A 8.750% 429,737 0
10NOM97D5A 7.515% 448,750 0
11NOM97D5A 7.280% 273,000 0
12NOM97D5A 7.710% 329,080 0
13NOM97D5A 8.764% 313,510 0
14NOM97D5A 9.167% 288,789 0
15NOM97D5A 8.500% 268,299 0
16NOM97D5A 8.252% 262,276 0
17NOM97D5A 7.890% 172,528 0
18NOM97D5A 8.670% 180,918 0
19NOM97D5A 8.234% 144,006 0
20NOM97D5A 8.700% 141,052 0
21NOM97D5A 9.125% 141,891 0
22NOM97D5A 7.903% 126,916 0
23NOM97D5A 8.880% 133,050 0
24NOM97D5A 7.570% 111,327 0
25NOM97D5A 7.410% 130,826 0
26NOM97D5A 8.980% 151,215 0
27NOM97D5A 9.010% 118,753 0
28NOM97D5A 8.090% 103,331 0
29NOM97D5A 8.560% 105,718 0
30NOM97D5A 8.460% 102,283 0
31NOM97D5A 8.870% 99,478 0
32NOM97D5A 9.670% 102,394 0
33NOM97D5A 9.500% 98,713 0
34NOM97D5A 8.990% 93,568 0
35NOM97D5A 8.616% 82,710 0
36NOM97D5A 9.190% 93,221 0
37NOM97D5A 7.985% 88,588 0
38NOM97D5A 8.040% 77,707 0
39NOM97D5A 7.990% 72,866 0
40NOM97D5A 8.600% 75,782 0
41NOM97D5A 7.950% 70,644 0
42NOM97D5A 8.221% 77,765 0
43NOM97D5A 8.818% 81,261 0
44NOM97D5A 8.500% 78,934 0
45NOM97D5A 8.150% 63,502 0
46NOM97D5A 7.990% 62,204 0
47NOM97D5A 8.783% 74,115 0
48NOM97D5A 7.410% 68,623 0
49NOM97D5A 8.380% 62,267 0
50NOM97D5A 8.783% 72,011 0
51NOM97D5A 8.710% 66,873 0
52NOM97D5A 7.930% 51,545 0
53NOM97D5A 8.792% 65,240 0
54NOM97D5A 7.860% 53,367 0
55NOM97D5A 7.550% 48,959 0
56NOM97D5A 8.000% 50,887 0
57NOM97D5A 8.130% 54,663 0
58NOM97D5A 9.125% 53,848 0
59NOM97D5A 8.650% 51,437 0
60NOM97D5A 7.970% 48,603 0
61NOM97D5A 8.610% 51,272 0
62NOM97D5A 7.850% 44,491 0
63NOM97D5A 8.420% 44,396 0
64NOM97D5A 8.290% 43,418 0
65NOM97D5A 9.012% 48,962 0
66NOM97D5A 7.590% 37,637 0
67NOM97D5A 7.410% 43,853 0
68NOM97D5A 7.510% 35,989 0
69NOM97D5A 9.010% 42,378 0
70NOM97D5A 9.012% 43,053 0
71NOM97D5A 8.780% 38,022 0
72NOM97D5A 8.620% 37,308 0
73NOM97D5A 8.145% 34,908 0
74NOM97D5A 8.420% 34,940 0
75NOM97D5A 7.720% 30,141 0
76NOM97D5A 8.520% 32,481 0
77NOM97D5A 7.870% 29,873 0
78NOM97D5A 7.970% 30,084 0
79NOM97D5A 9.012% 37,143 0
80NOM97D5A 9.012% 37,143 0
81NOM97D5A 8.520% 15,627 0
81NOM97D5A 8.714% 32,899 0
82NOM97D5A 8.070% 31,672 0
83NOM97D5A 8.770% 33,566 0
84NOM97D5A 7.900% 29,058 0
85NOM97D5A 7.970% 28,955 0
86NOM97D5A 7.410% 32,564 0
87NOM97D5A 8.360% 31,292 0
88NOM97D5A 7.640% 27,505 0
89NOM97D5A 8.410% 30,840 0
90NOM97D5A 7.700% 27,318 0
91NOM97D5A 8.040% 29,335 0
92NOM97D5A 7.810% 28,507 0
93NOM97D5A 8.980% 30,201 0
94NOM97D5A 7.410% 30,083 0
95NOM97D5A 7.870% 26,359 0
96NOM97D5A 8.714% 34,788 0
97NOM97D5A 9.420% 28,964 0
98NOM97D5A 9.500% 29,746 0
99NOM97D5A 9.230% 30,133 0
100NOM97D5A 8.680% 27,772 0
101NOM97D5A 8.750% 27,771 0
102NOM97D5A 8.290% 26,500 0
103NOM97D5A 9.160% 27,759 0
104NOM97D5A 9.200% 26,967 0
105NOM97D5A 9.160% 25,619 0
106NOM97D5A 8.730% 25,729 0
107NOM97D5A 7.910% 23,433 0
108NOM97D5A 8.650% 24,771 0
109NOM97D5A 8.740% 24,719 0
110NOM97D5A 8.200% 22,872 0
111NOM97D5A 8.090% 21,384 0
112NOM97D5A 8.090% 20,810 0
113NOM97D5A 8.590% 22,286 0
114NOM97D5A 8.150% 21,257 0
115NOM97D5A 7.870% 19,330 0
116NOM97D5A 7.410% 21,733 0
117NOM97D5A 7.520% 18,352 0
118NOM97D5A 8.650% 25,647 0
119NOM97D5A 8.950% 20,488 0
120NOM97D5A 9.550% 23,225 0
121NOM97D5A 8.080% 20,475 0
122NOM97D5A 10.010% 21,600 0
123NOM97D5A 7.970% 17,306 0
124NOM97D5A 8.800% 21,134 0
125NOM97D5A 8.760% 19,166 0
126NOM97D5A 7.410% 19,188 0
127NOM97D5A 7.610% 15,084 0
128NOM97D5A 8.290% 16,522 0
129NOM97D5A 8.750% 17,353 0
130NOM97D5A 8.690% 16,039 0
131NOM97D5A 8.880% 16,127 0
132NOM97D5A 10.010% 16,751 0
133NOM97D5A 8.210% 14,116 0
134NOM97D5A 8.700% 13,966 0
135NOM97D5A 8.960% 15,701 0
136NOM97D5A 10.130% 17,023 0
137NOM97D5A 8.430% 12,926 0
138NOM97D5A 9.420% 14,505 0
139NOM97D5A 8.260% 12,259 0
140NOM97D5A 8.220% 12,218 0
141NOM97D5A 7.600% 12,465 0
142NOM97D5A 8.580% 11,406 0
143NOM97D5A 8.920% 11,702 0
144NOM97D5A 9.280% 10,659 0
145NOM97D5A 7.410% 9,516 0
146NOM97D5A 8.420% 8,852 0
147NOM97D5A 7.760% 8,226 0
148NOM97D5A 8.560% 8,759 0
149NOM97D5A 8.690% 9,328 0
150NOM97D5A 8.530% 7,946 0
151NOM97D5A 8.680% 7,370 0
152NOM97D5A 9.220% 7,459 0
153NOM97D5A 8.880% 6,912 0
154NOM97D5A 9.030% 6,098 0
155NOM97D5A 8.770% 6,042 0
0
Loan
Disclosure Prepayment Status
Control # Group Date Code (1)
1NOM97D5A
2NOM97D5A
3NOM97D5A
4NOM97D5A
5NOM97D5A
6NOM97D5A
7NOM97D5A
8NOM97D5A
9NOM97D5A
10NOM97D5A
11NOM97D5A
12NOM97D5A
13NOM97D5A
14NOM97D5A
15NOM97D5A
16NOM97D5A
17NOM97D5A
18NOM97D5A
19NOM97D5A
20NOM97D5A
21NOM97D5A
22NOM97D5A
23NOM97D5A
24NOM97D5A
25NOM97D5A
26NOM97D5A
27NOM97D5A
28NOM97D5A
29NOM97D5A B
30NOM97D5A
31NOM97D5A
32NOM97D5A
33NOM97D5A
34NOM97D5A
35NOM97D5A
36NOM97D5A
37NOM97D5A
38NOM97D5A
39NOM97D5A
40NOM97D5A
41NOM97D5A
42NOM97D5A
43NOM97D5A
44NOM97D5A B
45NOM97D5A
46NOM97D5A
47NOM97D5A
48NOM97D5A
49NOM97D5A
50NOM97D5A
51NOM97D5A
52NOM97D5A
53NOM97D5A
54NOM97D5A
55NOM97D5A
56NOM97D5A
57NOM97D5A
58NOM97D5A
59NOM97D5A
60NOM97D5A
61NOM97D5A
62NOM97D5A
63NOM97D5A
64NOM97D5A
65NOM97D5A
66NOM97D5A
67NOM97D5A
68NOM97D5A
69NOM97D5A
70NOM97D5A
71NOM97D5A
72NOM97D5A
73NOM97D5A
74NOM97D5A B
75NOM97D5A
76NOM97D5A
77NOM97D5A
78NOM97D5A
79NOM97D5A
80NOM97D5A
81NOM97D5A
81NOM97D5A
82NOM97D5A
83NOM97D5A
84NOM97D5A
85NOM97D5A
86NOM97D5A
87NOM97D5A
88NOM97D5A
89NOM97D5A
90NOM97D5A
91NOM97D5A
92NOM97D5A
93NOM97D5A
94NOM97D5A
95NOM97D5A
96NOM97D5A
97NOM97D5A
98NOM97D5A
99NOM97D5A
100NOM97D5A
101NOM97D5A
102NOM97D5A
103NOM97D5A
104NOM97D5A
105NOM97D5A
106NOM97D5A
107NOM97D5A
108NOM97D5A
109NOM97D5A
110NOM97D5A
111NOM97D5A
112NOM97D5A
113NOM97D5A
114NOM97D5A
115NOM97D5A
116NOM97D5A
117NOM97D5A B
118NOM97D5A
119NOM97D5A
120NOM97D5A
121NOM97D5A
122NOM97D5A
123NOM97D5A
124NOM97D5A
125NOM97D5A
126NOM97D5A
127NOM97D5A
128NOM97D5A
129NOM97D5A
130NOM97D5A
131NOM97D5A
132NOM97D5A
133NOM97D5A
134NOM97D5A
135NOM97D5A
136NOM97D5A
137NOM97D5A
138NOM97D5A
139NOM97D5A
140NOM97D5A
141NOM97D5A
142NOM97D5A
143NOM97D5A
144NOM97D5A
145NOM97D5A
146NOM97D5A
147NOM97D5A
148NOM97D5A B
149NOM97D5A
150NOM97D5A
151NOM97D5A B
152NOM97D5A
153NOM97D5A
154NOM97D5A B
155NOM97D5A
* NOI and DSCR, if available and reportable under the terms of the trust
agreement, are bases on information obtained from the original borrower,
and no other party to the agreement shall be liable for the
accuracy or methodology used to determine such figures.
(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
Specially Serviced Loan Detail
Beginning
DisclosureScheduled Interest Maturity
Control # Balance Rate Date
0
Specially
DisclosureProperty Serviced
Control # Type Status CodeComments
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
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
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
0 0 0
0 0 0
0 0 0
0 0 0
Realized Loss Detail
Beginning
Dist. DisclosureAppraisal Appraisal Scheduled
Date Control # Date Value Balance
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 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 Total 0
Cumulative 0
Gross ProceedAggregate
Dist. DisclosureGross as a % of Liquidation
Date Control # Proceeds Sched PrincipExpenses *
0 0 0 0
0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 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
Cumulative 0 0 0
Net Net Proceeds
Dist. DisclosureLiquidationas a % of Realized
Date Control # Proceeds Sched. BalancLoss
0 0
0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 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
Cumulative 0 0 0
* Aggregate liquidation expenses also include outstanding P&I
advances and unpaid servicing fees, unpaid trustee fees, ect.
_ Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
COMPARATIVE FINANCIAL
STATUS REPORT
as of 11/11/97
*Please see accompanying footnotes at
bottom of report
Loan ID City State
28011Atlanta GA
28012Gretna LA
28016Bellingham WA
28017Mar.D.Ry CA
28018Madison CT
28019Duluth GA
28020Grnd Blanc MI
28021Danvers MA
28024Costa Mes CA
28025Newp Bch CA
28026Ft. Wayne IN
28027San Ant TX
28028San Ant TX
28029Miami Bch FL
28030Silver Spr MD
28031Orlando FL
28032Jersey Cty NJ
28035McAllen TX
28036Barstow CA
28037Alexandr VA
28042Newark NJ
28044Las Vegas NV
28047Lincoln P MI
28048Trainer PA
28049Decatur GA
28050Ann Arb MI
28051Des Moin IA
28053Los Ang CA
28054Burlingam CA
28057Richmond VA
28059Baltimore MD
28061Mission V CA
28066Springfiel IL
28067Fort Coll CO
28069Burlington MA
28071Bellevue NE
28075Marathon FL
28076Providenc RI
28084Phoenix AZ
28085Logan OH
28086Castaic CA
28087Westminst CA
28088Bossier LA
28089West All WI
28090Boca Rat FL
28091Org Park FL
28092, 93 San Leand CA
28094McLean VA
28095Maumee OH
28096Nashville TN
28098Ber. Tws NJ
28099Ogden UT
28100Manchstr CT
28102Salt L Cty UT
28103,04 Junct Ave CA
28105Greensbor NC
28153Los Ange CA
28155Los Ange CA
28156Los Angel CA
28157Wdld Hills CA
28158,59 Herndon VA
28160Indianapls IN
28161Arvada CO
28162Perris CA
28163Houston TX
28167Yakima WA
28168, 69 Edison NJ
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
28189Tallahasse FL
28190Bennettsv SC
28191Nashville TN
28192,93 Kirkland WA
28194,95 Indianpol IN
28196Brooklyn NY
28198West Win NJ
28200Tucson AZ
28201,02 New York NY
28203Sth 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
28341Columbus OH
28328Derry NH
28330New York NY
28332,33 Liverm CA
28334Mor Val CA
28335Warwick RI
28340West Mif PA
28014,15 Los Ang CA
28022,23 Escondido CA
28038-01 Albany GA
28038-02 Cary NC
28038-03 Charlesto SC
28038-04 Columbia SC
28038-05 Durham NC
28038-06 Richmond VA
28038-07 Statesvill NC
28038-08 Wilmingt NC
28038-09 Charlotte MC
28038-10 Durham NC
28038-11 Raleigh NC
28038-12 Delry Bch FL
28038-13 Pittsford NY
28038-14 Jamestow MU
28038-15 Cananda NY
28038-16 Rochester NY
28040,41-0Nrth Syr NY
28040,41-0East Syrc NY
28062-01 Cambridge MA
28062-02 Cambridge MA
28062-03 Cambridge MA
28064,65 Manchstr CT
28072,73 Westmin MD
28077-01 Waltham MA
28077-02 Newton MA
28077-03 Newton MA
28077-04 Dedham MA
28077-05 Wstwood MA
28077-06 Dedham MA
28080-01 Sacramen CA
28080-02 Madera CA
28080-03 La Habra CA
28097-01 Euclid OH
28097-02 Cleveland OH
28097-03 Cleveland OH
28097-04 Brunswick OH
28097-05 Cleveland OH
28097-06 Cleveland OH
28097-07 Lakewood OH
28097-08 Clevelan OH
28151-01 Gran Hills CA
28151-02 Los Ang CA
28164-01 San Ant TX
28164-02 New York NY
28165-01 Los Ang CA
28165-02 Glendale CA
28170-01 Bend OR
28170-02 Cou D'Al ID
28170-03 Sedona AZ
28175-03 Shawnee KS
28175-06 Indepnden MO
28175-08 Blue Sprin MO
28175-07 Springfiel MO
28175-10 Riverton WY
28175-05 Kans City MO
28175-02 Kans City KS
28175-01 Osawato KS
28175-09 Powell WY
28175-04 Gard City KS
28174-01 Ft Smith AR
28174-02 Wst Mem AR
28174-03 Lakewood CO
28174-04 Craig CO
28174-05 Florence CO
28174-06 Ft Collins CO
28174-07 Burlingt CO
28174-08 Clifton CO
28174-09 Idaho Spr CO
28174-10 Great Fall MT
28174-11 Miles City MT
28174-12 Billings MT
28174-13 Havre MT
28174-14 Sidney MT
28174-15 Hastings NE
28174-16 Nrt Platte NE
28174-17 Grd Island NE
28174-18 Tulsa OK
28174-19 Okla City OK
28174-20 Broken A OK
28174-21 Memphis TN
28174-22 Houston TX
28174-23 Tyler TX
28174-24 Center TX
28174-25 Orange TX
28174-26 Cleveland TX
28174-27 Duncanvi TX
28174-28 Dallas TX
28174-29 Dallas TX
28174-30 NRich Hil TX
28174-31 Carrolton TX
28174-32 Carrollton TX
28174-33 Ft Worth TX
28174-34 Dallas TX
28174-35 Dallas TX
28174-36 Desoto TX
28174-37 Irving TX
28174-38 Dallas TX
28174-39 Austin TX
28174-40 Austin TX
28174-41 Dallas TX
28174-42 Carrolton TX
28174-43 El Paso TX
28174-44 Levelland TX
28174-45 Wichita F TX
28174-46 Friendswd TX
28174-47 Houston TX
28174-48 Pasadena TX
28174-49 Houston TX
28174-50 Tomball TX
28174-51 Amarillo TX
28174-52 Wichit F TX
28174-53 Dallas TX
28174-54 Vidor TX
28174-55 Arlington TX
28174-56 Monahans TX
28174-57 Plano TX
28174-58 Dallas TX
28174-59 Mesquite TX
28174-60 Vernal UT
28174-61 Richfield UT
28174-62 Ogden UT
28197-01 Greely CO
28197-02 Ft Collins CO
28316-01 Mishawak IN
28316-02 Mishawak IN
28316-03 South Bd IN
28316-04 South Bd IN
28316-05 Nashville IN
28316-06 South Bd IN
28316-07 South Bd IN
28316-08 South Bd IN
28316-09 South Bd IN
28316-10 South Bd IN
28316-11 South Bd IN
28338-01 Novia MI
28338-02 Blaine MN
28338-03 Margate FL
28338-04 Ft. Laud FL
28339-01 Brighton CO
28339-02 Greensboro NC
Loan ID Current StPaid Thru Date
28011 1,481,802 11/11/97
2801211,785,129 11/11/97
28016 1,779,131 11/11/97
2801749,934,764 11/11/97
28018 6,691,658 11/11/97
28019 4,892,849 11/11/97
2802019,840,825 11/11/97
2802113,554,282 11/11/97
28024 4,033,713 11/11/97
28025 2,951,207 11/11/97
28026 2,767,633 11/11/97
28027 1,481,335 11/11/97
28028 1,333,201 11/11/97
28029 1,681,339 11/11/97
28030 4,501,230 11/11/97
28031 4,525,737 11/11/97
2803214,477,157 11/11/97
28035 1,764,025 11/11/97
28036 2,201,516 11/11/97
2803714,549,162 11/11/97
2804234,177,294 11/11/97
28044 2,176,586 11/11/97
28047 5,874,348 11/11/97
28048 986,374 11/11/97
2804921,653,223 11/11/97
28050 3,916,653 11/11/97
28051 5,053,560 11/11/97
28053 4,105,512 11/11/97
28054 3,469,521 11/11/97
28057 2,975,213 11/11/97
28059 4,677,907 11/11/97
28061 1,684,173 11/11/97
2806613,857,167 11/11/97
28067 3,717,845 11/11/97
2806914,581,796 11/11/97
28071 2,132,026 11/11/97
28075 2,479,466 11/11/97
28076 4,429,892 11/11/97
28084 1,372,386 11/11/97
28085 1,948,145 11/11/97
28086 2,979,003 11/11/97
2808724,181,251 11/11/97
28088 3,751,824 11/11/97
28089 4,128,697 11/11/97
2809012,438,586 11/11/97
28091 4,051,106 11/11/97
28092, 93 24,859,390 11/11/97
28094 2,900,216 11/11/97
28095 1,901,914 11/11/97
28096 2,272,417 11/11/97
28098 5,954,409 11/11/97
28099 2,171,043 11/11/97
28100 5,038,751 11/11/97
28102 2,076,001 11/11/97
28103,04 32,841,797 11/11/97
28105 2,786,844 11/11/97
28153 4,631,111 11/11/97
28155 4,466,237 11/11/97
28156 2,609,695 11/11/97
28157 2,645,792 11/11/97
28158,59 13,403,153 11/11/97
28160 1,934,900 11/11/97
28161 2,878,045 11/11/97
28162 3,350,695 11/11/97
28163 1,889,212 11/11/97
28167 1,003,446 11/11/97
28168, 69 2,165,730 11/11/97
28171 6,445,705 11/11/97
28172 1,484,015 11/11/97
2817332,880,602 11/11/97
28180 1,188,488 11/11/97
28181 3,902,769 11/11/97
28182 1,859,311 11/11/97
28183 3,329,652 11/11/97
2818425,231,640 11/11/97
28186 2,831,990 11/11/97
28187 3,099,251 11/11/97
28188 680,323 11/11/97
2818922,861,538 11/11/97
28190 1,415,477 11/11/97
28191 1,926,746 11/11/97
28192,93 5,383,129 11/11/97
28194,95 41,459,687 11/11/97
28196 1,527,960 11/11/97
2819827,886,864 11/11/97
2820017,259,040 11/11/97
28201,02 65,475,440 11/11/97
28203 1,187,368 11/11/97
28204 3,915,271 11/11/97
28307 5,862,144 11/11/97
28309 1,489,716 11/11/97
28310 472,485 11/11/97
28311 520,875 11/11/97
28312 602,686 11/11/97
28313 989,358 11/11/97
28314 1,561,187 11/11/97
28315 2,101,408 11/11/97
2831710,425,410 11/11/97
2831819,137,071 11/11/97
2831912,462,632 11/11/97
28322 3,956,108 11/11/97
28324 8,271,596 11/11/97
28325 2,784,637 11/11/97
28341 9,598,192 11/11/97
28328 8,991,618 11/11/97
28330 8,941,097 11/11/97
28332,33 6,026,319 11/11/97
28334 7,981,348 11/11/97
28335 4,970,826 11/11/97
2834020,938,659 11/11/97
28014,15 1,763,914 11/11/97
28022,23 3,443,080 11/11/97
28038-01 2,197,509 11/11/97
28038-02 3,903,927 11/11/97
28038-03 3,159,850 11/11/97
28038-04 3,338,428 11/11/97
28038-05 3,105,284 11/11/97
28038-06 4,340,453 11/11/97
28038-07 2,495,140 11/11/97
28038-08 3,517,007 11/11/97
28038-09 2,321,522 11/11/97
28038-10 6,041,910 11/11/97
28038-11 2,753,087 11/11/97
28038-12 7,336,605 11/11/97
28038-13 4,474,387 11/11/97
28038-14 2,976,311 11/11/97
28038-15 1,339,340 11/11/97
28038-16 2,257,035 11/11/97
28040,41-0 4,940,925 11/11/97
28040,41-0 6,549,598 11/11/97
28062-01 20,314,110 11/11/97
28062-02 19,644,386 11/11/97
28062-03 29,399,277 11/11/97
28064,65 12,195,133 11/11/97
28072,73 5,487,632 11/11/97
28077-01 17,578,333 11/11/97
28077-02 6,902,227 11/11/97
28077-03 19,399,539 11/11/97
28077-04 3,077,643 11/11/97
28077-05 7,618,391 11/11/97
28077-06 14,077,893 11/11/97
28080-01 11,395,182 11/11/97
28080-02 1,392,027 11/11/97
28080-03 15,787,118 11/11/97
28097-01 470,291 11/11/97
28097-02 588,549 11/11/97
28097-03 928,874 11/11/97
28097-04 504,937 11/11/97
28097-05 1,078,053 11/11/97
28097-06 1,557,570 11/11/97
28097-07 1,637,858 11/11/97
28097-08 1,708,001 11/11/97
28151-01 3,228,125 11/11/97
28151-02 2,445,550 11/11/97
28164-01 11,910,388 11/11/97
28164-02 3,404,606 11/11/97
28165-01 2,856,934 11/11/97
28165-02 2,705,977 11/11/97
28170-01 7,950,786 11/11/97
28170-02 11,826,793 11/11/97
28170-03 7,056,322 11/11/97
28175-03 206,735 11/11/97
28175-06 287,572 11/11/97
28175-08 667,728 11/11/97
28175-07 154,936 11/11/97
28175-10 301,563 11/11/97
28175-05 887,875 11/11/97
28175-02 355,837 11/11/97
28175-01 402,964 11/11/97
28175-09 161,814 11/11/97
28175-04 353,434 11/11/97
28174-01 110,211 11/11/97
28174-02 561,921 11/11/97
28174-03 1,193,004 11/11/97
28174-04 243,573 11/11/97
28174-05 259,888 11/11/97
28174-06 1,038,486 11/11/97
28174-07 133,641 11/11/97
28174-08 948,487 11/11/97
28174-09 330,286 11/11/97
28174-10 600,780 11/11/97
28174-11 509,530 11/11/97
28174-12 521,553 11/11/97
28174-13 1,621,916 11/11/97
28174-14 1,429,352 11/11/97
28174-15 258,625 11/11/97
28174-16 362,141 11/11/97
28174-17 279,704 11/11/97
28174-18 713,912 11/11/97
28174-19 384,114 11/11/97
28174-20 1,102,648 11/11/97
28174-21 401,872 11/11/97
28174-22 2,517,613 11/11/97
28174-23 1,158,572 11/11/97
28174-24 773,730 11/11/97
28174-25 1,213,089 11/11/97
28174-26 1,054,415 11/11/97
28174-27 870,307 11/11/97
28174-28 1,162,126 11/11/97
28174-29 759,467 11/11/97
28174-30 1,818,325 11/11/97
28174-31 1,699,108 11/11/97
28174-32 162,161 11/11/97
28174-33 716,962 11/11/97
28174-34 436,356 11/11/97
28174-35 479,094 11/11/97
28174-36 505,032 11/11/97
28174-37 791,281 11/11/97
28174-38 498,745 11/11/97
28174-39 372,747 11/11/97
28174-40 1,100,841 11/11/97
28174-41 1,701,144 11/11/97
28174-42 1,200,215 11/11/97
28174-43 238,393 11/11/97
28174-44 162,804 11/11/97
28174-45 363,516 11/11/97
28174-46 392,998 11/11/97
28174-47 504,387 11/11/97
28174-48 445,501 11/11/97
28174-49 356,312 11/11/97
28174-50 1,044,464 11/11/97
28174-51 420,113 11/11/97
28174-52 501,869 11/11/97
28174-53 599,434 11/11/97
28174-54 496,213 11/11/97
28174-55 390,732 11/11/97
28174-56 1,291,958 11/11/97
28174-57 1,903,555 11/11/97
28174-58 503,473 11/11/97
28174-59 1,819,617 11/11/97
28174-60 367,191 11/11/97
28174-61 192,441 11/11/97
28174-62 494,818 11/11/97
28197-01 11,356,689 11/11/97
28197-02 10,061,628 11/11/97
28316-01 1,864,568 11/11/97
28316-02 3,430,806 11/11/97
28316-03 2,242,454 11/11/97
28316-04 1,988,873 11/11/97
28316-05 1,740,264 11/11/97
28316-06 1,650,765 11/11/97
28316-07 1,322,601 11/11/97
28316-08 2,863,977 11/11/97
28316-09 1,536,404 11/11/97
28316-10 1,044,158 11/11/97
28316-11 472,357 11/11/97
28338-01 5,708,522 11/11/97
28338-02 8,650,956 11/11/97
28338-03 12,626,310 11/11/97
28338-04 6,406,893 11/11/97
28339-01 31,373,246 11/11/97
28339-02 31,346,452 11/11/97
Total: 1,394,076,756
Loan ID ProspectusAnnual Debt Service
28011 112 151,055
28012 35 1,357,163
28016 105 185,426
28017 7 5,214,642
28018 44 733,765
28019 57 523,736
28020 24 1,872,675
28021 31 1,312,581
28024 68 406,023
28025 82 302,795
28026 86 276,925
28027 113 142,764
28028 117 128,488
28029 108 172,595
28030 63 442,601
28031 61 516,340
28032 28 1,621,310
28035 107 159,122
28036 93 216,423
28037 27 1,782,040
28042 10 3,284,959
28044 95 216,687
28047 50 581,428
28048 121 111,308
28049 20 2,137,415
28050 71 393,245
28051 55 606,457
28053 66 395,798
28054 76 343,875
28057 81 301,371
28059 60 470,812
28061 109 162,209
28066 30 1,499,181
28067 75 370,882
28069 29 1,325,702
28071 97 214,925
28075 91 251,759
28076 64 467,600
28084 116 140,386
28085 99 204,336
28086 80 321,818
28087 18 2,459,464
28088 73 437,937
28089 65 387,162
28090 33 1,183,802
28091 67 465,053
28092, 93 17 2,187,715
28094 83 295,457
28095 102 217,742
28096 92 260,159
28098 48 601,758
28099 94 237,358
28100 56 576,472
28102 98 243,185
28103,04 12 3,070,191
28105 88 262,414
28153 59 568,116
28155 62 547,890
28156 90 320,141
28157 89 324,569
28158,59 32 1,387,339
28160 100 193,974
28161 84 305,015
28162 78 346,276
28163 103 174,344
28167 120 96,807
28168, 69 96 210,946
28171 45 611,867
28172 114 164,506
28173 5-1 3,060,656
28180 118 137,915
28181 72 404,657
28182 104 192,172
28183 79 336,807
28184 5-2 2,348,661
28186 85 282,336
28187 74-1 313,536
28188 74-2 68,825
28189 19 2,319,960
28190 115 160,290
28191 101 192,089
28192,93 54 532,123
28194,95 9 4,272,911
28196 110 150,483
28198 15 2,541,061
28200 25 1,592,681
28201,02 3 6,240,615
28203 119 132,352
28204 70 445,493
28307 49 581,116
28309 111 143,972
28310 46-6 50,583
28311 46-5 55,797
28312 46-4 64,560
28313 46-3 105,981
28314 46-2 167,236
28315 46-1 225,104
28317 37 993,446
28318 13-1 1,786,293
28319 13-2 1,195,081
28322 69 406,284
28324 42 762,311
28325 87 279,673
28341 38 1,055,226
28328 39 808,298
28330 40 895,264
28332,33 47 602,316
28334 43 842,945
28335 58 487,592
28340 22 2,022,212
28014,15 106 165,932
28022,23 77 356,063
28038-01 6-15 225,647
28038-02 6-5 402,614
28038-03 6-8 325,871
28038-04 6-7 344,198
28038-05 6-9 320,144
28038-06 6-4 447,286
28038-07 6-12 257,146
28038-08 6-6 362,525
28038-09 6-13 239,392
28038-10 6-2 623,107
28038-11 6-11 284,064
28038-12 6-1 756,548
28038-13 6-3 461,061
28038-14 6-10 306,972
28038-15 6-16 138,023
28038-16 6-14 232,520
28040,41-0 36-2 556,030
28040,41-0 36-1 737,063
28062-01 1-2 1,881,093
28062-02 1-3 1,818,796
28062-03 1-1 2,722,414
28064,65 34 1,195,972
28072,73 53 547,874
28077-01 2-2 1,560,521
28077-02 2-5 612,626
28077-03 2-1 1,722,669
28077-04 2-6 273,091
28077-05 2-4 676,632
28077-06 2-3 1,250,246
28080-01 14-2 969,097
28080-02 14-3 118,343
28080-03 14-1 1,342,593
28097-01 41-8 46,494
28097-02 41-6 58,328
28097-03 41-5 91,982
28097-04 41-7 50,019
28097-05 41-4 106,753
28097-06 41-3 154,254
28097-07 41-2 162,227
28097-08 41-1 169,193
28151-01 51-1 394,964
28151-02 51-2 299,173
28164-01 26-1 1,081,895
28164-02 26-2 309,252
28165-01 52-1 336,554
28165-02 52-2 318,731
28170-01 16-2 763,348
28170-02 16-1 1,135,361
28170-03 16-3 677,558
28175-03 8-27 19,389
28175-06 8-31 27,025
28175-08 8-45 62,714
28175-07 8-49 14,560
28175-10 8-50 28,338
28175-05 8-56 83,417
28175-02 8-59 33,417
28175-01 8-65 37,856
28175-09 8-67 15,199
28175-04 8-68 33,204
28174-01 8-71 10,781
28174-02 8-34 54,353
28174-03 8-10 115,444
28174-04 8-61 23,358
28174-05 8-58 25,155
28174-06 8-17 100,171
28174-07 8-69 13,027
28174-08 8-19 91,636
28174-09 8-52 31,893
28174-10 8-22 57,947
28174-11 8-33 49,412
28174-12 8-35 50,310
28174-13 8-5 156,770
28174-14 8-7 137,904
28174-15 8-62 25,155
28174-16 8-60 35,037
28174-17 8-63 26,952
28174-18 8-21 69,176
28174-19 8-53 37,283
28174-20 8-14 106,460
28174-21 8-46 38,631
28174-22 8-1 243,465
28174-23 8-13 111,850
28174-24 8-24 74,567
28174-25 8-12 117,241
28174-26 8-15 101,968
28174-27 8-23 84,000
28174-28 8-18 112,300
28174-29 8-28 73,219
28174-30 8-4 175,636
28174-31 8-6 164,406
28174-32 8-70 15,722
28174-33 8-25 69,176
28174-34 8-40 42,225
28174-35 8-38 46,267
28174-36 8-43 48,963
28174-37 8-26 76,364
28174-38 8-30 48,064
28174-39 8-54 35,936
28174-40 8-20 106,460
28174-41 8-8 164,406
28174-42 8-11 115,893
28174-43 8-64 22,909
28174-44 8-72 15,722
28174-45 8-55 35,037
28174-46 8-51 39,080
28174-47 8-39 48,963
28174-48 8-48 43,123
28174-49 8-57 34,588
28174-50 8-16 101,070
28174-51 8-44 40,429
28174-52 8-36 48,064
28174-53 8-29 57,947
28174-54 8-32 48,064
28174-55 8-47 38,631
28174-56 8-9 124,877
28174-57 8-2 183,722
28174-58 8-41 48,064
28174-59 8-3 175,636
28174-60 8-37 35,487
28174-61 8-66 18,417
28174-62 8-42 47,166
28197-01 21-1 1,011,368
28197-02 21-2 896,153
28316-01 23-5 186,406
28316-02 23-1 342,616
28316-03 23-3 223,848
28316-04 23-4 198,685
28316-05 23-6 173,724
28316-06 23-7 164,866
28316-07 23-9 132,054
28316-08 23-2 286,050
28316-09 23-8 153,392
28316-10 23-10 104,274
28316-11 23-11 47,105
28338-01 11-4 515,953
28338-02 11-2 781,472
28338-03 11-1 1,140,828
28338-04 11-3 579,013
28339-01 4-1 3,250,981
28339-02 4-2 3,253,583
Total: 137,380,928
Original Underwriting Information (1)
Basis Year
Loan ID Last PropeFinancial Info as of Date
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28092, 93 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28103,04 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28158,59 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28168, 69 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28201,02 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28332,33 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-0 N/A N/A
28040,41-0 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28175-03 N/A N/A
28175-06 N/A N/A
28175-08 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28175-05 N/A N/A
28175-02 N/A N/A
28175-01 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Original Underwriting Information (1)
Basis Year
Loan ID %
Occ
28011 100
28012 75
28016 100
28017 70
28018 98
28019 96
28020 94
28021 100
28024 100
28025 100
28026 96
28027 98
28028 99
28029 100
28030 100
28031 84
28032 97
28035 96
28036 96
28037 79
28042 90
28044 98
28047 100
28048 92
28049 95
28050 97
28051 95
28053 98
28054 99
28057 92
28059 100
28061 100
28066 100
28067 93
28069 100
28071 88
28075 75
28076 80
28084 76
28085 100
28086 72
28087 99
28088 58
28089 95
28090 97
28091 71
28092, 93 93
28094 95
28095 43
28096 66
28098 100
28099 92
28100 74
28102 61
28103,04 100
28105 96
28153 97
28155 93
28156 95
28157 88
28158,59 79
28160 92
28161 100
28162 94
28163 98
28167 98
28168, 69 78
28171 95
28172 67
28173 90
28180 66
28181 78
28182 88
28183 94
28184 97
28186 96
28187 100
28188 100
28189 91
28190 64
28191 95
28192,93 85
28194,95 74
28196 97
28198 100
28200 94
28201,02 95
28203 49
28204 68
28307 92
28309 95
28310 57
28311 68
28312 74
28313 66
28314 52
28315 82
28317 96
28318 96
28319 88
28322 100
28324 91
28325 100
28341 69
28328 94
28330 65
28332,33 91
28334 88
28335 100
28340 100
28014,15 92
28022,23 100
28038-01 80
28038-02 77
28038-03 79
28038-04 79
28038-05 81
28038-06 81
28038-07 57
28038-08 78
28038-09 70
28038-10 70
28038-11 78
28038-12 67
28038-13 80
28038-14 82
28038-15 53
28038-16 68
28040,41-0 68
28040,41-0 67
28062-01 97
28062-02 100
28062-03 100
28064,65 97
28072,73 100
28077-01 100
28077-02 98
28077-03 100
28077-04 84
28077-05 100
28077-06 100
28080-01 97
28080-02 84
28080-03 76
28097-01 98
28097-02 77
28097-03 100
28097-04 93
28097-05 87
28097-06 92
28097-07 99
28097-08 100
28151-01 94
28151-02 85
28164-01 87
28164-02 100
28165-01 94
28165-02 82
28170-01 100
28170-02 81
28170-03 99
28175-03 100
28175-06 100
28175-08 100
28175-07 100
28175-10 100
28175-05 100
28175-02 100
28175-01 100
28175-09 100
28175-04 100
28174-01 100
28174-02 100
28174-03 100
28174-04 47
28174-05 100
28174-06 100
28174-07 100
28174-08 25
28174-09 100
28174-10 100
28174-11 100
28174-12 100
28174-13 100
28174-14 100
28174-15 100
28174-16 100
28174-17 100
28174-18 57
28174-19 100
28174-20 100
28174-21 100
28174-22 100
28174-23 100
28174-24 100
28174-25 100
28174-26 100
28174-27 100
28174-28 100
28174-29 100
28174-30 100
28174-31 100
28174-32 100
28174-33 100
28174-34 100
28174-35 100
28174-36 100
28174-37 100
28174-38 100
28174-39 100
28174-40 100
28174-41 100
28174-42 100
28174-43 100
28174-44 100
28174-45 100
28174-46 100
28174-47 100
28174-48 100
28174-49 100
28174-50 100
28174-51 100
28174-52 100
28174-53 100
28174-54 100
28174-55 100
28174-56 100
28174-57 100
28174-58 100
28174-59 100
28174-60 100
28174-61 100
28174-62 100
28197-01 95
28197-02 94
28316-01 99
28316-02 93
28316-03 87
28316-04 100
28316-05 100
28316-06 100
28316-07 100
28316-08 100
28316-09 100
28316-10 88
28316-11 100
28338-01 99
28338-02 99
28338-03 95
28338-04 97
28339-01 100
28339-02 100
Average: 91
Original Underwriting Information (1)
Basis Year
Loan ID Total Revenue
28011 399,761
28012 5,865,212
28016 -
2801713,809,463
28018 6,509,722
28019 1,654,300
28020 4,446,669
28021 2,462,376
28024 815,898
28025 575,963
28026 799,520
28027 817,068
28028 591,280
28029 481,407
28030 1,084,151
28031 3,626,246
2803214,445,392
28035 608,284
28036 507,365
2803710,437,111
2804214,176,658
28044 577,440
28047 1,228,671
28048 -
28049 6,237,617
28050 936,799
28051 3,194,371
28053 1,125,490
28054 953,105
28057 613,990
28059 1,021,227
28061 574,846
28066 3,611,363
28067 1,340,624
28069 2,400,029
28071 428,437
28075 -
28076 1,408,821
28084 -
28085 417,516
28086 1,599,718
28087 5,149,579
28088 2,484,871
28089 -
28090 2,332,595
28091 3,816,678
28092, 93 5,020,231
28094 867,226
28095 971,757
28096 1,782,844
28098 1,447,312
28099 -
28100 2,514,541
28102 856,520
28103,04 5,536,538
28105 -
28153 -
28155 -
28156 -
28157 -
28158,59 4,751,847
28160 718,811
28161 828,792
28162 671,580
28163 419,034
28167 -
28168, 69 674,150
28171 1,295,352
28172 1,235,753
28173 7,900,763
28180 695,921
28181 1,808,956
28182 475,752
28183 607,611
28184 5,330,578
28186 682,005
28187 717,109
28188 161,869
28189 5,645,883
28190 651,354
28191 465,211
28192,93 1,260,194
28194,95 25,091,637
28196 394,638
28198 4,117,237
28200 2,822,772
28201,02 14,920,353
28203 1,466,035
28204 2,861,320
28307 1,602,791
28309 -
28310 383,676
28311 366,364
28312 503,494
28313 602,681
28314 1,210,130
28315 839,297
28317 2,620,472
28318 3,899,100
28319 2,839,829
28322 1,155,403
28324 1,231,047
28325 573,071
28341 8,060,498
28328 1,995,716
28330 5,949,357
28332,33 2,648,048
28334 1,728,110
28335 905,226
28340 4,742,083
28014,15 423,986
28022,23 690,435
28038-01 1,161,927
28038-02 1,804,122
28038-03 1,593,041
28038-04 1,735,530
28038-05 1,510,499
28038-06 1,958,938
28038-07 1,437,880
28038-08 1,618,452
28038-09 1,302,010
28038-10 2,655,245
28038-11 1,449,397
28038-12 4,534,388
28038-13 2,437,316
28038-14 1,479,074
28038-15 780,079
28038-16 1,314,506
28040,41-0 4,089,219
28040,41-0 4,646,338
28062-01 5,122,557
28062-02 5,113,002
28062-03 7,012,817
28064,65 2,364,932
28072,73 988,108
28077-01 4,415,133
28077-02 1,497,638
28077-03 5,097,003
28077-04 655,347
28077-05 2,115,423
28077-06 3,573,753
28080-01 2,527,438
28080-02 360,630
28080-03 4,128,373
28097-01 363,516
28097-02 158,475
28097-03 205,021
28097-04 213,377
28097-05 301,183
28097-06 397,169
28097-07 429,318
28097-08 353,535
28151-01 4,010,962
28151-02 5,336,412
28164-01 2,912,537
28164-02 784,301
28165-01 3,144,790
28165-02 3,070,188
28170-01 1,818,681
28170-02 2,779,423
28170-03 1,918,277
28175-03 88,151
28175-06 149,907
28175-08 70,903
28175-07 56,904
28175-10 54,464
28175-05 49,281
28175-02 38,640
28175-01 34,064
28175-09 24,137
28175-04 46,816
28174-01 104,546
28174-02 96,656
28174-03 246,958
28174-04 43,090
28174-05 38,750
28174-06 164,352
28174-07 19,575
28174-08 203,754
28174-09 43,444
28174-10 126,362
28174-11 147,144
28174-12 121,979
28174-13 220,827
28174-14 206,029
28174-15 37,101
28174-16 70,698
28174-17 68,134
28174-18 146,398
28174-19 94,229
28174-20 208,433
28174-21 120,853
28174-22 340,992
28174-23 153,178
28174-24 101,853
28174-25 175,430
28174-26 138,659
28174-27 152,582
28174-28 200,665
28174-29 182,564
28174-30 236,998
28174-31 243,067
28174-32 72,934
28174-33 118,571
28174-34 58,127
28174-35 66,956
28174-36 91,455
28174-37 139,198
28174-38 124,604
28174-39 106,180
28174-40 201,772
28174-41 238,086
28174-42 196,575
28174-43 45,875
28174-44 159,413
28174-45 91,626
28174-46 78,145
28174-47 152,449
28174-48 88,864
28174-49 187,306
28174-50 147,875
28174-51 74,217
28174-52 69,676
28174-53 77,769
28174-54 69,687
28174-55 93,189
28174-56 173,138
28174-57 252,478
28174-58 100,125
28174-59 234,284
28174-60 55,091
28174-61 54,675
28174-62 119,890
28197-01 2,130,160
28197-02 1,950,391
28316-01 476,292
28316-02 902,757
28316-03 521,319
28316-04 270,230
28316-05 376,035
28316-06 278,649
28316-07 276,623
28316-08 691,083
28316-09 410,804
28316-10 361,613
28316-11 112,248
28338-01 1,272,317
28338-02 2,144,362
28338-03 3,040,269
28338-04 1,391,438
28339-01 4,030,471
28339-02 4,027,029
Total: 422,358,100
Original Underwriting Information (1)
Basis Year
Loan ID $
NOI (4)
DSCR
28011 242,308 1.60
28012 2,262,123 1.67
28016 241,763 1.30
28017 7,324,895 1.40
28018 1,220,672 1.66
28019 1,220,207 2.33
28020 2,771,116 1.48
28021 1,937,684 1.48
28024 602,751 1.48
28025 442,985 1.46
28026 443,179 1.60
28027 314,458 2.20
28028 259,694 2.02
28029 248,904 1.44
28030 680,620 1.54
28031 957,215 1.85
28032 2,500,846 1.54
28035 289,926 1.82
28036 370,815 1.71
28037 3,982,652 2.23
28042 7,074,917 2.15
28044 345,638 1.60
28047 897,307 1.54
28048 151,985 1.37
28049 3,550,330 1.66
28050 600,005 1.53
28051 1,257,123 2.07
28053 609,158 1.54
28054 538,220 1.57
28057 452,472 1.50
28059 766,837 1.63
28061 331,321 2.04
28066 2,311,839 1.54
28067 634,033 1.71
28069 1,839,022 1.39
28071 314,123 1.46
28075 432,613 1.72
28076 843,520 1.80
28084 185,014 1.32
28085 320,761 1.57
28086 546,058 1.70
28087 3,352,220 1.36
28088 1,019,897 2.33
28089 510,560 1.32
28090 1,672,705 1.41
28091 844,393 1.82
28092, 93 3,219,783 1.47
28094 482,215 1.63
28095 348,034 1.60
28096 489,327 1.88
28098 1,053,569 1.75
28099 428,916 1.81
28100 972,029 1.69
28102 351,161 1.44
28103,04 4,669,489 1.52
28105 397,783 1.52
28153 1,225,780 2.16
28155 995,845 1.82
28156 576,977 1.80
28157 622,004 1.92
28158,59 2,261,537 1.63
28160 280,358 1.45
28161 569,448 1.87
28162 492,965 1.42
28163 234,953 1.32
28167 133,449 1.38
28168, 69 403,012 1.91
28171 919,609 1.50
28172 332,761 2.02
28173 5,571,650 1.82
28180 263,907 1.91
28181 683,181 1.69
28182 313,149 1.63
28183 465,456 1.38
28184 4,122,150 1.76
28186 510,610 1.81
28187 439,321 1.40
28188 109,301 1.59
28189 3,775,966 1.63
28190 254,926 1.59
28191 262,175 1.36
28192,93 850,080 1.60
28194,95 7,323,945 1.71
28196 211,858 1.41
28198 3,249,803 1.28
28200 - -
28201,02 9,442,321 1.51
28203 364,366 2.75
28204 831,713 1.87
28307 866,507 1.49
28309 306,161 2.13
28310 62,445 1.23
28311 81,712 1.46
28312 176,382 2.73
28313 182,527 1.72
28314 257,732 1.54
28315 375,708 1.68
28317 1,372,206 1.38
28318 2,512,568 1.41
28319 1,792,033 1.50
28322 816,675 2.01
28324 1,022,662 1.34
28325 393,530 1.41
28341 2,050,842 1.94
28328 1,201,359 1.49
28330 1,788,398 2.00
28332,33 1,003,438 1.67
28334 1,197,445 1.42
28335 675,101 1.38
28340 2,692,929 1.33
28014,15 241,334 1.45
28022,23 507,664 1.43
28038-01 318,818 1.41
28038-02 737,848 1.83
28038-03 564,503 1.73
28038-04 656,315 1.91
28038-05 549,407 1.72
28038-06 872,067 1.95
28038-07 419,139 1.63
28038-08 619,227 1.71
28038-09 379,091 1.58
28038-10 1,197,701 1.92
28038-11 589,238 2.07
28038-12 1,226,029 1.62
28038-13 732,733 1.59
28038-14 514,568 1.68
28038-15 253,321 1.84
28038-16 412,955 1.78
28040,41-0 992,046 1.78
28040,41-0 1,364,743 1.85
28062-01 3,002,213 1.60
28062-02 2,805,624 1.54
28062-03 4,294,941 1.58
28064,65 1,710,402 1.43
28072,73 792,110 1.45
28077-01 2,423,022 1.55
28077-02 876,328 1.43
28077-03 2,863,071 1.66
28077-04 357,867 1.31
28077-05 1,299,184 1.92
28077-06 1,415,876 1.43
28080-01 1,887,308 1.95
28080-02 251,798 2.13
28080-03 2,863,896 2.13
28097-01 183,602 3.95
28097-02 115,407 1.98
28097-03 159,197 1.73
28097-04 138,810 2.78
28097-05 201,025 1.88
28097-06 310,532 2.01
28097-07 311,168 1.92
28097-08 283,852 1.68
28151-01 755,349 1.91
28151-02 579,341 1.94
28164-01 1,490,823 1.38
28164-02 524,060 1.69
28165-01 628,229 1.87
28165-02 508,172 1.59
28170-01 1,194,616 1.56
28170-02 1,790,400 1.58
28170-03 1,271,268 1.88
28175-03 86,727 1.38
28175-06 114,138 1.37
28175-08 53,065 1.40
28175-07 46,906 1.40
28175-10 47,046 1.42
28175-05 40,020 1.41
28175-02 37,581 1.39
28175-01 27,075 1.40
28175-09 21,828 1.44
28175-04 35,303 2.42
28174-01 26,146 2.43
28174-02 73,620 1.35
28174-03 159,915 1.39
28174-04 33,030 1.41
28174-05 33,998 1.35
28174-06 132,538 1.32
28174-07 19,033 1.46
28174-08 134,180 1.46
28174-09 42,287 1.33
28174-10 80,339 1.39
28174-11 69,528 1.41
28174-12 68,363 1.36
28174-13 219,865 1.40
28174-14 181,760 1.32
28174-15 36,270 1.44
28174-16 48,696 1.39
28174-17 38,576 1.43
28174-18 109,449 1.58
28174-19 51,921 1.39
28174-20 148,985 1.40
28174-21 55,771 1.44
28174-22 334,378 1.37
28174-23 151,415 1.35
28174-24 99,724 1.34
28174-25 169,220 1.44
28174-26 135,831 1.33
28174-27 112,981 1.35
28174-28 148,105 1.32
28174-29 100,284 1.37
28174-30 234,008 1.33
28174-31 239,792 1.46
28174-32 30,054 1.91
28174-33 104,569 1.51
28174-34 56,722 1.34
28174-35 65,510 1.42
28174-36 65,882 1.35
28174-37 101,803 1.33
28174-38 88,482 1.84
28174-39 50,297 1.40
28174-40 147,736 1.39
28174-41 222,253 1.35
28174-42 153,021 1.32
28174-43 31,106 1.36
28174-44 38,427 2.44
28174-45 50,280 1.44
28174-46 52,573 1.35
28174-47 68,759 1.40
28174-48 59,471 1.38
28174-49 90,330 2.61
28174-50 144,427 1.43
28174-51 73,369 1.81
28174-52 68,259 1.42
28174-53 77,408 1.34
28174-54 66,957 1.39
28174-55 53,102 1.37
28174-56 172,258 1.38
28174-57 241,968 1.32
28174-58 73,860 1.54
28174-59 231,321 1.32
28174-60 51,127 1.44
28174-61 27,486 1.49
28174-62 65,492 1.39
28197-01 1,500,513 1.48
28197-02 1,367,176 1.53
28316-01 263,865 1.42
28316-02 584,140 1.70
28316-03 357,039 1.60
28316-04 262,123 1.32
28316-05 257,058 1.48
28316-06 241,303 1.46
28316-07 194,473 1.47
28316-08 434,793 1.52
28316-09 238,489 1.55
28316-10 180,811 1.73
28316-11 71,332 1.51
28338-01 783,587 1.52
28338-02 1,259,903 1.61
28338-03 1,609,324 1.41
28338-04 846,912 1.46
28339-01 3,990,166 1.23
28339-02 3,986,759 1.23
Total: 216,744,136
Annex A - Prospectus DSCR
(Based on Net Cash Flow)
Loan ID Net Cash F DSCR
28011 225,380 1.49
28012 1,968,862 1.45
28016 238,638 1.29
28017 6,988,912 1.34
28018 1,198,172 1.63
28019 1,031,245 1.97
28020 2,609,116 1.39
28021 1,838,495 1.40
28024 554,722 1.37
28025 405,156 1.34
28026 404,049 1.46
28027 259,458 1.82
28028 219,944 1.71
28029 221,943 1.29
28030 597,708 1.35
28031 775,903 1.50
28032 2,438,346 1.50
28035 254,801 1.60
28036 329,292 1.52
28037 3,202,733 1.80
28042 5,696,922 1.73
28044 313,138 1.45
28047 756,843 1.30
28048 148,925 1.34
28049 3,013,893 1.41
28050 539,408 1.37
28051 902,477 1.49
28053 501,160 1.27
28054 430,187 1.25
28057 396,719 1.32
28059 671,165 1.46
28061 258,217 1.59
28066 2,016,656 1.35
28067 472,947 1.28
28069 1,749,446 1.32
28071 272,222 1.27
28075 421,763 1.68
28076 747,494 1.60
28084 181,239 1.29
28085 257,128 1.26
28086 466,037 1.45
28087 3,231,686 1.31
28088 895,653 2.05
28089 500,560 1.29
28090 1,531,551 1.29
28091 653,559 1.41
28092, 93 3,042,855 1.39
28094 396,672 1.34
28095 396,622 1.82
28096 400,185 1.54
28098 822,583 1.37
28099 410,916 1.73
28100 846,302 1.47
28102 393,990 1.62
28103,04 3,896,063 1.27
28105 391,758 1.49
28153 1,162,780 2.05
28155 936,445 1.71
28156 547,277 1.71
28157 547,004 1.69
28158,59 2,023,945 1.46
28160 247,108 1.27
28161 420,633 1.38
28162 440,806 1.27
28163 222,741 1.28
28167 127,749 1.32
28168, 69 306,281 1.45
28171 910,609 1.49
28172 270,973 1.65
28173 5,278,174 1.72
28180 229,111 1.66
28181 592,733 1.46
28182 258,165 1.34
28183 420,948 1.25
28184 3,869,254 1.65
28186 466,964 1.65
28187 393,993 1.26
28188 99,391 1.44
28189 3,136,126 1.35
28190 222,358 1.39
28191 247,108 1.29
28192,93 724,085 1.36
28194,95 6,069,363 1.42
28196 196,444 1.31
28198 3,126,553 1.23
28200 2,007,184 1.26
28201,02 8,203,972 1.31
28203 291,064 2.20
28204 688,647 1.55
28307 803,007 1.38
28309 295,361 2.05
28310 43,261 0.86
28311 63,394 1.14
28312 151,207 2.34
28313 152,393 1.44
28314 197,225 1.18
28315 333,743 1.48
28317 1,271,350 1.28
28318 2,292,714 1.28
28319 1,627,922 1.36
28322 682,914 1.68
28324 940,229 1.23
28325 359,797 1.29
28341 1,647,817 1.56
28328 1,089,076 1.35
28330 1,409,196 1.58
28332,33 871,036 1.45
28334 1,070,887 1.27
28335 617,768 1.27
28340 2,469,772 1.22
28014,15 223,334 1.35
28022,23 438,786 1.23
28038-01 260,722 1.16
28038-02 647,642 1.61
28038-03 484,851 1.49
28038-04 569,539 1.65
28038-05 473,882 1.48
28038-06 774,120 1.73
28038-07 347,245 1.35
28038-08 538,304 1.48
28038-09 313,990 1.31
28038-10 1,064,939 1.71
28038-11 516,768 1.82
28038-12 999,310 1.32
28038-13 610,867 1.32
28038-14 440,614 1.44
28038-15 214,317 1.55
28038-16 347,230 1.49
28040,41-0 787,585 1.42
28040,41-0 1,132,426 1.54
28062-01 2,533,428 1.35
28062-02 2,486,120 1.37
28062-03 3,942,900 1.45
28064,65 1,575,724 1.32
28072,73 762,755 1.39
28077-01 2,065,531 1.32
28077-02 704,687 1.15
28077-03 2,476,062 1.44
28077-04 282,981 1.04
28077-05 1,180,106 1.74
28077-06 1,960,171 1.57
28080-01 1,764,570 1.82
28080-02 200,465 1.69
28080-03 2,667,562 1.99
28097-01 135,670 2.92
28097-02 82,659 1.42
28097-03 135,859 1.48
28097-04 97,686 1.95
28097-05 142,805 1.34
28097-06 221,590 1.44
28097-07 224,080 1.38
28097-08 207,771 1.23
28151-01 725,649 1.84
28151-02 540,641 1.81
28164-01 1,347,823 1.25
28164-02 498,563 1.61
28165-01 603,479 1.79
28165-02 484,672 1.52
28170-01 1,075,297 1.41
28170-02 1,632,730 1.44
28170-03 1,177,316 1.74
28175-03 79,528 1.27
28175-06 105,748 1.27
28175-08 47,994 1.27
28175-07 42,381 1.27
28175-10 42,095 1.27
28175-05 35,917 1.27
28175-02 34,251 1.27
28175-01 24,623 1.27
28175-09 19,272 1.27
28175-04 18,453 1.27
28174-01 13,146 1.22
28174-02 67,028 1.23
28174-03 142,306 1.23
28174-04 29,054 1.24
28174-05 31,000 1.23
28174-06 123,875 1.24
28174-07 15,941 1.22
28174-08 113,139 1.23
28174-09 39,398 1.24
28174-10 71,663 1.24
28174-11 60,779 1.23
28174-12 62,213 1.24
28174-13 193,469 1.23
28174-14 170,499 1.24
28174-15 30,850 1.23
28174-16 43,198 1.23
28174-17 33,364 1.24
28174-18 85,158 1.23
28174-19 45,819 1.23
28174-20 131,528 1.24
28174-21 47,937 1.24
28174-22 300,311 1.23
28174-23 138,199 1.24
28174-24 92,294 1.24
28174-25 144,702 1.23
28174-26 125,775 1.23
28174-27 103,814 1.24
28174-28 138,623 1.23
28174-29 90,592 1.24
28174-30 216,897 1.23
28174-31 202,676 1.23
28174-32 19,343 1.23
28174-33 85,522 1.24
28174-34 52,050 1.23
28174-35 57,148 1.24
28174-36 60,242 1.23
28174-37 94,387 1.24
28174-38 59,492 1.24
28174-39 44,463 1.24
28174-40 131,313 1.23
28174-41 202,919 1.23
28174-42 143,166 1.24
28174-43 28,436 1.24
28174-44 19,420 1.24
28174-45 43,362 1.24
28174-46 46,878 1.20
28174-47 60,165 1.23
28174-48 53,141 1.23
28174-49 42,502 1.23
28174-50 124,588 1.23
28174-51 50,113 1.24
28174-52 59,865 1.25
28174-53 71,503 1.23
28174-54 59,190 1.23
28174-55 46,608 1.21
28174-56 154,110 1.23
28174-57 227,064 1.24
28174-58 60,056 1.25
28174-59 217,051 1.24
28174-60 43,800 1.23
28174-61 22,955 1.25
28174-62 59,024 1.25
28197-01 1,428,513 1.41
28197-02 1,305,176 1.46
28316-01 239,865 1.29
28316-02 429,099 1.25
28316-03 284,754 1.27
28316-04 240,469 1.21
28316-05 221,196 1.27
28316-06 217,965 1.32
28316-07 180,192 1.36
28316-08 393,913 1.38
28316-09 212,056 1.68
28316-10 151,199 1.45
28316-11 63,965 1.36
28338-01 768,937 1.49
28338-02 1,231,303 1.58
28338-03 1,577,074 1.38
28338-04 831,212 1.44
28339-01 3,990,166 1.23
28339-02 3,986,759 1.23
Total: 195,736,894
Prior Full Year Operating Information as of 1995 (1)
Loan ID Last Prop Financial Info as of Date
28011 N/A 12/31/95
28012 N/A 12/31/95
28016 N/A 12/31/95
28017 N/A 12/31/95
28018 N/A 12/31/95
28019 N/A 12/31/95
28020 N/A 12/31/95
28021 N/A 12/31/95
28024 N/A 12/31/95
28025 N/A 12/31/95
28026 N/A 12/31/95
28027 N/A 12/31/95
28028 N/A 12/31/95
28029 N/A 12/31/95
28030 N/A 12/31/95
28031 N/A 12/31/95
28032 N/A 12/31/95
28035 N/A 12/31/95
28036 N/A 12/31/95
28037 N/A 12/31/95
28042 N/A 12/31/95
28044 N/A 12/31/95
28047 N/A 12/31/95
28048 N/A 12/31/95
28049 N/A 12/31/95
28050 N/A 12/31/95
28051 N/A 12/31/95
28053 N/A 12/31/95
28054 N/A 12/31/95
28057 N/A 12/31/95
28059 N/A 12/31/95
28061 N/A 12/31/95
28066 N/A 12/31/95
28067 N/A 12/31/95
28069 N/A 12/31/95
28071 N/A 12/31/95
28075 N/A 12/31/95
28076 N/A 12/31/95
28084 N/A 12/31/95
28085 N/A 12/31/95
28086 N/A 12/31/95
28087 N/A 12/31/95
28088 N/A 12/31/95
28089 N/A 12/31/95
28090 N/A 12/31/95
28091 N/A 12/31/95
28092, 93 N/A 12/31/95
28094 N/A 12/31/95
28095 N/A 12/31/95
28096 N/A 12/31/95
28098 N/A 12/31/95
28099 N/A 12/31/95
28100 N/A 12/31/95
28102 N/A 12/31/95
28103,04 N/A 12/31/95
28105 N/A 12/31/95
28153 N/A 12/31/95
28155 N/A 12/31/95
28156 N/A 12/31/95
28157 N/A 12/31/95
28158,59 N/A 12/31/95
28160 N/A 12/31/95
28161 N/A 12/31/95
28162 N/A 12/31/95
28163 N/A 12/31/95
28167 N/A 12/31/95
28168, 69 N/A 12/31/95
28171 N/A 12/31/95
28172 N/A 12/31/95
28173 N/A 12/31/95
28180 N/A 12/31/95
28181 N/A 12/31/95
28182 N/A 12/31/95
28183 N/A 12/31/95
28184 N/A 12/31/95
28186 N/A 12/31/95
28187 N/A 12/31/95
28188 N/A 12/31/95
28189 N/A 12/31/95
28190 N/A 12/31/95
28191 N/A 12/31/95
28192,93 N/A 12/31/95
28194,95 N/A 12/31/95
28196 N/A 12/31/95
28198 N/A 12/31/95
28200 N/A 12/31/95
28201,02 N/A 12/31/95
28203 N/A 12/31/95
28204 N/A 12/31/95
28307 N/A 12/31/95
28309 N/A 12/31/95
28310 N/A 12/31/95
28311 N/A 12/31/95
28312 N/A 12/31/95
28313 N/A 12/31/95
28314 N/A 12/31/95
28315 N/A 12/31/95
28317 N/A 12/31/95
28318 N/A 12/31/95
28319 N/A 12/31/95
28322 N/A 12/31/95
28324 N/A 12/31/95
28325 N/A 12/31/95
28341 N/A 12/31/95
28328 N/A 12/31/95
28330 N/A 12/31/95
28332,33 N/A 12/31/95
28334 N/A 12/31/95
28335 N/A 12/31/95
28340 N/A 12/31/95
28014,15 N/A 12/31/95
28022,23 N/A 12/31/95
28038-01 N/A 12/31/95
28038-02 N/A 12/31/95
28038-03 N/A 12/31/95
28038-04 N/A 12/31/95
28038-05 N/A 12/31/95
28038-06 N/A 12/31/95
28038-07 N/A 12/31/95
28038-08 N/A 12/31/95
28038-09 N/A 12/31/95
28038-10 N/A 12/31/95
28038-11 N/A 12/31/95
28038-12 N/A 12/31/95
28038-13 N/A 12/31/95
28038-14 N/A 12/31/95
28038-15 N/A 12/31/95
28038-16 N/A 12/31/95
28040,41-0 N/A 12/31/95
28040,41-0 N/A 12/31/95
28062-01 N/A 12/31/95
28062-02 N/A 12/31/95
28062-03 N/A 12/31/95
28064,65 N/A 12/31/95
28072,73 N/A 12/31/95
28077-01 N/A 12/31/95
28077-02 N/A 12/31/95
28077-03 N/A 12/31/95
28077-04 N/A 12/31/95
28077-05 N/A 12/31/95
28077-06 N/A 12/31/95
28080-01 N/A 12/31/95
28080-02 N/A 12/31/95
28080-03 N/A 12/31/95
28097-01 N/A 12/31/95
28097-02 N/A 12/31/95
28097-03 N/A 12/31/95
28097-04 N/A 12/31/95
28097-05 N/A 12/31/95
28097-06 N/A 12/31/95
28097-07 N/A 12/31/95
28097-08 N/A 12/31/95
28151-01 N/A 12/31/95
28151-02 N/A 12/31/95
28164-01 N/A 12/31/95
28164-02 N/A 12/31/95
28165-01 N/A 12/31/95
28165-02 N/A 12/31/95
28170-01 N/A 12/31/95
28170-02 N/A 12/31/95
28170-03 N/A 12/31/95
28175-03 N/A 12/31/95
28175-06 N/A 12/31/95
28175-08 N/A 12/31/95
28175-07 N/A 12/31/95
28175-10 N/A 12/31/95
28175-05 N/A 12/31/95
28175-02 N/A 12/31/95
28175-01 N/A 12/31/95
28175-09 N/A 12/31/95
28175-04 N/A 12/31/95
28174-01 N/A 12/31/95
28174-02 N/A 12/31/95
28174-03 N/A 12/31/95
28174-04 N/A 12/31/95
28174-05 N/A 12/31/95
28174-06 N/A 12/31/95
28174-07 N/A 12/31/95
28174-08 N/A 12/31/95
28174-09 N/A 12/31/95
28174-10 N/A 12/31/95
28174-11 N/A 12/31/95
28174-12 N/A 12/31/95
28174-13 N/A 12/31/95
28174-14 N/A 12/31/95
28174-15 N/A 12/31/95
28174-16 N/A 12/31/95
28174-17 N/A 12/31/95
28174-18 N/A 12/31/95
28174-19 N/A 12/31/95
28174-20 N/A 12/31/95
28174-21 N/A 12/31/95
28174-22 N/A 12/31/95
28174-23 N/A 12/31/95
28174-24 N/A 12/31/95
28174-25 N/A 12/31/95
28174-26 N/A 12/31/95
28174-27 N/A 12/31/95
28174-28 N/A 12/31/95
28174-29 N/A 12/31/95
28174-30 N/A 12/31/95
28174-31 N/A 12/31/95
28174-32 N/A 12/31/95
28174-33 N/A 12/31/95
28174-34 N/A 12/31/95
28174-35 N/A 12/31/95
28174-36 N/A 12/31/95
28174-37 N/A 12/31/95
28174-38 N/A 12/31/95
28174-39 N/A 12/31/95
28174-40 N/A 12/31/95
28174-41 N/A 12/31/95
28174-42 N/A 12/31/95
28174-43 N/A 12/31/95
28174-44 N/A 12/31/95
28174-45 N/A 12/31/95
28174-46 N/A 12/31/95
28174-47 N/A 12/31/95
28174-48 N/A 12/31/95
28174-49 N/A 12/31/95
28174-50 N/A 12/31/95
28174-51 N/A 12/31/95
28174-52 N/A 12/31/95
28174-53 N/A 12/31/95
28174-54 N/A 12/31/95
28174-55 N/A 12/31/95
28174-56 N/A 12/31/95
28174-57 N/A 12/31/95
28174-58 N/A 12/31/95
28174-59 N/A 12/31/95
28174-60 N/A 12/31/95
28174-61 N/A 12/31/95
28174-62 N/A 12/31/95
28197-01 N/A 12/31/95
28197-02 N/A 12/31/95
28316-01 N/A 12/31/95
28316-02 N/A 12/31/95
28316-03 N/A 12/31/95
28316-04 N/A 12/31/95
28316-05 N/A 12/31/95
28316-06 N/A 12/31/95
28316-07 N/A 12/31/95
28316-08 N/A 12/31/95
28316-09 N/A 12/31/95
28316-10 N/A 12/31/95
28316-11 N/A 12/31/95
28338-01 N/A 12/31/95
28338-02 N/A 12/31/95
28338-03 N/A 12/31/95
28338-04 N/A 12/31/95
28339-01 N/A 12/31/95
28339-02 N/A 12/31/95
Prior Full Year Operating Information as of 1995 (1)
Loan ID %
Occ Total Revenue
28011 N/A 351,913
28012 N/A 5,778,198
28016 N/A 328,898
28017 N/A 13,565,335
28018 N/A 5,922,477
28019 N/A 1,677,193
28020 N/A 4,328,701
28021 N/A 2,409,270
28024 N/A 765,015
28025 N/A 589,376
28026 N/A 754,123
28027 N/A 798,496
28028 N/A 568,338
28029 N/A 501,595
28030 N/A 1,036,450
28031 N/A 3,505,124
28032 N/A 13,604,018
28035 N/A 551,838
28036 N/A 465,762
28037 N/A 11,142,213
28042 N/A 12,648,534
28044 N/A 548,312
28047 N/A 1,164,546
28048 N/A 269,390
28049 N/A 6,197,373
28050 N/A 887,591
28051 N/A 3,897,664
28053 N/A 1,340,709
28054 N/A 904,279
28057 N/A 615,424
28059 N/A 1,056,625
28061 N/A 556,784
28066 N/A 3,689,874
28067 N/A 1,288,381
28069 N/A 2,443,025
28071 N/A 396,373
28075 N/A 692,518
28076 N/A 1,493,333
28084 N/A 279,695
28085 N/A 450,395
28086 N/A 1,589,632
28087 N/A 4,626,721
28088 N/A 2,974,866
28089 N/A 693,257
28090 N/A 1,695,375
28091 N/A 3,730,405
28092, 93 N/A 4,607,536
28094 N/A 807,211
28095 N/A 930,287
28096 N/A 1,868,904
28098 N/A 1,447,313
28099 N/A 1,977,944
28100 N/A 2,503,529
28102 N/A 145,977
28103,04 N/A 4,917,191
28105 N/A 524,606
28153 N/A 6,617,279
28155 N/A 6,926,860
28156 N/A 3,352,091
28157 N/A 2,175,920
28158,59 N/A 4,744,744
28160 N/A 635,493
28161 N/A 754,232
28162 N/A 630,553
28163 N/A 406,488
28167 N/A 254,522
28168, 69 N/A 481,279
28171 N/A -
28172 N/A 964,919
28173 N/A 8,395,800
28180 N/A 878,411
28181 N/A 1,791,918
28182 N/A 436,496
28183 N/A 542,320
28184 N/A 5,345,605
28186 N/A 726,565
28187 N/A 798,241
28188 N/A 171,275
28189 N/A 5,763,122
28190 N/A 616,509
28191 N/A 445,715
28192,93 N/A 1,206,694
28194,95 N/A 25,497,225
28196 N/A 292,058
28198 N/A 2,321,441
28200 N/A 2,787,276
28201,02 N/A 16,432,370
28203 N/A 1,596,368
28204 N/A 2,853,968
28307 N/A 1,213,793
28309 N/A 576,330
28310 N/A 385,674
28311 N/A 366,408
28312 N/A 504,756
28313 N/A 609,767
28314 N/A 1,209,292
28315 N/A 907,239
28317 N/A 2,570,625
28318 N/A 3,925,918
28319 N/A 2,735,633
28322 N/A 1,234,753
28324 N/A 1,212,645
28325 N/A 619,933
28341 N/A 7,721,936
28328 N/A 2,124,536
28330 N/A 6,488,481
28332,33 N/A 2,648,048
28334 N/A 1,739,065
28335 N/A 918,920
28340 N/A 4,825,459
28014,15 N/A 411,361
28022,23 N/A 649,091
28038-01 N/A 1,292,185
28038-02 N/A 1,736,628
28038-03 N/A 1,427,250
28038-04 N/A 1,484,525
28038-05 N/A 1,463,686
28038-06 N/A 1,772,505
28038-07 N/A 1,291,925
28038-08 N/A 1,651,774
28038-09 N/A 1,163,959
28038-10 N/A 2,348,475
28038-11 N/A 1,364,392
28038-12 N/A 4,593,095
28038-13 N/A 2,627,963
28038-14 N/A 1,550,208
28038-15 N/A 777,272
28038-16 N/A 1,361,122
28040,41-0 N/A 4,011,806
28040,41-0 N/A 4,697,833
28062-01 N/A 4,729,718
28062-02 N/A 5,322,464
28062-03 N/A 6,404,859
28064,65 N/A 2,072,774
28072,73 N/A 982,282
28077-01 N/A 4,394,768
28077-02 N/A 1,763,835
28077-03 N/A 5,149,508
28077-04 N/A 837,554
28077-05 N/A 2,054,547
28077-06 N/A 3,322,468
28080-01 N/A 2,410,648
28080-02 N/A 473,917
28080-03 N/A 2,443,620
28097-01 N/A 315,238
28097-02 N/A 169,542
28097-03 N/A 209,612
28097-04 N/A 248,694
28097-05 N/A 302,589
28097-06 N/A 409,546
28097-07 N/A 436,529
28097-08 N/A 358,301
28151-01 N/A 3,988,954
28151-02 N/A 4,747,298
28164-01 N/A 3,129,248
28164-02 N/A 843,806
28165-01 N/A 3,038,686
28165-02 N/A 2,891,895
28170-01 N/A 1,886,032
28170-02 N/A 3,805,886
28170-03 N/A 1,877,395
28175-03 N/A 94,599
28175-06 N/A 163,029
28175-08 N/A 66,010
28175-07 N/A 58,813
28175-10 N/A 60,748
28175-05 N/A 54,958
28175-02 N/A 43,970
28175-01 N/A 34,341
28175-09 N/A 25,639
28175-04 N/A 50,052
28174-01 N/A 109,997
28174-02 N/A 111,977
28174-03 N/A 277,526
28174-04 N/A 44,000
28174-05 N/A 38,208
28174-06 N/A 115,018
28174-07 N/A 18,888
28174-08 N/A 211,545
28174-09 N/A 43,609
28174-10 N/A 77,197
28174-11 N/A 155,000
28174-12 N/A 112,347
28174-13 N/A 245,000
28174-14 N/A 229,894
28174-15 N/A 42,947
28174-16 N/A 90,571
28174-17 N/A 70,816
28174-18 N/A 196,851
28174-19 N/A 99,164
28174-20 N/A 226,945
28174-21 N/A 146,521
28174-22 N/A 410,442
28174-23 N/A 161,170
28174-24 N/A 116,202
28174-25 N/A 198,510
28174-26 N/A 145,867
28174-27 N/A 161,218
28174-28 N/A 235,429
28174-29 N/A 183,073
28174-30 N/A 257,950
28174-31 N/A 269,346
28174-32 N/A 87,211
28174-33 N/A 138,809
28174-34 N/A 60,307
28174-35 N/A 69,558
28174-36 N/A 95,838
28174-37 N/A -
28174-38 N/A 203,856
28174-39 N/A 90,161
28174-40 N/A 214,466
28174-41 N/A 260,948
28174-42 N/A 211,741
28174-43 N/A 48,439
28174-44 N/A 194,913
28174-45 N/A 96,041
28174-46 N/A 81,123
28174-47 N/A 160,272
28174-48 N/A 100,857
28174-49 N/A 162,282
28174-50 N/A 160,704
28174-51 N/A 51,268
28174-52 N/A 71,237
28174-53 N/A 75,002
28174-54 N/A 77,435
28174-55 N/A 100,637
28174-56 N/A 202,406
28174-57 N/A 290,271
28174-58 N/A 117,704
28174-59 N/A -
28174-60 N/A 64,655
28174-61 N/A 53,323
28174-62 N/A 118,424
28197-01 N/A 1,996,917
28197-02 N/A 1,830,012
28316-01 N/A 446,375
28316-02 N/A 842,471
28316-03 N/A 571,081
28316-04 N/A -
28316-05 N/A 324,155
28316-06 N/A 257,631
28316-07 N/A 254,150
28316-08 N/A 664,154
28316-09 N/A 414,631
28316-10 N/A 367,184
28316-11 N/A 116,314
28338-01 N/A 1,189,270
28338-02 N/A 1,936,182
28338-03 N/A 2,982,193
28338-04 N/A 1,354,589
28339-01 N/A -
28339-02 N/A -
Total: WA $
Prior Full Year Operating Information
Loan ID $
NOI DSCR (4)
28011 211,393 1.40
28012 2237718 1.65
28016 250,493 1.35
28017 7,640,886 1.47
28018 988,189 1.35
28019 1363656 2.60
28020 2,851,292 1.52
28021 1957340 1.49
28024 553,104 1.36
28025 493,244 1.63
28026 405,871 1.47
28027 419,964 2.94
28028 252,136 1.96
28029 311,528 1.80
28030 670,226 1.51
28031 974,283 1.89
28032 3,413,592 2.11
28035 289,174 1.82
28036 340460 1.57
28037 4,111,381 2.31
28042 5,979,532 1.82
28044 339687 1.57
28047 876,291 1.51
28048 146,596 1.32
28049 3,745,511 1.75
28050 561,773 1.43
28051 1976660 3.26
28053 755,852 1.91
28054 501,889 1.46
28057 456,239 1.51
28059 853173 1.81
28061 - -
28066 2284343 1.52
28067 563,181 1.52
28069 1,939,929 1.46
28071 296,764 1.38
28075 382349 1.52
28076 901,769 1.93
28084 183,191 1.30
28085 352,560 1.73
28086 533,801 1.66
28087 2,885,176 1.17
28088 1,518,322 3.47
28089 557,919 1.44
28090 1095179 0.93
28091 945,365 2.03
28092, 93 2,798,362 1.28
28094 454,149 1.54
28095 480,920 2.21
28096 499653 1.92
28098 1,153,834 1.92
28099 508738 2.14
28100 847866 1.47
28102 73,336 0.30
28103,04 3941288 1.28
28105 370,444 1.41
28153 1642380 2.89
28155 1,311,260 2.39
28156 648780 2.03
28157 723,854 2.23
28158,59 2373430 1.71
28160 207,014 1.07
28161 484,650 1.59
28162 459,239 1.33
28163 230,750 1.32
28167 139,684 1.44
28168, 69 224771 1.07
28171 - -
28172 207,579 1.26
28173 6,174,558 2.02
28180 481,647 3.49
28181 693,003 1.71
28182 276,850 1.44
28183 406,669 1.21
28184 4,235,896 1.80
28186 543,242 1.92
28187 520,121 1.66
28188 119,407 1.73
28189 4,056,339 1.75
28190 268,207 1.67
28191 258,144 1.34
28192,93 802690 1.51
28194,95 7,150,356 1.67
28196 139,762 0.93
28198 - -
28200 2,102,056 1.32
28201,02 11,718,933 1.88
28203 463,306 3.50
28204 805,077 1.81
28307 630,527 1.09
28309 317,053 2.20
28310 65,925 1.30
28311 85,287 1.53
28312 194,123 3.01
28313 241,982 2.28
28314 234,100 1.40
28315 480,991 2.14
28317 1,381,171 1.39
28318 2514922 1.41
28319 1711994 1.43
28322 938,208 2.31
28324 1,032,868 1.35
28325 417,032 1.49
28341 1,788,613 1.70
28328 1,391,003 1.72
28330 2,286,971 2.55
28332,33 1,039,661 1.73
28334 1,265,991 1.50
28335 691591 1.42
28340 2,765,134 1.37
28014,15 234,336 1.41
28022,23 507,366 1.42
28038-01 451,045 2.00
28038-02 686,954 1.71
28038-03 477,050 1.46
28038-04 461,528 1.34
28038-05 581,520 1.82
28038-06 712,682 1.59
28038-07 393,860 1.53
28038-08 697,741 1.92
28038-09 370,608 1.55
28038-10 1,023,261 1.64
28038-11 574,387 2.02
28038-12 1,342,788 1.77
28038-13 908,673 1.97
28038-14 549,864 1.79
28038-15 229,824 1.67
28038-16 469,262 2.02
28040,41-0 1,076,207 1.94
28040,41-0 1310137 1.78
28062-01 2,601,977 1.38
28062-02 2,732,416 1.50
28062-03 4,169,895 1.53
28064,65 1463092 1.22
28072,73 809,105 1.48
28077-01 2,621,380 1.68
28077-02 881,831 1.44
28077-03 2,995,470 1.74
28077-04 445,740 1.63
28077-05 1,583,114 2.34
28077-06 2,080,887 1.66
28080-01 1,788,378 1.85
28080-02 378,450 3.20
28080-03 1620635 1.21
28097-01 140,584 3.02
28097-02 132,582 2.27
28097-03 164,411 1.79
28097-04 188,589 3.77
28097-05 212,474 1.99
28097-06 333,000 2.16
28097-07 326,162 2.01
28097-08 294,339 1.74
28151-01 716,377 1.81
28151-02 523,316 1.75
28164-01 1,714,042 1.58
28164-02 585,507 1.89
28165-01 822,393 2.44
28165-02 627,125 1.97
28170-01 1,344,567 1.76
28170-02 2,575,897 2.27
28170-03 1,393,444 2.06
28175-03 93,279 1.49
28175-06 128,340 1.54
28175-08 48,856 1.29
28175-07 50,041 1.50
28175-10 53,862 1.62
28175-05 47,697 1.68
28175-02 43,365 1.60
28175-01 28,192 1.45
28175-09 23,827 1.57
28175-04 39,072 2.68
28174-01 31,691 2.94
28174-02 89,377 1.64
28174-03 155,302 1.35
28174-04 37,187 1.59
28174-05 33,682 1.34
28174-06 101,257 1.01
28174-07 18,579 1.43
28174-08 151,661 1.66
28174-09 42,800 1.34
28174-10 33,201 0.57
28174-11 - -
28174-12 73,076 1.45
28174-13 244177 1.56
28174-14 206,774 1.50
28174-15 31,597 1.26
28174-16 69,149 1.97
28174-17 41,929 1.56
28174-18 151,977 2.20
28174-19 56,947 1.53
28174-20 118,116 1.11
28174-21 40,066 1.04
28174-22 400174 1.64
28174-23 159,533 1.43
28174-24 114,986 1.54
28174-25 193,925 1.65
28174-26 144,260 1.41
28174-27 122,619 1.46
28174-28 158,258 1.41
28174-29 101,573 1.39
28174-30 256195 1.46
28174-31 267505 1.63
28174-32 45,056 2.87
28174-33 124,650 1.80
28174-34 59500 1.41
28174-35 68723 1.49
28174-36 70894 1.45
28174-37 - -
28174-38 168,502 3.51
28174-39 54,391 1.51
28174-40 160,409 1.51
28174-41 245,915 1.50
28174-42 163,294 1.41
28174-43 25,260 1.10
28174-44 74,123 4.71
28174-45 55,628 1.59
28174-46 56,272 1.44
28174-47 76697 1.57
28174-48 72,235 1.68
28174-49 112,433 3.25
28174-50 157,317 1.56
28174-51 4446 0.11
28174-52 70,431 1.47
28174-53 - -
28174-54 75,547 1.57
28174-55 56,278 1.46
28174-56 201,652 1.61
28174-57 69580 0.38
28174-58 92120 1.92
28174-59 - -
28174-60 61,381 1.73
28174-61 26,573 1.44
28174-62 69724 1.48
28197-01 1,530,811 1.51
28197-02 1,417,466 1.58
28316-01 243,747 1.31
28316-02 516,098 1.51
28316-03 390,120 1.74
28316-04 - -
28316-05 217,479 1.25
28316-06 210,480 1.28
28316-07 176,066 1.33
28316-08 439,463 1.54
28316-09 271,942 1.77
28316-10 199,093 1.91
28316-11 76,914 1.63
28338-01 731943 1.42
28338-02 1085930 1.39
28338-03 1,588,265 1.39
28338-04 821053 1.42
28339-01 - -
28339-02 - -
Total: $
Current Annual Operating Information
as of 1996 (1)
Loan ID Last PropeFinancial Info as of Date
28011 N/A 11/30/96
28012 N/A 11/30/96
28016 N/A 11/30/96
28017 N/A 10/31/96
28018 N/A 9/30/96
28019 N/A 12/31/96
28020 N/A 8/31/96
28021 N/A 11/30/96
28024 N/A 9/30/96
28025 N/A 11/30/96
28026 N/A 11/30/96
28027 N/A 11/30/96
28028 N/A 11/30/96
28029 N/A 9/30/96
28030 N/A 10/30/96
28031 N/A 11/30/96
28032 N/A 9/30/96
28035 N/A 11/30/96
28036 N/A 9/30/96
28037 N/A 10/31/96
28042 N/A 10/31/96
28044 N/A 9/30/96
28047 N/A 10/31/96
28048 N/A 11/30/96
28049 N/A 12/31/96
28050 N/A 11/30/96
28051 N/A 10/31/96
28053 N/A 11/30/96
28054 N/A 11/30/96
28057 N/A 11/30/96
28059 N/A 11/30/96
28061 N/A 11/30/96
28066 N/A 11/30/96
28067 N/A 10/31/96
28069 N/A 11/30/96
28071 N/A 11/30/96
28075 N/A 12/31/96
28076 N/A 9/30/96
28084 N/A 11/30/96
28085 N/A 11/30/96
28086 N/A 11/30/96
28087 N/A 12/31/96
28088 N/A 10/30/96
28089 N/A 12/31/96
28090 N/A 12/31/96
28091 N/A 11/30/96
28092, 93 N/A 12/31/96
28094 N/A 12/31/96
28095 N/A 11/30/96
28096 N/A 11/30/96
28098 N/A 12/31/96
28099 N/A 12/31/96
28100 N/A 11/30/96
28102 N/A 12/31/96
28103,04 N/A 12/31/96
28105 N/A 12/31/96
28153 N/A 9/30/96
28155 N/A 9/30/96
28156 N/A 9/30/96
28157 N/A 9/30/96
28158,59 N/A 11/30/96
28160 N/A 11/30/96
28161 N/A 10/30/96
28162 N/A 12/31/96
28163 N/A 11/30/96
28167 N/A 11/30/96
28168, 69 N/A 12/31/96
28171 N/A 12/31/96
28172 N/A 11/30/96
28173 N/A 12/31/96
28180 N/A 12/31/96
28181 N/A 11/30/96
28182 N/A 12/31/96
28183 N/A 12/31/96
28184 N/A 12/31/96
28186 N/A 12/31/96
28187 N/A 12/31/96
28188 N/A 12/31/96
28189 N/A 12/31/96
28190 N/A 12/31/96
28191 N/A 12/31/96
28192,93 N/A 12/31/96
28194,95 N/A 12/31/96
28196 N/A 2/28/96
28198 N/A 12/31/96
28200 N/A 11/30/96
28201,02 N/A 10/31/96
28203 N/A 12/31/96
28204 N/A 1/31/97
28307 N/A 2/28/96
28309 N/A 10/31/96
28310 N/A 10/30/96
28311 N/A 10/30/96
28312 N/A 10/30/96
28313 N/A 10/30/96
28314 N/A 10/30/96
28315 N/A 10/30/96
28317 N/A 12/31/96
28318 N/A 12/31/96
28319 N/A 12/31/96
28322 N/A 12/31/96
28324 N/A 12/31/96
28325 N/A 11/30/96
28341 N/A 12/31/96
28328 N/A 12/31/96
28330 N/A 12/31/96
28332,33 N/A 12/31/96
28334 N/A 12/31/96
28335 N/A 12/31/96
28340 N/A 12/31/96
28014,15 N/A 5/31/96
28022,23 N/A 10/31/96
28038-01 N/A 9/30/96
28038-02 N/A 9/30/96
28038-03 N/A 9/30/96
28038-04 N/A 9/30/96
28038-05 N/A 9/30/96
28038-06 N/A 9/30/96
28038-07 N/A 9/30/96
28038-08 N/A 9/30/96
28038-09 N/A 9/30/96
28038-10 N/A 9/30/96
28038-11 N/A 9/30/96
28038-12 N/A 9/30/96
28038-13 N/A 9/30/96
28038-14 N/A 9/30/96
28038-15 N/A 9/30/96
28038-16 N/A 9/30/96
28040,41-0 N/A 10/31/96
28040,41-0 N/A 10/31/96
28062-01 N/A 11/30/96
28062-02 N/A 11/30/96
28062-03 N/A 11/30/96
28064,65 N/A 11/30/96
28072,73 N/A 11/30/96
28077-01 N/A 11/30/96
28077-02 N/A 11/30/96
28077-03 N/A 11/30/96
28077-04 N/A 11/30/96
28077-05 N/A 11/30/96
28077-06 N/A 11/30/96
28080-01 N/A 12/31/96
28080-02 N/A 12/31/96
28080-03 N/A 12/31/96
28097-01 N/A 11/30/96
28097-02 N/A 11/30/96
28097-03 N/A 11/30/96
28097-04 N/A 11/30/96
28097-05 N/A 11/30/96
28097-06 N/A 11/30/96
28097-07 N/A 11/30/96
28097-08 N/A 11/30/96
28151-01 N/A 9/30/96
28151-02 N/A 9/30/96
28164-01 N/A 11/30/96
28164-02 N/A 12/31/96
28165-01 N/A 9/30/96
28165-02 N/A 9/30/96
28170-01 N/A 12/31/96
28170-02 N/A 12/31/96
28170-03 N/A 12/31/96
28175-03 N/A 2/28/97
28175-06 N/A 2/28/97
28175-08 N/A 2/28/97
28175-07 N/A 2/28/97
28175-10 N/A 2/28/97
28175-05 N/A 2/28/97
28175-02 N/A 2/28/97
28175-01 N/A 2/28/97
28175-09 N/A 2/28/97
28175-04 N/A 2/28/97
28174-01 N/A 2/28/97
28174-02 N/A 2/28/97
28174-03 N/A 2/28/97
28174-04 N/A 2/28/97
28174-05 N/A 2/28/97
28174-06 N/A 2/28/97
28174-07 N/A 2/28/97
28174-08 N/A 2/28/97
28174-09 N/A 2/28/97
28174-10 N/A 2/28/97
28174-11 N/A 2/28/97
28174-12 N/A 2/28/97
28174-13 N/A 2/28/97
28174-14 N/A 2/28/97
28174-15 N/A 2/28/97
28174-16 N/A 2/28/97
28174-17 N/A 2/28/97
28174-18 N/A 2/28/97
28174-19 N/A 2/28/97
28174-20 N/A 2/28/97
28174-21 N/A 2/28/97
28174-22 N/A 2/28/97
28174-23 N/A 2/28/97
28174-24 N/A 2/28/97
28174-25 N/A 2/28/97
28174-26 N/A 2/28/97
28174-27 N/A 2/28/97
28174-28 N/A 2/28/97
28174-29 N/A 2/28/97
28174-30 N/A 2/28/97
28174-31 N/A 2/28/97
28174-32 N/A 2/28/97
28174-33 N/A 2/28/97
28174-34 N/A 2/28/97
28174-35 N/A 2/28/97
28174-36 N/A 2/28/97
28174-37 N/A 2/28/97
28174-38 N/A 2/28/97
28174-39 N/A 2/28/97
28174-40 N/A 2/28/97
28174-41 N/A 2/28/97
28174-42 N/A 2/28/97
28174-43 N/A 2/28/97
28174-44 N/A 2/28/97
28174-45 N/A 2/28/97
28174-46 N/A 2/28/97
28174-47 N/A 2/28/97
28174-48 N/A 2/28/97
28174-49 N/A 2/28/97
28174-50 N/A 2/28/97
28174-51 N/A 2/28/97
28174-52 N/A 2/28/97
28174-53 N/A 2/28/97
28174-54 N/A 2/28/97
28174-55 N/A 2/28/97
28174-56 N/A 2/28/97
28174-57 N/A 2/28/97
28174-58 N/A 2/28/97
28174-59 N/A 2/28/97
28174-60 N/A 2/28/97
28174-61 N/A 2/28/97
28174-62 N/A 2/28/97
28197-01 N/A 12/31/96
28197-02 N/A 12/31/96
28316-01 N/A 12/31/96
28316-02 N/A 12/31/96
28316-03 N/A 12/31/96
28316-04 N/A 12/31/96
28316-05 N/A 12/31/96
28316-06 N/A 12/31/96
28316-07 N/A 12/31/96
28316-08 N/A 12/31/96
28316-09 N/A 12/31/96
28316-10 N/A 12/31/96
28316-11 N/A 12/31/96
28338-01 N/A 9/25/96
28338-02 N/A 9/25/96
28338-03 N/A 9/30/96
28338-04 N/A 9/30/96
28339-01 N/A -
28339-02 N/A -
Total:
Current Annual Operating Information
as of 1996 (1)
Loan ID %
Occ Total Revenue
28011 100 391,497
28012 756,077,040
28016 100 346,183
28017 9713,714,304
28018 986,430,931
28019 961,727,170
28020 944,372,249
28021 1002,593,855
28024 100 873,821
28025 100 632,767
28026 96 780,774
28027 98 797,718
28028 99 596,720
28029 100 512,000
28030 1001,067,872
28031 843,821,031
28032 9714,338,462
28035 96 600,713
28036 96 526,039
28037 7911,011,092
28042 9013,032,870
28044 98 569,572
28047 1001,256,018
28048 92 308,746
28049 956,206,977
28050 97 924,904
28051 953,789,231
28053 981,141,873
28054 99 914,816
28057 92 638,217
28059 1001,108,327
28061 100 598,076
28066 1003,774,091
28067 931,354,693
28069 1002,437,464
28071 88 400,800
28075 75 764,325
28076 801,406,024
28084 76 282,022
28085 100 436,584
28086 721,638,104
28087 995,118,851
28088 582,739,189
28089 95 719,927
28090 972,090,635
28091 713,816,678
28092, 93 934,864,168
28094 95 882,112
28095 43 971,757
28096 661,827,190
28098 1001,447,308
28099 922,054,224
28100 742,534,306
28102 61 874,520
28103,04 1005,027,218
28105 96 569,148
28153 976,632,911
28155 937,050,936
28156 953,438,203
28157 882,086,611
28158,59 795,111,975
28160 92 706,197
28161 100 824,818
28162 94 688,291
28163 98 419,034
28167 98 279,467
28168, 69 78 648,421
28171 95 959,704
28172 671,309,936
28173 908,233,241
28180 66 884,460
28181 781,873,882
28182 88 498,640
28183 94 619,744
28184 975,278,613
28186 96 715,635
28187 100 783,803
28188 100 179,166
28189 915,722,721
28190 64 651,354
28191 95 452,208
28192,93 851,287,308
28194,95 7425,575,859
28196 97 376,689
28198 1004,231,055
28200 942,840,931
28201,02 9516,720,960
28203 491,528,092
28204 682,843,320
28307 921,519,755
28309 95 605,471
28310 57 442,803
28311 68 381,815
28312 74 505,516
28313 66 638,828
28314 521,213,295
28315 82 919,238
28317 962,591,736
28318 963,766,166
28319 883,006,320
28322 1001,219,336
28324 911,210,537
28325 100 581,936
28341 698,060,498
28328 942,032,871
28330 655,355,932
28332,33 913,129,396
28334 881,778,919
28335 100 906,303
28340 1004,643,395
28014,15 92 423,127
28022,23 100 727,504
28038-01 531,161,927
28038-02 781,824,306
28038-03 811,651,464
28038-04 791,827,771
28038-05 821,570,493
28038-06 772,007,933
28038-07 701,437,880
28038-08 791,713,391
28038-09 681,302,010
28038-10 802,819,894
28038-11 571,449,397
28038-12 704,609,388
28038-13 812,570,016
28038-14 781,536,541
28038-15 70 806,576
28038-16 801,321,665
28040,41-0 684,089,219
28040,41-0 674,646,338
28062-01 975,122,557
28062-02 1005,113,002
28062-03 1007,012,817
28064,65 972,244,152
28072,73 1001,008,335
28077-01 1004,415,133
28077-02 981,497,638
28077-03 1005,249,003
28077-04 84 655,347
28077-05 1002,115,423
28077-06 1003,573,753
28080-01 972,502,709
28080-02 84 393,116
28080-03 762,698,884
28097-01 98 333,835
28097-02 77 170,068
28097-03 100 211,423
28097-04 93 234,354
28097-05 87 294,915
28097-06 92 405,509
28097-07 99 438,460
28097-08 100 368,119
28151-01 944,010,962
28151-02 855,336,412
28164-01 872,955,240
28164-02 100 862,177
28165-01 943,144,790
28165-02 823,070,188
28170-01 1001,954,908
28170-02 813,526,875
28170-03 991,991,745
28175-03 100 95,110
28175-06 100 158,062
28175-08 100 73,600
28175-07 100 59,404
28175-10 100 56,976
28175-05 100 51,417
28175-02 100 40,640
28175-01 100 35,506
28175-09 100 26,072
28175-04 100 50,920
28174-01 100 109,997
28174-02 100 102,941
28174-03 100 259,641
28174-04 47 47,282
28174-05 100 40,550
28174-06 100 172,047
28174-07 100 20,606
28174-08 25 217,761
28174-09 100 45,623
28174-10 100 132,441
28174-11 100 154,888
28174-12 100 126,858
28174-13 100 245,068
28174-14 100 215,654
28174-15 100 39,054
28174-16 100 75,652
28174-17 100 71,670
28174-18 57 190,476
28174-19 100 99,164
28174-20 100 226,708
28174-21 100 126,444
28174-22 100 410,519
28174-23 100 161,170
28174-24 100 107,146
28174-25 100 185,551
28174-26 100 145,867
28174-27 100 161,218
28174-28 100 211,165
28174-29 100 198,033
28174-30 100 259,698
28174-31 100 269,346
28174-32 100 83,461
28174-33 100 141,800
28174-34 100 61,142
28174-35 100 70,434
28174-36 100 96,181
28174-37 100 146,346
28174-38 100 136,305
28174-39 100 110,685
28174-40 100 217,748
28174-41 100 260,948
28174-42 100 207,754
28174-43 100 48,269
28174-44 100 194,574
28174-45 100 97,249
28174-46 100 82,135
28174-47 100 160,254
28174-48 100 93,484
28174-49 100 194,562
28174-50 100 160,694
28174-51 100 102,536
28174-52 100 82,151
28174-53 100 100,054
28174-54 100 77,579
28174-55 100 100,637
28174-56 100 229,939
28174-57 100 268,514
28174-58 100 117,873
28174-59 100 250,676
28174-60 100 67,738
28174-61 100 57,853
28174-62 100 124,989
28197-01 952,087,318
28197-02 941,897,761
28316-01 99 466,718
28316-02 93 887,056
28316-03 87 591,965
28316-04 100 284,000
28316-05 100 389,348
28316-06 100 266,660
28316-07 100 290,564
28316-08 100 692,456
28316-09 100 431,284
28316-10 88 361,638
28316-11 100 117,475
28338-01 991,226,722
28338-02 992,086,910
28338-03 953,028,893
28338-04 971,360,062
28339-01 100 -
28339-02 100 -
Total: $
Current Annual Operating Information
as of 1996 (1)
Loan ID $
NOI DSCR (4)
28011 278,255 1.84
28012 2,457,301 1.81
28016 258,845 1.40
28017 7,366,892 1.41
28018 1,369,023 1.87
28019 1,393,804 2.66
28020 2,857,373 1.53
28021 2,029,886 1.55
28024 654,020 1.61
28025 517,345 1.71
28026 428,779 1.55
28027 225,414 1.58
28028 200,329 1.56
28029 314,200 1.82
28030 675,241 1.53
28031 1,085,800 2.10
28032 2,471,363 1.52
28035 305,994 1.92
28036 402,800 1.86
28037 4,144,668 2.33
28042 6,149,264 1.87
28044 371,578 1.71
28047 954,597 1.64
28048 183,243 1.65
28049 3,534,086 1.65
28050 575,977 1.46
28051 1,790,509 2.95
28053 646,671 1.63
28054 532,208 1.55
28057 482,023 1.60
28059 870,615 1.85
28061 392,184 2.42
28066 2,668,504 1.78
28067 674,815 1.82
28069 1,883,081 1.42
28071 291,425 1.36
28075 429,972 1.71
28076 850,921 1.82
28084 181,587 1.29
28085 340,552 1.67
28086 555,934 1.73
28087 3,278,009 1.33
28088 1,283,898 2.93
28089 546,003 1.41
28090 1,509,337 1.27
28091 987,544 2.12
28092, 93 3,128,516 1.43
28094 528,279 1.79
28095 500,649 2.30
28096 575,525 2.21
28098 1,249,680 2.08
28099 538,052 2.27
28100 1,019,991 1.77
28102 522,865 2.15
28103,04 4,160,168 1.36
28105 385,594 1.47
28153 1,602,028 2.82
28155 995,214 1.82
28156 576,827 1.80
28157 670,605 2.07
28158,59 2,559,600 1.84
28160 275,550 1.42
28161 539,061 1.77
28162 511,099 1.48
28163 249,170 1.43
28167 183,435 1.89
28168, 69 391,713 1.86
28171 763,197 1.25
28172 425,985 2.59
28173 6,013,949 1.96
28180 519,694 3.77
28181 705,148 1.74
28182 349,484 1.82
28183 491,662 1.46
28184 4,124,189 1.76
28186 600,284 2.13
28187 521,692 1.66
28188 127,831 1.86
28189 4,131,299 1.78
28190 289,826 1.81
28191 258,996 1.35
28192,93 876,507 1.65
28194,95 7,897,762 1.85
28196 187,139 1.24
28198 1,728,961 0.68
28200 2,087,911 1.31
28201,02 12,093,512 1.94
28203 472,235 3.57
28204 815,477 1.83
28307 797,817 1.37
28309 356,620 2.48
28310 102,509 2.03
28311 97,605 1.75
28312 188,065 291.00
28313 222,042 2.10
28314 268,008 1.60
28315 471,531 2.09
28317 1,339,523 1.35
28318 2,384,915 1.34
28319 1,955,772 1.64
28322 898,865 2.21
28324 1,029,562 1.35
28325 403,201 1.44
28341 2,128,136 2.02
28328 1,280,019 1.58
28330 1,236,884 1.38
28332,33 1,351,568 2.24
28334 1,298,745 1.54
28335 678,697 1.39
28340 2,601,411 1.29
28014,15 272,586 1.64
28022,23 579,964 1.63
28038-01 353,982 1.57
28038-02 766,592 1.90
28038-03 578,128 1.77
28038-04 640,195 1.86
28038-05 591,663 1.85
28038-06 884,477 1.98
28038-07 433,420 1.69
28038-08 678,815 1.87
28038-09 426,293 1.78
28038-10 1,291,575 2.07
28038-11 631,975 2.22
28038-12 1,285,670 1.70
28038-13 870,389 1.89
28038-14 539,113 1.76
28038-15 263,596 1.91
28038-16 441,986 1.90
28040,41-0 1,108,535 1.99
28040,41-0 1,409,908 1.91
28062-01 2,862,522 1.52
28062-02 2,579,271 1.42
28062-03 4,600,418 1.69
28064,65 1,560,044 1.30
28072,73 822,507 1.50
28077-01 2,469,041 1.58
28077-02 681,936 1.11
28077-03 2,994,149 1.74
28077-04 236,491 0.87
28077-05 1,615,543 2.39
28077-06 2,111,059 1.69
28080-01 1,793,543 1.85
28080-02 279,828 2.36
28080-03 1,806,581 1.35
28097-01 159,528 3.43
28097-02 132,858 2.28
28097-03 165,956 1.80
28097-04 180,814 3.61
28097-05 200,894 1.88
28097-06 326,690 2.12
28097-07 331,776 2.05
28097-08 305,449 1.81
28151-01 756,949 1.92
28151-02 586,284 1.96
28164-01 1,526,187 1.41
28164-02 619,485 2.00
28165-01 652,213 1.94
28165-02 585,557 1.84
28170-01 1,379,263 1.81
28170-02 2,325,507 2.05
28170-03 1,361,420 2.01
28175-03 93,792 1.50
28175-06 119,830 1.44
28175-08 38,206 1.01
28175-07 50,044 1.50
28175-10 60,958 1.84
28175-05 44,132 1.56
28175-02 40,027 1.48
28175-01 28,196 1.45
28175-09 23,827 1.57
28175-04 39,072 2.68
28174-01 22,606 2.10
28174-02 80,896 1.49
28174-03 152,023 1.32
28174-04 37,190 1.59
28174-05 43,348 1.72
28174-06 189,100 1.89
28174-07 19,748 1.52
28174-08 172,385 1.88
28174-09 42,800 1.34
28174-10 52,825 0.91
28174-11 295 0.01
28174-12 73,076 1.45
28174-13 244,181 1.56
28174-14 192,610 1.40
28174-15 28,332 1.13
28174-16 63,390 1.81
28174-17 41,926 1.56
28174-18 143,538 2.07
28174-19 73,397 1.97
28174-20 135,170 1.27
28174-21 72,125 1.87
28174-22 420,938 1.73
28174-23 159,535 1.43
28174-24 123,805 1.66
28174-25 209,195 1.78
28174-26 144,264 1.41
28174-27 122,616 1.46
28174-28 158,258 1.41
28174-29 71,703 0.98
28174-30 239,530 1.36
28174-31 267,501 1.63
28174-32 45,056 2.87
28174-33 155,426 2.25
28174-34 59,497 1.41
28174-35 66,650 1.44
28174-36 68,153 1.39
28174-37 - -
28174-38 159,537 3.32
28174-39 54,390 1.51
28174-40 160,403 1.51
28174-41 245,915 1.50
28174-42 166,024 1.43
28174-43 27,543 1.20
28174-44 74,123 4.71
28174-45 55,626 1.59
28174-46 42,972 1.10
28174-47 76,698 1.57
28174-48 73,107 1.70
28174-49 112,932 3.27
28174-50 160,519 1.59
28174-51 - -
28174-52 73,486 1.53
28174-53 100,006 1.73
28174-54 84,860 1.77
28174-55 56,274 1.46
28174-56 211,650 1.69
28174-57 47,949 0.26
28174-58 92,907 1.93
28174-59 - -
28174-60 63,781 1.80
28174-61 31,758 1.72
28174-62 69,724 1.48
28197-01 1,568,299 1.55
28197-02 1,423,551 1.59
28316-01 267,802 1.44
28316-02 612,499 1.79
28316-03 428,430 1.91
28316-04 275,481 1.39
28316-05 269,706 1.55
28316-06 229,673 1.39
28316-07 206,104 1.56
28316-08 436,100 1.52
28316-09 269,532 1.76
28316-10 180,835 1.73
28316-11 76,299 1.62
28338-01 760,608 1.47
28338-02 1,196,067 1.53
28338-03 1,583,078 1.38
28338-04 828,701 1.43
28339-01 - -
28339-02 - -
Total: $ WA
Trailing 12 Months Operating
Information (2)
Loan ID TTM Fin. I %Occ
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28092, 93 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28103,04 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28158,59 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28168, 69 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28201,02 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28332,33 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-0 N/A N/A
28040,41-0 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28175-03 N/A N/A
28175-06 N/A N/A
28175-08 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28175-05 N/A N/A
28175-02 N/A N/A
28175-01 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Trailing 12 Months Operating
Information (2)
Loan ID Total Reve $NOI
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28092, 93 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28103,04 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28158,59 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28168, 69 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28201,02 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28332,33 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-0 N/A N/A
28040,41-0 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28175-03 N/A N/A
28175-06 N/A N/A
28175-08 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28175-05 N/A N/A
28175-02 N/A N/A
28175-01 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Total:
Trailing 12 Months Operating
Information (2)
Loan ID DSCR
28011 N/A
28012 N/A
28016 N/A
28017 N/A
28018 N/A
28019 N/A
28020 N/A
28021 N/A
28024 N/A
28025 N/A
28026 N/A
28027 N/A
28028 N/A
28029 N/A
28030 N/A
28031 N/A
28032 N/A
28035 N/A
28036 N/A
28037 N/A
28042 N/A
28044 N/A
28047 N/A
28048 N/A
28049 N/A
28050 N/A
28051 N/A
28053 N/A
28054 N/A
28057 N/A
28059 N/A
28061 N/A
28066 N/A
28067 N/A
28069 N/A
28071 N/A
28075 N/A
28076 N/A
28084 N/A
28085 N/A
28086 N/A
28087 N/A
28088 N/A
28089 N/A
28090 N/A
28091 N/A
28092, 93 N/A
28094 N/A
28095 N/A
28096 N/A
28098 N/A
28099 N/A
28100 N/A
28102 N/A
28103,04 N/A
28105 N/A
28153 N/A
28155 N/A
28156 N/A
28157 N/A
28158,59 N/A
28160 N/A
28161 N/A
28162 N/A
28163 N/A
28167 N/A
28168, 69 N/A
28171 N/A
28172 N/A
28173 N/A
28180 N/A
28181 N/A
28182 N/A
28183 N/A
28184 N/A
28186 N/A
28187 N/A
28188 N/A
28189 N/A
28190 N/A
28191 N/A
28192,93 N/A
28194,95 N/A
28196 N/A
28198 N/A
28200 N/A
28201,02 N/A
28203 N/A
28204 N/A
28307 N/A
28309 N/A
28310 N/A
28311 N/A
28312 N/A
28313 N/A
28314 N/A
28315 N/A
28317 N/A
28318 N/A
28319 N/A
28322 N/A
28324 N/A
28325 N/A
28341 N/A
28328 N/A
28330 N/A
28332,33 N/A
28334 N/A
28335 N/A
28340 N/A
28014,15 N/A
28022,23 N/A
28038-01 N/A
28038-02 N/A
28038-03 N/A
28038-04 N/A
28038-05 N/A
28038-06 N/A
28038-07 N/A
28038-08 N/A
28038-09 N/A
28038-10 N/A
28038-11 N/A
28038-12 N/A
28038-13 N/A
28038-14 N/A
28038-15 N/A
28038-16 N/A
28040,41-0 N/A
28040,41-0 N/A
28062-01 N/A
28062-02 N/A
28062-03 N/A
28064,65 N/A
28072,73 N/A
28077-01 N/A
28077-02 N/A
28077-03 N/A
28077-04 N/A
28077-05 N/A
28077-06 N/A
28080-01 N/A
28080-02 N/A
28080-03 N/A
28097-01 N/A
28097-02 N/A
28097-03 N/A
28097-04 N/A
28097-05 N/A
28097-06 N/A
28097-07 N/A
28097-08 N/A
28151-01 N/A
28151-02 N/A
28164-01 N/A
28164-02 N/A
28165-01 N/A
28165-02 N/A
28170-01 N/A
28170-02 N/A
28170-03 N/A
28175-03 N/A
28175-06 N/A
28175-08 N/A
28175-07 N/A
28175-10 N/A
28175-05 N/A
28175-02 N/A
28175-01 N/A
28175-09 N/A
28175-04 N/A
28174-01 N/A
28174-02 N/A
28174-03 N/A
28174-04 N/A
28174-05 N/A
28174-06 N/A
28174-07 N/A
28174-08 N/A
28174-09 N/A
28174-10 N/A
28174-11 N/A
28174-12 N/A
28174-13 N/A
28174-14 N/A
28174-15 N/A
28174-16 N/A
28174-17 N/A
28174-18 N/A
28174-19 N/A
28174-20 N/A
28174-21 N/A
28174-22 N/A
28174-23 N/A
28174-24 N/A
28174-25 N/A
28174-26 N/A
28174-27 N/A
28174-28 N/A
28174-29 N/A
28174-30 N/A
28174-31 N/A
28174-32 N/A
28174-33 N/A
28174-34 N/A
28174-35 N/A
28174-36 N/A
28174-37 N/A
28174-38 N/A
28174-39 N/A
28174-40 N/A
28174-41 N/A
28174-42 N/A
28174-43 N/A
28174-44 N/A
28174-45 N/A
28174-46 N/A
28174-47 N/A
28174-48 N/A
28174-49 N/A
28174-50 N/A
28174-51 N/A
28174-52 N/A
28174-53 N/A
28174-54 N/A
28174-55 N/A
28174-56 N/A
28174-57 N/A
28174-58 N/A
28174-59 N/A
28174-60 N/A
28174-61 N/A
28174-62 N/A
28197-01 N/A
28197-02 N/A
28316-01 N/A
28316-02 N/A
28316-03 N/A
28316-04 N/A
28316-05 N/A
28316-06 N/A
28316-07 N/A
28316-08 N/A
28316-09 N/A
28316-10 N/A
28316-11 N/A
28338-01 N/A
28338-02 N/A
28338-03 N/A
28338-04 N/A
28339-01 N/A
28339-02 N/A
"Actual" YTD Financial Information
Month Reported
Loan ID Financial %
Occ
28011 6/30/97 95
28012 6/30/97 81.97
28016 6/30/97 100
28017 7/31/97 -
28018 5/31/97
28019 6/30/97 96.42
28020 6/30/97 -
28021 6/30/97 100
28024 6/30/97 -
28025 5/31/97 100
28026 6/30/97 86
28027 6/30/97 98.18
28028 6/30/97 98.74
28029 6/30/97 -
28030 6/30/97 100
28031 6/30/97 84.09
28032 6/30/97
28035 6/30/97 91.85
28036 6/30/97 100
28037 6/30/97 86
28042 6/30/97 100
28044 6/30/97 100
28047No information provided by borrower.
28048 6/30/97 -
28049 6/30/97 95
28050 3/31/97 99
28051 6/30/97 95.14
28053 5/31/97 99.39
28054 6/30/97 -
28057 3/31/97 97
28059 6/30/97 100
28061 6/30/97 100
28066 6/30/97 -
28067 6/30/97 95.75
28069 6/30/97 98.55
28071 6/30/97 100
28075 6/30/97 96
28076 3/31/97 -
28084 6/30/97 63.57
28085 6/30/97 -
28086 6/30/97 85
28087 6/30/97 97.57
28088 4/30/97 59.5
28089 6/30/97
28090 6/30/97 94.98
28091 6/30/97 -
28092, 93 6/30/97 95.72
28094 6/30/97 92.37
28095 3/31/97 33
28096 3/31/97 -
28098 6/30/97 -
28099 3/31/97 91.5
28100 6/30/97
28102 6/30/97 -
28103,04 6/30/97 100
28105 6/30/97 96.28
28153 3/31/97
28155 3/31/97 -
28156 3/31/97 -
28157 3/31/97 -
28158,59 6/20/97 82.8
28160 3/31/97 92
28161 4/30/97 95.17
28162 6/30/97 93.79
28163 6/30/97 -
28167 6/30/97 -
28168, 69 Received, further analysis required.
28171 6/30/97 100
28172 6/30/97
28173 3/31/97 84
28180 6/30/97 96.3
28181 6/30/97 -
28182 6/30/97 94.32
28183 6/30/97 100
28184 3/31/97 84
28186 6/30/97 95.67
28187 6/30/97 100
28188 6/30/97 100
28189 6/30/97 92.41
28190 6/30/97 61.8
28191 6/30/97 100
28192,93 4/30/97 82
28194,95 6/30/97 67.5
28196 6/30/97 100
28198 6/30/97 100
28200 4/30/97 94
28201,02 6/30/97 96.8
28203 3/31/97 29
28204 6/30/97 69.53
28307 6/30/97 91.86
28309 6/30/97 96.68
28310 6/30/97 72.1
28311 6/30/97 69
28312 6/30/97 69
28313 6/30/97 72.4
28314 6/30/97 75.3
28315 6/30/97 92.6
28317 6/30/97 97.13
28318 4/30/97 77.34
28319 4/30/97 85.16
28322 6/30/97
28324No information provided by borrower
28325 7/31/97 100
28341 6/30/97 62.9
28328 6/30/97 -
28330 3/31/97 65
28332,33 6/30/97 94.03
28334 6/30/97 86.19
28335 6/30/97 100
28340 8/31/97 100
28014,15 4/30/97 100
28022,23 6/30/97
28038-01 3/31/97 66.63
28038-02 3/31/97 66.63
28038-03 3/31/97 66.63
28038-04 3/31/97 66.63
28038-05 3/31/97 66.63
28038-06 3/31/97 66.63
28038-07 3/31/97 66.63
28038-08 3/31/97 66.63
28038-09 3/31/97 66.63
28038-10 3/31/97 66.63
28038-11 3/31/97 66.63
28038-12 3/31/97 66.63
28038-13 3/31/97 66.63
28038-14 3/31/97 66.63
28038-15 3/31/97 66.63
28038-16 3/31/97 66.63
28040,41-0 6/30/97 -
28040,41-0 6/30/97 -
28062-01 6/30/97 100
28062-02 6/30/97 100
28062-03 6/30/97 100
28064,65 6/30/97 -
28072,73 6/30/97 -
28077-01 6/30/97 100
28077-02 6/30/97 99.08
28077-03 6/30/97 100
28077-04 6/30/97 91.78
28077-05 6/30/97 100
28077-06 6/30/97 100
28080-01 6/30/97 99.27
28080-02 6/30/97 72.72
28080-03 6/30/97 94.41
28097-01 6/30/97 97.28
28097-02 6/30/97 75.94
28097-03 6/30/97 100
28097-04 6/30/97 100
28097-05 6/30/97 100
28097-06 6/30/97 98.49
28097-07 6/30/97 98.81
28097-08 6/30/97 100
28151-01 3/31/97 -
28151-02 3/31/97 -
28164-01 6/30/97
28164-02 6/30/97 100
28165-01 3/31/97 97
28165-02 3/31/97 99
28170-01 6/30/97 100
28170-02 6/30/97 92
28170-03 6/30/97 98.5
28175-03 8/31/97 94
28175-06 8/31/97 94
28175-08 8/31/97 94
28175-07 8/31/97 94
28175-10 8/31/97 94
28175-05 8/31/97 94
28175-02 8/31/97 94
28175-01 8/31/97 94
28175-09 8/31/97 94
28175-04 8/31/97 94
28174-01 8/31/97 90
28174-02 8/31/97 90
28174-03 8/31/97 90
28174-04 8/31/97 90
28174-05 8/31/97 90
28174-06 8/31/97 90
28174-07 8/31/97 90
28174-08 8/31/97 90
28174-09 8/31/97 90
28174-10 8/31/97 90
28174-11 8/31/97 90
28174-12 8/31/97 90
28174-13 8/31/97 90
28174-14 8/31/97 90
28174-15 8/31/97 90
28174-16 8/31/97 90
28174-17 8/31/97 90
28174-18 8/31/97 90
28174-19 8/31/97 90
28174-20 8/31/97 90
28174-21 8/31/97 90
28174-22 8/31/97 90
28174-23 8/31/97 90
28174-24 8/31/97 90
28174-25 8/31/97 90
28174-26 8/31/97 90
28174-27 8/31/97 90
28174-28 8/31/97 90
28174-29 8/31/97 90
28174-30 8/31/97 90
28174-31 8/31/97 90
28174-32 8/31/97 90
28174-33 8/31/97 90
28174-34 8/31/97 90
28174-35 8/31/97 90
28174-36 8/31/97 90
28174-37 8/31/97 90
28174-38 8/31/97 90
28174-39 8/31/97 90
28174-40 8/31/97 90
28174-41 8/31/97 90
28174-42 8/31/97 90
28174-43 8/31/97 90
28174-44 8/31/97 90
28174-45 8/31/97 90
28174-46 8/31/97 90
28174-47 8/31/97 90
28174-48 8/31/97 90
28174-49 8/31/97 90
28174-50 8/31/97 90
28174-51 8/31/97 90
28174-52 8/31/97 90
28174-53 8/31/97 90
28174-54 8/31/97 90
28174-55 8/31/97 90
28174-56 8/31/97 90
28174-57 8/31/97 90
28174-58 8/31/97 90
28174-59 8/31/97 90
28174-60 8/31/97 90
28174-61 8/31/97 90
28174-62 8/31/97 90
28197-01 6/30/97 96.18
28197-02 6/30/97 98.38
28316-01 3/31/97 -
28316-02 3/31/97 -
28316-03 3/31/97 -
28316-04 3/31/97 -
28316-05 3/31/97 -
28316-06 3/31/97 -
28316-07 3/31/97 -
28316-08 3/31/97 -
28316-09 3/31/97 -
28316-10 3/31/97 -
28316-11 3/31/97 -
28338-01 6/25/97 99.31
28338-02 6/25/97 99.4
28338-03 6/25/97 94.8
28338-04 6/25/97 96.17
28339-01 No information received.
28339-02 No information received.
Total: N/A
"Actual"
YTD Financial Information
Month Reported
Loan ID Total Revenue
28011 211,395
28012 3,480,655
28016 177,309
28017 8,236,190
28018 4,413,199
28019 840,581
28020 2,171,819
28021 1,280,447
28024 520,325
28025 234,798
28026 372,195
28027 433,329
28028 308,719
28029 277,266
28030 619,515
28031 1,991,992
28032 8,668,971
28035 300,608
28036 266,440
28037 5,971,413
28042 7,453,628
28044 295,132
28047
28048 147,775
28049 3,259,473
28050 235,459
28051 2,088,979
28053 484,352
28054 474,857
28057 153,910
28059 593,618
28061 324,134
28066 1,789,652
28067 673,056
28069 1,323,386
28071 220,131
28075 433,269
28076 354,478
28084 165,253
28085 157,037
28086 802,281
28087 2,658,442
28088 830,348
28089 364,100
28090 1,180,011
28091 1,904,285
28092, 93 2,641,950
28094 383,739
28095 168,019
28096 128,970
28098 726,742
28099 510,546
28100 1,365,973
28102 418,260
28103,04 2,458,439
28105 304,695
28153 5,580,661
28155 635,521
28156 900,967
28157 156,572
28158,59 2,610,314
28160 167,401
28161 297,909
28162 363,122
28163 214,299
28167 147,435
28168, 69
28171 687,460
28172 656,928
28173 2,119,910
28180 392,743
28181 892,925
28182 250,741
28183 296,683
28184 2,119,910
28186 377,149
28187 391,565
28188 101,707
28189 2,861,317
28190 317,161
28191 240,579
28192,93 84,627
28194,95 12,771,933
28196 200,737
28198 1,722,084
28200 1,143,868
28201,02 8,135,579
28203 196,229
28204 1,035,050
28307 806,980
28309 320,075
28310 248,138
28311 171,281
28312 209,486
28313 286,520
28314 770,651
28315 460,168
28317 1,290,109
28318 1,626,097
28319 960,230
28322 401,636
28324
28325 319,458
28341 4,312,806
28328 624,699
28330 1,563,144
28332,33 1,721,084
28334 988,279
28335 439,786
28340 1,810,415
28014,15 146,179
28022,23 305,399
28038-01 7,315,916
28038-02 7,315,916
28038-03 7,315,916
28038-04 7,315,916
28038-05 7,315,916
28038-06 7,315,916
28038-07 7,315,916
28038-08 7,315,916
28038-09 7,315,916
28038-10 7,315,916
28038-11 7,315,916
28038-12 7,315,916
28038-13 7,315,916
28038-14 7,315,916
28038-15 7,315,916
28038-16 7,315,916
28040,41-0 2,175,072
28040,41-0 2,488,628
28062-01 2,513,146
28062-02 2,491,585
28062-03 3,745,047
28064,65 1,180,214
28072,73 421,472
28077-01 2,338,935
28077-02 874,440
28077-03 2,696,447
28077-04 394,839
28077-05 1,081,127
28077-06 1,763,780
28080-01 1,288,146
28080-02 202,303
28080-03 2,351,070
28097-01 134,145
28097-02 84,157
28097-03 106,255
28097-04 146,620
28097-05 174,719
28097-06 201,139
28097-07 211,380
28097-08 197,495
28151-01 298,504
28151-02 1,262,631
28164-01 1,461,909
28164-02 452,292
28165-01 609,529
28165-02 537,332
28170-01 637,968
28170-02 915,438
28170-03 651,810
28175-03 302,725
28175-06 302,725
28175-08 302,725
28175-07 302,725
28175-10 302,725
28175-05 302,725
28175-02 302,725
28175-01 302,725
28175-09 302,725
28175-04 302,725
28174-01 4,489,693
28174-02 4,489,693
28174-03 4,489,693
28174-04 4,489,693
28174-05 4,489,693
28174-06 4,489,693
28174-07 4,489,693
28174-08 4,489,693
28174-09 4,489,693
28174-10 4,489,693
28174-11 4,489,693
28174-12 4,489,693
28174-13 4,489,693
28174-14 4,489,693
28174-15 4,489,693
28174-16 4,489,693
28174-17 4,489,693
28174-18 4,489,693
28174-19 4,489,693
28174-20 4,489,693
28174-21 4,489,693
28174-22 4,489,693
28174-23 4,489,693
28174-24 4,489,693
28174-25 4,489,693
28174-26 4,489,693
28174-27 4,489,693
28174-28 4,489,693
28174-29 4,489,693
28174-30 4,489,693
28174-31 4,489,693
28174-32 4,489,693
28174-33 4,489,693
28174-34 4,489,693
28174-35 4,489,693
28174-36 4,489,693
28174-37 4,489,693
28174-38 4,489,693
28174-39 4,489,693
28174-40 4,489,693
28174-41 4,489,693
28174-42 4,489,693
28174-43 4,489,693
28174-44 4,489,693
28174-45 4,489,693
28174-46 4,489,693
28174-47 4,489,693
28174-48 4,489,693
28174-49 4,489,693
28174-50 4,489,693
28174-51 4,489,693
28174-52 4,489,693
28174-53 4,489,693
28174-54 4,489,693
28174-55 4,489,693
28174-56 4,489,693
28174-57 4,489,693
28174-58 4,489,693
28174-59 4,489,693
28174-60 4,489,693
28174-61 4,489,693
28174-62 4,489,693
28197-01 1,016,027
28197-02 945,375
28316-01 125,977
28316-02 205,298
28316-03 128,525
28316-04 71,236
28316-05 113,029
28316-06 73,720
28316-07 72,426
28316-08 193,214
28316-09 120,366
28316-10 80,395
28316-11 29,333
28338-01 644,668
28338-02 1,115,536
28338-03 1,591,614
28338-04 698,400
28339-01
28339-02
Total: N/A
"Actual"
YTD Financial Information
Month Reported
Loan ID $
NOI
(6) DSCR
28011 1 N/A
28012 1,62 N/A
28016 1 N/A
28017 N/A
28018 9 N/A
28019 6 N/A
28020 N/A
28021 1,01 N/A
28024 3 N/A
28025 1 N/A
28026 1 N/A
28027 1 N/A
28028 1 N/A
28029 1 N/A
28030 4 N/A
28031 5 N/A
28032 N/A
28035 1 N/A
28036 2 N/A
28037 N/A
28042 N/A
28044 N/A
28047 N/A
28048 N/A
28049 N/A
28050 1 N/A
28051 N/A
28053 2 N/A
28054 2 N/A
28057 1 N/A
28059 4 N/A
28061 2 N/A
28066 1,03 N/A
28067 2 N/A
28069 N/A
28071 1 N/A
28075 2 N/A
28076 1 N/A
28084 1 N/A
28085 N/A
28086 3 N/A
28087 N/A
28088 3 N/A
28089 2 N/A
28090 8 N/A
28091 4 N/A
28092, 93 N/A
28094 2 N/A
28095 N/A
28096 N/A
28098 6 N/A
28099 1 N/A
28100 6 N/A
28102 2 N/A
28103,04 N/A
28105 1 N/A
28153 3 N/A
28155 1 N/A
28156 N/A
28157 N/A
28158,59 N/A
28160 N/A
28161 1 N/A
28162 2 N/A
28163 1 N/A
28167 N/A
28168, 69 N/A
28171 4 N/A
28172 N/A
28173 N/A
28180 1 N/A
28181 4 N/A
28182 2 N/A
28183 1 N/A
28184 N/A
28186 2 N/A
28187 1 N/A
28188 N/A
28189 N/A
28190 1 N/A
28191 1 N/A
28192,93 N/A
28194,95 N/A
28196 1 N/A
28198 1,56 N/A
28200 9 N/A
28201,02 N/A
28203 N/A
28204 3 N/A
28307 2 N/A
28309 1 N/A
28310 N/A
28311 N/A
28312 N/A
28313 N/A
28314 1 N/A
28315 2 N/A
28317 6 N/A
28318 N/A
28319 5 N/A
28322 3 N/A
28324 N/A
28325 2 N/A
28341 1,08 N/A
28328 3 N/A
28330 4 N/A
28332,33 7 N/A
28334 7 N/A
28335 3 N/A
28340 1,03 N/A
28014,15 N/A
28022,23 2 N/A
28038-01 N/A
28038-02 N/A
28038-03 N/A
28038-04 N/A
28038-05 N/A
28038-06 N/A
28038-07 N/A
28038-08 N/A
28038-09 N/A
28038-10 N/A
28038-11 N/A
28038-12 N/A
28038-13 N/A
28038-14 N/A
28038-15 N/A
28038-16 N/A
28040,41-0 N/A
28040,41-0 N/A
28062-01 N/A
28062-02 N/A
28062-03 N/A
28064,65 N/A
28072,73 3 N/A
28077-01 1,64 N/A
28077-02 5 N/A
28077-03 1,95 N/A
28077-04 2 N/A
28077-05 9 N/A
28077-06 1,32 N/A
28080-01 9 N/A
28080-02 1 N/A
28080-03 N/A
28097-01 N/A
28097-02 N/A
28097-03 N/A
28097-04 N/A
28097-05 1 N/A
28097-06 1 N/A
28097-07 1 N/A
28097-08 1 N/A
28151-01 N/A
28151-02 1 N/A
28164-01 7 N/A
28164-02 3 N/A
28165-01 N/A
28165-02 N/A
28170-01 5 N/A
28170-02 7 N/A
28170-03 4 N/A
28175-03 2 N/A
28175-06 2 N/A
28175-08 2 N/A
28175-07 2 N/A
28175-10 2 N/A
28175-05 2 N/A
28175-02 2 N/A
28175-01 2 N/A
28175-09 2 N/A
28175-04 2 N/A
28174-01 3,16 N/A
28174-02 3,16 N/A
28174-03 3,16 N/A
28174-04 3,16 N/A
28174-05 3,16 N/A
28174-06 3,16 N/A
28174-07 3,16 N/A
28174-08 3,16 N/A
28174-09 3,16 N/A
28174-10 3,16 N/A
28174-11 3,16 N/A
28174-12 3,16 N/A
28174-13 3,16 N/A
28174-14 3,16 N/A
28174-15 3,16 N/A
28174-16 3,16 N/A
28174-17 3,16 N/A
28174-18 3,16 N/A
28174-19 3,16 N/A
28174-20 3,16 N/A
28174-21 3,16 N/A
28174-22 3,16 N/A
28174-23 3,16 N/A
28174-24 3,16 N/A
28174-25 3,16 N/A
28174-26 3,16 N/A
28174-27 3,16 N/A
28174-28 3,16 N/A
28174-29 3,16 N/A
28174-30 3,16 N/A
28174-31 3,16 N/A
28174-32 3,16 N/A
28174-33 3,16 N/A
28174-34 3,16 N/A
28174-35 3,16 N/A
28174-36 3,16 N/A
28174-37 3,16 N/A
28174-38 3,16 N/A
28174-39 3,16 N/A
28174-40 3,16 N/A
28174-41 3,16 N/A
28174-42 3,16 N/A
28174-43 3,16 N/A
28174-44 3,16 N/A
28174-45 3,16 N/A
28174-46 3,16 N/A
28174-47 3,16 N/A
28174-48 3,16 N/A
28174-49 3,16 N/A
28174-50 3,16 N/A
28174-51 3,16 N/A
28174-52 3,16 N/A
28174-53 3,16 N/A
28174-54 3,16 N/A
28174-55 3,16 N/A
28174-56 3,16 N/A
28174-57 3,16 N/A
28174-58 3,16 N/A
28174-59 3,16 N/A
28174-60 3,16 N/A
28174-61 3,16 N/A
28174-62 3,16 N/A
28197-01 7 N/A
28197-02 7 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 1 N/A
28316-09 N/A
28316-10 N/A
28316-11 N/A
28338-01 4 N/A
28338-02 6 N/A
28338-03 8 N/A
28338-04 4 N/A
28339-01 N/A
28339-02 N/A
Total: N/A
Actual YTD Financial Information
Month Reported
Loan ID Footnote
28011 (7)
28012 (7)
28016 (7)
28017 (8)
28018 (14)
28019 (7)
28020 (7)
28021 (7)
28024 (7)
28025 (9)
28026 (7)
28027 (7)
28028 (7)
28029 (7)
28030 (7)
28031 (7)
28032 (7)
28035 (7)
28036 (7)
28037 (7)
28042 (7)
28044 (7)
28047
28048 (7)
28049 (7)
28050 (10)
28051 (7)
28053 (9)
28054 (7)
28057 (10)
28059 (7)
28061 (7)
28066 (7)
28067 (7)
28069 (7)
28071 (7)
28075 (7)
28076 (10)
28084 (7)
28085 (7)
28086 (7)
28087 (7)
28088 (11)
28089 (7)
28090 (7)
28091 (7)
28092, 93 (7)
28094 (7)
28095 (10)
28096 (10)
28098 (7)
28099 (10)
28100 (7)
28102 (7)
28103,04 (7)
28105 (7)
28153 (10)
28155 (10)
28156 (10)
28157 (10)
28158,59 (7)
28160 (10)
28161 (11)
28162 (7)
28163 (7)
28167 (7)
28168, 69
28171 (7)
28172 (7)
28173 (15)
28180 (7)
28181 (7)
28182 (7)
28183 (7)
28184 (15)
28186 (7)
28187 (7)
28188 (7)
28189 (7)
28190 (7)
28191 (7)
28192,93 (11)
28194,95 (7)
28196 (7)
28198 (7)
28200 (11)
28201,02 (7)
28203 (10)
28204 (7)
28307 (7)
28309 (7)
28310 (7)
28311 (7)
28312 (7)
28313 (7)
28314 (7)
28315 (7)
28317 (7)
28318 (11)
28319 (11)
28322 (19)
28324
28325 (8)
28341 (7)
28328 (18)
28330 (10)
28332,33 (7)
28334 (7)
28335 (7)
28340 (20)
28014,15 (11)
28022,23 (7)
28038-01 (16)
28038-02 (16)
28038-03 (16)
28038-04 (16)
28038-05 (16)
28038-06 (16)
28038-07 (16)
28038-08 (16)
28038-09 (16)
28038-10 (16)
28038-11 (16)
28038-12 (16)
28038-13 (16)
28038-14 (16)
28038-15 (16)
28038-16 (16)
28040,41-0 (7)
28040,41-0 (7)
28062-01 (7)
28062-02 (7)
28062-03 (7)
28064,65 (7)
28072,73 (7)
28077-01 (7)
28077-02 (7)
28077-03 (7)
28077-04 (7)
28077-05 (7)
28077-06 (7)
28080-01 (7)
28080-02 (7)
28080-03 (7)
28097-01 (7)
28097-02 (7)
28097-03 (7)
28097-04 (7)
28097-05 (7)
28097-06 (7)
28097-07 (7)
28097-08 (7)
28151-01 (10)
28151-02 (10)
28164-01 (7)
28164-02 (7)
28165-01 (10)
28165-02 (10)
28170-01 (7)
28170-02 (7)
28170-03 (7)
28175-03 (12)
28175-06 (12)
28175-08 (12)
28175-07 (12)
28175-10 (12)
28175-05 (12)
28175-02 (12)
28175-01 (12)
28175-09 (12)
28175-04 (12)
28174-01 (13)
28174-02 (13)
28174-03 (13)
28174-04 (13)
28174-05 (13)
28174-06 (13)
28174-07 (13)
28174-08 (13)
28174-09 (13)
28174-10 (13)
28174-11 (13)
28174-12 (13)
28174-13 (13)
28174-14 (13)
28174-15 (13)
28174-16 (13)
28174-17 (13)
28174-18 (13)
28174-19 (13)
28174-20 (13)
28174-21 (13)
28174-22 (13)
28174-23 (13)
28174-24 (13)
28174-25 (13)
28174-26 (13)
28174-27 (13)
28174-28 (13)
28174-29 (13)
28174-30 (13)
28174-31 (13)
28174-32 (13)
28174-33 (13)
28174-34 (13)
28174-35 (13)
28174-36 (13)
28174-37 (13)
28174-38 (13)
28174-39 (13)
28174-40 (13)
28174-41 (13)
28174-42 (13)
28174-43 (13)
28174-44 (13)
28174-45 (13)
28174-46 (13)
28174-47 (13)
28174-48 (13)
28174-49 (13)
28174-50 (13)
28174-51 (13)
28174-52 (13)
28174-53 (13)
28174-54 (13)
28174-55 (13)
28174-56 (13)
28174-57 (13)
28174-58 (13)
28174-59 (13)
28174-60 (13)
28174-61 (13)
28174-62 (13)
28197-01 (7)
28197-02 (7)
28316-01 (10)
28316-02 (10)
28316-03 (10)
28316-04 (10)
28316-05 (10)
28316-06 (10)
28316-07 (10)
28316-08 (10)
28316-09 (10)
28316-10 (10)
28316-11 (10)
28338-01 (7)
28338-02 (7)
28338-03 (7)
28338-04 (7)
28339-01
28339-02
(2)
Net Change
Current & Basis (3)
Loan ID %
Occ %
Total Rev
28011 N/A N/A
28012 N/A N/A
28016 N/A N/A
28017 N/A N/A
28018 N/A N/A
28019 N/A N/A
28020 N/A N/A
28021 N/A N/A
28024 N/A N/A
28025 N/A N/A
28026 N/A N/A
28027 N/A N/A
28028 N/A N/A
28029 N/A N/A
28030 N/A N/A
28031 N/A N/A
28032 N/A N/A
28035 N/A N/A
28036 N/A N/A
28037 N/A N/A
28042 N/A N/A
28044 N/A N/A
28047 N/A N/A
28048 N/A N/A
28049 N/A N/A
28050 N/A N/A
28051 N/A N/A
28053 N/A N/A
28054 N/A N/A
28057 N/A N/A
28059 N/A N/A
28061 N/A N/A
28066 N/A N/A
28067 N/A N/A
28069 N/A N/A
28071 N/A N/A
28075 N/A N/A
28076 N/A N/A
28084 N/A N/A
28085 N/A N/A
28086 N/A N/A
28087 N/A N/A
28088 N/A N/A
28089 N/A N/A
28090 N/A N/A
28091 N/A N/A
28092, 93 N/A N/A
28094 N/A N/A
28095 N/A N/A
28096 N/A N/A
28098 N/A N/A
28099 N/A N/A
28100 N/A N/A
28102 N/A N/A
28103,04 N/A N/A
28105 N/A N/A
28153 N/A N/A
28155 N/A N/A
28156 N/A N/A
28157 N/A N/A
28158,59 N/A N/A
28160 N/A N/A
28161 N/A N/A
28162 N/A N/A
28163 N/A N/A
28167 N/A N/A
28168, 69 N/A N/A
28171 N/A N/A
28172 N/A N/A
28173 N/A N/A
28180 N/A N/A
28181 N/A N/A
28182 N/A N/A
28183 N/A N/A
28184 N/A N/A
28186 N/A N/A
28187 N/A N/A
28188 N/A N/A
28189 N/A N/A
28190 N/A N/A
28191 N/A N/A
28192,93 N/A N/A
28194,95 N/A N/A
28196 N/A N/A
28198 N/A N/A
28200 N/A N/A
28201,02 N/A N/A
28203 N/A N/A
28204 N/A N/A
28307 N/A N/A
28309 N/A N/A
28310 N/A N/A
28311 N/A N/A
28312 N/A N/A
28313 N/A N/A
28314 N/A N/A
28315 N/A N/A
28317 N/A N/A
28318 N/A N/A
28319 N/A N/A
28322 N/A N/A
28324 N/A N/A
28325 N/A N/A
28341 N/A N/A
28328 N/A N/A
28330 N/A N/A
28332,33 N/A N/A
28334 N/A N/A
28335 N/A N/A
28340 N/A N/A
28014,15 N/A N/A
28022,23 N/A N/A
28038-01 N/A N/A
28038-02 N/A N/A
28038-03 N/A N/A
28038-04 N/A N/A
28038-05 N/A N/A
28038-06 N/A N/A
28038-07 N/A N/A
28038-08 N/A N/A
28038-09 N/A N/A
28038-10 N/A N/A
28038-11 N/A N/A
28038-12 N/A N/A
28038-13 N/A N/A
28038-14 N/A N/A
28038-15 N/A N/A
28038-16 N/A N/A
28040,41-0 N/A N/A
28040,41-0 N/A N/A
28062-01 N/A N/A
28062-02 N/A N/A
28062-03 N/A N/A
28064,65 N/A N/A
28072,73 N/A N/A
28077-01 N/A N/A
28077-02 N/A N/A
28077-03 N/A N/A
28077-04 N/A N/A
28077-05 N/A N/A
28077-06 N/A N/A
28080-01 N/A N/A
28080-02 N/A N/A
28080-03 N/A N/A
28097-01 N/A N/A
28097-02 N/A N/A
28097-03 N/A N/A
28097-04 N/A N/A
28097-05 N/A N/A
28097-06 N/A N/A
28097-07 N/A N/A
28097-08 N/A N/A
28151-01 N/A N/A
28151-02 N/A N/A
28164-01 N/A N/A
28164-02 N/A N/A
28165-01 N/A N/A
28165-02 N/A N/A
28170-01 N/A N/A
28170-02 N/A N/A
28170-03 N/A N/A
28175-03 N/A N/A
28175-06 N/A N/A
28175-08 N/A N/A
28175-07 N/A N/A
28175-10 N/A N/A
28175-05 N/A N/A
28175-02 N/A N/A
28175-01 N/A N/A
28175-09 N/A N/A
28175-04 N/A N/A
28174-01 N/A N/A
28174-02 N/A N/A
28174-03 N/A N/A
28174-04 N/A N/A
28174-05 N/A N/A
28174-06 N/A N/A
28174-07 N/A N/A
28174-08 N/A N/A
28174-09 N/A N/A
28174-10 N/A N/A
28174-11 N/A N/A
28174-12 N/A N/A
28174-13 N/A N/A
28174-14 N/A N/A
28174-15 N/A N/A
28174-16 N/A N/A
28174-17 N/A N/A
28174-18 N/A N/A
28174-19 N/A N/A
28174-20 N/A N/A
28174-21 N/A N/A
28174-22 N/A N/A
28174-23 N/A N/A
28174-24 N/A N/A
28174-25 N/A N/A
28174-26 N/A N/A
28174-27 N/A N/A
28174-28 N/A N/A
28174-29 N/A N/A
28174-30 N/A N/A
28174-31 N/A N/A
28174-32 N/A N/A
28174-33 N/A N/A
28174-34 N/A N/A
28174-35 N/A N/A
28174-36 N/A N/A
28174-37 N/A N/A
28174-38 N/A N/A
28174-39 N/A N/A
28174-40 N/A N/A
28174-41 N/A N/A
28174-42 N/A N/A
28174-43 N/A N/A
28174-44 N/A N/A
28174-45 N/A N/A
28174-46 N/A N/A
28174-47 N/A N/A
28174-48 N/A N/A
28174-49 N/A N/A
28174-50 N/A N/A
28174-51 N/A N/A
28174-52 N/A N/A
28174-53 N/A N/A
28174-54 N/A N/A
28174-55 N/A N/A
28174-56 N/A N/A
28174-57 N/A N/A
28174-58 N/A N/A
28174-59 N/A N/A
28174-60 N/A N/A
28174-61 N/A N/A
28174-62 N/A N/A
28197-01 N/A N/A
28197-02 N/A N/A
28316-01 N/A N/A
28316-02 N/A N/A
28316-03 N/A N/A
28316-04 N/A N/A
28316-05 N/A N/A
28316-06 N/A N/A
28316-07 N/A N/A
28316-08 N/A N/A
28316-09 N/A N/A
28316-10 N/A N/A
28316-11 N/A N/A
28338-01 N/A N/A
28338-02 N/A N/A
28338-03 N/A N/A
28338-04 N/A N/A
28339-01 N/A N/A
28339-02 N/A N/A
Total: WA $
(2)
Net Change
Current & Basis (3)
Loan ID DSCR
28011 N/A
28012 N/A
28016 N/A
28017 N/A
28018 N/A
28019 N/A
28020 N/A
28021 N/A
28024 N/A
28025 N/A
28026 N/A
28027 N/A
28028 N/A
28029 N/A
28030 N/A
28031 N/A
28032 N/A
28035 N/A
28036 N/A
28037 N/A
28042 N/A
28044 N/A
28047 N/A
28048 N/A
28049 N/A
28050 N/A
28051 N/A
28053 N/A
28054 N/A
28057 N/A
28059 N/A
28061 N/A
28066 N/A
28067 N/A
28069 N/A
28071 N/A
28075 N/A
28076 N/A
28084 N/A
28085 N/A
28086 N/A
28087 N/A
28088 N/A
28089 N/A
28090 N/A
28091 N/A
28092, 93 N/A
28094 N/A
28095 N/A
28096 N/A
28098 N/A
28099 N/A
28100 N/A
28102 N/A
28103,04 N/A
28105 N/A
28153 N/A
28155 N/A
28156 N/A
28157 N/A
28158,59 N/A
28160 N/A
28161 N/A
28162 N/A
28163 N/A
28167 N/A
28168, 69 N/A
28171 N/A
28172 N/A
28173 N/A
28180 N/A
28181 N/A
28182 N/A
28183 N/A
28184 N/A
28186 N/A
28187 N/A
28188 N/A
28189 N/A
28190 N/A
28191 N/A
28192,93 N/A
28194,95 N/A
28196 N/A
28198 N/A
28200 N/A
28201,02 N/A
28203 N/A
28204 N/A
28307 N/A
28309 N/A
28310 N/A
28311 N/A
28312 N/A
28313 N/A
28314 N/A
28315 N/A
28317 N/A
28318 N/A
28319 N/A
28322 N/A
28324 N/A
28325 N/A
28341 N/A
28328 N/A
28330 N/A
28332,33 N/A
28334 N/A
28335 N/A
28340 N/A
28014,15 N/A
28022,23 N/A
28038-01 N/A
28038-02 N/A
28038-03 N/A
28038-04 N/A
28038-05 N/A
28038-06 N/A
28038-07 N/A
28038-08 N/A
28038-09 N/A
28038-10 N/A
28038-11 N/A
28038-12 N/A
28038-13 N/A
28038-14 N/A
28038-15 N/A
28038-16 N/A
28040,41-0 N/A
28040,41-0 N/A
28062-01 N/A
28062-02 N/A
28062-03 N/A
28064,65 N/A
28072,73 N/A
28077-01 N/A
28077-02 N/A
28077-03 N/A
28077-04 N/A
28077-05 N/A
28077-06 N/A
28080-01 N/A
28080-02 N/A
28080-03 N/A
28097-01 N/A
28097-02 N/A
28097-03 N/A
28097-04 N/A
28097-05 N/A
28097-06 N/A
28097-07 N/A
28097-08 N/A
28151-01 N/A
28151-02 N/A
28164-01 N/A
28164-02 N/A
28165-01 N/A
28165-02 N/A
28170-01 N/A
28170-02 N/A
28170-03 N/A
28175-03 N/A
28175-06 N/A
28175-08 N/A
28175-07 N/A
28175-10 N/A
28175-05 N/A
28175-02 N/A
28175-01 N/A
28175-09 N/A
28175-04 N/A
28174-01 N/A
28174-02 N/A
28174-03 N/A
28174-04 N/A
28174-05 N/A
28174-06 N/A
28174-07 N/A
28174-08 N/A
28174-09 N/A
28174-10 N/A
28174-11 N/A
28174-12 N/A
28174-13 N/A
28174-14 N/A
28174-15 N/A
28174-16 N/A
28174-17 N/A
28174-18 N/A
28174-19 N/A
28174-20 N/A
28174-21 N/A
28174-22 N/A
28174-23 N/A
28174-24 N/A
28174-25 N/A
28174-26 N/A
28174-27 N/A
28174-28 N/A
28174-29 N/A
28174-30 N/A
28174-31 N/A
28174-32 N/A
28174-33 N/A
28174-34 N/A
28174-35 N/A
28174-36 N/A
28174-37 N/A
28174-38 N/A
28174-39 N/A
28174-40 N/A
28174-41 N/A
28174-42 N/A
28174-43 N/A
28174-44 N/A
28174-45 N/A
28174-46 N/A
28174-47 N/A
28174-48 N/A
28174-49 N/A
28174-50 N/A
28174-51 N/A
28174-52 N/A
28174-53 N/A
28174-54 N/A
28174-55 N/A
28174-56 N/A
28174-57 N/A
28174-58 N/A
28174-59 N/A
28174-60 N/A
28174-61 N/A
28174-62 N/A
28197-01 N/A
28197-02 N/A
28316-01 N/A
28316-02 N/A
28316-03 N/A
28316-04 N/A
28316-05 N/A
28316-06 N/A
28316-07 N/A
28316-08 N/A
28316-09 N/A
28316-10 N/A
28316-11 N/A
28338-01 N/A
28338-02 N/A
28338-03 N/A
28338-04 N/A
28339-01 N/A
28339-02 N/A
Total: WA
Financial Information:
Current Full Year:
Current Full Yr. received with DSC less than 1:
Prior Full Year:
Prior Full Yr. received with DSC less than 1:
Quarterly Financials:
Received
Loans Balance
# % $ %
(17)
(17)
Required
Loans Balance
# % $ %
(17)
(17)
NOTES
Financial information reported as received from borrower.
This information may be incomplete and may not have been
verified by AMRESCO by independent investigation or
otherwise. As a result of ongoing financial analysis,
monthly reported figures may change.
Any year to date occupancy figures not reported
were not yet received from borrower.
FOOTNOTES
(1) Underwriting, 1995 and 1996 Financial information
obtained from Annex A in prospectus.
(2) These columns will be utilized upon receipt
of 12 months of financial information, approximately 3/98.
(3) Net change should compare the latest year to the Underwriting year.
This calculation provided upon receipt of 12 months information.
(4) DSCR calculated using NOI/Annual Debt Service.
(5) DSCR calculated using Net Cash Flow/Annual Debt Service.
Multiple property accounts may have a DSCR that differs slightly from Annex A.
(6) This calculation will be provided upon receipt of 12 months
of financial information, approximately 3/98.
(7) Represents six months of operation.
(8) Represents seven months of operation
(9) Represents five months of operation.
(10) Represents three months of operation.
(11) Represents four months of operation.
(12) Sunwest II -YTD financial information represents six months
of operations. Figures are the consolidation of 10 properties.
(13) Sunwest - YTD financial information represents six months
of operation. Figures are the consolidation of 62 properties.
Borrower only required to report by property at year end.
(14) Represents eight months of operation. Borrower's fiscal year
end is September.
(15) Information represents the consolidation
of two properties, 28173 & 28184.
(16) Information represents three months of operations.
Figures are the consolidation of 16 properties.
(17) First full year will be approximately 3/98.
(18) Represents the period 3/13/97-6/30/97.
(19) Represents the three month period 4/97-6/97
(20) Represents the four month period 5/97-8/97.
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
DELINQUENT LOAN
STATUS REPORT
as of 11/11/97
1 TO 2 COLLECTION PERIODS DELINQUENT
Loan #
City & State
Loan # Prop. Type
Loan # Sq Ft or UPaid Thru Date
(a) (b)
Loan # Sched. PriTotal Outstand. P&I Advances To Date
(c) (d)
Loan # Total OutsOther Advances (Taxes & Escrow)
(e)=a+b+c+d
Loan # Total Exposure
Loan # Current MoCurrent Interest Rate
Loan # Maturity DLTM NOI Date
Loan # LTM NOI , Valuation Date
(f)
Loan # Most AccurAppraisal
BPO or
Internal Value**
(g)=(.92*f)-e
Loan # Transfer DLoss using 92% Appr. or BPO (f)
Loan # Date NOI FStatus * Comments
FCL - Foreclosure
LTM - Latest 12 Months
* Status should containg a code indicating the
current direction of each loan such as (FCL-
in Foreclosure, MOD-Modification, DPO-
Discount Payoff, NS-Note Sale, BK-Bankrupcy
PP-Payment Plan,Curr-Current, TBD-
To Be Determined etc.) It is possible to combine
the status codes if the loan is going in more than
one direction. (i.e., FCL/Mod, BK/Mod, BK/FCL/DPO)
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
REO
STATUS REPORT
as of 11/11/97
Loan Num
Prop. TypeSq Ft or Paid Thru Date
(a) (b) (c)
Loan Num
Sched. PriTotal P&IOther Advances (Taxes & Escrow)
(d) (e)=a+b+c+d
Loan Num
Total ExpeTotal ExpCurrent Monthly P&I
Loan Num
Current InMaturity NOI as of Date
(f)
Loan Num
(YTD) MostAppr. DatMost Accurate Property Value
(g)=(.92*f)-e
Loan Num
(1) AppraiTransfer Loss using 92% Appraisal or BPO (f)
Loan Num
REO AquisiPending OComments
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
WATCH LIST
as of 11/11/97
Loan NumbeProperty T City State
28080 Retail Sacrament CA
Loan NumbeStated PriPaid ThruMaturity Date
28080 11,395,44210/11/97 1/11/27
Loan Numbe%
Current Comment / Reason on Watch List
28080 NA Home Express tenant with
34% of space filed bankruptcy
and moved out 10/31/97. However,
they continue to pay rent and
bankruptcy court is in process of
reviewing bids for sale of leasehold
interest. To date, Sears has given
highest bid for space.
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
HISTORICAL LOAN MODIFICATION
REPORT
as of 11/11/97
Loan NumbeCity / StaMod / Extention
THIS REPORT IS HISTORICAL
Loan NumbeEffective Balance When Sent to Special Servicer
Loan NumbeBalance atOld Rate
Loan NumbeNum. Mths Old P&I New P&I
Loan NumbeOld MaturiNew MaturTotal Num. Months for Change of Mod.
Loan Numbe(1) Realiz(2) Est. COMMENT
Total For All Loans:
Total For Loans in Current Month:
# of Loans $ Balance
Modifications:
Maturity Date Extentions:
Total:
(1) Actual principal loss taken by bonds
(2) Expected future loss due to a rate reduction.
This is just an estimate calculated at the time
of modification.
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
HISTORICAL LOSS ESTIMATE REPORT
(REO-SOLD or DISCOUNTED PAYOFF)
as of 11/11/97
(c)=b/a
Servicer LProperty NCity / St% Received From Sale
THIS REPORT IS HISTORICAL
(a) (b)
Servicer LLatest AppEffect DaSales Price
(d) (e) (f)
Servicer LNet Amt ReScheduledTotal P&I Advanced
(g) (h) (i)=d-(f+g+h)
Servicer LTotal ExpeServicingNet Proceeds
(k)=i-e (m)
Servicer LActual LosDate LossMinor Adj to Trust
(n)=k+m (o)=n/e
Servicer LDate MinorTotal LosLoss % of Scheduled Balance
Total all Loans:
Current Month Only:
