|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: EVERGREEN MUNICIPAL TRUST /DE/, 24F-2NT, 1998-11-25 |
Next: TELIGENT INC, SC 13D/A, 1998-11-25 |
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 11, 1998
(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 120 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, 1998 monthly
distribution report prepared by the Trustee pursuant to Section 4.02(b)(i)
thereof.
This Current Report is being filed by the Servicer, in its
capacity as such under the Pooling and Servicing Agreement, on behalf of the
Registrant. The information reported and contained herein has been supplied to
the Servicer by one or more of the Borrowers or other third parties without
independent review or investigation by the Servicer. Pursuant to the Pooling
and Servicing Agreement, the Servicer is not responsible for the accuracy or
completeness of such information.
<PAGE>
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
November 17, 1998
5.2 99 Comparative Financial Status
Report as of 11/11/98
Delinquent Loan Status Report as of
11/12/98
REO Status Report as of 11/12/98
Historical Loan Modification Report
as of 11/12/98
Historical Loss Estimate Report as of
11/12/98
Watch List Report as of 11/12/98
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION
CORPORATION, REGISTRANT
By: __________________
Daniel B. Kirby
Senior Vice President
By: __________________
Sean D. Reilly
Vice President
Date: November 24, 1998
<PAGE>
EXHIBIT INDEX
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
November 17, 1998
5.2 99 Comparative Financial Status
Report as of 11/11/98
Delinquent Loan Status Report as of
11/12/98
REO Status Report as of 11/12/98
Historical Loan Modification Report
as of 11/12/98
Historical Loss Estimate Report as of
11/12/98
Watch List Report as of 11/12/98
ABN AMRO
LaSalle National Bank
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
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: 11/17/98
Payment Date: 11/17/98
Prior Payment: 10/16/98
Record Date: 11/10/98
WAC: 8.626471%
WAMM: 299
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 165,018,148.00 144,865,128.52 1,560,044.89
045424FD5 1000.000000000 877.873920388 9.453777714
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 144,865,128.52 0.00
045424FH6 1000.000000000 877.873920388 0.000000000
PS-1 1,754,015,636.0N 1,733,862,616.8 0.00
045424FJ2 1000.000000000 988.510353764 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 6,349,304.88 0.00
045424FR4 1000.000000000 1105.973648883 0.000000000
B-1 39,465,351.00 39,465,351.00 0.00
045424FS2/U045 1000.000000000 1000.000000000 0.000000000
B-2 39,465,351.00 39,465,351.00 0.00
045424FT0/U045 1000.000000000 1000.000000000 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 24,077,754.92 160,187.09
045424GG7 1000.000000000 926.067496923 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 0.000000000 0.000000000
1,785,756,555.10 1,764,289,676.6 1,720,231.98
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 143,305,083.63
045424FD5 0.000000000 0.000000000 868.420142674
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 0.00 143,305,083.63
045424FH6 0.000000000 0.000000000 868.420142674
PS-1 0.00 0.00 1,732,302,571.96
045424FJ2 0.000000000 0.000000000 987.620940433
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 53,519.35 6,402,824.23
045424FR4 0.000000000 9.322436381 1115.296085264
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 1000.000000000
B-3 0.00 0.00 8,770,078.00
045424FU7/U045 0.000000000 0.000000000 1000.000000000
B-3SC 0.00 0.00 23,917,567.83
045424GG7 0.000000000 0.000000000 919.906455000
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 53,519.35 1,762,622,964.02
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A 784,686.11 0.00 6.50000000%
045424FD5 4.755150385 0.000000000Fixed
A-1B 958,200.20 0.00 6.66000000%
045424FE3 5.550000022 0.000000000Fixed
A-1C 4,010,462.32 0.00 6.75000000%
045424FF0 5.625000001 0.000000000Fixed
A-1D 1,311,737.91 0.00 6.85000000%
045424FG8 5.708333320 0.000000000Fixed
A-CS1 252,122.13 0.00 2.08847054%
045424FH6 1.527844865 0.000000000 1.83517783%
PS-1 2,274,648.62 0.00 1.57427602%
045424FJ2 1.296823457 0.000000000 1.38503070%
A-1E 303,883.21 0.00 6.93000000%
045424GE2 5.775000029 0.000000000Fixed
A-2 516,591.99 0.00 7.06847054%
045424FK9 5.890392128 0.000000000 6.81517783%
A-3 312,147.72 0.00 7.11847054%
045424FL7 5.932058872 0.000000000 6.86517783%
A-4 157,170.11 0.00 7.16847054%
045424FM5 5.973725281 0.000000000 6.91517783%
A-5 236,412.93 0.00 7.18847054%
045424FN3 5.990392180 0.000000000 6.93517783%
A-6 271,816.53 0.00 7.43847054%
045424FP8 6.198725485 0.000000000 7.18517783%
A-7 140,293.30 0.00 7.67847054%
045424FQ6 6.398725302 0.000000000 7.42517783%
A-8Z 0.00 0.00 0.00000000%
045424FR4 0.000000000 0.000000000 0.00000000%
B-1 227,912.40 0.00 6.93000000%
045424FS2/U045 5.774999949 0.000000000Fixed
B-2 227,912.40 0.00 6.93000000%
045424FT0/U045 5.774999949 0.000000000Fixed
B-3 50,647.20 0.00 6.93000000%
045424FU7/U045 5.774999949 0.000000000Fixed
B-3SC 0.00 0.00
045424GG7 0.000000000 0.000000000
B-4 75,970.80 0.00 6.93000000%
045424FV5/U045 5.774999949 0.000000000Fixed
B-5 75,970.80 0.00 6.93000000%
045424FW3/U045 5.774999949 0.000000000Fixed
B-6 126,618.00 0.00 6.93000000%
045424FX1/U045 5.774999949 0.000000000Fixed
B-7 94,144.83 0.00 8.58847054%
045424FY9 7.157058121 0.000000000 8.33517783%
B-7H 7.16 0.00 8.58847054%
045424FZ6 7.157637979 0.000000000 8.33517783%
R 0.00 0.00
045424GC6 0.000000000 0.000000000
12,409,356.67 0.00
Total P&I Payment 14,129,588.65
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 165,018,148.00 144,865,128.52 1,560,044.89
None 1000.000000000 877.873920388 9.453777714
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 6,349,304.88 0.00
None 1000.000000000 1105.973648883 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 39,465,351.00 39,465,351.00 0.00
None 1000.000000000 1000.000000000 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 24,077,754.92 160,187.09
None 1000.000000000 926.067496923 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 0.000000000 0.000000000
1,785,756,555.10 1,764,289,676.6 1,720,231.98
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 0.00 0.00 143,305,083.63
None 0.000000000 0.000000000 868.420142674
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 53,519.35 6,402,824.23
None 0.000000000 9.322436381 1115.296085264
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 1000.000000000
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 23,917,567.83
None 0.000000000 0.000000000 919.906455000
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 53,519.35 1,762,622,964.02
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A-L 1,036,808.24 0.00 8.58847054%
None 6.282995250 0.000000000 8.33517783%
A-1B-L 1,235,656.78 0.00 8.58847054%
None 7.157058782 0.000000000 8.33517783%
A-1C-L 5,102,775.92 0.00 8.58847054%
None 7.157058779 0.000000000 8.33517783%
A-1D-L 1,644,645.61 0.00 8.58847054%
None 7.157058788 0.000000000 8.33517783%
A-1E-L 376,607.79 0.00 8.58847054%
None 7.157058786 0.000000000 8.33517783%
A-2-L 627,679.64 0.00 8.58847054%
None 7.157058727 0.000000000 8.33517783%
A-3-L 376,607.79 0.00 8.58847054%
None 7.157058786 0.000000000 8.33517783%
A-4-L 188,303.89 0.00 8.58847054%
None 7.157058732 0.000000000 8.33517783%
A-5-L 282,455.84 0.00 8.58847054%
None 7.157058859 0.000000000 8.33517783%
A-6-L 313,839.82 0.00 8.58847054%
None 7.157058808 0.000000000 8.33517783%
A-7-L 156,919.91 0.00 8.58847054%
None 7.157058808 0.000000000 8.33517783%
A-8Z-L 0.00 0.00
None 0.000000000 0.000000000
B-1-L 282,455.84 0.00 8.58847054%
None 7.157058859 0.000000000 8.33517783%
B-2-L 282,455.84 0.00 8.58847054%
None 7.157058859 0.000000000 8.33517783%
B-3-L 62,767.96 0.00 8.58847054%
None 7.157058352 0.000000000 8.33517783%
B-3SC-L 0.00 0.00
None 0.000000000 0.000000000
B-4-L 94,151.95 0.00 8.58847054%
None 7.157059112 0.000000000 8.33517783%
B-5-L 94,151.95 0.00 8.58847054%
None 7.157059112 0.000000000 8.33517783%
B-6-L 156,919.91 0.00 8.58847054%
None 7.157058808 0.000000000 8.33517783%
B-7-L 94,144.84 0.00 8.58847054%
None 7.157058881 0.000000000 8.33517783%
B-7H-L 7.15 0.00 8.58847054%
None 7.147641278 0.000000000 8.33517783%
LR 0.00 0.00
045424GD4 0.000000000 0.000000000
12,409,356.67 0.00
Total P&I Payment 14,129,588.65
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 0.000000000 0.000000000
V-2 0.00 0.00 0.00
045424GB8 1000.000000000 0.000000000 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 5,819.26 5,819.26
045424GA0 0.003317679#############
V-2 0.00 0.00
045424GB7 0.000000000 0.000000000
5,819.26 5,819.26
Total P&I Payment 5,819.26
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 1,720,231.98
P&I Advances made byBeginning Current
UnreimbursePeriod
Servicer 0.00 338,717.07
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 0.00 338,717.07
Ending
Reimbursed Unreimbursed
Servicer 0.00 338,717.07
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 0.00 338,717.07
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 1,732,302,571.96
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 49,275.03
Current Period Trustee Fees 4,223.57
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 53,498.60
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
11/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
11/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
11/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
11/17/98 0 0.00 8.4777% 8.4404%
0.00% 0.000%
0
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
12A 10/11/98 338,717.07 338,717.07
Total 338,717.07 338,717.07
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
12A 0.00 B
Total 0 0.00
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
12A
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but less than one month delinq
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
0
0
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled
Balances of Loans Balance
0to 1,000,000 7 6,011,446
1,000,000to 2,500,000 31 56,626,653
2,500,000to 5,000,000 49 177,854,645
5,000,000to 7,500,000 15 91,601,627
7,500,000to 10,000,000 15 129,604,747
10,000,000to 12,500,000 9 101,554,099
12,500,000to 15,000,000 4 54,949,415
15,000,000to 17,500,000 4 63,839,156
17,500,000to 20,000,000 4 73,797,176
20,000,000to 25,000,000 2 47,977,193
25,000,000to 40,000,000 5 185,888,864
40,000,000to 45,000,000 2 89,389,295
45,000,000to 50,000,000 2 97,937,422
50,000,000to 55,000,000 1 50,420,885
55,000,000to 60,000,000 1 56,781,232
60,000,000to 65,000,000 1 60,960,443
65,000,000to 75,000,000 1 73,854,004
75,000,000to 85,000,000 0 0
85,000,000to 90,000,000 1 85,380,710
90,000,000& Above 2 227,873,560
Total 1561,732,302,572
Current Scheduled Based on
Balances Balance
0to 1,000,000 0.34%
1,000,000to 2,500,000 3.21%
2,500,000to 5,000,000 10.09%
5,000,000to 7,500,000 5.20%
7,500,000to 10,000,000 7.35%
10,000,000to 12,500,000 5.76%
12,500,000to 15,000,000 3.12%
15,000,000to 17,500,000 3.62%
17,500,000to 20,000,000 4.19%
20,000,000to 25,000,000 2.72%
25,000,000to 40,000,000 10.55%
40,000,000to 45,000,000 5.07%
45,000,000to 50,000,000 5.56%
50,000,000to 55,000,000 2.86%
55,000,000to 60,000,000 3.22%
60,000,000to 65,000,000 3.46%
65,000,000to 75,000,000 4.19%
75,000,000to 85,000,000 0.00%
85,000,000to 90,000,000 4.84%
90,000,000& Above 12.93%
Total 98.28%
Average Scheduled Balance is 11,104,504
Maximum Scheduled Balance is 120,213,649
Minimum Scheduled Balance is 746,281
Distribution of Property Types
Number Scheduled
Property Types of Loans Balance
Retail 51 503,589,989
Office 28 478,095,281
Multifamily 36 336,883,401
Lodging 15 236,692,990
Health Care 5 59,838,332
Mixed Use 1 44,389,295
Industrial 7 40,145,229
Mobile Home 13 32,668,055
Total 1561,732,302,572
Based on
Property Types Balance
Retail 28.57%
Office 27.12%
Multifamily 19.11%
Lodging 13.43%
Health Care 3.39%
Mixed Use 2.52%
Industrial 2.28%
Mobile Home 1.85%
Total 98.28%
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 88,268,374
7.500%to 8.000% 35 479,472,091
8.000%to 8.500% 34 404,029,820
8.500%to 9.000% 51 544,902,922
9.000%to 9.500% 21 146,175,895
9.500%to 10.000% 3 63,387,270
10.000%to 10.500% 3 6,066,200
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 1561,732,302,572
Current Mortgage Based on
Interest Rate Balance
7.000%or less 0.00%
7.000%to 7.500% 5.01%
7.500%to 8.000% 27.20%
8.000%to 8.500% 22.92%
8.500%to 9.000% 30.91%
9.000%to 9.500% 8.29%
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 98.28%
W/Avg Mortgage Interest Rate is 8.3731%
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 4 280,048,503 15.89%
New Jersey 5 180,224,837 10.22%
Texas 16 141,413,941 8.02%
Maryland 8 122,021,124 6.92%
New York 7 113,291,171 6.43%
Ohio 11 112,588,922 6.39%
California 18 98,320,981 5.58%
Virginia 7 77,900,854 4.42%
Georgia 2 75,616,951 4.29%
Alabama 3 71,177,771 4.04%
Illinois 4 59,858,821 3.40%
Massachusetts 7 55,862,782 3.17%
Other 1 48,868,157 2.77%
Michigan 10 40,496,187 2.30%
Pennsylvania 7 27,816,323 1.58%
North Carolina 6 26,010,670 1.48%
Arizona 5 24,613,685 1.40%
Florida 7 24,422,726 1.39%
Missouri 1 23,671,313 1.34%
South Carolina 3 15,699,194 0.89%
Kentucky 2 15,484,425 0.88%
Delaware 2 14,481,214 0.82%
Rhode Island 1 14,291,608 0.81%
Connecticut 2 12,533,568 0.71%
Oregon 1 10,797,039 0.61%
Indiana 2 8,906,190 0.51%
Tennessee 2 7,996,126 0.45%
Washington 2 5,831,507 0.33%
Arkansas 1 3,813,510 0.22%
Montana 2 3,758,490 0.21%
Other 7 14,483,981 0.82%
Total 1561,732,302,572 98.28%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 0 0 0.00%
1+ to 2 years 1561,732,302,572 98.28%
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 1561,732,302,572 98.28%
Weighted Average Seasoning is 1.1
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 40,648,558 2.31%
121 to 180 months 7 15,133,924 0.86%
181 to 240 months 20 189,869,018 10.77%
241 to 360 months 1271,486,651,07 84.34%
Total 1561,732,302,57 98.28%
Weighted Average Months to Maturity 302
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 0 0 0.00%
1.000to 1.125 1 107,659,911 6.11%
1.125to 1.250 0 0 0.00%
1.250to 1.375 1 8,734,785 0.50%
1.375to 1.500 0 0 0.00%
1.500to 1.625 0 0 0.00%
1.625to 1.750 0 0 0.00%
1.750to 1.875 0 0 0.00%
1.875to 2.000 0 0 0.00%
2.000to 2.125 0 0 0.00%
2.125& above 0 0 0.00%
Unknown 1541,615,907,87 91.68%
Total 1561,732,302,57 98.28%
Weighted Average Debt Service Coverage Ratio is 1.083
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 1561,732,302,572 98.28%
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 1291,283,488,309 72.82%
2 Years or More 1 16,160,102 0.92%
Unknown 26 432,654,161 24.55%
Total 1561,732,302,572 98.28%
(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 **
2NOM97D5A Office 03/11/22 1.066
3NOM97D5A Multifamily 10/11/27
4NOM97D5A Lodging 06/11/22
5NOM97D5A Retail 07/11/27
6NOM97D5A Office 09/11/27
7NOM97D5A Office 10/11/27
8NOM97D5A Health Care 09/11/17
9NOM97D5A Lodging 08/11/17
10NOM97D5A Office 09/11/07
11NOM97D5A Office 02/11/41
12NOM97D5A Mixed Use 10/11/22
13NOM97D5A Lodging 10/11/22
14NOM97D5A Retail 10/11/27
15NOM97D5A Retail 10/11/27
16NOM97D5A Multifamily 05/11/27
17NOM97D5A Multifamily 10/11/27
18NOM97D5A Multifamily 04/11/27
19NOM97D5A Multifamily 07/11/27
20NOM97D5A Multifamily 06/11/27
21NOM97D5A Office 10/11/27
22NOM97D5A Multifamily 08/11/27
23NOM97D5A Lodging 08/11/22
24NOM97D5A Retail 10/11/27
25NOM97D5A Industrial 08/11/17
26NOM97D5A Office 03/11/14
27NOM97D5A Office 10/11/22
28NOM97D5A Office 10/11/27
29NOM97D5A Office 08/11/22
30NOM97D5A Lodging 09/11/22
31NOM97D5A Office 04/11/24
32NOM97D5A Retail 11/11/26
33NOM97D5A Lodging 10/11/22
34NOM97D5A Lodging 05/11/22
35NOM97D5A Office 10/11/17
36NOM97D5A Retail 06/11/22
37NOM97D5A Retail 05/11/19
38NOM97D5A Retail 10/11/27
39NOM97D5A Retail 09/11/27
40NOM97D5A Multifamily 05/11/27
41NOM97D5A Office 09/11/27
42NOM97D5A Retail 08/11/19
43NOM97D5A Retail 10/01/19
44NOM97D5A Lodging 10/11/17
45NOM97D5A Multifamily 10/11/27 1.299
46NOM97D5A Multifamily 07/11/27
47NOM97D5A Retail 09/11/19
48NOM97D5A Industrial 08/11/17
49NOM97D5A Multifamily 10/11/27
50NOM97D5A Retail 09/11/19
51NOM97D5A Office 12/11/21
52NOM97D5A Office 11/11/22
53NOM97D5A Retail 03/11/20
54NOM97D5A Office 10/11/27
55NOM97D5A Multifamily 09/11/27
56NOM97D5A Multifamily 10/11/27
57NOM97D5A Retail 01/11/22
58NOM97D5A Retail 07/11/22
59NOM97D5A Industrial 10/11/22
60NOM97D5A Retail 08/11/22
61NOM97D5A Office 07/11/22
62NOM97D5A Multifamily 10/11/25
63NOM97D5A Retail 04/11/27
64NOM97D5A Retail 09/11/27
65NOM97D5A Retail 06/25/19
66NOM97D5A Multifamily 10/11/27
67NOM97D5A Retail 08/11/17
68NOM97D5A Multifamily 10/11/27
69NOM97D5A Office 04/11/22
70NOM97D5A Retail 06/25/19
71NOM97D5A Mobile Home 01/11/27
72NOM97D5A Office 01/11/22
73NOM97D5A Retail 08/11/22
74NOM97D5A Office 10/11/22
75NOM97D5A Multifamily 10/11/27
76NOM97D5A Retail 09/11/27
77NOM97D5A Mobile Home 07/11/27
78NOM97D5A Retail 10/11/27
79NOM97D5A Retail 06/25/19
80NOM97D5A Retail 06/25/19
81NOM97D5A Health Care 02/11/12
81NOM97D5A Health Care 02/11/12
82NOM97D5A Multifamily 08/11/22
83NOM97D5A Office 07/11/22
84NOM97D5A Multifamily 10/11/27
85NOM97D5A Retail 10/11/27
86NOM97D5A Retail 08/11/17
87NOM97D5A Retail 07/11/22
88NOM97D5A Retail 09/11/27
89NOM97D5A Retail 08/11/22
90NOM97D5A Multifamily 09/11/27
91NOM97D5A Retail 08/11/22
92NOM97D5A Retail 10/11/22
93NOM97D5A Office 08/11/25
94NOM97D5A Retail 08/11/17
95NOM97D5A Mobile Home 07/11/27
96NOM97D5A Health Care 02/11/12
97NOM97D5A Office 05/11/24
98NOM97D5A Retail 02/11/22
99NOM97D5A Health Care 04/11/12
100NOM97D5A Office 12/11/21
101NOM97D5A Industrial 01/11/22
102NOM97D5A Retail 09/11/22
103NOM97D5A Industrial 06/11/23
104NOM97D5A Office 06/11/22
105NOM97D5A Mobile Home 10/11/27
106NOM97D5A Retail 09/11/22
107NOM97D5A Retail 10/11/22
108NOM97D5A Office 06/11/22
109NOM97D5A Office 12/11/21
110NOM97D5A Multifamily 07/11/22
111NOM97D5A Mobile Home 09/11/27
112NOM97D5A Mobile Home 09/11/27
113NOM97D5A Retail 08/11/22
114NOM97D5A Multifamily 09/11/22
115NOM97D5A Mobile Home 07/11/27
116NOM97D5A Retail 08/11/17
117NOM97D5A Multifamily 10/11/27
118NOM97D5A Retail 03/11/12
119NOM97D5A Retail 04/11/25
120NOM97D5A Lodging 06/11/17
121NOM97D5A Multifamily 10/11/24
122NOM97D5A Lodging 09/11/22
123NOM97D5A Retail 10/11/27
124NOM97D5A Multifamily 05/11/17
125NOM97D5A Mobile Home 06/11/22
126NOM97D5A Retail 08/11/17
127NOM97D5A Multifamily 09/11/27
128NOM97D5A Retail 08/11/24
129NOM97D5A Retail 10/11/22
130NOM97D5A Multifamily 05/11/27
131NOM97D5A Lodging 10/11/22
132NOM97D5A Lodging 09/11/22
133NOM97D5A Multifamily 08/11/22
134NOM97D5A Mobile Home 07/11/27
135NOM97D5A Lodging 09/11/17
136NOM97D5A Lodging 04/11/17
137NOM97D5A Multifamily 03/11/22
138NOM97D5A Lodging 05/11/17
139NOM97D5A Industrial 09/11/22
140NOM97D5A Multifamily 09/11/22
141NOM97D5A Retail 01/11/17
142NOM97D5A Multifamily 08/11/24
143NOM97D5A Office 08/11/24
144NOM97D5A Mobile Home 08/11/07
145NOM97D5A Industrial 08/11/17
146NOM97D5A Mobile Home 09/11/12
147NOM97D5A Multifamily 09/11/22
148NOM97D5A Retail 08/11/22
149NOM97D5A Retail 08/11/18
150NOM97D5A Multifamily 04/11/22
151NOM97D5A Multifamily 06/11/22
152NOM97D5A Mobile Home 06/11/22
153NOM97D5A Multifamily 04/11/27
154NOM97D5A Multifamily 04/11/27
155NOM97D5A Mobile Home 08/11/12
1NOM97D5A Retail 10/11/22
Operating Ending
Disclosure Statement Principal
Control # Group NOI Date Balance
1NOM97D5A 11,382,703 12/31/97 107,659,911
2NOM97D5A 0 85,380,710
3NOM97D5A 0 73,854,004
4NOM97D5A 0 60,960,443
5NOM97D5A 0 56,781,232
6NOM97D5A 0 50,420,885
7NOM97D5A 0 49,069,265
8NOM97D5A 0 48,868,157
9NOM97D5A 0 39,383,398
10NOM97D5A 0 45,000,000
11NOM97D5A 0 44,389,295
12NOM97D5A 0 38,813,712
13NOM97D5A 0 36,295,697
14NOM97D5A 0 35,755,625
15NOM97D5A 0 35,640,432
16NOM97D5A 0 24,305,880
17NOM97D5A 0 23,671,313
18NOM97D5A 0 19,624,596
19NOM97D5A 0 18,439,282
20NOM97D5A 0 17,898,062
21NOM97D5A 0 17,835,236
22NOM97D5A 0 16,292,480
23NOM97D5A 0 16,160,102
24NOM97D5A 0 15,883,442
25NOM97D5A 0 15,503,132
26NOM97D5A 0 14,419,633
27NOM97D5A 0 14,291,608
28NOM97D5A 0 13,277,679
29NOM97D5A 0 12,960,495
30NOM97D5A 0 12,437,915
31NOM97D5A 0 11,821,941
32NOM97D5A 0 11,539,061
33NOM97D5A 0 11,330,213
34NOM97D5A 0 11,429,961
35NOM97D5A 0 11,123,090
36NOM97D5A 0 10,911,568
37NOM97D5A 0 10,797,039
38NOM97D5A 0 10,163,310
39NOM97D5A 0 9,983,535
40NOM97D5A 0 9,889,786
41NOM97D5A 0 9,455,043
42NOM97D5A 0 9,245,575
43NOM97D5A 0 9,161,302
44NOM97D5A 1,021,168 12/31/97 8,734,785
45NOM97D5A 0 8,667,305
46NOM97D5A 0 8,490,579
47NOM97D5A 0 8,331,424
48NOM97D5A 0 8,388,089
49NOM97D5A 0 8,249,489
50NOM97D5A 0 8,232,476
51NOM97D5A 0 7,705,515
52NOM97D5A 0 7,530,520
53NOM97D5A 0 7,539,324
54NOM97D5A 0 7,114,323
55NOM97D5A 0 7,096,336
56NOM97D5A 0 7,045,162
57NOM97D5A 0 6,464,081
58NOM97D5A 0 6,426,261
59NOM97D5A 0 6,402,498
60NOM97D5A 0 6,408,593
61NOM97D5A 0 6,164,063
62NOM97D5A 0 5,938,543
63NOM97D5A 0 5,892,463
64NOM97D5A 0 5,500,061
65NOM97D5A 0 5,453,027
66NOM97D5A 0 5,324,148
67NOM97D5A 0 5,253,837
68NOM97D5A 0 5,118,230
69NOM97D5A 0 4,836,261
70NOM97D5A 0 4,754,476
71NOM97D5A 0 4,629,156
72NOM97D5A 0 4,533,238
73NOM97D5A 0 4,446,603
74NOM97D5A 0 4,314,027
75NOM97D5A 0 4,317,904
76NOM97D5A 0 4,208,562
77NOM97D5A 0 4,207,083
78NOM97D5A 0 4,172,460
79NOM97D5A 0 4,172,460
80NOM97D5A 0 804,436
81NOM97D5A 0 3,178,600
81NOM97D5A 0 4,138,172
82NOM97D5A 0 4,142,800
83NOM97D5A 0 4,089,919
84NOM97D5A 0 4,049,223
85NOM97D5A 0 3,953,590
86NOM97D5A 0 3,990,170
87NOM97D5A 0 3,963,119
88NOM97D5A 0 3,920,164
89NOM97D5A 0 3,914,108
90NOM97D5A 0 3,842,263
91NOM97D5A 0 3,813,510
92NOM97D5A 0 3,789,754
93NOM97D5A 0 3,652,353
94NOM97D5A 0 3,713,437
95NOM97D5A 0 3,361,095
96NOM97D5A 0 3,467,134
97NOM97D5A 0 3,452,262
98NOM97D5A 0 3,424,936
99NOM97D5A 0 3,426,925
100NOM97D5A 0 3,411,118
101NOM97D5A 0 3,404,234
102NOM97D5A 0 3,359,049
103NOM97D5A 0 3,215,181
104NOM97D5A 0 3,221,839
105NOM97D5A 0 3,190,617
106NOM97D5A 0 3,108,811
107NOM97D5A 0 3,083,008
108NOM97D5A 0 3,036,014
109NOM97D5A 0 2,954,284
110NOM97D5A 0 2,955,424
111NOM97D5A 0 2,876,083
112NOM97D5A 0 2,792,303
113NOM97D5A 0 2,761,866
114NOM97D5A 0 2,723,187
115NOM97D5A 0 2,638,526
116NOM97D5A 0 2,676,541
117NOM97D5A 0 2,493,330
118NOM97D5A 0 2,570,794
119NOM97D5A 0 2,496,064
120NOM97D5A 0 2,446,560
121NOM97D5A 0 2,426,999
122NOM97D5A 0 2,420,148
123NOM97D5A 0 2,383,563
124NOM97D5A 0 2,364,741
125NOM97D5A 0 2,329,611
126NOM97D5A 0 2,179,567
127NOM97D5A 0 2,174,875
128NOM97D5A 0 2,150,809
129NOM97D5A 0 2,096,280
130NOM97D5A 0 1,978,325
131NOM97D5A 0 1,882,162
132NOM97D5A 0 1,823,480
133NOM97D5A 0 1,825,671
134NOM97D5A 0 1,762,947
135NOM97D5A 0 1,757,039
136NOM97D5A 0 1,632,268
137NOM97D5A 0 1,570,028
138NOM97D5A 0 1,578,655
139NOM97D5A 0 1,578,493
140NOM97D5A 0 1,511,818
141NOM97D5A 0 1,465,136
142NOM97D5A 0 1,461,365
143NOM97D5A 0 1,265,160
144NOM97D5A 0 1,155,279
145NOM97D5A 0 1,125,245
146NOM97D5A 0 1,103,607
147NOM97D5A 0 1,100,060
148NOM97D5A 0 1,087,366
149NOM97D5A 0 996,469
150NOM97D5A 0 915,135
151NOM97D5A 0 887,949
152NOM97D5A 0 887,917
153NOM97D5A 0 773,260
154NOM97D5A 0 746,281
155NOM97D5A 0 120,213,649
1,732,302,572
Disclosure Note Scheduled
Control # Group Rate P&I Prepayment
1NOM97D5A 7.704% 890,079 0
2NOM97D5A 8.000% 631,357 0
3NOM97D5A 8.560% 606,956 0
4NOM97D5A 8.270% 462,894 0
5NOM97D5A 8.500% 439,861 0
6NOM97D5A 8.380% 386,106 0
7NOM97D5A 9.670% 471,630 0
8NOM97D5A 8.750% 441,855 0
9NOM97D5A 7.515% 461,091 0
10NOM97D5A 7.280% 282,100 0
11NOM97D5A 7.710% 338,717 0
12NOM97D5A 8.764% 323,065 0
13NOM97D5A 9.167% 298,084 0
14NOM97D5A 8.500% 276,799 0
15NOM97D5A 8.252% 270,507 0
16NOM97D5A 7.890% 177,897 0
17NOM97D5A 8.670% 186,657 0
18NOM97D5A 8.234% 148,528 0
19NOM97D5A 8.700% 145,537 0
20NOM97D5A 9.125% 146,454 0
21NOM97D5A 7.903% 130,862 0
22NOM97D5A 8.880% 137,114 0
23NOM97D5A 7.570% 114,754 0
24NOM97D5A 7.410% 130,826 0
25NOM97D5A 8.980% 155,197 0
26NOM97D5A 9.010% 122,400 0
27NOM97D5A 8.090% 106,567 0
28NOM97D5A 8.560% 108,912 0
29NOM97D5A 8.460% 105,366 0
30NOM97D5A 8.870% 102,570 0
31NOM97D5A 9.670% 102,394 0
32NOM97D5A 9.500% 101,788 0
33NOM97D5A 8.990% 96,429 0
34NOM97D5A 8.616% 82,710 0
35NOM97D5A 9.190% 96,091 0
36NOM97D5A 7.985% 91,056 0
37NOM97D5A 8.040% 80,137 0
38NOM97D5A 7.990% 75,139 0
39NOM97D5A 8.600% 78,183 0
40NOM97D5A 7.950% 72,846 0
41NOM97D5A 8.221% 79,965 0
42NOM97D5A 8.818% 81,261 0
43NOM97D5A 8.500% 81,141 0
44NOM97D5A 8.150% 65,494 0
45NOM97D5A 7.990% 64,143 0
46NOM97D5A 8.783% 74,115 0
47NOM97D5A 7.410% 68,623 0
48NOM97D5A 8.380% 64,233 0
49NOM97D5A 8.783% 72,011 0
50NOM97D5A 8.710% 68,889 0
51NOM97D5A 7.930% 59,840 0
52NOM97D5A 8.792% 65,240 0
53NOM97D5A 7.860% 55,026 0
54NOM97D5A 7.550% 50,464 0
55NOM97D5A 8.000% 52,476 0
56NOM97D5A 8.130% 56,275 0
57NOM97D5A 9.125% 55,504 0
58NOM97D5A 8.650% 52,998 0
59NOM97D5A 7.970% 50,039 0
60NOM97D5A 8.610% 52,822 0
61NOM97D5A 7.850% 45,849 0
62NOM97D5A 8.420% 45,795 0
63NOM97D5A 8.290% 44,785 0
64NOM97D5A 9.012% 48,962 0
65NOM97D5A 7.590% 38,796 0
66NOM97D5A 7.410% 43,853 0
67NOM97D5A 7.510% 37,095 0
68NOM97D5A 9.010% 43,674 0
69NOM97D5A 9.012% 43,053 0
70NOM97D5A 8.780% 38,022 0
71NOM97D5A 8.620% 38,430 0
72NOM97D5A 8.145% 35,947 0
73NOM97D5A 8.420% 35,993 0
74NOM97D5A 7.720% 31,074 0
75NOM97D5A 8.520% 33,509 0
76NOM97D5A 7.870% 30,801 0
77NOM97D5A 7.970% 31,023 0
78NOM97D5A 9.012% 37,143 0
79NOM97D5A 9.012% 37,143 0
80NOM97D5A 8.520% 15,847 0
81NOM97D5A 8.714% 33,700 0
81NOM97D5A 8.070% 32,611 0
82NOM97D5A 8.770% 34,587 0
83NOM97D5A 7.900% 29,963 0
84NOM97D5A 7.970% 29,859 0
85NOM97D5A 7.410% 32,564 0
86NOM97D5A 8.360% 32,230 0
87NOM97D5A 7.640% 28,353 0
88NOM97D5A 8.410% 31,767 0
89NOM97D5A 7.700% 28,162 0
90NOM97D5A 8.040% 30,204 0
91NOM97D5A 7.810% 29,346 0
92NOM97D5A 8.980% 31,153 0
93NOM97D5A 7.410% 30,083 0
94NOM97D5A 7.870% 27,177 0
95NOM97D5A 8.714% 35,634 0
96NOM97D5A 9.420% 29,878 0
97NOM97D5A 9.500% 30,667 0
98NOM97D5A 9.230% 31,025 0
99NOM97D5A 8.680% 28,609 0
100NOM97D5A 8.750% 28,611 0
101NOM97D5A 8.290% 27,294 0
102NOM97D5A 9.160% 28,622 0
103NOM97D5A 9.200% 27,797 0
104NOM97D5A 9.160% 26,444 0
105NOM97D5A 8.730% 26,511 0
106NOM97D5A 7.910% 24,125 0
107NOM97D5A 8.650% 25,521 0
108NOM97D5A 8.740% 25,465 0
109NOM97D5A 8.200% 23,553 0
110NOM97D5A 8.090% 22,053 0
111NOM97D5A 8.090% 21,461 0
112NOM97D5A 8.590% 22,960 0
113NOM97D5A 8.150% 21,890 0
114NOM97D5A 7.870% 19,930 0
115NOM97D5A 7.410% 21,733 0
116NOM97D5A 7.520% 18,916 0
117NOM97D5A 8.650% 26,270 0
118NOM97D5A 8.950% 21,132 0
119NOM97D5A 9.550% 23,899 0
120NOM97D5A 8.080% 21,036 0
121NOM97D5A 10.010% 22,280 0
122NOM97D5A 7.970% 17,846 0
123NOM97D5A 8.800% 21,729 0
124NOM97D5A 8.760% 19,748 0
125NOM97D5A 7.410% 19,188 0
126NOM97D5A 7.610% 15,549 0
127NOM97D5A 8.290% 17,028 0
128NOM97D5A 8.750% 17,882 0
129NOM97D5A 8.690% 16,548 0
130NOM97D5A 8.880% 16,620 0
131NOM97D5A 10.010% 17,279 0
132NOM97D5A 8.210% 14,537 0
133NOM97D5A 8.700% 14,410 0
134NOM97D5A 8.960% 16,149 0
135NOM97D5A 10.130% 17,526 0
136NOM97D5A 8.430% 13,313 0
137NOM97D5A 9.420% 14,923 0
138NOM97D5A 8.260% 12,626 0
139NOM97D5A 8.220% 12,583 0
140NOM97D5A 7.600% 12,792 0
141NOM97D5A 8.580% 11,758 0
142NOM97D5A 8.920% 12,067 0
143NOM97D5A 9.280% 10,988 0
144NOM97D5A 7.410% 9,516 0
145NOM97D5A 8.420% 9,118 0
146NOM97D5A 7.760% 8,467 0
147NOM97D5A 8.560% 9,023 0
148NOM97D5A 8.690% 9,596 0
149NOM97D5A 8.530% 8,186 0
150NOM97D5A 8.680% 7,594 0
151NOM97D5A 9.220% 7,689 0
152NOM97D5A 8.880% 7,132 0
153NOM97D5A 9.030% 6,293 0
154NOM97D5A 8.770% 6,226 0
155NOM97D5A 8.640% 942,437 0
0
Loan
Disclosure Prepayment Status
Control # Group Date Code (1)
1NOM97D5A
2NOM97D5A
3NOM97D5A
4NOM97D5A
5NOM97D5A
6NOM97D5A
7NOM97D5A
8NOM97D5A
9NOM97D5A
10NOM97D5A
11NOM97D5A B
12NOM97D5A
13NOM97D5A
14NOM97D5A
15NOM97D5A
16NOM97D5A
17NOM97D5A
18NOM97D5A
19NOM97D5A
20NOM97D5A
21NOM97D5A
22NOM97D5A
23NOM97D5A
24NOM97D5A
25NOM97D5A
26NOM97D5A
27NOM97D5A
28NOM97D5A
29NOM97D5A
30NOM97D5A
31NOM97D5A
32NOM97D5A
33NOM97D5A
34NOM97D5A
35NOM97D5A
36NOM97D5A
37NOM97D5A
38NOM97D5A
39NOM97D5A
40NOM97D5A
41NOM97D5A
42NOM97D5A
43NOM97D5A
44NOM97D5A
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
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
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
149NOM97D5A
150NOM97D5A
151NOM97D5A
152NOM97D5A
153NOM97D5A
154NOM97D5A
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
Series 1997-D5
Comparative Financial Status Report
as of 11/12/98
Prospectus Loan Prospectus Asset City
1 1 Falls Church
1 2 Winston Salem
1 3 Silver Spring
1 4 District Heights
1 5 Langley Park
1 6 Richmond
1 7 Baltimore
1 8 Baltimore
1 9 Baltimore City
1
2 1 Newark
3 1 Cincinnati
3 2 Cincinnati
3 3 Dallas
3 4 Mt. Healthy
3 5 Erlanger
3 6 Cincinnati
3 7 Mt. Healthy
3 8 Cincinnati
3 9 Cincinnati
3 10 Dallas
3 11 Pleasant Ridge
3 12 Dayton
3 13 Oakley
3 14 Cincinnati
3 15 Cincinnati
3 16 Cincinnati
3 17 Walnut Hills
3
4 1 Atlanta
5 1 Dayton
6 1 Birmingham
7 1 Crystal City
8 1 Chicago
9 1 Grand Cayman
10 1 Clarksburg
11 1 New York
12 1 Wayne
12 2 Oakland
12 3 Oakland
12 4 Fair Lawn
12 5 Fair Lawn
12 6 Fair Lawn
12 7 Fair Lawn
12 8 Fair Lawn
12 9 Oakland
12 10 Oakland
12
13 1 Minnetonka
13 2 Key West
13 3 Rockland
13 4 Warner Robbins
13 5 Coral Gables
13 6 Dallas
13 7 Annapolis
13 8 South Yarmouth
13 9 Hyannis
13 10 Falmouth
13
14 1 Baltimore
15 1 Houston
15 2 Houston
15
16 1 Golden
16 2 Orlando
16 3 Lakewood
16 4 El Paso
16 5 El Paso
16
17 1 Waco
17 2 Waco
17 3 Waco
17
18 1 Maryland Heights
19 1 Bayport
20 1 Greenbelt
21 1 Cambridge
22 1 Amherst
22 2 Sunderland
22
23 1 Ocean City
24 1 Scottsdale
25 1 Columbus
26 1 Cranford
26 2 Eatontown
26 3 Hamilton
26 4 Burlington
26 5 Paramus
26 6 Mount Laurel
26
27 1 Menands
28 1 Providence
29 1 Lyndhurst
30 1 New York
31 1 Westwood
32 1 Los Angeles
33 1 Waterloo
33 2 Oneonta
33 3 Auburn
33 4 Cobleskill
33
34 1 Santa Monica
35 1 Norwalk
36 1 Long Beach
37 1 San Antonio
38 1 Roseburg
39 1 Wilmington
40 1 Whittier
41 1 Southfield
42 1 Daytona
43 1 Williamstown
44 1 Atlantic Beach
45 1 Austin
46 1 San Antonio
47 1 El Paso
48 1 Saginaw
49 1 Lexington
50 1 San Antonio
51 1 Mobile
52 1 Cambridge
53 1 Midland
54 1 Southfield
55 1 San Antonio
56 1 Lexington
57 1 Lynchburg
58 1 Pottsville
59 1 Pottstown
60 1 Hilton Head
61 1 Oakland
62 1 Hoover
63 1 Houston
63 2 Houston
63
64 1 Lancaster
65 1 Chattanooga
66 1 High Point
67 1 Carol Stream
68 1 Indianapolis
69 1 Huntington
70 1 Shelby Township
71 1 Phoenix
72 1 New York
73 1 Richmond
74 1 Cerritos
75 1 Baltimore
76 1 Newark
77 1 Elyria
78 1 Zebulon
79 1 Sand City
80 1 Hampden Township
81 1 Los Angeles
81 2 Whittier
81 3 Rosemead
81
82 1 Pittsburgh
83 1 Sacramento
84 1 Hopewell
85 1 Farmville
86 1 Gurnee
87 1 Columbus
88 1 Palm Harbor
89 1 Annandale
90 1 Houston
91 1 Richmond
92 1 Van Buren
93 1 Cincinnati
94 1 Indianapolis
95 1 Melbourne
96 1 Los Angeles
97 1 College Station
98 1 West Palm Beach
98 1 Palm Beach
98
99 1 Riverview
100 1 Mountainside
101 1 Westborough
102 1 Summerville
103 1 Billerica
104 1 San Rafael
105 1 Valencia
105 2 Corry
105 3 Punxsutawney
105 4 Wattsburg
105
106 1 Raleigh
107 1 Houston
108 1 Boston
109 1 Campbell
110 1 Minneapolis
111 1 Kennewick
112 1 Kennewick
113 1 Carson
114 1 Suitland
115 1 Vermillion Township
116 1 Euclid
117 1 Baytown
118 1 Billings
119 1 Milford
120 1 Jackson
121 1 Bellevue
122 1 San Francisco
123 1 Jacksonville
124 1 Laurel
125 1 Standish
126 1 Alliance
127 1 Prescott
128 1 Wichita
129 1 Frederick
130 1 Grand Rapids
131 1 Olive Branch
132 1 Monterey
133 1 Bridgeport
134 1 Fort Lauderdale
135 1 Smyrna
136 1 Needles
137 1 Columbus
138 1 Bridgeville
139 1 Walled Lake
140 1 Charlotte
141 1 Rock Island
142 1 Pembroke
143 1 San Antonio
144 1 Bozeman
145 1 Westerville
146 1 Fort Lauderdale
147 1 New Milford
148 1 Colorado Springs
149 1 Fort Worth
150 1 Waterford Township
151 1 Kalamazoo
152 1 St. Petersburg
153 1 Jackson
154 1 Tucson
155 1 Phoenix
Prospectus Loan State Last Property Inspect Date
1 VA N/A
1 NC N/A
1 MD N/A
1 MD N/A
1 MD N/A
1 VA 9/25/98
1 MD N/A
1 MD N/A
1 MD N/A
1
2 NJ N/A
3 OH 6/17/98
3 OH N/A
3 TX 6/17/98
3 OH N/A
3 KY N/A
3 OH N/A
3 OH N/A
3 OH N/A
3 OH N/A
3 TX 6/17/98
3 OH N/A
3 OH N/A
3 OH 6/17/98
3 OH N/A
3 OH N/A
3 OH N/A
3 OH N/A
3
4 GA 6/5/98
5 OH 6/17/98
6 AL N/A
7 VA N/A
8 IL N/A
9 BWI N/A
10 MD N/A
11 NY N/A
12 NJ N/A
12 NJ N/A
12 NJ 9/18/98
12 NJ 9/18/98
12 NJ 9/18/98
12 NJ 9/18/98
12 NJ N/A
12 NJ N/A
12 NJ N/A
12 NJ N/A
12
13 MN N/A
13 FL N/A
13 MA N/A
13 GA N/A
13 FL N/A
13 TX N/A
13 MD N/A
13 MA N/A
13 MA N/A
13 MA N/A
13
14 MD N/A
15 TX N/A
15 TX N/A
15
16 CO N/A
16 FL N/A
16 CO N/A
16 TX N/A
16 TX N/A
16
17 TX N/A
17 TX N/A
17 TX N/A
17
18 MO 5/28/98
19 NY 8/31/98
20 MD N/A
21 MA N/A
22 MA N/A
22 MA N/A
22
23 MD N/A
24 AZ 7/13/98
25 OH 6/18/98
26 NJ 9/18/98
26 NJ 9/18/98
26 NJ 9/18/98
26 NJ 9/18/98
26 NJ 9/18/98
26 NJ N/A
26
27 NY N/A
28 RI N/A
29 OH 6/19/98
30 NY N/A
31 CA N/A
32 CA N/A
33 NY N/A
33 NY N/A
33 NY N/A
33 NY N/A
33
34 CA N/A
35 CT 9/1/98
36 CA N/A
37 TX N/A
38 OR N/A
39 DE 8/28/98
40 CA N/A
41 MI N/A
42 FL N/A
43 NJ N/A
44 NC N/A
45 TX N/A
46 TX N/A
47 TX N/A
48 MI N/A
49 KY N/A
50 TX N/A
51 AL N/A
52 MA N/A
53 TX N/A
54 MI N/A
55 TX N/A
56 KY N/A
57 VA N/A
58 PA N/A
59 PA N/A
60 SC N/A
61 CA N/A
62 AL N/A
63 TX N/A
63 TX N/A
63
64 SC N/A
65 TN N/A
66 NC 9/15/98
67 IL N/A
68 IN N/A
69 NY N/A
70 MI N/A
71 AZ N/A
72 NY N/A
73 VA 9/16/98
74 CA N/A
75 MD 9/17/98
76 DE 9/18/98
77 OH N/A
78 NC 9/15/98
79 CA N/A
80 PA N/A
81 CA N/A
81 CA N/A
81 CA N/A
81
82 PA N/A
83 CA N/A
84 VA 9/16/98
85 VA N/A
86 IL N/A
87 OH N/A
88 FL N/A
89 VA 9/16/98
90 TX N/A
91 VA 9/17/98
92 AR N/A
93 OH N/A
94 IN N/A
95 FL N/A
96 CA N/A
97 TX N/A
98 FL N/A
98 FL N/A
98
99 MI N/A
100 NJ N/A
101 MA N/A
102 SC N/A
103 MA 9/20/98
104 CA N/A
105 PA N/A
105 PA N/A
105 PA N/A
105 PA N/A
105
106 NC 9/16/98
107 TX N/A
108 MA N/A
109 CA N/A
110 MN N/A
111 WA N/A
112 WA N/A
113 CA N/A
114 MD 9/17/98
115 OH N/A
116 OH N/A
117 TX N/A
118 MT 7/27/98
119 MA N/A
120 TN N/A
121 NE N/A
122 CA N/A
123 NC N/A
124 MD N/A
125 ME N/A
126 OH N/A
127 AZ N/A
128 KS N/A
129 MD 9/18/98
130 MI N/A
131 MS N/A
132 CA N/A
133 PA N/A
134 FL N/A
135 GA N/A
136 CA N/A
137 OH N/A
138 PA N/A
139 MI N/A
140 NC N/A
141 IL N/A
142 NH N/A
143 TX N/A
144 MT N/A
145 OH N/A
146 FL N/A
147 CT N/A
148 CO N/A
149 TX N/A
150 MI N/A
151 MI N/A
152 FL N/A
153 MI N/A
154 AZ N/A
155 AZ N/A
Prospectus Loan Scheduled Loan Ba Paid Thru Date
1
1
1
1
1
1
1
1
1
1 $144,131,216.83 11/11/98
2 $107,659,910.69 11/11/98
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3 $85,380,710.16 11/11/98
4 $73,854,004.04 11/11/98
5 $60,960,443.49 11/11/98
6 $56,781,231.78 11/11/98
7 $50,420,884.66 11/11/98
8 $49,069,264.79 11/11/98
9 $48,868,157.33 11/11/98
10 $45,786,222.67 11/11/98
11 $45,000,000.00 11/11/98
12
12
12
12
12
12
12
12
12
12
12 $44,389,294.68 10/11/98
13
13
13
13
13
13
13
13
13
13
13 $38,813,711.92 11/11/98
14 $36,295,697.43 11/11/98
15
15
15 $35,755,624.55 11/11/98
16
16
16
16
16
16 $35,640,432.14 11/11/98
17
17
17
17 $24,305,880.21 11/11/98
18 $23,671,312.71 11/11/98
19 $19,624,596.02 11/11/98
20 $18,439,281.76 11/11/98
21 $17,898,062.38 11/11/98
22
22
22 $17,835,235.84 11/11/98
23 $16,292,480.44 11/11/98
24 $16,160,101.77 11/11/98
25 $15,883,442.23 11/11/98
26
26
26
26
26
26
26 $15,503,131.83 11/11/98
27 $14,419,632.70 11/11/98
28 $14,291,608.27 11/11/98
29 $13,277,679.01 11/11/98
30 $12,960,494.84 11/11/98
31 $12,437,915.22 11/11/98
32 $11,821,941.23 11/11/98
33
33
33
33
33 $11,539,060.99 11/11/98
34 $11,330,213.21 11/11/98
35 $11,429,960.85 11/11/98
36 $11,123,089.96 11/11/98
37 $10,911,568.20 11/11/98
38 $10,797,039.18 11/11/98
39 $10,163,309.94 11/11/98
40 $9,983,534.59 11/11/98
41 $9,889,786.48 11/11/98
42 $9,455,042.57 11/11/98
43 $9,245,574.69 11/11/98
44 $9,161,302.48 11/11/98
45 $8,734,785.44 11/11/98
46 $8,667,305.47 11/11/98
47 $8,490,579.17 11/11/98
48 $8,331,424.48 11/11/98
49 $8,388,088.85 11/11/98
50 $8,249,488.68 11/11/98
51 $8,232,476.29 11/11/98
52 $7,705,514.61 11/11/98
53 $7,530,519.75 11/11/98
54 $7,539,323.67 11/11/98
55 $7,114,322.77 11/11/98
56 $7,096,335.80 11/11/98
57 $7,045,161.68 11/11/98
58 $6,464,081.46 11/11/98
59 $6,426,261.24 11/11/98
60 $6,402,497.53 11/11/98
61 $6,408,593.23 11/11/98
62 $6,164,062.99 11/11/98
63
63
63 $5,938,542.92 11/11/98
64 $5,892,463.14 11/11/98
65 $5,500,061.37 10/25/98
66 $5,453,026.93 11/11/98
67 $5,324,148.14 11/11/98
68 $5,253,837.06 11/11/98
69 $5,118,230.41 11/11/98
70 $4,836,260.92 10/25/98
71 $4,754,475.88 11/11/98
72 $4,629,155.63 11/11/98
73 $4,533,238.36 11/11/98
74 $4,446,603.27 11/11/98
75 $4,314,027.32 11/11/98
76 $4,317,904.05 11/11/98
77 $4,208,562.33 11/11/98
78 $4,207,083.30 11/11/98
79 $4,172,460.44 10/25/98
80 $4,172,460.44 10/25/98
81
81
81
81 $3,983,036.73 11/11/98
82 $4,138,172.43 11/11/98
83 $4,142,800.08 11/11/98
84 $4,089,919.23 11/11/98
85 $4,049,223.46 11/11/98
86 $3,953,589.61 11/11/98
87 $3,990,169.67 11/11/98
88 $3,963,118.59 11/11/98
89 $3,920,164.04 11/11/98
90 $3,914,107.62 11/11/98
91 $3,842,262.98 11/11/98
92 $3,813,510.03 11/11/98
93 $3,789,754.18 11/11/98
94 $3,652,353.37 11/11/98
95 $3,713,437.33 11/11/98
96 $3,361,094.86 11/11/98
97 $3,467,133.78 11/11/98
98
98
98 $3,452,262.23 11/11/98
99 $3,424,935.71 11/11/98
100 $3,426,925.33 11/11/98
101 $3,411,118.03 11/11/98
102 $3,404,233.66 11/11/98
103 $3,359,048.85 11/11/98
104 $3,215,180.77 11/11/98
105
105
105
105
105 $3,221,838.76 11/11/98
106 $3,190,616.72 11/11/98
107 $3,108,810.63 11/11/98
108 $3,083,008.40 11/11/98
109 $3,036,014.18 11/11/98
110 $2,954,283.66 11/11/98
111 $2,955,423.58 11/11/98
112 $2,876,083.39 11/11/98
113 $2,792,303.38 11/11/98
114 $2,761,866.15 11/11/98
115 $2,723,187.31 11/11/98
116 $2,638,526.32 11/11/98
117 $2,676,540.58 11/11/98
118 $2,493,330.05 11/11/98
119 $2,570,793.87 11/11/98
120 $2,496,064.30 11/11/98
121 $2,446,560.46 11/11/98
122 $2,426,998.64 11/11/98
123 $2,420,147.55 11/11/98
124 $2,383,562.89 11/11/98
125 $2,364,740.75 11/11/98
126 $2,329,610.78 11/11/98
127 $2,179,567.14 11/11/98
128 $2,174,874.99 11/11/98
129 $2,150,809.13 11/11/98
130 $2,096,280.35 11/11/98
131 $1,978,324.91 11/11/98
132 $1,882,162.18 11/11/98
133 $1,823,480.08 11/11/98
134 $1,825,671.47 11/11/98
135 $1,762,947.17 11/11/98
136 $1,757,039.41 11/11/98
137 $1,632,267.61 11/11/98
138 $1,570,028.23 11/11/98
139 $1,578,654.53 11/11/98
140 $1,578,493.39 11/11/98
141 $1,511,818.10 11/11/98
142 $1,465,135.97 11/11/98
143 $1,461,364.91 11/11/98
144 $1,265,159.50 11/11/98
145 $1,155,279.48 11/11/98
146 $1,125,245.43 11/11/98
147 $1,103,607.00 11/11/98
148 $1,100,060.35 11/11/98
149 $1,087,366.25 11/11/98
150 $996,469.13 11/11/98
151 $915,134.67 11/11/98
152 $887,948.58 11/11/98
153 $887,916.69 11/11/98
154 $773,259.63 11/11/98
155 $746,281.03 11/11/98
Prospectus Loan Annual Debt ServiFinancial Info as of Date
1
1
1
1
1
1
1
1
1
1 $13,231,486.44
2 $10,680,948.00
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3 $7,576,287.96
4 $7,283,470.08
5 $5,554,727.40
6 $5,278,334.64
7 $4,633,270.80
8 $5,659,562.28
9 $5,302,264.20
10 $5,533,087.56
11 $3,385,200.00
12
12
12
12
12
12
12
12
12
12
12 $4,064,604.84
13
13
13
13
13
13
13
13
13
13
13 $3,876,777.60
14 $3,577,004.52
15
15
15 $3,321,588.00
16
16
16
16
16
16 $3,246,079.08
17
17
17
17 $2,134,765.80
18 $2,239,889.76
19 $1,782,337.56
20 $1,746,447.12
21 $1,757,447.28
22
22
22 $1,570,349.88
23 $1,645,368.72
24 $1,377,051.36
25 $1,569,908.04
26
26
26
26
26
26
26 $1,862,365.68
27 $1,468,800.12
28 $1,278,803.52
29 $1,306,945.92
30 $1,264,387.56
31 $1,230,843.36
32 $1,228,731.00
33
33
33
33
33 $1,221,450.96
34 $1,157,146.08
35 $992,522.40
36 $1,153,088.04
37 $1,092,674.52
38 $961,646.16
39 $901,672.80
40 $938,198.16
41 $874,147.56
42 $959,577.00
43 $975,133.08
44 $973,697.64
45 $785,926.08
46 $769,720.92
47 $889,380.00
48 $823,472.04
49 $770,797.44
50 $864,126.00
51 $826,671.48
52 $718,085.04
53 $782,874.00
54 $660,314.04
55 $605,564.52
56 $629,709.60
57 $675,305.88
58 $666,044.16
59 $635,981.16
60 $600,467.40
61 $633,869.64
62 $550,185.72
63
63
63 $549,540.72
64 $537,418.08
65 $587,540.04
66 $465,555.84
67 $526,235.04
68 $445,136.04
69 $524,085.96
70 $516,630.00
71 $456,267.36
72 $461,157.96
73 $431,358.36
74 $431,915.28
75 $372,885.60
76 $402,112.92
77 $369,608.40
78 $372,275.88
79 $445,719.96
80 $445,719.96
81
81
81
81 $594,553.44
82 $391,335.36
83 $415,045.44
84 $359,550.60
85 $358,307.16
86 $390,770.04
87 $386,765.88
88 $340,236.48
89 $381,204.60
90 $337,943.16
91 $362,451.00
92 $352,150.44
93 $373,837.68
94 $360,996.00
95 $326,125.08
96 $427,612.56
97 $358,538.76
98
98
98 $368,001.00
99 $372,297.72
100 $343,305.12
101 $343,327.20
102 $327,525.72
103 $343,465.44
104 $333,565.56
105
105
105
105
105 $317,323.68
106 $318,136.32
107 $289,496.52
108 $306,249.36
109 $305,584.68
110 $282,640.20
111 $264,641.28
112 $257,536.80
113 $275,517.84
114 $262,677.84
115 $239,158.44
116 $260,790.00
117 $226,989.36
118 $315,240.36
119 $253,584.24
120 $286,793.28
121 $252,427.68
122 $267,365.28
123 $214,153.68
124 $260,749.68
125 $236,973.12
126 $230,256.96
127 $186,585.24
128 $204,339.00
129 $214,579.44
130 $198,577.92
131 $199,438.68
132 $207,344.52
133 $174,442.92
134 $172,915.56
135 $193,785.48
136 $210,308.52
137 $159,750.84
138 $179,079.60
139 $151,510.80
140 $150,997.68
141 $153,507.60
142 $141,098.40
143 $144,801.96
144 $131,858.40
145 $114,186.96
146 $109,418.52
147 $101,604.48
148 $108,280.92
149 $115,147.08
150 $98,226.12
151 $91,122.96
152 $92,265.72
153 $85,586.28
154 $75,514.80
155 $74,708.16
Prospectus Loan %
Occ Total Revenue
1 94% $ 7,599,583
1 95% $ 4,409,233
1 95% $ 3,835,282
1 89% $ 1,876,296
1 92% $ 1,708,958
1 77% $ 1,850,471
1 95% $ 1,052,830
1 95% $ 437,786
1 95% $ 456,076
1 $ 23,226,515
$ -
2 100% $ 20,286,680
$ -
3 90% $ 4,195,001
3 91% $ 1,852,715
3 80% $ 2,375,448
3 94% $ 1,582,721
3 92% $ 1,298,526
3 90% $ 1,246,723
3 94% $ 923,745
3 88% $ 934,926
3 86% $ 928,389
3 92% $ 983,922
3 93% $ 745,468
3 90% $ 574,757
3 93% $ 532,996
3 94% $ 601,498
3 87% $ 552,144
3 84% $ 419,220
3 92% $ 293,279
3 $ 20,041,478
$ -
4 67% $ 53,597,166
5 84% $ 12,042,865
6 86% $ 11,876,162
7 95% $ 9,205,377
8 68% $ 73,015,923
9 70% $ 32,142,416
10 100% $ 8,579,293
11 95% $ 16,209,401
$ -
12 92% $ 2,134,413
12 97% $ 1,182,134
12 95% $ 899,528
12 95% $ 736,306
12 95% $ 589,883
12 70% $ 870,663
12 77% $ 632,494
12 93% $ 154,729
12 93% $ 130,705
12 93% $ 81,674
12 $ 7,412,529
$ -
13 69% $ 6,020,812
13 75% $ 6,632,303
13 68% $ 2,461,925
13 65% $ 1,895,899
13 69% $ 3,638,406
13 80% $ 1,829,438
13 63% $ 6,215,113
13 42% $ 1,320,217
13 43% $ 2,266,794
13 56% $ 1,244,058
13 $ 33,524,965
$ -
14 94% $ 8,685,342
$ -
15 78% $ 5,164,243
15 74% $ 4,949,140
15 $ 10,113,383
$ -
16 94% $ 2,285,573
16 87% $ 2,104,351
16 93% $ 1,395,394
16 92% $ 1,190,568
16 89% $ 1,128,135
16 $ 8,104,021
$ -
17 95% $ 1,785,511
17 95% $ 1,626,339
17 94% $ 1,321,223
17 $ 4,733,073
$ -
18 95% $ 4,734,278
19 92% $ 4,327,414
20 95% $ 5,099,830
21 96% $ 2,711,641
$ -
22 96% $ 1,959,231
22 92% $ 1,866,931
22 $ 3,826,162
$ -
23 64% $ 11,459,532
24 92% $ 3,402,622
25 100% $ 1,569,908
$ -
26 95% $ 467,085
26 95% $ 456,983
26 95% $ 415,616
26 95% $ 413,015
26 95% $ 400,705
26 95% $ 371,744
26 $ 2,525,148
$ -
27 69% $ 4,106,090
28 93% $ 2,914,443
29 90% $ 3,052,885
30 81% $ 5,148,572
31 90% $ 3,420,703
32 95% $ 1,995,737
$ -
33 69% $ 3,883,321
33 66% $ 2,864,491
33 62% $ 3,703,583
33 62% $ 2,163,944
33 $ 12,615,339
$ -
34 80% $ 4,002,258
35 100%
36 93% $ 2,177,250
37
38 95% $ 2,278,813
39 95% $ 1,679,281
40 95% $ 1,960,764
41 95% $ 2,393,675
42
43
44 63% $ 5,902,249
45 94% $ 1,832,656
46 92% $ 2,185,459
47
48 100%
49 93% $ 1,861,828
50
51 87% $ 3,107,965
52 95% $ 2,188,356
53
54 92% $ 1,678,284
55 90% $ 1,800,714
56 91% $ 1,443,676
57 78% $ 1,978,504
58 90% $ 1,695,612
59 79% $ 1,824,679
60 95% $ 1,123,465
61 85% $ 1,763,249
62 93% $ 1,220,810
$ -
63 94% $ 760,179
63 95% $ 612,847
63 $ 1,373,026
$ -
64 91% $ 930,813
65 100%
66 95% $ 1,227,468
67 100%
68 95% $ 1,098,328
69 95% $ 1,492,288
70 100%
71 85% $ 929,810
72 95% $ 1,255,135
73 91% $ 837,768
74 86% $ 1,348,463
75 95% $ 1,291,605
76 94% $ 675,486
77 95% $ 987,477
78 97% $ 675,769
79 100%
80 100%
$ -
81 91% $ 3,301,201
81 95% $ 2,277,788
81 95% $ 2,198,429
81 $ 7,777,418
$ -
82 95% $ 1,022,034
83 92% $ 821,659
84 91% $ 859,921
85 94% $ 654,791
86 100%
87 93% $ 776,143
88 78% $ 724,512
89 97% $ 589,794
90 92% $ 1,163,155
91 95% $ 698,282
92 94% $ 827,210
93 95% $ 945,713
94 100%
95 94% $ 900,510
96 92% $ 3,835,897
97 95% $ 994,320
$ -
98 95% $ 543,483
98 92% $ 390,056
98 $ 933,539
$ -
99 95% $ 1,168,472
100 88% $ 1,370,087
101 95% $ 668,836
102 98% $ 688,587
103 94% $ 755,225
104 91% $ 725,649
$ -
105 95% $ 283,741
105 78% $ 187,200
105 95% $ 97,662
105 95% $ 68,058
105 $ 636,661
$ -
106 93% $ 689,467
107 95% $ 648,550
108 95% $ 788,673
109 95% $ 864,220
110 95% $ 899,208
111 95% $ 461,330
112 95% $ 515,766
113 95% $ 633,453
114 92% $ 1,841,696
115 95% $ 709,733
116 100%
117 88% $ 882,985
118 100% $ 441,614
119 92% $ 736,960
120 72% $ 1,923,263
121 95% $ 501,035
122 74% $ 1,416,448
123 97% $ 402,950
124 93% $ 987,201
125 95% $ 440,389
126 100%
127 95% $ 437,170
128 93% $ 463,347
129 88% $ 458,726
130 93% $ 702,467
131 73% $ 955,522
132 75% $ 798,054
133 91% $ 594,038
134 95% $ 423,550
135 65% $ 850,895
136 61% $ 716,056
137 95% $ 500,875
138 67% $ 1,131,921
139 92% $ 349,728
140 92% $ 342,697
141 100% $ 241,000
142 95% $ 383,734
143 93% $ 376,552
144 92% $ 298,864
145 100%
146 95% $ 271,833
147 95% $ 255,057
148 93% $ 255,177
149 95% $ 329,549
150 94% $ 293,215
151 92% $ 335,200
152 95% $ 217,881
153 95% $ 248,945
154 92% $ 355,400
155 95% $ 184,077
Prospectus Loan NOI (1)
1 $ $ 5,875,191
1 $ $ 3,219,842
1 $ $ 3,062,911
1 $ $ 1,348,257
1 $ $ 1,225,758
1 $ $ 1,128,418
1 $ $ 780,879
1 $ $ 289,988
1 $ $ 277,940
1 $ $ 17,209,184
$ $ -
2 $ $ 13,715,839
$ $ -
3 $ $ 1,943,922
3 $ $ 1,038,539
3 $ $ 820,504
3 $ $ 891,705
3 $ $ 718,570
3 $ $ 619,610
3 $ $ 525,282
3 $ $ 510,451
3 $ $ 430,139
3 $ $ 400,687
3 $ $ 362,718
3 $ $ 298,441
3 $ $ 307,646
3 $ $ 279,559
3 $ $ 244,644
3 $ $ 184,528
3 $ $ 160,602
3 $ $ 9,737,547
$ $ -
4 $ $ 11,922,318
5 $ $ 7,277,416
6 $ $ 6,922,347
7 $ $ 5,815,112
8 $ $ 11,971,423
9 $ $ 13,611,256
10 $ $ 5,385,000
11 $ $ 6,387,633
$ $ -
12 $ $ 1,865,455
12 $ $ 1,015,913
12 $ $ 768,378
12 $ $ 614,907
12 $ $ 484,554
12 $ $ 314,234
12 $ $ 164,419
12 $ $ 121,289
12 $ $ 108,549
12 $ $ 70,354
12 $ $ 5,528,052
$ $ -
13 $ $ 1,126,059
13 $ $ 1,202,887
13 $ $ 806,176
13 $ $ 592,890
13 $ $ 549,982
13 $ $ 414,259
13 $ $ 536,189
13 $ $ 232,120
13 $ $ 152,217
13 $ $ 207,998
13 $ $ 5,820,777
$ $ -
14 $ $ 4,719,940
$ $ -
15 $ $ 1,992,321
15 $ $ 1,993,584
15 $ $ 3,985,905
$ $ -
16 $ $ 1,335,108
16 $ $ 1,074,669
16 $ $ 873,337
16 $ $ 556,339
16 $ $ 531,902
16 $ $ 4,371,355
$ $ -
17 $ $ 1,027,216
17 $ $ 913,444
17 $ $ 738,218
17 $ $ 2,678,878
$ $ -
18 $ $ 2,883,736
19 $ $ 2,292,167
20 $ $ 2,528,034
21 $ $ 2,412,049
$ $ -
22 $ $ 1,002,501
22 $ $ 901,306
22 $ $ 1,903,807
$ $ -
23 $ $ 2,359,930
24 $ $ 2,126,022
25 $ $ 1,569,908
$ $ -
26 $ $ 424,293
26 $ $ 417,592
26 $ $ 378,741
26 $ $ 376,189
26 $ $ 365,128
26 $ $ 337,815
26 $ $ 2,299,758
$ $ -
27 $ $ 2,149,695
28 $ $ 1,620,207
29 $ $ 1,841,053
30 $ $ 1,882,377
31 $ $ 1,572,388
32 $ $ 1,643,744
$ $ -
33 $ $ 730,382
33 $ $ 568,933
33 $ $ 373,133
33 $ $ 306,483
33 $ $ 1,978,931
$ $ -
34 $ $ 1,728,280
35 $ $ 995,500
36 $ $ 1,488,499
37 $ $ 1,092,675
38 $ $ 1,277,422
39 $ $ 1,303,116
40 $ $ 1,137,272
41 $ $ 1,157,375
42 $ $ 959,577
43 $ $ 975,133
44 $ $ 1,389,983
45 $ $ 935,185
46 $ $ 1,009,674
47 $ $ 889,380
48 $ $ 823,472
49 $ $ 1,065,557
50 $ $ 864,126
51 $ $ 1,236,905
52 $ $ 936,169
53 $ $ 782,874
54 $ $ 942,926
55 $ $ 828,124
56 $ $ 814,285
57 $ $ 1,121,998
58 $ $ 841,560
59 $ $ 890,872
60 $ $ 814,182
61 $ $ 953,644
62 $ $ 678,483
$ $ -
63 $ $ 442,766
63 $ $ 359,432
63 $ $ 802,198
$ $ -
64 $ $ 663,343
65 $ 587,540
66 $ $ 726,209
67 $ 526,235
68 $ $ 562,195
69 $ $ 843,715
70 $ 516,630
71 $ $ 570,972
72 $ $ 714,838
73 $ $ 603,041
74 $ $ 630,710
75 $ $ 535,387
76 $ $ 492,644
77 $ $ 654,626
78 $ $ 496,219
79 $ 445,720
80 $ 445,720
$ $ -
81 $ $ 412,189
81 $ $ 383,202
81 $ $ 468,284
81 $ $ 1,263,675
$ $ -
82 $ $ 544,820
83 $ $ 561,415
84 $ $ 452,272
85 $ $ 461,206
86 $ 390,770
87 $ $ 507,077
88 $ $ 440,850
89 $ $ 488,091
90 $ $ 507,254
91 $ $ 493,892
92 $ $ 594,967
93 $ $ 507,832
94 $ 360,996
95 $ $ 478,681
96 $ $ 844,307
97 $ $ 490,565
$ $ -
98 $ $ 290,418
98 $ $ 257,995
98 $ $ 548,413
$ $ -
99 $ $ 529,192
100 $ $ 519,728
101 $ $ 452,230
102 $ $ 423,143
103 $ $ 446,278
104 $ $ 448,792
$ $ -
105 $ $ 173,348
105 $ $ 136,405
105 $ $ 55,841
105 $ $ 43,456
105 $ $ 409,050
$ $ -
106 $ $ 453,387
107 $ $ 395,147
108 $ $ 395,834
109 $ $ 469,365
110 $ $ 433,822
111 $ $ 336,178
112 $ $ 320,256
113 $ $ 422,072
114 $ $ 358,622
115 $ $ 483,966
116 $ 260,790
117 $ $ 294,536
118 $ $ 404,025
119 $ $ 303,113
120 $ $ 468,659
121 $ $ 287,220
122 $ $ 424,952
123 $ $ 279,652
124 $ $ 370,434
125 $ $ 305,008
126 $ 230,257
127 $ $ 268,067
128 $ $ 299,435
129 $ $ 307,938
130 $ $ 301,516
131 $ $ 300,593
132 $ $ 337,258
133 $ $ 286,323
134 $ $ 223,787
135 $ $ 301,862
136 $ $ 293,087
137 $ $ 232,667
138 $ $ 289,052
139 $ $ 209,232
140 $ $ 188,699
141 $ $ 232,889
142 $ $ 183,996
143 $ $ 223,535
144 $ $ 185,627
145 $ 114,187
146 $ $ 142,359
147 $ $ 159,484
148 $ $ 157,536
149 $ $ 164,376
150 $ $ 137,900
151 $ $ 131,555
152 $ $ 119,030
153 $ $ 108,782
154 $ $ 100,027
155 $ $ 105,267
Prospectus Loan NOI DSCR NCF DSCR
1
1
1
1
1
1
1
1
1
1 1.62 1.52
2 1.29 1.28
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3 1.42 1.29
4 2.00 1.64
5 1.42 1.31
6 1.48 1.31
7 1.38 1.26
8 2.43 2.12
9 2.05 1.83
10 1.00 1.00
11 2.07 1.74
12
12
12
12
12
12
12
12
12
12
12 1.53 1.36
13
13
13
13
13
13
13
13
13
13
13 1.90 1.50
14 1.45 1.32
15
15
15 1.40 1.20
16
16
16
16
16
16 1.45 1.35
17
17
17
17 1.34 1.25
18 1.38 1.29
19 1.35 1.29
20 1.53 1.45
21 1.49 1.37
22
22
22 1.30 1.21
23 1.78 1.43
24 1.71 1.54
25 1.00 1.00
26
26
26
26
26
26
26 1.32 1.23
27 1.69 1.46
28 1.62 1.27
29 1.56 1.41
30 1.69 1.49
31 1.55 1.28
32 1.43 1.34
33
33
33
33
33 2.14 1.62
34 1.67 1.49
35 1.00 1.00
36 1.43 1.29
37 1.00 1.00
38 1.44 1.33
39 1.55 1.45
40 1.28 1.21
41 1.64 1.32
42 1.00 1.00
43 1.00 1.00
44 1.73 1.43
45 1.30 1.19
46 1.45 1.31
47 1.00 1.00
48 1.00 1.00
49 1.48 1.38
50 1.00 1.00
51 1.73 1.50
52 1.38 1.30
53 1.00 1.00
54 1.67 1.43
55 1.52 1.37
56 1.38 1.29
57 2.01 1.66
58 1.43 1.26
59 1.72 1.40
60 1.47 1.36
61 1.77 1.50
62 1.34 1.23
63
63
63 1.64 1.46
64 1.39 1.23
65 1.00 1.00
66 1.67 1.56
67 1.00 1.00
68 1.36 1.26
69 1.88 1.61
70 1.00 1.00
71 1.28 1.25
72 1.76 1.55
73 1.53 1.40
74 1.76 1.46
75 1.58 1.44
76 1.34 1.23
77 1.81 1.77
78 1.44 1.33
79 1.00 1.00
80 1.00 1.00
81
81
81
81 2.24 2.13
82 1.48 1.39
83 1.57 1.35
84 1.39 1.26
85 1.45 1.29
86 1.00 1.00
87 1.49 1.31
88 1.44 1.30
89 1.36 1.28
90 1.63 1.50
91 1.52 1.36
92 1.98 1.69
93 1.57 1.36
94 1.00 1.00
95 1.50 1.47
96 2.06 1.97
97 1.73 1.37
98
98
98 1.74 1.49
99 1.48 1.42
100 1.93 1.51
101 1.64 1.32
102 1.44 1.29
103 1.48 1.30
104 1.52 1.35
105
105
105
105
105 1.33 1.29
106 1.60 1.43
107 1.59 1.36
108 1.47 1.29
109 1.82 1.54
110 1.68 1.53
111 1.27 1.27
112 1.28 1.24
113 1.64 1.53
114 1.63 1.37
115 2.08 2.02
116 1.00 1.00
117 1.52 1.30
118 1.34 1.28
119 1.52 1.20
120 1.97 1.63
121 1.37 1.26
122 1.85 1.59
123 1.50 1.31
124 1.57 1.42
125 1.32 1.29
126 1.00 1.00
127 1.53 1.44
128 1.66 1.47
129 1.57 1.44
130 1.67 1.52
131 1.75 1.51
132 1.82 1.63
133 1.84 1.64
134 1.33 1.29
135 1.78 1.56
136 1.56 1.39
137 1.61 1.46
138 1.93 1.61
139 1.60 1.38
140 1.35 1.25
141 1.53 1.52
142 1.35 1.30
143 1.87 1.54
144 1.46 1.41
145 1.00 1.00
146 1.34 1.30
147 1.66 1.57
148 1.70 1.45
149 1.77 1.43
150 1.57 1.40
151 1.65 1.44
152 1.31 1.29
153 1.42 1.27
154 1.50 1.32
155 1.47 1.41
Prospectus Loan Financial Info as %
Occ
1 12/31/96 N/A
1 12/31/96 N/A
1 12/31/96 N/A
1 12/31/96 N/A
1 12/31/96 N/A
1 12/31/96 N/A
1 12/31/96 N/A
1 12/31/96 N/A
1 12/31/96 N/A
1
2 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3 12/31/96 N/A
3
4 12/31/96 N/A
5 12/31/96 N/A
6 12/31/96 N/A
7 12/31/96 N/A
8 12/31/96 N/A
9 12/31/96 N/A
10 12/31/96 N/A
11 12/31/96 N/A
12 12/31/96 N/A
12 12/31/96 N/A
12 12/31/96 N/A
12 12/31/96 N/A
12 12/31/96 N/A
12 12/31/96 N/A
12 12/31/96 N/A
12 12/31/96 N/A
12 12/31/96 N/A
12 12/31/96 N/A
12
13 12/31/96 N/A
13 12/31/96 N/A
13 12/31/96 N/A
13 12/31/96 N/A
13 12/31/96 N/A
13 12/31/96 N/A
13 12/31/96 N/A
13 12/31/96 N/A
13 12/31/96 N/A
13 12/31/96 N/A
13
14 12/31/96 N/A
15 12/31/96 N/A
15 12/31/96 N/A
15
16 12/31/96 N/A
16 12/31/96 N/A
16 12/31/96 N/A
16 12/31/96 N/A
16 12/31/96 N/A
16
17 12/31/96 N/A
17 12/31/96 N/A
17 12/31/96 N/A
17
18 12/31/96 N/A
19 12/31/96 N/A
20 12/31/96 N/A
21 12/31/96 N/A
22 12/31/96 N/A
22 12/31/96 N/A
22
23 12/31/96 N/A
24 12/31/96 N/A
25 12/31/96 N/A
26 12/31/96 N/A
26 12/31/96 N/A
26 12/31/96 N/A
26 12/31/96 N/A
26 12/31/96 N/A
26 12/31/96 N/A
26
27 12/31/96 N/A
28 12/31/96 N/A
29 12/31/96 N/A
30 12/31/96 N/A
31 12/31/96 N/A
32 12/31/96 N/A
33 12/31/96 N/A
33 12/31/96 N/A
33 12/31/96 N/A
33 12/31/96 N/A
33
34 12/31/96 N/A
35 12/31/96 N/A
36 12/31/96 N/A
37 12/31/96 N/A
38 12/31/96 N/A
39 12/31/96 N/A
40 12/31/96 N/A
41 12/31/96 N/A
42 12/31/96 N/A
43 12/31/96 N/A
44 12/31/96 N/A
45 12/31/96 N/A
46 12/31/96 N/A
47 12/31/96 N/A
48 12/31/96 N/A
49 12/31/96 N/A
50 12/31/96 N/A
51 12/31/96 N/A
52 12/31/96 N/A
53 12/31/96 N/A
54 12/31/96 N/A
55 12/31/96 N/A
56 12/31/96 N/A
57 12/31/96 N/A
58 12/31/96 N/A
59 12/31/96 N/A
60 12/31/96 N/A
61 12/31/96 N/A
62 12/31/96 N/A
63 12/31/96 N/A
63 12/31/96 N/A
63
64 12/31/96 N/A
65 12/31/96 N/A
66 12/31/96 N/A
67 12/31/96 N/A
68 12/31/96 N/A
69 12/31/96 N/A
70 12/31/96 N/A
71 12/31/96 N/A
72 12/31/96 N/A
73 12/31/96 N/A
74 12/31/96 N/A
75 12/31/96 N/A
76 12/31/96 N/A
77 12/31/96 N/A
78 12/31/96 N/A
79 12/31/96 N/A
80 12/31/96 N/A
81 12/31/96 N/A
81 12/31/96 N/A
81 12/31/96 N/A
81
82 12/31/96 N/A
83 12/31/96 N/A
84 12/31/96 N/A
85 12/31/96 N/A
86 12/31/96 N/A
87 12/31/96 N/A
88 12/31/96 N/A
89 12/31/96 N/A
90 12/31/96 N/A
91 12/31/96 N/A
92 12/31/96 N/A
93 12/31/96 N/A
94 12/31/96 N/A
95 12/31/96 N/A
96 12/31/96 N/A
97 12/31/96 N/A
98 12/31/96 N/A
98 12/31/96 N/A
98
99 12/31/96 N/A
100 12/31/96 N/A
101 12/31/96 N/A
102 12/31/96 N/A
103 12/31/96 N/A
104 12/31/96 N/A
105 12/31/96 N/A
105 12/31/96 N/A
105 12/31/96 N/A
105 12/31/96 N/A
105
106 12/31/96 N/A
107 12/31/96 N/A
108 12/31/96 N/A
109 12/31/96 N/A
110 12/31/96 N/A
111 12/31/96 N/A
112 12/31/96 N/A
113 12/31/96 N/A
114 12/31/96 N/A
115 12/31/96 N/A
116 12/31/96 N/A
117 12/31/96 N/A
118 12/31/96 N/A
119 12/31/96 N/A
120 12/31/96 N/A
121 12/31/96 N/A
122 12/31/96 N/A
123 12/31/96 N/A
124 12/31/96 N/A
125 12/31/96 N/A
126 12/31/96 N/A
127 12/31/96 N/A
128 12/31/96 N/A
129 12/31/96 N/A
130 12/31/96 N/A
131 12/31/96 N/A
132 12/31/96 N/A
133 12/31/96 N/A
134 12/31/96 N/A
135 12/31/96 N/A
136 12/31/96 N/A
137 12/31/96 N/A
138 12/31/96 N/A
139 12/31/96 N/A
140 12/31/96 N/A
141 12/31/96 N/A
142 12/31/96 N/A
143 12/31/96 N/A
144 12/31/96 N/A
145 12/31/96 N/A
146 12/31/96 N/A
147 12/31/96 N/A
148 12/31/96 N/A
149 12/31/96 N/A
150 12/31/96 N/A
151 12/31/96 N/A
152 12/31/96 N/A
153 12/31/96 N/A
154 12/31/96 N/A
155 12/31/96 N/A
Prospectus Loan Total Revenue (1)
1 $ $ 4,454,847
1 $ $ 3,181,237
1 $ $ 3,146,087
1 $ $ 1,206,784
1 $ $ 1,320,381
1 $ $ 1,208,541
1 $ $ 797,673
1 $ $ 319,889
1 $ $ 309,052
1 $ $ 15,944,491
$ $ -
2
$ $ -
3 $ $ 2,035,050
3 $ $ 1,018,851
3 $ $ 810,803
3 $ $ 870,301
3 $ $ 723,727
3 $ $ 575,649
3 $ $ 490,663
3 $ $ 521,543
3 $ $ 389,690
3 $ $ 427,384
3 $ $ 392,670
3 $ $ 304,354
3 $ $ 287,035
3 $ $ 268,341
3 $ $ 258,795
3 $ $ 214,498
3 $ $ 154,174
3 $ $ 9,743,528
$ $ -
4 $ $ 18,684,537
5 $ $ 7,533,411
6 $ $ 8,003,811
7 $ $ 6,802,332
8 $ $ 16,346,633
9 $ $ 14,473,800
10
11 $ $ 9,098,114
$ $ -
12 $ $ 2,274,800
12 $ $ 1,041,680
12 $ $ 896,616
12 $ $ 643,833
12 $ $ 606,318
12 $ $ 325,086
12 $ $ 308,689
12 $ $ 134,330
12 $ $ 113,901
12 $ $ 78,108
12 $ $ 6,423,361
$ $ -
13 $ $ 1,612,904
13 $ $ 1,538,985
13 $ $ 957,002
13 $ $ 735,010
13 $ $ 633,058
13 $ $ 673,924
13 $ $ 898,422
13 $ $ 365,769
13 $ $ 346,427
13 $ $ 293,597
13 $ $ 8,055,098
$ $ -
14 $ $ 5,906,432
$ $ -
15 $ $ 2,752,671
15 $ $ 2,568,972
15 $ $ 5,321,643
$ $ -
16 $ $ 1,420,877
16 $ $ 1,132,446
16 $ $ 919,287
16 $ $ 575,568
16 $ $ 577,383
16 $ $ 4,625,561
$ $ -
17 $ $ 1,011,266
17 $ $ 938,027
17 $ $ 785,286
17 $ $ 2,734,579
$ $ -
18 $ $ 2,912,379
19 $ $ 2,204,799
20 $ $ 2,287,798
21 $ $ -
$ $ -
22 $ $ 978,029
22 $ $ 941,805
22 $ $ 1,919,834
$ $ -
23 $ $ 3,264,725
24 $ $ 2,330,347
25
$ $ -
26
26
26
26
26
26
26 $ $ -
$ $ -
27 $ $ 2,011,158
28 $ $ 1,534,586
29 $ $ 2,289,340
30 $ $ 2,255,697
31 $ $ 2,262,547
32 $ $ 1,357,331
$ $ -
33 $ $ 1,072,094
33 $ $ 796,869
33 $ $ 685,024
33 $ $ 374,609
33 $ $ 2,928,596
$ $ -
34
35
36 $ $ 1,921,139
37 $ -
38 $ $ 1,418,122
39 $ $ 1,028,096
40 $ $ 1,219,936
41 $ $ 1,294,904
42
43
44 $ $ 1,636,635
45 $ $ 1,014,872
46 $ $ 1,125,944
47
48
49 $ $ 1,064,401
50
51 $ $ 994,672
52 $ $ 1,033,600
53
54 $ $ 1,036,258
55 $ $ 932,476
56 $ $ 807,219
57 $ $ 1,421,628
58 $ $ 958,227
59 $ $ 1,135,340
60 $ $ 892,051
61 $ $ 1,156,292
62 $ $ 744,969
$ $ -
63 $ $ 475,248
63 $ $ 352,629
63 $ $ 827,877
$ $ -
64 $ $ 816,725
65
66 $ $ 737,147
67
68 $ $ 606,020
69 $ $ 1,088,375
70
71 $ $ 546,285
72 $ $ 622,138
73 $ $ 667,731
74 $ $ 739,932
75 $ $ 525,383
76
77 $ $ 726,839
78 $ $ 534,889
79
80
$ $ -
81 $ $ 431,957
81 $ $ 455,570
81 $ $ 524,312
81 $ $ 1,411,839
$ $ -
82 $ $ 508,895
83 $ $ 636,239
84 $ $ 537,222
85 $ $ 546,883
86
87 $ $ 570,205
88 $ $ 566,202
89 $ $ 537,300
90 $ $ 423,806
91 $ $ 510,010
92 $ $ 698,759
93 $ $ 646,316
94
95 $ $ 434,528
96 $ $ 991,847
97 $ $ 593,257
$ $ -
98 $ $ 317,897
98 $ $ 157,272
98 $ $ 475,169
$ $ -
99 $ $ 413,204
100 $ $ 405,503
101 $ $ 414,530
102 $ $ 470,758
103 $ $ 475,432
104 $ $ 439,869
$ $ -
105 $ $ 205,255
105 $ $ 87,831
105 $ $ 63,251
105 $ $ 85,527
105 $ $ 441,864
$ $ -
106 $ $ 489,661
107 $ $ 477,644
108 $ $ 411,553
109
110 $ $ 447,347
111 $ $ 333,968
112 $ $ 338,588
113 $ $ 443,178
114 $ $ 457,315
115 $ $ 523,552
116
117 $ $ 336,127
118 $ $ 424,299
119 $ $ 375,491
120 $ $ 677,347
121 $ $ 355,408
122 $ $ 631,660
123 $ $ 320,560
124 $ $ 431,730
125 $ $ 316,598
126
127 $ $ 268,555
128 $ $ 361,460
129 $ $ 372,626
130 $ $ 281,160
131 $ $ 399,663
132 $ $ 476,509
133 $ $ 259,644
134 $ $ 241,645
135 $ $ 643,711
136 $ $ 268,062
137 $ $ 213,484
138 $ $ 400,520
139 $ $ 232,970
140 $ $ 215,477
141
142 $ $ 184,087
143 $ $ 235,788
144 $ $ 189,373
145
146 $ $ 163,838
147 $ $ 141,841
148 $ $ 193,680
149 $ $ 220,533
150 $ $ 152,796
151 $ $ 133,560
152 $ $ 126,329
153 $ $ 118,320
154 $ $ 126,183
155 $ $ 78,987
Prospectus Loan (2)
DSCR Financial Info as of Date
1 TTM 7/31/97
1 TTM 7/31/97
1 TTM 7/31/97
1 TTM 7/31/97
1 TTM 7/31/97
1 TTM 7/31/97
1 TTM 7/31/97
1 TTM 7/31/97
1 TTM 7/31/97
1 N/A
2 N/A
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 TTM 6/30/97
3 N/A
4 N/A TTM 5/31/97
5 N/A TTM 7/31/97
6 N/A TTM 6/30/97
7 N/A TTM 6/30/97
8 N/A TTM 7/31/97
9 N/A TTM 6/30/97
10 N/A
11 N/A TTM 6/30/97
12 TTM 6/30/97
12 TTM 6/30/97
12 TTM 6/30/97
12 TTM 6/30/97
12 TTM 12/31/96
12 TTM 6/30/97
12 TTM 6/30/97
12 TTM 6/30/97
12 TTM 4/30/97
12 TTM 4/30/97
12 N/A
13 TTM 6/30/97
13 TTM 6/30/97
13 TTM 6/30/97
13 TTM 6/30/97
13 TTM 6/30/97
13 TTM 6/30/97
13 TTM 6/30/97
13 TTM 6/30/97
13 TTM 6/30/97
13 TTM 6/30/97
13 N/A
14 N/A TTM 7/31/97
15 TTM 5/31/97
15 TTM 5/31/97
15 N/A
16 TTM 6/30/97
16 TTM 6/30/97
16 TTM 6//30/97
16 TTM 6/30/97
16 TTM 6/30/97
16 N/A
17 TTM 8/31/97
17 TTM 6/30/97
17 TTM 8/31/97
17 N/A
18 N/A TTM 6/30/97
19 N/A TTM 6/30/97
20 N/A TTM 6/30/97
21 N/A
22 TTM 6/30/97
22 TTM 6/30/97
22 N/A
23 N/A TTM 4/30/97
24 N/A TTM 6/30/97
25 N/A
26
26
26
26
26
26
26 N/A
27 N/A TTM 6/30/97
28 N/A TTM 6/30/97
29 N/A TTM 6/30/97
30 N/A TTM 6/30/97
31 N/A TTM 6/30/97
32 N/A TTM 6/30/97
33 TTM 6/30/97
33 TTM 6/30/97
33 TTM 6/30/97
33 TTM 6/30/97
33 N/A
34 N/A TTM 7/31/97
35 N/A
36 N/A TTM 6/30/97
37 N/A
38 N/A TTM 7/31/97
39 N/A TTM 7/31/97
40 N/A TTM 6/30/97
41 N/A Imp TTM 7/31/97
42 N/A
43 N/A
44 N/A TTM 7/31/97
45 N/A TTM 6/30/97
46 N/A TTM 5/31/97
47 N/A
48 N/A
49 N/A TTM 7/31/97
50 N/A
51 N/A TTM 7/31/97
52 N/A TTM 6/30/97
53 N/A
54 N/A TTM 7/31/97
55 N/A TTM 7/31/97
56 N/A TTM 5/31/97
57 N/A TTM 6/30/97
58 N/A TTM 6/30/97
59 N/A TTM 7/31/97
60 N/A TTM 7/31/97
61 N/A TTM 5/31/97
62 N/A TTM 5/31/97
63 Imp TTM 6/30/97
63 Imp TTM 6/30/97
63 N/A
64 N/A TTM 6/30/97
65 N/A
66 N/A TTM 6/30/97
67 N/A
68 N/A TTM 7/31/97
69 N/A TTM 6/30/97
70 N/A
71 N/A TTM 6/30/97
72 N/A Ann. 7/31/97
73 N/A TTM 5/30/97
74 N/A TTM 7/31/97
75 N/A TTM 7/31/97
76 N/A TTM 7/31/97
77 N/A TTM 6/30/97
78 N/A TTM 6/30/97
79 N/A
80 N/A
81 TTM 6/30/97
81 TTM 6/30/97
81 TTM 6/30/97
81 N/A
82 N/A TTM 5/31/97
83 N/A TTM 7/31/97
84 N/A TTM 7/20/97
85 N/A TTM 6/30/97
86 N/A
87 N/A TTM 6/30/97
88 N/A TTM 7/31/97
89 N/A TTM 6/17/1997
90 N/A TTM 7/31/97
91 N/A TTM 6/30/97
92 N/A TTM 7/31/97
93 N/A TTM 5/31/97
94 N/A
95 N/A TTM 6/30/97
96 N/A TTM 6/30/97
97 N/A TTM 6/30/97
98 TTM 7/31/97
98 TTM 7/31/97
98 N/A
99 N/A TTM 6/30/97
100 N/A TTM 6/30/97
101 N/A Ann 7/31/97
102 N/A TTM 6/30/97
103 N/A TTM 6/30/97
104 N/A TTM 6/30/97
105 TTM 7/31/97
105 TTM 7/31/97
105 TTM 7/31/97
105 TTM 7/31/97
105 N/A
106 N/A TTM 7/31/97
107 N/A TTM 5/31/97
108 N/A TTM 6/30/97
109 N/A Imp TTM 6/30/97
110 N/A TTM 6/30/97
111 N/A TTM 6/30/97
112 N/A TTM 6/30/97
113 N/A TTM 5/31/97
114 N/A TTM 5/24/97
115 N/A TTM 6/30/97
116 N/A
117 N/A TTM 7/31/97
118 N/A TTM 12/31/96
119 N/A Imp TTM 6/30/97
120 N/A TTM 3/31/97
121 N/A TTM 5/31/97
122 N/A TTM 6/30/97
123 N/A TTM 6/30/97
124 N/A TTM 6/30/97
125 N/A Imp TTM 6/30/97
126 N/A
127 N/A Imp TTM 7/31/97
128 N/A Imp TTM 6/30/97
129 N/A TTM 5/31/97
130 N/A TTM 6/30/97
131 N/A TTM 4/30/97
132 N/A TTM 6/30/97
133 N/A TTM 6/30/97
134 N/A TTM 6/30/97
135 N/A TTM 6/30/97
136 N/A TTM 6/30/97
137 N/A TTM 6/30/97
138 N/A TTM 6/30/97
139 N/A TTM 7/31/97
140 N/A TTM 7/31/97
141 N/A
142 N/A TTM 6/30/97
143 N/A TTM 6/30/97
144 N/A TTM 7/31/97
145 N/A
146 N/A TTM 6/30/97
147 N/A TTM 7/31/97
148 N/A 6/30/97 Ann
149 N/A TTM 5/31/97
150 N/A TTM 6/30/97
151 N/A TTM 6/30/97
152 N/A TTM 6/30/97
153 N/A TTM 6/30/97
154 N/A TTM 6/30/97
155 N/A TTM 7/31/97
Prospectus Loan %
Occ Total Revenue
1 94% $ 6,303,655
1 95% $ 4,326,157
1 100% $ 3,862,998
1 89% $ 1,895,269
1 100% $ 1,777,310
1 77% $ 1,731,826
1 100% $ 998,904
1 100% $ 427,423
1 100% $ 471,499
1 $ 21,795,041
$ -
2 100% $ -
$ -
3 90% $ 4,195,001
3 99% $ 1,849,422
3 88% $ 2,235,911
3 99% $ 1,512,185
3 98% $ 1,245,854
3 99% $ 1,183,425
3 97% $ 899,329
3 95% $ 907,591
3 89% $ 923,430
3 98% $ 971,677
3 93% $ 745,468
3 96% $ 561,071
3 98% $ 505,899
3 99% $ 586,630
3 92% $ 543,714
3 93% $ 402,314
3 97% $ 274,810
3 $ 19,543,731
$ -
4 69% $ 59,077,423
5 86% $ 11,892,438
6 86% $ 11,932,458
7 100% $ 9,572,328
8 68% $ 73,015,923
9 71% $ 33,232,998
10 100% $ -
11 100% $ 17,648,400
$ -
12 100% $ 2,307,474
12 100% $ 1,085,743
12 100% $ 944,786
12 100% $ 687,631
12 100% $ 620,930
12 70% $ 883,547
12 67% $ 824,971
12 100% $ 155,116
12 100% $ 132,169
12 100% $ 78,108
12 $ 7,720,475
$ -
13 65% $ 6,363,899
13 75% $ 6,886,448
13 72% $ 2,668,029
13 69% $ 1,979,340
13 60% $ 3,245,217
13 83% $ 1,989,104
13 63% $ 6,467,241
13 42% $ 1,320,217
13 43% $ 2,361,506
13 58% $ 1,278,957
13 $ 34,559,958
$ -
14 94% $ 9,045,888
$ -
15 79% $ 5,289,210
15 74% $ 5,071,902
15 $ 10,361,112
$ -
16 95% $ 2,264,771
16 89% $ 2,042,426
16 95% $ 1,382,065
16 95% $ 1,166,722
16 89% $ 1,128,135
16 $ 7,984,119
$ -
17 95% $ 1,717,892
17 95% $ 1,605,791
17 99% $ 1,318,689
17 $ 4,642,372
$ -
18 98% $ 4,595,181
19 94% $ 4,291,848
20 97% $ 4,947,689
21 100% $ -
$ -
22 88% $ 2,016,161
22 92% $ 1,838,043
22 $ 3,854,204
$ -
23 65% $ 11,671,197
24 92% $ 3,259,355
25 100% $ -
$ -
26 100% $ -
26 100% $ -
26 100% $ -
26 100% $ -
26 100% $ -
26 100% $ -
26 $ -
$ -
27 69% $ 3,917,717
28 93% $ 2,958,989
29 90% $ 3,351,313
30 88% $ 5,605,054
31 91% $ 3,707,111
32 100% $ 1,985,331
$ -
33 70% $ 4,014,686
33 66% $ 2,955,921
33 63% $ 3,853,812
33 63% $ 2,167,816
33 $ 12,992,235
$ -
34 84% $ 4,215,679
35 100% $ -
36 92% $ 2,153,775
37 $ -
38 97% $ 2,235,971
39 100% $ 1,571,108
40 97% $ 1,966,098
41 98% $ 2,462,274
42 $ -
43 $ -
44 60% $ 6,050,298
45 94% $ 1,822,141
46 91% $ 2,185,459
47 $ -
48 100% $ -
49 93% $ 1,886,416
50 $ -
51 87% $ 3,017,012
52 100% $ 2,054,005
53 $ -
54 100% $ 1,792,315
55 96% $ 1,788,317
56 91% $ 1,393,016
57 78% $ 2,036,785
58 92% $ 1,682,196
59 79% $ 2,030,192
60 98% $ 1,146,172
61 86% $ 1,679,145
62 95% $ 1,195,717
$ -
63 95% $ 651,760
63 97% $ 635,643
63 $ 1,287,403
$ -
64 95% $ 917,292
65 100% $ -
66 97% $ 1,220,178
67 100% $ -
68 95% $ 1,098,328
69 95% $ 1,593,553
70 100% $ -
71 85% $ 898,356
72 100% $ 1,243,140
73 93% $ 812,640
74 87% $ 1,235,819
75 95% $ 1,259,143
76 94% $ 671,943
77 98% $ 991,495
78 99% $ 687,051
79 100% $ -
80 100% $ -
$ -
81 91% $ 3,301,201
81 95% $ 2,277,788
81 96% $ 2,228,513
81 $ 7,807,502
$ -
82 100% $ 1,017,779
83 9/% $ 810,896
84 91% $ 858,429
85 96% $ 676,133
86 100% $ -
87 93% $ 829,716
88 78% $ 845,488
89 100% $ 619,972
90 95% $ 1,066,729
91 96% $ 691,651
92 97% $ 842,254
93 99% $ 971,412
94 100% $ -
95 94% $ 845,359
96 92% $ 3,835,897
97 100% $ 1,023,531
$ -
98 98% $ 552,860
98 100% $ 304,449
98 $ 857,309
$ -
99 100% $ 1,175,950
100 88% $ 1,304,374
101 100% $ 680,642
102 100% $ 698,760
103 100% $ 731,249
104 92% $ 692,827
$ -
105 97% $ 291,480
105 76% $ 154,477
105 97% $ 103,918
105 95% $ 110,509
105 $ 660,384
$ -
106 94% $ 662,859
107 98% $ 669,390
108 100% $ 799,061
109 100% $ 811,138
110 98% $ 884,656
111 100% $ 461,330
112 99% $ 526,192
113 95% $ 644,131
114 92% $ 1,843,408
115 98% $ 706,863
116 100% $ -
117 92% $ 868,704
118 100% $ 441,614
119 97% $ 732,473
120 73% $ 1,952,524
121 100% $ 490,757
122 81% $ 1,609,074
123 100% $ 408,954
124 93% $ 998,190
125 97% $ 441,649
126 100% $ -
127 100% $ 423,468
128 94% $ 462,743
129 88% $ 459,922
130 93% $ 648,959
131 82% $ 1,097,422
132 77% $ 818,449
133 93% $ 581,275
134 96% $ 411,617
135 77% $ 1,043,066
136 61% $ 742,379
137 97% $ 464,669
138 71% $ 1,201,461
139 92% $ 342,039
140 98% $ 345,761
141 100% $ -
142 99% $ 383,734
143 100% $ 346,520
144 92% $ 297,732
145 100% $ -
146 98% $ 270,858
147 100% $ 253,953
148 100% $ 263,325
149 100% $ 347,215
150 94% $ 302,288
151 92% $ 335,200
152 96% $ 215,010
153 95% $ 255,130
154 95% $ 345,569
155 97% $ 163,476
Prospectus Loan (1) (2)
DSCR
1 $ 4,993,147
1 $ 3,390,161
1 $ 3,202,634
1 $ 1,441,960
1 $ 1,393,487
1 $ 1,249,158
1 $ 781,577
1 $ 308,249
1 $ 319,559
1 $ 17,079,932
$ -
2 $ -
$ -
3 $ 2,135,959
3 $ 1,125,486
3 $ 815,128
3 $ 904,218
3 $ 742,172
3 $ 596,613
3 $ 542,090
3 $ 515,890
3 $ 459,437
3 $ 436,303
3 $ 394,327
3 $ 316,733
3 $ 303,638
3 $ 296,697
3 $ 263,726
3 $ 190,524
3 $ 156,300
3 $ 10,195,241
$ -
4 $ 19,629,690
5 $ 7,844,078
6 $ 8,044,159
7 $ 6,890,101
8 $ 17,156,324
9 $ 17,048,273
10 $ -
11 $ 9,486,139
$ -
12 $ 2,285,101
12 $ 1,056,934
12 $ 902,042
12 $ 657,849
12 $ 606,318
12 $ 400,198
12 $ 420,820
12 $ 143,183
12 $ 132,169
12 $ 77,313
12 $ 6,681,927
$ -
13 $ 1,633,640
13 $ 1,763,486
13 $ 1,116,187
13 $ 744,714
13 $ 331,232
13 $ 595,780
13 $ 1,073,095
13 $ 346,659
13 $ 351,629
13 $ 291,433
13 $ 8,247,855
$ -
14 $ 5,944,038
$ -
15 $ 2,572,328
15 $ 2,482,285
15 $ 5,054,613
$ -
16 $ 1,422,959
16 $ 1,130,599
16 $ 921,165
16 $ 590,510
16 $ 581,994
16 $ 4,647,227
$ -
17 $ 1,031,311
17 $ 981,349
17 $ 808,658
17 $ 2,821,318
$ -
18 $ 2,937,576
19 $ 2,324,513
20 $ 2,563,599
21 $ -
$ -
22 $ 987,305
22 $ 932,498
22 $ 1,919,803
$ -
23 $ 3,299,628
24 $ 2,276,715
25 $ -
$ -
26 $ -
26 $ -
26 $ -
26 $ -
26 $ -
26 $ -
26 $ -
$ -
27 $ 2,302,510
28 $ 2,266,987
29 $ 2,373,568
30 $ 2,569,420
31 $ 2,292,167
32 $ 1,753,624
$ -
33 $ 1,137,956
33 $ 843,201
33 $ 846,522
33 $ 452,675
33 $ 3,280,354
$ -
34 $ 2,108,310
35 $ -
36 $ 1,736,002
37 $ -
38 $ 1,349,866
39 $ 1,338,374
40 $ 1,245,847
41 $ 1,564,308
42 $ -
43 $ -
44 $ 1,869,157
45 $ 947,131
46 $ 1,114,640
47 $ -
48 $ -
49 $ 1,222,041
50 $ -
51 $ 1,395,161
52 $ 989,602
53 $ -
54 $ 1,224,276
55 $ 875,434
56 $ 784,876
57 $ 1,509,589
58 $ 936,983
59 $ 1,364,692
60 $ 925,724
61 $ 1,154,589
62 $ 711,226
$ -
63 $ 414,510
63 $ 303,269
63 $ 717,779
$ -
64 $ 764,316
65 $ -
66 $ 775,397
67 $ -
68 $ 609,836
69 $ 1,159,347
70 $ -
71 $ 573,573
72 $ 789,661
73 $ 652,568
74 $ 648,593
75 $ 549,369
76 $ 542,051
77 $ 742,455
78 $ 553,513
79 $ -
80 $ -
$ -
81 $ 441,314
81 $ 400,211
81 $ 522,518
81 $ 1,364,043
$ -
82 $ 563,123
83 $ 690,625
84 $ 525,531
85 $ 540,430
86 $ -
87 $ 592,788
88 $ 609,547
89 $ 564,775
90 $ 458,693
91 $ 575,956
92 $ 730,580
93 $ 632,227
94 $ -
95 $ 456,414
96 $ 881,507
97 $ 664,268
$ -
98 $ 374,279
98 $ 225,253
98 $ 599,532
$ -
99 $ 616,226
100 $ 506,613
101 $ 596,725
102 $ 499,456
103 $ 484,725
104 $ 529,683
$ -
105 $ 199,575
105 $ 121,603
105 $ 71,337
105 $ 87,386
105 $ 479,901
$ -
106 $ 489,842
107 $ 494,336
108 $ 448,050
109 $ 484,931
110 $ 461,476
111 $ 338,043
112 $ 341,276
113 $ 469,672
114 $ 435,439
115 $ 529,208
116 $ -
117 $ 331,414
118 $ 424,299
119 $ 365,045
120 $ 712,155
121 $ 350,473
122 $ 795,880
123 $ 324,401
124 $ 417,909
125 $ 304,583
126 $ -
127 $ 280,885
128 $ 358,448
129 $ 340,743
130 $ 282,249
131 $ 458,684
132 $ 475,763
133 $ 327,384
134 $ 241,107
135 $ 556,155
136 $ 331,261
137 $ 239,068
138 $ 458,528
139 $ 218,343
140 $ 214,758
141 $ -
142 $ 205,599
143 $ 272,212
144 $ 195,122
145 $ -
146 $ 169,040
147 $ 168,066
148 $ 203,970
149 $ 217,515
150 $ 190,887
151 $ 149,202
152 $ 131,396
153 $ 129,921
154 $ 127,996
155 $ 87,834
Prospectus Loan FS Start Date FS End Date
1 Oct-97 Jun-98
1 Oct-97 Jun-98
1 Oct-97 Jun-98
1 Oct-97 Jun-98
1 Oct-97 Jun-98
1 Oct-97 Jun-98
1 Oct-97 Jun-98
1 Oct-97 Jun-98
1 Oct-97 Jun-98
1
2 Jan-97 Dec-97
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3 Oct-97 Sep-98
3
4 Oct-97 Jul-98
5 Oct-97 Jun-98
6 Oct-97 Sep-98
7 Oct-97 Sep-98
8 Oct-97 Aug-98
9 Oct-97 Sep-98
10
11
12 Oct-97 Sep-98
12 Oct-97 Sep-98
12 Oct-97 Sep-98
12 Oct-97 Sep-98
12 Oct-97 Sep-98
12 Oct-97 Sep-98
12 Oct-97 Sep-98
12 Oct-97 Sep-98
12 Oct-97 Sep-98
12 Oct-97 Sep-98
12
13 Oct-97 Sep-98
13 Oct-97 Sep-98
13 Oct-97 Sep-98
13 Oct-97 Sep-98
13 Oct-97 Sep-98
13 Oct-97 Sep-98
13 Oct-97 Sep-98
13 Oct-97 Sep-98
13 Oct-97 Sep-98
13 Oct-97 Sep-98
13
14 Oct-97 Sep-98
15 Jan-98 Aug-98
15 Jan-98 Aug-98
15
16 Oct-97 Sep-98
16 Oct-97 Sep-98
16 Oct-97 Sep-98
16 Oct-97 Sep-98
16 Oct-97 Sep-98
16
17 Oct-97 Jul-98
17 Oct-97 Jul-98
17 Oct-97 Jul-98
17
18 Oct-97 Sep-98
19 Oct-97 Sep-98
20 Oct-97 Sep-98
21 Oct-97 Sep-98
22 Oct-97 Sep-98
22 Oct-97 Sep-98
22
23 Oct-97 Sep-98
24 Oct-97 Sep-98
25 Oct-97 Sep-98
26 Oct-97 Sep-98
26 Oct-97 Sep-98
26 Oct-97 Sep-98
26 Oct-97 Sep-98
26 Oct-97 Sep-98
26 Oct-97 Sep-98
26
27 Oct-97 Aug-98
28 Oct-97 Jun-98
29 Oct-97 Jun-98
30 Oct-97 Apr-98
31 Oct-97 Jun-98
32 Oct-97 Sep-98
33 Oct-97 Jun-98
33 Oct-97 Jun-98
33 Oct-97 Jun-98
33 Oct-97 Jun-98
33
34 Oct-97 Sep-98
35
36 Oct-97 Sep-98
37
38 Oct-97 Sep-98
39 Oct-97 Jun-98
40 Oct-97 Sep-98
41 Oct-97 Sep-98
42
43
44 Oct-97 Jun-98
45 Jan-97 Dec-97
46 Oct-97 Jun-98
47
48 Oct-97 Sep-98
49 Oct-97 Sep-98
50
51 Oct-97 Jun-98
52
53
54 Oct-97 Sep-98
55 Oct-97 Jun-98
56 Oct-97 Sep-98
57 Oct-97 Sep-98
58 Oct-97 Jun-98
59 Oct-97 Sep-98
60 Oct-97 Sep-98
61 Oct-97 Jun-98
62 Oct-97 Sep-98
63 Oct-97 Jun-98
63 Oct-97 Jun-98
63
64 Oct-97 Jun-98
65 Oct-97 Jun-98
66 Oct-97 Sep-98
67 Oct-97 Sep-98
68 Oct-97 Sep-98
69 Oct-97 Jun-98
70 Oct-97 Jun-98
71 Oct-97 Jun-98
72 Oct-97 May-98
73 Oct-97 Sep-98
74 Oct-97 Jun-98
75 Oct-97 Sep-98
76 Oct-97 Jun-98
77 Oct-97 Jun-98
78 Oct-97 Jun-98
79 Oct-97 Jun-98
80 Oct-97 Jun-98
81 Oct-97 Aug-98
81 Oct-97 Aug-98
81 Oct-97 Aug-98
81
82 Oct-97 Sep-98
83 Oct-97 Jun-98
84 Oct-97 Aug-98
85 Oct-97 Jun-98
86 Oct-97 Sep-98
87 Oct-97 Aug-98
88 Oct-97 Sep-98
89 Oct-97 Jun-98
90 Oct-97 Jun-98
91 Oct-97 Jun-98
92 Oct-97 Jun-98
93 Oct-97 Sep-98
94 Oct-97 Sep-98
95 Oct-97 Jun-98
96 Oct-97 Aug-98
97 Oct-97 Jun-98
98 Oct-97 Jun-98
98 Oct-97 Jun-98
98
99 Oct-97 Jun-98
100 Oct-97 Jun-98
101 Oct-97 Jun-98
102 Oct-97 Sep-98
103 Oct-97 Jun-98
104 Oct-97 Mar-98
105 Oct-97 Sep-98
105 Oct-97 Sep-98
105 Oct-97 Dec-97
105 Oct-97 Sep-98
105
106 Oct-97 Sep-98
107 Oct-97 Sep-98
108 Oct-97 Sep-98
109 Oct-97 Sep-98
110 Oct-97 Jun-98
111 Oct-97 Jun-98
112 Oct-97 Jun-98
113 Oct-97 Jun-98
114 Oct-97 Jun-98
115 Oct-97 Jun-98
116 Oct-97 Sep-98
117 Oct-97 Jun-98
118 Oct-97 Sep-98
119 Oct-97 Jun-98
120 Oct-97 Jun-98
121 Oct-97 Jun-98
122 Oct-97 Jun-98
123 Oct-97 Jun-98
124 Oct-97 Jun-98
125 Oct-97 Jun-98
126 Oct-97 Sep-98
127 Oct-97 Jun-98
128 Oct-97 Sep-98
129 Oct-97 Jun-98
130 Oct-97 Jun-98
131 Oct-97 Jun-98
132 Oct-97 Jun-98
133 Oct-97 Jun-98
134 Dec-97 Jun-98
135 Oct-97 Jun-98
136 Oct-97 Jun-98
137 Oct-97 Jun-98
138 Oct-97 Jun-98
139 Oct-97 Jun-98
140 Oct-97 Jun-98
141 Oct-97 Jun-98
142 Oct-97 Jun-98
143 Oct-97 Sep-98
144 Oct-97 Jun-98
145 Oct-97 Sep-98
146 Oct-97 Jun-98
147 Oct-97 Jun-98
148 Oct-97 Jun-98
149 Oct-97 Sep-98
150 Oct-97 Sep-98
151 Oct-97 Jun-98
152 Oct-97 Jun-98
153 Oct-97 Sep-98
154 Oct-97 Jun-98
155 Oct-97 Jun-98
Prospectus Loan Total Revenue $
NOI
1 5,950,028 4,529,354
1 3,341,914 2,363,223
1 3,080,918 2,427,703
1 1,388,814 910,243
1 1,322,076 929,627
1 1,436,406 1,075,445
1 993,931 752,459
1 345,625 250,462
1 349,849 198,660
1 18,209,561 13,437,176
2 15,898,521 11,382,703
3 4,346,326 2,222,789
3 2,012,261 1,224,078
3 2,814,830 1,147,983
3 1,644,124 980,540
3 1,336,964 790,566
3 1,329,883 765,942
3 949,480 573,013
3 1,011,775 576,814
3 456,662 236,753
3 992,951 453,684
3 755,711 381,216
3 596,957 322,123
3 565,769 335,743
3 628,807 330,159
3 587,292 305,754
3 1,018,678 525,223
3 297,751 166,706
3 16,999,896 9,116,296
4 30,176,408 16,290,432
5 11,350,676 7,730,815
6 12,415,285 8,024,009
7 10,169,121 7,109,709
8 135,783,308 6,583,299
9 26,264,064 15,103,508
10
11
12 2,307,478 2,264,946
12 1,214,754 1,186,114
12 985,296 956,538
12 695,232 672,316
12 620,928 559,723
12 831,304 459,869
12 634,521 289,578
12 196,721 200,028
12 132,466 130,536
12 97,130 95,323
12 7,715,830 6,814,972
13 5,428,102 1,680,888
13 6,527,555 2,106,770
13 2,882,316 1,415,365
13 1,287,744 214,120
13 3,944,799 1,105,801
13 1,669,154 439,291
13 5,236,997 1,506,964
13 1,293,219 347,798
13 2,462,587 447,328
13 1,289,761 379,564
13 32,022,234 9,643,889
14 9,156,674 4,907,267
15 3,712,646 1,970,969
15 3,823,861 2,035,633
15 7,536,507 4,006,602
16 2,520,487 1,522,450
16 2,492,261 1,185,938
16 1,577,766 979,810
16 1,426,275 712,298
16 1,278,637 600,497
16 9,295,426 5,000,993
17 1,438,725 747,618
17 1,451,061 855,310
17 1,106,406 530,639
17 3,996,192 2,133,566
18 4,597,191 2,771,181
19 4,762,876 2,619,811
20 5,341,547 2,811,324
21 3,568,488 3,104,027
22 1,927,820 958,119
22 1,971,373 1,040,038
22 3,899,193 1,998,157
23 9,487,145 4,992,132
24 3,887,787 2,996,089
25 1,569,908 1,569,904
26 479,512 453,490
26 471,537 445,515
26 438,878 412,856
26 436,975 410,953
26 427,107 401,085
26 404,243 378,221
26 2,658,251 2,502,119
27 3,854,574 2,087,082
28 2,209,470 1,591,704
29 2,541,798 1,769,826
30 2,556,600 1,610,885
31 2,473,812 1,251,207
32 2,113,053 1,618,196
33 1,970,822 301,215
33 1,492,379 255,444
33 2,039,757 210,243
33 1,184,411 130,459
33 6,687,369 897,362
34 4,888,636 3,065,722
35
36 2,179,098 1,592,898
37
38 2,334,621 1,273,751
39 1,485,437 1,167,707
40 2,044,047 1,152,583
41 2,285,652 1,442,206
42
43
44 2,268,653 682,641
45 1,811,171 1,021,168
46 1,657,031 598,527
47
48 823,472 823,468
49 1,859,490 989,292
50
51 2,361,613 1,038,264
52
53
54 1,946,491 1,312,127
55 1,418,432 680,497
56 1,446,815 745,905
57 2,025,502 1,628,851
58 1,333,974 704,243
59 1,964,888 1,207,334
60 1,138,075 936,602
61 1,323,503 688,398
62 1,246,517 651,398
63 561,255 285,153
63 499,229 214,007
63 1,060,484 499,160
64 745,732 570,179
65 440,655 440,652
66 1,270,913 677,730
67 526,235 526,231
68 1,132,372 603,008
69 1,172,276 835,050
70 387,473 387,470
71 706,894 438,042
72 877,947 453,635
73 825,644 510,897
74 1,044,439 638,177
75 1,272,779 428,970
76 512,255 412,784
77 746,309 472,171
78 478,969 358,254
79 334,290 334,287
80 334,290 334,287
81 3,795,399 816,190
81 2,920,831 676,075
81 2,119,150 157,406
81 8,835,380 1,649,671
82 1,099,119 553,880
83 680,865 545,176
84 851,588 519,240
85 479,276 343,288
86 390,770 390,766
87 719,548 623,335
88 747,525 495,225
89 498,917 422,416
90 854,401 264,342
91 564,537 272,941
92 639,357 513,589
93 995,134 627,730
94 360,996 360,992
95 626,874 325,926
96 3,712,055 476,653
97 810,712 580,740
98 446,196 255,332
98 321,597 166,169
98 767,793 421,500
99 991,173 530,691
100 1,066,736 550,925
101 421,926 346,362
102 734,038 511,231
103 602,871 388,326
104 389,346 224,649
105 283,798 182,605
105 156,859 148,246
105 105,553 67,928
105 87,877 64,530
105 634,087 463,309
106 674,804 470,646
107 704,247 509,610
108 874,674 531,950
109 950,641 525,179
110 691,390 225,828
111 380,998 258,803
112 430,267 264,053
113 512,478 227,265
114 1,435,821 207,277
115 552,456 409,418
116 260,790 260,786
117 386,288 96,252
118 431,614 392,646
119 664,943 356,392
120 1,849,864 758,827
121 382,930 275,555
122 1,296,529 476,904
123 312,993 237,450
124 694,483 217,347
125 341,238 225,961
126 230,257 230,253
127 329,234 195,339
128 487,133 348,088
129 375,531 285,195
130 516,174 190,248
131 678,242 335,285
132 498,975 94,125
133 439,757 194,567
134 280,225 159,608
135 741,064 403,897
136 607,415 166,706
137 349,975 168,019
138 671,017 199,679
139 276,719 140,838
140 268,057 118,788
141 180,750 179,707
142 311,553 147,723
143 373,440 269,459
144 235,049 118,152
145 114,187 114,183
146 214,201 119,004
147 219,431 134,186
148 203,509 157,331
149 359,571 217,515
150 295,690 138,181
151 236,385 70,487
152 173,336 83,160
153 267,723 92,500
154 211,158 -21,874
155 163,027 95,861
Prospectus Loan % DSCR Occupancy Date
1 Jun-98
1 Jun-98
1 Jun-98
1 Jun-98
1 Jun-98
1 Jun-98
1 Jun-98
1 Jun-98
1 Jun-98
1
2 1.07
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 Sep-98
3 1.57
4 Jul-98
5 Jun-98
6 1.54
7 1.53
8
9 3.05 Sep-98
10
11
12
12
12
12
12
12
12
12
12
12
12 1.68
13
13
13
13
13
13
13
13
13
13
13 2.49
14 1.37
15 Aug-98
15 Aug-98
15
16 Sep-98
16 Sep-98
16 Sep-98
16 Sep-98
16 Sep-98
16 1.54
17
17
17
17
18 1.24
19 1.47
20 1.61
21 1.77 Sep-98
22
22
22 1.27
23 3.03 Sep-98
24 2.18
25 1.00
26 Sep-98
26 Sep-98
26 Sep-98
26 Sep-98
26 Sep-98
26 Sep-98
26 1.35
27
28 Jun-98
29
30 Apr-98
31
32 1.32
33 Jun-98
33 Jun-98
33 Jun-98
33 Jun-98
33
34 2.65
35
36 1.38
37
38 1.32
39 Jun-98
40 1.23
41 1.65
42
43
44 Jun-98
45 1.30
46
47
48 1.00
49 1.28
50
51 Jun-98
52
53
54 1.99 Sep-98
55
56 1.18 Sep-98
57 2.41 Sep-98
58 Jun-98
59 1.90 Sep-98
60 1.56 Sep-98
61
62 1.18
63 Jun-98
63 Jun-98
63
64
65
66 1.46
67 1.00
68 1.35
69 Jun-98
70
71
72 May-98
73 1.18
74
75 1.15
76
77 Jun-98
78 Jun-98
79
80
81 Aug-98
81 Aug-98
81 Aug-98
81
82 1.42
83 Jun-98
84 Aug-98
85 Jun-98
86 1.00
87
88 1.46 Sep-98
89
90
91
92
93 1.68
94 1.00
95 Jun-98
96 Aug-98
97 Jun-98
98 Jun-98
98 Jun-98
98
99 Jun-98
100 Jun-98
101 Jun-98
102 1.56
103 Jun-98
104 Mar-98
105
105 Sep-98
105
105
105
106 1.48
107 1.76 Sep-98
108 1.74 Sep-98
109 1.72 Sep-98
110 Jun-98
111
112
113
114
115 Jun-98
116 1.00
117 Jun-98
118 1.25 Sep-98
119
120
121 Jun-98
122 Jun-98
123 Jun-98
124
125
126 1.00
127
128 1.70
129
130
131
132 Jun-98
133 Jun-98
134
135
136 Jun-98
137 Jun-98
138 Jun-98
139 Jun-98
140 Jun-98
141 Jun-98
142
143 1.86
144 Jun-98
145 1.00
146 Jun-98
147
148
149 1.89 Sep-98
150 1.41
151 Jun-98
152
153 1.08 Sep-98
154
155
Prospectus Loan Occupancy % Footnotes
1 93%
1 85%
1 100%
1 96%
1 96%
1 84%
1 100%
1 100%
1 97%
1
2
3 96%
3 98%
3 92%
3 96%
3 97%
3 98%
3 97%
3 95%
3 96%
3 94%
3 98%
3 93%
3 96%
3 99%
3 92%
3 95%
3 97%
3
4 71%
5 93%
6
7
8
9 51%
10
11
12
12
12
12
12
12
12
12
12
12
12
13
13
13
13
13
13
13
13
13
13
13
14
15 81%
15 76%
15
16 99%
16 91%
16 99%
16 93%
16 95%
16
17
17
17
17
18
19
20
21 100%
22
22
22
23 84%
24
25
26 100%
26 100%
26 100%
26 100%
26 100%
26 100%
26
27
28 100%
29
30 90%
31
32
33 81%
33 73%
33 78%
33 69%
33
34
35
36
37
38
39 100%
40
41
42
43
44 68%
45
46
47
48
49
50
51 82%
52
53
54 100%
55
56 86%
57 81%
58 99%
59 91%
60 98%
61
62
63 96%
63 98%
63
64
65
66
67
68
69 100%
70
71
72 100%
73
74
75
76
77 97%
78 99%
79
80
81 92%
81 97%
81 100%
81
82
83 96%
84 86%
85 99%
86
87
88 90%
89
90
91
92
93
94
95 88%
96 90%
97 93%
98 91%
98 100%
98
99 100%
100 88%
101 100%
102
103 100%
104 100%
105
105 100%
105
105
105
106
107 100%
108 100%
109 100%
110 98%
111
112
113
114
115 99%
116
117 98%
118 100%
119
120
121 100%
122 78%
123 100%
124
125
126
127
128
129
130
131
132 74%
133 92%
134
135
136 66%
137 91%
138 63%
139 88%
140 96%
141 100%
142
143
144 96%
145
146 100%
147
148
149 100%
150
151 71%
152
153 89%
154
155
Prospectus Loan %
Occ %
Total Revenue
1
1
1
1
1
1
1
1
1
1
2
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
4
5
6
7
8
9
10
11
12
12
12
12
12
12
12
12
12
12
12
13
13
13
13
13
13
13
13
13
13
13
14
15
15
15
16
16
16
16
16
16
17
17
17
17
18
19
20
21
22
22
22
23
24
25
26
26
26
26
26
26
26
27
28
29
30
31
32
33
33
33
33
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
63
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
81
81
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
98
98
99
100
101
102
103
104
105
105
105
105
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
Prospectus Loan (1)
DSCR
1
1
1
1
1
1
1
1
1
1
2
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
4
5
6
7
8
9
10
11
12
12
12
12
12
12
12
12
12
12
12
13
13
13
13
13
13
13
13
13
13
13
14
15
15
15
16
16
16
16
16
16
17
17
17
17
18
19
20
21
|
|