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: August 15, 1998
(Date of earliest event reported)
GS Mortgage Securities Corporation II
(Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates
Series 1998-GL 2)
(Exact name of registrant as specified in charter)
Delaware 33-99774-02 22-3442024
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
85 Broad Street, New York, New York 10004
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code (
212) 902-1000
(Former name or former address, if changed since
last report.)
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-GL2 issued pursuant to, a Pooling
and Servicing Agreement, dated as of May 11, 1998 (the
"Pooling and Servicing Agreement"), by and among GS Mortgage
Securities Corporation II, as sponsor, GMAC Commercial Mortgage
Corporation, as master servicer and special servicer, LaSalle
National Bank, as trustee and REMIC
administrator, and ABN AMRO Bank, N.V., as fiscal agent. The
Class A-1, Class A-2, Class X, Class B, Class C, Class D and
Class E Certificates have been registered pursuant to the Act
under a Registration Statement on Form S-3 (File No.333-27083)
(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 3.20 of the Pooling and Servicing
Agreement, the Trustee is filing this Current Report containing
the June 15, 1998 monthly distribution report prepared by the
Trustee pursuant to Section 4.02 thereof.
Pursuant to an EDGAR continuing hardship exemption
granted by the Securities and Exchange Commission by letter dated
May 5, 1998 as provided in Rule 202 of Regulation S-T, certain
information received from the borrowers under the loan documents
will be filed separately in paper format.
This Current Report is being filed by the Trustee, 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 Trustee by one or more of the
Master Servicer, the Special Servicer or other third parties
without independent review or investigation by the Trustee.
Pursuant to the Pooling and Servicing Agreement, the Trustee is not
responsible for the accuracy or completeness of such information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND
EXHIBITS
(c) Exhibits
Exhibit No. Description
99.1 Monthly distribution report pursuant to Section 4.02 of the
Pooling and Servicing Agreement for the distribution on August
24, 1998.
99.2* Certain information received from the borrowers pursuant to
the loan documents.
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.
LASALLE NATIONAL BANK, IN
ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF GS MORTGAGE SECURITIES
CORPORATION II, REGISTRANT
By:
/s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: August 24, 1998
*IN ACCORDANCE WITH RULE 202 OF REGULATION S-T, THIS
EXHIBIT IS BEING
FILED IN PAPER PURSUANT TO A CONTINUING HARDSHIP EXEMPTION.
Exhibit Index
Exhibit No. Description
99.1 Monthly distribution report pursuant to Section 4.02 of
99.2 the Pooling and
Servicing Agreement for the distribution on August 24, 1998.
99.2* Certain information received from the borrowers pursuant
to the loan
documents.
* IN ACCORDANCE WITH RULE 202 OF REGULATION S-T, THIS
EXHIBIT IS BEING FILED IN PAPER PURSUANT TO A CONTINUING
HARDSHIP EXEMPTION.
ABN AMRO
LaSalle National Bank
Administrator:
Barbara Marik (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
GMAC Commercial Mortgage Corporation, as Servicer
Commerical Mortgage Pass-Through Certificates
Series 1998-GL II
Payment Date: 08/13/98
Prior Payment: 07/14/98
Record Date: 07/30/98
WAC: 7.269022%
WAMM: 307
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 4
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail
0
Loan Level Listing 1
Total Pages Included In This Package 10
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (312) 904-2200
ASAP #: 334
Monthly Data File Name: 0334MMYY.EXE
ABN AMRO Acct: 67-7936-601
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
Q 0.0001 0.00 0.00
9ABSB397 1000.000000000 0.000000000 0.000000000
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Q 0.00 0.00 0.00
9ABSB397 0.000000000 0.000000000 0.00000000
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Q 0.00 0.00 0.000000000%
9ABSB397 0.00000000 0.00000000 0.000000000%
ABN AMRO Acct: 67-7936-601
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
M 19,663,552.00 19,528,228.41 65,760.23
36228CBL6 1000.000000000 993.11804958 3.34427015
MX 19,663,552.00 19,528,228.41 0.00
36228CBN2 1000.000000000 993.118049577 0.000000000
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
M 0.00 0.00 19,462,46
36228CBL6 0.000000000 0.000000000 989.7737794
MX 0.00 0.00 19,462,46
36228CBN2 0.000000000 0.000000000 989.7737794
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
M 128,251.64 0.00 7.88100000%
36228CBL6 6.522302786 0.000000000 7.88100000%
MX 45 0.00 2.78050000%
36228CBN2 2.30113715 0.000000000 2.78050000%
ABN AMRO Acct: 67-7936-601
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 278,000,000.00 273,981,392.32 1,898,35
36228CAZ6 1000.000000000 985.544576691 6.828611151
A-2 694,315,00 694,315,000.00 0.00
36228CBA0 1000.000000000 1000.000000000 0.000000000
X 1,148,459,0001,144,440,392.32 0.00
36228CBB8 1000.000000000 996.500869705 0.000000000
B 91,595,0 91,595,000.00 0.00
36228CBC6 1000.000000000 1000.000000000 0.000000000
C 84,549,0 84,549,000.00 0.00
36228CBD4 1000.000000000 1000.000000000 0.000000000
D 98,641,0 98,641,000.00 0.00
36228CBE2 1000.000000000 1000.000000000 0.000000000
E 70,458,0 70,458,000.00 0.00
36228CBF9 1000.000000000 1000.000000000 0.000000000
F 63,411,0 63,411,000.00 0.00
36228CB67 1000.000000000 1000.000000000 0.000000000
G 28,183,9 28,183,997.00 0.00
36228CBJ1 1000.000000000 1000.000000000 0.000000000
R 0.00 0.00
9ABSB389 1000.000000000 0.000000000 0.000000000
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 272,083,038.42
36228CAZ6 0.000000000 0.000000000 978.7159655
A-2 0.00 0.00 694,315,000
36228CBA0 0.000000000 0.000000000 1000.000000000
X 0.00 0.00 1,142,542,038.
36228CBB8 0.000000000 0.000000000 994.8479122
B 0.00 0.00 91,595,00
36228CBC6 0.000000000 0.000000000 1000.000000000
C 0.00 0.00 84,549,00
36228CBD4 0.000000000 0.000000000 1000.000000000
D 0.00 0.00 98,641,00
36228CBE2 0.000000000 0.000000000 1000.000000000
E 0.00 0.00 70,458,00
36228CBF9 0.000000000 0.000000000 1000.000000000
F 0.00 0.00 63,411,00
36228CBG7 0.000000000 0.000000000 1000.000000000
G 0.00 0.00 28,183,99
36228CBJ1 0.000000000 0.000000000 1000.000000000
R 0.00 0.00 0.00
9ABSB389 0.000000000 0.000000000 0.000000000
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 1,441,142.12 0.00 6.3120000%
36228CAZ6 5.183964460 0.000000000Fixed
A-2 3,796, 0.00 6.5620000%
36228CBA0 5.468333336 0.000000000Fixed
X 609 0.00 0.6395806%
36228CBB8 0.531118882 0.000000000 0.6382333%
B 518 0.00 6.7984623%
36228CBC6 5.665385228 0.000000000 6.7975119%
C 490 0.00 6.9654623%
36228CBD4 5.804551917 0.000000000 6.9645119%
D 591 0.00 7.1904623%
36228CBE2 5.992051885 0.000000000 7.1895119%
E 422 0.00 7.1904623%
36228CBF9 5.992052003 0.000000000 7.1895119%
F 379 0.00 7.1904623%
36228CBG7 5.99205201 0.000000000 7.1895119%
G 168 0.00 7.1904623%
36228CBJ1 5.992051802 0.000000000 7.1895119%
R 0.00 0.00 0.0000000%
9ABSB389 0.000000000 0.000000000 0.0000000%
ABN AMRO Acct: 67-7936-601
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 278,000,00 273,981,392 1,898,35
None 1000.000000000 985.544576691 6.82861
LA-2 694,315,00 694,315,000 0.00
None 1000.000000000 1000.000000000 0.000000000
LB 91,595,0 91,595,00 0.00
None 1000.000000000 1000.000000000 0.000000000
LC 84,549,0 84,549,00 0.00
None 1000.000000000 1000.000000000 0.000000000
LD 98,641,0 98,641,00 0.00
None 1000.000000000 1000.000000000 0.000000000
LE 70,458,0 70,458,00 0.00
None 1000.000000000 1000.000000000 0.000000000
LF 63,411,0 63,411,00 0.00
None 1000.000000000 1000.000000000 0.000000000
LG 28,183,9 28,183,99 0.00
None 1000.000000000 1000.000000000 0.000000000
LR 0.00 0.00
9ABSB390 1000.000000000 0 0.000000000
LR
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 0.00 0.00 272,083,038.42
None 0.000000000 0.000000000 978.715965540
LA-2 0.00 0.00 694,315,000.00
None 0.000000000 0.000000000 1000.000000000
LB 0.00 0.00 91,595,000.00
None 0.000000000 0.000000000 1000.000000000
LC 0.00 0.00 84,549,000.00
None 0.000000000 0.000000000 1000.000000000
LD 0.00 0.00 98,641,000.00
None 0.000000000 0.000000000 1000.000000000
LE 0.00 0.00 70,458,000.00
None 0.000000000 0.000000000 1000.000000000
LF 0.00 0.00 63,411,000.00
None 0.000000000 0.000000000 1000.000000000
LG 0.00 0.00 28,183,997.00
None 0.000000000 0.000000000 1000.000000000
LR 0.00 0.00 0.00
9ABSB390 0.000000000 0.000000000 0.000000000
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
LA-1 1,641,710.73 0.00 7.19046232%
None 5.905434281 0.000000000 7.18951191%
LA-2 4,160, 0.00 7.19046232%
None 5.992051936 0.000000000 7.18951191%
LB 548 0.00 7.19046232%
None 5.992051968 0.000000000 7.18951191%
LC 506 0.00 7.19046232%
None 5.992051946 0.000000000 7.18951191%
LD 591 0.00 7.19046232%
None 5.992051885 0.000000000 7.18951191%
LE 422 0.00 7.19046232%
None 5.992052003 0.000000000 7.18951191%
LF 379 0.00 7.19046232%
None 5.99205201 0.000000000 7.18951191%
LG 168 0.00 7.19046232%
None 5.992051447 0.000000000 7.18951191%
LR 0.00 0.00 0.00000000%
9ABSB390 0.000000000 0.000000000 0.00000000%
Other Related Information
Stated Principal Balance Of The Mortgage Pool Prior to Current
Distribution Da1,424,662,617.
Stated Principal Balance Of The Mortgage Pool Subsequent to Current
Distributi1,422,698,503.
Current Period Accrued Servicing Fees 36,781.83
Less Delinquent Servicing Fees 0.00
Plus Additional Servicing Fees 0.00
Less Reductions To Servicing Fees 0.00
Total Servicing Fees Collected 36,781.83
Special Servicing Fees 0.00
Trustee Fees 3,561.66
Advances (Interest at Gross)
Prior Outstanding
Principal Interest
Master Servicer: 0.00 0.00
Special Servicer 0.00 0.00
Trustee/Fiscal Agent: 0.00 0.00
Totals: 0.00 0.00
Current Month
Principal Interest
Master Servicer: 0.00 0.00
Special Servicer 0.00 0.00
Trustee/Fiscal Agent: 0.00 0.00
Totals: 0.00 0.00
Recovered
Principal Interest
Master Servicer: 0.00 0.00
Special Servicer 0.00 0.00
Trustee/Fiscal Agent: 0.00 0.00
Totals: 0.00 0.00
Advances Outstanding
Principal Interest
Master Servicer: 0.00 0.00
Special Servicer 0.00 0.00
Trustee/Fiscal Agent: 0.00 0.00
Totals:
0.00
Accrued Prepayment Beginning
Certificate Interest Unpaid
Class Interest Shortfall Interest
A-1 1,441,142.12 0.00 0.00
A-2 3796745.86 0.00 0.00
X 609968.26 0.00 0.00
B 518,920.96 0.00 0.00
C 490,769.06 0.00 0.00
D 591,061.99 0.00 0.00
E 422,188.00 0.00 0.00
F 379,962.01 0.00 0.00
G 168,879.97 0.00 0.00
R 0.00 0.00 0.00
M 128,251.64 0.00 0.00
MX 45,248.53 0.00 0.00
Q 0.00 0.00 0.00
Ending
Interest Unpaid
Loss Expenses DistributablInterest
Class 0.00 0.00 1,441,142.12 0.00
A-1 0.00 0.00 3,796,745.86 0.00
A-2 0.00 0.00 609968.26 0.00
X 0.00 0.00 518920.96 0.00
B 0.00 0.00 490769.06 0.00
C 0.00 0.00 591061.99 0.00
D 0.00 0.00 422,188.00 0.00
E 0.00 0.00 379,962.01 0.00
F 0.00 0.00 168,879.97 0.00
G 0.00 0.00 0.00 0.00
R 0.00 0.00 128,251.64 0.00
M 0.00 0.00 45,248.53 0.00
MX 0.00 0.00 0.00 0.00
Q 0.00 0.00 0.00 0.00
Allocation of Additional Interest Proceeds
Net
Prepayment Default Default Excess
Class Premiums Interest Interest Interest
A-1 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00
X 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00
C 0.00 0.00 0.00 0.00
D 0.00 0.00 0.00 0.00
E 0.00 0.00 0.00 0.00
F 0.00 0.00 0.00 0.00
G 0.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00
M 0.00 0.00 0.00 0.00
MX 0.00 0.00 0.00 0.00
Q 0.00 0.00 0.00 0.00
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance # Balance
08/13/98 0 0 0 0
0.00% 0.000% 0.00% 0.000%
7/14/98 0 0 0 0
0.00% 0.000% 0.00% 0.000%
6/15/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Distribution Delinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
08/13/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/14/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
6/15/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
1/0/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Distribution REO Modifications
Date # Balance # Balance
08/13/98 0 0 0 0
0.00% 0.000% 0.00% 0.000%
07/14/98 0 0 0 0
0.00% 0.000% 0.00% 0.000%
06/15/98 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon Remit
08/13/98 0 0 7.269% 7.238%
0.00% 0.000%
07/14/98 0 0 7.047% 7.016%
0.00% 0.000%
06/15/98 0 0 7.269% 7.238%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
01/00/00 0 0 0.000% 0.000%
0.00% 0.000%
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
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
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description Transfer Date
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
Disclosure Doc Foreclosure Bankruptcy REO
Control # Date Date Date
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
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date
4GO98GL2A Retail 02/11/28
1GO98GL2A Warehouse 05/11/23
5GO98GL2A Warehouse 05/11/23
3GO98GL2A Lodging 02/11/23
2GO98GL2A Lodging 02/11/23
6GO98GL2A Retail 02/11/28
7GO98GL2A Office 04/11/28
7GO98GL2A Office 09/11/02
8GO98GL2A Lodging 12/11/22
9GO98GL2A Retail 11/11/25
10GO98GL2A Office 11/11/27
11GO98GL2B Lodging 06/12/10
* NOI and DSCR, if available and reportable under the terms
* of the trust agreement, are
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 Date State
4 NY
1 AL
5 CO
3 AR
2 CO
6 CA
7 PA
7
8 01/01/00 12/05/97CA
9 01/00/00 12/31/97NV
10 01/01/00 12/31/97VA
11 AL
Ending
Disclosure Principal Note Scheduled
Control # Balance Rate P&I
4159,129,998.10 6.75% 1,047,747.33
1 252,092,551. 6.89%1,786,497.40
5 147,967,366. 6.89%1,048,596.30
3 178,010,639. 6.88%1,265,463.44
2 182,672,542. 6.88%1,299,195.88
6 116,403,024. 7.11% 794,634.38
7 79,576,413 7.00% 537,202.33
7 30,088,743 7.00% 705,032.26
8 102,092,167. 7.80% 788,726.24
9 78,794,984 7.52% 573,552.91
10 76,407,604 6.90% 507,328.13
11 19,462,468 10.37% 240,057.81
Disclosure Prepayment Status
Control # Prepayment Date Code (1)
4 0
1 0
5 0
3 0
2 0
6 0
7 0
7 0
8 0
9 0
10 0
11 0
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
Disclosure Property Serviced
Control # Type Status Code Comments
(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
Modified Loan Detail
Disclosure Modification Modification
Control # Date Description
Realized Loss Detail
Disclosure Dist. Disclosure Appraisal Appraisal
Control # Date Control # Date Value
Current Total
Cumulative
Beginning Gross ProceeAggregate
Disclosure Scheduled Gross as a % of Liquidation
Control # Balance Proceeds Sched PrinciExpenses *
Current Total
Cumulative
Net Net Proceeds
Disclosure Liquidation as a % of Realized
Control # Proceeds Sched. BalanLoss
Current Total
Cumulative
* Aggregate liquidation expenses also include outstanding P&I
* advances and unpaid serv
_
