|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: GENESIS DIRECT INC, 8-K/A, 1998-11-25 |
Next: MERRILL LYNCH CORPORATE HIGH YIELD FUND INC, NSAR-A, 1998-11-25 |
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: November 19, 1998
(Date of earliest event reported)
Nomura Asset Securities Corporation
Commercial Mortgage Pass-Through Certificates
Series 1998-D6
- --------------------------------------------------------------------------
(Exact Name of registrant as specified in its charter)
Delaware 33-48-48-1-06 13-3672336
- ---------------- ----------------- -------------------
(State or Other Juris- (Commission (I.R.S. Employer
diction of Incorporation) File Number) Identication 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 288 Pages.
The Exhibit Index is on Page 5.
<PAGE>
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust Fund
formed, and the Commercial Mortgage Pass-Through Certificates Series 1998-D6
issued pursuant to a Pooling and Servicing Agreement, dated as of March 30, 1998
(the "Pooling and Servicing Agreement"), by and among Nomura Asset Securities
Corporation (the "Company"), as depositor, AMRESCO Services, L.P., as servicer,
Criimi Mae Services Limited Partnership as initial special servicer, LaSalle
National Bank, as trustee, and ABN AMRO Bank, N.V., as fiscal agent. The
Certificates have been registered pursuant to the Act under a Registration
Statement on Form S-3 (No.33-99502) (the "Registration Statement").
Capitalized terms used herein and not defined herein have the
same meanings ascribed to such terms in the Pooling and Servicing Agreement.
Pursuant to Section 3.22 of the Pooling and Servicing Agreement,
Servicer is filing this Current Report containing the November 19, 1998 monthly
distribution report prepared by the Trustee pursuant to Section 4.02(a)(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 4.02 of the Pooling and Servicing
Agreement for the distribution on
November 19, 1998
5.2 99 Comparative Financial Status
Report as of 11/13/98
Delinquent Loan Status Report as of
11/13/98
REO Status Report as of 11/13/98
Watch List as of 11/13/98
Historical Loan Modification Report
as of 11/13/98
Historical Loss Estimate Report as of
11/13/98
<PAGE>
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.
AMRESCO SERVICES, L.P., IN
ITS CAPACITY AS SERVICER
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF NOMURA ASSET SECURITIES
CORPORATION, REGISTRANT
By: ______________________
Daniel B. Kirby,
Senior Vice President
By: ______________________
Sean D. Reilly
Vice President
Date: November 19, 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 4.02 of the Pooling and
Servicing Agreement for the
distribution on November 19, 1998
5.2 99 Comparative Financial Status
Report as of 11/13/98
Delinquent Loan Status Report as of
11/13/98
REO Status Report as of 11/13/98
Watch List as of 11/13/98
Historical Loan Modification Report
as of 11/13/98
Historical Loss Estimate Report as of
11/13/98
ABN AMRO
LaSalle National Bank
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Nomura Asset Securities Corporation as Depositor
AMRESCO Services, L.P., as Servicer
Commercial Mortgage Pass Through Certificates
Series 1998-D6
ABN AMRO Acct: 67-7903-00-7
Statement Date: 11/18/98
Payment Date: 11/18/98
Prior Payment: 10/19/98
Record Date: 11/10/98
WAC: 8.237821%
WAMM: 323
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 12
Total Pages Included In This Package 27
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Upper-Tier
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 511,492,100.00 491,713,641.35 2,639,492.92
655356JE4 1000.000000000 961.331839436 5.160378665
A-1B 1,786,155,716.00 1,786,155,716.0 0.00
655356JF1 1000.000000000 1000.000000000 0.000000000
A-1C 382,686,304.00 382,686,304.00 0.00
655356JG9 1000.000000000 1000.000000000 0.000000000
A-CS1 200,000,000.00 N 180,221,541.35 0.00
655356JH7 1000.000000000 901.107706750 0.000000000
PS-1 3,722,686,278.0N 3,702,907,819.3 0.00
655356JJ3 1000.000000000 994.687046618 0.000000000
A-2 223,361,177.00 223,361,177.00 0.00
655356JK0 1000.000000000 1000.000000000 0.000000000
A-3 204,747,745.00 204,747,745.00 0.00
655356JL8 1000.000000000 1000.000000000 0.000000000
A-4 167,520,883.00 167,520,883.00 0.00
655356JM6 1000.000000000 1000.000000000 0.000000000
A-5 55,840,294.00 55,840,294.00 0.00
655356JN4 1000.000000000 1000.000000000 0.000000000
B-1 158,214,167.00 158,214,167.00 0.00
655356JP9, U65 1000.000000000 1000.000000000 0.000000000
B-2 37,226,863.00 37,226,863.00 0.00
655356JQ7, U65 1000.000000000 1000.000000000 0.000000000
B-3 37,226,863.00 37,226,863.00 0.00
655356JR5, U65 1000.000000000 1000.000000000 0.000000000
B-4 65,147,010.00 65,147,010.00 0.00
655356JS3, U65 1000.000000000 1000.000000000 0.000000000
B-5 18,613,431.00 18,613,431.00 0.00
655356JT1, U65 1000.000000000 1000.000000000 0.000000000
B-6 27,920,147.00 27,920,147.00 0.00
655356JU8, U65 1000.000000000 1000.000000000 0.000000000
B7 46,532,578.00 46,532,578.00 0.00
655356JV6, U65 1000.000000000 1000.000000000 0.000000000
B7H 1,000.00 1,000.00 0.00
655356KF9 1000.000000000 1000.000000000 0.000000000
R 0.00 0.00 0.00
655356JW4 1000.000000000 0.000000000 0.000000000
3,722,686,278.00 3,702,907,819.3 2,639,492.92
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 0.00 0.00 489,074,148.43
655356JE4 0.000000000 0.000000000 956.171460771
A-1B 0.00 0.00 1,786,155,716.00
655356JF1 0.000000000 0.000000000 1000.000000000
A-1C 0.00 0.00 382,686,304.00
655356JG9 0.000000000 0.000000000 1000.000000000
A-CS1 0.00 0.00 177,582,048.43
655356JH7 0.000000000 0.000000000 887.910242150
PS-1 0.00 0.00 3,700,268,326.43
655356JJ3 0.000000000 0.000000000 993.978017513
A-2 0.00 0.00 223,361,177.00
655356JK0 0.000000000 0.000000000 1000.000000000
A-3 0.00 0.00 204,747,745.00
655356JL8 0.000000000 0.000000000 1000.000000000
A-4 0.00 0.00 167,520,883.00
655356JM6 0.000000000 0.000000000 1000.000000000
A-5 0.00 0.00 55,840,294.00
655356JN4 0.000000000 0.000000000 1000.000000000
B-1 0.00 0.00 158,214,167.00
655356JP9, U65 0.000000000 0.000000000 1000.000000000
B-2 0.00 0.00 37,226,863.00
655356JQ7, U65 0.000000000 0.000000000 1000.000000000
B-3 0.00 0.00 37,226,863.00
655356JR5, U65 0.000000000 0.000000000 1000.000000000
B-4 0.00 0.00 65,147,010.00
655356JS3, U65 0.000000000 0.000000000 1000.000000000
B-5 0.00 0.00 18,613,431.00
655356JT1, U65 0.000000000 0.000000000 1000.000000000
B-6 0.00 0.00 27,920,147.00
655356JU8, U65 0.000000000 0.000000000 1000.000000000
B7 0.00 0.00 46,532,578.00
655356JV6, U65 0.000000000 0.000000000 1000.000000000
B7H 0.00 0.00 1,000.00
655356KF9 0.000000000 0.000000000 1000.000000000
R 0.00 0.00 0.00
655356JW4 0.000000000 0.000000000 0.000000000
0.00 0.00 3,700,268,326.43
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A 2,573,301.39 0.00 6.28000000%
655356JE4 5.030969960 0.000000000Fixed
A-1B 9,808,971.81 0.00 6.59000000%
655356JF1 5.491666668 0.000000000Fixed
A-1C 2,133,476.14 0.00 6.69000000%
655356JG9 5.574999987 0.000000000Fixed
A-CS1 284,723.12 0.00 1.89582080%
655356JH7 1.423615600 0.000000000 1.64976939%
PS-1 4,515,040.21 0.00 1.46318745%
655356JJ3 1.212844670 0.000000000 1.27330805%
A-2 1,305,884.99 0.00 7.01582080%
655356JK0 5.846517320 0.000000000 6.76976939%
A-3 1,232,892.10 0.00 7.22582080%
655356JL8 6.021517355 0.000000000 6.97976939%
A-4 1,060,382.17 0.00 7.59582080%
655356JM6 6.329850649 0.000000000 7.34976939%
A-5 359,510.09 0.00 7.72582080%
655356JN4 6.438184047 0.000000000 7.47976939%
B-1 791,070.84 0.00 6.00000000%
655356JP9, U65 5.000000032 0.000000000Fixed
B-2 186,134.32 0.00 6.00000000%
655356JQ7, U65 5.000000134 0.000000000Fixed
B-3 186,134.32 0.00 6.00000000%
655356JR5, U65 5.000000134 0.000000000Fixed
B-4 325,735.05 0.00 6.00000000%
655356JS3, U65 5.000000000 0.000000000Fixed
B-5 93,067.16 0.00 6.00000000%
655356JT1, U65 5.000000269 0.000000000Fixed
B-6 139,600.74 0.00 6.00000000%
655356JU8, U65 5.000000179 0.000000000Fixed
B7 232,662.84 0.00 6.00000000%
655356JV6, U65 4.999998925 0.000000000Fixed
B7H 5.00 0.00 6.00000000%
655356KF9 5.000000000 0.000000000Fixed
R 0.00 0.00
655356JW4 0.000000000 0.000000000
25,228,592.29 0.00
Total P&I Payment 27,868,085.21
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
655356JH5 1000.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
655356JK1 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
655356JH5 0.000000000 0.000000000 0.000000000
V-2 0.00 0.00 0.00
655356JK1 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
655356JH5 0.000000000 0.000000000
V-2 0.00 0.00
655356JK1 0.000000000 0.000000000
0.00 0.00
Lower-Tier
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 511,492,100.00 491,713,641.35 2,639,492.92
None 1000.000000000 961.331839436 5.160378665
A-1B-L 1,786,155,716.00 1,786,155,716.0 0.00
None 1000.000000000 1000.000000000 0.000000000
A-1C-L 382,686,304.00 382,686,304.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-2-L 223,361,177.00 223,361,177.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-3-L 204,747,745.00 204,747,745.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-4-L 167,520,883.00 167,520,883.00 0.00
None 1000.000000000 1000.000000000 0.000000000
A-5-L 55,840,294.00 55,840,294.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-1-L 158,214,167.00 158,214,167.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-2-L 37,226,863.00 37,226,863.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-3-L 37,226,863.00 37,226,863.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-4-L 65,147,010.00 65,147,010.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B-5-L 18,613,431.00 18,613,431.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B6-L 27,920,147.00 27,920,147.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B7-L 46,532,578.00 46,532,578.00 0.00
None 1000.000000000 1000.000000000 0.000000000
B7H-L 1,000.00 1,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LR 0.00 0.00 0.00
655356KK8 1000.000000000 0.000000000 0.000000000
3,722,686,278.00 3,702,907,819.3 2,639,492.92
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A-L 0.00 0.00 489,074,148.43
None 0.000000000 0.000000000 956.171460771
A-1B-L 0.00 0.00 1,786,155,716.00
None 0.000000000 0.000000000 1000.000000000
A-1C-L 0.00 0.00 382,686,304.00
None 0.000000000 0.000000000 1000.000000000
A-2-L 0.00 0.00 223,361,177.00
None 0.000000000 0.000000000 1000.000000000
A-3-L 0.00 0.00 204,747,745.00
None 0.000000000 0.000000000 1000.000000000
A-4-L 0.00 0.00 167,520,883.00
None 0.000000000 0.000000000 1000.000000000
A-5-L 0.00 0.00 55,840,294.00
None 0.000000000 0.000000000 1000.000000000
B-1-L 0.00 0.00 158,214,167.00
None 0.000000000 0.000000000 1000.000000000
B-2-L 0.00 0.00 37,226,863.00
None 0.000000000 0.000000000 1000.000000000
B-3-L 0.00 0.00 37,226,863.00
None 0.000000000 0.000000000 1000.000000000
B-4-L 0.00 0.00 65,147,010.00
None 0.000000000 0.000000000 1000.000000000
B-5-L 0.00 0.00 18,613,431.00
None 0.000000000 0.000000000 1000.000000000
B6-L 0.00 0.00 27,920,147.00
None 0.000000000 0.000000000 1000.000000000
B7-L 0.00 0.00 46,532,578.00
None 0.000000000 0.000000000 1000.000000000
B7H-L 0.00 0.00 1,000.00
None 0.000000000 0.000000000 1000.000000000
LR 0.00 0.00 0.00
655356KK8 0.000000000 0.000000000 0.000000000
0.00 0.00 3,700,268,326.43
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1A-L 3,350,135.51 0.00 8.17582080%
None 6.549730700 0.000000000 7.92976939%
A-1B-L 12,169,407.55 0.00 8.17582080%
None 6.813184002 0.000000000 7.92976939%
A-1C-L 2,607,312.20 0.00 8.17582080%
None 6.813183991 0.000000000 7.92976939%
A-2-L 1,521,800.80 0.00 8.17582080%
None 6.813184012 0.000000000 7.92976939%
A-3-L 1,394,984.06 0.00 8.17582080%
None 6.813183999 0.000000000 7.92976939%
A-4-L 1,141,350.60 0.00 8.17582080%
None 6.813184002 0.000000000 7.92976939%
A-5-L 380,450.20 0.00 8.17582080%
None 6.813184042 0.000000000 7.92976939%
B-1-L 1,077,942.23 0.00 8.17582080%
None 6.813183993 0.000000000 7.92976939%
B-2-L 253,633.47 0.00 8.17582080%
None 6.813184071 0.000000000 7.92976939%
B-3-L 253,633.47 0.00 8.17582080%
None 6.813184071 0.000000000 7.92976939%
B-4-L 443,858.57 0.00 8.17582080%
None 6.813184059 0.000000000 7.92976939%
B-5-L 126,816.73 0.00 8.17582080%
None 6.813183985 0.000000000 7.92976939%
B6-L 190,225.10 0.00 8.17582080%
None 6.813184042 0.000000000 7.92976939%
B7-L 317,034.99 0.00 8.17582080%
None 6.813183443 0.000000000 7.92976939%
B7H-L 6.81 0.00 8.17582080%
None 6.810000000 0.000000000 7.92976939%
LR 0.00 0.00
655356KK8 0.000000000 0.000000000
25,228,592.29 0.00
Other Related Information
Amount of Available Funds allocable to principal:
Principal Distribution Amount 2,639,492.92
P&I Advances made by: Beginning Current
UnreimbursePeriod
Servicer 56,977.82 44,536.46
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 56,977.82 44,536.46
Ending
Reimbursed Unreimbursed
Servicer 56,977.82 44,536.46
Trustee 0.00 0.00
Fiscal Agent 0.00 0.00
Total P&I Advances 56,977.82 44,536.46
Specially Serviced Mortgage Loans:
Amount of Property Advances made during Collection Period 0.00
Amount of P&I Advances made during Collection Period 0.00
Aggregate Amount of Property Advances remaining Unreimburs 0.00
Aggregate Amount of P&I Advances remaining Unreimbursed 0.00
Number of Outstanding Loans 327
Outstanding Principal Balance 3,700,268,326.58
Current Amount of Prepayment Interest Shortfalls 0.00
in excess of Servicer Prepayment Interest Shortfalls 0.00
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 154,287.83
Current Period Trustee Fees 6,171.51
Current Period Special Servicing Fees 0.00
Principal Recovery Fees 0.00
Other Servicing Compensation 0.00
Total 160,459.34
Prepayment Premiums received during the Collection Period 0.00
Default Interest received during the Collection Period 0.00
Net Default Interest received during the Collection Period 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-1A 0.00 0.00 0.00
A-1B 0.00 0.00 0.00
A-1C 0.00 0.00 0.00
A-CS1 0.00 0.00 0.00
PS-1 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
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-4 0.00 0.00 0.00
B-5 0.00 0.00 0.00
B-6 0.00 0.00 0.00
B7 0.00 0.00 0.00
B7H 0.00 0.00 0.00
Remaining
Unreimbursed
Reduction Reduction
Interest Interest
Class Shortfall Pass-Thru Rate
A-1A 0.00 0.000000%
A-1B 0.00 0.000000%
A-1C 0.00 0.000000%
A-CS1 0.00 0.000000%
PS-1 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%
B-1 0.00 0.000000%
B-2 0.00 0.000000%
B-3 0.00 0.000000%
B-4 0.00 0.000000%
B-5 0.00 0.000000%
B-6 0.00 0.000000%
B7 0.00 0.000000%
B7H 0.00 0.000000%
S&P Fitch DCR Moody's
A-1A AAA AAA AAA Aaa
A-1B AAA AAA AAA Aaa
A-1C AAA AAA AAA Aaa
A-CS1 NR AAA AAA Aaa
PS-1 NR AAA AAA Aaa
A-2 NR AA NR Aa2
A-3 NR A NR A2
A-4 NR BBB NR Baa2
A-5 NR BBB- NR Baa3
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
0.00 0 0 0.00
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 0.00 0.00 0.00
0 0 0 0
0 0 0 0
0 0 0 0
0 0.00 0 0
Totals 0.00 0.00 0
Appraisal Reduction Amounts
Loan Current
Number Period
0
0
0
Totals 0.00
Loan Total
Number Reduction
0
0
0
0
0
Totals 0.00
DistributionDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
11/18/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
10/19/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
06/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
05/15/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
04/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributionDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
11/18/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
10/19/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
Date 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributionREO Modifications
Date # Balance # Balance
11/18/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
10/19/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
09/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
08/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
07/17/98 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
Date 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
Date 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0.00 0 0.00
0.00% 0.000% 0.00% 0.000%
DistributionPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
11/18/98 0 0.00 8.2378% 8.1758%
0.00% 0.000%
10/19/98 0 0.00 7.9916% 7.9296%
0.00% 0.000%
09/17/98 0 0.00 8.2376% 8.1756%
0.00% 0.000%
08/17/98 0 0.00 8.2370% 8.1750%
0.00% 0.000%
07/17/98 0 0.00 7.9914% 7.9294%
0.00% 0.000%
01/00/00 0 0.00 8.2361% 8.1741%
0.00% 0.000%
Date 0 0.00 7.9912% 7.9292%
0.00% 0.000%
01/00/00 0 0.00 7.9911% 7.9291%
0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
0.00% 0.000%
Date 0 0.00 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
0.00% 0.000%
01/00/00 0 0.00 0.0000% 0.0000%
0.00% 0.000%
0
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
292 10/11/98 11,085.55 11,085.55
238 10/11/98 18,998.26 18,998.26
258 10/11/98 14,452.65 14,452.65
Total 44,536.46 44,536.46
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
292 0.00 B
238 0.00 B
258 0.00 B
Total 0 0.00
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
292
238
258
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but less than one month delinq
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
0
0
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled
Balances of Loans Balance
0to 1,000,000 9 7,599,450
1,000,001to 4,999,999 171 463,198,651
4,999,999to 9,999,999 66 453,134,228
9,999,999to 14,999,999 28 346,473,697
14,999,999to 19,999,999 14 248,282,395
19,999,999to 24,999,999 6 129,487,976
24,999,999to 29,999,999 5 144,133,826
29,999,999to 34,999,999 1 31,334,015
34,999,999to 39,999,999 4 149,593,048
39,999,999to 44,999,999 4 164,703,882
44,999,999to 49,999,999 2 92,803,390
49,999,999to 54,999,999 5 258,135,580
54,999,999to 59,999,999 2 110,815,138
59,999,999to 64,999,999 1 64,530,363
64,999,999to 69,999,999 1 66,966,423
69,999,999to 999,999,999 8 969,076,266
0to ########### 0 0
0to ########### 0 0
0to ########### 0 0
0& Above 0 0
Total 3273,700,268,327
Current Scheduled Based on
Balances Balance
0to 1,000,000 0.21%
1,000,000to 2,500,000 12.52%
2,500,000to 5,000,000 12.25%
5,000,000to 7,500,000 9.36%
7,500,000to 10,000,000 6.71%
10,000,000to 12,500,000 3.50%
12,500,000to 15,000,000 3.90%
15,000,000to 17,500,000 0.85%
17,500,000to 20,000,000 4.04%
20,000,000to 25,000,000 4.45%
25,000,000to 40,000,000 2.51%
40,000,000to 45,000,000 6.98%
45,000,000to 50,000,000 2.99%
50,000,000to 55,000,000 1.74%
55,000,000to 60,000,000 1.81%
60,000,000to 65,000,000 26.19%
65,000,000to 75,000,000 0.00%
75,000,000to 85,000,000 0.00%
85,000,000to 90,000,000 0.00%
90,000,000& Above 0.00%
Total 100.00%
Average Scheduled Balance is 11,315,805
Maximum Scheduled Balance is 176,408,887
Minimum Scheduled Balance is 416,951
Distribution of Property Types
Number Scheduled
Property Types of Loans Balance
Retail 1031,437,320,744
Office 35 756,605,243
Multifamily 109 670,050,918
Lodging 32 551,224,505
Industrial 18 97,348,784
Other 3 69,645,420
Mobile Home 22 68,273,047
Health Care 5 49,799,666
Total 3273,700,268,327
Based on
Property Types Balance
Retail 38.84%
Office 20.45%
Multifamily 18.11%
Lodging 14.90%
Health Care 2.63%
Mixed Use 1.88%
Industrial 1.85%
Mobile Home 1.35%
Total 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.000%or less 11 44,396,080
7.000%to 7.250% 48 506,329,617
7.250%to 7.500% 77 579,840,446
7.500%to 7.750% 57 479,016,984
7.750%to 8.000% 39 254,110,681
8.000%to 8.250% 21 378,196,102
8.250%to 8.500% 4 71,059,020,839
8.500%to 8.750% 6 120,825,419
8.750%to 9.000% 7 26,112,990
9.000%to 9.250% 2 69,403,113
9.250%to 9.500% 12 183,016,054
9.500%to 9.750% 0 0
9.750%to 10.000% 0 0
0.000%to 0.000% 0 0
0.000%& Above 0 0
Total 327 3,700,268,327
Current Mortgage Based on
Interest Rate Balance
7.000%or less 1.20%
7.000%to 7.500% 13.68%
7.500%to 8.000% 15.67%
8.000%to 8.500% 12.95%
8.500%to 9.000% 6.87%
9.000%to 9.500% 10.22%
9.500%to 10.000% 28.62%
10.000%to 10.500% 3.27%
10.500%to 11.000% 0.71%
11.000%to 11.500% 1.88%
11.500%to 12.000% 4.95%
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 100.00%
W/Avg Mortgage Interest Rate is 7.9917%
Minimum Mortgage Interest Rate is 6.6900%
Maximum Mortgage Interest Rate is 9.5000%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 40 823,674,270 22.26%
Various 14 549,337,333 14.85%
Pennsylvania 17 274,841,069 7.43%
Virginia 16 223,771,104 6.05%
Texas 32 201,291,871 5.44%
Florida 18 173,250,676 4.68%
Michigan 22 168,688,866 4.56%
New York 23 150,999,910 4.08%
Massachusetts 6 133,239,011 3.60%
Georgia 9 131,694,955 3.56%
Ohio 19 118,207,599 3.19%
New Jersey 5 112,716,609 3.05%
Maryland 13 101,686,495 2.75%
Indiana 8 71,135,967 1.92%
Other 2 60,802,851 1.64%
Illinois 7 52,283,761 1.41%
Nevada 4 32,073,109 0.87%
Arizona 8 30,946,656 0.84%
Minnesota 6 29,507,730 0.80%
Washington 6 29,175,293 0.79%
Oklahoma 4 28,862,571 0.78%
North Carolina 8 28,664,087 0.77%
Wisconsin 5 22,567,242 0.61%
District of Columbia 2 20,001,207 0.54%
Colorado 5 17,795,385 0.48%
Louisiana 3 12,345,531 0.33%
Oregon 3 10,873,280 0.29%
Connecticut 1 10,150,193 0.27%
North Dakota 1 9,043,449 0.24%
New Hampshire 3 8,571,231 0.23%
Other 17 62,069,018 1.68%
Total 327 3,700,268,327 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 320 3,671,916,061 99.23%
1+ to 2 years 3 8,397,149 0.23%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 1 14,218,775 0.38%
5+ to 6 years 1 2,413,245 0.07%
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 2 3,323,097 0.09%
Total 327 3,700,268,327 100.00%
Weighted Average Seasoning is 0.5
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 4 39,162,191 1.06%
61 to 120 months 5 13,368,728 0.36%
121 to 180 months 33 278,374,039 7.52%
181 to 240 months 279 3,151,112,06 85.16%
241 to 360 months 2 18,082,829 0.49%
Total 323 3,500,099,84 94.59%
Weighted Average Months to Maturity 322
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1.000or less 0 0 0.00%
1.000to 1.100 0 0 0.00%
1.100to 1.200 0 0 0.00%
1.200to 1.300 0 0 0.00%
1.300to 1.400 0 0 0.00%
1.400to 1.500 0 0 0.00%
1.500to 1.600 0 0 0.00%
1.600to 1.700 0 0 0.00%
1.700to 1.800 0 0 0.00%
1.800to 1.900 0 0 0.00%
1.900to 2.000 0 0 0.00%
2.000to 2.400 0 0 0.00%
2.400to 2.800 0 0 0.00%
2.800to 3.000 0 0 0.00%
3.000& above 0 0 0.00%
Unknown 327 3,700,268,32 100.00%
Total 327 3,700,268,32 100.00%
Weighted Average Debt Service Coverage Ratio is 0.000
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 4 200,168,478 5.41%
Total 4 200,168,478 5.41%
Weighted Average Months to Maturit 334
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 323 3,680,313,209 99.46%
Interest Only / Balloo 4 19,955,117 0.54%
Total 327 3,700,268,327 100.00%
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 327 3,700,268,327 100.00%
Total 327 3,700,268,327 100.00%
(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
1NOM980D6 Office 11/11/27
2NOM980D6 Lodging 11/11/22
3NOM980D6 Multifamily 03/11/28
4NOM980D6 Retail 01/11/28
5NOM980D6 Retail 03/11/18
6NOM980D6 Office 03/11/28
7NOM980D6 Retail 04/11/28
8NOM980D6 Lodging 02/11/23
9NOM980D6 Retail 03/11/28
10NOM980D6 Retail 01/11/28
11NOM980D6 Retail 04/11/28
11NOM980D6 Retail 04/11/28
12NOM980D6 Multifamily 03/11/28
13NOM980D6 Office 04/11/28
14NOM980D6 Other 12/11/25
15NOM980D6 Retail 04/11/28
16NOM980D6 Retail 11/11/27
17NOM980D6 Office 03/11/28
18NOM980D6 Office 03/11/28
19NOM980D6 Lodging 12/11/22
20NOM980D6 Retail 04/11/28
21NOM980D6 Retail 01/11/28
22NOM980D6 Retail 02/11/28
23NOM980D6 Lodging 03/11/23
24NOM980D6 Office 12/11/27
25NOM980D6 Retail 11/11/27
26NOM980D6 Office 11/11/07
27NOM980D6 Retail 10/11/27
28NOM980D6 Health Care 01/11/28
28NOM980D6 Health Care 01/11/28
29NOM980D6 Office 04/11/28
30NOM980D6 Lodging 11/11/22
31NOM980D6 Lodging 12/11/22
32NOM980D6 Lodging 02/11/23
33NOM980D6 Retail 03/11/28
34NOM980D6 Lodging 02/11/23
35NOM980D6 Office 04/11/28
36NOM980D6 Retail 12/11/27
37NOM980D6 Office 09/11/22
38NOM980D6 Multifamily 01/11/28
39NOM980D6 Retail 03/11/28
40NOM980D6 Multifamily 11/11/27
41NOM980D6 Retail 02/11/20
42NOM980D6 Office 01/11/28
43NOM980D6 Lodging 08/11/17
44NOM980D6 Industrial 08/11/17
45NOM980D6 Office 03/11/28
46NOM980D6 Multifamily 11/11/27
47NOM980D6 Office 02/11/28
48NOM980D6 Industrial 08/11/17
49NOM980D6 Lodging 11/11/17
50NOM980D6 Multifamily 03/11/28
51NOM980D6 Multifamily 01/11/28
52NOM980D6 Retail 12/11/27
53NOM980D6 Retail 12/11/27
54NOM980D6 Industrial 03/11/28
55NOM980D6 Multifamily 01/11/28
56NOM980D6 Retail 10/11/27
57NOM980D6 Retail 02/11/28
58NOM980D6 Retail 02/11/18
59NOM980D6 Retail 04/11/28
59NOM980D6 Retail 04/11/28
60NOM980D6 Retail 12/11/27
61NOM980D6 Lodging 01/11/23
62NOM980D6 Multifamily 11/11/27
63NOM980D6 Retail 04/11/20
64NOM980D6 Retail 02/11/20
65NOM980D6 Retail 12/11/27
66NOM980D6 Multifamily 12/11/27
67NOM980D6 Retail 02/11/20
68NOM980D6 Mobile Home 11/11/27
69NOM980D6 Retail 10/11/27
70NOM980D6 Office 01/11/28
71NOM980D6 Retail 04/11/28
72NOM980D6 Multifamily 03/11/30
73NOM980D6 Office 03/11/19
74NOM980D6 Retail 04/11/28
75NOM980D6 Retail 12/11/27
76NOM980D6 Retail 01/11/28
77NOM980D6 Health Care 04/11/23
78NOM980D6 Retail 04/11/23
79NOM980D6 Office 12/11/27
80NOM980D6 Retail 02/11/28
80NOM980D6 Retail 02/11/28
81NOM980D6 Retail 01/11/28
82NOM980D6 Retail 11/11/27
83NOM980D6 Retail 10/11/27
84NOM980D6 Other 02/11/28
85NOM980D6 Retail 02/11/20
86NOM980D6 Office 01/11/28
87NOM980D6 Lodging 12/11/22
88NOM980D6 Multifamily 11/11/27
89NOM980D6 Retail 04/11/28
90NOM980D6 Office 01/11/23
91NOM980D6 Retail 01/11/28
92NOM980D6 Multifamily 03/11/28
93NOM980D6 Industrial 08/11/25
93NOM980D6 Industrial 10/11/05
94NOM980D6 Office 03/11/28
95NOM980D6 Multifamily 02/11/28
96NOM980D6 Retail 03/11/23
97NOM980D6 Office 02/11/23
98NOM980D6 Multifamily 01/11/28
99NOM980D6 Multifamily 02/11/28
100NOM980D6 Retail 01/11/23
101NOM980D6 Multifamily 02/11/25
102NOM980D6 Retail 04/11/28
103NOM980D6 Retail 12/11/17
104NOM980D6 Retail 03/11/28
105NOM980D6 Other 02/11/28
106NOM980D6 Multifamily 10/11/27
107NOM980D6 Retail 12/11/27
108NOM980D6 Multifamily 01/11/28
109NOM980D6 Retail 02/11/28
110NOM980D6 Office 03/11/28
111NOM980D6 Multifamily 12/11/28
112NOM980D6 Office 03/11/28
113NOM980D6 Retail 02/11/28
114NOM980D6 Retail 03/11/28
115NOM980D6 Retail 11/11/24
116NOM980D6 Multifamily 12/11/27
117NOM980D6 Retail 02/11/28
118NOM980D6 Multifamily 02/11/28
119NOM980D6 Lodging 03/11/23
120NOM980D6 Multifamily 01/11/28
121NOM980D6 Health Care 01/11/23
122NOM980D6 Lodging 04/11/23
123NOM980D6 Multifamily 03/11/12
124NOM980D6 Multifamily 01/11/28
125NOM980D6 Multifamily 11/11/27
126NOM980D6 Multifamily 12/11/27
127NOM980D6 Retail 08/11/17
128NOM980D6 Retail 04/11/28
129NOM980D6 Retail 04/11/28
130NOM980D6 Lodging 02/11/23
131NOM980D6 Multifamily 01/11/28
132NOM980D6 Multifamily 08/11/27
133NOM980D6 Lodging 02/11/23
134NOM980D6 Retail 01/11/16
135NOM980D6 Retail 02/11/20
136NOM980D6 Multifamily 11/11/23
137NOM980D6 Office 01/11/28
138NOM980D6 Multifamily 12/11/27
139NOM980D6 Mobile Home 01/11/28
140NOM980D6 Retail 02/11/20
141NOM980D6 Retail 01/11/28
142NOM980D6 Multifamily 02/11/23
143NOM980D6 Multifamily 01/11/28
144NOM980D6 Retail 02/11/23
144NOM980D6 Retail 05/11/03
145NOM980D6 Multifamily 11/11/27
146NOM980D6 Retail 08/13/17
147NOM980D6 Retail 08/11/17
148NOM980D6 Multifamily 11/11/27
149NOM980D6 Mobile Home 11/11/27
150NOM980D6 Industrial 12/11/27
151NOM980D6 Multifamily 12/11/27
152NOM980D6 Retail 08/11/17
153NOM980D6 Multifamily 12/11/27
154NOM980D6 Retail 08/11/17
155NOM980D6 Office 03/11/23
156NOM980D6 Industrial 02/11/20
157NOM980D6 Mobile Home 11/11/27
158NOM980D6 Industrial 02/11/28
159NOM980D6 Industrial 04/11/23
160NOM980D6 Mobile Home 12/11/27
161NOM980D6 Retail 08/11/17
162NOM980D6 Retail 02/11/20
163NOM980D6 Retail 03/11/23
164NOM980D6 Multifamily 09/11/27
165NOM980D6 Multifamily 01/11/28
166NOM980D6 Office 02/11/28
167NOM980D6 Retail 12/11/27
168NOM980D6 Lodging 02/11/23
169NOM980D6 Retail 11/11/22
170NOM980D6 Retail 02/11/20
171NOM980D6 Lodging 03/11/23
172NOM980D6 Office 12/11/22
173NOM980D6 Multifamily 09/11/27
174NOM980D6 Multifamily 11/11/27
175NOM980D6 Multifamily 01/11/28
176NOM980D6 Mobile Home 04/11/28
177NOM980D6 Multifamily 06/11/27
178NOM980D6 Multifamily 09/11/27
179NOM980D6 Retail 12/11/17
180NOM980D6 Industrial 03/11/23
181NOM980D6 Retail 04/11/28
182NOM980D6 Retail 01/11/23
183NOM980D6 Multifamily 12/11/25
184NOM980D6 Multifamily 01/11/28
185NOM980D6 Lodging 03/11/23
186NOM980D6 Office 04/11/15
187NOM980D6 Multifamily 12/11/27
188NOM980D6 Multifamily 05/11/27
189NOM980D6 Lodging 12/11/17
190NOM980D6 Retail 02/11/23
191NOM980D6 Office 03/11/28
192NOM980D6 Office 02/11/23
193NOM980D6 Industrial 04/11/28
194NOM980D6 Retail 12/11/17
195NOM980D6 Multifamily 01/11/28
196NOM980D6 Mobile Home 11/11/27
197NOM980D6 Multifamily 11/11/24
198NOM980D6 Multifamily 11/11/27
199NOM980D6 Lodging 11/11/22
200NOM980D6 Retail 11/11/17
201NOM980D6 Lodging 12/11/17
202NOM980D6 Retail 02/11/20
203NOM980D6 Lodging 03/11/23
204NOM980D6 Industrial 03/11/25
205NOM980D6 Multifamily 01/11/25
206NOM980D6 Multifamily 12/11/27
207NOM980D6 Multifamily 01/11/21
208NOM980D6 Mobile Home 01/11/23
209NOM980D6 Multifamily 04/01/23
210NOM980D6 Office 01/11/25
211NOM980D6 Multifamily 02/11/23
212NOM980D6 Retail 02/11/23
213NOM980D6 Multifamily 10/11/27
214NOM980D6 Retail 10/11/17
215NOM980D6 Multifamily 02/11/23
216NOM980D6 Multifamily 11/11/27
217NOM980D6 Retail 08/11/17
218NOM980D6 Retail 10/11/27
219NOM980D6 Mobile Home 11/11/27
220NOM980D6 Multifamily 11/11/27
221NOM980D6 Retail 11/11/22
222NOM980D6 Mobile Home 02/11/28
223NOM980D6 Industrial 08/11/17
224NOM980D6 Industrial 03/11/28
225NOM980D6 Multifamily 02/11/28
226NOM980D6 Multifamily 02/11/23
227NOM980D6 Multifamily 11/11/24
228NOM980D6 Office 07/11/27
229NOM980D6 Multifamily 03/11/28
230NOM980D6 Multifamily 02/11/28
231NOM980D6 Multifamily 02/11/28
232NOM980D6 Multifamily 02/11/28
233NOM980D6 Multifamily 12/11/22
234NOM980D6 Lodging 12/11/17
235NOM980D6 Mobile Home 04/11/27
236NOM980D6 Multifamily 01/11/28
237NOM980D6 Retail 03/11/23
238NOM980D6 Multifamily 02/11/23
239NOM980D6 Lodging 01/11/13
240NOM980D6 Lodging 04/11/18
241NOM980D6 Mobile Home 12/11/12
242NOM980D6 Multifamily 05/11/22
243NOM980D6 Mobile Home 04/11/28
244NOM980D6 Multifamily 12/11/22
245NOM980D6 Retail 01/11/23
246NOM980D6 Retail 10/11/22
247NOM980D6 Multifamily 11/11/27
248NOM980D6 Retail 08/11/17
249NOM980D6 Multifamily 02/11/28
250NOM980D6 Retail 01/11/23
251NOM980D6 Multifamily 12/11/25
252NOM980D6 Lodging 03/11/23
253NOM980D6 Retail 12/11/27
254NOM980D6 Mobile Home 03/11/18
255NOM980D6 Multifamily 12/11/27
256NOM980D6 Multifamily 02/11/28
257NOM980D6 Multifamily 01/11/28
258NOM980D6 Multifamily 02/11/28
259NOM980D6 Multifamily 02/11/23
260NOM980D6 Lodging 12/11/17
261NOM980D6 Lodging 03/11/18
262NOM980D6 Retail 02/11/23
263NOM980D6 Retail 11/11/22
264NOM980D6 Mobile Home 11/11/27
265NOM980D6 Mobile Home 02/11/28
266NOM980D6 Multifamily 12/11/27
267NOM980D6 Multifamily 12/11/27
268NOM980D6 Health Care 03/11/23
269NOM980D6 Retail 03/11/28
270NOM980D6 Lodging 03/11/23
271NOM980D6 Multifamily 12/11/22
272NOM980D6 Multifamily 09/11/22
273NOM980D6 Multifamily 03/11/25
274NOM980D6 Multifamily 03/11/23
275NOM980D6 Multifamily 03/11/23
276NOM980D6 Office 01/11/23
277NOM980D6 Multifamily 01/11/23
278NOM980D6 Retail 08/11/17
279NOM980D6 Industrial 12/11/22
280NOM980D6 Mobile Home 12/11/22
281NOM980D6 Retail 02/11/23
282NOM980D6 Mobile Home 03/11/08
283NOM980D6 Multifamily 03/11/28
284NOM980D6 Retail 04/11/23
285NOM980D6 Multifamily 02/11/25
286NOM980D6 Office 04/11/13
287NOM980D6 Multifamily 02/11/23
288NOM980D6 Lodging 01/11/18
289NOM980D6 Multifamily 03/11/25
290NOM980D6 Multifamily 04/11/28
291NOM980D6 Multifamily 01/11/28
292NOM980D6 Industrial 10/11/22
293NOM980D6 Industrial 03/11/23
294NOM980D6 Multifamily 03/11/28
295NOM980D6 Retail 04/11/23
296NOM980D6 Office 02/11/23
297NOM980D6 Retail 12/11/22
298NOM980D6 Retail 12/11/22
299NOM980D6 Lodging 12/11/19
300NOM980D6 Office 03/11/18
301NOM980D6 Retail 04/11/28
302NOM980D6 Multifamily 12/11/27
303NOM980D6 Multifamily 01/11/28
304NOM980D6 Multifamily 11/11/27
305NOM980D6 Industrial 02/11/13
306NOM980D6 Multifamily 03/11/25
307NOM980D6 Multifamily 12/11/27
308NOM980D6 Mobile Home 01/11/28
309NOM980D6 Multifamily 03/11/23
310NOM980D6 Retail 03/11/23
311NOM980D6 Multifamily 12/11/22
312NOM980D6 Multifamily 01/11/28
313NOM980D6 Multifamily 02/11/23
314NOM980D6 Multifamily 02/11/28
315NOM980D6 Mobile Home 12/11/27
316NOM980D6 Mobile Home 01/11/23
317NOM980D6 Multifamily 01/11/18
318NOM980D6 Multifamily 04/11/23
319NOM980D6 Multifamily 03/11/23
320NOM980D6 Multifamily 11/11/27
321NOM980D6 Mobile Home 12/11/22
Operating Ending
Disclosure Statement Principal
Control # Group Date State Balance
1NOM97D5A CA 176,408,887
2NOM97D5A VV 143,086,251
3NOM97D5A CA 140,613,989
4NOM97D5A CA 134,292,541
5NOM97D5A VV 103,842,189
6NOM97D5A PA 99,033,381
7NOM97D5A VA 90,625,067
8NOM97D5A GA 81,173,960
9NOM97D5A VV 66,966,423
10NOM97D5A FL 64,530,363
11NOM97D5A NY 50,651,869
11NOM97D5A NY 12,026,173
12NOM97D5A MA 55,744,326
13NOM97D5A VA 55,070,813
14NOM97D5A NJ 52,918,349
15NOM97D5A TX 52,068,293
16NOM97D5A PA 51,676,280
17NOM97D5A CA 50,820,789
18NOM97D5A CA 47,454,851
19NOM97D5A VV 45,348,539
20NOM97D5A IN 41,887,840
21NOM97D5A VV 41,596,796
22NOM97D5A XX 41,219,246
23NOM97D5A VV 40,000,000
24NOM97D5A MI 39,480,004
25NOM97D5A TX 38,737,799
26NOM97D5A NJ 35,672,208
27NOM97D5A PA 35,703,037
28NOM97D5A VV 19,795,358
28NOM97D5A VV 11,917,142
29NOM97D5A GA 31,334,015
30NOM97D5A VV 29,665,922
31NOM97D5A MA 29,408,235
32NOM97D5A CA 28,731,339
33NOM97D5A MA 28,347,827
34NOM97D5A CA 27,980,504
35NOM97D5A CA 23,401,190
36NOM97D5A MI 22,376,282
37NOM97D5A OH 21,705,947
38NOM97D5A VA 21,495,148
39NOM97D5A MD 20,367,051
40NOM97D5A FL 20,142,357
41NOM97D5A MD 19,872,682
42NOM97D5A IL 19,850,133
43NOM97D5A XX 19,583,605
44NOM97D5A OH 17,966,723
45NOM97D5A IL 18,117,289
46NOM97D5A MI 17,595,341
47NOM97D5A VA 17,355,102
48NOM97D5A OH 17,006,104
49NOM97D5A CA 16,640,382
50NOM97D5A DC 16,482,380
51NOM97D5A OK 16,119,636
52NOM97D5A VV 16,018,024
53NOM97D5A WA 15,879,636
54NOM97D5A NJ 14,925,898
55NOM97D5A CA 14,897,889
56NOM97D5A MN 14,637,240
57NOM97D5A NY 14,403,340
58NOM97D5A VV 14,218,775
59NOM97D5A NY 10,104,646
59NOM97D5A NY 3,878,485
60NOM97D5A CA 13,900,448
61NOM97D5A PA 13,824,077
62NOM97D5A FL 13,183,573
63NOM97D5A TX 13,006,102
64NOM97D5A FL 12,878,655
65NOM97D5A CA 12,959,482
66NOM97D5A MI 13,000,000
67NOM97D5A TX 12,685,717
68NOM97D5A MI 12,737,250
69NOM97D5A MD 12,575,368
70NOM97D5A PA 12,208,584
71NOM97D5A NY 11,608,651
72NOM97D5A PA 11,535,669
73NOM97D5A CA 11,152,921
74NOM97D5A PA 10,784,359
75NOM97D5A CA 10,664,924
76NOM97D5A MD 10,431,701
77NOM97D5A CT 10,150,193
78NOM97D5A CA 10,019,536
79NOM97D5A WI 10,035,385
80NOM97D5A VV 8,048,008
80NOM97D5A VV 1,920,413
81NOM97D5A FL 9,927,636
82NOM97D5A NV 9,926,739
83NOM97D5A MA 9,917,304
84NOM97D5A FL 9,813,577
85NOM97D5A FL 9,405,760
86NOM97D5A PA 9,436,551
87NOM97D5A MD 9,419,084
88NOM97D5A MI 9,222,695
89NOM97D5A ND 9,043,449
90NOM97D5A MA 8,908,390
91NOM97D5A NV 8,896,847
92NOM97D5A KS 8,300,556
93NOM97D5A MI 7,818,800
93NOM97D5A MI 416,951
94NOM97D5A OK 8,158,279
95NOM97D5A AZ 7,947,980
96NOM97D5A SC 7,847,461
97NOM97D5A CA 7,763,661
98NOM97D5A NV 7,691,671
99NOM97D5A FL 7,450,452
100NOM97D5A CA 7,425,462
101NOM97D5A TX 7,378,542
102NOM97D5A CA 7,117,613
103NOM97D5A MI 7,008,026
104NOM97D5A AZ 6,960,978
105NOM97D5A VV 6,913,495
106NOM97D5A IN 6,900,000
107NOM97D5A MI 6,868,772
108NOM97D5A CA 6,866,209
109NOM97D5A PA 6,720,863
110NOM97D5A CA 6,644,437
111NOM97D5A CA 6,547,160
112NOM97D5A OH 6,555,746
113NOM97D5A TX 6,507,505
114NOM97D5A NY 6,507,340
115NOM97D5A NY 6,435,406
116NOM97D5A CO 6,396,506
117NOM97D5A TX 6,356,465
118NOM97D5A TX 6,258,755
119NOM97D5A VA 6,164,692
120NOM97D5A NC 6,056,063
121NOM97D5A CO 5,928,281
122NOM97D5A MD 5,906,056
123NOM97D5A CA 5,777,865
124NOM97D5A VA 5,905,629
125NOM97D5A FL 5,904,615
126NOM97D5A IN 5,843,796
127NOM97D5A NC 5,677,534
128NOM97D5A OH 5,697,373
129NOM97D5A MN 5,694,080
130NOM97D5A OR 5,625,973
131NOM97D5A NV 5,557,853
132NOM97D5A HI 5,555,411
133NOM97D5A MN 5,542,521
134NOM97D5A MI 5,400,937
135NOM97D5A OH 5,402,282
136NOM97D5A TX 5,373,352
137NOM97D5A IL 5,367,116
138NOM97D5A IN 5,317,291
139NOM97D5A CA 5,309,919
140NOM97D5A OH 5,209,344
141NOM97D5A AZ 5,212,274
142NOM97D5A LA 5,146,419
143NOM97D5A MD 5,159,867
144NOM97D5A VA 3,578,515
144NOM97D5A VA 1,337,264
145NOM97D5A NJ 5,077,944
146NOM97D5A OH 5,005,560
147NOM97D5A OH 4,952,121
148NOM97D5A TX 4,957,744
149NOM97D5A MI 4,955,615
150NOM97D5A DE 4,823,351
151NOM97D5A IN 4,735,687
152NOM97D5A OH 4,676,227
153NOM97D5A PA 4,603,028
154NOM97D5A OH 4,528,261
155NOM97D5A MI 4,557,545
156NOM97D5A NY 4,437,590
157NOM97D5A VA 4,460,516
158NOM97D5A PA 4,422,610
159NOM97D5A CA 4,367,813
160NOM97D5A AZ 4,366,011
161NOM97D5A OH 4,254,321
162NOM97D5A WA 4,244,651
163NOM97D5A NC 4,223,417
164NOM97D5A CA 4,172,488
165NOM97D5A TX 4,171,747
166NOM97D5A NM 4,138,353
167NOM97D5A NJ 4,122,210
168NOM97D5A LA 4,063,858
169NOM97D5A VA 4,012,812
170NOM97D5A NY 4,003,477
171NOM97D5A PA 3,992,137
172NOM97D5A MD 3,951,179
173NOM97D5A MD 3,880,116
174NOM97D5A TX 3,818,526
175NOM97D5A WI 3,798,150
176NOM97D5A CA 3,733,186
177NOM97D5A SD 3,720,910
178NOM97D5A CA 3,676,967
179NOM97D5A CA 3,580,687
180NOM97D5A MD 3,567,022
181NOM97D5A NY 3,586,298
182NOM97D5A CA 3,563,356
183NOM97D5A GA 3,517,113
184NOM97D5A DC 3,518,827
185NOM97D5A PA 3,472,257
186NOM97D5A UT 3,478,039
187NOM97D5A TX 3,475,050
188NOM97D5A OR 3,470,325
189NOM97D5A WA 3,434,891
190NOM97D5A CA 3,430,277
191NOM97D5A CA 3,362,665
192NOM97D5A VA 3,344,044
193NOM97D5A WI 3,253,836
194NOM97D5A NC 3,197,042
195NOM97D5A FL 3,226,482
196NOM97D5A FL 3,226,719
197NOM97D5A GA 3,213,654
198NOM97D5A TX 3,198,636
199NOM97D5A GA 3,165,502
200NOM97D5A NC 3,155,627
201NOM97D5A WV 3,142,295
202NOM97D5A LA 3,135,253
203NOM97D5A CO 3,137,660
204NOM97D5A KY 3,130,028
205NOM97D5A NH 3,074,692
206NOM97D5A NY 3,076,961
207NOM97D5A NY 3,020,706
208NOM97D5A CA 3,021,514
209NOM97D5A NY 3,006,844
210NOM97D5A FL 2,998,892
211NOM97D5A NC 2,969,142
212NOM97D5A VA 2,968,058
213NOM97D5A WI 2,972,638
214NOM97D5A GA 2,840,950
215NOM97D5A SD 2,853,323
216NOM97D5A TX 2,856,456
217NOM97D5A WV 2,813,471
218NOM97D5A NH 2,825,663
219NOM97D5A AZ 2,781,030
220NOM97D5A TX 2,776,891
221NOM97D5A GA 2,764,624
222NOM97D5A CA 2,761,217
223NOM97D5A OH 2,716,410
224NOM97D5A MO 2,722,593
225NOM97D5A TX 2,706,256
226NOM97D5A NY 2,672,943
227NOM97D5A NH 2,670,877
228NOM97D5A MD 2,641,211
229NOM97D5A CA 2,633,949
230NOM97D5A TX 2,583,093
231NOM97D5A OH 2,582,155
232NOM97D5A MD 2,581,387
233NOM97D5A GA 2,567,805
234NOM97D5A WV 2,504,017
235NOM97D5A FL 2,526,469
236NOM97D5A WI 2,507,233
237NOM97D5A CA 2,478,324
238NOM97D5A NY 2,474,996
239NOM97D5A IN 2,425,091
240NOM97D5A FL 2,436,691
241NOM97D5A CA 2,413,245
242NOM97D5A OK 2,400,354
243NOM97D5A IL 2,388,957
244NOM97D5A MI 2,370,813
245NOM97D5A TN 2,356,953
246NOM97D5A WA 2,350,257
247NOM97D5A MI 2,353,424
248NOM97D5A OH 2,266,741
249NOM97D5A OH 2,284,737
250NOM97D5A TX 2,276,717
251NOM97D5A IL 2,280,037
252NOM97D5A IL 2,270,075
253NOM97D5A PA 2,262,937
254NOM97D5A MI 2,217,886
255NOM97D5A IN 2,198,682
256NOM97D5A CA 2,187,434
257NOM97D5A OK 2,184,301
258NOM97D5A MI 2,174,460
259NOM97D5A TX 2,131,818
260NOM97D5A VA 2,102,912
261NOM97D5A VA 2,073,215
262NOM97D5A NC 2,044,024
263NOM97D5A TX 2,076,213
264NOM97D5A WA 2,075,253
265NOM97D5A MI 2,046,544
266NOM97D5A TX 2,036,273
267NOM97D5A FL 2,014,729
268NOM97D5A OH 2,008,693
269NOM97D5A IL 2,010,155
270NOM97D5A PA 1,983,671
271NOM97D5A NY 1,974,876
272NOM97D5A OH 1,967,472
273NOM97D5A FL 1,945,682
274NOM97D5A TX 1,893,880
275NOM97D5A NY 1,883,715
276NOM97D5A VA 1,880,447
277NOM97D5A NE 1,879,430
278NOM97D5A IN 1,827,581
279NOM97D5A PA 1,778,070
280NOM97D5A OR 1,776,982
281NOM97D5A CA 1,754,977
282NOM97D5A CA 1,735,768
283NOM97D5A TX 1,715,628
284NOM97D5A TX 1,637,006
285NOM97D5A SD 1,637,632
286NOM97D5A MI 1,587,329
287NOM97D5A TX 1,583,168
288NOM97D5A MI 1,577,854
289NOM97D5A TX 1,549,396
290NOM97D5A MI 1,537,348
291NOM97D5A MN 1,489,321
292NOM97D5A OH 1,421,381
293NOM97D5A CA 1,408,406
294NOM97D5A PA 1,403,557
295NOM97D5A VA 1,396,871
296NOM97D5A AZ 1,396,091
297NOM97D5A MI 1,384,987
298NOM97D5A TX 1,383,734
299NOM97D5A NC 1,341,239
300NOM97D5A MD 1,333,769
301NOM97D5A CO 1,343,513
302NOM97D5A NY 1,339,942
303NOM97D5A AZ 1,191,397
304NOM97D5A WA 1,190,606
305NOM97D5A TN 1,165,198
306NOM97D5A TX 1,142,183
307NOM97D5A GA 1,117,332
308NOM97D5A TX 1,112,303
309NOM97D5A NY 1,090,590
310NOM97D5A AZ 1,090,895
311NOM97D5A MN 1,087,149
312NOM97D5A MN 1,057,418
313NOM97D5A NY 1,009,563
314NOM97D5A FL 994,356
315NOM97D5A TX 993,572
316NOM97D5A CO 989,424
317NOM97D5A NY 913,198
318NOM97D5A MA 912,929
319NOM97D5A NY 892,301
320NOM97D5A TX 843,051
321NOM97D5A FL 643,669
3,700,268,327
Disclosure Note Scheduled
Control # Rate P&I Amount
1 0.0711 1197417.36 0.02
2 0.07458 1067579.04 0.03
3 0.07739 937071.15 0
4 0.0833 1022114.79 -0.03
5 0.08049 883964 -0.02
6 0.080187 731131.39 0
7 0.085 699186.13 0
8 0.074 600649.08 0
9 0.091 545342.88 0
10 0.08233 486785.71 0
11 0.085 390786.89 0
11 0.07366 119103.5 0
12 0.08 410823.46 0
13 0.085 425045.48 0
14 0.08694 419039.88 0
15 0.085 401715.01 0
16 0.08575 402602.24 0
17 0.085 392243.09 0
18 0.085 366264.25 0
19 0.095 399417.47 0
20 0.085 325448.54 41263.97
21 0.0723 285263.68 0
22 0.085 318501.94 0
23 0.0702 241800 0
24 0.085 305305.56 0
25 0.0828 293816.9 0
26 0.0703 240234.66 0
27 0.0773 257411.04 0
28 0.083826 151391.76 0
28 0.0743 83331.3 0
29 0.085 241746.68 0
30 0.0838 239146.95 0
31 0.095 259019.51 0
32 0.095 252751.71 0
33 0.085 218793.13 0
34 0.095 246146.56 0
35 0.085 180543.72 0
36 0.085 173039.58 0
37 0.0825 173459.03 0
38 0.0728 148131.96 0
39 0.085 157196.21 0
40 0.08 148871.98 0
41 0.0764 157803.26 0
42 0.085 153443.23 0
43 0.0815 169899.27 0
44 0.0775 151666.67 0
45 0.085 139832.18 0
46 0.0722 120725.32 0
47 0.085 134103.22 0
48 0.0741 140072.58 0
49 0.0758 137783.64 0
50 0.08 121471.53 0
51 0.08 118995.91 0
52 0.07452 112362.1 0
53 0.0741 110889.94 0
54 0.0755 105396.22 0
55 0.0749 104779.48 0
56 0.0803 108538.91 0
57 0.072 98424.29 0
58 0.0801 112489.66 0
59 0.085 77958.88 0
59 0.07266 41041.67 0
60 0.0764 99235.63 0
61 0.095 121684.67 0
62 0.072 90278.83 0
63 0.0764 102956.67 0
64 0.0764 102265.7 0
65 0.0774 93401.63 0
66 0.0726 81271.67 0
67 0.0764 100733.63 0
68 0.0719 87137.31 0
69 0.0736 87516.98 0
70 0.085 94373.36 0
71 0.085 89562.5 0
72 0.083671 87959.53 0
73 0.07155 86775.54 0
74 0.085 83202.97 0
75 0.085 82473.66 0
76 0.0768 74716.01 0
77 0.0943 88621.24 0
78 0.0772 76014.05 0
79 0.085 77605.33 0
80 0.0803 59682 0
80 0.07743 13957.54 0
81 0.0723 68082.03 0
82 0.0794 72958.62 0
83 0.0772 71434.03 0
84 0.085 75829.7 0
85 0.0764 74688.43 0
86 0.0757 66881.33 0
87 0.095 82960.67 0
88 0.0742 64518.26 0
89 0.085 70262.59 8896.23
90 0.0787 68690.18 0
91 0.085 68773.38 0
92 0.08 61173.28 0
93 0.085 60416.03 0
93 0.0767 6484.74 0
94 0.085 62966.99 0
95 0.0731 54900.05 0
96 0.0796 60818.7 0
97 0.0778 59353.34 0
98 0.0706 51873.61 0
99 0.0724 51112.36 0
100 0.08 57886.22 0
101 0.0669 49746.19 0
102 0.09 57436.1 0
103 0.0734 52096 4806.43
104 0.0709 46995.05 0
105 0.085 53420.71 0
106 0.077 45750.83 0
107 0.085 53117.41 0
108 0.0854 53282.77 0
109 0.085 51872.71 0
110 0.085 51282.85 0
111 0.0715 44576.85 0
112 0.085 50578.58 0
113 0.0732 44993.96 0
114 0.085 50282.37 0
115 0.0792 48676.66 0
116 0.07 42912.01 0
117 0.0711 43053.21 0
118 0.0728 43105.37 0
119 0.0791 47575.45 0
120 0.0725 41612.75 0
121 0.0697 42291.99 0
122 0.0743 43699.42 0
123 0.0725 56376.45 0
124 0.071 39985.9 0
125 0.08 43640.95 0
126 0.08 43160.02 0
127 0.0775 47927.08 0
128 0.085 44265.43 5604.63
129 0.09 45948.8 0
130 0.095 49492.1 0
131 0.0706 37482.87 0
132 0.0864 43631.59 0
133 0.095 48757.97 0
134 0.0759 46938.41 0
135 0.0764 42897.97 0
136 0.0735 39144.61 0
137 0.0795 39435.23 0
138 0.0717 36274.26 0
139 0.0708 35881.59 0
140 0.0764 41365.9 0
141 0.0726 35849.87 0
142 0.0727 37652.99 0
143 0.0695 34421.29 0
144 0.0737 26884.46 6958.31
144 0.0723 29066.77 0
145 0.0747 35694.66 0
146 0.0741 41228.83 0
147 0.0741 40788.67 0
148 0.0735 34448.61 0
149 0.0714 33736.56 0
150 0.074 33649.66 0
151 0.08 34975.95 0
152 0.0741 38516.25 0
153 0.0717 31401.6 0
154 0.0741 37297.5 0
155 0.0692 32277.46 0
156 0.0764 35237.62 0
157 0.0719 30515.01 0
158 0.0755 31267.54 0
159 0.0748 32458.39 0
160 0.073 30165.12 0
161 0.0741 35041.17 0
162 0.0764 33705.55 0
163 0.073 30928.93 0
164 0.0778 30248.28 0
165 0.0754 29482.13 0
166 0.085 31977.12 0
167 0.0788 30104.78 0
168 0.0815 32052.95 0
169 0.0754 30405.39 2724.28
170 0.0764 31790.46 0
171 0.0756 29901.66 0
172 0.0735 29170.48 0
173 0.0778 28128.74 0
174 0.0749 26893.4 0
175 0.0736 26379.23 0
176 0.0747 26143.55 0
177 0.0748 26288.58 0
178 0.0816 27615.26 0
179 0.0783 30557.97 4439
180 0.0696 25352.26 0
181 0.085 27669.89 0
182 0.0787 27476.07 0
183 0.0732 24879.1 0
184 0.08 25976.15 0
185 0.0771 26344.66 0
186 0.0728 24715.96 0
187 0.0763 24784.82 0
188 0.0884 27759.8 0
189 0.0783 28906.19 0
190 0.0743 25448.48 0
191 0.0741 23425.5 0
192 0.0793 25892.49 0
193 0.085 25103.84 0
194 0.0755 24197.24 2164.86
195 0.0723 22126.66 0
196 0.0803 23915.35 0
197 0.0734 23079.23 0
198 0.0749 22527.59 0
199 0.0855 25875.18 0
200 0.0718 22985.71 0
201 0.0806 26885.7 0
202 0.0764 24896.14 0
203 0.095 27562.33 0
204 0.0779 23313.66 0
205 0.0798 23340.72 0
206 0.0746 21590.8 0
207 0.0736 23042.07 0
208 0.0835 24245.2 0
209 0.0725 21901.05 0
210 0.0771 22226.15 0
211 0.0728 21742.22 0
212 0.0708 21356.72 0
213 0.0732 20607.92 0
214 0.072 22833.13 35.11
215 0.069 20206.91 0
216 0.0749 20117.66 0
217 0.0775 23750 0
218 0.0793 20758.8 0
219 0.0825 21035.46 0
220 0.0745 19482.23 0
221 0.077 21057.38 0
222 0.0753 19460.24 0
223 0.0741 22374 0
224 0.0786 19802.18 0
225 0.0706 18239.43 0
226 0.0743 19829.99 0
227 0.0752 19495.72 0
228 0.0886 21143.5 0
229 0.0676 17205.47 0
230 0.0731 17842.52 0
231 0.0707 17420.27 0
232 0.0688 17088.84 0
233 0.0727 18826.49 0
234 0.0806 21424.54 0
235 0.088 20151.99 0
236 0.0735 17396.55 0
237 0.0725 18070.17 0
238 0.0782 18998.26 0
239 0.076 20292.97 3024.63
240 0.0916 22387.03 0
241 0.0767 20074.09 0
242 0.089 20284.59 0
243 0.0737 16568.03 0
244 0.0737 17533.34 0
245 0.0814 18590.5 0
246 0.0815 18606.35 0
247 0.0704 15864.79 0
248 0.0741 18670.25 0
249 0.0722 15643.28 0
250 0.079 17599.68 0
251 0.0762 16581.74 0
252 0.095 19941.15 0
253 0.0876 17913.69 0
254 0.0721 17728.97 0
255 0.08 16238.61 0
256 0.0787 15943.89 0
257 0.0729 15067.61 0
258 0.0692 14452.65 0
259 0.0702 15258.6 0
260 0.0835 18368.75 0
261 0.0801 17578.31 0
262 0.0775 15861.9 3904.89
263 0.0829 16613.62 0
264 0.0809 15467.01 0
265 0.0729 14108.76 0
266 0.0788 14871.04 0
267 0.0741 14069.16 0
268 0.0763 15136.22 0
269 0.076 14262.71 0
270 0.0756 14857.97 0
271 0.0719 14378.92 0
272 0.0808 15503.61 0
273 0.0715 13673.41 0
274 0.0739 13978.35 0
275 0.0731 13806.86 0
276 0.0781 14426.17 0
277 0.0753 14077.93 0
278 0.0775 15427.58 0
279 0.0736 13138.36 0
280 0.0709 12825.56 0
281 0.0767 13291.49 0
282 0.0758 13023.55 0
283 0.0719 11697.42 0
284 0.0709 11756.76 0
285 0.0796 12400.97 0
286 0.0706 11369.78 0
287 0.0715 11462.03 0
288 0.0932 14726.54 0
289 0.0748 11222.72 0
290 0.0708 10362.07 0
291 0.073 10283.56 0
292 0.0797 11085.55 0
293 0.0756 10549.16 0
294 0.08 10343.91 0
295 0.0707 10014.41 0
296 0.0752 10438.13 0
297 0.0805 10851.84 0
298 0.0762 10455.4 0
299 0.0842 11331.69 0
300 0.0751 9985.16 898.6
301 0.072 9163.64 0
302 0.0745 9393.22 0
303 0.0727 8202.4 0
304 0.0767 8530.7 0
305 0.068 10652.21 0
306 0.0748 8273.16 0
307 0.0781 8106.33 0
308 0.0745 7792.89 0
309 0.0732 8000.55 0
310 0.0749 8121.75 0
311 0.0759 8193.41 0
312 0.073 7301.33 0
313 0.0731 7412.1 0
314 0.0792 7281.95 0
315 0.0804 7365.55 0
316 0.0766 7494.3 0
317 0.0736 7412.61 0
318 0.0722 6632.05 0
319 0.0732 6545.91 0
320 0.0749 5937.5 0
321 0.0855 5255.9 0
84,721
Additional
Loan
Disclosure Prepayment Status
Control # Group Date Code (1)
1NOM97D5A
2NOM97D5A
3NOM97D5A
4NOM97D5A
5NOM97D5A
6NOM97D5A
7NOM97D5A
8NOM97D5A
9NOM97D5A
10NOM97D5A
11NOM97D5A
11NOM97D5A
12NOM97D5A
13NOM97D5A
14NOM97D5A
15NOM97D5A
16NOM97D5A
17NOM97D5A
18NOM97D5A
19NOM97D5A
20NOM97D5A
21NOM97D5A
22NOM97D5A
23NOM97D5A
24NOM97D5A
25NOM97D5A
26NOM97D5A
27NOM97D5A
28NOM97D5A
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
59NOM97D5A
60NOM97D5A
61NOM97D5A
62NOM97D5A
63NOM97D5A
64NOM97D5A
65NOM97D5A
66NOM97D5A
67NOM97D5A
68NOM97D5A
69NOM97D5A
70NOM97D5A
71NOM97D5A
72NOM97D5A
73NOM97D5A
74NOM97D5A
75NOM97D5A
76NOM97D5A
77NOM97D5A
78NOM97D5A
79NOM97D5A
80NOM97D5A
80NOM97D5A
81NOM97D5A
82NOM97D5A
83NOM97D5A
84NOM97D5A
85NOM97D5A
86NOM97D5A
87NOM97D5A
88NOM97D5A
89NOM97D5A
90NOM97D5A
91NOM97D5A
92NOM97D5A
93NOM97D5A
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
144NOM97D5A
145NOM97D5A
146NOM97D5A
147NOM97D5A
148NOM97D5A
149NOM97D5A
150NOM97D5A
151NOM97D5A
152NOM97D5A
153NOM97D5A
154NOM97D5A
155NOM97D5A
156NOM97D5A
157NOM97D5A
158NOM97D5A
159NOM97D5A
160NOM97D5A
161NOM97D5A
162NOM97D5A
163NOM97D5A
164NOM97D5A
165NOM97D5A
166NOM97D5A
167NOM97D5A
168NOM97D5A
169NOM97D5A
170NOM97D5A
171NOM97D5A
172NOM97D5A
173NOM97D5A
174NOM97D5A
175NOM97D5A
176NOM97D5A
177NOM97D5A
178NOM97D5A
179NOM97D5A
180NOM97D5A
181NOM97D5A
182NOM97D5A
183NOM97D5A
184NOM97D5A
185NOM97D5A
186NOM97D5A
187NOM97D5A
188NOM97D5A
189NOM97D5A
190NOM97D5A
191NOM97D5A
192NOM97D5A
193NOM97D5A
194NOM97D5A
195NOM97D5A
196NOM97D5A
197NOM97D5A
198NOM97D5A
199NOM97D5A
200NOM97D5A
201NOM97D5A
202NOM97D5A
203NOM97D5A
204NOM97D5A
205NOM97D5A
206NOM97D5A
207NOM97D5A
208NOM97D5A
209NOM97D5A
210NOM97D5A
211NOM97D5A
212NOM97D5A
213NOM97D5A
214NOM97D5A
215NOM97D5A
216NOM97D5A
217NOM97D5A
218NOM97D5A
219NOM97D5A
220NOM97D5A
221NOM97D5A
222NOM97D5A
223NOM97D5A
224NOM97D5A
225NOM97D5A
226NOM97D5A
227NOM97D5A
228NOM97D5A
229NOM97D5A
230NOM97D5A
231NOM97D5A
232NOM97D5A
233NOM97D5A
234NOM97D5A
235NOM97D5A
236NOM97D5A
237NOM97D5A
238NOM97D5A B
239NOM97D5A
240NOM97D5A
241NOM97D5A
242NOM97D5A
243NOM97D5A
244NOM97D5A
245NOM97D5A
246NOM97D5A
247NOM97D5A
248NOM97D5A
249NOM97D5A
250NOM97D5A
251NOM97D5A
252NOM97D5A
253NOM97D5A
254NOM97D5A
255NOM97D5A
256NOM97D5A
257NOM97D5A
258NOM97D5A B
259NOM97D5A
260NOM97D5A
261NOM97D5A
262NOM97D5A
263NOM97D5A
264NOM97D5A
265NOM97D5A
266NOM97D5A
267NOM97D5A
268NOM97D5A
269NOM97D5A
270NOM97D5A
271NOM97D5A
272NOM97D5A
273NOM97D5A
274NOM97D5A
275NOM97D5A
276NOM97D5A
277NOM97D5A
278NOM97D5A
279NOM97D5A
280NOM97D5A
281NOM97D5A
282NOM97D5A
283NOM97D5A
284NOM97D5A
285NOM97D5A
286NOM97D5A
287NOM97D5A
288NOM97D5A
289NOM97D5A
290NOM97D5A
291NOM97D5A
292NOM97D5A B
293NOM97D5A
294NOM97D5A
295NOM97D5A
296NOM97D5A
297NOM97D5A
298NOM97D5A
299NOM97D5A
300NOM97D5A
301NOM97D5A
302NOM97D5A
303NOM97D5A
304NOM97D5A
305NOM97D5A
306NOM97D5A
307NOM97D5A
308NOM97D5A
309NOM97D5A
310NOM97D5A
311NOM97D5A
312NOM97D5A
313NOM97D5A
314NOM97D5A
315NOM97D5A
316NOM97D5A
317NOM97D5A
318NOM97D5A
319NOM97D5A
320NOM97D5A
321NOM97D5A
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
0
(1)
Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Realized Loss Detail
Specially
Disclosure Property 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
Modified Loan Detail
Disclosure ModificatiModification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Realized Loss Detail
Beginning
Dist. DisclosureAppraisal Appraisal Scheduled
Date Control # Date Value Balance
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
Current Tota 0 0 0.00 0.00
Cumulative 0 0 0.00 0.00
Gross ProceedAggregate
Dist. DisclosureGross as a % of Liquidation
Date Control # Proceeds Sched PrincipExpenses *
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Current Tota 0 0.00 0 0.00
Cumulative 0 0.00 0 0.00
Net Net Proceeds
Dist. DisclosureLiquidationas a % of Realized
Date Control # Proceeds Sched. BalancLoss
0 0
0 0
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Current Tota 0 0.00 0 0.00
Cumulative 0 0.00 0 0.00
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
Asset Securitization Corporation
Commercial Mortgage Pass-
Through Certificates, Series 1997-D4
Comparative FINANCIAL
STATUS REPORT as of 11/16/98
Please see accompanying footnotes at
bottom of report
0 0 0
0 0 0
Prospectus Loan # Asset # City
1 1 Cambridge
1 2 Cambridge
1 3 Cambridge
1 0 0
0 0
2 1 Newton
2 2 Waltham
2 3 Dedham
2 4 Wstwood
2 5 Newton
2 6 Dedham
2 0 0
0 0 0
3 1 New York
4 1 Brighton
4 2 Greensboro
4 0 0
0 0 0
5 1 City of In
5 2 Lancaster
5 0 0
0 0 0
6 1 Delry Bch
6 2 Durham
6 3 Pittsford
6 4 Richmond
6 5 Cary
6 6 Wilmingt
6 7 Columbia
6 8 Charlesto
6 9 Durham
6 10 Jamestow
6 11 Raleigh
6 12 Statesvill
6 13 Charlotte
6 14 Rochester
6 15 Albany
6 16 Cananda
6 0 0
0 0 0
7 1 Mar.D.Ry
8 1 Houston
8 2 Plano
8 3 Mesquite
8 4 NRich Hil
8 5 Havre
8 6 Carrolton
8 7 Sidney
8 8 Dallas
8 9 Monahans
8 10 Lakewood
8 11 Carrolton
8 12 Orange
8 13 Tyler
8 14 Broken A
8 15 Cleveland
8 16 Tomball
8 17 Ft Collins
8 18 Dallas
8 19 Clifton
8 20 Austin
8 21 Tulsa
8 22 Great Falls
8 23 Duncanvi
8 24 Center
8 25 Ft Worth
8 26 Irving
8 28 Dallas
8 29 Dallas
8 30 Dallas
8 32 Vidor
8 33 Miles City
8 34 Wst Mem
8 35 Billings
8 36 Wichit F
8 37 Vernal
8 38 Dallas
8 39 Houston
8 40 Dallas
8 41 Dallas
8 42 Ogden
8 43 Desoto
8 44 Amarillo
8 46 Memphis
8 47 Arlington
8 48 Pasadena
8 51 Friendswd
8 52 Idaho Spr
8 53 Okla City
8 54 Austin
8 55 Wichita F
8 57 Houston
8 58 Florence
8 60 Nrt Platte
8 61 Craig
8 62 Hastings
8 63 Grd Island
8 64 El Paso
8 66 Richfield
8 69 Burlingt
8 70 Carrollton
8 71 Ft Smith
8 72 Levelland
8 0 0
0 0 0
8 27 Shawnee
8 31 Indepnden
8 45 Blue Sprin
8 49 Springfiel
8 50 Riverton
8 56 Kans City
8 59 Kans City
8 65 Osawato
8 67 Powell
8 68 Gard City
8 0 0
0 0 0
9 1 Indianpol
10 1 Newark
11 1 Margate
11 2 Blaine
11 3 Ft. Laud
11 4 Novia
11 0 0
0 0 0
12 1 Junct Ave
13 1 Grand Isl
13 2 Asheboro
13 0 0
0 0 0
14 1 La Habra
14 2 Sacramen
14 3 Madera
14 0 0
0 0 0
15 1 West Win
16 1 Cou D'Al
16 2 Bend
16 3 Sedona
16 0 0
0 0 0
17 1 San Leand
18 1 Westminst
19 1 Tallahassee
20 1 Decatur
21 1 Greely
21 2 Ft Collins
21 0 0
0 0 0
22 1 West Mif
23 1 Mishawak
23 2 South Bd
23 3 South Bd
23 4 South Bd
23 5 Mishawak
23 6 Nashville
23 7 South Bd
23 8 South Bd
23 9 South Bd
23 10 South Bd
23 11 South Bd
23 0 0
0 0 0
24 1 Grnd Blanc
25 1 Tucson
26 1 San Ant
26 2 New York
26 0 0
0 0 0
27 1 Alexandr
28 1 Jersey Cty
29 1 Burlington
30 1 Springfield
31 1 Danvers
32 1 Herndon
33 1 Boca Rat
34 1 Manchstr
35 1 Gretna
36 1 East Syrc
36 2 Nrth Syr
36 0 0
0 0 0
37 1 Suitland
38 1 Columbus
39 1 Derry
40 1 New York
41 1 Cleveland
41 2 Lakewood
41 3 Cleveland
41 4 Cleveland
41 5 Cleveland
41 6 Cleveland
41 7 Brunswick
41 8 Euclid
41 0 0
0 0 0
42 1 Belling
43 1 Mor Val
44 1 Madison
45 1 New Yrk
46 1 Woodbr
46 2 Fredricbrg
46 3 Wythevil
46 4 Bluefield
46 5 Chesapek
46 6 Richmond
46 0 0
0 0 0
47 1 Liverm
48 1 Ber. Tws
49 1 East Hart
50 1 Lincoln P
51 1 Gran Hills
51 2 Los Ang
51 0 0
0 0 0
52 1 Los Ang
52 2 Glendale
52 0 0
0 0 0
53 1 Westmin
54 1 Kirkland
55 1 Des Moin
56 1 Manchstr
57 1 Duluth
58 1 Warwick
59 1 Los Ange
60 1 Baltimore
61 1 Orlando
62 1 Los Ange
63 1 Silver Spr
64 1 Providenc
65 1 West All
66 1 Los Ang
67 1 Org Park
68 1 Costa Mes
69 1 Arvada
70 1 Providen
71 1 Ann Arb
72 1 Gainesvill
73 1 Bossier
74 1 Rahway
74 2 Livingsto
74 0 0
0 0 0
75 1 Fort Coll
76 1 Burlingam
77 1 Escondido
78 1 Perris
79 1 Agoura Hl
80 1 Castaic
81 1 Richmond
82 1 Newp Bch
83 1 McLean
84 1 Arvada
85 1 Santa Rosa
86 1 Ft. Wayne
87 1 Detroit
88 1 Greensbor
89 1 Wdld Hills
90 1 Los Angel
91 1 Marathon
92 1 Nashville
93 1 Barstow
94 1 Ogden
95 1 Las Vegas
96 1 Edison
97 1 Bellevue
98 1 Salt L Cty
99 1 Logan
100 1 Indianapls
101 1 Nashville
102 1 Maumee
103 1 Houston
104 1 Van Nuys
105 1 Bellingham
106 1 Los Ang
107 1 McAllen
108 1 Miami Bch
109 1 Mission V
110 1 Brooklyn
111 1 Cedar Spr
112 1 Atlanta
113 1 San Ant
114 1 East Hav
115 1 Bennettsv
116 1 Phoenix
117 1 San Ant
118 1 Page
119 1 Sth Kingst
120 1 Yakima
121 1 Trainer
0 0 0
0 0 0
0 0 0
TOTAL 0 0
0 0 0
0 0 0
Prospectus Loan # State Last Prop. Inspect Date
1 MA 11/10/97
1 MA 11/10/97
1 MA 11/10/97
1 0 0
0 0 0
2 MA 7/23/98
2 MA 7/18/97
2 MA 7/18/97
2 MA 6/3/97
2 MA 7/18/97
2 MA 7/18/97
2 0 0
0 0 0
3 NY 35713
4 CO 36097
4 NC N/A
4 0 0
0 0 0
5 CA 11/6/97
5 CA 11/6/97
5 0 0
0 0 0
6 FL 11/7/97
6 NC 5/30/98
6 NY 12/10/97
6 VA 9/16/98
6 NC 5/30/98
6 NC 6/23/98
6 SC 5/28/98
6 SC 5/28/98
6 NC 5/30/98
6 MU 9/20/98
6 NC 5/30/98
6 NC 5/29/98
6 MC 5/29/98
6 NY 12/10/97
6 GA 5/28/98
6 NY 12/10/97
6 0 1/0/00
0 0 1/0/00
7 CA 11/10/97
8 TX 6/16/98
8 TX 10/14/97
8 TX 35716
8 TX 10/14/97
8 MT 10/28/97
8 TX 10/9/97
8 MT 10/27/97
8 TX 9/30/97
8 TX N/A
8 CO 11/1/97
8 TX 10/9/97
8 TX 10/13/97
8 TX 10/13/97
8 OK 11/5/97
8 TX 10/10/97
8 TX 9/24/97
8 CO 9/22/97
8 TX 9/30/97
8 CO 10/7/97
8 TX 11/15/97
8 OK 10/9/97
8 MT 10/27/97
8 TX 9/20/97
8 TX 9/21/97
8 TX 9/24/97
8 TX 35693
8 TX 9/30/97
8 TX 9/30/97
8 TX 10/9/97
8 TX 10/13/97
8 MT 10/27/97
8 AR 10/1/97
8 MT 10/27/97
8 TX 10/8/97
8 UT 9/20/97
8 TX 10/14/97
8 TX 10/17/97
8 TX 9/30/97
8 TX 10/23/97
8 UT 9/20/97
8 TX 9/27/97
8 TX 10/12/97
8 TN 10/1/97
8 TX 9/27/97
8 TX 9/24/97
8 TX 9/24/97
8 CO 9/21/97
8 OK 10/8/97
8 TX N/A
8 TX 10/8/97
8 TX 9/24/97
8 CO 9/19/97
8 NE 11/5/97
8 CO 9/20/97
8 NE 11/5/97
8 NE 1/22/98
8 TX 10/11/97
8 UT N/A
8 CO 9/19/97
8 TX 10/9/97
8 AR 6/16/98
8 TX 10/11/97
8 0 0
0 0 0
8 KS 7/9/98
8 MO 7/10/98
8 MO 7/10/98
8 MO 7/13/98
8 WY 10/8/98
8 MO 35986
8 KS 7/9/98
8 KS 7/10/98
8 WY 10/9/98
8 KS 7/9/98
8 0 0
0 0 0
9 IN 12/6/97
10 NJ 9/3/98
11 FL 11/12/97
11 MN 7/8/98
11 FL 11/12/97
11 MI 12/7/97
11 0 1/0/00
0 0 1/0/00
12 CA 10/24/97
13 NE 8/13/98
13 NC 8/14/97
13 0 0
0 0 0
14 CA 11/4/97
14 CA 10/21/97
14 CA N/A
14 0 0
0 0 0
15 NJ 11/28/97
16 ID 10/29/97
16 OR 9/21/97
16 AZ 10/23/98
16 0 0
0 0 0
17 CA 10/23/97
18 CA 11/5/97
19 FL 36083
20 GA 8/19/98
21 CO 8/6/97
21 CO 8/6/97
21 0 0
0 0 0
22 PA 10/1/97
23 IN 6/6/98
23 IN 6/6/98
23 IN 6/6/98
23 IN 8/26/97
23 IN 10/6/97
23 IN 7/1/97
23 IN 8/26/97
23 IN 8/26/97
23 IN 8/26/97
23 IN 8/26/97
23 IN 8/26/97
23 0 1/0/00
0 0 1/0/00
24 MI 12/7/97
25 AZ 7/15/98
26 TX 11/15/97
26 NY 10/20/98
26 0 0
0 0 0
27 VA 8/22/97
28 NJ 9/3/98
29 MA 7/21/98
30 IL 10/9/97
31 MA 7/20/98
32 VA 8/20/97
33 FL 11/12/97
34 CT 9/1/98
35 LA 9/18/97
36 NY 9/20/98
36 NY 9/20/98
36 0 0
0 0 0
37 MD 9/24/97
38 OH 10/28/97
39 NH 10/2/97
40 NY N/A
41 OH 9/11/97
41 OH 10/6/97
41 OH 9/11/97
41 OH 9/11/97
41 OH 9/11/97
41 OH 9/11/97
41 OH 9/18/97
41 OH 9/11/97
41 0 0
0 0 0
42 WA 5/26/98
43 CA 11/16/97
44 CT 9/19/98
45 NY N/A
46 VA 10/29/97
46 VA 10/27/97
46 VA 10/6/97
46 WV 10/6/97
46 VA 10/30/97
46 VA 10/29/97
46 0 0
0 0 0
47 CA 6/26/98
48 NJ 9/18/98
49 CT 10/21/97
50 MI 6/6/98
51 CA 11/2/97
51 CA 6/11/98
51 0 0
0 0 0
52 CA 6/11/98
52 CA 11/11/97
52 0 0
0 0 0
53 MD 5/31/98
54 WA 5/26/98
55 IA 10/21/97
56 CT 9/19/98
57 GA 7/21/97
58 RI 9/19/98
59 CA 6/10/98
60 MD 9/17/98
61 FL 8/25/97
62 CA 6/11/98
63 MD 5/31/98
64 RI 10/31/97
65 WI 10/2/97
66 CA 10/7/97
67 FL 5/28/98
68 CA 6/1/98
69 CO 6/17/98
70 RI 10/31/97
71 MI 6/6/98
72 FL 5/28/98
73 LA 10/8/97
74 NJ 9/18/98
74 NJ 11/4/97
74 0 0
0 0 0
75 CO 9/21/97
76 CA 6/27/98
77 CA 6/11/98
78 CA 11/16/97
79 CA 6/23/98
80 CA 6/22/98
81 VA 9/16/98
82 CA 6/4/98
83 VA 10/31/97
84 CO 6/17/98
85 CA 6/27/98
86 IN 6/7/98
87 MI 11/14/97
88 NC 5/30/98
89 CA 11/2/97
90 CA 6/11/98
91 FL 11/10/97
92 TN 7/11/98
93 CA 10/11/98
94 UT 10/7/97
95 NV N/A
96 NJ 10/27/97
97 NE 35985
98 UT 9/20/97
99 OH 10/22/97
100 IN 12/6/97
101 TN 10/6/97
102 OH 10/6/97
103 TX 9/21/97
104 CA 11/2/97
105 WA 9/12/97
106 CA N/A
107 TX N/A
108 FL 11/10/97
109 CA 10/4/97
110 NY 10/7/97
111 MI 10/6/97
112 GA N/A
113 TX 9/25/97
114 CT 10/29/97
115 SC 10/18/97
116 AZ 7/23/97
117 TX 9/25/97
118 AZ 10/21/97
119 RI 10/31/97
120 WA 9/14/97
121 PA 10/27/97
0 0 0
0 0 0
0 0 0
TOTAL 0 0
0 0.00 0
0 0.00 0
Prospectus Loan # Scheduled Loan B Paid Thru Date
1 0.00 10/11/98
1 0.00 10/11/98
1 0 10/11/98
1 68,851,849.60 1/0/00
0 0.00 1/0/00
2 0.00 10/11/98
2 0.00 10/11/98
2 0.00 10/11/98
2 0.00 10/11/98
2 0 10/11/98
2 0.00 10/11/98
2 68,095,359.88 1/0/00
0 0.00 1/0/00
3 64,990,040.69 10/11/98
4 0.00 10/11/98
4 0.00 10/11/98
4 62,056,285.84 1/0/00
0 0.00 1/0/00
5 0.00 10/11/98
5 0.00 10/11/98
5 57,321,960.52 1/0/00
0 0.00 1/0/00
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 0.00 10/11/98
6 54,941,044.79 1/0/00
0 0.00 1/0/00
7 48,855,449.20 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0 0
0 0 0
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 0.00 10/11/98
8 49,783,349.29 1/0/00
0 0.00 1/0/00
9 41,041,640.17 10/11/98
10 33,760,763.81 10/11/98
11 0.00 10/11/98
11 0.00 10/11/98
11 0 10/11/98
11 0.00 10/11/98
11 33,140,061.61 1/0/00
0 0.00 1/0/00
12 32,622,832.69 10/11/98
13 0.00 10/11/98
13 0.00 10/11/98
13 31,387,404.03 1/0/00
0 0.00 1/0/00
14 0.00 10/11/98
14 0.00 10/11/98
14 0 10/11/98
14 28,312,663.60 1/0/00
0 0.00 1/0/00
15 27,687,896.11 10/11/98
16 0 10/11/98
16 0.00 10/11/98
16 0.00 10/11/98
16 26,493,235.87 1/0/00
0 0.00 1/0/00
17 24,664,270.22 10/11/98
18 23,929,793.97 10/11/98
19 22,622,087.76 10/11/98
20 21,404,668.54 10/11/98
21 0 10/11/98
21 0.00 10/11/98
21 21,248,497.05 1/0/00
0 0.00 1/0/00
22 20,815,357.67 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 0.00 10/11/98
23 19,923,884.15 1/0/00
0 0.00 1/0/00
24 19,680,085.01 10/11/98
25 17,141,985.66 10/11/98
26 0 10/11/98
26 0.00 10/11/98
26 15,196,600.58 1/0/00
0 0.00 1/0/00
27 14,012,916.08 10/11/98
28 14,209,278.56 10/11/98
29 14,476,035.42 10/11/98
30 13,585,996.77 10/11/98
31 13,427,970.94 10/11/98
32 13,266,840.10 9/11/98
33 12,359,324.25 10/11/98
34 12,053,050.45 10/11/98
35 11,573,860.02 10/11/98
36 0.00 10/11/98
36 0 10/11/98
36 11,265,904.67 1/0/00
0 0.00 1/0/00
37 10,299,092.10 10/11/98
38 9,469,435.31 10/11/98
39 8,926,495.03 10/11/98
40 8,832,796.57 10/11/98
41 0 10/11/98
41 0.00 10/11/98
41 0.00 10/11/98
41 0.00 10/11/98
41 0.00 10/11/98
41 0.00 10/11/98
41 0.00 10/11/98
41 0.00 10/11/98
41 8,023,083.56 1/0/00
0 0.00 1/0/00
42 8,215,667.27 10/11/98
43 7,824,006.21 10/11/98
44 6,630,743.29 10/11/98
45 6,358,516.70 10/11/98
46 0 10/11/98
46 0.00 10/11/98
46 0.00 10/11/98
46 0.00 10/11/98
46 0.00 10/11/98
46 0.00 10/11/98
46 6,133,695.82 1/0/00
0 0.00 1/0/00
47 5,961,412.62 10/11/98
48 5,890,253.48 10/11/98
49 5,797,220.39 10/11/98
50 5,841,158.89 10/11/98
51 0 10/11/98
51 0.00 10/11/98
51 5,456,017.45 1/0/00
0 0.00 1/0/00
52 0 10/11/98
52 0.00 10/11/98
52 5,466,133.09 1/0/00
0 0.00 1/0/00
53 5,426,269.53 10/11/98
54 5,315,618.25 10/11/98
55 4,864,081.69 10/11/98
56 4,951,322.26 10/11/98
57 4,784,733.58 10/11/98
58 4,914,890.25 10/11/98
59 4,465,468.10 10/11/98
60 4,626,577.20 10/11/98
61 4,443,955.16 10/11/98
62 4,306,491.10 10/11/98
63 4,448,044.40 9/11/98
64 4,339,128.25 9/11/98
65 4,101,229.93 10/11/98
66 4,080,338.92 10/11/98
67 3,981,298.01 10/11/98
68 3,988,555.48 10/11/98
69 3,874,000.83 10/11/98
70 3,847,833.57 10/11/98
71 3,873,432.10 10/11/98
72 3,864,004.76 10/11/98
73 3,688,679.87 10/11/98
74 0 10/11/98
74 0.00 10/11/98
74 3,737,179.50 1/0/00
0 0.00 1/0/00
75 3,676,194.41 10/11/98
76 3,430,064.46 10/11/98
77 3,406,950.74 10/11/98
78 3,316,484.64 10/11/98
79 3,294,505.94 10/11/98
80 2,951,600.44 9/11/98
81 2,943,059.28 10/11/98
82 2,919,638.27 9/11/98
83 2,869,559.27 10/11/98
84 2,846,228.57 10/11/98
85 2,801,041.65 10/11/98
86 2,732,306.20 10/11/98
87 2,754,988.85 10/11/98
88 2,768,643.90 10/11/98
89 2,551,158.53 10/11/98
90 2,516,352.90 10/11/98
91 2,452,822.57 10/11/98
92 2,233,041.72 10/11/98
93 2,175,787.08 10/11/98
94 2,129,842.83 10/11/98
95 2,148,820.61 9/11/98
96 2,152,942.53 10/11/98
97 2,108,720.16 10/11/98
98 2,041,690.78 10/11/98
99 1,928,810.25 10/11/98
100 1,913,652.93 10/11/98
101 1,905,688.95 10/11/98
102 1,868,958.92 10/11/98
103 1,873,728.24 10/11/98
104 1,840,696.49 10/11/98
105 1,757,921.64 10/11/98
106 1,749,652.33 10/11/98
107 1,750,866.66 10/11/98
108 1,660,907.76 10/11/98
109 1,663,741.05 10/11/98
110 1,510,778.68 10/11/98
111 1,472,225.85 10/11/98
112 1,463,360.41 10/11/98
113 1,461,056.25 10/11/98
114 1,457,073.47 10/11/98
115 1,390,856.92 10/11/98
116 1,355,939.68 10/11/98
117 1,314,950.61 10/11/98
118 1,168,836.50 10/11/98
119 1,166,048.15 10/11/98
120 991,420.95 10/11/98
121 968,588.56 10/11/98
0 0.00 1/0/00
0 0.00 1/0/00
0 0.00 1/0/00
TOTAL 1,378,107,31 0
0 0 Original Underwriting Information (1)
0 0 Base Year
Prospectus Loan # Annual Debt ServFin. Info as of Date
1 0 N/A
1 0 N/A
1 0 N/A
1 6,422,303 0
0 0 0
2 0 N/A
2 0 N/A
2 0 N/A
2 0 N/A
2 0 N/A
2 0 N/A
2 6,095,785.32 0
0 0 0
3 6,240,614.88 N/A
4 0 N/A
4 0 N/A
4 6,504,563.76 0
0 0 0
5 0 N/A
5 0 N/A
5 5,409,317.04 0
0 0 0
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 0 N/A
6 5,727,089.16 0
0 0 0
7 5,214,641.76 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 4,491,980 0
0 0 0
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 0 N/A
8 355,118 0
0 0 0
9 4,272,911.04 N/A
10 3,284,958.96 N/A
11 0.00 N/A
11 0.00 N/A
11 0 N/A
11 0.00 N/A
11 3,017,266.08 0
0 0.00 0
12 3,070,191.48 N/A
13 0.00 N/A
13 0.00 N/A
13 2,981,373.96 0
0 0.00 0
14 0.00 N/A
14 0.00 N/A
14 0 N/A
14 2,430,032.76 0
0 0.00 0
15 2,527,090.92 N/A
16 0 N/A
16 0.00 N/A
16 0.00 N/A
16 2,576,266.32 0
0 0.00 0
17 2,187,715.08 N/A
18 2,459,464.20 N/A
19 2,319,963.12 N/A
20 2,137,415.40 N/A
21 0 N/A
21 0.00 N/A
21 1,907,520.84 0
0 0.00 0
22 2,022,211.68 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 0.00 N/A
23 2,013,019.80 0
0 0.00 0
24 1,872,675.12 N/A
25 1,592,681.28 N/A
26 0 N/A
26 0.00 N/A
26 1,392,774.96 0
0 0.00 0
27 1,782,039.96 N/A
28 1,621,309.80 N/A
29 1,325,701.92 N/A
30 1,499,180.52 N/A
31 1,312,580.64 N/A
32 1,387,338.72 N/A
33 1,183,802.28 N/A
34 1,195,971.84 N/A
35 1,357,163.04 N/A
36 0.00 N/A
36 0 N/A
36 1,293,093.84 0
0 0.00 0
37 993,447.12 N/A
38 1,055,225.52 N/A
39 808,298.40 N/A
40 895,264.44 N/A
41 0 N/A
41 0.00 N/A
41 0.00 N/A
41 0.00 N/A
41 0.00 N/A
41 0.00 N/A
41 0.00 N/A
41 0.00 N/A
41 839,250.48 0
0 0.00 0
42 762,311.28 N/A
43 842,944.56 N/A
44 733,764.84 N/A
45 611,866.92 N/A
46 0 N/A
46 0.00 N/A
46 0.00 N/A
46 0.00 N/A
46 0.00 N/A
46 0.00 N/A
46 669,260.88 0
0 0.00 0
47 602,315.88 N/A
48 601,758.12 N/A
49 581,115.96 N/A
50 581,428.32 N/A
51 0 N/A
51 0.00 N/A
51 694,137.36 0
0 0.00 0
52 0 N/A
52 0.00 N/A
52 655,285.08 0
0 0.00 0
53 547,874.04 N/A
54 532,122.96 N/A
55 606,457.08 N/A
56 576,472.32 N/A
57 523,735.92 N/A
58 487,592.04 N/A
59 568,115.52 N/A
60 470,812.08 N/A
61 516,340.08 N/A
62 547,889.76 N/A
63 442,601.40 N/A
64 467,599.68 N/A
65 387,162.12 N/A
66 395,797.56 N/A
67 465,053.16 N/A
68 406,022.64 N/A
69 406,284.12 N/A
70 445,493.28 N/A
71 393,244.80 N/A
72 404,656.68 N/A
73 437,937.12 N/A
74 0 N/A
74 0.00 N/A
74 382,361.28 0
0 0.00 0
75 370,882.32 N/A
76 343,874.76 N/A
77 356,063.40 N/A
78 346,275.84 N/A
79 336,806.52 N/A
80 321,818.16 N/A
81 301,371.48 N/A
82 302,794.92 N/A
83 295,457.28 N/A
84 305,014.68 N/A
85 282,335.88 N/A
86 276,925.44 N/A
87 279,672.72 N/A
88 262,413.84 N/A
89 324,569.04 N/A
90 320,140.92 N/A
91 251,758.92 N/A
92 260,158.80 N/A
93 216,422.64 N/A
94 237,357.84 N/A
95 216,687.36 N/A
96 210,946.20 N/A
97 214,924.80 N/A
98 243,185.40 N/A
99 204,336.24 N/A
100 193,974.00 N/A
101 192,088.68 N/A
102 217,741.56 N/A
103 174,343.68 N/A
104 192,172.08 N/A
105 185,425.80 N/A
106 165,931.80 N/A
107 159,122.28 N/A
108 172,595.16 N/A
109 162,209.40 N/A
110 150,482.88 N/A
111 143,971.80 N/A
112 151,055.40 N/A
113 142,764.00 N/A
114 164,506.20 N/A
115 160,290.00 N/A
116 140,386.08 N/A
117 128,487.60 N/A
118 137,915.28 N/A
119 132,351.84 N/A
120 96,806.64 N/A
121 111,307.80 N/A
0 0 0
0 0 0
0 0 0
TOTAL 137,382,555 0
0 0 0
0 0 0
Prospectus Loan # %
Occ Total Revenue
1 100 6,608,228
1 97 5,245,734
1 100 5,260,930
1 0 0
0 0 0
2 100 5,097,663
2 100 4,331,629
2 100 3,634,556
2 100 1,791,700
2 98 1,694,891
2 84 766,089
2 0 0
0 0 0
3 95 14,920,353
4 100 4,030,471
4 100 4,027,029
4 0 0
0 0 0
5 90 7,900,763
5 97 5,330,578
5 0 0
0 0 0
6 67 4,534,388
6 70 2,655,245
6 80 2,437,316
6 81 1,958,938
6 77 1,804,122
6 78 1,618,452
6 79 1,735,530
6 79 1,593,041
6 81 1,510,499
6 82 1,479,074
6 78 1,449,397
6 57 1,437,880
6 70 1,302,010
6 68 1,314,506
6 80 1,161,927
6 53 780,079
6 0 0
0 0 0
7 70 13,809,463
8 100 340,992
8 100 252,478
8 100 234,284
8 100 236,998
8 100 220,827
8 100 243,067
8 100 206,029
8 100 238,086
8 100 173,138
8 100 246,958
8 100 196,575
8 100 175,430
8 100 153,178
8 100 208,433
8 100 138,659
8 100 147,875
8 100 164,352
8 100 200,665
8 25 203,754
8 100 201,772
8 57 146,398
8 100 126,362
8 100 152,582
8 100 101,853
8 100 118,571
8 100 139,198
8 100 182,564
8 100 77,769
8 100 124,604
8 100 69,687
8 100 147,144
8 100 96,656
8 100 121,979
8 100 69,676
8 100 55,091
8 100 66,956
8 100 152,449
8 100 58,127
8 100 100,125
8 100 119,890
8 100 91,455
8 100 74,217
8 100 120,853
8 100 93,189
8 100 88,864
8 100 78,145
8 100 43,444
8 100 94,229
8 100 106,180
8 100 91,626
8 100 187,306
8 100 38,750
8 100 70,698
8 47 43,090
8 100 37,101
8 100 68,134
8 100 45,875
8 100 54,675
8 100 19,575
8 100 72,934
8 100 104,546
8 100 159,413
8 0 0
0 0 0
8 100 88,151
8 100 149,907
8 100 70,903
8 100 56,904
8 100 54,464
8 100 49,281
8 100 38,640
8 100 34,064
8 100 24,137
8 100 46,816
8 0 0
0 0 0
9 74 25,091,637
10 90 14,176,658
11 95 3,040,269
11 99 2,144,362
11 97 1,391,438
11 99 1,272,317
11 0 0
0 0 0
12 100 5,536,538
13 96 3,899,100
13 88 2,839,829
13 0 0
0 0 0
14 76 4,128,373
14 97 2,527,438
14 84 360,630
14 0 0
0 0 0
15 100 4,117,237
16 81 2,779,423
16 100 1,818,681
16 99 1,918,277
16 0 0
0 0 0
17 93 5,020,231
18 99 5,149,579
19 91 5,645,883
20 95 6,237,617
21 95 2,130,160
21 94 1,950,391
21 0 0
0 0 0
22 100 4,742,083
23 93 902,757
23 100 691,083
23 87 521,319
23 100 270,230
23 99 476,292
23 100 376,035
23 100 278,649
23 100 410,804
23 100 276,623
23 88 361,613
23 100 112,248
23 0 0
0 0 0
24 94 4,446,669
25 94 2,822,772
26 87 2,912,537
26 100 784,301
26 0 0
0 0 0
27 79 10,437,111
28 97 14,445,392
29 100 2,400,029
30 100 3,611,363
31 100 2,462,376
32 79 4,751,847
33 97 2,332,595
34 97 2,364,932
35 75 5,865,212
36 67 4,646,338
36 68 4,089,219
36 0 0
0 0 0
37 96 2,620,472
38 69 8,060,498
39 94 1,995,716
40 65 5,949,357
41 100 353,535
41 99 429,318
41 92 397,169
41 87 301,183
41 100 205,021
41 77 158,475
41 93 213,377
41 98 363,516
41 0 0
0 0 0
42 91 1,231,047
43 88 1,728,110
44 98 6,509,722
45 95 1,295,352
46 82 839,297
46 52 1,210,130
46 66 602,681
46 74 503,494
46 68 366,364
46 57 383,676
46 0 0
0 0 0
47 91 2,648,048
48 100 1,447,312
49 92 1,602,791
50 100 1,228,671
51 94 4,010,962
51 85 5,336,412
51 0 0
0 0 0
52 94 3,144,790
52 82 3,070,188
52 0 0
0 0 0
53 100 988,108
54 85 1,260,194
55 95 3,194,371
56 74 2,514,541
57 96 1,654,300
58 100 905,226
59 97-
60 100 1,021,227
61 84 3,626,246
62 93 -
63 100 1,084,151
64 80 1,408,821
65 95 -
66 98 1,125,490
67 71 3,816,678
68 100 815,898
69 100 1,155,403
70 68 2,861,320
71 97 936,799
72 78 1,808,956
73 58 2,484,871
74 100 717,109
74 100 161,869
74 0 0
0 0 0
75 93 1,340,624
76 99 953,105
77 100 690,435
78 94 671,580
79 94 607,611
80 72 1,599,718
81 92 613,990
82 100 575,963
83 95 867,226
84 100 828,792
85 96 682,005
86 96 799,520
87 100 573,071
88 96-
89 88 -
90 95 -
91 75 -
92 66 1,782,844
93 96 507,365
94 92 -
95 98 577,440
96 78 674,150
97 88 428,437
98 61 856,520
99 100 417,516
100 92 718,811
101 95 465,211
102 43 971,757
103 98 419,034
104 88 475,752
105 100 -
106 92 423,986
107 96 608,284
108 100 481,407
109 100 574,846
110 97 394,638
111 95 -
112 100 399,761
113 98 817,068
114 67 1,235,753
115 64 651,354
116 76 -
117 99 591,280
118 66 695,921
119 49 1,466,035
120 98 -
121 92-
0 0 0
0 0 0
0 0 0
TOTAL 0
00 0
0 0 0
Prospectus Loan # (4) Net Cash F $
NOI
1 3,942,900 4,294,941
1 2,533,428 3,002,213
1 2,486,120 2,805,624
1 0 10,102,778
0 0 0
2 2,476,062 2,863,071
2 2,065,531 2,423,022
2 1,960,171 1,415,876
2 1,180,106 1,299,184
2 704,687 876,328
2 282,981 357,867
2 0 9,235,348
0 0 0
3 8,203,972 9,442,321
4 3,990,166 3,990,166
4 3,986,759 3,986,759
4 0 7,976,925
0 0 0
5 5,278,174 5,571,650
5 3,869,254 4,122,150
5 0 9,693,800
0 0 0
6 999,310 1,226,029
6 1,064,939 1,197,701
6 610,867 732,733
6 774,120 872,067
6 647,642 737,848
6 538,304 619,227
6 569,539 656,315
6 484,851 564,503
6 473,882 549,407
6 440,614 514,568
6 516,768 589,238
6 347,245 419,139
6 313,990 379,091
6 347,230 412,955
6 260,722 318,818
6 214,317 253,321
6 0 10,042,960
0 0 0
7 6,988,912 7,324,895
8 300,311 334,378
8 227,064 241,968
8 217,051 231,321
8 216,897 234,008
8 193,469 219,865
8 202,676 239,792
8 170,499 181,760
8 202,919 222,253
8 154,110 172,258
8 142,306 159,915
8 143,166 153,021
8 144,702 169,220
8 138,199 151,415
8 131,528 148,985
8 125,775 135,831
8 124,588 144,427
8 123,875 132,538
8 138,623 148,105
8 113,139 134,180
8 131,313 147,736
8 85,158 109,449
8 71,663 80,339
8 103,814 112,981
8 92,294 99,724
8 85,522 104,569
8 94,387 101,803
8 90,592 100,284
8 71,503 77,408
8 59,492 88,482
8 59,190 66,957
8 60,779 69,528
8 67,028 73,620
8 62,213 68,363
8 59,865 68,259
8 43,800 51,127
8 57,148 65,510
8 60,165 68,759
8 52,050 56,722
8 60,056 73,860
8 59,024 65,492
8 60,242 65,882
8 50,113 73,369
8 47,937 55,771
8 46,608 53,102
8 53,141 59,471
8 46,878 52,573
8 39,398 42,287
8 45,819 51,921
8 44,463 50,297
8 43,362 50,280
8 42,502 90,330
8 31,000 33,998
8 43,198 48,696
8 29,054 33,030
8 30,850 36,270
8 33,364 38,576
8 28,436 31,106
8 22,955 27,486
8 15,941 19,033
8 19,343 30,054
8 13,146 26,146
8 19,420 38,427
8 0 6,314,317
0 0 0
8 79,528 86,727
8 105,748 114,138
8 47,994 53,065
8 42,381 46,906
8 42,095 47,046
8 35,917 40,020
8 34,251 37,581
8 24,623 27,075
8 19,272 21,828
8 18,453 35,303
8 0 509,689
0 0 0
9 6,069,363 7,323,945
10 5,696,922 7,074,917
11 1,577,074 1,609,324
11 1,231,303 1,259,903
11 831,212 846,912
11 768,937 783,587
11 0 4,499,726
0 0 0
12 3,896,063 4,669,489
13 2,292,714 2,512,568
13 1,627,922 1,792,033
13 0 4,304,601
0 0 0
14 2,667,562 2,863,896
14 1,764,570 1,887,308
14 200,465 251,798
14 0 5,003,002
0 0 0
15 3,126,553 3,249,803
16 1,632,730 1,790,400
16 1,075,297 1,194,616
16 1,177,316 1,271,268
16 0 4,256,284
0 0 0
17 3,042,855 3,219,783
18 3,231,686 3,352,220
19 3,136,126 3,775,966
20 3,013,893 3,550,330
21 1,428,513 1,500,513
21 1,305,176 1,367,176
21 0 2,867,689
0 0 0
22 2,469,772 2,692,929
23 429,099 584,140
23 393,913 434,793
23 284,754 357,039
23 240,469 262,123
23 239,865 263,865
23 221,196 257,058
23 217,965 241,303
23 212,056 238,489
23 180,192 194,473
23 151,199 180,811
23 63,965 71,332
23 0 3,085,426
0 0 0
24 2,609,116 2,771,116
25 2,007,184 -
26 1,347,823 1,490,823
26 498,563 524,060
26 0 2,014,883
0 0 0
27 3,202,733 3,982,652
28 2,438,346 2,500,846
29 1,749,446 1,839,022
30 2,016,656 2,311,839
31 1,838,495 1,937,684
32 2,023,945 2,261,537
33 1,531,551 1,672,705
34 1,575,724 1,710,402
35 1,968,862 2,262,123
36 1,132,426 1,364,743
36 787,585 992,046
36 0 2,356,789
0 0 0
37 1,271,350 1,372,206
38 1,647,817 2,050,842
39 1,089,076 1,201,359
40 1,409,196 1,788,398
41 207,771 283,852
41 224,080 311,168
41 221,590 310,532
41 142,805 201,025
41 135,859 159,197
41 82,659 115,407
41 97,686 138,810
41 135,670 183,602
41 0 1,703,593
0 0 0
42 940,229 1,022,662
43 1,070,887 1,197,445
44 1,198,172 1,220,672
45 910,609 919,609
46 333,743 375,708
46 197,225 257,732
46 152,393 182,527
46 151,207 176,382
46 63,394 81,712
46 43,261 62,445
46 0 1,136,506
0 0 0
47 871,036 1,003,438
48 822,583 1,053,569
49 803,007 866,507
50 756,843 897,307
51 725,649 755,349
51 540,641 579,341
51 0 1,334,690
0 0 0
52 603,479 628,229
52 484,672 508,172
52 0 1,136,401
0 0 0
53 762,755 792,110
54 724,085 850,080
55 902,477 1,257,123
56 846,302 972,029
57 1,031,245 1,220,207
58 617,768 675,101
59 1,162,780 1,225,780
60 671,165 766,837
61 775,903 957,215
62 936,445 995,845
63 597,708 680,620
64 747,494 843,520
65 500,560 510,560
66 501,160 609,158
67 653,559 844,393
68 554,722 602,751
69 682,914 816,675
70 688,647 831,713
71 539,408 600,005
72 592,733 683,181
73 895,653 1,019,897
74 393,993 439,321
74 99,391 109,301
74 0 548,622
0 0 0
75 472,947 634,033
76 430,187 538,220
77 438,786 507,664
78 440,806 492,965
79 420,948 465,456
80 466,037 546,058
81 396,719 452,472
82 405,156 442,985
83 396,672 482,215
84 420,633 569,448
85 466,964 510,610
86 404,049 443,179
87 359,797 393,530
88 391,758 397,783
89 547,004 622,004
90 547,277 576,977
91 421,763 432,613
92 400,185 489,327
93 329,292 370,815
94 410,916 428,916
95 313,138 345,638
96 306,281 403,012
97 272,222 314,123
98 393,990 351,161
99 257,128 320,761
100 247,108 280,358
101 247,108 262,175
102 396,622 348,034
103 222,741 234,953
104 258,165 313,149
105 238,638 241,763
106 223,334 241,334
107 254,801 289,926
108 221,943 248,904
109 258,217 331,321
110 196,444 211,858
111 295,361 306,161
112 225,380 242,308
113 259,458 314,458
114 270,973 332,761
115 222,358 254,926
116 181,239 185,014
117 219,944 259,694
118 229,111 263,907
119 291,064 364,366
120 127,749 133,449
121 148,925 151,985
0 0 0
0 0 0
0 0 0
TOTAL 195,736,894
0 0 Prior Full Operating Information as of
1996 (1)
0 00
Prospectus Loan # (5)
DSCR 0
1 0.00 TTM
1 0.00 TTM
1 0 TTM
1 1.40 0
0 0.00 0
2 0.00 TTM
2 0.00 TTM
2 0.00 TTM
2 0.00 TTM
2 0.00 TTM
2 0 TTM
2 1.42 0
0 0.00 0
3 1.31 TTM
4 0.00 TTM
4 0.00 TTM
4 1.23 0
0 0.00 0
5 0 TTM
5 0.00 TTM
5 1.69 0
0 0.00 0
6 0 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 0.00 TTM
6 1.50 0
0 0.00 0
7 1.34 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 N/A 0
0 0.00 0
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 0.00 TTM
8 N/A 0
0 0.00 0
9 1.42 TTM
10 1.73 TTM
11 0.00 TTM
11 0.00 TTM
11 0.00 TTM
11 0.00 TTM
11 1.46 0
0 0.00 0
12 1.27 TTM
13 0.00 TTM
13 0.00 TTM
13 1.32 0
0 0.00 0
14 0.00 TTM
14 0.00 TTM
14 0.00 TTM
14 1.91 0
0 0.00 0
15 1.24 TTM
16 0.00 TTM
16 0.00 TTM
16 0.00 TTM
16 1.51 0
0 0.00 0
17 1.39 TTM
18 1.31 TTM
19 1.35 TTM
20 1.41 TTM
21 0.00 TTM
21 0.00 TTM
21 1.43 0
0 0.00 0
22 1.22 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 0.00 TTM
23 1.31 0
0 0.00 0
24 1.39 TTM
25 1.26 TTM
26 0.00 TTM
26 0.00 TTM
26 1.33 0
0 0.00 0
27 1.80 TTM
28 1.50 TTM
29 1.32 TTM
30 1.35 TTM
31 1.40 TTM
32 1.46 TTM
33 1.29 TTM
34 1.32 TTM
35 1.45 TTM
36 0.00 TTM
36 0.00 TTM
36 1.48 0
0 0.00 0
37 1.28 TTM
38 1.56 TTM
39 1.35 TTM
40 1.57 TTM
41 0.00 TTM
41 0.00 TTM
41 0.00 TTM
41 0.00 TTM
41 0.00 TTM
41 0.00 TTM
41 0.00 TTM
41 0.00 TTM
41 1.49 0
0 0.00 0
42 1.23 TTM
43 1.27 TTM
44 1.63 TTM
45 1.49 TTM
46 0.00 TTM
46 0.00 TTM
46 0.00 TTM
46 0.00 TTM
46 0.00 TTM
46 0.00 TTM
46 1.41 0
0 0.00 0
47 1.45 TTM
48 1.37 TTM
49 1.38 TTM
50 1.30 TTM
51 0.00 TTM
51 0.00 TTM
51 1.82 0
0 0.00 0
52 0.00 TTM
52 0.00 TTM
52 1.66 0
0 0.00 0
53 1.39 TTM
54 1.36 TTM
55 1.49 TTM
56 1.47 TTM
57 1.97 TTM
58 1.27 TTM
59 2.05 TTM
60 1.43 TTM
61 1.50 TTM
62 1.71 TTM
63 1.35 TTM
64 1.60 TTM
65 1.29 TTM
66 1.27 TTM
67 1.41 TTM
68 1.37 TTM
69 1.68 TTM
70 1.55 TTM
71 1.37 TTM
72 1.46 TTM
73 2.05 TTM
74 0.00 TTM
74 0.00 TTM
74 1.29 0
0 0.00 0
75 1.28 TTM
76 1.25 TTM
77 1.23 TTM
78 1.27 TTM
79 1.25 TTM
80 1.45 TTM
81 1.32 TTM
82 1.34 TTM
83 1.34 TTM
84 1.38 TTM
85 1.65 TTM
86 1.46 TTM
87 1.29 TTM
88 1.49 TTM
89 1.69 TTM
90 1.71 TTM
91 1.68 TTM
92 1.54 TTM
93 1.52 TTM
94 1.73 TTM
95 1.45 TTM
96 1.45 TTM
97 1.27 TTM
98 1.62 TTM
99 1.26 TTM
100 1.27 TTM
101 1.25 TTM
102 1.82 TTM
103 1.28 TTM
104 1.34 TTM
105 1.29 TTM
106 1.35 TTM
107 1.60 TTM
108 1.29 TTM
109 1.59 TTM
110 1.31 TTM
111 2.05 TTM
112 1.49 TTM
113 1.82 TTM
114 1.65 TTM
115 1.39 TTM
116 1.29 TTM
117 1.71 TTM
118 1.66 TTM
119 2.20 TTM
120 1.32 TTM
121 1.34 TTM
0 0.00 0
0 0.00 0
0 0.00 0
TOTAL 0 0.00
0 0 0
0 0 0
Prospectus Loan # Financial Info a %
Occ
1 11/30/96 100
1 11/30/96 97
1 11/30/96 100
1 1/0/00 0
0 1/0/00 0
2 11/30/96 100
2 11/30/96 100
2 11/30/96 100
2 11/30/96 100
2 11/30/96 98
2 11/30/96 84
2 1/0/00 0
0 1/0/00 0
3 35,369 95
4 - 100
4 - 100
4 0 0
0 0 0
5 12/31/96 90
5 12/31/96 97
5 1/0/00 0
0 1/0/00 0
6 9/30/96 70
6 9/30/96 80
6 9/30/96 81
6 9/30/96 77
6 9/30/96 78
6 9/30/96 79
6 9/30/96 79
6 9/30/96 81
6 9/30/96 82
6 9/30/96 78
6 9/30/96 57
6 9/30/96 70
6 9/30/96 68
6 9/30/96 80
6 9/30/96 53
6 9/30/96 70
6 1/0/00 0
0 1/0/00 0
7 10/31/96 97
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 25
8 2/28/97 100
8 2/28/97 57
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 47
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 1/0/00 0
0 1/0/00 0
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 2/28/97 100
8 1/0/00 0
0 1/0/00 0
9 12/31/96 74
10 10/31/96 90
11 9/30/96 95
11 9/25/96 99
11 9/30/96 97
11 9/25/96 99
11 1/0/00 0
0 1/0/00 0
12 12/31/96 100
13 12/31/96 96
13 12/31/96 88
13 1/0/00 0
0 1/0/00 0
14 12/31/96 76
14 12/31/96 97
14 12/31/96 84
14 1/0/00 0
0 1/0/00 0
15 12/31/96 100
16 12/31/96 81
16 12/31/96 100
16 12/31/96 99
16 1/0/00 0
0 1/0/00 0
17 12/31/96 93
18 12/31/96 99
19 12/31/96 91
20 12/31/96 95
21 12/31/96 95
21 12/31/96 94
21 1/0/00 0
0 1/0/00 0
22 12/31/96 100
23 12/31/96 93
23 12/31/96 100
23 12/31/96 87
23 12/31/96 100
23 12/31/96 99
23 12/31/96 100
23 12/31/96 100
23 12/31/96 100
23 12/31/96 100
23 12/31/96 88
23 12/31/96 100
23 1/0/00 0
0 1/0/00 0
24 8/31/96 94
25 11/30/96 94
26 11/30/96 87
26 12/31/96 100
26 1/0/00 0
0 1/0/00 0
27 10/31/96 79
28 9/30/96 97
29 10/31/96 100
30 11/30/96 100
31 11/30/96 100
32 11/30/96 79
33 12/31/96 97
34 11/30/96 97
35 11/30/96 75
36 10/31/96 67
36 10/31/96 68
36 1/0/00 0
0 1/0/00 0
37 12/31/96 96
38 12/31/96 69
39 12/31/96 94
40 12/31/96 65
41 11/30/96 100
41 11/30/96 99
41 11/30/96 92
41 11/30/96 87
41 11/30/96 100
41 11/30/96 77
41 11/30/96 93
41 11/30/96 98
41 1/0/00 0
0 1/0/00 0
42 12/31/96 91
43 12/31/96 88
44 9/30/96 98
45 12/31/96 95
46 10/30/96 82
46 10/30/96 52
46 10/30/96 66
46 10/30/96 74
46 10/30/96 68
46 10/30/96 57
46 1/0/00 0
0 1/0/00 0
47 12/31/96 91
48 12/31/96 100
49 2/28/96 92
50 10/30/96 100
51 9/30/96 94
51 9/30/96 85
51 1/0/00 0
0 1/0/00 0
52 9/30/96 94
52 9/30/96 82
52 1/0/00 0
0 1/0/00 0
53 11/30/96 100
54 12/31/96 85
55 10/30/96 95
56 11/30/96 74
57 12/31/96 96
58 12/31/96 100
59 9/30/96 97
60 11/30/96 100
61 11/30/96 84
62 9/30/96 93
63 10/30/96 100
64 9/30/96 80
65 12/31/96 95
66 11/30/96 98
67 11/30/96 71
68 9/30/96 100
69 12/31/96 100
70 1/31/97 68
71 11/30/96 97
72 11/30/96 78
73 10/30/96 58
74 12/31/96 100
74 12/31/96 100
74 1/0/00 0
0 1/0/00 0
75 10/30/96 93
76 11/30/96 99
77 10/30/96 100
78 12/31/96 94
79 12/31/96 94
80 11/30/96 72
81 11/30/96 92
82 11/30/96 100
83 12/31/96 95
84 10/30/96 100
85 12/31/96 96
86 11/30/96 96
87 11/30/96 100
88 12/31/96 96
89 9/30/96 88
90 9/30/96 95
91 12/31/96 75
92 11/30/96 66
93 9/30/96 96
94 12/31/96 92
95 9/30/96 98
96 12/31/96 78
97 11/30/96 88
98 12/31/96 61
99 11/30/96 100
100 11/30/96 92
101 12/31/96 95
102 11/30/96 43
103 11/30/96 98
104 12/31/96 88
105 11/30/96 100
106 5/31/96 92
107 11/30/96 96
108 9/30/96 100
109 11/30/96 100
110 2/28/96 97
111 10/30/96 95
112 11/30/96 100
113 11/30/96 98
114 11/30/96 67
115 12/31/96 64
116 11/30/96 76
117 11/30/96 99
118 12/30/96 66
119 12/31/96 49
120 11/30/96 98
121 11/30/96 92
0 1/0/00 0
0 1/0/00 0
0 1/0/00 0
TOTAL 0 0
0 0 0
0 0 0
Prospectus Loan # Total Revenue $
NOI
1 7,012,817 4,600,418
1 5,122,557 2,862,522
1 5,113,002 2,579,271
1 0 10,042,211
0 0 0
2 5,249,003 2,994,149
2 4,415,133 2,469,041
2 3,573,753 2,111,059
2 2,115,423 1,615,543
2 1,497,638 681,936
2 655,347 236,491
2 0 10,108,219
0 0 0
3 16,720,960 12,093,512
4 - -
4 - -
4 0 0
0 0 0
5 8,233,241 6,013,949
5 5,278,613 4,124,189
5 0 10,138,138
0 0 0
6 4,609,388 1,285,670
6 2,819,894 1,291,575
6 2,570,016 870,389
6 2,007,933 884,477
6 1,824,306 766,592
6 1,713,391 678,815
6 1,827,771 640,195
6 1,651,464 578,128
6 1,570,493 591,663
6 1,536,541 539,113
6 1,449,397 631,975
6 1,437,880 433,420
6 1,302,010 426,293
6 1,321,665 441,986
6 1,161,927 353,982
6 806,576 263,596
6 0 10,677,869
0 0 0
7 13,714,304 7,366,892
8 410,519 420,938
8 268,514 47,949
8 250,676 -
8 259,698 239,530
8 245,068 244,181
8 269,346 267,501
8 215,654 192,610
8 260,948 245,915
8 229,939 211,650
8 259,641 152,023
8 207,754 166,024
8 185,551 209,195
8 161,170 159,535
8 226,708 135,170
8 145,867 144,264
8 160,694 160,519
8 172,047 189,100
8 211,165 158,258
8 217,761 172,385
8 217,748 160,403
8 190,476 143,538
8 132,441 52,825
8 161,218 122,616
8 107,146 123,805
8 141,800 155,426
8 146,346 -
8 198,033 71,703
8 100,054 100,006
8 136,305 159,537
8 77,579 84,860
8 154,888 295
8 102,941 80,896
8 126,858 73,076
8 82,151 73,486
8 67,738 63,781
8 70,434 66,650
8 160,254 76,698
8 61,142 59,497
8 117,873 92,907
8 124,989 69,724
8 96,181 68,153
8 102,536 -
8 126,444 72,125
8 100,637 56,274
8 93,484 73,107
8 82,135 42,972
8 45,623 42,800
8 99,164 73,397
8 110,685 54,390
8 97,249 55,626
8 194,562 112,932
8 40,550 43,348
8 75,652 63,390
8 47,282 37,190
8 39,054 28,332
8 71,670 41,926
8 48,269 27,543
8 57,853 31,758
8 20,606 19,748
8 83,461 45,056
8 109,997 22,606
8 194,574 74,123
8 0 6,973,356
0 0 0
8 95,110 93,792
8 158,062 119,830
8 73,600 38,206
8 59,404 50,044
8 56,976 60,958
8 51,417 44,132
8 40,640 40,027
8 35,506 28,196
8 26,072 23,827
8 50,920 39,072
8 0 0
0 0 0
9 25,575,859 7,897,762
10 13,032,870 6,149,264
11 3,028,893 1,583,078
11 2,086,910 1,196,067
11 1,360,062 828,701
11 1,226,722 760,608
11 0 4,368,454
0 0 0
12 5,027,218 4,160,168
13 3,766,166 2,384,915
13 3,006,320 1,955,772
13 0 4,340,687
0 0 0
14 2,698,884 1,806,581
14 2,502,709 1,793,543
14 393,116 279,828
14 0 3,879,952
0 0 0
15 4,231,055 1,728,961
16 3,526,875 2,325,507
16 1,954,908 1,379,263
16 1,991,745 1,361,420
16 0 5,066,190
0 0 0
17 4,864,168 3,128,516
18 5,118,851 3,278,009
19 5,722,721 4,131,299
20 6,206,977 3,534,086
21 2,087,318 1,568,299
21 1,897,761 1,423,551
21 0 2,991,850
0 0 0
22 4,643,395 2,601,411
23 887,056 612,499
23 692,456 436,100
23 591,965 428,430
23 284,000 275,481
23 466,718 267,802
23 389,348 269,706
23 266,660 229,673
23 431,284 269,532
23 290,564 206,104
23 361,638 180,835
23 117,475 76,299
23 0 3,252,461
0 0 0
24 4,372,249 2,857,373
25 2,840,931 2,087,911
26 2,955,240 1,526,187
26 862,177 619,485
26 0 2,145,672
0 0 0
27 11,011,092 4,144,668
28 14,338,462 2,471,363
29 2,437,464 1,883,081
30 3,774,091 2,668,504
31 2,593,855 2,029,886
32 5,111,975 2,559,600
33 2,090,635 1,509,337
34 2,244,152 1,560,044
35 6,077,040 2,457,301
36 4,646,338 1,409,908
36 4,089,219 1,108,535
36 0 2,518,443
0 0 0
37 2,591,736 1,339,523
38 8,060,498 2,128,136
39 2,032,871 1,280,019
40 5,355,932 1,236,884
41 368,119 305,449
41 438,460 331,776
41 405,509 326,690
41 294,915 200,894
41 211,423 165,956
41 170,068 132,858
41 234,354 180,814
41 333,835 159,528
41 0 1,803,965
0 0 0
42 1,210,537 1,029,562
43 1,778,919 1,298,745
44 6,430,931 1,369,023
45 959,704 763,197
46 919,238 471,531
46 1,213,295 268,008
46 638,828 222,042
46 505,516 188,065
46 381,815 97,605
46 442,803 102,509
46 0 1,349,760
0 0 0
47 3,129,396 1,351,568
48 1,447,308 1,249,680
49 1,519,755 797,817
50 1,256,018 954,597
51 4,010,962 756,949
51 5,336,412 586,284
51 0 1,343,233
0 0 0
52 3,144,790 652,213
52 3,070,188 585,557
52 0 1,237,770
0 0 0
53 1,008,335 822,507
54 1,287,308 876,507
55 3,789,231 1,790,509
56 2,534,306 1,019,991
57 1,727,170 1,393,804
58 906,303 678,697
59 6,632,911 1,602,028
60 1,108,327 870,615
61 3,821,031 1,085,800
62 7,050,936 995,214
63 1,067,872 675,241
64 1,406,024 850,921
65 719,927 546,003
66 1,141,873 646,671
67 3,816,678 987,544
68 873,821 654,020
69 1,219,336 898,865
70 2,843,320 815,477
71 924,904 575,977
72 1,873,882 705,148
73 2,739,189 1,283,898
74 783,803 521,692
74 179,166 127,831
74 0 649,523
0 0 0
75 1,354,693 674,815
76 914,816 532,208
77 727,504 579,964
78 688,291 511,099
79 619,744 491,662
80 1,638,104 555,934
81 638,217 482,023
82 632,767 517,345
83 882,112 528,279
84 824,818 539,061
85 715,635 600,284
86 780,774 428,779
87 581,936 403,201
88 569,148 385,594
89 2,086,611 670,605
90 3,438,203 576,827
91 764,325 429,972
92 1,827,190 575,525
93 526,039 402,800
94 2,054,224 538,052
95 569,572 371,578
96 648,421 391,713
97 400,800 291,425
98 874,520 522,865
99 436,584 340,552
100 706,197 275,550
101 452,208 258,996
102 971,757 500,649
103 419,034 249,170
104 498,640 349,484
105 346,183 258,845
106 423,127 272,586
107 600,713 305,994
108 512,000 314,200
109 598,076 392,184
110 376,689 187,139
111 605,471 356,620
112 391,497 278,255
113 797,718 225,414
114 1,309,936 425,985
115 651,354 289,826
116 282,022 181,587
117 596,720 200,329
118 884,460 519,694
119 1,528,092 472,235
120 279,467 183,435
121 308,746 183,243
0 0 0
0 0 0
0 0 0
TOTAL N/A N/A
0 0Current Annual Operating Information as of
1997(1)
0 00
Prospectus Loan #
DSCR FS Start Date mm/yy
1 0 1/97
1 0.00 1/97
1 0.00 1/97
1 N/A 1/0/00
0 0.00 1/0/00
2 0.00 1/97
2 0.00 1/97
2 0.00 1/97
2 0.00 1/97
2 0.00 1/97
2 0.00 1/97
2 N/A 1/0/00
0 0.00 1/0/00
3 N/A 10/97
4 0.00 1/97
4 0.00 1/97
4 N/A 1/0/00
0 0.00 1/0/00
5 0.00 1/97
5 0.00 2/97
5 N/A 1/0/00
0 0.00 1/0/00
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 0.00 1/97
6 N/A 1/0/00
0 0.00 1/0/00
7 N/A 1/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 N/A 1/0/00
0 0.00 1/0/00
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 3/97
8 0.00 1/0/00
0 0.00 1/0/00
9 N/A 1/97
10 N/A 1/97
11 0.00 1/97
11 0.00 1/97
11 0.00 1/97
11 0.00 1/97
11 N/A 1/0/00
0 0.00 1/0/00
12 N/A 1/97
13 0.00 1/97
13 0.00 1/97
13 N/A 1/0/00
0 0.00 1/0/00
14 0.00 1/97
14 0.00 1/97
14 0.00 1/97
14 N/A 1/0/00
0 0.00 1/0/00
15 N/A 1/97
16 0.00 1/97
16 0.00 1/97
16 0.00 1/97
16 N/A 1/0/00
0 0.00 1/0/00
17 N/A 1/97
18 N/A 9/97
19 N/A 1/97
20 N/A 1/97
21 0.00 1/0/00
21 0.00 1/0/00
21 N/A 1/0/00
0 0.00 1/0/00
22 N/A 4/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 0.00 1/97
23 N/A 1/0/00
0 0.00 1/0/00
24 N/A 1/97
25 N/A 1/97
26 0.00 1/97
26 0.00 1/97
26 N/A 1/0/00
0 0.00 1/0/00
27 N/A 1/97
28 N/A 1/97
29 N/A 1/97
30 N/A 1/97
31 N/A 1/97
32 N/A 1/97
33 N/A 1/97
34 N/A 1/97
35 N/A 1/97
36 0.00 1/97
36 0.00 1/97
36 N/A 1/0/00
0 0.00 1/0/00
37 N/A 1/97
38 N/A 1/97
39 N/A 3/97
40 N/A 1/97
41 0.00 1/97
41 0.00 1/97
41 0.00 1/97
41 0.00 1/97
41 0.00 1/97
41 0.00 1/97
41 0.00 1/97
41 0.00 1/97
41 N/A 1/0/00
0 0.00 1/0/00
42 N/A 1/97
43 N/A 1/97
44 N/A 1/97
45 N/A 1/97
46 0.00 1/97
46 0.00 1/97
46 0.00 1/97
46 0.00 1/97
46 0.00 1/97
46 0.00 1/97
46 N/A 1/0/00
0 0.00 1/0/00
47 N/A 1/97
48 N/A 1/97
49 N/A 1/97
50 N/A 1/97
51 0.00 1/97
51 0.00 1/97
51 N/A 1/0/00
0 0.00 1/0/00
52 0.00 1/97
52 0.00 1/97
52 N/A 1/0/00
0 0.00 1/0/00
53 N/A 1/97
54 N/A 1/97
55 N/A 1/97
56 N/A 1/97
57 N/A 1/97
58 N/A 1/97
59 N/A 1/97
60 N/A 1/97
61 N/A 1/97
62 N/A 1/97
63 N/A 1/97
64 N/A 1/97
65 N/A 1/97
66 N/A 1/0/00
67 N/A 1/97
68 N/A 1/97
69 N/A 1/97
70 N/A 1/97
71 N/A 1/97
72 N/A 1/97
73 N/A 1/97
74 0.00 1/97
74 0.00 1/97
74 N/A 1/0/00
0 0.00 1/0/00
75 N/A 1/97
76 N/A 1/97
77 N/A 1/97
78 N/A 1/97
79 N/A 1/97
80 N/A 1/97
81 N/A 1/97
82 N/A 1/97
83 N/A 1/97
84 N/A 1/97
85 N/A 1/97
86 N/A 1/97
87 N/A 1/97
88 N/A 1/97
89 N/A 1/97
90 N/A 1/97
91 N/A 1/97
92 N/A 1/97
93 N/A 1/97
94 N/A 1/97
95 N/A 1/97
96 N/A 2/97
97 N/A 1/97
98 N/A 1/97
99 N/A 1/97
100 N/A 1/97
101 N/A 1/97
102 N/A 1/97
103 N/A 1/97
104 N/A 1/97
105 N/A 1/97
106 N/A 1/97
107 N/A 1/97
108 N/A 1/97
109 N/A 1/97
110 N/A 1/97
111 N/A 1/97
112 N/A 1/97
113 N/A 1/97
114 N/A 1/97
115 N/A 1/97
116 N/A 1/97
117 N/A 1/97
118 N/A 1/97
119 N/A 1/97
120 N/A 1/97
121 N/A 1/97
0 0.00 1/0/00
0 0.00 1/0/00
0 0.00 1/0/00
TOTAL 0 0
0 0 0%
0 1/0/00 0%
Prospectus Loan # Financial Info a %
Occ
1 12/97 0%
1 12/97 0%
1 12/97 0%
1 0 0%
0 0 0%
2 12/97 100%
2 12/97 100%
2 12/97 100%
2 12/97 100%
2 12/97 96%
2 12/97 95%
2 0 0%
0 0 0%
3 9/98 0%
4 12/97 0%
4 12/97 0%
4 0 0%
0 0 0%
5 12/97 100%
5 11/97 100%
5 0%
0 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 12/97 0%
6 1/0/00 0%
0 1/0/00 0%
7 12/97 100%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 0 0%
0 0 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 12/97 0%
8 0 0%
0 0 0%
9 12/97 72%
10 12/97 98%
11 12/97 0%
11 12/97 0%
11 12/97 0%
11 12/97 0%
11 1/0/00 0%
0 1/0/00 0%
12 12/97 100%
13 12/97 79%
13 12/97 96%
13 0 0%
0 0 0%
14 12/97 92%
14 12/97 92%
14 12/97 74%
14 0%
0 0%
15 12/97 100%
16 12/97 99%
16 12/97 91%
16 12/97 87%
16 0
0 0
17 12/97 96%
18 8/98 99%
19 12/97 92%
20 12/97 95%
21 1/0/00 0%
21 1/0/00 0%
21 0%
0 0%
22 12/97 100%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 12/97 0%
23 1/0/00 0%
0 1/0/00 0%
24 12/97 94%
25 10/97 94%
26 12/97 95%
26 12/97 98%
26 0%
0 0%
27 12/97 86%
28 12/97 0%
29 12/97 95%
30 12/97 0%
31 12/97 100%
32 12/97 82%
33 12/97 91%
34 12/97 95%
35 12/97 69%
36 12/97 63%
36 9/97 77%
36 0 0%
0 0 0%
37 12/97 96%
38 12/97 96%
39 12/97 100%
40 9/97 52%
41 12/97 100%
41 12/97 98%
41 12/97 98%
41 12/97 100%
41 12/97 100%
41 12/97 100%
41 12/97 100%
41 12/97 99%
41 0%
0 0%
42 12/97 0%
43 12/97 57%
44 12/97 0%
45 12/97 0%
46 12/97 72%
46 12/97 46%
46 12/97 60%
46 12/97 75%
46 12/97 57%
46 12/97 64%
46 0%
0 0%
47 12/97 0%
48 12/97 100%
49 9/97 88%
50 12/97 100%
51 12/97 89%
51 12/97 88%
51 0%
0 0%
52 9/97 97%
52 9/97 80%
52 0 0%
0 0 0%
53 12/97 100%
54 12/97 93%
55 12/97 96%
56 12/97 85%
57 12/97 99%
58 12/97 100%
59 12/97 98%
60 12/97 100%
61 12/97 65%
62 12/97 89%
63 12/97 78%
64 12/97 0%
65 12/97 94%
66 1/0/00 0%
67 12/97 92%
68 12/97 100%
69 12/97 99%
70 12/97 0%
71 12/97 99%
72 12/97 0%
73 12/97 48%
74 12/97 100%
74 12/97 100%
74 0 0%
0 0 0%
75 12/97 96%
76 12/97 84%
77 12/97 95%
78 12/97 83%
79 12/97 0%
80 12/97 69%
81 12/97 97%
82 12/97 100%
83 12/97 99%
84 10/97 95%
85 12/97 96%
86 12/97 0%
87 12/97 100%
88 12/97 95%
89 12/97 0%
90 12/97 88%
91 12/97 98%
92 9/97 0%
93 12/97 100%
94 12/97 92%
95 12/97 91%
96 12/97 100%
97 12/97 90%
98 12/97 0%
99 12/97 0%
100 12/97 92%
101 12/97 99%
102 12/97 0%
103 12/97 98%
104 12/97 100%
105 12/97 100%
106 12/97 99%
107 12/97 94%
108 12/97 0%
109 12/97 100%
110 12/97 0%
111 12/97 97%
112 12/97 100%
113 12/97 88%
114 12/97 0%
115 12/97 68%
116 12/97 84%
117 12/97 100%
118 12/97 0%
119 12/97 0
120 12/97 100%
121 12/97 0%
0 0 0%
0 1/0/00 0%
0 1/0/00 0%
TOTAL 1/0/00 N/A
0 0 -
0 0
Prospectus Loan # Total Revenue $
NOI
1 7,476,303 6,232,757
1 5,051,548 3,993,509
1 5,026,541 3,848,974
1 17,554,392 14,075,240
0 0 0
2 5,436,630 3,412,083
2 4,720,529 2,777,464
2 3,684,682 2,384,644
2 2,210,801 1,775,680
2 1,816,615 1,001,646
2 821,858 431,811
2 18,691,115 11,783,328
0 0 0
3 16,520,720 9,761,819
4 4,030,474 4,030,473
4 4,027,026 4,027,025
4 8,057,500 8,057,498
0 0 0
5 8,764,628 6,486,027
5 5,094,485 4,075,357
5 13,859,112 10,561,384
0 0 0
6 4,301,449 1,234,325
6 2,570,076 1,236,912
6 2,639,375 944,361
6 2,181,088 1,021,867
6 1,707,256 882,673
6 1,580,342 517,649
6 1,768,170 530,180
6 1,700,387 602,208
6 1,606,665 722,443
6 1,528,924 675,068
6 1,160,988 394,570
6 1,425,081 505,403
6 1,072,656 243,864
6 1,289,302 466,996
6 860,640 192,999
6 721,608 244,264
6 28,114,007 10,415,782
0 0 0
7 14,171,239 6,501,650
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0 0
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0 0
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 -
8 0.00 0.00
8 7,425,995 5,380,014
0 0 0
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 507,494 347,038
0 0 0
9 23,272,355 7,227,252
10 14,672,342 5,655,592
11 3,127,699 1,724,180
11 2,294,060 1,354,342
11 1,424,534 896,841
11 1,324,047 876,199
11 8,170,340 4,851,561
0 0 0
12 5,385,932 4,281,454
13 4,084,494 2,729,973
13 2,875,203 1,655,439
13 6,959,697 4,385,412
0 0 0
14 4,530,100 3,240,118
14 2,371,798 1,740,741
14 381,301 229,064
14 7,283,199 5,209,923
0 0 0
15 4,248,027 3,337,491
16 2,044,210 1,725,167
16 1,523,808 1,494,254
16 1,423,511 1,420,253
16 4,991,529 4,639,674
0 0 0
17 5,400,029 2,837,105
18 5,377,830 3,122,464
19 5,913,445 4,216,524
20 6,818,350 4,406,623
21 0 0
21 0 0
21 0 0
0 0 0
22 3,445,906 2,224,423
23 890,727 504,472
23 741,537 458,903
23 580,716 366,578
23 311,665 253,742
23 531,707 300,156
23 411,369 265,510
23 321,706 268,465
23 588,048 359,153
23 328,851 223,177
23 338,704 125,630
23 130,045 79,461
23 5,175,075 3,205,247
0 0 0
24 4,509,445 2,739,614
25 893,511 375,007
26 2,884,571 1,497,119
26 994,235 696,350
26 3,878,806 2,193,469
0 0 0
27 12,012,863 4,763,343
28 17,452,707 3,242,934
29 2,422,212 1,999,732
30 3,753,742 2,029,086
31 2,570,847 1,814,951
32 6,903,092 4,938,383
33 2,338,550 1,513,498
34 2,408,243 1,709,245
35 6,124,996 2,754,960
36 4,288,848 1,554,463
36 2,292,488 132,176
36 6,581,336 1,686,639
0 0 0
37 2,609,661 1,388,170
38 6,645,662 1,898,798
39 1,967,482 1,727,758
40 4,392,916 1,917,556
41 395,534 309,753
41 409,996 201,503
41 381,940 277,195
41 334,840 198,970
41 208,483 151,091
41 178,631 127,839
41 269,545 197,791
41 300,446 106,773
41 2,479,415 1,570,915
0 0 0
42 1,097,662 763,034
43 1,905,850 1,271,179
44 6,648,102 1,342,021
45 1,695,449 1,310,083
46 871,956 405,923
46 1,301,773 371,911
46 628,870 256,496
46 453,412 99,300
46 355,346 83,963
46 497,491 159,813
46 4,108,848 1,377,406
0 0 0
47 3,005,654 1,340,252
48 1,453,959 1,175,331
49 1,184,230 635,163
50 1,454,636 808,383
51 1,795,889 369,001
51 5,785,359 802,927
51 7,581,248 1,171,928
0 0 0
52 3,827,380 1,756,614
52 2,166,017 934,352
52 5,993,397 2,690,966
0 0 0
53 851,879 635,590
54 879,555 788,557
55 3,764,376 1,855,838
56 2,697,994 1,212,334
57 1,737,827 1,313,298
58 1,015,579 728,386
59 3,628,089 900,968
60 1,186,144 917,841
61 3,477,329 902,306
62 3,609,671 892,877
63 1,226,392 848,584
64 1,015,752 648,182
65 743,365 540,605
66 0 0
67 2,811,025 789,301
68 942,327 644,619
69 1,342,338 1,029,389
70 2,497,014 797,429
71 957,610 552,931
72 1,729,437 564,417
73 2,442,885 1,076,479
74 993,294 564,413
74 192,375 111,927
74 1,185,669 676,341
0 0 0
75 1,499,174 743,610
76 1,021,269 488,495
77 641,727 422,030
78 702,425 493,736
79 585,928 377,010
80 1,409,976 917,079
81 629,788 454,909
82 651,991 467,004
83 847,507 504,198
84 768,331 647,873
85 850,016 664,001
86 752,814 334,239
87 542,335 320,585
88 601,029 373,714
89 1,864,126 484,762
90 1,779,299 588,666
91 810,562 406,977
92 823,013 252,304
93 521,302 406,990
94 2,171,546 389,884
95 580,301 345,802
96 642,720 421,950
97 446,719 309,539
98 827,323 411,243
99 425,120 291,736
100 725,877 245,289
101 484,918 230,832
102 638,464 277,474
103 432,917 270,790
104 489,906 241,003
105 371,333 233,324
106 445,268 281,807
107 589,202 256,542
108 539,685 254,686
109 650,429 426,624
110 408,799 165,227
111 684,241 264,131
112 436,166 252,896
113 866,819 317,573
114 1,451,523 537,468
115 610,278 219,668
116 314,571 200,262
117 633,735 239,890
118 919,010 377,879
119 1,428,857 642,180
120 295,994 198,282
121 319,061 176,340
0 0 0
0 0 0
0 0
TOTAL -
0 0.00 "Actual" YTD or trailing 12 months (2)
0 0.00 0
Prospectus Loan #
DSCR FS Start Date mm/yy
1 0.00 4/97
1 0.00 4/97
1 0.00 4/97
1 2.19 0
0 0.00 0
2 0.00 1/98
2 0.00 1/98
2 0.00 1/98
2 0.00 1/98
2 0.00 1/98
2 0.00 1/98
2 1.93 0
0 0.00 0
3 1.56 1/98
4 0.00 1/98
4 0.00 1/98
4 1.24 0
0 0.00 0
5 0.00 0
5 0.00 0
5 N/A 0
0 0.00 0
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 0.00 7/97
6 1.82 0
0 0.00 0
7 1.25 7/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 N/A 0
0 0.00 0
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 0.00 5/97
8 N/A 0
0 0.00 0
9 1.69 7/97
10 1.72 1/0/00
11 0.00 1/98
11 0.00 1/98
11 0.00 1/98
11 0.00 1/98
11 1.61 0
0 0.00 0
12 1.39 7/97
13 0.00 7/97
13 0.00 7/97
13 1.47 0
0 0.00 0
14 0.00 1/0/00
14 0.00 1/0/00
14 0.00 1/0/00
14 2.14 1/0/00
0 0.00 1/0/00
15 1.31 1/0/00
16 0.00 7/97
16 0.00 7/97
16 0.00 7/97
16 1.80 0
0 0.00 0
17 1.30 7/97
18 1.27 1/98
19 1.82 7/97
20 2.06 7/97
21 0.00 1/0/00
21 0.00 1/0/00
21 N/A 1/0/00
0 0.00 1/0/00
22 N/A 7/97
23 0.00 4/97
23 0.00 7/97
23 0.00 7/97
23 0.00 7/97
23 0.00 7/97
23 0.00 7/97
23 0.00 7/97
23 0.00 4/97
23 0.00 7/97
23 0.00 7/97
23 0.00 7/97
23 1.59 0
0 0.00 0
24 1.46 7/97
25 N/A 7/97
26 0.00 1/0/00
26 0.00 0
26 1.57 1/0/00
0 0.00 1/0/00
27 2.67 7/97
28 2.00 0
29 1.51 7/97
30 1.35 1/98
31 1.38 7/97
32 3.56 1/0/00
33 1.28 7/97
34 1.43 7/97
35 2.03 7/97
36 0.00 4/97
36 0.00 1/0/00
36 N/A 0
0 0.00 0
37 1.40 1/0/00
38 1.80 4/97
39 N/A 7/97
40 N/A 1/98
41 0.00 1/0/00
41 0.00 1/0/00
41 0.00 0
41 0.00 0
41 0.00 1/0/00
41 0.00 1/0/00
41 0.00 0
41 0.00 1/0/00
41 1.87 1/0/00
0 0.00 1/0/00
42 1.00 1/98
43 1.51 7/97
44 1.83 7/97
45 2.14 10/97
46 0.00 7/97
46 0.00 7/97
46 0.00 7/97
46 0.00 7/97
46 0.00 7/97
46 0.00 7/97
46 2.06 0
0 0.00 0
47 2.23 1/0/00
48 1.95 10/97
49 N/A 1/98
50 1.39 1/0/00
51 0.00 1/98
51 0.00 1/98
51 1.69 0
0 0.00 0
52 0.00 0
52 0.00 0
52 N/A 0
0 0.00 0
53 1.16 7/97
54 1.48 1/0/00
55 3.06 7/97
56 2.10 7/97
57 2.51 7/97
58 1.49 1/98
59 1.59 1/98
60 1.95 7/97
61 1.75 7/97
62 1.63 1/0/00
63 1.92 1/0/00
64 1.39 1/0/00
65 1.40 7/97
66 0.00 1/98
67 1.70 1/98
68 1.59 1/98
69 2.53 7/97
70 1.79 7/97
71 1.41 4/97
72 1.39 7/97
73 2.46 7/97
74 0.00 7/97
74 0.00 7/97
74 1.77 0
0 0.00 0
75 2.00 1/0/00
76 1.42 7/97
77 1.19 7/97
78 1.43 7/97
79 1.12 7/97
80 2.85 1/0/00
81 1.51 7/97
82 1.54 4/97
83 1.71 4/97
84 N/A 0
85 2.35 7/97
86 1.21 1/98
87 1.15 7/97
88 1.42 7/97
89 1.49 4/97
90 1.84 0
91 1.62 10/97
92 N/A 0
93 1.88 10/97
94 1.64 1/98
95 1.60 4/97
96 N/A 7/97
97 1.44 1/0/00
98 1.69 0
99 1.43 4/97
100 1.26 7/97
101 1.20 1/98
102 1.27 1/98
103 1.55 4/97
104 1.25 4/97
105 1.26 7/97
106 1.70 1/0/00
107 1.61 1/0/00
108 1.48 1/0/00
109 2.63 4/97
110 1.10 4/97
111 1.83 7/97
112 1.67 1/0/00
113 2.22 7/97
114 3.27 1/98
115 1.37 7/97
116 1.43 4/97
117 1.87 7/97
118 2.74 4/97
119 4.85 0
120 2.05 7/97
121 1.58 4/97
0 0.00 0
0 0.00 0
0 0.00 0
TOTAL 0.00 0
0 0 0%
0 0 0%
Prospectus Loan # Financial Info a %
Occ
1 3/98 0
1 3/98 0
1 3/98 0
1 0 0%
0 0 0%
2 7/98 100%
2 8/98 100%
2 8/98 100%
2 8/98 100%
2 8/98 96%
2 8/98 95%
2 1/0/00 0%
0 1/0/00 0%
3 7/98 100%
4 9/98 0%
4 9/98 0%
4 0 0%
0 0 0%
5 0 0%
5 0 0%
5 0 0%
0 0 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 6/98 0%
6 0 0%
0 0 0%
7 6/98 100%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 0 0%
0 0 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 4/98 0%
8 0 0%
0 0 0%
9 6/98 0%
10 1/0/00 0%
11 6/98 0%
11 6/98 0%
11 6/98 0%
11 6/98 0%
11 0 0%
0 0 0%
12 6/98 100%
13 6/98 91%
13 6/98 100%
13 0 0%
0 0 0%
14 1/0/00 0%
14 1/0/00 0%
14 1/0/00 0%
14 0%
0 0%
15 1/0/00 0%
16 6/98 88%
16 6/98 98%
16 6/98 88%
16 0 0%
0 0 0%
17 6/98 96%
18 7/98 94%
19 6/98 90%
20 6/98 95%
21 1/0/00 0%
21 1/0/00 0%
21 0%
0 0%
22 6/98
23 3/98 0%
23 6/98 0%
23 6/98 0%
23 6/98 0%
23 6/98 0%
23 6/98 0%
23 6/98 0%
23 3/98 0%
23 6/98 0%
23 6/98 0%
23 6/98 0%
23 0 0%
0 0 0%
24 6/98 97%
25 6/98 0%
26 1/0/00 0%
26 0 0%
26 0%
0 0%
27 6/98 0%
28 0 0%
29 6/98 96%
30 6/98 0%
31 6/98 0
32 1/0/00 0%
33 6/98 92%
34 6/98 95%
35 6/98 80%
36 3/98 63%
36 1/0/00 0%
36 0 0%
0 0 0%
37 1/0/00 0%
38 3/98 57%
39 6/98
40 6/98 53%
41 1/0/00 0%
41 1/0/00 0%
41 0 0%
41 0 0%
41 1/0/00 0%
41 1/0/00 0%
41 0 0%
41 1/0/00 0%
41 0%
0 0%
42 3/98 0%
43 6/98 52%
44 6/98 0%
45 9/98 0%
46 6/98 93%
46 6/98 82%
46 6/98 71%
46 6/98 83%
46 6/98 74%
46 6/98 76%
46 0 0%
0 0 0%
47 1/0/00 0%
48 9/98 100%
49 6/98 88%
50 1/0/00 0%
51 4/98 89%
51 4/98 88%
51 1/0/00 0%
0 1/0/00 0%
52 0 0%
52 0 0%
52 0 0%
0 0 0%
53 6/98 100%
54 1/0/00 0%
55 6/98 94%
56 6/98 0%
57 6/98 0%
58 4/98 0%
59 6/98 96%
60 6/98 100%
61 6/98 85%
62 1/0/00 0%
63 1/0/00 0%
64 1/0/00 0%
65 6/98 93%
66 6/98 99%
67 4/98 0%
68 6/98 0%
69 6/98 0%
70 6/98 0%
71 3/98 0%
72 6/98 0%
73 6/98 54%
74 6/98 100%
74 6/98 100%
74 0 0%
0 0 0%
75 1/0/00 0%
76 6/98 92%
77 6/98 98%
78 6/98 0%
79 6/98 100%
80 1/0/00 0%
81 6/98 0%
82 3/98 100%
83 3/98 99%
84 0 0%
85 6/98 100%
86 9/98 89%
87 6/98 0%
88 6/98 98%
89 3/98 0%
90 0 0%
91 9/98 99%
92 0 0%
93 9/98 89%
94 6/98 0%
95 3/98 98%
96 6/98 97%
97 1/0/00 0%
98 1/0/00 0%
99 3/98 0%
100 6/98 100%
101 6/98 97%
102 6/98 0%
103 3/98 100%
104 3/98 0%
105 6/98 100%
106 1/0/00 0%
107 1/0/00 0%
108 1/0/00 0%
109 3/98 0%
110 3/98 0%
111 6/98 0%
112 1/0/00 0%
113 6/98 6/98
114 3/98 0%
115 6/98 82%
116 3/98 94%
117 6/98 100%
118 3/98 40%
119 0 0
120 6/98 0%
121 3/98 0%
0 0 0%
0 0 0%
0 0 0%
TOTAL 0 0%
0 0 -
0 0
Prospectus Loan # Total Revenue $
NOI
1 7,519,687 6,287,550
1 5,070,113 4,010,288
1 5,239,870 4,006,679
1 17,829,670 14,304,517
0 0 0
2 3,228,480 2,123,279
2 3,290,981 2,146,727
2 2,718,888 1,957,599
2 1,531,405 1,281,620
2 1,261,870 793,694
2 645,329 397,158
2 12,676,953 8,700,076
0 0 0
3 13,303,775 9,068,248
4 3,022,853 3,022,850
4 3,020,269 3,020,266
4 6,043,122 6,043,116
0 0 0
5 0 0
5 0 0
5 -
0 -
6 3,729,743 1,862,640
6 2,124,576 1,249,114
6 2,462,890 1,105,896
6 1,886,425 984,025
6 1,485,698 936,630
6 1,278,329 420,416
6 1,486,425 590,973
6 1,529,967 693,403
6 1,333,094 654,163
6 1,463,706 868,520
6 1,014,910 337,001
6 1,195,744 479,019
6 872,220 299,230
6 1,097,371 445,901
6 808,297 225,921
6 606,451 295,116
6 24,375,846 11,447,966
0 0 0
7 14,366,072 6,689,415
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0 0
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0 0
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 -
8 0.00 0.00
8 0 0
0 0 0
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0.00 0.00
8 0 0
0 0 0
9 23,356,435 12,923,205
10 0 0
11 3,092,431 1,694,266
11 2,348,807 1,236,444
11 1,455,580 851,527
11 1,368,970 846,508
11 8,265,788 4,628,746
0 0 0
12 6,395,819 5,087,202
13 4,555,104 2,557,326
13 2,978,312 1,679,021
13 7,533,416 4,236,347
0 0 0
14 0 0
14 0 0
14 0 0
14 -
0 -
15 0 0
16 1,065,875 619,815
16 756,230 511,734
16 994,143 763,616
16 2,816,248 1,895,165
0 0 0
17 5,575,593 3,030,446
18 3,137,307 2,077,141
19 6,044,524 4,297,541
20 5,222,091 3,053,490
21 0 0
21 0 0
21 -
0 -
22 5,017,946 3,354,270
23 843,633 494,062
23 597,772 357,495
23 628,431 427,564
23 297,384 268,346
23 528,072 287,743
23 432,106 296,018
23 298,750 257,351
23 654,258 400,659
23 290,578 205,006
23 334,132 135,746
23 126,680 75,661
23 5,031,796 3,205,651
0 0 0
24 4,513,078 2,671,914
25 2,896,505 2,111,944
26 0 0
26 0 0
26 -
0 -
27 10,504,489 4,952,431
28 0 0
29 2,390,794 1,983,082
30 3,952,065 2,269,686
31 2,508,450 1,788,431
32 0 0
33 2,456,241 1,563,012
34 2,437,296 1,664,415
35 5,050,316 2,559,492
36 4,567,242 1,494,644
36 0 0
36 4,567,242 1,494,644
0 0 0
37 0 0
38 5,601,138 1,766,487
39 2,093,491 1,268,402
40 3,108,924 871,739
41 0 0
41 0 0
41 0 0
41 0 0
41 0 0
41 0 0
41 0 0
41 0 0
41 -
0 -
42 247,004 202,610
43 1,716,190 1,092,915
44 6,805,289 1,436,743
45 1,768,249 1,453,464
46 855,991 374,893
46 1,248,409 462,554
46 593,056 248,567
46 483,902 107,468
46 348,436 84,586
46 500,191 189,290
46 4,029,985 1,467,358
0 0 0
47 0 0
48 1,474,432 1,220,532
49 1,554,837 726,915
50 0 0
51 1,249,778 202,015
51 2,183,489 478,125
51 3,433,267 680,140
0 0 0
52 0 0
52 0 0
52 0 0
0 0 0
53 832,114 673,716
54 0 0
55 3,491,228 1,745,598
56 2,795,313 1,310,282
57 1,830,593 1,416,165
58 305,350 213,355
59 3,273,434 537,286
60 1,185,006 947,633
61 3,094,182 628,078
62 0 0
63 0 0
64 0 0
65 774,608 561,060
66 555,944 339,521
67 243,531 -95,572
68 541,126 375,920
69 1,408,800 912,699
70 2,518,874 712,510
71 978,734 627,805
72 1,612,576 693,865
73 2,063,101 948,639
74 1,010,873 648,134
74 187,915 121,578
74 1,198,788 769,712
0 0 0
75 0 0
76 1,071,466 526,700
77 656,016 449,722
78 671,827 377,231
79 564,679 382,290
80 0 0
81 632,739 483,415
82 647,918 470,124
83 920,510 498,991
84 0 0
85 841,630 661,164
86 757,987 337,228
87 633,843 437,131
88 601,653 372,343
89 1,910,990 488,081
90 0 0
91 819,324 429,616
92 0 0
93 473,972 367,172
94 2,178,389 448,147
95 573,997 343,338
96 716,362 528,544
97 0 0
98 0 0
99 497,415 362,896
100 377,210 127,223
101 162,669 72,746
102 425,483 177,010
103 439,056 272,297
104 506,777 214,643
105 388,201 252,146
106 0 0
107 0 0
108 0 0
109 657,016 427,850
110 422,396 170,971
111 656,103 249,179
112 0 0
113 868,257 351,885
114 268,173 44,307
115 577,371 227,102
116 319,604 200,851
117 636,954 256,742
118 904,511 380,218
119 0 0
120 290,069 168,334
121 335,303 178,370
0 0 0
0 0 0
0 0
TOTAL -
0 0.00 0
0 0.00 -
Prospectus Loan # Weighted Avg Footnote
1 0.28 -
1 0.42 -
1 0.29 -
1 0.00 -
0 0.00 -
2 0.28 -
2 0.26 -
2 0.21 -
2 0.11 -
2 0.10 -
2 0.04 -
2 0.00 -
0 0.00 -
3 0.00 -
4 0.50 -
4 0.50 -
4 0.00 -
0 0.00 -
5 0.00 -
5 0.00 -
5 0.00 -
0 0.00 -
6 0.13 (7)
6 0.11 (7)
6 0.08 (7)
6 0.08 (7)
6 0.07 (7)
6 0.06 (7)
6 0.06 (7)
6 0.06 (7)
6 0.06 (7)
6 0.05 (7)
6 0.05 (7)
6 0.04 (7)
6 0.04 (7)
6 0.04 (7)
6 0.04 (7)
6 0.02 (7)
6 0.00 -
0 0.00 -
7 0.00 -
8 0.05 (7)
8 0.04 (7)
8 0.04 (7)
8 0.04 (7)
8 0.03 (7)
8 0.04 (7)
8 0.03 (7)
8 0.04 (7)
8 0.03 (7)
8 0.03 (7)
8 0.03 (7)
8 0.03 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.01 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.02 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.01 (7)
8 0.00 (7)
8 0.00 (7)
8 0.00 (7)
8 0.00 (7)
8 0.00 (7)
8 0.00 -
0 0.00 -
8 0.18 (8)
8 0.23 (8)
8 0.11 (8)
8 0.09 (8)
8 0.09 (8)
8 0.08 (8)
8 0.08 (8)
8 0.05 (8)
8 0.04 (8)
8 0.04 (8)
8 0.00 -
0 0.00 -
9 0.00 -
10 0.00 -
11 0.38 -
11 0.26 -
11 0.19 -
11 0.17 -
11 0.00 -
0 0.00 -
12 0.00 -
13 0.00 -
13 0.00 -
13 0.00 -
0 0.00 -
14 0.55 -
14 0.40 -
14 0.05 -
14 0.00 -
0 0.00 -
15 0.00 -
16 0.44 -
16 0.30 -
16 0.26 -
16 0.00 -
0 0.00 -
17 0.00 -
18 0.00 -
19 0.00 -
20 0.00 -
21 0.53 -
21 0.47 -
21 0.00 -
0 0.00 -
22 0.00 -
23 0.17 -
23 0.14 -
23 0.11 -
23 0.10 -
23 0.09 -
23 0.09 -
23 0.08 -
23 0.08 -
23 0.07 -
23 0.05 -
23 0.02 -
23 0.00 -
0 0.00 -
24 0.00 -
25 0.00 -
26 0.78 -
26 0.22 -
26 0.00 -
0 0.00 -
27 0.00 -
28 0.00 -
29 0.00 -
30 0.00 -
31 0.00 -
32 0.00 -
33 0.00 -
34 0.00 -
35 0.00 -
36 0.57 -
36 0.43 -
36 0.00 -
0 0.00 -
37 0.00 -
38 0.00 -
39 0.00 -
40 0.00 -
41 0.20 -
41 0.19 -
41 0.18 -
41 0.13 -
41 0.11 -
41 0.07 -
41 0.06 -
41 0.06 -
41 0.00 -
0 0.00 -
42 0.00 -
43 0.00 -
44 0.00 -
45 0.00 -
46 0.00 -
46 0.00 -
46 0.00 -
46 0.00 -
46 0.00 -
46 0.00 -
46 0.00 -
0 0.00 -
47 0.00 -
48 0.00 -
49 0.00 -
50 0.00 -
51 0.57 -
51 0.43 -
51 0.00 -
0 0.00 -
52 0.51 -
52 0.49 -
52 0.00 -
0 0.00 -
53 0.00 -
54 0.00 -
55 0.00 -
56 0.00 -
57 0.00 -
58 0.00 -
59 0.00 -
60 0.00 -
61 0.00 -
62 0.00 -
63 0.00 -
64 0.00 -
65 0.00 -
66 0.00 (9)
67 0.00 -
68 0.00 -
69 0.00 -
70 0.00 -
71 0.00 -
72 0.00 -
73 0.00 -
74 0.00 -
74 0.00 -
74 0.00 -
0 0.00 -
75 0.00 -
76 0.00 -
77 0.00 -
78 0.00 -
79 0.00 -
80 0.00 -
81 0.00 -
82 0.00 -
83 0.00 -
84 0.00 -
85 0.00 -
86 0.00 -
87 0.00 -
88 0.00 -
89 0.00 -
90 0.00 -
91 0.00 -
92 0.00 -
93 0.00 -
94 0.00 -
95 0.00 -
96 0.00 -
97 0.00 -
98 0.00 -
99 0.00 -
100 0.00 -
101 0.00 -
102 0.00 -
103 0.00 -
104 0.00 -
105 0.00 -
106 0.00 -
107 0.00 -
108 0.00 -
109 0.00 -
110 0.00 -
111 0.00 -
112 0.00 -
113 0.00 -
114 0.00 -
115 0.00 -
116 0.00 -
117 0.00 -
118 0.00 -
119 0.00 -
120 0.00 -
121 0.00 -
0 0.00 -
0 0.00 -
0 0.00 -
TOTAL 0.00 0.00
0Net Change Curen 0
00 0
Prospectus Loan # %
Occ %
Total Rev
1 N/A N/A
1 N/A N/A
1 N/A N/A
1 0 0
0 0 0
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 N/A N/A
2 0 0
0 0 0
3 N/A N/A
4 N/A N/A
4 N/A N/A
4 0 0
0 0 0
5 N/A N/A
5 N/A N/A
5 0 0
0 0 0
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 N/A N/A
6 0 0
0 0 0
7 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 0 0
0 0 0
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 N/A N/A
8 0 0
0 0 0
9 N/A N/A
10 N/A N/A
11 N/A N/A
11 N/A N/A
11 N/A N/A
11 N/A N/A
11 0 0
0 0 0
12 N/A N/A
13 N/A N/A
13 N/A N/A
13 0 0
0 0 0
14 N/A N/A
14 N/A N/A
14 N/A N/A
14 0 0
0 0 0
15 N/A N/A
16 N/A N/A
16 N/A N/A
16 N/A N/A
16 0 0
0 0 0
17 N/A N/A
18 N/A N/A
19 N/A N/A
20 N/A N/A
21 N/A N/A
21 N/A N/A
21 0 0
0 0 0
22 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 N/A N/A
23 0 0
0 0 0
24 N/A N/A
25 N/A N/A
26 N/A N/A
26 N/A N/A
26 0 0
0 0 0
27 N/A N/A
28 N/A N/A
29 N/A N/A
30 N/A N/A
31 N/A N/A
32 N/A N/A
33 N/A N/A
34 N/A N/A
35 N/A N/A
36 N/A N/A
36 N/A N/A
36 0 0
0 0 0
37 N/A N/A
38 N/A N/A
39 N/A N/A
40 N/A N/A
41 N/A N/A
41 N/A N/A
41 N/A N/A
41 N/A N/A
41 N/A N/A
41 N/A N/A
41 N/A N/A
41 N/A N/A
41 0 0
0 0 0
42 N/A N/A
43 N/A N/A
44 N/A N/A
45 N/A N/A
46 N/A N/A
46 N/A N/A
46 N/A N/A
46 N/A N/A
46 N/A N/A
46 N/A N/A
46 0 0
0 0 0
47 N/A N/A
48 N/A N/A
49 N/A N/A
50 N/A N/A
51 N/A N/A
51 N/A N/A
51 0 0
0 0 0
52 N/A N/A
52 N/A N/A
52 0 0
0 0 0
53 N/A N/A
54 N/A N/A
55 N/A N/A
56 N/A N/A
57 N/A N/A
58 N/A N/A
59 N/A N/A
60 N/A N/A
61 N/A N/A
62 N/A N/A
63 N/A N/A
64 N/A N/A
65 N/A N/A
66 N/A N/A
67 N/A N/A
68 N/A N/A
69 N/A N/A
70 N/A N/A
71 N/A N/A
72 N/A N/A
73 N/A N/A
74 N/A N/A
74 N/A N/A
74 0 0
0 0 0
75 N/A N/A
76 N/A N/A
77 N/A N/A
78 N/A N/A
79 N/A N/A
80 N/A N/A
81 N/A N/A
82 N/A N/A
83 N/A N/A
84 N/A N/A
85 N/A N/A
86 N/A N/A
87 N/A N/A
88 N/A N/A
89 N/A N/A
90 N/A N/A
91 N/A N/A
92 N/A N/A
93 N/A N/A
94 N/A N/A
95 N/A N/A
96 N/A N/A
97 N/A N/A
98 N/A N/A
99 N/A N/A
100 N/A N/A
101 N/A N/A
102 N/A N/A
103 N/A N/A
104 N/A N/A
105 N/A N/A
106 N/A N/A
107 N/A N/A
108 N/A N/A
109 N/A N/A
110 N/A N/A
111 N/A N/A
112 N/A N/A
113 N/A N/A
114 N/A N/A
115 N/A N/A
116 N/A N/A
117 N/A N/A
118 N/A N/A
119 N/A N/A
120 N/A N/A
121 N/A N/A
0 0 0
0 0 0
0 0 0
TOTAL 0.00 0.00
0 0.00
0 0.00
Prospectus Loan #
DSCR
1 N/A
1 N/A
1 N/A
1 0.00
0 0.00
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 N/A
2 0.00
0 0.00
3 N/A
4 N/A
4 N/A
4 0.00
0 0.00
5 N/A
5 N/A
5 0.00
0 0.00
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 N/A
6 0.00
0 0.00
7 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 0.00
0 0.00
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 N/A
8 0.00
0 0.00
9 N/A
10 N/A
11 N/A
11 N/A
11 N/A
11 N/A
11 0.00
0 0.00
12 N/A
13 N/A
13 N/A
13 0.00
0 0.00
14 N/A
14 N/A
14 N/A
14 0.00
0 0.00
15 N/A
16 N/A
16 N/A
16 N/A
16 0.00
0 0.00
17 N/A
18 N/A
19 N/A
20 N/A
21 N/A
21 N/A
21 0.00
0 0.00
22 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 N/A
23 0.00
0 0.00
24 N/A
25 N/A
26 N/A
26 N/A
26 0.00
0 0.00
27 N/A
28 N/A
29 N/A
30 N/A
31 N/A
32 N/A
33 N/A
34 N/A
35 N/A
36 N/A
36 N/A
36 0.00
0 0.00
37 N/A
38 N/A
39 N/A
40 N/A
41 N/A
41 N/A
41 N/A
41 N/A
41 N/A
41 N/A
41 N/A
41 N/A
41 0.00
0 0.00
42 N/A
43 N/A
44 N/A
45 N/A
46 N/A
46 N/A
46 N/A
46 N/A
46 N/A
46 N/A
46 0.00
0 0.00
47 N/A
48 N/A
49 N/A
50 N/A
51 N/A
51 N/A
51 0.00
0 0.00
52 N/A
52 N/A
52 0.00
0 0.00
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
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
74 N/A
74 0.00
0 0.00
75 N/A
76 N/A
77 N/A
78 N/A
79 N/A
80 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
99 N/A
100 N/A
101 N/A
102 N/A
103 N/A
104 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
0 0.00
0 0.00
0 0.00
TOTAL 0.00
NOTES
Financial information reported as received from borrower. This
information may be incomplete and may not have been
verified by AMRESCO by independent investigation or
otherwise.
AMRESCO makes no representation or warranty of any kind
or character with respect thereto.
As a result of ongoing financial analysis, monthly reported
figures may change.
Any year to date occupancy figures not reported may not
have been received from borrower.
FOOTNOTES
(1) Underwriting, 1995 and 1996 Financial information obtained
from Annex A in prospectus.
(2) This columns will be utilized upon receipt of 12 months of
financial information, approximately 3/98.
(3) Net change should compare the latest year to the
Underwriting year. This calculation will vbe provided upon receipt
of 12 months of financial information, approximately 3/98.
(4) DSCR calculated using NOI/Debt Service (or Net Cash Flow
as applicable/ Debt Service)
(5) DSCR obtained from prospectus; calculated using NOI/Debt
Service (or Net Cash Flow as applicable/Debt Service
(6) First full year will be approximately 3/98.
(7) Expense reported actually debt service; awaiting appropriate
figures from borrower.
(8) Represents the consolidation of 62 properties. Borrower
only required to report by property at year end.
(9) Represents the consolidation of 10 properties. Borrower
only required to report by property at year end.
(10) Represents nine months of operation,
consolidation of all properties.
Asset Securitization Corporation
Commercial Mortgage Pass Through Certificates, Series 1997-D4
Watchlist as of October 13, 1998
0 0 0
Prospectus ID# Property Type City
0 0 0
20 Retail Decatur
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
55 Office Des Moines
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Total: 0 0
0 0 0
0 0 0
Prospectus ID# State Stated Principal Balance
0 0 $0
20 GA $21,446,736
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
55 IA $4,896,578
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
Total: 0 $26,343,314
0 0 $0
0 0 $0
Prospectus ID# Paid Thru Date Maturity Date
0 1/0/00 1/0/00
20 9/11/98 1/22/22
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
55 9/11/98 1/11/12
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 1/0/00
0 1/0/00 0
0 0 0
Total: 0 0
0 0 0
0 0 0
Prospectus ID# %
Current DSC
0 0.00
20 NA
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
55 NA
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
Total:
0 0.00
0 0.00
Prospectus ID# Comment / Reason on Watch List
0 0
20 A major national theatre chain vacated 20,000 square feet
of
0 space contiguous to mall. Tenant paid lease termination
fee
0 which will be applied as lost rents each period. Borrower
is
0 currently negotiating with another major national theatre
chain
0 to take over space whit anticipated move-in of December
1998.
0 0
55 A major tenant vacated 84,623 square feet over several
floors
0 of the building. Tenant continues to pay 70% of the rent
0 through the term of the lease, 2/99. At this time, 11,000
square
0 feet of this space has been leased. The borrower is
actively
0 seeking new tenants.
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Total: 0
0 0
0 0
Asset Securitization Corporation
Commercial Mortgage Pass Through Certificates, Series 1997-D4
Delinquent Loan Status Report
As of October 13, 1998
0
Loan #
City & State Prop. Type Sq Ft or Units , Occ % , Date
0 0 0
Nothing to report 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Nothing to report 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Nothing to report 0 0
0 0 0
0 0 0
0 0 0
Nothing to report 0 0
0 0 0
FCL - Foreclosure
LTM - Latest 12 Months
* Status should containg a code indicating the current
direction of each loan such as (FCL - In Foreclosure,
MOD - Modification, DPO - Discount Payoff, NS -
Note Sale, BK - Bankrupcy, PP - Payment Plan,
Curr - Current, TBD - To Be Determined etc...)
It is possible to combine the status codes if the
loan is going in more than one direction.
(i.e. FCL/Mod, BK/Mod, BK/FCL/DPO)
0
**App - Appraisal, BPO - Broker opinion, Int
. - Internal Value
Loan #
City & State Paid Thru Date Sched. Principal Balance
0 0 $0
Nothing to report 0 $0
0 1/0/00 $0
0 1/0/00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 1/0/00 $0
0 1/0/00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 1/0/00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
Loan #
City & State Total Outstand. P&I Advances To Date
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
Nothing to report $0
Loan #
City & State Total Outstand. Expenses To Date
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
Nothing to report $0
Loan #
City & State Other Advances (Taxes & Escrow)
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
Nothing to report $0
Loan #
City & State Other Advances (Taxes & Escrow)
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
0 $0
Nothing to report $0
0 $0
0 $0
0 $0
Nothing to report $0
Loan #
City & State Total Exposure Current Monthly P&I
0 0 $0
Nothing to report 0 $0
0 $0 $0
0 $0 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 $0 $0
0 $0 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 $0 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
Loan #
City & State Current Interest Maturity Date
04 COLLECTION PER 0
Nothing to report 0.000% 0
0 0.000% 1/0/00
0 0.000% 1/0/00
0 0.000% 0
03 COLLECTION PER 0
Nothing to report 0.000% 0
0 0.000% 1/0/00
0 0.000% 1/0/00
0 0.000% 0
01 TO 2 COLLECTIO 0
Nothing to report 0.000% 0
0 0.000% 1/0/00
0 0.000% 0
0Specially Servic 0
Nothing to report 0.000% 0
Loan #
City & State LTM NOI Date LTM NOI , DSCR
0 0 $0
Nothing to report 0 $0
0 1/0/00 $0
0 1/0/00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 1/0/00 $0
0 1/0/00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 0 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
Loan #
City & State Valuation Date Most Accurate Property Value
0 0 $0
Nothing to report 0 $0
0 Jan-00 $0
0 Jan-00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 Jan-00 $0
0 Jan-00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
0 Jan-00 $0
0 0 $0
0 0 $0
Nothing to report 0 $0
Loan #
City & State Appraisal
BPO Transfer Date / Closing Date
0 $0 0
Nothing to report $0 0
0 $0 1/0/00
0 $0 1/0/00
0 $0 0
0 $0 0
Nothing to report $0 0
0 $0 1/0/00
0 $0 1/0/00
0 $0 0
0 $0 0
Nothing to report $0 0
0 $0 1/0/00
0 $0 0
0 $0 0
Nothing to report $0 0
Loan #
City & State Loss using 92% Appr. or BPO (f)
0 0
Nothing to report 0
0 $0
0 $0
0 0
0 0
Nothing to report 0
0 $0
0 $0
0 0
0 0
Nothing to report 0
0 $0
0 0
0 0
Nothing to report 0
Loan #
City & State Date NOI Filed /
FCL Sale Date
0 0
Nothing to report 0
0 1/0/00
0 1/0/00
0 0
0 0
Nothing to report 0
0 1/0/00
0 1/0/00
0 0
0 0
Nothing to report 0
0 1/0/00
0 0
0 0
Nothing to report 0
Loan #
City & State Status * Comments
0 0 0
Nothing to report 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Nothing to report 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Nothing to report 0 0
0 0 0
0 0 0
0 0 0
Nothing to report 0 0
Asset Securitization Corporation
Commercial Mortgage Pass Through Certificates, Series 1997-D4
REO Status Report
As of October 13, 1998
0
Loan Num
/City & Stat Prop. Type Sq Ft or Units / Occ %/Date
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
(1) Use the following 0 0
Opinion, Int - Intern 0 0
Loan Num
/City & Stat Paid Thru Date Sched. Principal Balance
0 0 0
0 1/0/00 1/0/00
0 0 0
Loan Num
/City & StatTotal P&I AdvancOther Advances (Taxes & Escrow)
0 $0 $0
0 $0 $0
0 0 0
Loan Num
/City & StatTotal Expenses T Total Exposure
0 $0 0
0 $0 $0
0 0 0
Loan Num
/City & StatCurrent Monthly Current Interest Rate
0 $0 Real Estate Owned
0 $0 0.000%
0 0Nothing to report
Loan Num
/City & Stat Maturity Date NOI as of Date
0 0 0
0 1/0/00 1/0/00
0 0 0
Loan Num
/City & Stat(YTD) Most Recen Appr. Date
0 $0 0
0 $0 Jan-00
0 0 0
Loan Num
/City & StatMost Accurate Pr(1) Appraisal
BPO
Internal Value
0 $0 $0
0 $0 $0
0 $0 $0
Loan Num
/City & StatTransfer Date / Loss using 92% Appraisal or BPO (f)
0 0 0
0 1/0/00 $0
0 0 0
Loan Num
/City & StatREO Aquisition D Pending Offers
0 0 0
0 1/0/00 0
0 0 0
Loan Num
/City & Stat Comments
0 0
0 0
0 0
Asset Securitization Corporation
Commercial Mortgage Pass Through Certificates, Series 1997-D4
Historical Loan Modification Report
As of October 13, 1998
Loan Number City / State Mod / Extention Effective Date
0 0 0
THIS REPORT IS HISTORICAL
0 0 0 Jan-00
Total For All Loans: 0 0 Jan-00
0 0 0 Jan-00
Total For Loans in Cur 0 0 0
0 # of Loans
Modifications: 0 0
Maturity Date Extentions:
Total: 0
0 0 0 0
0 0 0 0
0 0 0
(1) Actual principal loss taken by bonds 0
(2) Expected future loss due to a rate reduction. 0
This is just an estimate calculated at the time of the 0
modification. 0
Loan Number Balance When Sent to Special Servicer
0
THIS REPORT IS HISTORI
Loan Number Balance at the Effective Date of Rehabilitation
$0
THIS REPORT IS HISTORI
Loan Number Old Rate Num. Mths / New Rate
0.000% $0
THIS REPORT IS HISTORI
0.000%Nothing to Report
Loan Number Old P&I New P&I Old Maturity
$0 $0 Jan-1900
THIS REPORT IS HISTORI
$0
Loan Number New Maturity Total Num. Months for Change of Mod.
Jan-1900 0
THIS REPORT IS HISTORI
Loan Number (1) Realized Los(2) Est. Future Interest Loss to Trust $
(Rate Reduction
0 0
THIS REPORT IS HISTORI
Loan Number COMMENT
0
THIS REPORT IS HISTORI
Asset Securitization Corporation
Commercial Mortgage Pass Through Certificates, Series 1997-D4
Historical Loss Estimate Report
(REO Sold or Discounted Payoff)
As of October 13, 1998
0 0 0 (c)=b/a
Servicer Loan ID Property Name City / State % Received From Sale
0 0 0
THIS REPORT IS HISTORI0 0 0%
0
0
Total all Loans: 0 0
0 0 0 0
Current Month Only: 0 0
Servicer Loan ID Latest Appraisal or Brokers Opinion
$0
THIS REPORT IS HISTORI
Servicer Loan ID Effect Date of S Sales Price
0 $0
THIS REPORT IS HISTORI
Servicer Loan ID Net Amt ReceivedScheduled Balance
$0 $0
THIS REPORT IS HISTORI
Servicer Loan ID Total P&I Advanc Total Expenses
$0 $0
THIS REPORT IS HISTORI
$0 Nothing to Report
Servicer Loan ID Servicing Fees Net Proceeds
$0 $0
THIS REPORT IS HISTORI $0
$0
Servicer Loan ID Actual Losses PaDate Loss Passed thru
$0 0
THIS REPORT IS HISTORI
Servicer Loan ID Minor Adj to TruDate Minor Adj Passed thru
$0 0
THIS REPORT IS HISTORI
Servicer Loan ID Total Loss with Adjustment
$0
THIS REPORT IS HISTORI
Servicer Loan ID Loss % of Scheduled Balance
0
THIS REPORT IS HISTORI 0
0
|
|