|
|
|
|
|
|
|
|
|
|
|
|
|
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: June 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 136 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 June 16, 1998
monthly distribution report prepared by the Trustee pursuant to Section 4.02(b)
(i) thereof.
This Current Report is being filed by the Servicer, in its
capacity as such under the Pooling and Servicing Agreement, on behalf of the
Registrant. The information reported and contained herein has been supplied to
the Servicer by one or more of the Borrowers or other third parties without
independent review or investigation by the Servicer. Pursuant to the Pooling
and Servicing Agreement, the Servicer is not responsible for the accuracy or
completeness of such information.
<PAGE>
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
June 16, 1998
5.2 99 Comparative Financial Status
Report as of 6/11/98
Delinquent Loan Status Report as of
6/11/98
REO Status Report as of 6/11/98
Historical Loan Modification Report
as of 6/11/98
Historical Loss Estimate Report as of
6/11/98
Watch List Report as of 6/11/98
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ASSET SECURITIZATION
CORPORATION, REGISTRANT
By: __________________
Daniel B. Kirby
Senior Vice President
By: __________________
Sean D. Reilly
Vice President
Date: June 23, 1998
<PAGE>
EXHIBIT INDEX
Item 601(a) of
Regulation S-K
Exhibit No. Exhibit No. Description
5.1 99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
June 16, 1998
5.2 99 Comparative Financial Status
Report as of 6/11/98
Delinquent Loan Status Report as of
6/11/98
REO Status Report as of 6/11/98
Historical Loan Modification Report
as of 6/11/98
Historical Loss Estimate Report as of
6/11/98
Watch List Report as of 6/11/98
ABN AMRO
LaSalle National Bank
Administrator:
Juliana Man (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: 06/16/98
Payment Date: 06/16/98
Prior Payment: 05/14/98
Record Date: 06/10/98
WAC: 8.625862%
WAMM: 310
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 165,018,148.00 153,152,010.51 1,489,015.66
045424FD5 1000.000000000 928.091924229 9.023344875
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 153,152,010.51 0.00
045424FH6 1000.000000000 928.091924229 0.000000000
PS-1 1,754,015,636.0N 1,742,149,498.8 0.00
045424FJ2 1000.000000000 993.234873785 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 6,088,344.10 0.00
045424FR4 1000.000000000 1060.517374295 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 24,878,690.37 160,187.09
045424GG7 1000.000000000 956.872706538 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 1,773,116,533.3 1,649,202.75
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 151,662,994.85
045424FD5 0.000000000 0.000000000 919.068579354
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 0.00 151,662,994.85
045424FH6 0.000000000 0.000000000 919.068579354
PS-1 0.00 0.00 1,740,660,483.18
045424FJ2 0.000000000 0.000000000 992.385955663
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 51,319.67 6,139,663.77
045424FR4 0.000000000 8.939278198 1069.456652493
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 24,718,503.28
045424GG7 0.000000000 0.000000000 950.711664615
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 51,319.67 1,771,518,650.23
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A 829,573.39 0.00 6.50000000%
045424FD5 5.027164588 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 266,466.88 0.00 2.08786198%
045424FH6 1.614773182 0.000000000 1.83472811%
PS-1 2,273,987.32 0.00 1.56633216%
045424FJ2 1.296446436 0.000000000 1.37804348%
A-1E 303,883.21 0.00 6.93000000%
045424GE2 5.775000029 0.000000000Fixed
A-2 516,547.51 0.00 7.06786198%
045424FK9 5.889884949 0.000000000 6.81472811%
A-3 312,121.03 0.00 7.11786198%
045424FL7 5.931551655 0.000000000 6.86472811%
A-4 157,156.77 0.00 7.16786198%
045424FM5 5.973218254 0.000000000 6.91472811%
A-5 236,392.91 0.00 7.18786198%
045424FN3 5.989884899 0.000000000 6.93472811%
A-6 271,794.29 0.00 7.43786198%
045424FP8 6.198218305 0.000000000 7.18472811%
A-7 140,282.18 0.00 7.67786198%
045424FQ6 6.398218123 0.000000000 7.42472811%
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 94,292.29 154.11 8.58786198%
045424FY9 7.168268294 0.011715717 8.33472811%
B-7H 7.17 0.01 8.58786198%
045424FZ6 7.167634681 0.009996701 8.33472811%
R 0.00 0.00
045424GC6 0.000000000 0.000000000
12,467,936.98 154.12
Total P&I Payment 14,117,139.73
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 165,018,148.00 153,152,010.51 1,489,015.66
None 1000.000000000 928.091924229 9.023344875
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 6,088,344.10 0.00
None 1000.000000000 1060.517374295 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 24,878,690.37 160,187.09
None 1000.000000000 956.872706538 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 1,773,116,533.3 1,649,202.75
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 0.00 0.00 151,662,994.85
None 0.000000000 0.000000000 919.068579354
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 51,319.67 6,139,663.77
None 0.000000000 8.939278198 1069.456652493
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 24,718,503.28
None 0.000000000 0.000000000 950.711664615
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 51,319.67 1,771,518,650.23
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A-L 1,096,040.27 0.00 8.58786198%
None 6.641937770 0.000000000 8.33472811%
A-1B-L 1,235,569.22 0.00 8.58786198%
None 7.156551625 0.000000000 8.33472811%
A-1C-L 5,102,414.35 0.00 8.58786198%
None 7.156551647 0.000000000 8.33472811%
A-1D-L 1,644,529.07 0.00 8.58786198%
None 7.156551637 0.000000000 8.33472811%
A-1E-L 376,581.10 0.00 8.58786198%
None 7.156551569 0.000000000 8.33472811%
A-2-L 627,635.17 0.00 8.58786198%
None 7.156551662 0.000000000 8.33472811%
A-3-L 376,581.10 0.00 8.58786198%
None 7.156551569 0.000000000 8.33472811%
A-4-L 188,290.55 0.00 8.58786198%
None 7.156551705 0.000000000 8.33472811%
A-5-L 282,435.82 0.00 8.58786198%
None 7.156551579 0.000000000 8.33472811%
A-6-L 313,817.58 0.00 8.58786198%
None 7.156551629 0.000000000 8.33472811%
A-7-L 156,908.79 0.00 8.58786198%
None 7.156551629 0.000000000 8.33472811%
A-8Z-L 0.00 0.00
None 0.000000000 0.000000000
B-1-L 282,435.82 0.00 8.58786198%
None 7.156551579 0.000000000 8.33472811%
B-2-L 282,435.82 0.00 8.58786198%
None 7.156551579 0.000000000 8.33472811%
B-3-L 62,763.52 0.00 8.58786198%
None 7.156552085 0.000000000 8.33472811%
B-3SC-L 0.00 0.00
None 0.000000000 0.000000000
B-4-L 94,145.27 0.00 8.58786198%
None 7.156551325 0.000000000 8.33472811%
B-5-L 94,145.27 0.00 8.58786198%
None 7.156551325 0.000000000 8.33472811%
B-6-L 156,908.81 0.00 8.58786198%
None 7.156552541 0.000000000 8.33472811%
B-7-L 94,292.28 154.11 8.58786198%
None 7.168267533 0.011715717 8.33472811%
B-7H-L 7.17 0.01 8.58786198%
None 7.167634681 0.009996701 8.33472811%
LR 0.00 0.00
045424GD4 0.000000000 0.000000000
12,467,936.98 154.12
Total P&I Payment 14,117,139.73
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 0.00 0.00
045424GA0 0.000000000 0.000000000
V-2 0.00 0.00
045424GB7 0.000000000 0.000000000
0.00 0.00
Total P&I Payment 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Other Related Information
Amount of Available Funds allocable to principal:
Principal Distribution Amount 1,649,202.75
P&I Advances made byBeginning Current
UnreimbursePeriod
Servicer 52,475.80 9,023.41
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 52,475.80 9,023.41
Ending
Reimbursed Unreimbursed
Servicer 52,475.80 9,023.41
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 52,475.80 9,023.41
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 1,740,660,483.18
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 50,780.44
Current Period Trustee Fees 4,352.61
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 55,133.05
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
06/16/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
06/16/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
06/16/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
06/16/98 0 0.00 8.4752% 8.4379%
0.00% 0.000%
Note: Foreclosure and REO Totals are Included in the Appropriate Delinquency A
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
148A 05/11/98 9,023.41 9,023.41
Total 9,023.41 9,023.41
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
148A 0.00 B
Total 0 0.00
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
148A
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but less than one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled
Balances of Loans Balance
0to 1,000,000 6 5,078,797
1,000,000to 2,500,000 30 52,909,775
2,500,000to 5,000,000 51 183,778,290
5,000,000to 7,500,000 15 92,002,773
7,500,000to 10,000,000 14 120,278,802
10,000,000to 12,500,000 10 111,923,666
12,500,000to 15,000,000 4 55,168,359
15,000,000to 17,500,000 4 64,302,107
17,500,000to 20,000,000 4 73,988,396
20,000,000to 25,000,000 2 48,109,982
25,000,000to 40,000,000 4 146,937,064
40,000,000to 45,000,000 3 130,023,039
45,000,000to 50,000,000 2 98,654,314
50,000,000to 55,000,000 1 50,552,931
55,000,000to 60,000,000 1 56,926,263
60,000,000to 65,000,000 1 61,128,846
65,000,000to 75,000,000 1 74,194,650
75,000,000to 85,000,000 0 0
85,000,000to 90,000,000 1 85,629,595
90,000,000& Above 2 229,072,835
Total 1561,740,660,483
Current Scheduled Based on
Balances Balance
0to 1,000,000 0.29%
1,000,000to 2,500,000 2.99%
2,500,000to 5,000,000 10.37%
5,000,000to 7,500,000 5.19%
7,500,000to 10,000,000 6.79%
10,000,000to 12,500,000 6.32%
12,500,000to 15,000,000 3.11%
15,000,000to 17,500,000 3.63%
17,500,000to 20,000,000 4.18%
20,000,000to 25,000,000 2.72%
25,000,000to 40,000,000 8.29%
40,000,000to 45,000,000 7.34%
45,000,000to 50,000,000 5.57%
50,000,000to 55,000,000 2.85%
55,000,000to 60,000,000 3.21%
60,000,000to 65,000,000 3.45%
65,000,000to 75,000,000 4.19%
75,000,000to 85,000,000 0.00%
85,000,000to 90,000,000 4.83%
90,000,000& Above 12.93%
Total 98.26%
Average Scheduled Balance is 11,158,080
Maximum Scheduled Balance is 120,505,246
Minimum Scheduled Balance is 749,522
Distribution of Property Types
Number Scheduled
Property Types of Loans Balance
Retail 51 505,544,119
Office 28 481,043,844
Multifamily 36 337,916,054
Lodging 15 237,951,850
Health Care 5 60,343,270
Mixed Use 1 44,623,797
Industrial 7 40,465,580
Mobile Home 13 32,771,969
Total 1561,740,660,483
Based on
Property Types Balance
Retail 28.54%
Office 27.15%
Multifamily 19.07%
Lodging 13.43%
Health Care 3.41%
Mixed Use 2.52%
Industrial 2.28%
Mobile Home 1.85%
Total 98.26%
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 88,706,242
7.500%to 8.000% 35 482,612,144
8.000%to 8.500% 34 405,356,590
8.500%to 9.000% 51 547,413,896
9.000%to 9.500% 21 146,706,384
9.500%to 10.000% 3 63,773,220
10.000%to 10.500% 3 6,092,007
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 1561,740,660,483
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% 27.24%
8.000%to 8.500% 22.88%
8.500%to 9.000% 30.90%
9.000%to 9.500% 8.28%
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 98.26%
W/Avg Mortgage Interest Rate is 8.3726%
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 4 280,855,493 15.85%
New Jersey 5 181,628,639 10.25%
Texas 16 141,975,373 8.01%
Maryland 8 123,281,088 6.96%
New York 7 113,550,040 6.41%
Ohio 11 113,099,423 6.38%
California 18 98,830,186 5.58%
Virginia 7 78,154,264 4.41%
Georgia 2 75,970,906 4.29%
Alabama 3 71,384,793 4.03%
Illinois 4 60,300,943 3.40%
Massachusetts 7 56,042,624 3.16%
Other 1 49,251,659 2.78%
Michigan 10 40,709,728 2.30%
Pennsylvania 7 27,946,803 1.58%
North Carolina 6 26,142,560 1.48%
Arizona 5 24,694,481 1.39%
Florida 7 24,541,923 1.39%
Missouri 1 23,731,089 1.34%
South Carolina 3 15,764,046 0.89%
Kentucky 2 15,527,083 0.88%
Delaware 2 14,522,158 0.82%
Rhode Island 1 14,332,244 0.81%
Connecticut 2 12,542,539 0.71%
Oregon 1 10,828,167 0.61%
Indiana 2 8,960,608 0.51%
Tennessee 2 8,051,319 0.45%
Washington 2 5,848,243 0.33%
Arkansas 1 3,833,271 0.22%
Montana 2 3,802,253 0.21%
Other 7 14,556,537 0.82%
Total 1561,740,660,483 98.26%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 1561,740,660,483 98.26%
1+ to 2 years 0 0 0.00%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or more 0 0 0.00%
Total 1561,740,660,483 98.26%
Weighted Average Seasoning is 0.7
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 41,669,330 2.35%
121 to 180 months 7 15,352,761 0.87%
181 to 240 months 19 190,281,100 10.74%
241 to 360 months 1281,493,357,29 84.30%
Total 1561,740,660,48 98.26%
Weighted Average Months to Maturity 307
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.500or less 1 40,399,242 2.28%
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 0 0 0.00%
1.125to 1.250 0 0 0.00%
1.250to 1.375 0 0 0.00%
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 1551,700,261,24 95.98%
Total 1561,740,660,48 98.26%
Weighted Average Debt Service Coverage Ratio is 0.301
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 1561,740,660,483 98.26%
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 60 668,484,997 37.74%
1 to 2 years 70 636,117,830 35.91%
2 Years or More 0 0 0.00%
Unknown 26 436,057,656 24.61%
Total 1561,740,660,483 98.26%
(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
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 0.301
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
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 0 108,567,589
2NOM97D5A 0 85,629,595
3NOM97D5A 0 74,194,650
4NOM97D5A 0 61,128,846
5NOM97D5A 0 56,926,263
6NOM97D5A 0 50,552,931
7NOM97D5A 0 49,402,655
8NOM97D5A 0 49,251,659
9NOM97D5A 1,618,966 12/31/97 40,399,242
10NOM97D5A 0 45,000,000
11NOM97D5A 0 44,623,797
12NOM97D5A 0 38,979,694
13NOM97D5A 0 36,370,368
14NOM97D5A 0 35,846,045
15NOM97D5A 0 35,740,957
16NOM97D5A 0 24,378,893
17NOM97D5A 0 23,731,089
18NOM97D5A 0 19,679,363
19NOM97D5A 0 18,484,210
20NOM97D5A 0 17,935,388
21NOM97D5A 0 17,889,435
22NOM97D5A 0 16,361,633
23NOM97D5A 0 16,212,962
24NOM97D5A 0 16,044,179
25NOM97D5A 0 15,683,332
26NOM97D5A 0 14,478,149
27NOM97D5A 0 14,332,244
28NOM97D5A 0 13,337,903
29NOM97D5A 0 13,020,062
30NOM97D5A 0 12,480,936
31NOM97D5A 0 11,856,741
32NOM97D5A 0 11,581,112
33NOM97D5A 0 11,378,373
34NOM97D5A 0 11,433,108
35NOM97D5A 0 11,168,069
36NOM97D5A 0 10,994,859
37NOM97D5A 0 10,828,167
38NOM97D5A 0 10,193,290
39NOM97D5A 0 10,009,010
40NOM97D5A 0 9,919,279
41NOM97D5A 0 9,523,092
42NOM97D5A 0 9,310,726
43NOM97D5A 0 9,234,483
44NOM97D5A 0 8,759,209
45NOM97D5A 0 8,693,187
46NOM97D5A 0 8,549,142
47NOM97D5A 0 8,415,737
48NOM97D5A 0 8,410,056
49NOM97D5A 0 8,306,389
50NOM97D5A 0 8,271,327
51NOM97D5A 0 7,744,248
52NOM97D5A 0 7,579,771
53NOM97D5A 0 7,562,156
54NOM97D5A 0 7,137,915
55NOM97D5A 0 7,117,027
56NOM97D5A 0 7,082,350
57NOM97D5A 0 6,490,315
58NOM97D5A 0 6,454,397
59NOM97D5A 0 6,435,168
60NOM97D5A 0 6,437,573
61NOM97D5A 0 6,187,203
62NOM97D5A 0 5,954,670
63NOM97D5A 0 5,908,452
64NOM97D5A 0 5,537,495
65NOM97D5A 0 5,470,771
66NOM97D5A 0 5,378,027
67NOM97D5A 0 5,271,293
68NOM97D5A 0 5,140,115
69NOM97D5A 0 4,869,177
70NOM97D5A 0 4,770,304
71NOM97D5A 0 4,651,237
72NOM97D5A 0 4,555,589
73NOM97D5A 0 4,467,014
74NOM97D5A 0 4,327,592
75NOM97D5A 0 4,328,869
76NOM97D5A 0 4,221,545
77NOM97D5A 0 4,219,448
78NOM97D5A 0 4,200,858
79NOM97D5A 0 4,200,858
80NOM97D5A 0 853,474
81NOM97D5A 0 3,228,279
81NOM97D5A 0 4,158,879
82NOM97D5A 0 4,160,924
83NOM97D5A 0 4,102,172
84NOM97D5A 0 4,061,125
85NOM97D5A 0 3,993,599
86NOM97D5A 0 4,009,152
87NOM97D5A 0 3,975,956
88NOM97D5A 0 3,938,495
89NOM97D5A 0 3,926,588
90NOM97D5A 0 3,861,603
91NOM97D5A 0 3,833,271
92NOM97D5A 0 3,800,641
93NOM97D5A 0 3,689,314
94NOM97D5A 0 3,724,893
95NOM97D5A 0 3,413,626
96NOM97D5A 0 3,477,476
97NOM97D5A 0 3,465,887
98NOM97D5A 0 3,445,236
99NOM97D5A 0 3,443,195
100NOM97D5A 0 3,426,972
101NOM97D5A 0 3,420,426
102NOM97D5A 0 3,371,116
103NOM97D5A 0 3,228,154
104NOM97D5A 0 3,228,482
105NOM97D5A 0 3,204,490
106NOM97D5A 0 3,124,609
107NOM97D5A 0 3,096,970
108NOM97D5A 0 3,050,256
109NOM97D5A 0 2,968,794
110NOM97D5A 0 2,963,905
111NOM97D5A 0 2,884,337
112NOM97D5A 0 2,804,891
113NOM97D5A 0 2,775,374
114NOM97D5A 0 2,731,588
115NOM97D5A 0 2,665,228
116NOM97D5A 0 2,685,410
117NOM97D5A 0 2,532,165
118NOM97D5A 0 2,578,496
119NOM97D5A 0 2,513,824
120NOM97D5A 0 2,467,299
121NOM97D5A 0 2,434,952
122NOM97D5A 0 2,427,261
123NOM97D5A 0 2,402,639
124NOM97D5A 0 2,375,210
125NOM97D5A 0 2,353,186
126NOM97D5A 0 2,186,683
127NOM97D5A 0 2,183,217
128NOM97D5A 0 2,160,032
129NOM97D5A 0 2,101,488
130NOM97D5A 0 1,986,579
131NOM97D5A 0 1,888,330
132NOM97D5A 0 1,832,356
133NOM97D5A 0 1,830,120
134NOM97D5A 0 1,776,257
135NOM97D5A 0 1,768,724
136NOM97D5A 0 1,640,183
137NOM97D5A 0 1,581,515
138NOM97D5A 0 1,586,208
139NOM97D5A 0 1,586,107
140NOM97D5A 0 1,526,662
141NOM97D5A 0 1,470,388
142NOM97D5A 0 1,466,191
143NOM97D5A 0 1,270,088
144NOM97D5A 0 1,166,971
145NOM97D5A 0 1,130,459
146NOM97D5A 0 1,109,431
147NOM97D5A 0 1,105,050
148NOM97D5A 0 1,095,017
149NOM97D5A 0 1,001,171
150NOM97D5A 0 919,254
151NOM97D5A 0 891,516
152NOM97D5A 0 890,022
153NOM97D5A 0 775,009
154NOM97D5A 0 749,522
155NOM97D5A 0 120,505,246
1,740,660,483
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% 448,750 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
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 B
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 6/11/98
- -------------------------------------------------------------------
Prospectus Prospectus Asset # City
Loan #
- -------------------------------------------------------------------
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
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
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
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
14 1 Baltimore
15 1 Houston
15 2 Houston
16 1 Golden
16 2 Orlando
16 3 Lakewood
16 4 El Paso
16 5 El Paso
17 1 Waco
17 2 Waco
17 3 Waco
18 1 Maryland Heights
19 1 Bayport
20 1 Greenbelt
21 1 Cambridge
22 1 Amherst
22 2 Sunderland
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
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
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
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
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
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
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 State Last Property Inspect
Loan # Date
yy/mm
- -------------------------------------------------------------------
1 VA N/A
1 NC N/A
1 MD N/A
1 MD N/A
1 MD N/A
1 VA N/A
1 MD N/A
1 MD N/A
1 MD N/A
2 NJ N/A
3 OH N/A
3 OH N/A
3 TX N/A
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 N/A
3 OH N/A
3 OH N/A
3 OH N/A
3 OH N/A
3 OH N/A
3 OH N/A
3 OH N/A
4 GA N/A
5 OH N/A
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 N/A
12 NJ N/A
12 NJ N/A
12 NJ N/A
12 NJ N/A
12 NJ N/A
12 NJ N/A
12 NJ N/A
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
14 MD N/A
15 TX N/A
15 TX N/A
16 CO N/A
16 FL N/A
16 CO N/A
16 TX N/A
16 TX N/A
17 TX N/A
17 TX N/A
17 TX N/A
18 MO N/A
19 NY N/A
20 MD N/A
21 MA N/A
22 MA N/A
22 MA N/A
23 MD N/A
24 AZ N/A
25 OH N/A
26 NJ N/A
26 NJ N/A
26 NJ N/A
26 NJ N/A
26 NJ N/A
26 NJ N/A
27 NY N/A
28 RI N/A
29 OH N/A
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
34 CA N/A
35 CT N/A
36 CA N/A
37 TX N/A
38 OR N/A
39 DE N/A
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
64 SC N/A
65 TN N/A
66 NC N/A
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 N/A
74 CA N/A
75 MD N/A
76 DE N/A
77 OH N/A
78 NC N/A
79 CA N/A
80 PA N/A
81 CA N/A
81 CA N/A
81 CA N/A
82 PA N/A
83 CA N/A
84 VA N/A
85 VA N/A
86 IL N/A
87 OH N/A
88 FL N/A
89 VA N/A
90 TX N/A
91 VA N/A
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
99 MI N/A
100 NJ N/A
101 MA N/A
102 SC N/A
103 MA N/A
104 CA N/A
105 PA N/A
105 PA N/A
105 PA N/A
105 PA N/A
106 NC N/A
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 N/A
115 OH N/A
116 OH N/A
117 TX N/A
118 MT N/A
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 N/A
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 Scheduled Loan Balance Paid Thru Date
Loan #
- -------------------------------------------------------------------
1
1
1
1
1
1
1
1
1
$145,223,749.38 06/11/98
2 $108,567,589.20 06/11/98
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
$85,629,595.29 06/11/98
4 $74,194,649.84 06/11/98
5 $61,128,846.36 06/11/98
6 $56,926,263.00 06/11/98
7 $50,552,930.82 06/11/98
8 $49,402,654.69 06/11/98
9 $49,251,659.45 06/11/98
10 $46,538,905.34 06/11/98
11 $45,000,000.00 06/11/98
12
12
12
12
12
12
12
12
12
12
$44,623,797.07 06/11/98
13
13
13
13
13
13
13
13
13
13
$38,979,693.87 06/11/98
14 $36,370,367.50 06/11/98
15
15
$35,846,044.90 06/11/98
16
16
16
16
16
$35,740,957.45 06/11/98
17
17
17
$24,378,893.19 06/11/98
18 $23,731,089.16 06/11/98
19 $19,679,363.06 06/11/98
20 $18,484,209.81 06/11/98
21 $17,935,387.67 06/11/98
22
22
$17,889,434.96 06/11/98
23 $16,361,633.20 06/11/98
24 $16,212,962.10 06/11/98
25 $16,044,179.42 06/11/98
26
26
26
26
26
26
$15,683,332.47 06/11/98
27 $14,478,148.86 06/11/98
28 $14,332,244.11 06/11/98
29 $13,337,903.26 06/11/98
30 $13,020,062.39 06/11/98
31 $12,480,936.10 06/11/98
32 $11,856,740.98 06/11/98
33
33
33
33
$11,581,112.48 06/11/98
34 $11,378,373.15 06/11/98
35 $11,433,108.14 06/11/98
36 $11,168,068.66 06/11/98
37 $10,994,859.14 06/11/98
38 $10,828,167.39 06/11/98
39 $10,193,289.74 06/11/98
40 $10,009,009.93 06/11/98
41 $9,919,279.26 06/11/98
42 $9,523,091.55 06/11/98
43 $9,310,725.53 06/11/98
44 $9,234,483.43 06/11/98
45 $8,759,208.68 06/11/98
46 $8,693,187.28 06/11/98
47 $8,549,142.19 06/11/98
48 $8,415,736.81 06/11/98
49 $8,410,056.24 06/11/98
50 $8,306,388.82 06/11/98
51 $8,271,326.86 06/11/98
52 $7,744,248.25 06/11/98
53 $7,579,770.86 06/11/98
54 $7,562,155.99 06/11/98
55 $7,137,915.11 06/11/98
56 $7,117,027.24 06/11/98
57 $7,082,349.61 06/11/98
58 $6,490,315.44 06/11/98
59 $6,454,397.28 06/11/98
60 $6,435,167.99 06/11/98
61 $6,437,572.64 06/11/98
62 $6,187,203.40 06/11/98
63
63
$5,954,670.45 06/11/98
64 $5,908,452.05 06/11/98
65 $5,537,494.83 05/25/98
66 $5,470,770.93 06/11/98
67 $5,378,027.44 06/11/98
68 $5,271,293.24 06/11/98
69 $5,140,115.48 06/11/98
70 $4,869,176.53 05/25/98
71 $4,770,303.60 06/11/98
72 $4,651,237.28 06/11/98
73 $4,555,589.21 06/11/98
74 $4,467,014.49 06/11/98
75 $4,327,591.67 06/11/98
76 $4,328,868.51 06/11/98
77 $4,221,545.09 06/11/98
78 $4,219,448.37 06/11/98
79 $4,200,858.21 05/25/98
80 $4,200,858.21 05/25/98
81
81
81
$4,081,753.02 06/11/98
82 $4,158,879.25 06/11/98
83 $4,160,924.40 06/11/98
84 $4,102,171.71 06/11/98
85 $4,061,124.56 06/11/98
86 $3,993,599.17 06/11/98
87 $4,009,152.42 06/11/98
88 $3,975,956.27 06/11/98
89 $3,938,495.39 06/11/98
90 $3,926,588.11 06/11/98
91 $3,861,602.66 06/11/98
92 $3,833,270.66 06/11/98
93 $3,800,641.24 06/11/98
94 $3,689,314.45 06/11/98
95 $3,724,892.71 06/11/98
96 $3,413,626.02 06/11/98
97 $3,477,476.43 06/11/98
98
98
$3,465,887.30 06/11/98
99 $3,445,235.89 06/11/98
100 $3,443,194.99 06/11/98
101 $3,426,971.67 06/11/98
102 $3,420,425.55 06/11/98
103 $3,371,115.78 06/11/98
104 $3,228,154.14 06/11/98
105
105
105
105
$3,228,481.67 06/11/98
106 $3,204,489.84 06/11/98
107 $3,124,609.06 06/11/98
108 $3,096,969.99 06/11/98
109 $3,050,255.71 06/11/98
110 $2,968,794.25 06/11/98
111 $2,963,905.21 06/11/98
112 $2,884,337.31 06/11/98
113 $2,804,890.98 06/11/98
114 $2,775,374.13 06/11/98
115 $2,731,587.95 06/11/98
116 $2,665,227.65 06/11/98
117 $2,685,410.45 06/11/98
118 $2,532,164.78 06/11/98
119 $2,578,496.08 06/11/98
120 $2,513,824.12 06/11/98
121 $2,467,299.32 06/11/98
122 $2,434,952.39 06/11/98
123 $2,427,260.60 06/11/98
124 $2,402,638.55 06/11/98
125 $2,375,210.13 06/11/98
126 $2,353,185.92 06/11/98
127 $2,186,683.01 06/11/98
128 $2,183,216.79 06/11/98
129 $2,160,031.65 06/11/98
130 $2,101,488.38 06/11/98
131 $1,986,578.71 06/11/98
132 $1,888,330.41 06/11/98
133 $1,832,355.55 06/11/98
134 $1,830,119.78 06/11/98
135 $1,776,256.54 06/11/98
136 $1,768,724.46 06/11/98
137 $1,640,182.62 06/11/98
138 $1,581,515.23 06/11/98
139 $1,586,208.46 06/11/98
140 $1,586,107.02 06/11/98
141 $1,526,661.71 06/11/98
142 $1,470,388.17 06/11/98
143 $1,466,191.42 06/11/98
144 $1,270,088.24 06/11/98
145 $1,166,970.67 06/11/98
146 $1,130,459.26 06/11/98
147 $1,109,431.34 06/11/98
148 $1,105,049.95 06/11/98
149 $1,095,017.02 06/11/98
150 $1,001,171.39 06/11/98
151 $919,253.50 06/11/98
152 $891,516.06 06/11/98
153 $890,021.56 06/11/98
154 $775,009.46 06/11/98
155 $749,522.37 06/11/98
$1,771,518,650.19
- -----------------------------------------
Prospectus Annual Debt Service
Loan #
- -----------------------------------------
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
$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 $5,385,000.00
11 $3,276,000.00
12
12
12
12
12
12
12
12
12
12
$4,064,604.84
13
13
13
13
13
13
13
13
13
13
$3,876,777.60
14 $3,577,004.52
15
15
$3,321,587.16
16
16
16
16
16
$3,246,079.08
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
$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
$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
$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
$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
$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
$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
$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
$169,956,643.20
Original Underwriting Information
Basis Year
- -------------------------------------------------------------------
Prospectus Financial Info as of Date %
Loan # Occ
mm/dd/yy
- -------------------------------------------------------------------
1 TTM 7/31/97 94%
1 TTM 7/31/97 95%
1 TTM 7/31/97 95%
1 TTM 7/31/97 89%
1 TTM 7/31/97 92%
1 TTM 7/31/97 77%
1 TTM 7/31/97 95%
1 TTM 7/31/97 95%
1 TTM 7/31/97 95%
2 100%
3 TTM 6/30/97 90%
3 TTM 6/30/97 91%
3 TTM 6/30/97 80%
3 TTM 6/30/97 94%
3 TTM 6/30/97 92%
3 TTM 6/30/97 90%
3 TTM 6/30/97 94%
3 TTM 6/30/97 88%
3 TTM 6/30/97 86%
3 TTM 6/30/97 92%
3 TTM 6/30/97 93%
3 TTM 6/30/97 90%
3 TTM 6/30/97 93%
3 TTM 6/30/97 94%
3 TTM 6/30/97 87%
3 TTM 6/30/97 84%
3 TTM 6/30/97 92%
4 TTM 5/31/97 67%
5 TTM 7/31/97 84%
6 TTM 6/30/97 86%
7 TTM 6/30/97 95%
8 TTM 7/31/97 68%
9 TTM 6/30/97 70%
10 100%
11 TTM 6/30/97 95%
12 TTM 6/30/97 92%
12 TTM 6/30/97 97%
12 TTM 6/30/97 95%
12 TTM 6/30/97 95%
12 TTM 12/31/96 95%
12 TTM 6/30/97 70%
12 TTM 6/30/97 77%
12 TTM 6/30/97 93%
12 TTM 4/30/97 93%
12 TTM 4/30/97 93%
13 TTM 6/30/97 69%
13 TTM 6/30/97 75%
13 TTM 6/30/97 68%
13 TTM 6/30/97 65%
13 TTM 6/30/97 69%
13 TTM 6/30/97 80%
13 TTM 6/30/97 63%
13 TTM 6/30/97 42%
13 TTM 6/30/97 43%
13 TTM 6/30/97 56%
14 TTM 7/31/97 94%
15 TTM 5/31/97 78%
15 TTM 5/31/97 74%
16 TTM 6/30/97 94%
16 TTM 6/30/97 87%
16 TTM 6/30/97 93%
16 TTM 6/30/97 92%
16 TTM 6/30/97 89%
17 TTM 8/31/97 95%
17 TTM 6/30/97 95%
17 TTM 8/31/97 94%
18 TTM 6/30/97 95%
19 TTM 6/30/97 92%
20 TTM 6/30/97 95%
21 96%
22 TTM 6/30/97 96%
22 TTM 6/30/97 92%
23 TTM 4/30/97 64%
24 TTM 6/30/97 92%
25 100%
26 95%
26 95%
26 95%
26 95%
26 95%
26 95%
27 TTM 6/30/97 69%
28 TTM 6/30/97 93%
29 TTM 6/30/97 90%
30 TTM 6/30/97 81%
31 TTM 6/30/97 90%
32 TTM 6/30/97 95%
33 TTM 6/30/97 69%
33 TTM 6/30/97 66%
33 TTM 6/30/97 62%
33 TTM 6/30/97 62%
34 TTM 7/31/97 80%
35 100%
36 TTM 6/30/97 93%
37
38 TTM 7/31/97 95%
39 TTM 7/31/97 95%
40 TTM 6/30/97 95%
41 Imp TTM 7/31/97 95%
42
43
44 TTM 7/31/97 63%
45 TTM 6/30/97 94%
46 TTM 5/31/97 92%
47
48 100%
49 TTM 7/31/97 93%
50
51 TTM 7/31/97 87%
52 TTM 6/30/97 95%
53
54 TTM 7/31/97 92%
55 TTM 7/31/97 90%
56 TTM 5/31/97 91%
57 TTM 6/30/97 78%
58 TTM 6/30/97 90%
59 TTM 7/31/97 79%
60 TTM 7/31/97 95%
61 TTM 5/31/97 85%
62 TTM 5/31/97 93%
63 Imp TTM 6/30/97 94%
63 Imp TTM 6/30/97 95%
64 TTM 6/30/97 91%
65 100%
66 TTM 6/30/97 95%
67 100%
68 TTM 7/31/97 95%
69 TTM 6/30/97 95%
70 100%
71 TTM 6/30/97 85%
72 Ann. 7/31/97 95%
73 TTM 5/30/97 91%
74 TTM 7/31/97 86%
75 TTM 7/31/97 95%
76 TTM 7/31/97 94%
77 TTM 6/30/97 95%
78 TTM 6/30/97 97%
79 100%
80 100%
81 TTM 6/30/97 91%
81 TTM 6/30/97 95%
81 TTM 6/30/97 95%
82 TTM 5/31/97 95%
83 TTM 7/31/97 92%
84 TTM 7/20/97 91%
85 TTM 6/30/97 94%
86 100%
87 TTM 6/30/97 93%
88 TTM 7/31/97 78%
89 TTM 6/17/1997 97%
90 TTM 7/31/97 92%
91 TTM 6/30/97 95%
92 TTM 7/31/97 94%
93 TTM 5/31/97 95%
94 100%
95 TTM 6/30/97 94%
96 TTM 6/30/97 92%
97 TTM 6/30/97 95%
98 TTM 7/31/97 95%
98 TTM 7/31/97 92%
99 TTM 6/30/97 95%
100 TTM 6/30/97 88%
101 Ann 7/31/97 95%
102 TTM 6/30/97 98%
103 TTM 6/30/97 94%
104 TTM 6/30/97 91%
105 TTM 7/31/97 95%
105 TTM 7/31/97 78%
105 TTM 7/31/97 95%
105 TTM 7/31/97 95%
106 TTM 7/31/97 93%
107 TTM 5/31/97 95%
108 TTM 6/30/97 95%
109 Imp TTM 6/30/97 95%
110 TTM 6/30/97 95%
111 TTM 6/30/97 95%
112 TTM 6/30/97 95%
113 TTM 5/31/97 95%
114 TTM 5/24/97 92%
115 TTM 6/30/97 95%
116 100%
117 TTM 7/31/97 88%
118 TTM 12/31/96 100%
119 Imp TTM 6/30/97 92%
120 TTM 3/31/97 72%
121 TTM 5/31/97 95%
122 TTM 6/30/97 74%
123 TTM 6/30/97 97%
124 TTM 6/30/97 93%
125 Imp TTM 6/30/97 95%
126 100%
127 Imp TTM 7/31/97 95%
128 Imp TTM 6/30/97 93%
129 TTM 5/31/97 88%
130 TTM 6/30/97 93%
131 TTM 4/30/97 73%
132 TTM 6/30/97 75%
133 TTM 6/30/97 91%
134 TTM 6/30/97 95%
135 TTM 6/30/97 65%
136 TTM 6/30/97 61%
137 TTM 6/30/97 95%
138 TTM 6/30/97 67%
139 TTM 7/31/97 92%
140 TTM 7/31/97 92%
141 100%
142 TTM 6/30/97 95%
143 TTM 6/30/97 93%
144 TTM 7/31/97 92%
145 100%
146 TTM 6/30/97 95%
147 TTM 7/31/97 95%
148 6/30/97 Ann 93%
149 TTM 5/31/97 95%
150 TTM 6/30/97 94%
151 TTM 6/30/97 92%
152 TTM 6/30/97 95%
153 TTM 6/30/97 95%
154 TTM 6/30/97 92%
155 TTM 7/31/97 95%
- -------------------------------------------------------------------
Prospectus Total Revenue (1)
Loan # $
Net Cash Flow
- -------------------------------------------------------------------
1 $7,599,583.00 $5,875,191.00
1 $4,409,233.00 $3,219,842.00
1 $3,835,282.00 $3,062,911.00
1 $1,876,296.00 $1,348,257.00
1 $1,708,958.00 $1,225,758.00
1 $1,850,471.00 $1,128,418.00
1 $1,052,830.00 $780,879.00
1 $437,786.00 $289,988.00
1 $456,076.00 $277,940.00
-----------------------------------------------------
$23,226,515.00 $17,209,184.00
2 $20,286,680.00 $13,715,839.00
3 $4,195,001.00 $1,943,922.00
3 $1,852,715.00 $1,038,539.00
3 $2,375,448.00 $820,504.00
3 $1,582,721.00 $891,705.00
3 $1,298,526.00 $718,570.00
3 $1,246,723.00 $619,610.00
3 $923,745.00 $525,282.00
3 $934,926.00 $510,451.00
3 $928,389.00 $430,139.00
3 $983,922.00 $400,687.00
3 $745,468.00 $362,718.00
3 $574,757.00 $298,441.00
3 $532,996.00 $307,646.00
3 $601,498.00 $279,559.00
3 $552,144.00 $244,644.00
3 $419,220.00 $184,528.00
3 $293,279.00 $160,602.00
-----------------------------------------------------
$20,041,478.00 $9,737,547.00
4 $53,597,166.00 $11,922,318.00
5 $12,042,865.00 $7,277,416.00
6 $11,876,162.00 $6,922,347.00
7 $9,205,377.00 $5,815,112.00
8 $73,015,923.00 $11,971,423.00
9 $32,142,416.00 $13,611,256.00
10 $8,579,293.00 $5,385,000.00
11 $16,209,401.00 $6,387,633.00
12 $2,134,413.00 $1,865,455.00
12 $1,182,134.00 $1,015,913.00
12 $899,528.00 $768,378.00
12 $736,306.00 $614,907.00
12 $589,883.00 $484,554.00
12 $870,663.00 $314,234.00
12 $632,494.00 $164,419.00
12 $154,729.00 $121,289.00
12 $130,705.00 $108,549.00
12 $81,674.00 $70,354.00
-----------------------------------------------------
$7,412,529.00 $5,528,052.00
13 $6,020,812.00 $1,126,059.00
13 $6,632,303.00 $1,202,887.00
13 $2,461,925.00 $806,176.00
13 $1,895,899.00 $592,890.00
13 $3,638,406.00 $549,982.00
13 $1,829,438.00 $414,259.00
13 $6,215,113.00 $536,189.00
13 $1,320,217.00 $232,120.00
13 $2,266,794.00 $152,217.00
13 $1,244,058.00 $207,998.00
-----------------------------------------------------
$33,524,965.00 $5,820,777.00
14 $8,685,342.00 $4,719,940.00
15 $5,164,243.00 $1,992,321.00
15 $4,949,140.00 $1,993,584.00
-----------------------------------------------------
$10,113,383.00 $3,985,905.00
16 $2,285,573.00 $1,335,108.00
16 $2,104,351.00 $1,074,669.00
16 $1,395,394.00 $873,337.00
16 $1,190,568.00 $556,339.00
16 $1,128,135.00 $531,902.00
-----------------------------------------------------
$8,104,021.00 $4,371,355.00
17 $1,785,511.00 $1,027,216.00
17 $1,626,339.00 $913,444.00
17 $1,321,223.00 $738,218.00
-----------------------------------------------------
$4,733,073.00 $2,678,878.00
18 $4,734,278.00 $2,883,736.00
19 $4,327,414.00 $2,292,167.00
20 $5,099,830.00 $2,528,034.00
21 $2,711,641.00 $2,412,049.00
22 $1,959,231.00 $1,002,501.00
22 $1,866,931.00 $901,306.00
-----------------------------------------------------
$3,826,162.00 $1,903,807.00
23 $11,459,532.00 $2,359,930.00
24 $3,402,622.00 $2,126,022.00
25 $1,569,908.00 $1,569,908.04
26 $467,085.00 $424,293.00
26 $456,983.00 $417,592.00
26 $415,616.00 $378,741.00
26 $413,015.00 $376,189.00
26 $400,705.00 $365,128.00
26 $371,744.00 $337,815.00
-----------------------------------------------------
$2,525,148.00 $2,299,758.00
27 $4,106,090.00 $2,149,695.00
28 $2,914,443.00 $1,620,207.00
29 $3,052,885.00 $1,841,053.00
30 $5,148,572.00 $1,882,377.00
31 $3,420,703.00 $1,572,388.00
32 $1,995,737.00 $1,643,744.00
33 $3,883,321.00 $730,382.00
33 $2,864,491.00 $568,933.00
33 $3,703,583.00 $373,133.00
33 $2,163,944.00 $306,483.00
-----------------------------------------------------
$12,615,339.00 $1,978,931.00
34 $4,002,258.00 $1,728,280.00
35 $995,499.96
36 $2,177,250.00 $1,488,499.00
37 $1,092,674.52
38 $2,278,813.00 $1,277,422.00
39 $1,679,281.00 $1,303,116.00
40 $1,960,764.00 $1,137,272.00
41 $2,393,675.00 $1,157,375.00
42 $959,577.00
43 $975,133.08
44 $5,902,249.00 $1,389,983.00
45 $1,832,656.00 $935,185.00
46 $2,185,459.00 $1,009,674.00
47 $889,380.00
48 $823,472.04
49 $1,861,828.00 $1,065,557.00
50 $864,126.00
51 $3,107,965.00 $1,236,905.00
52 $2,188,356.00 $936,169.00
53 $782,874.00
54 $1,678,284.00 $942,926.00
55 $1,800,714.00 $828,124.00
56 $1,443,676.00 $814,285.00
57 $1,978,504.00 $1,121,998.00
58 $1,695,612.00 $841,560.00
59 $1,824,679.00 $890,872.00
60 $1,123,465.00 $814,182.00
61 $1,763,249.00 $953,644.00
62 $1,220,810.00 $678,483.00
63 $760,179.00 $442,766.00
63 $612,847.00 $359,432.00
-----------------------------------------------------
$1,373,026.00 $802,198.00
64 $930,813.00 $663,343.00
65 $587,540.04
66 $1,227,468.00 $726,209.00
67 $526,235.04
68 $1,098,328.00 $562,195.00
69 $1,492,288.00 $843,715.00
70 $516,630.00
71 $929,810.00 $570,972.00
72 $1,255,135.00 $714,838.00
73 $837,768.00 $603,041.00
74 $1,348,463.00 $630,710.00
75 $1,291,605.00 $535,387.00
76 $675,486.00 $492,644.00
77 $987,477.00 $654,626.00
78 $675,769.00 $496,219.00
79 $445,719.96
80 $445,719.96
81 $3,301,201.00 $412,189.00
81 $2,277,788.00 $383,202.00
81 $2,198,429.00 $468,284.00
-----------------------------------------------------
$7,777,418.00 $1,263,675.00
82 $1,022,034.00 $544,820.00
83 $821,659.00 $561,415.00
84 $859,921.00 $452,272.00
85 $654,791.00 $461,206.00
86 $390,770.04
87 $776,143.00 $507,077.00
88 $724,512.00 $440,850.00
89 $589,794.00 $488,091.00
90 $1,163,155.00 $507,254.00
91 $698,282.00 $493,892.00
92 $827,210.00 $594,967.00
93 $945,713.00 $507,832.00
94 $360,996.00
95 $900,510.00 $478,681.00
96 $3,835,897.00 $844,307.00
97 $994,320.00 $490,565.00
98 $543,483.00 $290,418.00
98 $390,056.00 $257,995.00
-----------------------------------------------------
$933,539.00 $548,413.00
99 $1,168,472.00 $529,192.00
100 $1,370,087.00 $519,728.00
101 $668,836.00 $452,230.00
102 $688,587.00 $423,143.00
103 $755,225.00 $446,278.00
104 $725,649.00 $448,792.00
105 $283,741.00 $173,348.00
105 $187,200.00 $136,405.00
105 $97,662.00 $55,841.00
105 $68,058.00 $43,456.00
-----------------------------------------------------
$636,661.00 $409,050.00
106 $689,467.00 $453,387.00
107 $648,550.00 $395,147.00
108 $788,673.00 $395,834.00
109 $864,220.00 $469,365.00
110 $899,208.00 $433,822.00
111 $461,330.00 $336,178.00
112 $515,766.00 $320,256.00
113 $633,453.00 $422,072.00
114 $1,841,696.00 $358,622.00
115 $709,733.00 $483,966.00
116 $260,790.00
117 $882,985.00 $294,536.00
118 $441,614.00 $404,025.00
119 $736,960.00 $303,113.00
120 $1,923,263.00 $468,659.00
121 $501,035.00 $287,220.00
122 $1,416,448.00 $424,952.00
123 $402,950.00 $279,652.00
124 $987,201.00 $370,434.00
125 $440,389.00 $305,008.00
126 $230,256.96
127 $437,170.00 $268,067.00
128 $463,347.00 $299,435.00
129 $458,726.00 $307,938.00
130 $702,467.00 $301,516.00
131 $955,522.00 $300,593.00
132 $798,054.00 $337,258.00
133 $594,038.00 $286,323.00
134 $423,550.00 $223,787.00
135 $850,895.00 $301,862.00
136 $716,056.00 $293,087.00
137 $500,875.00 $232,667.00
138 $1,131,921.00 $289,052.00
139 $349,728.00 $209,232.00
140 $342,697.00 $188,699.00
141 $241,000.00 $232,889.00
142 $383,734.00 $183,996.00
143 $376,552.00 $223,535.00
144 $298,864.00 $185,627.00
145 $114,186.96
146 $271,833.00 $142,359.00
147 $255,057.00 $159,484.00
148 $255,177.00 $157,536.00
149 $329,549.00 $164,376.00
150 $293,215.00 $137,900.00
151 $335,200.00 $131,555.00
152 $217,881.00 $119,030.00
153 $248,945.00 $108,782.00
154 $355,400.00 $100,027.00
155 $184,077.00 $105,267.00
$680,868,019.00 $296,382,364.60
- -----------------------------------------
Prospectus (2)
Loan # DSCR
- -----------------------------------------
1 1.52
1 1.52
1 1.52
1 1.52
1 1.52
1 1.52
1 1.52
1 1.52
1 1.52
1.52
2 1.28
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
3 1.29
1.29
4 1.64
5 1.31
6 1.31
7 1.26
8 2.12
9 1.83
10 1.00
11 1.74
12 1.36
12 1.36
12 1.36
12 1.36
12 1.36
12 1.36
12 1.36
12 1.36
12 1.36
12 1.36
1.36
13 1.50
13 1.50
13 1.50
13 1.50
13 1.50
13 1.50
13 1.50
13 1.50
13 1.50
13 1.50
1.50
14 1.32
15 1.20
15 1.20
1.20
16 1.35
16 1.35
16 1.35
16 1.35
16 1.35
1.35
17 1.25
17 1.25
17 1.25
1.25
18 1.29
19 1.29
20 1.45
21 1.37
22 1.21
22 1.21
1.21
23 1.43
24 1.54
25 1.00
26 1.23
26 1.23
26 1.23
26 1.23
26 1.23
26 1.23
1.23
27 1.46
28 1.27
29 1.41
30 1.49
31 1.28
32 1.34
33 1.62
33 1.62
33 1.62
33 1.62
1.62
34 1.49
35 1.00
36 1.29
37 1.00
38 1.33
39 1.45
40 1.21
41 1.32
42 1.00
43 1.00
44 1.43
45 1.19
46 1.31
47 1.00
48 1.00
49 1.38
50 1.00
51 1.50
52 1.30
53 1.00
54 1.43
55 1.37
56 1.29
57 1.66
58 1.26
59 1.40
60 1.36
61 1.50
62 1.23
63 1.46
63 1.46
1.46
64 1.23
65 1.00
66 1.56
67 1.00
68 1.26
69 1.61
70 1.00
71 1.25
72 1.55
73 1.40
74 1.46
75 1.44
76 1.23
77 1.77
78 1.33
79 1.00
80 1.00
81 2.13
81 2.13
81 2.13
2.13
82 1.39
83 1.35
84 1.26
85 1.29
86 1.00
87 1.31
88 1.30
89 1.28
90 1.50
91 1.36
92 1.69
93 1.36
94 1.00
95 1.47
96 1.97
97 1.37
98 1.49
98 1.49
1.49
99 1.42
100 1.51
101 1.32
102 1.29
103 1.30
104 1.35
105 1.29
105 1.29
105 1.29
105 1.29
1.29
106 1.43
107 1.36
108 1.29
109 1.54
110 1.53
111 1.27
112 1.24
113 1.53
114 1.37
115 2.02
116 1.00
117 1.30
118 1.28
119 1.20
120 1.63
121 1.26
122 1.59
123 1.31
124 1.42
125 1.29
126 1.00
127 1.44
128 1.47
129 1.44
130 1.52
131 1.51
132 1.63
133 1.64
134 1.29
135 1.56
136 1.39
137 1.46
138 1.61
139 1.38
140 1.25
141 1.52
142 1.30
143 1.54
144 1.41
145 1.00
146 1.30
147 1.57
148 1.45
149 1.43
150 1.40
151 1.44
152 1.29
153 1.27
154 1.32
155 1.41
(6) 1995 Annual Operating Information
as of 12/31/95 Normalized
- -------------------------------------------------------------------
Prospectus Financial Info as of Date %
Loan # Occ
mm/yy
- -------------------------------------------------------------------
1 12/31/95 N/A
1 12/31/95 N/A
1 12/31/95 N/A
1 12/31/95 N/A
1 12/31/95 N/A
1 12/31/95 N/A
1 12/31/95 N/A
1 12/31/95 N/A
1 12/31/95 N/A
2 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
3 12/31/95 N/A
4 12/31/95 N/A
5 12/31/95 N/A
6 12/31/95 N/A
7 12/31/95 N/A
8 12/31/95 N/A
9 12/31/95 N/A
10 12/31/95 N/A
11 12/31/95 N/A
12 12/31/95 N/A
12 12/31/95 N/A
12 12/31/95 N/A
12 12/31/95 N/A
12 12/31/95 N/A
12 12/31/95 N/A
12 12/31/95 N/A
12 12/31/95 N/A
12 12/31/95 N/A
12 12/31/95 N/A
13 12/31/95 N/A
13 12/31/95 N/A
13 12/31/95 N/A
13 12/31/95 N/A
13 12/31/95 N/A
13 12/31/95 N/A
13 12/31/95 N/A
13 12/31/95 N/A
13 12/31/95 N/A
13 12/31/95 N/A
14 12/31/95 N/A
15 12/31/95 N/A
15 12/31/95 N/A
16 12/31/95 N/A
16 12/31/95 N/A
16 12/31/95 N/A
16 12/31/95 N/A
16 12/31/95 N/A
17 12/31/95 N/A
17 12/31/95 N/A
17 12/31/95 N/A
18 12/31/95 N/A
19 12/31/95 N/A
20 12/31/95 N/A
21 12/31/95 N/A
22 12/31/95 N/A
22 12/31/95 N/A
23 12/31/95 N/A
24 12/31/95 N/A
25 12/31/95 N/A
26 12/31/95 N/A
26 12/31/95 N/A
26 12/31/95 N/A
26 12/31/95 N/A
26 12/31/95 N/A
26 12/31/95 N/A
27 12/31/95 N/A
28 12/31/95 N/A
29 12/31/95 N/A
30 12/31/95 N/A
31 12/31/95 N/A
32 12/31/95 N/A
33 12/31/95 N/A
33 12/31/95 N/A
33 12/31/95 N/A
33 12/31/95 N/A
34 12/31/95 N/A
35 12/31/95 N/A
36 12/31/95 N/A
37 12/31/95 N/A
38 12/31/95 N/A
39 12/31/95 N/A
40 12/31/95 N/A
41 12/31/95 N/A
42 12/31/95 N/A
43 12/31/95 N/A
44 12/31/95 N/A
45 12/31/95 N/A
46 12/31/95 N/A
47 12/31/95 N/A
48 12/31/95 N/A
49 12/31/95 N/A
50 12/31/95 N/A
51 12/31/95 N/A
52 12/31/95 N/A
53 12/31/95 N/A
54 12/31/95 N/A
55 12/31/95 N/A
56 12/31/95 N/A
57 12/31/95 N/A
58 12/31/95 N/A
59 12/31/95 N/A
60 12/31/95 N/A
61 12/31/95 N/A
62 12/31/95 N/A
63 12/31/95 N/A
63 12/31/95 N/A
64 12/31/95 N/A
65 12/31/95 N/A
66 12/31/95 N/A
67 12/31/95 N/A
68 12/31/95 N/A
69 12/31/95 N/A
70 12/31/95 N/A
71 12/31/95 N/A
72 12/31/95 N/A
73 12/31/95 N/A
74 12/31/95 N/A
75 12/31/95 N/A
76 12/31/95 N/A
77 12/31/95 N/A
78 12/31/95 N/A
79 12/31/95 N/A
80 12/31/95 N/A
81 12/31/95 N/A
81 12/31/95 N/A
81 12/31/95 N/A
82 12/31/95 N/A
83 12/31/95 N/A
84 12/31/95 N/A
85 12/31/95 N/A
86 12/31/95 N/A
87 12/31/95 N/A
88 12/31/95 N/A
89 12/31/95 N/A
90 12/31/95 N/A
91 12/31/95 N/A
92 12/31/95 N/A
93 12/31/95 N/A
94 12/31/95 N/A
95 12/31/95 N/A
96 12/31/95 N/A
97 12/31/95 N/A
98 12/31/95 N/A
98 12/31/95 N/A
99 12/31/95 N/A
100 12/31/95 N/A
101 12/31/95 N/A
102 12/31/95 N/A
103 12/31/95 N/A
104 12/31/95 N/A
105 12/31/95 N/A
105 12/31/95 N/A
105 12/31/95 N/A
105 12/31/95 N/A
106 12/31/95 N/A
107 12/31/95 N/A
108 12/31/95 N/A
109 12/31/95 N/A
110 12/31/95 N/A
111 12/31/95 N/A
112 12/31/95 N/A
113 12/31/95 N/A
114 12/31/95 N/A
115 12/31/95 N/A
116 12/31/95 N/A
117 12/31/95 N/A
118 12/31/95 N/A
119 12/31/95 N/A
120 12/31/95 N/A
121 12/31/95 N/A
122 12/31/95 N/A
123 12/31/95 N/A
124 12/31/95 N/A
125 12/31/95 N/A
126 12/31/95 N/A
127 12/31/95 N/A
128 12/31/95 N/A
129 12/31/95 N/A
130 12/31/95 N/A
131 12/31/95 N/A
132 12/31/95 N/A
133 12/31/95 N/A
134 12/31/95 N/A
135 12/31/95 N/A
136 12/31/95 N/A
137 12/31/95 N/A
138 12/31/95 N/A
139 12/31/95 N/A
140 12/31/95 N/A
141 12/31/95 N/A
142 12/31/95 N/A
143 12/31/95 N/A
144 12/31/95 N/A
145 12/31/95 N/A
146 12/31/95 N/A
147 12/31/95 N/A
148 12/31/95 N/A
149 12/31/95 N/A
150 12/31/95 N/A
151 12/31/95 N/A
152 12/31/95 N/A
153 12/31/95 N/A
154 12/31/95 N/A
155 12/31/95 N/A
- -------------------------------------------------------------------
Prospectus Total Revenue (1)
Loan # $
NOI
- -------------------------------------------------------------------
1 $4,907,681.00 $3,557,797.00
1 $3,804,146.00 $2,921,023.00
1 $3,597,244.00 $2,956,472.00
1 $920,235.00 $632,759.00
1 $1,668,528.00 $1,273,647.00
1 $1,746,189.00 $1,217,365.00
1 $981,625.00 $775,911.00
1 $422,267.00 $300,489.00
1 $452,900.00 $299,686.00
-----------------------------------------------------
$18,500,815.00 $13,935,149.00
2
3 $4,037,289.00 $2,156,708.00
3 $1,761,730.00 $999,056.00
3 $1,896,498.00 $520,156.00
3 $1,423,318.00 $852,538.00
3 $1,167,874.00 $661,877.00
3 $1,132,803.00 $591,910.00
3 $869,429.00 $540,376.00
3 $917,180.00 $544,354.00
3 $791,870.00 $362,524.00
3 $898,929.00 $430,882.00
3 $720,597.00 $388,804.00
3 $535,468.00 $285,827.00
3 $477,777.00 $285,958.00
3 $568,115.00 $320,421.00
3 $527,380.00 $268,141.00
3 $413,115.00 $227,220.00
3 $273,338.00 $155,137.00
-----------------------------------------------------
$18,412,710.00 $9,591,889.00
4 $47,925,134.00 $13,221,951.00
5 $10,716,596.00 $6,865,381.00
6 $11,884,609.00 $8,087,829.00
7 $9,174,843.00 $6,402,193.00
8 $47,155,345.00 $9,674,231.00
9
10
11 $17,407,347.00 $8,639,122.00
12 $2,762,475.00 $2,762,475.00
12 $1,067,153.00 $1,039,596.00
12 $940,169.00 $904,007.00
12 $1,403,721.00 $884,441.00
12 $620,930.00 $587,646.00
12 $861,607.00 $446,580.00
12 $775,632.00 $408,774.00
12 $139,605.00 $131,714.00
12 $113,901.00 $113,901.00
12 $78,108.00 $77,208.00
-----------------------------------------------------
$8,763,301.00 $7,356,342.00
13 $5,798,683.00 $1,414,430.00
13 $6,994,370.00 $1,629,670.00
13 $2,145,918.00 $666,767.00
13 $1,776,477.00 $577,280.00
13 $4,032,774.00 $1,013,427.00
13 $1,892,249.00 $567,477.00
13 $6,443,463.00 $980,171.00
13 $1,428,781.00 $370,846.00
13 $2,319,940.00 $544,437.00
13 $1,085,510.00 $233,788.00
-----------------------------------------------------
$33,918,165.00 $7,998,293.00
14 $9,912,821.00 $6,840,963.00
15 $6,415,445.00 $3,551,898.00
15 $5,506,107.00 $2,740,035.00
-----------------------------------------------------
$11,921,552.00 $6,291,933.00
16 $2,273,187.00 $1,471,353.00
16 $1,876,265.00 $873,746.00
16 $1,367,922.00 $869,757.00
16 $1,172,748.00 $546,956.00
16 $1,111,966.00 $549,382.00
-----------------------------------------------------
$7,802,088.00 $4,311,194.00
17 $1,636,594.00 $1,126,705.00
17 $1,521,135.00 $1,023,262.00
17 $1,244,861.00 $848,253.00
-----------------------------------------------------
$4,402,590.00 $2,998,220.00
18 $4,402,667.00 $2,849,627.00
19 $2,856,795.00 $1,362,139.00
20 $4,636,029.00 $2,258,342.00
21 $0.00 $0.00
22 $1,550,173.00 $647,163.00
22 $1,805,506.00 $941,622.00
-----------------------------------------------------
$3,355,679.00 $1,588,785.00
23 $11,134,653.00 $2,973,418.00
24 $2,970,614.00 $2,064,322.00
25
26
26
26
26
26
26
$0.00 $0.00
27 $3,435,462.00 $1,938,297.00
28 $1,333,817.00 $859,322.00
29 $3,278,967.00 $2,353,341.00
30 $4,563,359.00 $1,917,887.00
31 $3,501,273.00 $2,154,907.00
32 $150,940.00 $92,285.00
33 $3,868,043.00 $986,895.00
33 $2,921,644.00 $641,575.00
33 $3,763,880.00 $639,499.00
33 $2,261,750.00 $399,864.00
-----------------------------------------------------
$12,815,317.00 $2,667,833.00
34
35
36 $2,142,335.00 $1,742,126.00
37
38 $2,197,829.00 $1,432,297.00
39 $1,304,630.00 $1,059,987.00
40 $1,944,741.00 $1,190,735.00
41 $2,099,251.00 $1,187,876.00
42
43
44 $5,764,742.00 $1,567,615.00
45 $1,738,220.00 $976,538.00
46 $2,275,766.00 $1,159,997.00
47
48
49 $1,743,583.00 $1,160,823.00
50
51 $2,680,409.00 $1,021,702.00
52 $1,987,035.00 $925,825.00
53
54 $1,463,908.00 $929,797.00
55 $1,872,433.00 $971,830.00
56 $1,377,581.00 $796,877.00
57 $2,064,752.00 $1,392,898.00
58 $1,340,863.00 $712,318.00
59 $1,082,068.00 $557,000.00
60 $1,069,503.00 $825,926.00
61 $1,310,309.00 $800,437.00
62 $1,203,547.00 $731,934.00
63 $720,506.00 $490,668.00
63 $621,010.00 $415,911.00
-----------------------------------------------------
$1,341,516.00 $906,579.00
64 $943,599.00 $803,877.00
65
66 $1,122,226.00 $701,998.00
67
68 $1,062,275.00 $574,883.00
69 $1,455,710.00 $1,005,887.00
70
71 $822,297.00 $520,448.00
72 $956,262.00 $698,941.00
73 $826,351.00 $656,793.00
74
75 $1,231,524.00 $564,531.00
76
77 $940,594.00 $688,338.00
78 $672,651.00 $544,193.00
79
80
81 $2,594,008.00 $542,389.00
81 $2,077,274.00 $363,240.00
81 $2,238,307.00 $546,956.00
-----------------------------------------------------
$6,909,589.00 $1,452,585.00
82 $966,116.00 $526,375.00
83 $508,561.00 $401,604.00
84 $796,349.00 $538,575.00
85 $685,767.00 $559,975.00
86
87 $725,171.00 $555,626.00
88 $792,871.00 $577,263.00
89 $597,180.00 $531,163.00
90 $972,104.00 $435,477.00
91 $556,957.00 $433,033.00
92 $796,250.00 $673,649.00
93 $968,905.00 $640,610.00
94
95 $831,033.00 $443,135.00
96 $3,577,188.00 $814,157.00
97 $885,122.00 $527,828.00
98 $363,655.00 $224,599.00
98 $91,859.00 $44,831.00
-----------------------------------------------------
$455,514.00 $269,430.00
99 $332,264.00 $8,739.00
100 $1,175,456.00 $468,042.00
101 $189,000.00 $287,351.00
102 $637,895.00 $441,813.00
103 $671,478.00 $441,987.00
104 $625,119.00 $518,688.00
105 $274,640.00 $196,685.00
105 $135,086.00 $98,537.00
105 $90,023.00 $55,779.00
105 $102,350.00 $74,135.00
-----------------------------------------------------
$602,099.00 $425,136.00
106 $571,888.00 $416,328.00
107 $438,869.00 $304,081.00
108 $722,816.00 $389,549.00
109 $481,410.00 $221,689.00
110 $882,687.00 $492,738.00
111 $442,127.00 $322,028.00
112 $483,881.00 $331,701.00
113 $622,417.00 $445,962.00
114 $1,827,061.00 $378,417.00
115 $677,892.00 $507,550.00
116
117 $817,677.00 $290,582.00
118 $441,614.00 $424,687.00
119 $757,260.00 $444,649.00
120 $1,982,642.00 $725,536.00
121 $489,972.00 $352,090.00
122 $1,228,834.00 $371,492.00
123 $385,291.00 $306,408.00
124 $919,804.00 $396,222.00
125 $420,334.00 $300,170.00
126
127 $402,486.00 $267,238.00
128 $491,287.00 $384,338.00
129 $436,164.00 $314,561.00
130 $631,575.00 $291,845.00
131 $939,240.00 $369,778.00
132 $694,252.00 $431,463.00
133
134 $411,038.00 $254,839.00
135 $1,007,217.00 $545,919.00
136 $702,771.00 $321,043.00
137 $455,895.00 $222,659.00
138 $1,142,042.00 $408,085.00
139 $236,738.00 $161,986.00
140 $328,587.00 $205,383.00
141
142 $352,192.00 $172,717.00
143 $281,282.00 $204,379.00
144 $281,716.00 $162,100.00
145
146 $276,078.00 $171,220.00
147 $210,231.00 $101,412.00
148
149 $334,906.00 $205,218.00
150 $293,065.00 $160,687.00
151 $312,532.00 $133,551.00
152 $212,817.00 $129,689.00
153 $242,917.00 $124,420.00
154 $351,572.00 $125,763.00
155 $138,679.00 $93,346.00
- -----------------------------------------
Prospectus (2)
Loan # DSCR
- -----------------------------------------
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
2 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
4 N/A
5 N/A
6 N/A
7 N/A
8 N/A
9 N/A
10 N/A
11 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
14 N/A
15 N/A
15 N/A
16 N/A
16 N/A
16 N/A
16 N/A
16 N/A
17 N/A
17 N/A
17 N/A
18 N/A
19 N/A
20 N/A
21 N/A
22 N/A
22 N/A
23 N/A
24 N/A
25 N/A
26 N/A
26 N/A
26 N/A
26 N/A
26 N/A
26 N/A
27 N/A
28 N/A
29 N/A
30 N/A
31 N/A
32 N/A
33 N/A
33 N/A
33 N/A
33 N/A
34 N/A
35 N/A
36 N/A
37 N/A
38 N/A
39 N/A
40 N/A
41 N/A
42 N/A
43 N/A
44 N/A
45 N/A
46 N/A
47 N/A
48 N/A
49 N/A
50 N/A
51 N/A
52 N/A
53 N/A
54 N/A
55 N/A
56 N/A
57 N/A
58 N/A
59 N/A
60 N/A
61 N/A
62 N/A
63 N/A
63 N/A
64 N/A
65 N/A
66 N/A
67 N/A
68 N/A
69 N/A
70 N/A
71 N/A
72 N/A
73 N/A
74 N/A
75 N/A
76 N/A
77 N/A
78 N/A
79 N/A
80 N/A
81 N/A
81 N/A
81 N/A
82 N/A
83 N/A
84 N/A
85 N/A
86 N/A
87 N/A
88 N/A
89 N/A
90 N/A
91 N/A
92 N/A
93 N/A
94 N/A
95 N/A
96 N/A
97 N/A
98 N/A
98 N/A
99 N/A
100 N/A
101 N/A
102 N/A
103 N/A
104 N/A
105 N/A
105 N/A
105 N/A
105 N/A
106 N/A
107 N/A
108 N/A
109 N/A
110 N/A
111 N/A
112 N/A
113 N/A
114 N/A
115 N/A
116 N/A
117 N/A
118 N/A
119 N/A
120 N/A
121 N/A
122 N/A
123 N/A
124 N/A
125 N/A
126 N/A
127 N/A
128 N/A
129 N/A
130 N/A
131 N/A
132 N/A
133 N/A
134 N/A
135 N/A
136 N/A
137 N/A
138 N/A
139 N/A
140 N/A
141 N/A
142 N/A
143 N/A
144 N/A
145 N/A
146 N/A
147 N/A
148 N/A
149 N/A
150 N/A
151 N/A
152 N/A
153 N/A
154 N/A
155 N/A
(6) 1996 Annual Operating Information
as of 12/31/96 Normalized
- -------------------------------------------------------------------
Prospectus Financial Info as of Date %
Loan # Occ
mm/yy
- -------------------------------------------------------------------
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
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
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
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
14 12/31/96 N/A
15 12/31/96 N/A
15 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 12/31/96 N/A
17 12/31/96 N/A
17 12/31/96 N/A
17 12/31/96 N/A
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
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
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
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
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
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
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
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 Total Revenue (1)
Loan # $
NOI
- -------------------------------------------------------------------
1 $5,926,651.00 $4,454,847.00
1 $4,112,135.00 $3,181,237.00
1 $3,829,319.00 $3,146,087.00
1 $1,627,602.00 $1,206,784.00
1 $1,699,964.00 $1,320,381.00
1 $1,727,676.00 $1,208,541.00
1 $1,032,999.00 $797,673.00
1 $446,361.00 $319,889.00
1 $477,907.00 $309,052.00
-----------------------------------------------------
$20,880,614.00 $15,944,491.00
2
3 $4,119,557.00 $2,035,050.00
3 $1,740,613.00 $1,018,851.00
3 $2,186,193.00 $810,803.00
3 $1,492,949.00 $870,301.00
3 $1,241,295.00 $723,727.00
3 $1,153,272.00 $575,649.00
3 $862,878.00 $490,663.00
3 $915,005.00 $521,543.00
3 $842,950.00 $389,690.00
3 $943,798.00 $427,384.00
3 $732,768.00 $392,670.00
3 $557,587.00 $304,354.00
3 $488,823.00 $287,035.00
3 $556,499.00 $268,341.00
3 $530,998.00 $258,795.00
3 $414,095.00 $214,498.00
3 $272,578.00 $154,174.00
-----------------------------------------------------
$19,051,858.00 $9,743,528.00
4 $57,853,289.00 $18,684,537.00
5 $11,839,089.00 $7,533,411.00
6 $11,930,963.00 $8,003,811.00
7 $9,496,255.00 $6,802,332.00
8 $68,393,789.00 $16,346,633.00
9 $29,778,000.00 $14,473,800.00
10
11 $17,500,669.00 $9,098,114.00
12 $2,307,474.00 $2,274,800.00
12 $1,068,194.00 $1,041,680.00
12 $941,225.00 $896,616.00
12 $736,564.00 $643,833.00
12 $620,930.00 $606,318.00
12 $813,569.00 $325,086.00
12 $709,829.00 $308,689.00
12 $143,483.00 $134,330.00
12 $113,901.00 $113,901.00
12 $78,108.00 $78,108.00
-----------------------------------------------------
$7,533,277.00 $6,423,361.00
13 $6,256,731.00 $1,612,904.00
13 $6,785,948.00 $1,538,985.00
13 $2,485,708.00 $957,002.00
13 $1,991,048.00 $735,010.00
13 $3,638,406.00 $633,058.00
13 $2,055,271.00 $673,924.00
13 $6,294,610.00 $898,422.00
13 $1,331,845.00 $365,769.00
13 $2,233,510.00 $346,427.00
13 $1,240,538.00 $293,597.00
-----------------------------------------------------
$34,313,615.00 $8,055,098.00
14 $9,185,877.00 $5,906,432.00
15 $5,539,133.00 $2,752,671.00
15 $5,111,228.00 $2,568,972.00
-----------------------------------------------------
$10,650,361.00 $5,321,643.00
16 $2,235,710.00 $1,420,877.00
16 $2,003,497.00 $1,132,446.00
16 $1,378,578.00 $919,287.00
16 $1,163,685.00 $575,568.00
16 $1,131,778.00 $577,383.00
-----------------------------------------------------
$7,913,248.00 $4,625,561.00
17 $1,667,139.00 $1,011,266.00
17 $1,543,040.00 $938,027.00
17 $1,283,323.00 $785,286.00
-----------------------------------------------------
$4,493,502.00 $2,734,579.00
18 $4,530,521.00 $2,912,379.00
19 $4,216,774.00 $2,204,799.00
20 $4,752,291.00 $2,287,798.01
21 $0.00 $0.00
22 $1,909,767.00 $978,029.00
22 $1,793,780.00 $941,805.00
-----------------------------------------------------
$3,703,547.00 $1,919,834.00
23 $11,543,421.00 $3,264,725.00
24 $3,279,068.00 $2,330,347.00
25
26
26
26
26
26
26
$0.00 $0.00
27 $3,602,161.00 $2,011,158.00
28 $2,144,812.00 $1,534,586.00
29 $3,278,984.00 $2,289,340.00
30 $5,237,940.00 $2,255,697.00
31 $3,769,129.00 $2,262,547.00
32 $1,486,384.00 $1,357,330.91
33 $3,961,208.00 $1,072,094.00
33 $2,979,488.00 $796,869.00
33 $3,745,119.00 $685,024.00
33 $2,129,520.00 $374,609.00
-----------------------------------------------------
$12,815,335.00 $2,928,596.00
34
35
36 $2,312,771.00 $1,921,139.00
37
38 $2,218,940.00 $1,418,122.12
39 $1,271,180.00 $1,028,096.40
40 $1,971,828.00 $1,219,936.00
41 $2,192,870.00 $1,294,904.00
42
43
44 $5,966,964.00 $1,636,635.00
45 $1,834,803.00 $1,014,872.48
46 $2,214,476.00 $1,125,943.58
47
48
49 $1,793,073.00 $1,064,401.00
50
51 $2,663,715.00 $994,671.58
52 $2,098,600.00 $1,033,600.00
53
54 $1,593,883.00 $1,036,258.38
55 $1,820,507.00 $932,476.00
56 $1,402,293.00 $807,219.00
57 $2,077,703.00 $1,421,628.00
58 $1,683,677.00 $958,227.00
59 $1,827,688.00 $1,135,340.00
60 $1,120,985.00 $892,050.90
61 $1,697,578.00 $1,156,292.23
62 $1,224,193.00 $744,969.30
63 $717,086.00 $475,248.00
63 $685,575.00 $352,629.00
-----------------------------------------------------
$1,402,661.00 $827,877.00
64 $964,698.00 $816,725.00
65
66 $1,185,267.00 $737,147.17
67
68 $1,094,592.00 $606,020.00
69 $1,486,010.00 $1,088,375.00
70
71 $852,889.00 $546,285.00
72 $1,016,664.00 $622,138.00
73 $839,647.00 $667,731.00
74 $1,290,256.00 $739,932.23
75 $1,226,393.00 $525,383.35
76
77 $982,791.00 $726,838.67
78 $679,048.00 $534,889.30
79
80
81 $2,943,103.00 $431,957.00
81 $2,337,398.00 $455,570.00
81 $2,215,312.00 $524,312.00
-----------------------------------------------------
$7,495,813.00 $1,411,839.00
82 $968,914.00 $508,895.00
83 $754,299.00 $636,239.00
84 $845,939.00 $537,221.92
85 $677,854.00 $546,882.59
86
87 $766,964.00 $570,205.00
88 $793,486.00 $566,202.30
89 $589,832.00 $537,300.02
90 $1,029,691.00 $423,805.71
91 $649,944.00 $510,009.77
92 $830,265.00 $698,759.36
93 $964,228.00 $646,316.13
94
95 $839,176.00 $434,528.00
96 $3,938,357.00 $991,847.00
97 $949,256.00 $593,257.00
98 $460,444.00 $317,897.00
98 $211,174.00 $157,272.00
-----------------------------------------------------
$671,618.00 $475,169.00
99 $902,979.00 $413,204.00
100 $1,173,361.00 $405,503.00
101 $333,614.00 $414,530.29
102 $669,820.00 $470,758.00
103 $734,927.00 $475,432.00
104 $649,615.00 $439,868.56
105 $291,228.00 $205,255.00
105 $132,027.00 $87,831.00
105 $98,680.00 $63,251.00
105 $107,605.00 $85,527.00
-----------------------------------------------------
$629,540.00 $441,864.00
106 $655,471.00 $489,660.53
107 $661,312.00 $477,643.71
108 $751,176.00 $411,553.00
109
110 $868,757.00 $447,346.88
111 $454,212.00 $333,968.00
112 $518,688.00 $338,587.60
113 $618,176.00 $443,178.29
114 $1,850,611.00 $457,315.00
115 $696,250.00 $523,552.09
116
117 $858,375.00 $336,127.05
118 $441,614.00 $424,299.00
119 $736,975.00 $375,491.00
120 $1,922,761.00 $677,346.75
121 $494,080.00 $355,407.78
122 $1,416,502.00 $631,660.00
123 $397,507.00 $320,560.00
124 $988,712.00 $431,730.00
125 $445,571.00 $316,598.00
126
127 $422,176.00 $268,555.20
128 $462,597.00 $361,460.00
129 $482,354.00 $372,626.14
130 $624,862.00 $281,159.90
131 $1,029,198.00 $399,663.00
132 $819,757.00 $476,508.75
133 $517,261.00 $259,643.95
134 $420,101.00 $241,644.50
135 $1,136,493.00 $643,711.07
136 $714,100.00 $268,061.62
137 $453,208.00 $213,483.59
138 $1,192,959.00 $400,520.00
139 $333,615.00 $232,970.00
140 $342,210.00 $215,477.00
141
142 $376,756.00 $184,087.28
143 $310,771.00 $235,787.52
144 $293,087.00 $189,373.00
145
146 $275,558.00 $163,838.11
147 $250,160.00 $141,841.00
148 $244,058.00 $193,680.00
149 $342,095.00 $220,533.46
150 $287,865.00 $152,796.48
151 $320,608.00 $133,559.87
152 $211,980.00 $126,329.00
153 $241,130.00 $118,320.00
154 $353,770.00 $126,182.94
155 $158,569.00 $78,987.00
- -----------------------------------------
Prospectus (2)
Loan # DSCR
- -----------------------------------------
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
2 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
4 N/A
5 N/A
6 N/A
7 N/A
8 N/A
9 N/A
10 N/A
11 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
14 N/A
15 N/A
15 N/A
16 N/A
16 N/A
16 N/A
16 N/A
16 N/A
17 N/A
17 N/A
17 N/A
18 N/A
19 N/A
20 N/A
21 N/A
22 N/A
22 N/A
23 N/A
24 N/A
25 N/A
26 N/A
26 N/A
26 N/A
26 N/A
26 N/A
26 N/A
27 N/A
28 N/A
29 N/A
30 N/A
31 N/A
32 N/A
33 N/A
33 N/A
33 N/A
33 N/A
34 N/A
35 N/A
36 N/A
37 N/A
38 N/A
39 N/A
40 N/A
41 N/A
42 N/A
43 N/A
44 N/A
45 N/A
46 N/A
47 N/A
48 N/A
49 N/A
50 N/A
51 N/A
52 N/A
53 N/A
54 N/A
55 N/A
56 N/A
57 N/A
58 N/A
59 N/A
60 N/A
61 N/A
62 N/A
63 N/A
63 N/A
64 N/A
65 N/A
66 N/A
67 N/A
68 N/A
69 N/A
70 N/A
71 N/A
72 N/A
73 N/A
74 N/A
75 N/A
76 N/A
77 N/A
78 N/A
79 N/A
80 N/A
81 N/A
81 N/A
81 N/A
82 N/A
83 N/A
84 N/A
85 N/A
86 N/A
87 N/A
88 N/A
89 N/A
90 N/A
91 N/A
92 N/A
93 N/A
94 N/A
95 N/A
96 N/A
97 N/A
98 N/A
98 N/A
99 N/A
100 N/A
101 N/A
102 N/A
103 N/A
104 N/A
105 N/A
105 N/A
105 N/A
105 N/A
106 N/A
107 N/A
108 N/A
109 N/A
110 N/A
111 N/A
112 N/A
113 N/A
114 N/A
115 N/A
116 N/A
117 N/A
118 N/A
119 N/A
120 N/A
121 N/A
122 N/A
123 N/A
124 N/A
125 N/A
126 N/A
127 N/A
128 N/A
129 N/A
130 N/A
131 N/A
132 N/A
133 N/A
134 N/A
135 N/A
136 N/A
137 N/A
138 N/A
139 N/A
140 N/A
141 N/A
142 N/A
143 N/A
144 N/A
145 N/A
146 N/A
147 N/A
148 N/A
149 N/A
150 N/A
151 N/A
152 N/A
153 N/A
154 N/A
155 N/A
(5) YTD or Trailing 12 Months
Financial Information
Month Reported Actual
- -------------------------------------------------------------------
Prospectus FS Start Date FS End Date
Loan #
mm/yy mm/yy
- -------------------------------------------------------------------
1 Oct-97 Apr-98
1 Oct-97 Apr-98
1 Oct-97 Apr-98
1 Oct-97 Apr-98
1 Oct-97 Apr-98
1 Oct-97 Apr-98
1 Oct-97 Apr-98
1 Oct-97 Apr-98
1 Oct-97 Apr-98
2
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
3 Oct-97 Apr-98
4 Oct-97 Apr-98
5 Oct-97 Apr-98
6 Oct-97 Apr-98
7 Oct-97 Mar-98
8 Oct-97 Feb-98
9 Oct-97 Apr-98
10
11
12 Oct-97 Apr-98
12 Oct-97 Apr-98
12 Oct-97 Apr-98
12 Oct-97 Apr-98
12 Oct-97 Apr-98
12 Oct-97 Apr-98
12 Oct-97 Apr-98
12 Oct-97 Apr-98
12 Oct-97 Apr-98
12 Oct-97 Apr-98
13 Oct-97 Jan-98
13 Oct-97 Jan-98
13 Oct-97 Jan-98
13 Oct-97 Jan-98
13 Oct-97 Jan-98
13 Oct-97 Jan-98
13 Oct-97 Jan-98
13 Oct-97 Jan-98
13 Oct-97 Jan-98
13 Oct-97 Jan-98
14
15
15
16 Oct-97 Apr-98
16 Oct-97 Apr-98
16 Oct-97 Apr-98
16 Oct-97 Apr-98
16 Oct-97 Apr-98
17 Oct-97 Apr-98
17 Oct-97 Apr-98
17 Oct-97 Apr-98
18 Oct-97 Apr-98
19 Oct-97 Apr-98
20 Oct-97 Mar-98
21
22
22
23 Oct-97 Apr-98
24 Nov-97 Apr-98
25
26
26
26
26
26
26
27 Oct-97 Mar-98
28
29 Oct-97 Dec-97
30 Oct-97 Mar-98
31 Oct-97 Mar-98
32 Oct-97 Dec-97
33 Oct-97 Mar-98
33 Oct-97 Mar-98
33 Oct-97 Mar-98
33 Oct-97 Mar-98
34 Oct-97 Apr-98
35
36 Oct-97 Dec-97
37
38 Oct-97 Mar-98
39 Oct-97 Mar-98
40 Oct-97 Mar-98
41 Oct-97 Apr-98
42
43
44 Oct-97 Mar-98
45
46 Oct-97 Dec-97
47
48
49 Oct-97 Mar-98
50
51 Oct-97 Mar-98
52
53
54 Oct-97 Mar-98
55 Oct-97 Dec-97
56 Oct-97 Apr-98
57 Oct-97 Dec-97
58 Oct-97 Dec-97
59 Oct-97 Dec-97
60 Oct-97 Mar-98
61 Oct-97 Dec-97
62 Oct-97 Mar-98
63 Oct-97 Mar-98
63 Oct-97 Mar-98
64 Oct-97 Mar-98
65
66 Oct-97 Mar-98
67
68
69 Oct-97 Mar-98
70
71 Oct-97 Dec-97
72 Oct-97 Dec-97
73 Oct-97 Mar-98
74 Oct-97 Mar-98
75 Oct-97 Mar-98
76 Oct-97 Dec-97
77 Oct-97 Dec-97
78 Oct-97 Mar-98
79
80
81 Oct-97 Feb-98
81 Oct-97 Feb-98
81 Oct-97 Feb-98
82 Oct-97 Mar-98
83 Oct-97 Dec-97
84 Oct-97 Apr-98
85 Oct-97 Mar-98
86
87 Oct-97 Mar-98
88 Oct-97 Dec-97
89 Oct-97 Mar-98
90 Oct-97 Dec-97
91 Oct-97 Dec-97
92 Oct-97 Mar-98
93
94
95 Oct-97 Dec-97
96 Oct-97 Feb-98
97 Oct-97 Dec-97
98 Oct-97 Dec-97
98 Oct-97 Dec-97
99 Oct-97 Dec-97
100 Oct-97 Mar-98
101 Oct-97 Mar-98
102 Oct-97 Mar-98
103 Oct-97 Mar-98
104 Oct-97 Mar-98
105 Oct-97 Dec-97
105 Oct-97 Dec-97
105 Oct-97 Dec-97
105 Oct-97 Dec-97
106 Oct-97 Mar-98
107 Oct-97 Mar-98
108 Oct-97 Dec-97
109 Oct-97 Mar-98
110 Oct-97 Dec-97
111 Oct-97 Dec-97
112 Oct-97 Dec-97
113 Oct-97 Dec-97
114 Oct-97 Mar-98
115 Oct-97 Dec-97
116
117 Oct-97 Dec-97
118 Oct-97 Dec-97
119 Oct-97 Mar-98
120
121 Oct-97 Dec-97
122
123 Oct-97 Mar-98
124 Oct-97 Dec-97
125 Oct-97 Dec-97
126
127 Oct-97 Mar-98
128 Oct-97 Mar-98
129 Oct-97 Mar-98
130 Oct-97 Mar-98
131 Oct-97 Mar-98
132
133 Oct-97 Dec-97
134 Dec-97 Mar-98
135 Oct-97 Mar-98
136 Oct-97 Mar-98
137 Oct-97 Dec-97
138 Oct-97 Mar-98
139 Oct-97 Dec-97
140 Oct-97 Mar-98
141 Oct-97 Mar-98
142 Oct-97 Dec-97
143 Oct-97 Mar-98
144 Oct-97 Mar-98
145
146 Oct-97 Mar-98
147 Oct-97 Dec-97
148 Oct-97 Dec-97
149 Oct-97 Dec-97
150 Oct-97 Dec-97
151 Oct-97 Mar-98
152 Oct-97 Mar-98
153 Oct-97 Dec-97
154 Oct-97 Dec-97
155 Oct-97 Dec-97
- -------------------------------------------------------------------
Prospectus Total Revenue $
Loan # NOI
- -------------------------------------------------------------------
1 $4,644,735.00 $3,518,918.00
1 $2,634,168.00 $1,973,009.00
1 $2,393,371.00 $1,913,847.00
1 $1,083,247.00 $802,865.00
1 $1,044,141.00 $755,466.00
1 $1,136,935.00 $861,676.00
1 $743,789.00 $581,541.00
1 $281,483.00 $205,489.00
1 $268,831.00 $178,135.00
2
3 $2,529,550.40 $1,094,598.01
3 $1,174,748.45 $648,713.66
3 $1,611,970.16 ($246,339.27)
3 $964,992.91 $455,578.50
3 $775,253.16 $352,795.84
3 $772,445.88 $369,843.63
3 $543,070.31 $289,230.05
3 $598,077.77 $230,810.70
3 $582,486.01 $242,427.29
3 $582,391.53 $219,932.75
3 $430,175.24 ($21,589.95)
3 $355,781.57 $154,187.92
3 $329,098.85 $170,389.19
3 $359,913.90 $158,814.02
3 $331,752.42 $68,239.34
3 $262,644.70 $97,832.53
3 $169,659.33 $72,116.64
4 $20,462,590.62 $11,176,796.69
5 $7,928,029.00 $5,181,069.31
6 $7,135,998.00 $4,614,881.56
7 $5,164,018.14 $3,775,980.04
8 $59,867,859.00 $4,505,989.00
9 $18,227,944.00 $11,070,983.00
10
11
12 $1,346,028.00 $1,327,729.00
12 $707,929.00 $690,600.00
12 $547,581.00 $524,865.00
12 $403,408.00 $393,719.00
12 $362,208.00 $311,113.00
12 $502,868.00 $304,980.00
12 $343,845.00 $163,867.00
12 $115,808.00 $134,762.00
12 $73,591.00 $72,536.00
12 $60,340.00 $59,083.00
13 $1,606,567.00 $305,029.00
13 $2,196,451.00 $552,872.00
13 $805,299.00 $324,346.00
13 $466,155.00 $99,228.00
13 $1,306,392.00 $282,537.00
13 $502,863.00 $91,579.00
13 $1,511,826.00 $201,975.00
13 $219,129.00 ($53,899.00)
13 $489,637.00 ($122,657.00)
13 $251,336.00 ($20,606.00)
14
15
15
16 $1,466,344.38 $882,936.55
16 $1,531,523.59 $663,300.92
16 $921,663.83 $570,692.09
16 $769,758.86 $331,491.96
16 $753,874.54 $337,409.20
.
17 $1,006,326.00 $467,928.57
17 $1,029,334.00 $610,049.57
17 $786,898.00 $348,699.57
18 $2,287,886.60 $1,403,134.87
19 $2,763,222.00 $1,452,806.64
20 $2,685,765.36 $1,334,459.15
21
22
22
23 $2,504,811.04 ($469,269.26)
24 $2,283,119.02 $1,595,094.87
25
26
26
26
26
26
26
27 $2,142,321.92 $1,086,800.03
28
29 $880,793.00 $566,075.00
30 $2,150,485.00 $1,338,115.00
31 $1,670,836.87 $802,929.54
32 $560,078.00 $506,301.22
33 $1,196,170.00 $148,221.00
33 $890,887.00 $105,760.00
33 $1,251,716.00 $86,634.00
33 $729,272.00 $33,685.00
34 $2,608,263.00 $1,424,383.34
35
36 $513,867.47 $346,424.15
37
38 $1,208,249.32 $761,265.93
39 $956,710.88 $770,294.55
40 $1,014,182.00 $522,465.00
41 $1,384,550.00 $830,365.31
42
43
44 $950,652.00 ($22,717.02)
45
46 $544,144.84 $178,628.56
47
48
49 $892,843.00 $411,926.99
50
51 $1,614,767.24 $750,438.80
52
53
54 $985,477.20 $676,727.60
55 $481,037.31 $233,531.39
56 $850,881.00 $444,725.94
57 $504,690.01 $363,447.30
58 $639,000.00 $456,761.53
59 $462,004.58 $295,511.42
60 $551,341.10 $439,947.54
61 $412,577.99 $214,293.16
62 $612,884.00 $305,444.00
63 $367,134.59 $145,875.71
63 $279,458.17 $61,942.72
64 $518,452.43 $400,363.00
65
66 $631,165.58 $291,707.16
67
68
69 $779,387.21 $537,735.56
70
71 $242,158.00 $164,110.00
72 $367,435.33 $203,827.12
73 $405,388.00 $176,397.20
74 $701,790.67 $415,680.40
75 $618,374.30 $198,613.80
76 $153,961.16 $133,859.12
77 $243,718.54 $87,870.66
78 $316,545.19 $239,620.60
79
80
81 $1,810,525.47 $475,587.13
81 $1,426,855.28 $380,921.84
81 $947,104.09 $70,292.23
82 $561,262.62 $291,867.06
83 $223,563.00 $182,196.99
84 $557,571.19 $347,244.68
85 $316,343.70 $217,688.86
86
87 $411,306.15 $386,617.56
88 $182,291.00 $130,906.79
89 $358,782.08 $290,402.96
90 $298,492.39 $83,535.47
91 $189,351.51 $63,356.44
92 $433,768.85 $358,923.43
93
94
95 $221,877.21 $110,530.61
96 $1,568,456.43 $112,772.33
97 $291,790.00 $214,260.24
98 $152,491.00 $89,477.00
98 $98,950.00 $22,390.00
99 $325,440.26 $166,509.04
100 $735,425.00 $384,694.83
101 $260,286.00 $211,439.00
102 $397,763.00 $271,269.84
103 $425,611.00 $271,001.00
104 $389,346.27 $224,648.98
105 $49,987.00 $28,842.80
105 $24,696.00 $24,415.66
105 $105,553.00 $67,928.00
105 $13,371.00 $12,490.10
106 $337,680.01 $208,994.89
107 $357,653.18 $255,110.43
108 $205,038.00 $118,798.83
109 $482,804.27 $276,553.02
110 $228,596.39 $65,153.47
111 $124,101.04 $85,327.53
112 $152,540.54 $93,415.20
113 $185,629.31 $12,850.21
114 $951,815.63 $128,666.28
115 $180,746.43 $123,759.55
116
117 $230,689.96 $88,695.08
118 $110,403.00 $102,096.00
119 $422,538.10 $218,211.78
120
121 $125,776.82 $75,639.28
122
123 $206,120.59 $157,560.71
124 $227,506.00 $55,540.77
125 $113,822.20 $75,862.24
126
127 $218,780.50 $125,539.70
128 $234,978.00 $154,124.00
129 $203,539.63 $141,007.38
130 $349,165.51 $134,940.52
131 $424,683.18 $200,879.98
132
133 $143,912.00 $66,872.30
134 $161,949.45 $98,958.39
135 $477,678.19 $253,304.43
136 $396,970.23 $104,112.96
137 $113,816.35 $56,852.98
138 $414,105.92 $108,514.59
139 $97,071.00 $51,872.50
140 $177,026.81 $65,066.29
141 $120,499.98 $119,457.00
142 $96,370.74 $44,285.32
143 $184,585.04 $127,500.43
144 $155,081.68 $78,378.92
145
146 $140,921.00 $70,461.63
147 $81,355.58 $55,280.30
148 $68,657.42 $53,089.29
149 $73,129.47 $41,079.14
150 $74,863.50 $22,345.67
151 $171,907.02 $56,471.60
152 $117,444.56 $62,524.94
153 $71,072.31 $30,225.03
154 $81,487.50 ($2,863.97)
155 $53,841.15 $31,922.45
$236,613,207.16 $97,769,258.39
- -----------------------------------------
Prospectus %
Loan # DSCR
(4)
- -----------------------------------------
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
1 N/A
2
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
3 N/A
4 N/A
5 N/A
6 N/A
7 N/A
8 N/A
9 N/A
10
11
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
12 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
13 N/A
14
15
15
16 N/A
16 N/A
16 N/A
16 N/A
16 N/A
17 N/A
17 N/A
17 N/A
18 N/A
19 N/A
20 N/A
21
22
22
23 N/A
24 N/A
25
26
26
26
26
26
26
27 N/A
28
29 N/A
30 N/A
31 N/A
32 N/A
33 N/A
33 N/A
33 N/A
33 N/A
34 N/A
35
36 N/A
37
38 N/A
39 N/A
40 N/A
41 N/A
42
43
44 N/A
45
46 N/A
47
48
49 N/A
50
51 N/A
52
53
54 N/A
55 N/A
56 N/A
57 N/A
58 N/A
59 N/A
60 N/A
61 N/A
62 N/A
63 N/A
63 N/A
64 N/A
65
66 N/A
67
68
69 N/A
70
71 N/A
72 N/A
73 N/A
74 N/A
75 N/A
76 N/A
77 N/A
78 N/A
79
80
81 N/A
81 N/A
81 N/A
82 N/A
83 N/A
84 N/A
85 N/A
86
87 N/A
88 N/A
89 N/A
90 N/A
91 N/A
92 N/A
93
94
95 N/A
96 N/A
97 N/A
98 N/A
98 N/A
99 N/A
100 N/A
101 N/A
102
103 N/A
104 N/A
105 N/A
105 N/A
105 N/A
105 N/A
106 N/A
107 N/A
108 N/A
109 N/A
110 N/A
111 N/A
112 N/A
113 N/A
114 N/A
115 N/A
116
117 N/A
118 N/A
119 N/A
120
121 N/A
122
123 N/A
124 N/A
125 N/A
126
127 N/A
128 N/A
129 N/A
130 N/A
131 N/A
132
133 N/A
134 N/A
135 N/A
136 N/A
137 N/A
138 N/A
139 N/A
140 N/A
141
142 N/A
143 N/A
144 N/A
145
146 N/A
147 N/A
148 N/A
149 N/A
150 N/A
151 N/A
152 N/A
153 N/A
154 N/A
155 N/A
(4) Net Change (3)
Preceding and Basis
- -------------------------------------------------------------------
Prospectus % %
Loan # Occ Total Revenue
- -------------------------------------------------------------------
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
4
5
6
7
8
9
10
11
12
12
12
12
12
12
12
12
12
12
13
13
13
13
13
13
13
13
13
13
14
15
15
16
16
16
16
16
17
17
17
18
19
20
21
22
22
23
24
25
26
26
26
26
26
26
27
28
29
30
31
32
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
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
81
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
98
99
100
101
102
103
104
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 (1)
Loan # DSCR
- -----------------------------------------
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
4
5
6
7
8
9
10
11
12
12
12
12
12
12
12
12
12
12
13
13
13
13
13
13
13
13
13
13
14
15
15
16
16
16
16
16
17
17
17
18
19
20
21
22
22
23
24
25
26
26
26
26
26
26
27
28
29
30
31
32
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
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
81
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
98
99
100
101
102
103
104
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
Total:
Financial Information:
Current Full Year:
Current Full Yr. received with DSCR less than 1:
Prior Full Year:
Prior Full Yr. received with DSCR less than 1:
Quarterly Financials:
Received:
Loans Balance
# % $
(5)
(5)
(5)
(5)
(5)
Required:
Loans Balance
# % $
(5)
(5)
(5)
(5)
(5)
(1) NOI or Net Cash Flow (as applicable)
(2) DSCR calculated using NOI (or Net Cash Flow as applicable) /
Debt Service
(3) Net change should compare the latest year to the underwriting
year
(4) Information will not be available until November of 1998.
(5) First full year will be approximately October 1998.
(6) Information obtained from the prospectus.
Asset Securitization Corporation
Series 1997-D5 Delinquent Loan
Status Report as of 5/11/98
- -------------------------------------------------------------------
S4 S55 S61
Prospectus ID Short Name (When Property Type
Appropriate)
- -------------------------------------------------------------------
S57 S58 S62 or S63
City State Sq Ft or Units
- -------------------------------------------------------------------
P8 P7 P37
(a) (b)
Paid Thru Scheduled Loan Balance Total P&I Advances To
Date Date
- -------------------------------------------------------------------
P39 P38
(c) (d) (e)=a+b+c+d
Total Other Advances (Taxes & Total Exposure
Expenses To Escrow)
Date
- -------------------------------------------------------------------
P25 P10 P11
Current Current Interest Rate Maturity Date
Monthly P&I
- -------------------------------------------------------------------
P58 P54 P55
LTM NOI LTM NOI LTM DSCR
Date
- -------------------------------------------------------------------
P74 P75
(f)
Value Valuation Date Appraisal
BPO or
Internal Value**
- -------------------------------------------------------------------
P77
(g)=(.92*f)-e (h)=(g/e)
Loss using Estimated Recovery % Transfer
92% Appr. or Date
BPO (f)
- -------------------------------------------------------------------
P79 P42
Closing Date NOI Filed Expected FCL Sale Date
Date
- -----------------------------------------
P76
Workout Comments
Strategy
90 + DAYS DELINQUENT
Nothing to report
60 DAYS DELINQUENT
Nothing to report
30 DAYS DELINQUENT
Nothing to report
Current & at Special Servicer
Nothing to report
FCL - Foreclosure
LTM - Latest 12 Months either Last Annual or Trailing 12 months
- -------------------------------------------------------------------
*Workout Strategy should match the CSSA Loan file using
abreviated words in place of a code number such as
(FCL - In Foreclosure, MOD - Modification, DPO - Discount Payoff,
NS - Note Sale, BK - Bankrupcy, PP - Payment Plan,
TBD - To Be Determined etc...)
It is possible to combine the status codes if the loan is
going in more than one direction.
(i.e. FCL/Mod, BK/Mod, BK/FCL/DPO)
**App - Appraisal, BPO - Broker opinion, Int. - Internal Value
- -------------------------------------------------------------------
Asset Securitization Corporation,
Series 1997-D5 REO Status Report
as of 5/11/98
S4 S55 S61
Prospectus ID Short Name (When Property Type
Appropriate)
Nothing to report.
S57 S58 S62 or
S63
City State Sq Ft or Units
P8 P7 P37
(a) (b)
Paid Thru Scheduled Loan Balance Total P&I Advances To
Date Date
P39 P38
(c) (d) (e)=a+b+c+d
Total Other Advances (Taxes & Total Exposure
Expenses To Escrow)
Date
P25 P11 P58
Current Maturity Date LTM NOI Date
Monthly P&I
P54 P74
LTM NOI / DSC Cap Rate Assign Valuation Date
P75
(f) (g)=(.92*f)-e
Value using Appraisal Loss using 92% Appr. or
NOI & Cap BPO or BPO (f)
Rate Internal Value**
(h)=(g/e)
Estimated Transfer Date REO Aquisition Date
Recovery %
Pending Pending Offers Comments
Closing Date
(1) Use the following codes; App. - Appraisal,
BPO - Brokers Opinion, Int - Internal
Value
Asset Securitization Corporation,
Series 1997-D5 Historical Loan
Modification Report as of 5/11/98
S4 S57 S58
Prospectus ID City State
- -------------------------------------------------------------------
P49 P48 P7*
Mod / Effect Date Balance When Sent to
Extention Speical Servicer
Flag
- -------------------------------------------------------------------
P7* P50*
Balance at Old Rate # Mths for Rate Change
the
Effective
Date of
Rehabilitation
- -------------------------------------------------------------------
P50* P25* P25*
New Rate Old P&I New P&I
- -------------------------------------------------------------------
P11* P11*
Old Maturity New Maturity Total # Mths for Change
of Mod
- -------------------------------------------------------------------
P47
(1) Realized (2) Est. Future Interest COMMENT
Loss to Loss to Trust $ (Rate
Trust $ Reduction)
- -------------------------------------------------------------------
THIS REPORT IS HISTORICAL
Information is as of modification each line it should not change
in the future only new modifications should be added.
Nothing to Report
Total For All Loans:
Total For Loans in Current Month:
# of Loans $ Balance
Modifications:
Maturity Date Extentions:
Total:
* The information in these columns is from a particular point
in time and should not change on this report once assigned.
(1) Actual principal loss taken by bonds
(2) Expected future loss due to a rate reduction.
This is just an estimate calculated at the time of the
modification.
Asset Securitization Corporation,
Series 1997-D5 Historical Loss
Estimate Report as of 5/11/98
S4 S55 S61
- -------------------------------------------------------------------
Prospectus ID Short Name (When Property Type
Appropriate)
- -------------------------------------------------------------------
S57 S58 P45/P7
(c)=b/a
- -------------------------------------------------------------------
City State %
Received From Sale
- -------------------------------------------------------------------
P75
(a) (b)
- -------------------------------------------------------------------
Latest Effect Date of Sale Sales Price
Appraisal or
Brokers
Opinion
- -------------------------------------------------------------------
P45 P7 P37
(d) (e) (f)
- -------------------------------------------------------------------
Net Amt Scheduled Balance Total P&I Advanced
Received
from Sale
- -------------------------------------------------------------------
P39+P38
(g) (h) (i)=d-(f+g+h)
- -------------------------------------------------------------------
Total Servicing Fees Expense Net Proceeds
Expenses
- -------------------------------------------------------------------
(k)=i-e (m)
Actual Date Loss Passed thru Minor Adj to Trust
Losses
Passed thru
- -------------------------------------------------------------------
(n)=k+m (o)=n/e
Date Minor Total Loss with Adjustment Loss % of Scheduled
Adj Passed Balance
thru
- -------------------------------------------------------------------
THIS REPORT IS HISTORICAL
All information is from the liquidation date and does not need to
be updated.
Nothing to report
Total all Loans:
Current Month Only:
Nothing to report
- -----------------------------------------
Asset Securitization Corporation,
Series 1997-D5 Watch List
as of 5/11/98
Prospectus ID Property Type City
1 Retail District Heights
12 Office Fair Lawn
State Stated Principal Balance Paid Thru Date
MD $11,919,321 4/11/98
NJ $2,591,349 4/11/98
Maturity Date %
Current DSCR
10/11/22 N/A
10/11/22 N/A
Comment / Reason on Watch List
Major retail tenant holding approximately 44% of space is
undergoing
reorganization. Tenant is still operating and paying rents.
Borrower
is actively marketing space.
Tenant holding approximately 29% of space vacated 30,767 square
feet. 8,000 square feet of this space (26%) is currently leased
month-
to-month to contiguous tenant. Borrower is actively marketing
space.
List all loans on watch list and reason sorted in decending
balance order.
Nothing to report
Total: $14,510,670
|
|