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: December 26, 1997
(Date of earliest event reported)
First Union Commercial Mortgage Securities, Inc.
(as depositor under the Pooling and Servicing
Agreement, dated as of November 1, 1997, providing
for the issuence of Mortgage Pass-Through
Certificates, Series 1997-C2)
First Union Commercial Mortgage Securities, Inc.
(Exact name of registrant as specified in charter)
Delaware 333-7854 56-1643598
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
One First Union Center, Charlotte, North Carolina 10004
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(704) 374-6828
(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 1997-C2 issued pursuant
to, a Pooling and Servicing Agreement, dated as of
November 1, 1997 (the "Pooling and Servicing Agreement"),
by and among First Union Commercial Mortgage Securities,
Inc. as sponsor, First Union National Bank, as master
servicer and Criimi Mae as 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 A-3, Class B, Class C, Class D, Class E
and Class IO Certificates have been registered pursuant
to the Act under a Registration Statement on Form S-3
(File No.333-7854) 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 January 20, 1998 monthly
distribution report.
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
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
January 20, 1998.
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: May 25, 1999
ABN AMRO
LaSalle National Bank
Administrator:
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
First Union Commercial Mortgage Securities, Inc.
First Union National Bank, Master Servicer
Commercial Mortgage Pass-Through Certificates
Series 1997-C2
ABN AMRO Acct: 67-7852-709
Statement Date: 01/20/98
Payment Date: 01/20/98
Prior Payment: 12/18/97
Record Date: 12/31/97
WAC: 8.355226%
WAMM: 149
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 4
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail 2
Mortgage Loan Characteristics 2
Loan Level Listing 15
Total Pages Included In This Package 28
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Remic III
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 220,000,000.00 218,143,831.66 1,596,849.14
33736LAP0 1000.000000000 991.562871182 7.258405182
A-2 384,000,000.00 384,000,000.00 0.00
33736LAQ8 1000.000000000 1000.000000000 0.000000000
A-3 982,521,000.00 982,521,000.00 0.00
33736LAR6 1000.000000000 1000.000000000 0.000000000
IO 2,203,502,325.0N 2,201,646,156.6 0.00
33736LAW5 1000.000000000 999.157628145 0.000000000
B 110,175,000.00 110,175,000.00 0.00
33736LAS4 1000.000000000 1000.000000000 0.000000000
C 110,175,000.00 110,175,000.00 0.00
33736LAT2 1000.000000000 1000.000000000 0.000000000
D 121,194,000.00 121,194,000.00 0.00
33736LAU9 1000.000000000 1000.000000000 0.000000000
E 33,052,000.00 33,052,000.00 0.00
33736LAV7 1000.000000000 1000.000000000 0.000000000
F 66,105,000.00 66,105,000.00 0.00
33736LAX3 1000.000000000 1000.000000000 0.000000000
G 49,578,000.00 49,578,000.00 0.00
33736LAY1 1000.000000000 1000.000000000 0.000000000
H 16,527,208.00 16,527,208.00 0.00
33736LAZ8 1000.000000000 1000.000000000 0.000000000
J 44,070,046.00 44,070,046.00 0.00
33736LBA2 1000.000000000 1000.000000000 0.000000000
K 22,035,023.00 22,035,023.00 0.00
33736LBB0 1000.000000000 1000.000000000 0.000000000
L 27,543,779.00 27,543,779.00 0.00
33736LBC8 1000.000000000 1000.000000000 0.000000000
M 16,526,269.00 16,526,269.00 0.00
33736LBE4 1000.000000000 1000.000000000 0.000000000
R-III 0.00 0.00 0.00
9ABSA909 1000.000000000 0.000000000 0.000000000
2,203,502,325.00 2,201,646,156.6 1,596,849.14
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 216,546,982.52
33736LAP0 0.000000000 0.000000000 984.304466000
A-2 0.00 0.00 384,000,000.00
33736LAQ8 0.000000000 0.000000000 1000.000000000
A-3 0.00 0.00 982,521,000.00
33736LAR6 0.000000000 0.000000000 1000.000000000
IO 0.00 0.00 2,200,049,307.52
33736LAW5 0.000000000 0.000000000 998.432941304
B 0.00 0.00 110,175,000.00
33736LAS4 0.000000000 0.000000000 1000.000000000
C 0.00 0.00 110,175,000.00
33736LAT2 0.000000000 0.000000000 1000.000000000
D 0.00 0.00 121,194,000.00
33736LAU9 0.000000000 0.000000000 1000.000000000
E 0.00 0.00 33,052,000.00
33736LAV7 0.000000000 0.000000000 1000.000000000
F 0.00 0.00 66,105,000.00
33736LAX3 0.000000000 0.000000000 1000.000000000
G 0.00 0.00 49,578,000.00
33736LAY1 0.000000000 0.000000000 1000.000000000
H 0.00 0.00 16,527,208.00
33736LAZ8 0.000000000 0.000000000 1000.000000000
J 0.00 0.00 44,070,046.00
33736LBA2 0.000000000 0.000000000 1000.000000000
K 0.00 0.00 22,035,023.00
33736LBB0 0.000000000 0.000000000 1000.000000000
L 0.00 0.00 27,543,779.00
33736LBC8 0.000000000 0.000000000 1000.000000000
M 0.00 0.00 16,526,269.00
33736LBE4 0.000000000 0.000000000 1000.000000000
R-III 0.00 0.00 0.00
9ABSA909 0.000000000 0.000000000 0.000000000
0.00 0.00 2,200,049,307.52
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 1,177,794.90 0.00 6.47900000%
33736LAP0 5.353613182 0.000000000Fixed
A-2 2,112,000.00 0.00 6.60000000%
33736LAQ8 5.500000000 0.000000000Fixed
A-3 5,444,803.88 0.00 6.65000000%
33736LAR6 5.541666672 0.000000000Fixed
IO 2,820,434.88 0.00 1.53726876%
33736LAW5 1.279978173 0.000000000Fixed
B 623,406.88 0.00 6.79000000%
33736LAS4 5.658333379 0.000000000Fixed
C 644,523.75 0.00 7.02000000%
33736LAT2 5.850000000 0.000000000Fixed
D 719,084.40 0.00 7.12000000%
33736LAU9 5.933333333 0.000000000Fixed
E 196,108.53 0.00 7.12000000%
33736LAV7 5.933333232 0.000000000 7.12000000%
F 413,156.25 0.00 7.50000000%
33736LAX3 6.250000000 0.000000000 7.50000000%
G 309,862.50 0.00 7.50000000%
33736LAY1 6.250000000 0.000000000 7.50000000%
H 103,295.05 0.00 7.50000000%
33736LAZ8 6.250000000 0.000000000 7.50000000%
J 220,350.23 0.00 6.00000000%
33736LBA2 5.000000000 0.000000000 6.00000000%
K 110,175.12 0.00 6.00000000%
33736LBB0 5.000000227 0.000000000 6.00000000%
L 137,718.90 0.00 6.00000000%
33736LBC8 5.000000182 0.000000000 6.00000000%
M 82,631.34 0.00 6.00000000%
33736LBE4 4.999999697 0.000000000 6.00000000%
R-III 0.00 0.00
9ABSA909 0.000000000 0.000000000
15,115,346.61 0.00
Total P&I Payment 16,712,195.75
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred Interest equals Accual
(3) Estimated
Remic II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
M 220,000,000.00 218,143,831.6 1,596,849.14
None 1000.000000000991.562871182 7.258405182
N 384,000,000.00 384,000,000.0 0.00
None 1000.0000000001000.00000000 0.000000000
O 982,521,000.00 982,521,000.0 0.00
None 1000.0000000001000.00000000 0.000000000
P 110,175,000.00 110,175,000.0 0.00
None 1000.0000000001000.00000000 0.000000000
Q 110,175,000.00 110,175,000.0 0.00
None 1000.0000000001000.00000000 0.000000000
R 121,194,000.00 121,194,000.0 0.00
None 1000.0000000001000.00000000 0.000000000
S 33,052,000.00 33,052,000.00 0.00
None 1000.0000000001000.00000000 0.000000000
T 66,105,000.00 66,105,000.00 0.00
None 1000.0000000001000.00000000 0.000000000
U 49,578,000.00 49,578,000.00 0.00
None 1000.0000000001000.00000000 0.000000000
V 16,527,208.00 16,527,208.00 0.00
None 1000.0000000001000.00000000 0.000000000
W 44,070,046.00 44,070,046.00 0.00
None 1000.0000000001000.00000000 0.000000000
X 22,035,023.00 22,035,023.00 0.00
None 1000.0000000001000.00000000 0.000000000
Y 27,543,779.00 27,543,779.00 0.00
None 1000.0000000001000.00000000 0.000000000
Z 16,526,269.00 16,526,269.00 0.00
None 1000.0000000001000.00000000 0.000000000
R-II 0.00 0.00 0.00
9ABSA893 1000.000000000 0.000000000 0.000000000
2,203,502,325.02,201,646,156 1,596,849.14
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
M 0.00 0.00 216,546,982.52
None 0.000000000 0.000000000 984.304466000
N 0.00 0.00 384,000,000.00
None 0.000000000 0.000000000 1000.000000000
O 0.00 0.00 982,521,000.00
None 0.000000000 0.000000000 1000.000000000
P 0.00 0.00 110,175,000.00
None 0.000000000 0.000000000 1000.000000000
Q 0.00 0.00 110,175,000.00
None 0.000000000 0.000000000 1000.000000000
R 0.00 0.00 121,194,000.00
None 0.000000000 0.000000000 1000.000000000
S 0.00 0.00 33,052,000.00
None 0.000000000 0.000000000 1000.000000000
T 0.00 0.00 66,105,000.00
None 0.000000000 0.000000000 1000.000000000
U 0.00 0.00 49,578,000.00
None 0.000000000 0.000000000 1000.000000000
V 0.00 0.00 16,527,208.00
None 0.000000000 0.000000000 1000.000000000
W 0.00 0.00 44,070,046.00
None 0.000000000 0.000000000 1000.000000000
X 0.00 0.00 22,035,023.00
None 0.000000000 0.000000000 1000.000000000
Y 0.00 0.00 27,543,779.00
None 0.000000000 0.000000000 1000.000000000
Z 0.00 0.00 16,526,269.00
None 0.000000000 0.000000000 1000.000000000
R-II 0.00 0.00 0.00
9ABSA893 0.000000000 0.000000000 0.000000000
0.00 0.00 2,200,049,307.52
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
M 1,497,661.02 0.00 8.23856998%
None 6.807550091 0.000000000 8.23644508%
N 2,636,342.39 0.00 8.23856998%
None 6.865474974 0.000000000 8.23644508%
O 6,745,473.35 0.00 8.23856998%
None 6.865474987 0.000000000 8.23644508%
P 756,403.71 0.00 8.23856998%
None 6.865475017 0.000000000 8.23644508%
Q 756,403.71 0.00 8.23856998%
None 6.865475017 0.000000000 8.23644508%
R 832,054.38 0.00 8.23856998%
None 6.865475024 0.000000000 8.23644508%
S 226,917.68 0.00 8.23856998%
None 6.865475009 0.000000000 8.23644508%
T 453,842.22 0.00 8.23856998%
None 6.865474926 0.000000000 8.23644508%
U 340,376.52 0.00 8.23856998%
None 6.865475009 0.000000000 8.23644508%
V 113,467.13 0.00 8.23856998%
None 6.865474798 0.000000000 8.23644508%
W 302,561.80 0.00 8.23856998%
None 6.865475021 0.000000000 8.23644508%
X 151,280.90 0.00 8.23856998%
None 6.865475021 0.000000000 8.23644508%
Y 189,101.13 0.00 8.23856998%
None 6.865475141 0.000000000 8.23644508%
Z 113,460.67 0.00 8.23856998%
None 6.865473992 0.000000000 8.23644508%
R-II 0.00 0.00
9ABSA893 0.000000000 0.000000000
15,115,346.61 0
Total P&I Payment 16,712,195.75
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred Interest equals Accual
(3) Estimated
Remic I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular 2,203,502,325.02,201,646,156 1,596,849.14
None 1000.00000000 999.15762815 0.72468684
R-I 0.00 0.00 0.00
9ABSA892 1000.00000000 0.00000000 0.00000000
2,203,502,325.02,201,646,156 1,596,849.14
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular 0.00 0.00 2,200,049,307.52
None 0.00000000 0.00000000 998.43294130
R-I 0.00 0.00 0.00
9ABSA892 0.00000000 0.00000000 0.00000000
0.00 0.00 2,200,049,307.52
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Regular 15,115,346.61 0.00 8.23856998%
None 6.85969170 0.00000000 8.23644508%
R-I 0.00 0.00
9ABSA892 0.00000000 0.00000000
15,115,346.61 0.00
Total P&I Payment 16,712,195.75
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred Interest equals Accual
(3) Estimated
Other Related Information
Accrued Excess Beginning Payment of
CertificatePrepay InteUnpaid Prior Unpaid
Class Interest Shortfall Interest Interest
A-1 1,177,794 0.00 0.00 0.00
A-2 2,112,000 0.00 0.00 0.00
A-3 5,444,803 0.00 0.00 0.00
IO 2,820,434 0.00 0.00 0.00
B 623,4 0.00 0.00 0.00
C 644,5 0.00 0.00 0.00
D 719,0 0.00 0.00 0.00
E 196,1 0.00 0.00 0.00
F 413,1 0.00 0.00 0.00
G 309,8 0.00 0.00 0.00
H 103,2 0.00 0.00 0.00
J 220,3 0.00 0.00 0.00
K 110,1 0.00 0.00 0.00
L 137,7 0.00 0.00 0.00
M 82, 0.00 0.00 0.00
Total: 15,115,346. 0.00 0.00 0.00
Ending Yield
Unpaid MaintenancePrepayment
Class Interest Charges Premiums
A-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
A-3 0.00 0.00 0.00
IO 0.00 0.00 0.00
B 0.00 0.00 0.00
C 0.00 0.00
D 0.00 0.00 0.00
E 0.00 0.00 0.00
F 0.00 0.00 0.00
G 0.00 0.00 0.00
H 0.00 0.00 0.00
J 0.00 0.00 0.00
K 0.00 0.00 0.00
L 0.00 0.00 0.00
M 0.00 0.00 0.00
Total: 0.00 0.00 0.00
Advances
Prior Outstanding
Principal Interest
Servicer 245,480.59 2,297,517.09
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 245,480.59 2,297,517.09
Current Period
Principal Interest
Servicer 97,291.17 854,984.12
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 97,291.17 854,984.12
Recovered
Principal Interest
Servicer 240,311.45 2,268,408.31
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 240,311.45 2,268,408.31
Outstanding
Principal Interest
Servicer 102,460.31 884,092.89
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 102,460.31 884,092.89
Servicing Compensation
Current Period Primary Master Servicing Fees 69,366.21
Current Period Sub Servicer Fees Paid: 112,680.30
Current Period Additional Servicing Fees Paid 17,341.55
Current Period Additional Master Servicing Co 0.00
Current Period Special Servicing Fees Paid: 0.00
Current Period Workout Fees Paid: 0.00
Current Period Liquidation Fees Paid: 0.00
Total Servicing Fees: 199,388.07
General Pool Characteristics
Available Distribution Amount for current Dis16,712,195.75
Number of Outstanding Mortgage Loans in Pool: 422
Aggregate Stated Principal Balance before cur2,201,646,156.66
Aggregate Stated Principal Balance after curr2,200,049,307.52
Percentage of Remaining Cut-off Date Principa 99.84%
Liquidation Loans
Nature of Liquidation Realized Basis for
Loan NumbeLiquidation Proceeds Loss Final Recovery
0 0 0.00 0.00 0.00
0 0 0.00 0.00 0.00
REO Property Information
Scheduled EActual Ending Date of
Loan NumbeDate of REOPrincipal BPrincipal BalFinal Recovery
00 0.00 0.00 0
00 0.00 0.00 0
00 0.00 0.00 0
00 0.00 0.00 0
00 0.00 0.00 0
Amount of Amount of Realized
Loan Numbe Proceeds Expenses Loss
0 0.00 0.00 0.00
0 0.00 0.00 0.00
0 0.00 0.00 0.00
0 0.00 0.00 0.00
0 0.00 0.00 0.00
Delinquent Loans
Type of Environmental
Loan NumbeDelinquency Notice Sent Assessment
266Regular payment N/A N/A
303Regular payment N/A N/A
Description of
Loan Numbe Status
266Current as of Report Date.
303Borrower misdirected payment.
Asset_Backed FACT
Distributi Delinq 1 Month Delinq 2 Months
Date # Balance # Balance
01/20/98 2 4,5 0 -
0.47% 0.21% 0.00% 0.00%
12/18/97 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Distributi Delinq 3+ Foreclosure/Bankruptcy
Date # Balance # Balance
01/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/18/97 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Distributi REO Modifications
Date # Balance # Balance
01/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/18/97 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Distributi PrepaCurr Weighted Avg.
Date # Balance Coupon Remit
01/20/98 0 0 8.3552% 8.2386%
0.00% 0.00%
12/18/97 0 0 8.2070% 8.0903%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.00%
Note: Foreclosure and REO Totals are Included in
the Appropriate Delinquency Aging Category
Delinquent Loan Detail
Paid Outstanding Out. Property
DisclosureThru Current P&IP&I Protectio REO
Control # Date Advance Advances** Advance Date
254 12/01/97 21, 21 0.00
246 12/01/97 23, 23 0.00
71 12/01/97 56, 56 0.00
329 12/01/97 16, 16 0.00
153 12/01/97 34, 34 0.00
263 12/01/97 20, 20 0.00
155 12/01/97 33, 33 0.00
407 12/01/97 8 0.00
270 12/01/97 18, 18 0.00
327 12/01/97 17, 17 0.00
427 12/01/97 6 0.00
420 12/01/97 7 0.00
325 12/01/97 14, 14 0.00
131 12/01/97 37, 37 0.00
315 12/01/97 15, 15 0.00
268 12/01/97 19, 19 0.00
424 12/01/97 6 0.00
426 12/01/97 5 0.00
429 12/01/97 5 0.00
366 12/01/97 12, 12 0.00
425 12/01/97 6 0.00
418 12/01/97 8 0.00
174 12/01/97 27, 27 0.00
326 12/01/97 17, 17 0.00
128 12/01/97 38, 38 0.00
261 12/01/97 17, 17 0.00
163 12/01/97 34, 34 0.00
316 12/01/97 14, 14 0.00
379 12/01/97 10, 10 0.00
39 12/01/97 90, 90 0.00
47 12/01/97 81, 81 0.00
50 12/01/97 79, 79 0.00
228 12/01/97 25, 25 0.00
266 11/01/97 18, 37 0.00
352 12/01/97 12, 12 0.00
384 12/01/97 11, 11 0.00
386 12/01/97 11, 11 0.00
303 11/01/97 15, 31 0.00
324 12/01/97 14, 14 0.00
298 12/01/97 15, 15 0.00
284 12/01/97 18, 18 0.00
Special
DisclosureAdvance Servicer Foreclosure Bankruptcy
Control # DescriptionTransfer DaDate Date
254 B
246 B
71 B
329 B
153 B
263 B
155 B
407 B
270 B
327 B
427 B
420 B
325 B
131 B
315 B
268 B
424 B
426 B
429 B
366 B
425 B
418 B
174 B
326 B
128 B
261 B
163 B
316 B
379 B
39 B
47 B
50 B
228 B
2661
352 B
384 B
386 B
3031
324 B
298 B
284 B
Notes: (1)
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
DisclosureREO
Control # Date
254
246
71
329
153
263
155
407
270
327
427
420
325
131
315
268
424
426
429
366
425
418
174
326
128
261
163
316
379
39
47
50
228
266
352
384
386
303
324
298
284
STRAT ABN AMRO Acct: 67-7852-709
Distribution of Principal Balances
Current ScheduNumber
Balances of Loans
$0 to $100,000 0
$100,000 to $200,000 0
$200,000 to $300,000 0
$300,000 to $400,000 0
$400,000 to $500,000 1
$500,000 to $600,000 1
$600,000 to $700,000 2
$700,000 to $800,000 5
$800,000 to $900,000 3
$900,000 to $1,000,000 8
$1,000,000to $1,100,000 5
$1,100,000to $1,200,000 6
$1,200,000to $1,300,000 9
$1,300,000to $1,400,000 11
$1,400,000to $1,500,000 13
$1,500,000to $1,600,000 13
$1,600,000to $1,700,000 10
$1,700,000to $1,800,000 7
$1,800,000to $1,900,000 6
$1,900,000& Above 322
Total 422
Current Scheduled Scheduled Based on
Balances Balance Balance
$0 to $100,000 0 0.00%
$100,000 to $200,000 0 0.00%
$200,000 to $300,000 0 0.00%
$300,000 to $400,000 0 0.00%
$400,000 to $500,000 449,161 0.02%
$500,000 to $600,000 596,472 0.03%
$600,000 to $700,000 1,379,351 0.06%
$700,000 to $800,000 3,683,067 0.17%
$800,000 to $900,000 2,588,366 0.12%
$900,000 to $1,000,000 7,500,252 0.34%
$1,000,000to $1,100,000 5,179,365 0.24%
$1,100,000to $1,200,000 6,916,667 0.31%
$1,200,000to $1,300,000 11,339,672 0.52%
$1,300,000to $1,400,000 14,977,951 0.68%
$1,400,000to $1,500,000 19,080,206 0.87%
$1,500,000to $1,600,000 20,177,130 0.92%
$1,600,000to $1,700,000 16,491,199 0.75%
$1,700,000to $1,800,000 12,256,955 0.56%
$1,800,000to $1,900,000 11,080,475 0.50%
$1,900,000& Above 2,066,353,020 93.92%
Total 2,200,049,307 100.00%
Average Scheduled Balance is 5,213,387
Maximum Scheduled Balance is 45,369,029
Minimum Scheduled Balance is 449,161
Distribution of Property Types
Number Scheduled Based on
Property Tof Loans Balance Balance
Retail 178 811,127,85 36.87%
Multifamil 136 683,440,95 31.06%
Office 35 277,807,77 12.63%
Lodging 33 195,387,90 8.88%
Industrial 13 107,345,12 4.88%
Health Car 16 89,973,9 4.09%
Other 5 19,572,1 0.89%
Mixed Use 2 6,589, 0.30%
Mobile Hom 2 4,879, 0.22%
Self Stora 2 3,924, 0.18%
Total 422 2200049307 100.00%
Distribution of Mortgage Interest Rates
Current MortgagNumber Scheduled Based on
Interest Ratof Loans Balance Balance
7.00% or less 0 0.00%
7.00% to 7.500% 26 278,994,1 12.68%
7.50% to 8.00% 111 590,961,5 26.86%
8.00% to 8.50% 144 741,015,6 33.68%
8.50% to 9.00% 92 422,055,1 19.18%
9.00% to 9.50% 40 121,790,5 5.54%
9.50% to 10.00% 3 8,522 0.39%
10.00% to 10.500% 6 36,709, 1.67%
10.50% to 11.00% 0 0.00%
11.00% to 11.500% 0 0.00%
11.50% to 12.00% 0 0.00%
12.00% to 12.500% 0 0.00%
12.50% to 13.00% 0 0.00%
13.00% to 13.500% 0 0.00%
13.50% & Above 0 0.00%
Total 422 2,200,049,30 100.00%
W/Avg Mortgage Interest Rate is 8.3552%
Minimum Mortgage Interest Rate i 7.0650%
Maximum Mortgage Interest Rate i 10.5000%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Florida 58 317,438,5 14.43%
New York 21 248,612,7 11.30%
Texas 54 229,517,6 10.43%
California 38 211,391,1 9.61%
Georgia 34 111,635,9 5.07%
Virginia 18 84,944, 3.86%
Arizona 18 83,574, 3.80%
Pennsylvania 15 77,771, 3.53%
New Jersey 13 77,360, 3.52%
Missouri 6 64,882, 2.95%
Massachusetts 8 60,445, 2.75%
Ohio 18 58,686, 2.67%
Michigan 10 56,728, 2.58%
Maryland 12 53,970, 2.45%
North Carolina 13 51,652, 2.35%
Illinois 5 42,744, 1.94%
Connecticut 7 41,643, 1.89%
Tennessee 7 39,148, 1.78%
Utah 3 35,318, 1.61%
Alabama 6 25,839, 1.17%
Washington 7 24,631, 1.12%
South Carolina 6 24,045, 1.09%
Nevada 2 23,235, 1.06%
Wisconsin 4 21,297, 0.97%
Kansas 7 21,119, 0.96%
Indiana 7 21,098, 0.96%
Louisiana 1 19,953, 0.91%
Minnesota 5 18,342, 0.83%
Colorado 5 17,444, 0.79%
Oklahoma 2 7,663 0.35%
Other 12 27,908, 1.27%
Total 422 2,200,049,30 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 408 2,157,612,52 98.07%
1+ to 2 years 13 33,412, 1.52%
2+ to 3 years 0 0.00%
3+ to 4 years 0 0.00%
4+ to 5 years 0 0.00%
5+ to 6 years 0 0.00%
6+ to 7 years 0 0.00%
7+ to 8 years 0 0.00%
8+ to 9 years 0 0.00%
9+ to 10 years 0 0.00%
10 years or more 1 9,024 0.41%
Total 422 2,200,049,30 100.00%
Weighted Average Seasoning is 0.4
Distribution of RemaiNumber Scheduled Based on
Fully Amorof Loans Balance Balance
60 months or less 0 0.00%
61 to 120 months 8 58,259, 2.65%
121 to 180 months 9 41,526, 1.89%
181 to 240 months 49 108,512,0 4.93%
241 to 360 months 27 168,705,4 7.67%
Total 93 377,003,1 17.14%
Weighted Average Months to Maturity 234
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 72 288,882,6 13.13%
Amortizing Balloon 318 1,676,083,85 76.18%
Interest Only / Amort 7 56,182, 2.55%
Interest Only / Amort 7 83,598, 3.80%
Other 18 95,301, 4.33%
Total 422 2,200,049,30 100.00%
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 0 0.00%
13 to 24 months 0 0.00%
25 to 36 months 0 0.00%
37 to 48 months 1 9,024 0.41%
49 to 60 months 1 28,631, 1.30%
61 to 120 months 276 1,328,043,84 60.36%
121 to 180 months 31 334,846,2 15.22%
181 to 240 months 20 122,500,0 5.57%
Total 329 1,823,046,12 82.86%
Weighted Average Months to Maturity 131
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.500 to less 0 0.00%
0.500 to 0.625 0 0.00%
0.625 to 0.750 0 0.00%
0.750 to 0.875 0 0.00%
0.875 to 1.000 0 0.00%
1.000 to 1.125 0 0.00%
1.125 to 1.250 65 406,399,8 18.47%
1.250 to 1.375 177 997,305,3 45.33%
1.375 to 1.500 78 357,332,9 16.24%
1.500 to 1.625 19 63,472, 2.89%
1.625 to 1.750 11 75,072, 3.41%
1.750 to 1.875 2 23,443, 1.07%
1.875 to 2.000 1 22,860, 1.04%
2.000 to 2.125 3 11,255, 0.51%
2.125 & above 1 5,568 0.25%
Unknown 65 237,339,0 10.79%
Total 422 2,200,049,30 100.00%
Weighted Average Debt Service Coverage Ratio 1.358
(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 351 1,952,595,05 88.75%
1 to 2 years 70 245,946,0 11.18%
2 Years or More 1 1,508 0.07%
Unknown 0 0.00%
Total 422 2,200,049,30 100.00%
Loan Level Detail "STRAT_LBL1"
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1FUCM97C2 Industrial 07/01/07 1.310
2FUCM97C2 Retail 11/01/12 1.200
3FUCM97C2 Retail 11/01/07 1.250
4FUCM97C2 Multifamily 09/01/12 1.330
5FUCM97C2 Office 10/01/22 0.000
6FUCM97C2 Multifamily 05/01/07 1.300
7FUCM97C2 Lodging 11/01/12 1.450
8FUCM97C2 Multifamily 05/01/07 1.270
9FUCM97C2 Retail 07/01/12 1.250
10FUCM97C2 Retail 10/01/02 1.440
11FUCM97C2 Office 06/01/17 0.000
12FUCM97C2 Health Care 09/01/22 1.290
13FUCM97C2 Retail 10/01/12 1.300
14FUCM97C2 Office 06/01/22 2.000
15FUCM97C2 Office 08/01/07 1.220
16FUCM97C2 Office 08/01/12 0.000
17FUCM97C2 Multifamily 11/01/07 1.360
18FUCM97C2 Multifamily 09/01/07 1.270
19FUCM97C2 Retail 06/01/07 1.350
20FUCM97C2 Office 08/01/07 1.650
21FUCM97C2 Multifamily 07/01/07 1.290
22FUCM97C2 Retail 08/01/12 1.360
23FUCM97C2 Lodging 09/01/04 1.460
24FUCM97C2 Multifamily 07/01/07 1.280
25FUCM97C2 Multifamily 07/01/07 1.270
26FUCM97C2 Lodging 11/01/12 1.710
27FUCM97C2 Retail 11/01/12 1.200
28FUCM97C2 Multifamily 10/01/27 1.180
29FUCM97C2 Office 06/01/12 1.780
30FUCM97C2 Office 10/01/17 1.360
31FUCM97C2 Multifamily 05/01/07 1.300
32FUCM97C2 Multifamily 09/01/22 1.200
33FUCM97C2 Multifamily 11/01/27 1.210
34FUCM97C2 Retail 09/01/07 1.260
35FUCM97C2 Retail 10/01/07 1.280
36FUCM97C2 Multifamily 07/01/07 1.290
37FUCM97C2 Retail 09/01/07 1.370
39FUCM97C2 Lodging 11/01/07 1.410
40FUCM97C2 Office 07/01/04 1.350
41FUCM97C2 Health Care 08/01/07 1.320
42FUCM97C2 Retail 02/01/19 0.000
43FUCM97C2 Retail 10/01/12 1.350
44FUCM97C2 Retail 06/01/07 1.300
45FUCM97C2 Multifamily 09/01/07 1.200
46FUCM97C2 Office 08/01/07 1.700
47FUCM97C2 Retail 07/01/19 0.000
48FUCM97C2 Lodging 05/01/07 1.460
49FUCM97C2 Retail 10/01/07 1.300
50FUCM97C2 Retail 07/01/19 0.000
51FUCM97C2 Retail 09/01/07 1.330
52FUCM97C2 Multifamily 08/01/12 1.300
53FUCM97C2 Health Care 06/01/07 1.440
54FUCM97C2 Health Care 06/01/07 1.440
55FUCM97C2 Multifamily 08/01/01 1.220
56FUCM97C2 Industrial 11/01/12 1.450
57FUCM97C2 Multifamily 09/01/04 1.210
59FUCM97C2 Industrial 09/01/04 1.330
60FUCM97C2 Retail 11/01/07 1.310
61FUCM97C2 Retail 10/01/12 1.330
62FUCM97C2 Retail 10/01/07 1.440
63FUCM97C2 Health Care 10/01/07 1.640
64FUCM97C2 Multifamily 07/01/07 1.400
65FUCM97C2 Retail 07/01/07 1.310
66FUCM97C2 Industrial 07/01/17 1.320
67FUCM97C2 Retail 09/01/07 1.340
68FUCM97C2 Multifamily 07/01/07 1.290
69FUCM97C2 Multifamily 10/01/07 1.210
70FUCM97C2 Office 07/01/04 1.370
71FUCM97C2 Multifamily 06/01/04 1.400
72FUCM97C2 Multifamily 08/01/07 1.390
73FUCM97C2 Retail 11/01/16 0.000
74FUCM97C2 Retail 11/01/07 1.200
75FUCM97C2 Retail 06/01/07 1.310
76FUCM97C2 Retail 10/01/07 1.360
77FUCM97C2 Multifamily 08/01/07 1.300
78FUCM97C2 Multifamily 08/01/07 1.420
79FUCM97C2 Multifamily 05/01/04 1.200
80FUCM97C2 Retail 07/01/07 1.240
81FUCM97C2 Multifamily 05/01/04 1.290
82FUCM97C2 Lodging 11/01/12 2.080
83FUCM97C2 Multifamily 11/01/07 1.270
84FUCM97C2 Retail 10/01/07 1.370
85FUCM97C2 Retail 09/01/07 1.250
86FUCM97C2 Multifamily 09/01/07 1.760
87FUCM97C2 Multifamily 11/01/07 1.250
88FUCM97C2 Lodging 08/01/07 1.430
89FUCM97C2 Retail 11/01/07 1.320
90FUCM97C2 Lodging 11/01/12 1.620
91FUCM97C2 Multifamily 09/01/12 1.200
92FUCM97C2 Industrial 06/01/22 1.300
93FUCM97C2 Multifamily 08/01/07 1.240
94FUCM97C2 Retail 06/01/07 1.380
95FUCM97C2 Retail 06/01/18 0.000
96FUCM97C2 Industrial 07/01/07 1.520
97FUCM97C2 Multifamily 09/01/12 1.230
98FUCM97C2 Office 08/01/07 1.320
99FUCM97C2 Retail 06/01/12 1.280
100FUCM97C2 Health Care 10/01/12 1.560
101FUCM97C2 Health Care 05/01/07 1.300
102FUCM97C2 Retail 05/01/07 1.270
103FUCM97C2 Retail 08/01/07 1.340
104FUCM97C2 Retail 05/01/17 1.310
105FUCM97C2 Retail 10/01/07 1.240
106FUCM97C2 Multifamily 08/01/07 1.330
107FUCM97C2 Lodging 10/01/07 1.430
108FUCM97C2 Multifamily 03/01/04 1.200
109FUCM97C2 Retail 08/01/07 1.310
110FUCM97C2 Retail 08/01/07 1.350
111FUCM97C2 Multifamily 08/01/07 1.280
112FUCM97C2 Multifamily 08/01/07 1.290
113FUCM97C2 Lodging 07/01/04 2.500
114FUCM97C2 Multifamily 10/01/07 1.260
115FUCM97C2 Retail 08/01/07 1.260
116FUCM97C2 Office 06/01/07 1.410
117FUCM97C2 Other 04/01/09 0.000
118FUCM97C2 Lodging 11/01/07 1.480
119FUCM97C2 Retail 08/01/04 1.310
120FUCM97C2 Office 07/01/07 1.400
122FUCM97C2 Industrial 11/01/07 1.350
123FUCM97C2 Retail 07/01/07 1.330
124FUCM97C2 Retail 09/01/17 0.000
125FUCM97C2 Retail 05/01/04 1.430
126FUCM97C2 Industrial 10/01/07 1.410
127FUCM97C2 Lodging 11/01/07 1.400
128FUCM97C2 Lodging 10/01/07 1.450
129FUCM97C2 Mixed Use 09/01/22 0.000
130FUCM97C2 Lodging 07/01/20 1.590
131FUCM97C2 Multifamily 04/01/07 1.250
132FUCM97C2 Retail 07/01/07 1.250
133FUCM97C2 Lodging 10/01/07 1.460
134FUCM97C2 Multifamily 05/01/07 1.400
135FUCM97C2 Health Care 10/01/07 1.330
136FUCM97C2 Health Care 08/01/07 1.460
137FUCM97C2 Retail 05/01/07 1.260
138FUCM97C2 Retail 06/01/18 0.000
139FUCM97C2 Retail 05/01/18 0.000
140FUCM97C2 Retail 10/01/07 1.380
141FUCM97C2 Multifamily 09/01/04 1.370
142FUCM97C2 Multifamily 08/01/07 1.390
143FUCM97C2 Multifamily 07/01/07 1.230
145FUCM97C2 Office 06/01/07 1.360
146FUCM97C2 Industrial 05/01/04 1.360
147FUCM97C2 Retail 08/01/07 1.280
148FUCM97C2 Lodging 11/01/19 1.470
149FUCM97C2 Retail 11/01/07 1.280
150FUCM97C2 Retail 10/01/07 1.260
151FUCM97C2 Multifamily 10/01/07 1.320
152FUCM97C2 Multifamily 05/01/04 1.210
153FUCM97C2 Retail 07/01/17 1.270
154FUCM97C2 Retail 07/01/07 1.330
155FUCM97C2 Retail 09/01/07 1.230
156FUCM97C2 Multifamily 08/01/07 1.470
157FUCM97C2 Retail 06/01/18 0.000
158FUCM97C2 Multifamily 09/01/04 1.630
159FUCM97C2 Multifamily 10/01/07 1.390
160FUCM97C2 Multifamily 07/01/07 1.220
161FUCM97C2 Multifamily 06/01/07 1.400
162FUCM97C2 Multifamily 10/01/07 1.540
163FUCM97C2 Lodging 11/01/07 1.420
164FUCM97C2 Retail 10/01/07 1.260
165FUCM97C2 Retail 09/01/07 1.360
166FUCM97C2 Other 04/01/09 0.000
167FUCM97C2 Retail 11/01/12 1.240
168FUCM97C2 Retail 10/01/07 1.390
169FUCM97C2 Lodging 04/01/07 1.410
170FUCM97C2 Retail 09/01/07 1.330
171FUCM97C2 Retail 06/01/07 1.350
172FUCM97C2 Multifamily 05/01/07 1.220
173FUCM97C2 Multifamily 07/01/07 1.300
174FUCM97C2 Multifamily 07/01/07 1.420
175FUCM97C2 Retail 10/01/07 1.290
176FUCM97C2 Lodging 09/01/07 1.640
177FUCM97C2 Lodging 08/01/07 1.490
178FUCM97C2 Office 05/01/07 1.270
180FUCM97C2 Multifamily 03/01/04 1.200
181FUCM97C2 Multifamily 03/01/04 1.200
182FUCM97C2 Lodging 10/01/12 1.400
183FUCM97C2 Multifamily 07/01/07 1.290
184FUCM97C2 Office 06/01/07 1.550
185FUCM97C2 Other 01/01/09 0.000
186FUCM97C2 Lodging 10/01/07 1.400
187FUCM97C2 Multifamily 10/01/22 1.230
188FUCM97C2 Retail 07/01/04 1.310
189FUCM97C2 Retail 07/01/04 1.310
190FUCM97C2 Retail 09/01/07 1.310
191FUCM97C2 Multifamily 09/01/07 1.260
192FUCM97C2 Office 10/01/07 1.260
193FUCM97C2 Office 07/01/07 1.490
194FUCM97C2 Retail 07/01/22 1.320
195FUCM97C2 Multifamily 10/01/07 1.240
196FUCM97C2 Other 01/01/09 0.000
197FUCM97C2 Retail 07/01/07 1.330
198FUCM97C2 Retail 05/01/07 1.310
199FUCM97C2 Office 05/01/04 1.300
200FUCM97C2 Health Care 08/01/17 1.410
201FUCM97C2 Multifamily 10/01/12 1.210
202FUCM97C2 Multifamily 06/01/22 1.260
203FUCM97C2 Multifamily 09/01/07 1.210
204FUCM97C2 Lodging 10/01/17 1.670
205FUCM97C2 Retail 04/01/07 1.280
206FUCM97C2 Office 09/01/07 1.300
207FUCM97C2 Retail 10/01/04 1.370
208FUCM97C2 Retail 09/01/07 1.280
209FUCM97C2 Health Care 08/01/07 1.550
210FUCM97C2 Retail 08/01/04 1.570
211FUCM97C2 Retail 06/01/07 1.320
212FUCM97C2 Industrial 10/01/07 1.330
213FUCM97C2 Office 08/01/12 1.300
214FUCM97C2 Office 10/01/07 1.300
215FUCM97C2 Retail 10/01/07 1.260
216FUCM97C2 Retail 04/01/08 1.270
217FUCM97C2 Lodging 07/01/07 1.410
218FUCM97C2 Multifamily 07/01/07 1.280
219FUCM97C2 Multifamily 05/01/07 1.210
220FUCM97C2 Retail 05/01/04 1.620
221FUCM97C2 Multifamily 06/01/07 1.390
222FUCM97C2 Retail 09/01/12 1.320
223FUCM97C2 Retail 11/01/12 1.310
224FUCM97C2 Office 09/01/07 1.270
225FUCM97C2 Multifamily 09/01/07 1.250
226FUCM97C2 Multifamily 08/01/04 1.270
227FUCM97C2 Office 05/01/07 1.340
228FUCM97C2 Retail 08/01/15 0.000
229FUCM97C2 Multifamily 07/01/07 1.450
230FUCM97C2 Mobile Home 10/01/07 1.300
231FUCM97C2 Multifamily 10/01/07 1.290
232FUCM97C2 Retail 09/01/07 1.250
233FUCM97C2 Multifamily 03/01/04 1.330
234FUCM97C2 Retail 09/01/07 1.660
235FUCM97C2 Retail 09/01/10 1.310
237FUCM97C2 Office 11/01/17 1.340
238FUCM97C2 Lodging 11/01/19 1.420
239FUCM97C2 Lodging 09/01/07 1.460
240FUCM97C2 Retail 09/01/07 1.430
241FUCM97C2 Lodging 09/01/07 1.470
242FUCM97C2 Retail 06/01/18 0.000
243FUCM97C2 Multifamily 03/01/04 1.250
244FUCM97C2 Retail 07/01/17 1.250
245FUCM97C2 Retail 10/01/07 1.270
246FUCM97C2 Office 05/01/07 1.350
247FUCM97C2 Office 10/01/07 1.320
248FUCM97C2 Office 10/01/07 1.580
249FUCM97C2 Multifamily 08/01/07 1.250
250FUCM97C2 Retail 07/01/07 1.400
251FUCM97C2 Multifamily 07/01/04 1.270
252FUCM97C2 Retail 07/01/07 1.340
253FUCM97C2 Self Storag 10/01/12 1.620
254FUCM97C2 Retail 05/01/07 1.280
255FUCM97C2 Lodging 11/01/19 1.400
256FUCM97C2 Retail 11/01/07 1.390
257FUCM97C2 Multifamily 10/01/27 1.250
258FUCM97C2 Multifamily 09/01/04 1.220
259FUCM97C2 Multifamily 10/01/27 1.170
260FUCM97C2 Retail 06/01/07 1.240
261FUCM97C2 Retail 11/01/12 1.250
262FUCM97C2 Retail 11/01/07 1.310
263FUCM97C2 Retail 08/01/07 1.500
264FUCM97C2 Multifamily 07/01/22 1.250
265FUCM97C2 Retail 05/01/04 1.530
266FUCM97C2 Other 05/01/17 0.000
267FUCM97C2 Multifamily 09/01/07 1.240
268FUCM97C2 Multifamily 06/01/07 1.250
269FUCM97C2 Multifamily 03/01/04 1.350
270FUCM97C2 Retail 11/01/12 1.330
271FUCM97C2 Multifamily 08/01/07 1.300
272FUCM97C2 Retail 07/01/07 1.340
273FUCM97C2 Multifamily 05/01/04 1.230
275FUCM97C2 Retail 05/01/07 1.370
276FUCM97C2 Retail 06/01/17 1.300
277FUCM97C2 Health Care 08/01/07 1.390
278FUCM97C2 Multifamily 06/01/07 1.260
279FUCM97C2 Multifamily 11/01/07 1.310
280FUCM97C2 Retail 10/01/07 1.440
281FUCM97C2 Multifamily 10/01/07 1.340
282FUCM97C2 Multifamily 09/01/07 1.300
283FUCM97C2 Retail 07/01/17 0.000
284FUCM97C2 Retail 06/01/17 0.000
285FUCM97C2 Multifamily 07/01/07 1.320
286FUCM97C2 Retail 11/01/07 1.310
287FUCM97C2 Retail 10/01/04 1.280
288FUCM97C2 Multifamily 08/01/07 1.360
289FUCM97C2 Retail 08/01/07 1.410
290FUCM97C2 Office 07/01/07 1.470
291FUCM97C2 Multifamily 05/01/07 1.530
292FUCM97C2 Multifamily 07/01/07 1.350
293FUCM97C2 Industrial 10/01/07 1.340
294FUCM97C2 Multifamily 09/01/07 1.300
295FUCM97C2 Multifamily 10/01/07 2.020
296FUCM97C2 Retail 09/01/07 1.540
297FUCM97C2 Multifamily 08/01/07 1.390
298FUCM97C2 Retail 11/01/17 0.000
299FUCM97C2 Multifamily 08/01/25 1.230
300FUCM97C2 Multifamily 08/01/07 1.360
301FUCM97C2 Retail 06/01/07 1.340
302FUCM97C2 Multifamily 06/01/07 1.280
303FUCM97C2 Retail 11/01/17 0.000
304FUCM97C2 Health Care 11/01/07 2.070
305FUCM97C2 Multifamily 09/01/07 1.330
306FUCM97C2 Multifamily 09/01/07 1.260
307FUCM97C2 Multifamily 06/01/27 1.350
308FUCM97C2 Retail 04/01/04 1.470
309FUCM97C2 Multifamily 09/01/07 1.320
310FUCM97C2 Retail 07/01/17 0.000
311FUCM97C2 Retail 09/01/07 1.330
312FUCM97C2 Multifamily 08/01/04 1.260
313FUCM97C2 Multifamily 06/01/07 1.270
314FUCM97C2 Retail 07/01/17 0.000
315FUCM97C2 Multifamily 06/01/07 1.250
316FUCM97C2 Multifamily 11/01/07 1.330
317FUCM97C2 Office 10/01/07 1.330
318FUCM97C2 Retail 10/01/07 1.650
319FUCM97C2 Retail 07/01/07 1.370
320FUCM97C2 Multifamily 06/01/07 1.250
321FUCM97C2 Office 06/01/04 1.360
322FUCM97C2 Retail 04/01/07 1.250
323FUCM97C2 Multifamily 10/01/22 1.310
324FUCM97C2 Retail 11/01/17 0.000
325FUCM97C2 Retail 09/01/17 0.000
326FUCM97C2 Office 08/01/12 1.510
327FUCM97C2 Retail 11/01/12 1.310
328FUCM97C2 Retail 03/01/17 0.000
329FUCM97C2 Multifamily 07/01/17 1.560
330FUCM97C2 Retail 03/01/16 0.000
331FUCM97C2 Lodging 07/01/04 1.700
332FUCM97C2 Mobile Home 09/01/15 1.650
333FUCM97C2 Multifamily 08/01/27 1.150
334FUCM97C2 Retail 11/01/17 0.000
335FUCM97C2 Multifamily 08/01/07 1.570
336FUCM97C2 Retail 11/01/16 0.000
337FUCM97C2 Multifamily 10/01/06 1.340
338FUCM97C2 Multifamily 08/01/04 1.320
339FUCM97C2 Health Care 01/01/07 1.360
340FUCM97C2 Retail 11/01/17 0.000
341FUCM97C2 Retail 05/01/07 1.400
342FUCM97C2 Retail 09/01/16 0.000
343FUCM97C2 Retail 12/01/16 0.000
344FUCM97C2 Multifamily 08/01/04 1.370
345FUCM97C2 Multifamily 07/01/04 1.470
346FUCM97C2 Retail 07/01/16 0.000
347FUCM97C2 Retail 11/01/16 0.000
348FUCM97C2 Retail 07/01/16 0.000
349FUCM97C2 Retail 02/01/16 0.000
350FUCM97C2 Multifamily 08/01/04 1.250
351FUCM97C2 Multifamily 06/01/07 1.320
352FUCM97C2 Retail 02/01/17 0.000
353FUCM97C2 Mixed Use 11/01/12 1.440
354FUCM97C2 Retail 10/01/07 1.300
355FUCM97C2 Retail 09/01/07 1.370
356FUCM97C2 Multifamily 06/01/17 1.340
357FUCM97C2 Office 10/01/07 1.360
358FUCM97C2 Retail 07/01/07 1.300
359FUCM97C2 Retail 09/01/16 0.000
360FUCM97C2 Retail 10/01/07 1.390
361FUCM97C2 Retail 12/01/16 0.000
362FUCM97C2 Retail 05/01/17 0.000
363FUCM97C2 Multifamily 07/01/07 1.320
364FUCM97C2 Retail 10/01/16 0.000
365FUCM97C2 Retail 08/01/16 0.000
366FUCM97C2 Lodging 09/01/07 1.460
367FUCM97C2 Retail 10/01/04 1.600
368FUCM97C2 Retail 08/01/07 1.610
369FUCM97C2 Retail 07/01/07 1.330
370FUCM97C2 Multifamily 06/01/07 1.390
371FUCM97C2 Retail 07/01/07 1.490
372FUCM97C2 Retail 01/01/17 0.000
373FUCM97C2 Multifamily 10/01/22 1.150
374FUCM97C2 Multifamily 08/01/07 1.310
375FUCM97C2 Multifamily 08/01/07 1.250
376FUCM97C2 Multifamily 05/01/07 1.220
377FUCM97C2 Retail 09/01/16 0.000
378FUCM97C2 Retail 10/01/07 1.500
379FUCM97C2 Multifamily 11/01/07 1.480
380FUCM97C2 Retail 10/01/07 1.360
381FUCM97C2 Industrial 09/01/07 1.430
382FUCM97C2 Retail 08/01/16 0.000
383FUCM97C2 Multifamily 06/01/07 1.290
384FUCM97C2 Retail 09/01/17 0.000
385FUCM97C2 Retail 03/01/17 0.000
386FUCM97C2 Retail 08/01/17 0.000
387FUCM97C2 Retail 02/01/17 0.000
388FUCM97C2 Retail 02/01/17 0.000
389FUCM97C2 Industrial 08/01/07 1.300
390FUCM97C2 Multifamily 10/01/07 1.250
391FUCM97C2 Multifamily 10/01/07 1.290
392FUCM97C2 Multifamily 09/01/22 1.300
393FUCM97C2 Retail 05/01/07 1.300
394FUCM97C2 Retail 08/01/16 0.000
395FUCM97C2 Self Storag 08/01/07 1.490
396FUCM97C2 Retail 10/01/07 1.360
397FUCM97C2 Retail 08/01/16 0.000
398FUCM97C2 Retail 08/01/16 0.000
400FUCM97C2 Retail 05/01/07 1.270
401FUCM97C2 Health Care 07/01/07 1.420
402FUCM97C2 Retail 02/01/16 0.000
403FUCM97C2 Retail 01/01/18 0.000
404FUCM97C2 Retail 08/01/16 0.000
405FUCM97C2 Retail 08/01/16 0.000
406FUCM97C2 Multifamily 07/01/07 1.410
407FUCM97C2 Retail 11/01/07 1.310
408FUCM97C2 Retail 10/01/07 1.230
409FUCM97C2 Retail 10/01/15 0.000
410FUCM97C2 Retail 08/01/04 1.310
411FUCM97C2 Multifamily 06/01/07 1.300
412FUCM97C2 Retail 08/01/17 0.000
413FUCM97C2 Office 05/01/07 1.280
414FUCM97C2 Multifamily 10/01/27 1.250
415FUCM97C2 Retail 10/01/16 0.000
416FUCM97C2 Retail 03/01/17 0.000
417FUCM97C2 Retail 03/01/17 0.000
418FUCM97C2 Lodging 10/01/07 1.480
419FUCM97C2 Health Care 09/01/07 1.390
420FUCM97C2 Retail 11/01/12 1.300
421FUCM97C2 Retail 10/01/07 1.410
422FUCM97C2 Multifamily 06/01/07 1.330
423FUCM97C2 Lodging 10/01/07 1.500
424FUCM97C2 Multifamily 05/01/07 1.340
425FUCM97C2 Lodging 10/01/07 1.450
426FUCM97C2 Multifamily 09/01/27 1.180
427FUCM97C2 Retail 11/01/12 1.490
428FUCM97C2 Multifamily 10/01/07 1.250
429FUCM97C2 Multifamily 06/01/07 1.280
430FUCM97C2 Multifamily 11/01/07 1.380
Operating Ending
DisclosureStatement Principal Note
Control # Date State Balance Rate
1 06/12/97NY 45,369, 8.340%
2 10/01/97NY 38,206, 7.470%
3 09/23/97VA 35,198, 7.625%
4 07/01/97NY 33,398, 7.430%
5 11/01/97UT 29,927, 7.185%
6 04/09/97MA 29,091, 8.550%
7 09/18/97MO 28,944, 7.960%
8 04/01/97MI 28,848, 8.250%
9 05/20/97IL 28,734, 8.120%
10 05/01/97TX 28,631, 7.240%
11 08/04/97FL 24,127, 8.410%
12 07/01/97FL 23,344, 8.631%
13 08/15/97CA 22,960, 7.750%
14 04/14/97NY 22,860, 8.420%
15 06/05/97FL 21,273, 7.910%
16 07/11/97CT 20,012, 7.065%
17 08/12/97FL 19,974, 7.450%
18 06/23/97LA 19,953, 7.940%
19 02/01/97PA 19,940, 8.930%
20 06/02/97NY 19,071, 7.880%
21 05/15/97NV 18,645, 8.290%
22 05/31/97MO 18,465, 8.250%
23 04/01/97FL 17,940, 8.690%
24 04/25/97AZ 17,359, 8.140%
25 04/25/97AZ 17,341, 8.140%
26 12/31/96TX 16,932, 7.920%
27 09/12/97NY 16,560, 7.470%
28 07/15/97NJ 16,470, 7.600%
29 04/14/97NY 16,443, 8.420%
30 07/23/97OH 16,226, 8.250%
31 04/09/97MA 14,844, 8.550%
32 07/01/97FL 14,760, 8.050%
33 08/28/97PA 13,979, 7.510%
34 06/02/97FL 13,464, 8.100%
35 07/11/97PA 13,076, 7.620%
36 03/27/97TX 12,484, 8.375%
37 04/02/97TX 12,476, 8.650%
39 09/20/97TX 12,225, 7.670%
40 09/23/96CA 11,930, 8.670%
41 04/01/97CA 11,761, 8.410%
42 07/14/97TX 11,642, 8.840%
43 08/11/97CA 10,483, 8.000%
44 04/18/97NY 10,257, 8.691%
45 08/15/97CA 9,973 7.360%
46 06/01/97FL 9,974 8.250%
47 05/12/97GA 9,763 10.125%
48 08/07/96WI 9,732 9.400%
49 07/31/97FL 9,649 8.250%
50 05/12/97GA 9,459 10.125%
51 06/04/97FL 9,375 8.100%
52 05/24/97NJ 9,369 8.450%
53 02/01/97MD 4,676 10.500%
54 02/01/97MD 4,543 7.603%
55 05/30/96CA 9,024 7.500%
56 09/19/97NJ 8,949 8.380%
57 08/18/97MI 8,900 7.650%
59 06/02/97CA 8,767 8.090%
60 10/01/97VA 8,487 7.500%
61 08/11/97CA 8,486 8.000%
62 08/01/97TN 8,482 7.980%
63 06/16/97CA 8,473 8.070%
64 04/15/97TX 8,400 8.140%
65 04/11/97NY 8,226 8.310%
66 05/23/97SC 8,060 9.125%
67 05/16/97CA 7,983 8.375%
68 04/22/97CO 7,979 8.650%
69 09/10/97TN 7,486 7.450%
70 03/26/97CA 7,480 8.680%
71 07/24/96NC 7,467 8.470%
72 06/09/97MD 7,396 7.680%
73 12/19/96NC 7,311 7.313%
74 11/01/97AL 7,220 7.950%
75 02/05/97NJ 7,158 8.690%
76 06/23/97KS 7,145 8.160%
77 06/26/97GA 7,118 7.720%
78 06/09/97AZ 7,080 7.938%
79 03/18/97GA 7,008 8.940%
80 04/08/97VA 7,005 8.630%
81 01/15/97WA 7,005 8.535%
82 09/01/97MO 6,986 7.960%
83 05/13/97TX 7,000 7.500%
84 08/19/97FL 6,988 7.840%
85 06/24/97TN 6,979 8.000%
86 08/18/97AZ 7,000 7.500%
87 09/10/97MD 6,889 7.500%
88 03/31/97FL 6,717 8.500%
89 08/19/97VA 6,716 7.750%
90 10/01/97NY 6,689 9.000%
91 08/04/97GA 6,584 7.740%
92 12/16/96TX 6,518 9.375%
93 09/08/97CA 6,480 7.560%
94 02/24/97NJ 6,462 8.690%
95 03/30/96NY 6,408 8.188%
96 04/30/97MD 6,382 8.550%
97 07/03/97WI 6,335 7.840%
98 03/01/97FL 6,272 8.375%
99 12/11/96FL 6,264 8.750%
100 05/12/97AZ 6,202 8.750%
101 02/17/97MI 6,206 9.250%
102 01/10/97CA 6,171 8.875%
103 06/20/97GA 6,169 8.375%
104 04/15/97CA 6,112 8.720%
105 08/14/97MO 6,098 8.160%
106 05/29/97CA 6,057 7.900%
107 08/29/97FL 5,900 7.970%
108 01/29/97SC 5,845 8.000%
109 04/08/97TN 5,792 8.125%
110 09/01/97NJ 5,780 8.150%
111 09/04/97CA 5,732 7.560%
112 03/13/97NC 5,724 8.300%
113 04/01/97FL 5,568 8.900%
114 07/15/97AL 5,490 7.820%
115 04/28/97IL 5,481 8.250%
116 03/25/97NY 5,484 9.010%
117 05/07/97MN 5,386 10.125%
118 08/15/97FL 5,389 8.040%
119 05/27/97OH 5,385 8.090%
120 04/10/97OK 5,270 8.870%
122 08/31/97NJ 5,240 8.250%
123 04/03/97GA 5,183 9.000%
124 08/11/97TX 5,145 7.438%
125 01/28/97FL 5,102 9.060%
126 07/12/97CA 5,089 7.793%
127 08/04/97NY 4,990 8.000%
128 08/25/97FL 4,989 7.970%
129 08/05/97NJ 4,979 8.250%
130 04/10/97FL 4,967 9.240%
131 12/12/96CA 4,836 8.570%
132 02/03/97NY 4,828 8.625%
133 08/25/97FL 4,788 7.970%
134 11/12/96TX 4,791 8.520%
135 09/06/97TN 4,790 8.000%
136 04/01/97MN 4,781 8.970%
137 05/02/97MA 4,778 9.010%
138 03/21/96OH 4,768 8.188%
139 03/29/96PA 4,761 8.188%
140 07/24/97KS 4,742 8.230%
141 06/05/97MD 4,737 8.200%
142 06/04/97WA 4,736 7.950%
143 03/14/97AZ 4,736 8.320%
145 03/17/97FL 4,720 9.150%
146 04/30/97IL 4,685 9.150%
147 06/20/97CT 4,686 7.810%
148 07/10/97CT 4,671 8.250%
149 06/27/97NV 4,590 7.875%
150 06/29/97NC 4,592 8.000%
151 08/22/97AZ 4,591 7.550%
152 01/15/97WA 4,537 8.535%
153 04/09/97GA 4,533 8.490%
154 05/01/97CT 4,496 8.100%
155 06/25/97NC 4,490 8.240%
156 06/09/97MD 4,482 7.680%
157 03/19/96SC 4,470 8.188%
158 07/14/97TX 4,456 7.520%
159 08/21/97GA 4,455 7.375%
160 04/29/97TX 4,435 7.980%
161 04/28/97CA 4,433 8.270%
162 04/01/97MD 4,418 8.130%
163 08/29/97AL 4,401 8.150%
164 09/05/97NC 4,382 7.625%
165 07/21/97MD 4,340 8.180%
166 05/14/97OH 4,320 9.875%
167 09/21/97NJ 4,322 7.470%
168 07/15/97PA 4,292 7.625%
169 02/27/97AL 4,267 9.050%
170 04/01/97GA 4,091 8.500%
171 10/30/96FL 4,084 9.220%
172 11/18/96TX 4,081 8.900%
173 05/28/97NJ 4,062 8.150%
174 05/20/97GA 4,000 8.320%
175 03/27/97OR 3,992 8.188%
176 05/05/97IN 3,986 8.460%
177 05/16/97GA 3,974 9.350%
178 03/17/97CA 3,972 9.241%
180 01/21/97VA 3,892 8.000%
181 01/14/97TX 3,892 8.000%
182 07/11/97FL 3,890 8.375%
183 04/15/97TX 3,880 8.140%
184 05/01/97FL 3,834 8.720%
185 05/14/97IN 3,795 10.125%
186 08/25/97FL 3,792 7.970%
187 06/27/97AR 3,787 7.960%
188 03/12/97TX 3,338 8.800%
189 03/12/97TX 44 8.520%
190 05/30/97TX 3,767 8.510%
191 01/30/97WI 3,759 7.970%
192 05/21/97FL 3,714 8.500%
193 01/10/97CA 3,706 8.720%
194 04/25/97TX 3,682 8.710%
195 08/29/97TX 3,663 7.730%
196 05/14/97IN 3,627 10.125%
197 03/20/97GA 3,610 8.670%
198 12/12/96GA 3,584 9.150%
199 02/21/97TX 3,584 9.120%
200 03/25/97OH 3,573 8.625%
201 07/02/97OH 3,544 7.960%
202 01/31/97TX 3,507 8.350%
203 06/16/97PA 3,491 7.790%
204 02/05/97NC 3,485 8.625%
205 01/30/97PA 3,482 9.000%
206 08/08/97IN 3,440 7.820%
207 09/01/97RI 3,395 8.270%
208 06/11/97TX 3,393 8.490%
209 06/13/97TN 3,385 8.500%
210 05/06/97MA 3,383 8.500%
211 04/16/97FL 3,377 8.880%
212 03/27/97MN 3,370 8.530%
213 11/14/96CA 3,355 8.680%
214 08/28/97NC 3,345 7.750%
215 06/26/97NC 3,347 8.000%
216 07/13/97FL 3,292 8.375%
217 05/08/97GA 3,285 9.000%
218 05/14/97FL 3,283 8.580%
219 11/18/96TX 3,284 8.900%
220 03/11/97TX 3,275 8.970%
221 03/10/97FL 3,227 8.500%
222 07/30/97CO 3,211 7.705%
223 08/06/97VA 3,094 7.875%
224 06/05/97VA 3,093 8.490%
225 07/07/97TX 3,092 7.822%
226 06/20/97CA 3,067 8.375%
227 01/22/97CA 3,037 9.375%
228 06/28/97CA 3,005 7.660%
229 04/25/97TX 3,000 8.140%
230 07/19/97CA 2,994 7.790%
231 07/31/97FL 2,994 7.780%
232 06/24/97FL 2,993 8.220%
233 01/23/97TX 2,939 8.000%
234 03/24/97FL 2,922 7.900%
235 07/28/97IN 2,913 7.875%
237 09/14/97AL 2,841 8.125%
238 07/16/97NH 2,840 8.250%
239 05/29/97UT 2,800 8.625%
240 04/25/97VA 2,793 8.420%
241 04/29/97TX 2,784 8.875%
242 03/29/96PA 2,781 8.188%
243 01/14/97TX 2,780 8.000%
244 05/01/97CO 2,767 9.140%
245 09/08/97ID 2,755 7.750%
246 11/25/96FL 2,731 9.504%
247 06/10/97GA 2,696 8.560%
248 08/01/97NY 2,692 7.800%
249 02/04/97MO 2,693 8.620%
250 08/01/97CT 2,692 8.550%
251 05/22/97TX 2,692 8.390%
252 05/07/97CT 2,691 8.100%
253 03/17/97CA 2,677 8.500%
254 01/30/97CA 2,688 9.150%
255 07/16/97MA 2,662 8.250%
256 09/18/97FL 2,597 7.990%
257 05/26/97MS 2,596 8.390%
258 05/25/97MD 2,593 8.100%
259 08/02/96UT 2,590 8.000%
260 04/08/97AZ 2,589 9.010%
261 08/08/97NC 2,496 7.750%
262 05/24/97CA 2,490 7.620%
263 03/20/97SC 2,487 8.550%
264 04/24/97MN 2,487 8.450%
265 04/25/97FL 2,488 8.722%
266 07/25/97FL 2,441 7.960%
267 06/23/97CA 2,438 7.550%
268 03/19/97PA 2,434 8.750%
269 01/13/97MS 2,408 8.000%
270 09/12/97FL 2,395 8.080%
271 06/17/97OK 2,393 7.940%
272 05/09/97CT 2,392 8.100%
273 01/15/97WA 2,388 8.535%
275 10/16/96MA 2,322 9.375%
276 04/04/97AZ 2,317 8.750%
277 04/01/97MN 2,315 8.870%
278 09/19/96CA 2,310 8.740%
279 09/17/97OH 2,297 7.510%
280 06/23/97KS 2,290 8.160%
281 07/23/97SC 2,268 7.610%
282 06/17/97KS 2,269 8.040%
283 09/01/97CA 2,254 7.930%
284 09/23/96FL 2,248 7.375%
285 05/06/97TX 2,251 8.190%
286 08/06/97IL 2,247 7.630%
287 09/01/97FL 2,246 7.876%
288 05/15/97GA 2,242 7.910%
289 01/02/97CO 2,240 8.330%
290 03/28/97TN 2,231 8.730%
291 03/04/97MA 2,211 8.750%
292 04/25/97TX 2,200 8.140%
293 08/26/97WA 2,196 8.188%
294 06/06/97TX 2,195 8.125%
295 04/15/97NY 2,190 8.840%
296 04/03/97NC 2,167 8.540%
297 09/04/97CA 2,162 7.560%
298 08/17/97MI 2,154 7.500%
299 07/07/97AZ 2,154 8.000%
300 05/13/97GA 2,152 8.090%
301 04/03/97VA 2,119 8.710%
302 04/03/97FL 2,115 8.580%
303 09/18/97MI 2,110 7.500%
304 09/09/97GA 2,077 8.150%
305 06/23/97TX 2,094 7.550%
306 06/23/97CA 2,094 7.550%
307 11/18/96TX 2,091 9.000%
308 02/06/97FL 2,089 8.950%
309 07/03/97FL 2,045 7.780%
310 07/28/97OH 2,034 7.790%
311 06/03/97FL 2,019 8.150%
312 06/20/97CA 2,020 8.375%
313 10/08/96FL 2,014 8.625%
314 07/28/97OH 1,999 7.790%
315 03/19/97PA 1,997 8.700%
316 08/18/97FL 1,997 7.875%
317 08/18/97PA 1,996 7.680%
318 05/01/97AZ 1,996 8.280%
319 03/03/97CA 1,995 9.150%
320 04/17/97MD 1,993 8.500%
321 03/21/97FL 1,992 8.990%
322 01/30/97WA 1,986 9.125%
323 06/27/97AR 1,983 7.960%
324 09/15/97MI 1,969 7.500%
325 09/15/97OH 1,949 7.790%
326 04/03/97NC 1,946 8.813%
327 09/12/97FL 1,940 8.080%
328 07/15/97PA 1,933 7.765%
329 03/28/97CA 1,933 8.590%
330 07/11/96OH 1,917 8.170%
331 04/01/97IN 1,889 8.900%
332 06/30/97AZ 1,884 8.250%
333 04/07/97KS 1,845 8.625%
334 09/16/97MI 1,835 7.500%
335 06/06/97GA 1,824 8.180%
336 12/14/96GA 1,800 8.375%
337 08/18/97KS 1,796 7.710%
338 04/29/97TX 1,793 7.840%
339 06/21/96WA 1,780 9.250%
340 09/19/97MI 1,750 7.500%
341 02/13/97TX 1,722 9.313%
342 09/15/96OH 1,707 7.930%
343 02/11/97GA 1,705 8.500%
344 06/04/97MO 1,694 7.990%
345 03/31/97TX 1,689 8.370%
346 07/29/96OH 1,666 8.070%
347 11/21/96VA 1,667 8.813%
348 07/11/96OH 1,661 8.070%
349 07/11/96OH 1,635 8.070%
350 07/16/97TX 1,635 7.995%
351 04/23/97AL 1,618 8.880%
352 07/10/97FL 1,612 7.590%
353 09/17/97NJ 1,610 7.470%
354 07/18/97VA 1,597 8.030%
355 06/28/97IL 1,595 8.060%
356 03/07/97TX 1,582 8.980%
357 07/11/97TX 1,572 8.430%
358 05/02/97FL 1,569 8.500%
359 07/02/96VA 1,559 9.125%
360 08/06/97AZ 1,536 8.250%
361 05/08/97GA 1,517 8.500%
362 04/06/97MD 1,516 8.250%
363 03/28/97GA 1,515 8.490%
364 08/23/97GA 1,508 7.500%
365 06/18/95NJ 1,508 8.875%
366 03/08/97FL 1,499 8.625%
367 06/02/97AZ 1,496 8.260%
368 05/29/97TX 1,496 8.240%
369 12/27/96AZ 1,493 9.375%
370 02/05/97AZ 1,489 8.420%
371 04/02/97NY 1,477 9.070%
372 07/04/97FL 1,476 7.625%
373 05/13/97WI 1,470 9.550%
374 06/23/97TX 1,446 8.710%
375 05/20/97IN 1,446 8.313%
376 10/08/96NJ 1,443 9.180%
377 09/15/96OH 1,420 7.930%
378 08/01/97GA 1,422 8.000%
379 08/11/97TX 1,397 7.900%
380 06/18/97FL 1,396 8.310%
381 06/04/97VA 1,396 8.090%
382 07/02/97VA 1,384 9.125%
383 04/10/97NY 1,361 9.250%
384 08/17/97MI 1,356 7.920%
385 02/17/97VA 1,353 9.000%
386 08/04/97OH 1,345 7.750%
387 02/17/97VA 1,336 8.791%
388 02/18/97VA 1,329 9.000%
389 07/01/97TX 1,318 7.983%
390 04/17/97NE 1,297 8.070%
391 08/07/97AZ 1,297 9.125%
392 07/07/97GA 1,295 7.950%
393 02/21/97TX 1,290 9.010%
394 07/15/96PA 1,260 8.340%
395 06/10/97CO 1,246 8.160%
396 04/07/97OH 1,232 8.640%
397 07/15/96PA 1,209 8.340%
398 12/12/96GA 1,209 8.375%
400 02/21/97TX 1,191 9.010%
401 04/06/97FL 1,166 8.760%
402 08/25/96WV 1,151 8.500%
403 03/14/97MA 1,150 8.750%
404 07/15/96PA 1,131 8.340%
405 12/13/96GA 1,124 8.375%
406 03/28/97GA 1,096 8.490%
407 07/21/97GA 1,031 8.010%
408 06/23/97KS 1,027 8.160%
409 08/25/96WV 1,015 8.500%
410 06/06/97AZ 1,006 8.310%
411 04/14/97TX 99 9.000%
412 07/25/97GA 97 8.125%
413 02/28/97CA 94 9.190%
414 07/11/97TX 92 8.400%
415 11/20/96VA 91 9.000%
416 07/25/97GA 91 8.125%
417 02/12/97SC 91 8.830%
418 12/23/96TX 91 9.125%
419 07/14/97NC 89 8.625%
420 09/12/97FL 84 8.080%
421 06/18/97FL 84 8.310%
422 04/10/97NY 75 9.000%
423 12/31/96TX 75 9.125%
424 04/08/97NY 74 9.125%
425 12/27/96TX 72 9.125%
426 07/01/96GA 70 8.500%
427 09/12/97FL 69 8.080%
428 04/17/97NE 68 7.620%
429 04/10/97NY 59 9.500%
430 06/30/97MI 1,597 8.160%
Total 2,200,049,307.14
Loan
DisclosureScheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 0
2 0
3 0
4 0
5 0
6 (0)
7 0
8 (0)
9 0
10 0
11 0
12 0
13 0
14 0
15 0
16 0
17 0
18 0
19 0
20 0
21 0
22 0
23 0
24 0
25 0
26 0
27 0
28 0
29 0
30 0
31 0
32 (0)
33 0
34 0
35 0
36 0
37 0
39 0 B
40 (0)
41 0
42 0
43 0
44 0
45 0
46 0
47 0 B
48 0
49 0
50 0 B
51 0
52 0
53 0
54 0
55 0
56 0
57 0
59 0
60 0
61 0
62 0
63 0
64 0
65 0
66 0
67 0
68 (0)
69 (0)
70 0
71 0 B
72 0
73 0
74 0
75 0
76 0
77 0
78 (0)
79 0
80 0
81 0
82 0
83 0
84 0
85 0
86 0
87 (0)
88 0
89 0
90 0
91 0
92 0
93 0
94 0
95 0
96 0
97 0
98 0
99 0
100 0
101 (0)
102 0
103 0
104 0
105 0
106 0
107 0
108 0
109 0
110 0
111 0
112 0
113 0
114 0
115 0
116 0
117 0
118 0
119 0
120 0
122 0
123 0
124 0
125 0
126 0
127 0
128 0 B
129 (0)
130 0
131 0 B
132 0
133 0
134 0
135 0
136 0
137 0
138 0
139 0
140 0
141 0
142 0
143 0
145 (0)
146 0
147 (0)
148 0
149 0
150 0
151 (0)
152 0
153 0 B
154 0
155 0 B
156 0
157 0
158 0
159 0
160 0
161 0
162 0
163 0 B
164 0
165 0
166 0
167 0
168 0
169 (0)
170 0
171 0
172 0
173 (0)
174 (0) B
175 0
176 0
177 (0)
178 0
180 0
181 0
182 0
183 (0)
184 0
185 0
186 0
187 0
188 0
189 0
190 0
191 0
192 0
193 0
194 0
195 0
196 0
197 0
198 0
199 0
200 0
201 (0)
202 0
203 0
204 0
205 0
206 0
207 0
208 (0)
209 0
210 0
211 0
212 0
213 0
214 0
215 0
216 0
217 0
218 0
219 0
220 0
221 0
222 0
223 0
224 0
225 0
226 0
227 0
228 0 B
229 0
230 0
231 0
232 0
233 0
234 0
235 0
237 0
238 0
239 0
240 (0)
241 0
242 0
243 0
244 0
245 0
246 0 B
247 0
248 0
249 0
250 0
251 0
252 0
253 0
254 0 B
255 0
256 0
257 0
258 0
259 (0)
260 0
261 0 B
262 0
263 0 B
264 (0)
265 (0)
266 0 1
267 0
268 0 B
269 0
270 0 B
271 0
272 0
273 0
275 0
276 0
277 0
278 0
279 0
280 0
281 (0)
282 (0)
283 0
284 0 B
285 0
286 0
287 0
288 0
289 0
290 0
291 0
292 (0)
293 0
294 0
295 0
296 0
297 (0)
298 0 B
299 0
300 0
301 0
302 0
303 0 1
304 0
305 0
306 0
307 0
308 0
309 0
310 (0)
311 0
312 (0)
313 0
314 0
315 0 B
316 0 B
317 0
318 0
319 0
320 0
321 0
322 (0)
323 0
324 0 B
325 0 B
326 0 B
327 0 B
328 (0)
329 0 B
330 0
331 (0)
332 0
333 0
334 0
335 0
336 0
337 0
338 0
339 0
340 0
341 0
342 0
343 0
344 0
345 0
346 0
347 (0)
348 (0)
349 0
350 0
351 0
352 0 B
353 0
354 (0)
355 (0)
356 0
357 0
358 0
359 0
360 0
361 0
362 (0)
363 (0)
364 0
365 0
366 0 B
367 0
368 0
369 0
370 (0)
371 0
372 0
373 0
374 0
375 (0)
376 0
377 0
378 0
379 0 B
380 0
381 (0)
382 0
383 0
384 0 B
385 0
386 0 B
387 (0)
388 0
389 0
390 0
391 0
392 0
393 (0)
394 0
395 (0)
396 0
397 0
398 0
400 0
401 0
402 0
403 (0)
404 0
405 (0)
406 0
407 0 B
408 0
409 0
410 (0)
411 0
412 0
413 (0)
414 (0)
415 0
416 (0)
417 0
418 0 B
419 (0)
420 (0) B
421 0
422 0
423 0
424 0 B
425 0 B
426 0 B
427 (0) B
428 0
429 0 B
430 0
Total 16,926,225.56
* 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) LegeA. P&I Adv - in Grac1. P&I Adv - delinquent 1 month
B. P&I Adv - < one m2. P&I Adv - delinquent 2 months
3. P&I Adv - delinqu5. Prepaid in Full
4. Mat. Balloon/Assum6. Specially Serviced
7. Foreclosure 9. REO 11. Modification
8. Bankruptcy 10. DPO
_
