Exhibit 99.1
The tables below set forth certain geographic concentrations of the
Mortgage Pool and the Mortgage Loan Groups as of June 1, 1997 (the "Cut-off
Date"), including the number, aggregate principal balance and percentage of the
Mortgage Loans (by aggregate principal balance as of the Cut-off Date of such
Mortgage Loans relative to the aggregate principal balance of all of the
Mortgage Loans or of all Mortgage Loans in the related Mortgage Loan Group, as
applicable). As used herein, "principal balance" with respect to the Mortgage
Loans refers to the "Scheduled Principal Balance" (as defined in the Prospectus)
of the referenced Mortgage Loans. The sum of the amount and the percentages in
the tables below may not equal the totals due to rounding.
SAN FRANCISCO METROPOLITAN AREA
FOR ALL MORTGAGE LOANS
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
94002 1 $ 326,759.44
94010 2 1,285,935.12
94014 1 171,903.57
94019 2 619,372.85
94025 2 790,000.00
94030 1 225,000.00
94061 1 166,000.00
94062 1 345,000.00
94065 2 579,536.91
94080 1 249,244.97
94087 2 554,235.18
94107 1 252,000.00
94109 2 445,025.61
94115 1 195,078.66
94116 4 1,124,708.35
94117 1 479,686.01
94118 1 650,000.00
94121 1 327,649.57
94127 2 527,651.87
94131 1 205,729.57
94303 1 528,000.00
94306 2 784,517.42
94402 1 500,000.00
94403 2 549,002.04
94404 1 234,806.72
94526 1 399,433.54
94539 2 589,559.02
San Francisco Metropolitan Area (cont'd)
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
94546 2 $ 463,303.80
94549 2 609,646.90
94552 2 622,851.28
94556 1 249,840.58
94560 3 683,152.18
94563 1 458,729.00
94574 1 314,788.64
94587 1 299,950.00
94588 1 279,812.50
94595 1 295,600.00
94602 1 169,902.18
94610 1 327,558.37
94705 1 279,830.37
94706 1 209,882.26
94707 2 627,585.73
94709 1 255,255.84
94801 1 103,443.46
94804 1 235,491.88
94904 1 294,834.61
94920 2 735,000.00
94923 2 635,000.00
94928 1 84,922.21
94941 3 1,331,947.10
94952 1 314,783.22
94954 1 225,852.16
95006 1 87,500.00
95008 1 242,664.44
95014 3 1,112,900.46
95020 1 100,000.00
95030 2 450,719.57
95032 1 456,701.05
95051 1 225,006.43
95065 1 371,250.00
95070 3 1,380,231.99
95111 2 310,400.00
95118 1 274,861.12
95120 3 988,613.24
95124 1 139,729.40
95125 1 263,000.00
95127 2 244,000.00
-2-
San Francisco Metropolitan Area (cont'd)
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
95128 1 $ 277,309.02
95129 2 375,986.10
95130 1 260,550.00
95135 1 288,801.10
95148 1 265,750.00
95403 1 140,314.94
95409 1 235,000.00
95442 1 273,838.23
95448 1 390,000.00
95492 2 439,150.69
95687 2 247,357.67
--- --------------
Total 113 $33,056,436.14(1)
- --------------
(1)Represents approximately 15.16% (by aggregate principal balance) of all
Mortgage Loans.
-3-
SAN FRANCISCO METROPOLITAN AREA
FOR GROUP I MORTGAGE LOANS
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
94014 1 $ 171,903.57
94025 1 510,000.00
94030 1 225,000.00
94061 1 166,000.00
94062 1 345,000.00
94087 1 319,200.00
94107 1 252,000.00
94109 2 445,025.61
94116 1 249,866.95
94121 1 327,649.57
94127 1 298,852.43
94131 1 205,729.57
94303 1 528,000.00
94306 1 399,775.75
94403 1 259,683.86
94404 1 234,806.72
94546 1 233,462.08
94549 1 321,646.90
94552 1 271,070.07
94560 1 220,273.19
94563 1 458,729.00
94587 1 299,950.00
94588 1 279,812.50
94602 1 169,902.18
94706 1 209,882.26
94801 1 103,443.46
94904 1 294,834.61
94920 2 735,000.00
94928 1 84,922.21
95006 1 87,500.00
95014 3 1,112,900.46
95020 1 100,000.00
95030 1 225,855.88
95065 1 371,250.00
95070 1 573,000.00
95111 2 310,400.00
95118 1 274,861.12
95120 3 988,613.24
95124 1 139,729.40
-4-
San Francisco Metropolitan Area (cont'd)
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
95127 2 $ 244,000.00
95129 1 112,253.60
95403 1 140,314.94
95442 1 273,838.23
95448 1 390,000.00
95492 2 439,150.69
95687 2 247,357.67
-- -------------
Total 56 $14,652,447.72(1)
- ---------------
(1)Represents approximately 12.60% (by aggregate principal balance) of all Group
I Mortgage Loans.
-5-
SAN FRANCISCO METROPOLITAN AREA
FOR GROUP II MORTGAGE LOANS
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
94002 1 $ 326,759.44
94010 2 1,285,935.12
94019 2 619,372.85
94025 1 280,000.00
94065 2 579,536.91
94080 1 249,244.97
94087 1 235,035.18
94115 1 195,078.66
94116 3 874,841.40
94117 1 479,686.01
94118 1 650,000.00
94127 1 228,799.44
94306 1 384,741.67
94402 1 500,000.00
94403 1 289,318.18
94526 1 399,433.54
94539 2 589,559.02
94546 1 229,841.72
94549 1 288,000.00
94552 1 351,781.21
94556 1 249,840.58
94560 2 462,878.99
94574 1 314,788.64
94595 1 295,600.00
94610 1 327,558.37
94705 1 279,830.37
94707 2 627,585.73
94709 1 255,255.84
94804 1 235,491.88
94923 2 635,000.00
94941 3 1,331,947.10
94952 1 314,783.22
94954 1 225,852.16
95008 1 242,664.44
95030 1 224,863.69
95032 1 456,701.05
95051 1 225,006.43
95070 2 807,231.99
95125 1 263,000.00
-6-
San Francisco Metropolitan Area (cont'd)
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
95128 1 $ 277,309.02
95129 1 263,732.50
95130 1 260,550.00
95135 1 288,801.10
95148 1 265,750.00
95409 1 235,000.00
-- -------------
Total 57 $18,403,988.42(1)
- ---------------
(1)Represents approximately 18.08% (by aggregate principal balance) of all Group
II Mortgage Loans.
-7-
LOS ANGELES METROPOLITAN AREA
FOR ALL MORTGAGE LOANS
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
90011 1 $ 100,000.00
90019 1 202,500.00
90045 1 552,615.02
90048 1 216,000.00
90049 1 403,728.92
90064 1 384,772.69
90066 1 349,765.15
90211 2 1,117,396.75
90232 1 109,866.24
90241 1 229,349.87
90242 1 109,941.46
90245 1 347,519.43
90250 1 193,402.28
90254 1 168,897.61
90274 5 1,807,463.06
90275 3 969,209.95
90277 4 986,783.01
90278 3 789,726.85
90280 1 142,800.00
90290 1 59,000.00
90291 1 235,853.30
90293 1 318,400.00
90502 2 107,939.18
90503 1 267,900.00
90505 4 1,293,394.14
90603 1 157,398.31
90623 1 224,697.03
90640 1 256,344.60
90703 2 520,502.69
90706 1 121,476.70
90732 1 207,726.94
90740 2 535,434.68
90745 1 111,930.38
90802 1 41,232.23
90805 1 108,440.73
90807 1 245,285.68
90808 3 706,608.68
90813 1 126,771.75
90815 1 121,150.00
-8-
Los Angeles Metropolitan Area (cont'd)
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
91001 2 $ 516,835.22
91101 1 74,956.85
91103 1 375,772.21
91107 1 67,463.12
91108 2 658,400.00
91201 1 125,523.91
91207 1 274,215.87
91214 3 789,385.57
91302 2 856,000.00
91304 1 226,721.01
91306 1 109,479.81
91320 1 258,350.00
91321 1 232,335.90
91324 1 419,752.03
91325 1 271,826.55
91326 2 591,690.63
91344 1 84,414.41
91351 1 187,753.20
91356 1 241,130.94
91360 1 457,262.81
91361 2 473,112.19
91364 2 584,758.68
91401 1 74,959.03
91423 1 242,106.97
91506 1 103,843.24
91601 2 454,000.00
91709 1 223,114.75
91731 1 217,550.00
91737 1 248,000.00
91765 1 115,931.51
91773 2 458,050.00
91784 3 666,582.88
91789 1 301,500.00
91791 1 291,635.73
92260 1 143,919.27
92320 1 131,922.06
92325 1 85,000.00
92352 1 261,000.00
92371 1 125,917.57
92392 1 78,704.69
-9-
Los Angeles Metropolitan Area (cont'd)
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
92410 1 $ 53,672.19
92503 1 225,000.00
92506 2 153,518.15
92536 1 251,593.52
92604 1 140,000.00
92612 1 282,428.80
92620 1 327,824.23
92625 1 417,000.00
92629 1 237,848.23
92630 2 515,622.86
92646 1 281,815.52
92648 2 808,798.73
92660 1 328,000.00
92672 1 228,842.40
92675 2 653,169.86
92677 6 1,406,686.31
92679 1 255,848.85
92680 1 254,665.25
92683 1 146,250.00
92686 1 172,153.43
92692 3 707,169.37
92707 1 126,330.95
92714 1 319285.62
92782 1 257,813.27
92801 1 140,000.00
92804 1 182,250.00
92807 1 211,721.70
92808 2 507,714.06
92821 2 477,855.80
92831 1 240,467.47
92833 1 245,000.00
92861 1 308,000.00
92867 3 901,426.48
92887 1 282,300.00
93004 1 228,871.62
93012 2 645,996.21
93021 2 602,705.13
93023 1 131,843.56
93030 1 191,142.77
-10-
Los Angeles Metropolitan Area (cont'd)
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
93035 1 $ 233,055.34
93063 1 252,702.71
93065 3 488,616.89
93550 1 55,445.18
93551 1 47,174.21
93561 1 94,744.03
--- --------------
Total 175 $42,070,474.62(1)
- ---------------
(1)Represents approximately 19.29% (by aggregate principal balance) of all
Mortgage Loans.
-11-
LOS ANGELES METROPOLITAN AREA
FOR GROUP I MORTGAGE LOANS
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
90011 1 $ 100,000.00
90019 1 202,500.00
90045 1 552,615.02
90048 1 216,000.00
90064 1 384,772.69
90211 2 1,117,396.75
90232 1 109,866.24
90250 1 193,402.28
90254 1 168,897.61
90274 1 300,000.00
90277 1 277,850.00
90280 1 142,800.00
90290 1 59,000.00
90291 1 235,853.30
90293 1 318,400.00
90502 2 107,939.18
90706 1 121,476.70
90732 1 207,726.94
90745 1 111,930.38
90802 1 41,232.23
90805 1 108,440.73
90807 1 245,285.68
90808 2 416,858.68
90813 1 126,771.75
91001 1 271,835.22
91101 1 74,956.85
91103 1 375,772.21
91107 1 67,463.12
91201 1 125,523.91
91214 2 525,385.57
91302 2 856,000.00
91304 1 226,721.01
91306 1 109,479.81
91320 1 258,350.00
91324 1 419,752.03
91325 1 271,826.55
91326 1 247,690.63
91344 1 84,414.41
91351 1 187,753.20
-12-
Los Angeles Metropolitan Area (cont'd)
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
91356 1 $ 241,130.94
91360 1 457,262.81
91401 1 74,959.03
91506 1 103,843.24
91601 2 454,000.00
91737 1 248,000.00
91773 1 206,250.00
91784 1 149,913.69
91789 1 301,500.00
91791 1 291,635.73
92260 1 143,919.27
92320 1 131,922.06
92371 1 125,917.57
92392 1 78,704.69
92410 1 53,672.19
92506 2 153,518.15
92604 1 140,000.00
92630 1 251,800.00
92648 1 358,798.73
92660 1 328,000.00
92675 1 297,169.86
92677 1 362,696.55
92686 1 172,153.43
92821 1 246,000.00
92867 1 258,750.00
93023 1 131,843.56
93030 1 191,142.77
93065 1 65,696.87
93550 1 55,445.18
93551 1 47,174.21
93561 1 94,744.03
-- --------------
Total 77 $16,187,505.24(1)
- ---------------
(1)Represents approximately 13.93% (by aggregate principal balance) of all Group
I Mortgage Loans.
-13-
LOS ANGELES METROPOLITAN AREA
FOR GROUP II MORTGAGE LOANS
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
90049 1 $ 403,728.92
90066 1 349,765.15
90241 1 229,349.87
90242 1 109,941.46
90245 1 347,519.43
90274 4 1,507,463.06
90275 3 969,209.95
90277 3 708,933.01
90278 3 789,726.85
90503 1 267,900.00
90505 4 1,293,394.14
90603 1 157,398.31
90623 1 224,697.03
90640 1 256,344.60
90703 2 520,502.69
90740 2 535,434.68
90808 1 289,750.00
90815 1 121,150.00
91001 1 245,000.00
91108 2 658,400.00
91207 1 274,215.87
91214 1 264,000.00
91321 1 232,335.90
91326 1 344,000.00
91361 2 473,112.19
91364 2 584,758.68
91423 1 242,106.97
91709 1 223,114.75
91731 1 217,550.00
91765 1 115,931.51
91773 1 251,800.00
91784 2 516,669.19
92325 1 85,000.00
92352 1 261,000.00
92503 1 225,000.00
92536 1 251,593.52
92612 1 282,428.80
92620 1 327,824.23
-14-
Los Angeles Metropolitan Area (cont'd)
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
92625 1 $ 417,000.00
92629 1 237,848.23
92630 1 263,822.86
92646 1 281,815.52
92648 1 450,000.00
92672 1 228,842.40
92675 1 356,000.00
92677 5 1,043,989.76
92679 1 255,848.85
92680 1 254,665.25
92683 1 146,250.00
92692 3 707,169.37
92707 1 126,330.95
92714 1 319,285.62
92782 1 257,813.27
92801 1 140,000.00
92804 1 182,250.00
92807 1 211,721.70
92808 2 507,714.06
92821 1 231,855.80
92831 1 240,467.47
92833 1 245,000.00
92861 1 308,000.00
92867 2 642,676.48
92887 1 282,300.00
93004 1 228,871.62
93012 2 645,996.21
93021 2 602,705.13
93035 1 233,055.34
93063 1 252,702.71
93065 2 422,920.02
-- -------------
Total 98 $25,882,969.38(1)
- ---------------
(1)Represents approximately 25.42% (by aggregate principal balance) of all Group
II Mortgage Loans.
-15-
STATE OF TEXAS
FOR ALL GROUP I MORTGAGE LOANS
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
75007 1 $ 134,925.71
75023 2 183,000.00
75028 1 127,045.33
75038 1 153,506.94
75056 3 148,500.00
75069 1 47,200.00
75070 2 367,848.62
75088 1 95,940.33
75093 1 103,873.53
75218 1 53,574.32
75220 1 383,633.19
75243 1 48,927.76
75248 1 56,000.00
76021 1 75,916.65
76031 1 47,850.00
76051 1 75,156.73
76092 2 484,728.60
76110 1 79,952.76
76179 1 233,600.00
76201 1 65,250.00
76205 1 55,772.55
76230 1 44,465.85
76472 1 101,639.95
76504 1 57,936.38
77008 1 102,400.00
77024 1 376,500.00
77025 1 289,628.87
77061 1 110,000.00
77069 2 601,208.98
77072 2 173,616.77
77079 1 153,518.25
77082 1 64,800.00
77086 1 40,749.10
77098 1 213,053.28
77345 1 151,108.40
77355 1 48,448.17
77356 1 41,828.30
77379 2 266,614.29
-16-
State of Texas (cont'd)
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
77381 2 $ 130,425.05
77382 1 96,750.00
77477 1 100,049.82
77478 1 60,000.00
77551 1 339,204.12
77554 1 131,835.33
78003 1 83,904.14
78056 1 134,774.40
78130 1 118,125.00
78209 1 49,025.87
78216 1 75,953.95
78217 1 77,811.70
78230 1 86,502.72
78240 1 224,759.61
78247 1 239,865.45
78504 1 206,081.36
78572 1 94,948.10
78597 1 108,690.60
78613 2 145,641.51
78660 2 169,088.78
78669 1 289,833.14
78681 1 49,500.00
78703 1 221,500.00
78704 1 49,500.00
78728 1 69,903.34
78732 1 199,884.92
78751 2 143,967.81
78759 1 95,880.24
78947 1 117,861.33
79904 1 44,759.11
79912 5 373,146.86
79922 1 127,134.05
79935 2 108,339.39
79936 1 47,100.00
--- ---------------
Total 89 $10,471,467.31(1)
- ---------------
(1)Represents approximately 9.01% (by aggregate principal balance) of all Group
I Mortgage Loans.
-17-
STATE OF TEXAS
FOR ALL GROUP II MORTGAGE LOANS
Zip Number of Aggregate
Code Mortgage Loans Principal Balance
75067 1 $ 112,350.00
75069 1 333,000.00
75070 2 433,600.00
75097 1 227,100.00
75104 1 153,696.79
75230 1 189,600.00
75243 1 272,000.00
75244 1 247,000.00
76012 1 140,000.00
76040 1 87,600.00
76049 1 247,265.02
76050 1 156,000.00
76092 1 459,000.00
77006 1 90,589.17
77024 1 288,000.00
77063 1 155,900.52
77069 1 275,918.45
77356 2 565,416.83
77382 1 243,706.39
77401 1 499,309.54
77583 1 259,658.68
78745 1 98,360.37
79902 1 260,000.00
79912 1 224,100.00
--- ----------------
Total 26 $ 6,019,171.76(1)
- ---------------
(1)Represents approximately 5.91% (by aggregate principal balance) of all Group
II Mortgage Loans.
-18-