ABNAMRO LaSalle ABSTSSECURITIES 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(Date of earliest event reported): November
25, 1996
STRUCTURED ASSET SECURITIES CORPORATION
(Exact name of registrant as specified in its governing
instruments)
Delaware 33-96378 74-2440850
(State or other Jurisdiction (Commission File (I.R.S.
Employer
of Incorporation) Number)
Identification No.)
200 Vesey Stret
New York, New York 10285
(Address of Principal Executive Offices) (Zip
Code)
Registrant's telephone number, including area code: (212)
526-5594
Item 5 Other Events.
Not applicable
Item 7. Financial Statements, Pro Forma Financial
Information and Exhibits
(a) Financial Statements
Not applicable
(b) Pro Forma Financial Information
Not applicable
( c)Exhibits
Item 601(a) of
Exhibit Regulation S-K
Number Exhibit No. Description
1 5
Pursuant to the requirements of the Securities Exchange Act
of 1934, as amended, the
registrant has duly caused this report to be signed on
behalf of the Registrant by the undersigned
thereunto duly authorized.
STRUCTURED ASSET SECURITIES
CORPORATION
By: /s/
Name:
Title: Vice
President
Dated: November 25, 1996
EXHIBIT INDEX
Item 601(a) of
Exhibit Regulation S-K
Number Exhibit No. Description
ABN AMRO
LaSalle National Bank
Administrator:
Amy Bulger (800) 246-5761
135 S. LaSalle Street Suite 1740
Chicago, IL 60603
Structured Asset Securities Corporation
GMAC Commercial Mortgage Corporation
LB Commercial Conduit Mortgage Trust II
Multiclass Pass-Through Certificates
Series 1996-C2
ABN AMRO Acct: 67-7635-80-7
Statement Date:
11/25/96
Payment Date:
11/25/96
Prior Payment: NA
Record Date:
10/31/96
WAC:
9.116122%
WAMM:
115
Number Of Pages
Table Of Contents
1
REMIC Certificate Report 3
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 4
Total Pages Included In This Package 15
Appendix A...............................Specially Serviced
Loan Detail
Appendix B.........................................Modified
Loan Detail
Appendix C.........................................Realized
Loss Detail
Remic III
Original
Opening
Class Face Value (1)
Balance
CUSIP Per $1,000
Per $1,000
A 270,097,693.00
270,097,693.00
501773AM7 1000.000000000
1000.000000000
IO 397,202,489.27N
397,202,489.00
501773AS4 1000.000000000
999.999999320
B 27,804,174.00
27,804,174.00
501773AN5 1000.000000000
1000.000000000
C 23,832,149.00
23,832,149.00
501773AP0 1000.000000000
1000.000000000
D 15,888,100.00
15,888,100.00
501773AQ8 1000.000000000
1000.000000000
E 7,944,050.00
7,944,050.00
501773AR6 1000.000000000
1000.000000000
F 21,846,137.00
21,846,137.00
501773AU9 1000.000000000
1000.000000000
G 13,902,087.00
13,902,087.00
501773AV7 1000.000000000
1000.000000000
H 5,958,037.00
5,958,037.00
501773AW5 1000.000000000
1000.000000000
J 9,930,062.00
9,930,062.00
501773AX3 1000.000000000
1000.000000000
R-III 0.00
0.00
9ABSA090 1000.000000000
1000.000000000
397,202,489.00
397,202,489.00
Notes: (1) N denotes notional balance not included in total
Principal Principal
Negative
Class Payment Adj. or Loss
Amortization
CUSIP Per $1,000 Per $1,000
Per $1,000
A 334,181.65 0.00
0.00
501773AM7 1.237262141 0.000000000
0.000000000
IO 0.00 0.00
0.00
501773AS4 0.000000000 0.000000000
0.000000000
B 0.00 0.00
0.00
501773AN5 0.000000000 0.000000000
0.000000000
C 0.00 0.00
0.00
501773AP0 0.000000000 0.000000000
0.000000000
D 0.00 0.00
0.00
501773AQ8 0.000000000 0.000000000
0.000000000
E 0.00 0.00
0.00
501773AR6 0.000000000 0.000000000
0.000000000
F 0.00 0.00
0.00
501773AU9 0.000000000 0.000000000
0.000000000
G 0.00 0.00
0.00
501773AV7 0.000000000 0.000000000
0.000000000
H 0.00 0.00
0.00
501773AW5 0.000000000 0.000000000
0.000000000
J 0.00 0.00
0.00
501773AX3 0.000000000 0.000000000
0.000000000
R-III 0.00 0.00
0.00
9ABSA090 0.000000000 0.000000000
0.000000000
334,181.65 0.00
0.00
Closing Interest
Class Balance Payment
CUSIP Per $1,000 Per $1,000
A 269,763,511.35
1,669,143.12
501773AM7 998.762737859
6.179775553
IO 396,868,307.35
413,355.39
501773AS4 999.158661063
1.040666665
B 27,804,174.00
176,225.88
501773AN5 1000.000000000
6.338108803
C 23,832,149.00
153,433.97
501773AP0 1000.000000000
6.438108876
D 15,888,100.00
104,407.73
501773AQ8 1000.000000000
6.571442149
E 7,944,050.00
52,203.87
501773AR6 1000.000000000
6.571442778
F 21,846,137.00
143,560.63
501773AU9 1000.000000000
6.571442356
G 13,902,087.00
91,356.76
501773AV7 1000.000000000
6.571442115
H 5,958,037.00
39,152.90
501773AW5 1000.000000000
6.571442910
J 9,930,062.00
65,254.83
501773AX3 1000.000000000
6.571442354
R-III 0.00
0.00
9ABSA090 0.000000000
0.000000000
0.00
396,868,307.35
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual
Interest Pass-Through
Class Adjustment Rate (2)
CUSIP Per $1,000 Next Rate (3)
A 0.00
7.41573065%
501773AM7 0.000000000
7.41574487%
IO 0.00
1.24880000%
501773AS4 0.000000000
1.24869795%
B 0.00
7.60573065%
501773AN5 0.000000000
7.60574487%
C 0.00
7.72573065%
501773AP0 0.000000000
7.72574487%
D 0.00
7.88573065%
501773AQ8 0.000000000
7.88574487%
E 0.00
7.88573065%
501773AR6 0.000000000
7.88574487%
F 0.00
7.88573065%
501773AU9 0.000000000
7.88574487%
G 0.00
7.88573065%
501773AV7 0.000000000
7.88574487%
H 0.00
7.88573065%
501773AW5 0.000000000
7.88574487%
J 0.00
7.88573065%
501773AX3 0.000000000
7.88574487%
R-III 0.00
8.78573065%
9ABSA090 0.000000000
8.78574487%
2,908,095.08
(3) Estimated
Remic II
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A 270,097,693.00
270,097,693.00
none 1000.000000000
1000.000000000
B 27,804,174.00
27,804,174.00
none 1000.000000000
1000.000000000
C 23,832,149.00
23,832,149.00
none 1000.000000000
1000.000000000
D 15,888,100.00
15,888,100.00
none 1000.000000000
1000.000000000
E 7,944,050.00
7,944,050.00
none 1000.000000000
1000.000000000
F 21,846,137.00
21,846,137.00
none 1000.000000000
1000.000000000
G 13,902,087.00
13,902,087.00
none 1000.000000000
1000.000000000
H 5,958,037.00
5,958,037.00
none 1000.000000000
1000.000000000
J 9,930,062.00
9,930,062.00
none 1000.000000000
1000.000000000
R-II 0.00
0.00
9ABSA089 1000.000000000
1000.000000000
397,202,489.00
397,202,489.00
Principal Principal
Negative
Class Payment Adj. or Loss
Amortization
CUSIP Per $1,000 Per $1,000
Per $1,000
A 334,181.65 0.00
0.00
none 1.237262141 0.000000000
0.000000000
B 0.00 0.00
0.00
none 0.000000000 0.000000000
0.000000000
C 0.00 0.00
0.00
none 0.000000000 0.000000000
0.000000000
D 0.00 0.00
0.00
none 0.000000000 0.000000000
0.000000000
E 0.00 0.00
0.00
none 0.000000000 0.000000000
0.000000000
F 0.00 0.00
0.00
none 0.000000000 0.000000000
0.000000000
G 0.00 0.00
0.00
none 0.000000000 0.000000000
0.000000000
H 0.00 0.00
0.00
none 0.000000000 0.000000000
0.000000000
J 0.00 0.00
0.00
none 0.000000000 0.000000000
0.000000000
R-II 0.00 0.00
0.00
9ABSA089 0.000000000 0.000000000
0.000000000
334,181.65 0.00
0.00
Closing Interest
Class Balance Payment
CUSIP Per $1,000 Per $1,000
A 269,763,511.35
1,977,504.66
none 998.762737859
7.321442246
B 27,804,174.00
203,566.65
none 1000.000000000
7.321442097
C 23,832,149.00
174,485.70
none 1000.000000000
7.321442141
D 15,888,100.00
116,323.81
none 1000.000000000
7.321442463
E 7,944,050.00
58,161.90
none 1000.000000000
7.321441834
F 21,846,137.00
159,945.23
none 1000.000000000
7.321442230
G 13,902,087.00
101,783.33
none 1000.000000000
7.321442457
H 5,958,037.00
43,621.42
none 1000.000000000
7.321441609
J 9,930,062.00
72,702.38
none 1000.000000000
7.321442706
R-II 0.00
0.00
9ABSA089 0.000000000
0.000000000
396,868,307.35
2,908,095.08
Interest Pass-Through
Class Adjustment Rate (2)
CUSIP Per $1,000 Next Rate (3)
A 0.00
8.78573065%
none 0.000000000
8.78574487%
B 0.00
8.78573065%
none 0.000000000
8.78574487%
C 0.00
8.78573065%
none 0.000000000
8.78574487%
D 0.00
8.78573065%
none 0.000000000
8.78574487%
E 0.00
8.78573065%
none 0.000000000
8.78574487%
F 0.00
8.78573065%
none 0.000000000
8.78574487%
G 0.00
8.78573065%
none 0.000000000
8.78574487%
H 0.00
8.78573065%
none 0.000000000
8.78574487%
J 0.00
8.78573065%
none 0.000000000
8.78574487%
R-II 0.00
8.78573065%
9ABSA089 0.000000000
8.78574487%
0.00
Remic I
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
Regular Interest 397,202,489.27
397,202,489.27
none 1000.000000000
1000.000000000
R-I 0.00
0.00
9ABSA088 1000.000000000
1000.000000000
397,202,489.27
397,202,489.27
Principal Principal
Negative
Class Payment Adj. or Loss
Amortization
CUSIP Per $1,000 Per $1,000
Per $1,000
Regular Interest 334,181.92 0.00
0.00
none 0.841338937 0.000000000
0.000000000
R-I 0.00 0.00
0.00
9ABSA088 0.000000000 0.000000000
0.000000000
334,181.92 0.00
0.00
Closing Interest Interest
Pass-Through
Class Balance Payment Adjustment
Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000
Next Rate (3)
Regular Interest 396,868,307.35 2,908,095.08 0.00
8.785730650%
none 999.158661063 7.321442233 0.000000000
8.785744870%
R-I 0.00 0.00 0.00
8.785730650%
9ABSA088 0.000000000 0.000000000 0.000000000
8.785744870%
396,868,307.35 2,908,095.08
0.00
Other Related Information
Beginning loan count:
109
Ending loan count:
109
Beginning scheduled balance of mortgage loans:
397,202,489.27
Scheduled principal received:
337,090.50
Unscheduled principal: -2,908.58
Prepayments in full:
0.00
Repurchase proceeds:
0.00
Substitution proceeds
0.00
Other principal proceeds:
0.00
Less: current realized losses:
-0.01
Ending scheduled balance of mortgage loans:
396,868,307.35
Component Current
Shortfall
Gross Interest: 2,994,842.14
0.00
Less: 0.00
0.00
1. Servicing fee : 77,702.05
0.00
2. Special Servicing fee : 16,439.80
0.00
3. Retained Yield 11,279.66
0.00
4. Trustee fee : 3,287.96
0.00
Remittance 2,913,852.13
0.00
Component Delinquent
Total
Gross Interest: 22,613.23
3,017,455.37
Less: 0.00
0.00
1. Servicing fee : 518.45
78,220.50
2. Special Servicing fee : 110.31
16,550.10
3. Retained Yield 0.00
11,279.66
4. Trustee fee : 22.06
3,310.02
0.00
0.00
Remittance 22,072.72
2,908,095.08
Component Rate
Gross Interest:
9.116122%
Less:
0.000000%
1. Servicing fee :
0.236314%
2. Special Servicing fee :
0.050000%
3. Retained Yield
0.034077%
4. Trustee fee :
0.010000%
Remittance
8.785731%
Less:
1. Prepay Int. Shortfall:
0.00
2. Non-recoverable adv.
0.00
3. Other interest reductions:
0.00
* Net Pool Interest Remittance:
2,908,095.08
'*Does not include net prepayment premiums
Accrued Net
Net
Certificate Prepayment
Prepayment
Class Interest Int. Shortfalls
Premiums
A 1,669,143.12 0.00
0.00
IO 413,355.39 0.00
0.00
B 176,225.88 0.00
0.00
C 153,433.97 0.00
0.00
D 104,407.73 0.00
0.00
E 52,203.87 0.00
0.00
F 143,560.63 0.00
0.00
G 91,356.76 0.00
0.00
H 39,152.90 0.00
0.00
J 65,254.83 0.00
0.00
Totals: 2,908,095.08 0.00
0.00
Prior Ending
Unpaid Unpaid
Class Interest Interest
A 0.00
0.00
IO 0.00
0.00
B 0.00
0.00
C 0.00
0.00
D 0.00
0.00
E 0.00
0.00
F 0.00
0.00
G 0.00
0.00
H 0.00
0.00
J 0.00
0.00
Totals: 0.00
0.00
Interest Principal
Realized Realized
Class Losses Losses
A 0.00
0.00
IO 0.00
0.00
B 0.00
0.00
C 0.00
0.00
D 0.00
0.00
E 0.00
0.00
F 0.00
0.00
G 0.00
0.00
H 0.00
0.00
J 0.00
0.00
Totals: 0.00
0.00
Prior Outstanding
Principal Interest
Made by Servicer: 0.00
0.00
Made by Trustee: 0.00
0.00
Made by Fiscal Agent: 0.00
0.00
0.00
0.00
Current
Month
Principal Interest
Made by Servicer: 6,379.47
22,094.78
Made by Trustee: 0.00
0.00
Made by Fiscal Agent: 0.00
0.00
6,379.47
22,094.78
Recovered
Principal Interest
Made by Servicer: 0.00
0.00
Made by Trustee: 0.00
0.00
Made by Fiscal Agent: 0.00
0.00
0.00
0.00
Advances Outstanding
Principal Interest
Made by Servicer: 6,379.47
22,094.78
Made by Trustee: 0.00
0.00
Made by Fiscal Agent: 0.00
0.00
6,379.47
22,094.78
REO Property Information
# Collateral Id Date of REO
1. 0
0.00
2. 0
0
3. 0
0
4. 0
0
No REO Properties to Report as of The Current Prepayment
Period
5. 0
0
6. 0
0
7. 0
0
8. 0
0
9. 0
0
10. 0
0
Cumulative realized losses on the Mortgage Pool as of
Cutoff:
Cumulative realized losses on the Certificates as of
Cutoff:
*Cumulative additional trust fund expenses applied to the
Certificates since the closing date:
* included in cumulative losses on the certificates
REO Property Information
Principal
# Balance Book Value
1. 0
0
2. 0
0
3. 0
0
4. 0.00
0.00
No REO Properties to Report as of The Current Prepayment
Period
5. 0
0
6. 0
0
7. 0.00
0.00
8. 0
0
9. 0
0
10. 0
0
Distribution Delinq 1 Month
Date # Balance
11/25/96 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Distribution Delinq 2 Months
Date # Balance
11/25/96 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
Distribution Delinq 3+ Months
Date # Balance
11/25/96 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
Distribution Foreclosure/Bankruptcy
Date # Balance
11/25/96 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
Distribution REO
Date # Balance
11/25/96 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
Distribution Modifications
Date # Balance
11/25/96 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
Distribution Prepayments
Date # Balance
11/25/96 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
01/00/00 0
0
0.00%
0.000%
Distribution Curr Weighted Avg.
Date Coupon Remit
11/25/96 9.1161%
8.7857%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
01/00/00 0.0000%
0.0000%
Delinquent Loan Detail
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
55 10/01/96
28,474.25
Total
28,474.25
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I
Advance
Outstanding Out. Property
Disclosure Doc P&I Protection
Control # Advances** Advances
55 28,474.25
0.00
Total 28,474.25
0.00
Special
Disclosure Doc Advance Servicer
Control # Description (1) Transfer Date
55 B
Disclosure Doc Foreclosure Bankruptcy
REO
Control # Date Date
Date
55
Pool Total
Distribution of Principal Balances
Current Scheduled
Number
Balances
of Loans
$0to $99,999
0
$100,000to $299,999
0
$300,000to $499,999
1
$500,000to $699,999
5
$700,000to $899,999
4
$900,000to $1,099,999
4
$1,100,000to $1,299,999
7
$1,300,000to $1,499,999
6
$1,500,000to $1,999,999
17
$2,000,000to $2,499,999
8
$2,500,000to $2,999,999
11
$3,000,000to $3,999,999
11
$4,000,000to $4,999,999
8
$5,000,000to $5,999,999
10
$6,000,000to $6,999,999
3
$7,000,000to $7,999,999
4
$8,000,000to $8,999,999
3
$9,000,000to $9,999,999
1
$10,000,000to $12,999,999
3
$13,000,000& Above
3
Total
109
Average Scheduled Balance is
3,640,994
Maximum Scheduled Balance is
16,930,140
Minimum Scheduled Balance is
466,265
Current Scheduled
Scheduled
Balances
Balance
$0 to $99,999
0
$100,000 to $299,999
0
$300,000 to $499,999
466,265
$500,000 to $699,999
2,997,119
$700,000 to $899,999
3,200,458
$900,000 to $1,099,999
4,230,776
$1,100,000 to $1,299,999
8,503,692
$1,300,000 to $1,499,999
8,655,542
$1,500,000 to $1,999,999
29,127,112
$2,000,000 to $2,499,999
17,918,949
$2,500,000 to $2,999,999
29,847,305
$3,000,000 to $3,999,999
36,758,110
$4,000,000 to $4,999,999
35,273,762
$5,000,000 to $5,999,999
55,348,964
$6,000,000 to $6,999,999
18,423,583
$7,000,000 to $7,999,999
29,825,532
$8,000,000 to $8,999,999
25,562,193
$9,000,000 to $9,999,999
9,196,189
$10,000,000 to $12,999,999
33,557,724
$13,000,000 & Above
47,975,034
Total
396,868,307
Maximum Scheduled Balance is
Based on
Minimum Scheduled Balance is
Balance
Current Scheduled
Balances
$0 to $99,999
0.81%
$100,000 to $299,999
1.07%
$300,000 to $499,999
2.14%
$500,000 to $699,999
2.18%
$700,000 to $899,999
7.34%
$900,000 to $1,099,999
4.52%
$1,100,000 to $1,299,999
7.52%
$1,300,000 to $1,499,999
9.26%
$1,500,000 to $1,999,999
8.89%
$2,000,000 to $2,499,999
13.95%
$2,500,000 to $2,999,999
4.64%
$3,000,000 to $3,999,999
7.52%
$4,000,000 to $4,999,999
6.44%
$5,000,000 to $5,999,999
2.32%
$6,000,000 to $6,999,999
8.46%
$7,000,000 to $7,999,999
12.09%
$8,000,000
100.00%
Distribution of Property Types
Number Scheduled
Based on
Property Types of Loans Balance
Balance
MF- Housing 49 136,413,799
34.37%
Hospitality 33 126,213,539
31.80%
Retail Facility 22 119,835,477
30.20%
Office 2 6,192,444
1.56%
Congregate Care 2 5,003,308
1.26%
Self Service Storage 1 3,209,740
0.81%
Total 109 396,868,307
100.00%
Distribution of Mortgage Interest Rates
Current Mortgage
Number
Interest Rate
of Loans
7.500%or less
0
7.500%to 8.000%
2
8.000%to 8.500%
26
8.500%to 9.000%
30
9.000%to 9.500%
25
9.500%to 10.000%
17
10.000%to 10.500%
6
10.500%to 11.000%
3
11.000%to 11.500%
0
11.500%to 12.000%
0
12.000%to 12.500%
0
12.500%to 13.000%
0
13.000%to 13.500%
0
13.500%to 14.000%
0
14.000%& Above
0
Total
109
W/Avg Mortgage Interest Rate is
9.1161%
Minimum Mortgage Interest Rate is
7.9000%
Maximum Mortgage Interest Rate is
10.6800%
Current Mortgage
Scheduled
Interest Rate
Balance
7.500%or less
0
7.500%to 8.000%
9,544,278
8.000%to 8.500%
64,910,347
8.500%to 9.000%
106,975,140
9.000%to 9.500%
114,315,435
9.500%to 10.000%
61,748,784
10.000%to 10.500%
33,836,667
10.500%to 11.000%
5,537,656
11.000%to 11.500%
0
11.500%to 12.000%
0
12.000%to 12.500%
0
12.500%to 13.000%
0
13.000%to 13.500%
0
13.500%to 14.000%
0
14.000%& Above
0
Total
396,868,307
Current Mortgage
Based on
Interest Rate
Balance
7.500%or less
0.00%
7.500%to 8.000%
2.40%
8.000%to 8.500%
16.36%
8.500%to 9.000%
26.95%
9.000%to 9.500%
28.80%
9.500%to 10.000%
15.56%
10.000%to 10.500%
8.53%
10.500%to 11.000%
1.40%
11.000%to 11.500%
0.00%
11.500%to 12.000%
0.00%
12.000%to 12.500%
0.00%
12.500%to 13.000%
0.00%
13.000%to 13.500%
0.00%
13.500%to 14.000%
0.00%
14.000%& Above
0.00%
Total
100.00%
Geographic Distribution
Number Scheduled
Based on
Geographic Location of Loans Balance
Balance
Georgia 15 49,977,821
12.59%
Florida 11 39,981,083
10.07%
California 7 37,436,499
9.43%
New Jersey 7 35,733,436
9.00%
Texas 13 31,919,304
8.04%
Illinois 4 18,877,291
4.76%
Virginia 2 17,372,543
4.38%
Maryland 1 16,930,140
4.27%
Nebraska 3 16,519,097
4.16%
Michigan 2 14,391,072
3.63%
Rhode Island 2 13,558,632
3.42%
Iowa 3 10,441,169
2.63%
Connecticut 3 9,885,709
2.49%
Ohio 5 7,376,795
1.86%
South Carolina 2 6,392,349
1.61%
Nevada 1 6,187,979
1.56%
New York 4 6,080,454
1.53%
Massachusetts 2 5,978,723
1.51%
Pennsylvania 2 5,940,513
1.50%
Indiana 4 5,522,037
1.39%
Missouri 1 5,457,291
1.38%
Kansas 1 4,863,648
1.23%
District of Columbia 2 4,669,980
1.18%
Arizona 2 4,619,248
1.16%
Kentucky 1 4,227,306
1.07%
Mississippi 2 3,838,720
0.97%
Alabama 1 3,338,854
0.84%
New Hampshire 1 3,184,270
0.80%
Utah 1 1,646,419
0.41%
North Carolina 1 1,532,027
0.39%
Other 3 2,987,897
0.75%
Total 109 396,868,307
100.00%
Loan Seasoning
Number Scheduled
Based on
Number of Years of Loans Balance
Balance
1 year or less 94 342,704,888
86.35%
1+ to 2 years 15 54,163,419
13.65%
2+ to 3 years 0 0
0.00%
3+ to 4 years 0 0
0.00%
4+ to 5 years 0 0
0.00%
5+ to 6 years 0 0
0.00%
6+ to 7 years 0 0
0.00%
7+ to 8 years 0 0
0.00%
8+ to 9 years 0 0
0.00%
9+ to 10 years 0 0
0.00%
10 years or more 0 0
0.00%
Total 109 396,868,307
100.00%
Weighted Average Seasoning is
0.6
Distribution of Amortization Type
Number Scheduled
Based on
Amortization Type of Loans Balance
Balance
Fully Amortizing 16 39,744,591
10.01%
Amortizing Balloon 93 357,123,717
89.99%
Total 109 396,868,307
100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled
Based on
Mortgage Loans of Loans Balance
Balance
60 months or less 0 0
0.00%
61 to 120 months 1 2,271,982
0.57%
121 to 180 months 2 3,279,021
0.83%
181 to 240 months 8 12,909,010
3.25%
241 to 360 months 5 21,284,578
5.36%
Total 16 39,744,591
10.01%
Weighted Average Months to Maturity is
238
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 85 340,341,654
85.76%
121 to 180 months 7 14,013,348
3.53%
181 to 240 months 1 2,768,714
0.70%
Total 93 357,123,717
89.99%
Weighted Average Months to Maturity is
102
Distribution of DSCR
Debt Service
Number
Coverage Ratio (1)
of Loans
0.250or less
0
0.250to 0.375
0
0.375to 0.500
0
0.500to 0.625
0
0.625to 0.750
0
0.750to 0.875
0
0.875to 1.000
0
1.000to 1.125
0
1.125to 1.250
4
1.250to 1.375
30
1.375to 1.500
37
1.500to 1.750
17
1.750to 2.000
10
2.000to 2.250
3
2.250& above
8
Unknown
0
Total
109
Weighted Average Debt Service Coverage Ratio is 2.263
Distribution of DSCR
Debt Service
Scheduled
Coverage Ratio (1)
Balance
0.250or less
0
0.250to 0.375
0
0.375to 0.500
0
0.500to 0.625
0
0.625to 0.750
0
0.750to 0.875
0
0.875to 1.000
0
1.000to 1.125
0
1.125to 1.250
11,405,593
1.250to 1.375
124,653,824
1.375to 1.500
144,108,787
1.500to 1.750
40,248,976
1.750to 2.000
32,994,305
2.000to 2.250
6,503,431
2.250& above
36,953,392
Unknown
0
Total
396,868,307
Distribution of DSCR
Debt Service
Based on
Coverage Ratio (1)
Balance
0.250or less
0.00%
0.250to 0.375
0.00%
0.375to 0.500
0.00%
0.500to 0.625
0.00%
0.625to 0.750
0.00%
0.750to 0.875
0.00%
0.875to 1.000
0.00%
1.000to 1.125
0.00%
1.125to 1.250
2.87%
1.250to 1.375
31.41%
1.375to 1.500
36.31%
1.500to 1.750
10.14%
1.750to 2.000
8.31%
2.000to 2.250
1.64%
2.250& above
9.31%
Unknown
0.00%
Total
100.00%
(1) Debt Service Coverage Ratios are calculated as described
in the prospectus, values are updated periodically as new
NOI figures became 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.
NOI Aging
Number Scheduled
Based on
NOI Date of Loans Balance
Balance
1 year or less 4 26,711,949
6.73%
1 to 2 years 0 0
0.00%
2 Years or More 0 0
0.00%
Unknown 105 370,156,359
93.27%
Total 109 396,868,307
100.00%
Loan Level Detail
Property
Disclosure Type
Maturity
Control # Group Code
Date
1 SASC96C2 Retail Facility
09/01/03
2 SASC96C2 Hospitality
07/01/06
3 SASC96C2 Hospitality
06/01/03
4 SASC96C2 Retail Facility
06/01/03
5 SASC96C2 Retail Facility
08/01/06
6 SASC96C2 Retail Facility
08/01/06
7 SASC96C2 MF- Housing
05/01/02
8 SASC96C2 MF- Housing
12/01/05
9 SASC96C2 Retail Facility
12/01/02
10 SASC96C2 Retail Facility
09/01/06
11 SASC96C2 Retail Facility
09/01/06
12 SASC96C2 Retail Facility
08/01/06
13 SASC96C2 Hospitality
03/01/19
14 SASC96C2 MF- Housing
06/01/05
15 SASC96C2 MF- Housing
07/01/05
16 SASC96C2 Hospitality
10/01/18
17 SASC96C2 MF- Housing
02/01/06
18 SASC96C2 Retail Facility
07/01/03
19 SASC96C2 Hospitality
08/01/06
20 SASC96C2 Hospitality
02/01/03
21 SASC96C2 Hospitality
06/01/03
22 SASC96C2 MF- Housing
02/01/06
23 SASC96C2 MF- Housing
02/01/06
24 SASC96C2 Retail Facility
08/01/02
25 SASC96C2 MF- Housing
06/01/06
26 SASC96C2 MF- Housing
04/01/06
27 SASC96C2 Retail Facility
07/01/03
28 SASC96C2 Hospitality
08/01/03
29 SASC96C2 Hospitality
08/01/03
30 SASC96C2 Hospitality
01/01/06
31 SASC96C2 MF- Housing
12/01/05
32 SASC96C2 MF- Housing
07/01/02
33 SASC96C2 Hospitality
11/01/18
34 SASC96C2 MF- Housing
02/01/06
35 SASC96C2 Retail Facility
09/01/06
36 SASC96C2 Hospitality
02/01/03
37 SASC96C2 Office
12/01/02
38 SASC96C2 MF- Housing
01/01/11
39 SASC96C2 MF- Housing
07/01/11
40 SASC96C2 MF- Housing
10/01/05
41 SASC96C2 Self Service Stora
09/01/06
42 SASC96C2 MF- Housing
05/01/03
43 SASC96C2 Retail Facility
08/01/03
44 SASC96C2 Retail Facility
04/01/06
45 SASC96C2 Hospitality
08/01/03
46 SASC96C2 Hospitality
02/01/03
47 SASC96C2 MF- Housing
10/01/06
48 SASC96C2 MF- Housing
10/01/15
49 SASC96C2 Hospitality
12/01/15
50 SASC96C2 Hospitality
08/01/03
51 SASC96C2 MF- Housing
04/01/06
52 SASC96C2 Hospitality
06/01/06
53 SASC96C2 Congregate Care
07/01/03
54 SASC96C2 MF- Housing
04/01/06
55 SASC96C2 Hospitality
08/01/11
56 SASC96C2 Hospitality
02/01/03
57 SASC96C2 MF- Housing
10/01/02
58 SASC96C2 Hospitality
08/01/03
59 SASC96C2 Congregate Care
07/01/03
60 SASC96C2 Hospitality
12/01/05
61 SASC96C2 Office
05/01/05
62 SASC96C2 MF- Housing
09/01/03
63 SASC96C2 MF- Housing
01/01/16
64 SASC96C2 MF- Housing
02/01/06
65 SASC96C2 MF- Housing
02/01/06
66 SASC96C2 MF- Housing
09/01/16
67 SASC96C2 Hospitality
04/01/19
68 SASC96C2 MF- Housing
12/01/05
69 SASC96C2 Retail Facility
07/01/06
70 SASC96C2 MF- Housing
06/01/06
71 SASC96C2 Hospitality
01/01/11
72 SASC96C2 MF- Housing
06/01/06
73 SASC96C2 MF- Housing
06/01/06
74 SASC96C2 Hospitality
01/01/11
75 SASC96C2 Retail Facility
05/01/06
76 SASC96C2 Hospitality
08/01/18
77 SASC96C2 MF- Housing
01/01/06
78 SASC96C2 MF- Housing
08/01/06
79 SASC96C2 Hospitality
01/01/11
80 SASC96C2 Hospitality
08/01/03
81 SASC96C2 Retail Facility
04/01/06
82 SASC96C2 Hospitality
12/01/05
83 SASC96C2 MF- Housing
10/01/16
84 SASC96C2 Retail Facility
01/01/03
85 SASC96C2 MF- Housing
10/01/16
86 SASC96C2 MF- Housing
11/01/05
87 SASC96C2 Retail Facility
09/01/06
88 SASC96C2 Hospitality
01/01/11
89 SASC96C2 Hospitality
05/01/06
90 SASC96C2 MF- Housing
06/01/06
91 SASC96C2 MF- Housing
08/01/06
92 SASC96C2 MF- Housing
05/01/16
93 SASC96C2 Hospitality
01/01/16
94 SASC96C2 Hospitality
04/01/06
95 SASC96C2 MF- Housing
08/01/05
96 SASC96C2 Retail Facility
07/01/03
97 SASC96C2 MF- Housing
05/01/03
98 SASC96C2 MF- Housing
10/01/05
99 SASC96C2 MF- Housing
08/01/06
100 SASC96C2 MF- Housing
04/01/06
101 SASC96C2 Hospitality
01/01/11
102 SASC96C2 MF- Housing
08/01/06
103 SASC96C2 MF- Housing
08/01/06
104 SASC96C2 MF- Housing
02/01/06
105 SASC96C2 Retail Facility
05/01/09
106 SASC96C2 MF- Housing
12/01/05
107 SASC96C2 MF- Housing
12/01/04
108 SASC96C2 Retail Facility
08/01/16
109 SASC96C2 MF- Housing
03/01/06
* NOI and DSCR, if available and reportable under the
terms of the trust agreement, are based on information
obtained from the related borrower, and no other party to
the agreement shall be held liable for the accuracy or
methodology used to determine
such figures.
(1) Legend: A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Operating
Disclosure
Statement
Control # DSCR NOI
Date
1 1.344 2,136,898
2 1.451 2,671,814
3 1.383 2,204,211
4 1.290 1,551,610
5 1.277 1,341,511
6 1.300 1,406,635
7 14.405 346,032
03/31/96
8 1.276 1,034,419
9 1.770 1,425,281
10 1.346 1,114,194
11 1.465 1,157,468
12 1.370 1,029,798
13 1.835 1,447,065
14 10.969 190,723
03/31/96
15 13.372 195,463
03/31/96
16 1.403 986,165
17 1.485 808,076
18 1.868 1,154,295
19 1.462 974,332
20 1.388 818,724
21 1.457 894,743
22 1.390 669,628
23 1.157 595,338
24 1.520 811,602
25 1.430 709,827
26 1.322 644,245
27 1.258 613,716
28 1.414 748,936
29 1.484 781,494
30 1.577 795,999
31 1.259 493,473
32 14.482 147,793
03/31/96
33 2.326 1,005,025
34 1.557 554,660
35 1.346 533,540
36 1.511 600,602
37 1.382 517,959
38 1.674 566,295
39 1.151 377,399
40 1.376 438,872
41 1.424 481,672
42 1.427 433,223
43 1.300 426,573
44 1.386 439,614
45 1.410 467,570
46 1.412 431,106
47 1.257 347,968
48 1.567 480,531
49 2.489 761,065
50 1.429 420,039
51 1.251 332,118
52 1.469 455,266
53 1.392 373,339
54 1.320 326,386
55 2.185 760,103
56 1.972 500,545
57 1.752 418,391
58 1.415 372,005
59 1.401 329,271
60 1.651 411,294
61 2.034 829,436
62 1.274 270,040
63 1.611 361,828
64 1.344 254,291
65 1.488 276,543
66 1.387 295,660
67 1.649 349,958
68 1.475 263,074
69 1.563 303,548
70 1.331 242,229
71 2.262 390,200
72 1.368 219,335
73 1.479 234,002
74 2.271 378,180
75 1.404 209,715
76 1.831 349,692
77 1.333 208,144
78 1.252 208,846
79 2.087 333,157
80 1.904 321,778
81 1.209 188,734
82 1.464 243,136
83 1.410 228,408
84 1.452 199,102
85 1.421 222,462
86 1.568 209,390
87 1.300 190,532
88 1.912 259,630
89 1.555 222,509
90 1.381 164,539
91 1.271 161,728
92 1.338 174,931
93 1.545 207,352
94 1.386 172,427
95 1.278 142,355
96 1.465 172,686
97 1.200 123,314
98 1.821 187,537
99 1.516 151,725
100 1.614 143,877
101 1.667 132,178
102 1.490 118,813
103 1.300 100,932
104 1.276 79,502
105 1.555 131,254
106 1.353 72,388
107 1.334 87,308
108 1.324 82,756
109 1.847 83,874
Ending
Disclosure Principal Note
Scheduled
Control # Balance Rate
P&I
1 16,930,140 8.680%
132,499
2 16,204,438 10.500%
153,430
3 14,840,455 9.750%
132,779
4 12,316,427 9.095%
100,216
5 10,653,172 9.220%
87,548
6 10,588,125 9.380%
90,170
7 9,196,189 9.250%
80,072
8 8,726,326 8.500%
67,564
9 8,444,646 8.790%
67,113
10 8,391,220 9.230%
68,983
11 7,686,730 9.230%
65,835
12 7,603,064 9.250%
62,647
13 7,435,263 9.250%
65,704
14 7,100,474 8.740%
57,961
15 6,187,979 8.650%
48,723
16 6,123,369 10.250%
58,557
17 6,112,235 8.050%
45,341
18 5,988,642 9.740%
51,505
19 5,927,295 10.375%
55,555
20 5,826,939 8.625%
49,143
21 5,664,745 9.875%
51,178
22 5,490,042 7.900%
40,156
23 5,457,291 8.100%
42,893
24 5,453,064 9.060%
44,492
25 5,234,738 8.770%
41,377
26 5,217,713 8.590%
40,626
27 5,088,495 8.900%
40,669
28 4,893,578 9.875%
44,140
29 4,863,648 9.875%
43,870
30 4,747,704 9.250%
42,051
31 4,367,213 8.120%
32,654
32 4,227,306 8.290%
34,018
33 4,094,309 9.125%
36,007
34 4,054,236 7.910%
29,682
35 4,025,768 9.210%
33,038
36 3,927,495 8.625%
33,124
37 3,920,462 8.820%
31,241
38 3,562,031 8.170%
28,192
39 3,338,854 9.164%
27,318
40 3,210,463 8.680%
26,582
41 3,209,740 9.540%
28,179
42 3,204,694 8.750%
25,300
43 3,184,270 9.570%
27,335
44 3,129,882 9.000%
26,435
45 3,052,874 9.875%
27,537
46 3,017,345 8.625%
25,447
47 2,948,280 8.685%
23,071
48 2,838,822 8.710%
25,554
49 2,768,714 9.750%
25,480
50 2,768,260 9.625%
24,487
51 2,735,819 8.470%
22,128
52 2,700,662 10.625%
25,801
53 2,695,830 9.320%
22,349
54 2,688,113 8.420%
20,608
55 2,641,023 10.250%
28,993
56 2,532,088 8.500%
21,148
57 2,529,694 8.660%
19,898
58 2,429,330 9.875%
21,913
59 2,307,478 9.585%
19,584
60 2,298,040 9.500%
20,762
61 2,271,982 10.680%
33,986
62 2,247,387 8.725%
17,661
63 2,162,564 8.230%
18,718
64 2,115,063 8.100%
15,763
65 2,087,104 8.050%
15,482
66 1,993,850 8.820%
17,764
67 1,985,219 9.375%
17,690
68 1,960,718 8.270%
14,865
69 1,955,920 9.290%
16,182
70 1,732,713 9.470%
15,166
71 1,718,845 8.500%
14,374
72 1,690,073 8.770%
13,359
73 1,667,638 8.770%
13,181
74 1,659,575 8.500%
13,878
75 1,653,512 8.230%
12,448
76 1,646,419 10.375%
15,918
77 1,632,818 8.250%
13,009
78 1,605,905 9.350%
13,899
79 1,590,426 8.500%
13,300
80 1,561,356 9.875%
14,084
81 1,540,098 9.000%
13,008
82 1,532,027 9.500%
13,841
83 1,497,754 9.000%
13,496
84 1,490,422 8.400%
11,428
85 1,447,829 9.000%
13,046
86 1,436,557 8.500%
11,130
87 1,429,635 9.670%
12,211
88 1,353,344 8.500%
11,317
89 1,294,123 10.125%
11,928
90 1,256,337 8.770%
9,930
91 1,252,901 9.070%
10,603
92 1,237,914 8.560%
10,895
93 1,182,545 9.500%
11,186
94 1,141,813 9.625%
10,367
95 1,138,058 8.470%
9,283
96 1,096,515 9.780%
9,826
97 1,069,350 8.910%
8,564
98 1,036,589 8.680%
8,583
99 1,028,323 9.070%
8,340
100 894,061 8.800%
7,430
101 790,274 8.500%
6,609
102 768,035 9.340%
6,643
103 748,088 9.340%
6,470
104 663,539 8.050%
5,193
105 637,997 8.750%
6,920
106 582,839 8.370%
4,460
107 565,012 10.560%
5,454
108 547,730 9.730%
5,210
109 466,265 8.500%
3,785
396,868,307
3,354,546
Loan
Disclosure Prepayment
Status
Control # Prepayment Date
Code (1)
1
2
3
4
5
6
7
8
9 0
10
11
12 -0
13
14
15
16
17
18
19
20 152
21
22
23
24 -1
25
26
27
28
29
30 -0
31
32
33 -0
34
35
36 103
37
38
39
40 -0
41
42
43 0
44
45
46 26
47
48
49 -0
50
51
52 -3,186
53
54
55
B
56 -3
57
58
59
60
61
62 0
63
64
65
66 1
67
68
69
70 0
71
72
73
74
75 -0
76
77
78
79 0
80
81
82
83
84
85
86
87
88
89
90
91
92
93 0
94 0
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
-2,909