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 July 19, 1999 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
July 19, 1999.
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: July 19, 1999
ABN AMRO
LaSalle Bank N.A.
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: 67-7852-70-9
Statement Date: 07/19/99
Payment Date: 07/19/99
Prior Payment: 06/18/99
Record Date: 06/30/99
WAC: 8.175404%
WAMM: 133
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 4
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 15
Total Pages Included In This Package 27
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-1 220,000,000.00 188,243,204.85 2,089,919.57
33736LAP0 1000.000000000 855.650931136 9.499634409
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 2,171,745,529.8 0.00
33736LAW5 1000.000000000 985.588036468 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 2,171,745,529.8 2,089,919.57
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 186,153,285.28
33736LAP0 0.000000000 0.000000000 846.151296727
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 2,169,655,610.28
33736LAW5 0.000000000 0.000000000 984.639582933
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 2,169,655,610.28
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 1,016,356.44 0.00 6.47900000%
33736LAP0 4.619802000 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 2,506,772.35 0.00 1.38511938%
33736LAW5 1.137630908 0.000000000 1.50041200%
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 0.000000000Fixed
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 75,853.05 (6,778.30) 6.00000000%
33736LBE4 4.589847230 -0.410153072 6.00000000%
R-III 0.00 0.00
9ABSA909 0.000000000 0.000000000
14,633,467.33 (6,778.30)
Total P&I Payment 16,723,386.90
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 220,000,000.00 188,243,204.8 2,089,919.57
None 1000.000000000855.650931136 9.499634409
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
2,203,502,325.02,171,745,529 2,089,919.57
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
M 0.00 0.00 186,153,285.28
None 0.000000000 0.000000000 846.151296727
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 2,169,655,610.28
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
M 1,268,991.56 0.00 8.08948124%
None 5.768143455 0.000000000 8.20499095%
N 2,588,634.00 0.00 8.08948124%
None 6.741234375 0.000000000 8.20499095%
O 6,623,404.33 0.00 8.08948124%
None 6.741234365 0.000000000 8.20499095%
P 742,715.50 0.00 8.08948124%
None 6.741234400 0.000000000 8.20499095%
Q 742,715.50 0.00 8.08948124%
None 6.741234400 0.000000000 8.20499095%
R 816,997.16 0.00 8.08948124%
None 6.741234385 0.000000000 8.20499095%
S 222,811.28 0.00 8.08948124%
None 6.741234418 0.000000000 8.20499095%
T 445,629.30 0.00 8.08948124%
None 6.741234400 0.000000000 8.20499095%
U 334,216.92 0.00 8.08948124%
None 6.741234418 0.000000000 8.20499095%
V 111,413.78 0.00 8.08948124%
None 6.741234212 0.000000000 8.20499095%
W 297,086.51 0.00 8.08948124%
None 6.741234398 0.000000000 8.20499095%
X 148,543.25 0.00 8.08948124%
None 6.741234171 0.000000000 8.20499095%
Y 185,679.07 0.00 8.08948124%
None 6.741234382 0.000000000 8.20499095%
Z 104,629.17 (6,778.30) 8.08948124%
None 6.331082351 -0.410153072 8.20499095%
R-II 0.00 0.00
9ABSA893 0.000000000 0.000000000
14,633,467.33 (6,778.30)
Total P&I Payment 16,723,386.90
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 2,203,502,325.02,171,745,529 2,089,919.57
None 1000.00000000 985.58803647 0.94845354
R-I 0.00 0.00 0.00
9ABSA892 1000.00000000 0.00000000 0.00000000
2,203,502,325.02,171,745,529 2,089,919.57
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular 0.00 0.00 2,169,655,610.28
None 0.00000000 0.00000000 984.63958293
R-I 0.00 0.00 0.00
9ABSA892 0.00000000 0.00000000 0.00000000
0.00 0.00 2,169,655,610.28
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Regular 14,633,467.33 (6,778.27) 8.08948124%
None 6.64100381 -0.00307613 8.20499095%
R-I 0.00 0.00
9ABSA892 0.00000000 0.00000000
14,633,467.33 (6,778.27)
Total P&I Payment 16,723,386.90
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
CertificatPrepay InteUnpaid Prior Unpaid
Class Interest Shortfall Interest Interest
A-1 1,016,3 0.00 0.00 0.00
A-2 2,112,0 0.00 0.00 0.00
A-3 5,444,8 0.00 0.00 0.00
IO 2,506,7 0.00 0.00 0.00
B 623, 0.00 0.00 0.00
C 644, 0.00 0.00 0.00
D 719, 0.00 0.00 0.00
E 196, 0.00 0.00 0.00
F 413, 0.00 0.00 0.00
G 309, 0.00 0.00 0.00
H 103, 0.00 0.00 0.00
J 220, 0.00 0.00 0.00
K 110, 0.00 0.00 0.00
L 137, 0.00 0.00 0.00
M 82 0.00 78,760.32 0.00
Total: 14,640,245 0.00 78,760.32 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 85,538.62 0.00 0.00
Total: 85,538.62 0.00 0.00
Advances
Prior Outstanding
Principal Interest
Servicer 97,293.97 731,603.17
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 97,293.97 731,603.17
Current Period
Principal Interest
Servicer 82,066.52 662,137.29
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 82,066.52 662,137.29
Recovered
Principal Interest
Servicer 93,785.57 689,784.83
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 93,785.57 689,784.83
Outstanding
Principal Interest
Servicer 85,574.92 703,955.64
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 85,574.92 703,955.64
Servicing Compensation
Current Period Primary Master Servicing Fees 72,391.52
Current Period Sub Servicer Fees Paid: 116,149.45
Current Period Additional Servicing Fees Pai 18,097.88
Current Period Additional Master Servicing C 0.00
Current Period Special Servicing Fees Paid: 6,331.49
Current Period Principal Recovery Fees Paid 4.49
Total Servicing Fees: 212,974.83
0 0.00
General Pool Characteristics
Percentage of Remaining Cut-off Date Princip 0.98
0 0
Current Principal Distribution Amount: 2,089,919.57
0 0.00
0 0.00%
Liquidati
Nature of 0 0 Basis for
0.00 Liquidatio 0 0 Final Recove
0Current Re 0.00 0.00 0.00
0Cumulative 0.00 0.00 0.00
REO Property Information
Scheduled EActual Ending Date of
Loan NumbeDate of REPrincipal BPrincipal BalFinal Recove
00 0.00 0.00 0
00 0.00 0.00 0.00
00 0.00 0.00 0.00
00 0.00 0.00 0.00
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
Type of Environmenta
Loan NumbeDelinquency Notice Sent Assessment
0 0 0 0
0 0 0
Description of
Loan Numbe Status
0 0
0
Asset_Backed FACT
Distributi Delinq 1 Month Delinq 2 Months
Date # Balance # Balance
05/18/99 2 5, 0
0.47% 0.26% 0.00% 0.00%
04/19/99 1 4048945 0 0
0.24% 0.19% 0.00% 0.00%
03/18/99 1 1552465 0 0
0.24% 0.07% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/19/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 1 1,557,814 0 0
0.24% 0.07% 0.00% 0.00%
10/19/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/18/98 129,006,096 0 0
0.24% 1.32% 0.00% 0.00%
05/18/98 1 2,099,851 0 0
0.24% 0.10% 0.00% 0.00%
04/20/98 1 2,102,413 0 0
0.24% 0.10% 0.00% 0.00%
03/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/98 1 2,107,489 0 0
0.24% 0.10% 0.00% 0.00%
Distributi Delinq 3+ Foreclosure/Bankrupt
Date # Balance # Balance
05/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/19/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/19/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/19/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Distributi REO Modifica
Date # Balance # Balance
05/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/19/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/19/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/19/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/20/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Distributi PrepCurr Weighted Avg.
Date # Balance Coupon Remit
05/18/99 0 0 8.1754% 8.0895%
0.00% 0.00%
04/19/99 0 0 8.3234% 8.2385%
0.00% 0.00%
03/18/99 0 0 7.8794% 7.7915%
0.00% 0.00%
02/18/99 0 0 8.3235% 8.2386%
0.00% 0.00%
01/19/99 0 0 8.3235% 8.2386%
0.00% 0.00%
12/18/98 0 0 8.1756% 8.0897%
0.00% 0.00%
11/18/98 0 0 8.3547% 8.2380%
0.00% 0.00%
10/19/98 0 0 8.2067% 8.0900%
0.00% 0.00%
09/18/98 0 0 8.3548% 8.2381%
0.00% 0.00%
08/18/98 0 0 8.3548% 8.2381%
0.00% 0.00%
07/20/98 0 0 8.2068% 8.0884%
0.00% 0.00%
06/18/98 0 0 8.3548% 8.2381%
0.00% 0.00%
05/18/98 0 0 8.2069% 8.0902%
0.00% 0.00%
04/20/98 0 0 8.3548% 8.2382%
0.00% 0.00%
03/18/98 0 0 7.9104% 7.7937%
0.00% 0.00%
02/18/98 0 0 8.3552% 8.2386%
0.00% 0.00%
Note: Foreclosure and REO Totals are Included in
the Appropriate Delinquency Aging Category
Delinquent Loan Detail
Paid Outstanding Out. Propert
DisclosureThru Current P&IP&I Protection
Control # Date Advance Advances** Advances
308 04/01/99 16 0.00
246 04/01/99 23 0.00
152 04/01/99 34 0.00
53 04/01/99 44 0.00
54 04/01/99 33 0.00
363 04/01/99 11 0.00
406 04/01/99 0.00
171 03/01/99 33 0.00
307 04/01/99 16 0.00
315 04/01/99 15 0.00
429 04/01/99 0.00
358 03/01/99 12 0.00
148 04/01/99 38 0.00
238 04/01/99 23 0.00
232 04/01/99 22 0.00
120 04/01/99 43 0.00
6 04/01/99 222, 22 0.00
52 04/01/99 72 0.00
112 04/01/99 44 0.00
240 04/01/99 21 0.00
Special
DisclosureAdvance Servicer Foreclosure Bankruptcy
Control # DescriptioTransfer DaDate Date
308 B
246 B
152 B
53 B
54 B
363 B
406 B
171 1.00
307 B
315 B
429 B
358 1.00 11/16/98
148 B
238 B
232 B
120 B
6 B 06/15/98
52 B
112 B
240 B
Notes: (1)
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
0
0
DisclosureREO
Control # Date
308
246
152
53
54
363
406
171
307
315
429
358
148
238
232
120
6
52
112
240
STRAT ABN AMRO Acct: 67-7852-70-9
Distribution of Principal Balances
Current SchedNumber
Balances of Loans
$0 to $1,000,000 22
$1,000,000to $2,000,000 99
$2,000,000to $3,000,000 80
$3,000,000to $4,000,000 51
$4,000,000to $6,000,000 70
$6,000,000to $8,000,000 39
$8,000,000to $10,000,000 18
$10,000,00to $12,000,000 5
$12,000,00to $14,000,000 6
$14,000,00to $16,000,000 3
$16,000,00to $18,000,000 7
$18,000,00to $20,000,000 7
$20,000,00to $22,000,000 1
$22,000,00to $24,000,000 3
$24,000,00to $28,000,000 1
$28,000,00to $32,000,000 6
$32,000,00to $34,000,000 1
$34,000,00to $38,000,000 1
$38,000,00to $44,000,000 1
$44,000,00& Above 1
Total 422
Current Scheduled Scheduled Based on
Balances Balance Balance
$0 to $1,000,000 17,843,496 0.82%
$1,000,000to $2,000,000 153,944,923 7.10%
$2,000,000to $3,000,000 194,565,589 8.97%
$3,000,000to $4,000,000 176,972,675 8.16%
$4,000,000to $6,000,000 334,688,273 15.43%
$6,000,000to $8,000,000 264,903,319 12.21%
$8,000,000to $10,000,000 161,282,522 7.43%
$10,000,00to $12,000,000 55,280,746 2.55%
$12,000,00to $14,000,000 76,780,784 3.54%
$14,000,00to $16,000,000 45,081,508 2.08%
$16,000,00to $18,000,000 118,146,000 5.45%
$18,000,00to $20,000,000 134,284,738 6.19%
$20,000,00to $22,000,000 20,903,337 0.96%
$22,000,00to $24,000,000 68,305,143 3.15%
$24,000,00to $28,000,000 24,015,839 1.11%
$28,000,00to $32,000,000 171,792,124 7.92%
$32,000,00to $34,000,000 32,964,961 1.52%
$34,000,00to $38,000,000 34,765,103 1.60%
$38,000,00to $44,000,000 38,206,000 1.76%
$44,000,00& Above 44,928,527 2.07%
Total 2,169,655,610 100.00%
Average Scheduled Balance is 5,141,364
Maximum Scheduled Balance is 44,928,527
Minimum Scheduled Balance is 444,370
Distribution of Property Types
Number Scheduled Based on
Property Tof Loans Balance Balance
Retail 178 800,292, 36.89%
Multifamil 136 676,199, 31.17%
Office 35 273,421, 12.60%
Lodging 33 192,033, 8.85%
Industrial 13 105,612, 4.87%
Health Car 16 88,364 4.07%
Other 5 18,663 0.86%
Mixed Use 2 6,50 0.30%
Mobile Hom 2 4,78 0.22%
Self Stora 2 3,78 0.17%
Total 422 2169655610 100.00%
Distribution of Mortgage Interest Rates
Current MortgaNumber Scheduled Based on
Interest Raof Loans Balance Balance
7.00% or less 0 0.00%
7.00% to 7.500% 26 275,356 12.69%
7.50% to 8.00% 111 582,707 26.86%
8.00% to 8.50% 144 731,151 33.70%
8.50% to 9.00% 92 416,319 19.19%
9.00% to 9.50% 40 119,862 5.52%
9.50% to 10.00% 3 8,2 0.38%
10.00% to 10.500% 6 36,00 1.66%
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 2,169,655 100.00%
W/Avg Mortgage Interest Rate is 8.1754%
Minimum Mortgage Interest Rate 7.0650%
Maximum Mortgage Interest Rate 10.5000%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Florida 58 313,164 14.43%
New York 21 246,161 11.35%
Texas 54 226,722 10.45%
California 38 208,341 9.60%
Georgia 34 110,268 5.08%
Virginia 18 83,77 3.86%
Arizona 18 82,83 3.82%
Pennsylvania 15 76,71 3.54%
New Jersey 13 76,09 3.51%
Missouri 6 63,95 2.95%
Massachusetts 8 59,75 2.75%
Ohio 18 57,17 2.64%
Michigan 10 55,98 2.58%
Maryland 12 53,27 2.46%
North Carolina 13 50,65 2.33%
Illinois 5 42,17 1.94%
Connecticut 7 40,79 1.88%
Tennessee 7 38,65 1.78%
Utah 3 34,63 1.60%
Alabama 6 25,46 1.17%
Washington 7 24,35 1.12%
South Carolina 6 23,54 1.09%
Nevada 2 22,96 1.06%
Wisconsin 4 21,03 0.97%
Kansas 7 20,89 0.96%
Indiana 7 20,52 0.95%
Louisiana 1 19,74 0.91%
Minnesota 5 17,90 0.83%
Colorado 5 17,08 0.79%
Oklahoma 2 7,5 0.35%
Other 12 27,46 1.27%
Total 422 2,169,655 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 0 0.00%
1+ to 2 years 389 2,081,966 95.96%
2+ to 3 years 32 78,97 3.64%
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 8,7 0.40%
Total 422 2,169,655 100.00%
Weighted Average Seasoning is 1.7
Distribution of RemaNumber Scheduled Based on
Fully Amoof Loans Balance Balance
60 months or less 0 0.00%
61 to 120 months 12 74,33 3.43%
121 to 180 months 5 23,22 1.07%
181 to 240 months 55 139,309 6.42%
241 to 360 months 21 131,703 6.07%
Total 93 368,577 16.99%
Weighted Average Months to Maturit 218
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 72 281,685 12.98%
Amortizing Balloon 318 1,654,855 76.27%
Interest Only / Amor 7 56,18 2.59%
Interest Only / Amor 7 83,54 3.85%
Other 18 93,38 4.30%
Total 422 2,169,655 100.00%
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 1 8,7 0.40%
37 to 48 months 1 28,28 1.30%
49 to 60 months 16 63,12 2.91%
61 to 120 months 261 1,252,012 57.71%
121 to 180 months 30 327,595 15.10%
181 to 240 months 20 121,347 5.59%
Total 329 1,801,077 83.01%
Weighted Average Months to Maturit 115
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.500 to less 2 8,9 0.41%
0.500 to 0.625 0 0.00%
0.625 to 0.750 0 0.00%
0.750 to 0.875 4 34,39 1.59%
0.875 to 1.000 15 95,08 4.38%
1.000 to 1.125 67 225,810 10.41%
1.125 to 1.250 85 467,923 21.57%
1.250 to 1.375 117 684,921 31.57%
1.375 to 1.500 61 269,841 12.44%
1.500 to 1.625 28 141,533 6.52%
1.625 to 1.750 18 124,534 5.74%
1.750 to 1.875 6 25,97 1.20%
1.875 to 2.000 3 13,21 0.61%
2.000 to 2.125 1 2,6 0.12%
2.125 & above 10 53,40 2.46%
Unknown 5 21,42 0.99%
Total 422 2,169,655 100.00%
Weighted Average Debt Service Coverage Ratio 1.323
(1) Debt Service Coverage Ratios are calculated as descr
are updated periodically as new NOI figures became avai
asset level. Neither the Trustee, Servicer, Special Ser
representation as to the accuracy of the data provided b
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0.00%
1 to 2 years 418 2,150,458 99.12%
2 Years or More 0 0.00%
Unknown 4 19,19 0.88%
Total 422 2,169,655 100.00%
Loan Level Detail "STRAT_LBL1"
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1FUCM97C2 Industrial 07/01/07 1.270
2FUCM97C2 Retail 11/01/12 1.190
3FUCM97C2 Retail 11/01/07 1.230
4FUCM97C2 Multifamily 09/01/12 1.320
5FUCM97C2 Office 10/01/22 1.020
6FUCM97C2 Multifamily 05/01/07 0.910
7FUCM97C2 Lodging 11/01/12 1.650
8FUCM97C2 Multifamily 05/01/07 1.270
9FUCM97C2 Retail 07/01/12 1.320
10FUCM97C2 Retail 10/01/02 1.490
11FUCM97C2 Office 06/01/17 1.280
12FUCM97C2 Health Care 09/01/22 0.930
13FUCM97C2 Retail 10/01/12 1.360
14FUCM97C2 Office 06/01/22 1.710
15FUCM97C2 Office 08/01/07 1.300
16FUCM97C2 Office 08/01/12 0.770
17FUCM97C2 Multifamily 11/01/07 1.140
18FUCM97C2 Multifamily 09/01/07 1.240
19FUCM97C2 Retail 06/01/07 1.590
20FUCM97C2 Office 08/01/07 1.260
21FUCM97C2 Multifamily 07/01/07 1.290
22FUCM97C2 Retail 08/01/12 1.200
23FUCM97C2 Lodging 09/01/04 1.440
24FUCM97C2 Multifamily 07/01/07 1.320
25FUCM97C2 Multifamily 07/01/07 1.170
26FUCM97C2 Lodging 11/01/12 2.180
27FUCM97C2 Retail 11/01/12 1.210
28FUCM97C2 Multifamily 10/01/27 1.090
29FUCM97C2 Office 06/01/12 1.620
30FUCM97C2 Office 10/01/17 1.530
31FUCM97C2 Multifamily 05/01/07 1.080
32FUCM97C2 Multifamily 09/01/22 1.270
33FUCM97C2 Multifamily 11/01/27 1.230
34FUCM97C2 Retail 09/01/07 1.260
35FUCM97C2 Retail 10/01/07 1.100
36FUCM97C2 Multifamily 07/01/07 1.780
37FUCM97C2 Retail 09/01/07 1.220
39FUCM97C2 Lodging 11/01/07 1.650
40FUCM97C2 Office 07/01/04 1.350
41FUCM97C2 Health Care 08/01/07 1.280
42FUCM97C2 Retail 02/01/19 1.090
43FUCM97C2 Retail 10/01/12 1.390
44FUCM97C2 Retail 06/01/07 1.350
45FUCM97C2 Multifamily 09/01/07 1.190
46FUCM97C2 Office 08/01/07 1.710
47FUCM97C2 Retail 07/01/19 1.080
48FUCM97C2 Lodging 05/01/07 1.380
49FUCM97C2 Retail 10/01/07 1.450
50FUCM97C2 Retail 07/01/19 1.080
51FUCM97C2 Retail 09/01/07 1.410
52FUCM97C2 Multifamily 08/01/12
53FUCM97C2 Health Care 06/01/07 1.450
54FUCM97C2 Health Care 06/01/07
55FUCM97C2 Multifamily 08/01/01 1.290
56FUCM97C2 Industrial 11/01/12 1.240
57FUCM97C2 Multifamily 09/01/04 1.190
59FUCM97C2 Industrial 09/01/04 1.350
60FUCM97C2 Retail 11/01/07 1.140
61FUCM97C2 Retail 10/01/12 1.430
62FUCM97C2 Retail 10/01/07 1.330
63FUCM97C2 Health Care 10/01/07 1.610
64FUCM97C2 Multifamily 07/01/07 1.270
65FUCM97C2 Retail 07/01/07 1.320
66FUCM97C2 Industrial 07/01/17 1.410
67FUCM97C2 Retail 09/01/07 1.390
68FUCM97C2 Multifamily 07/01/07 1.250
69FUCM97C2 Multifamily 10/01/07 1.190
70FUCM97C2 Office 07/01/04 1.540
71FUCM97C2 Multifamily 06/01/04 1.460
72FUCM97C2 Multifamily 08/01/07 1.350
73FUCM97C2 Retail 11/01/16 1.280
74FUCM97C2 Retail 11/01/07 1.340
75FUCM97C2 Retail 06/01/07 1.620
76FUCM97C2 Retail 10/01/07 1.420
77FUCM97C2 Multifamily 08/01/07 1.430
78FUCM97C2 Multifamily 08/01/07 1.150
79FUCM97C2 Multifamily 05/01/04 1.180
80FUCM97C2 Retail 07/01/07 1.130
81FUCM97C2 Multifamily 05/01/04 1.260
82FUCM97C2 Lodging 11/01/12 2.350
83FUCM97C2 Multifamily 11/01/07 1.240
84FUCM97C2 Retail 10/01/07 1.340
85FUCM97C2 Retail 09/01/07 1.190
86FUCM97C2 Multifamily 09/01/07 1.710
87FUCM97C2 Multifamily 11/01/07 1.140
88FUCM97C2 Lodging 08/01/07 1.490
89FUCM97C2 Retail 11/01/07 1.290
90FUCM97C2 Lodging 11/01/12 2.850
91FUCM97C2 Multifamily 09/01/12 0.770
92FUCM97C2 Industrial 06/01/22 1.830
93FUCM97C2 Multifamily 08/01/07 1.330
94FUCM97C2 Retail 06/01/07 1.880
95FUCM97C2 Retail 06/01/18 0.990
96FUCM97C2 Industrial 07/01/07 1.550
97FUCM97C2 Multifamily 09/01/12 1.250
98FUCM97C2 Office 08/01/07 1.360
99FUCM97C2 Retail 06/01/12 0.940
100FUCM97C2 Health Care 10/01/12 1.710
101FUCM97C2 Health Care 05/01/07 1.230
102FUCM97C2 Retail 05/01/07 1.250
103FUCM97C2 Retail 08/01/07 1.520
104FUCM97C2 Retail 05/01/17 1.330
105FUCM97C2 Retail 10/01/07 1.100
106FUCM97C2 Multifamily 08/01/07 1.240
107FUCM97C2 Lodging 10/01/07 1.350
108FUCM97C2 Multifamily 03/01/04 0.810
109FUCM97C2 Retail 08/01/07 1.350
110FUCM97C2 Retail 08/01/07 0.400
111FUCM97C2 Multifamily 08/01/07 1.220
112FUCM97C2 Multifamily 08/01/07 1.320
113FUCM97C2 Lodging 07/01/04 2.710
114FUCM97C2 Multifamily 10/01/07 1.350
115FUCM97C2 Retail 08/01/07 1.370
116FUCM97C2 Office 06/01/07 1.430
117FUCM97C2 Other 04/01/09 1.190
118FUCM97C2 Lodging 11/01/07 2.200
119FUCM97C2 Retail 08/01/04 1.340
120FUCM97C2 Office 07/01/07 1.340
122FUCM97C2 Industrial 11/01/07 1.650
123FUCM97C2 Retail 07/01/07 1.310
124FUCM97C2 Retail 09/01/17
125FUCM97C2 Retail 05/01/04 1.400
126FUCM97C2 Industrial 10/01/07 1.660
127FUCM97C2 Lodging 11/01/07 1.570
128FUCM97C2 Lodging 10/01/07 1.430
129FUCM97C2 Mixed Use 09/01/22 1.470
130FUCM97C2 Lodging 07/01/20 1.740
131FUCM97C2 Multifamily 04/01/07 1.320
132FUCM97C2 Retail 07/01/07 1.160
133FUCM97C2 Lodging 10/01/07 1.310
134FUCM97C2 Multifamily 05/01/07 1.450
135FUCM97C2 Health Care 10/01/07 1.350
136FUCM97C2 Health Care 08/01/07 1.940
137FUCM97C2 Retail 05/01/07 1.020
138FUCM97C2 Retail 06/01/18 0.990
139FUCM97C2 Retail 05/01/18 0.990
140FUCM97C2 Retail 10/01/07 1.570
141FUCM97C2 Multifamily 09/01/04 1.400
142FUCM97C2 Multifamily 08/01/07 1.310
143FUCM97C2 Multifamily 07/01/07 1.260
145FUCM97C2 Office 06/01/07 1.280
146FUCM97C2 Industrial 05/01/04 1.360
147FUCM97C2 Retail 08/01/07 1.360
148FUCM97C2 Lodging 11/01/19 1.690
149FUCM97C2 Retail 11/01/07 1.150
150FUCM97C2 Retail 10/01/07 1.330
151FUCM97C2 Multifamily 10/01/07 1.310
152FUCM97C2 Multifamily 05/01/04 1.430
153FUCM97C2 Retail 07/01/17 1.270
154FUCM97C2 Retail 07/01/07 1.350
155FUCM97C2 Retail 09/01/07 1.290
156FUCM97C2 Multifamily 08/01/07 1.380
157FUCM97C2 Retail 06/01/18 0.990
158FUCM97C2 Multifamily 09/01/04 1.110
159FUCM97C2 Multifamily 10/01/07 1.210
160FUCM97C2 Multifamily 07/01/07 1.240
161FUCM97C2 Multifamily 06/01/07 1.410
162FUCM97C2 Multifamily 10/01/07 1.720
163FUCM97C2 Lodging 11/01/07 1.590
164FUCM97C2 Retail 10/01/07 1.150
165FUCM97C2 Retail 09/01/07 1.250
166FUCM97C2 Other 04/01/09 1.140
167FUCM97C2 Retail 11/01/12 1.380
168FUCM97C2 Retail 10/01/07 1.260
169FUCM97C2 Lodging 04/01/07 1.620
170FUCM97C2 Retail 09/01/07 1.290
171FUCM97C2 Retail 06/01/07 1.250
172FUCM97C2 Multifamily 05/01/07 1.140
173FUCM97C2 Multifamily 07/01/07 1.520
174FUCM97C2 Multifamily 07/01/07 1.360
175FUCM97C2 Retail 10/01/07 1.330
176FUCM97C2 Lodging 09/01/07 2.220
177FUCM97C2 Lodging 08/01/07 1.040
178FUCM97C2 Office 05/01/07 1.130
180FUCM97C2 Multifamily 03/01/04 1.050
181FUCM97C2 Multifamily 03/01/04 1.160
182FUCM97C2 Lodging 10/01/12 1.470
183FUCM97C2 Multifamily 07/01/07 1.280
184FUCM97C2 Office 06/01/07 1.480
185FUCM97C2 Other 01/01/09 1.200
186FUCM97C2 Lodging 10/01/07 1.320
187FUCM97C2 Multifamily 10/01/22 1.120
188FUCM97C2 Retail 07/01/04 1.250
189FUCM97C2 Retail 07/01/04
190FUCM97C2 Retail 09/01/07 1.750
191FUCM97C2 Multifamily 09/01/07 1.220
192FUCM97C2 Office 10/01/07 0.880
193FUCM97C2 Office 07/01/07 1.570
194FUCM97C2 Retail 07/01/22 1.100
195FUCM97C2 Multifamily 10/01/07 1.500
196FUCM97C2 Other 01/01/09 1.200
197FUCM97C2 Retail 07/01/07 1.520
198FUCM97C2 Retail 05/01/07 1.330
199FUCM97C2 Office 05/01/04 1.360
200FUCM97C2 Health Care 08/01/17 1.330
201FUCM97C2 Multifamily 10/01/12 1.180
202FUCM97C2 Multifamily 06/01/22 1.120
203FUCM97C2 Multifamily 09/01/07 1.220
204FUCM97C2 Lodging 10/01/17 1.330
205FUCM97C2 Retail 04/01/07 1.310
206FUCM97C2 Office 09/01/07 1.230
207FUCM97C2 Retail 10/01/04 1.300
208FUCM97C2 Retail 09/01/07 1.360
209FUCM97C2 Health Care 08/01/07 1.230
210FUCM97C2 Retail 08/01/04 1.780
211FUCM97C2 Retail 06/01/07 1.360
212FUCM97C2 Industrial 10/01/07 1.380
213FUCM97C2 Office 08/01/12 1.280
214FUCM97C2 Office 10/01/07 1.400
215FUCM97C2 Retail 10/01/07 1.260
216FUCM97C2 Retail 04/01/08 1.280
217FUCM97C2 Lodging 07/01/07 0.490
218FUCM97C2 Multifamily 07/01/07 1.250
219FUCM97C2 Multifamily 05/01/07 1.180
220FUCM97C2 Retail 05/01/04 1.490
221FUCM97C2 Multifamily 06/01/07 1.560
222FUCM97C2 Retail 09/01/12 1.070
223FUCM97C2 Retail 11/01/12 1.340
224FUCM97C2 Office 09/01/07 1.620
225FUCM97C2 Multifamily 09/01/07 1.330
226FUCM97C2 Multifamily 08/01/04 1.280
227FUCM97C2 Office 05/01/07 1.090
228FUCM97C2 Retail 08/01/15 1.030
229FUCM97C2 Multifamily 07/01/07 1.270
230FUCM97C2 Mobile Home 10/01/07 1.190
231FUCM97C2 Multifamily 10/01/07 1.310
232FUCM97C2 Retail 09/01/07 1.330
233FUCM97C2 Multifamily 03/01/04 1.320
234FUCM97C2 Retail 09/01/07 1.730
235FUCM97C2 Retail 09/01/10 1.090
237FUCM97C2 Office 11/01/17 1.300
238FUCM97C2 Lodging 11/01/19 1.480
239FUCM97C2 Lodging 09/01/07 1.230
240FUCM97C2 Retail 09/01/07 1.340
241FUCM97C2 Lodging 09/01/07 2.420
242FUCM97C2 Retail 06/01/18 0.990
243FUCM97C2 Multifamily 03/01/04 1.460
244FUCM97C2 Retail 07/01/17 1.320
245FUCM97C2 Retail 10/01/07 1.130
246FUCM97C2 Office 05/01/07 1.240
247FUCM97C2 Office 10/01/07 1.350
248FUCM97C2 Office 10/01/07 2.050
249FUCM97C2 Multifamily 08/01/07 1.150
250FUCM97C2 Retail 07/01/07 0.840
251FUCM97C2 Multifamily 07/01/04 1.110
252FUCM97C2 Retail 07/01/07 1.220
253FUCM97C2 Self Storag 10/01/12 1.020
254FUCM97C2 Retail 05/01/07 1.270
255FUCM97C2 Lodging 11/01/19 1.450
256FUCM97C2 Retail 11/01/07 1.400
257FUCM97C2 Multifamily 10/01/27 1.110
258FUCM97C2 Multifamily 09/01/04 1.220
259FUCM97C2 Multifamily 10/01/27 1.050
260FUCM97C2 Retail 06/01/07 1.500
261FUCM97C2 Retail 11/01/12 1.210
262FUCM97C2 Retail 11/01/07 1.120
263FUCM97C2 Retail 08/01/07 1.430
264FUCM97C2 Multifamily 07/01/22 1.540
265FUCM97C2 Retail 05/01/04 1.380
266FUCM97C2 Other 05/01/17 1.000
267FUCM97C2 Multifamily 09/01/07 1.390
268FUCM97C2 Multifamily 06/01/07 1.290
269FUCM97C2 Multifamily 03/01/04 1.300
270FUCM97C2 Retail 11/01/12 1.360
271FUCM97C2 Multifamily 08/01/07 1.200
272FUCM97C2 Retail 07/01/07 1.310
273FUCM97C2 Multifamily 05/01/04 1.380
275FUCM97C2 Retail 05/01/07 1.210
276FUCM97C2 Retail 06/01/17 1.380
277FUCM97C2 Health Care 08/01/07 1.320
278FUCM97C2 Multifamily 06/01/07 1.160
279FUCM97C2 Multifamily 11/01/07 1.150
280FUCM97C2 Retail 10/01/07 1.280
281FUCM97C2 Multifamily 10/01/07 1.420
282FUCM97C2 Multifamily 09/01/07 1.260
283FUCM97C2 Retail 07/01/17 1.000
284FUCM97C2 Retail 06/01/17 1.100
285FUCM97C2 Multifamily 07/01/07 -0.090
286FUCM97C2 Retail 11/01/07 1.120
287FUCM97C2 Retail 10/01/04 1.340
288FUCM97C2 Multifamily 08/01/07 1.620
289FUCM97C2 Retail 08/01/07 1.560
290FUCM97C2 Office 07/01/07 1.400
291FUCM97C2 Multifamily 05/01/07 1.790
292FUCM97C2 Multifamily 07/01/07 1.100
293FUCM97C2 Industrial 10/01/07 1.360
294FUCM97C2 Multifamily 09/01/07 1.320
295FUCM97C2 Multifamily 10/01/07 2.190
296FUCM97C2 Retail 09/01/07 1.710
297FUCM97C2 Multifamily 08/01/07 1.920
298FUCM97C2 Retail 11/01/17 1.010
299FUCM97C2 Multifamily 08/01/25 1.230
300FUCM97C2 Multifamily 08/01/07 1.370
301FUCM97C2 Retail 06/01/07 1.570
302FUCM97C2 Multifamily 06/01/07 1.320
303FUCM97C2 Retail 11/01/17 1.010
304FUCM97C2 Health Care 11/01/07 2.480
305FUCM97C2 Multifamily 09/01/07 1.170
306FUCM97C2 Multifamily 09/01/07 1.220
307FUCM97C2 Multifamily 06/01/27 1.490
308FUCM97C2 Retail 04/01/04 1.300
309FUCM97C2 Multifamily 09/01/07 1.230
310FUCM97C2 Retail 07/01/17 1.020
311FUCM97C2 Retail 09/01/07 1.470
312FUCM97C2 Multifamily 08/01/04 1.180
313FUCM97C2 Multifamily 06/01/07 1.270
314FUCM97C2 Retail 07/01/17 1.020
315FUCM97C2 Multifamily 06/01/07 1.410
316FUCM97C2 Multifamily 11/01/07 1.440
317FUCM97C2 Office 10/01/07 1.470
318FUCM97C2 Retail 10/01/07 1.470
319FUCM97C2 Retail 07/01/07 1.310
320FUCM97C2 Multifamily 06/01/07 1.260
321FUCM97C2 Office 06/01/04 1.370
322FUCM97C2 Retail 04/01/07 1.420
323FUCM97C2 Multifamily 10/01/22 1.250
324FUCM97C2 Retail 11/01/17 1.010
325FUCM97C2 Retail 09/01/17 1.020
326FUCM97C2 Office 08/01/12 1.140
327FUCM97C2 Retail 11/01/12 1.630
328FUCM97C2 Retail 03/01/17 0.990
329FUCM97C2 Multifamily 07/01/17 1.420
330FUCM97C2 Retail 03/01/16 1.050
331FUCM97C2 Lodging 07/01/04 3.360
332FUCM97C2 Mobile Home 09/01/15 1.210
333FUCM97C2 Multifamily 08/01/27 0.930
334FUCM97C2 Retail 11/01/17 1.010
335FUCM97C2 Multifamily 08/01/07 1.590
336FUCM97C2 Retail 11/01/16 1.050
337FUCM97C2 Multifamily 10/01/06 1.710
338FUCM97C2 Multifamily 08/01/04 1.190
339FUCM97C2 Health Care 01/01/07 1.410
340FUCM97C2 Retail 11/01/17 1.150
341FUCM97C2 Retail 05/01/07 1.450
342FUCM97C2 Retail 09/01/16 1.050
343FUCM97C2 Retail 12/01/16 1.030
344FUCM97C2 Multifamily 08/01/04 1.240
345FUCM97C2 Multifamily 07/01/04 1.520
346FUCM97C2 Retail 07/01/16 1.040
347FUCM97C2 Retail 11/01/16 1.080
348FUCM97C2 Retail 07/01/16 1.040
349FUCM97C2 Retail 02/01/16 1.040
350FUCM97C2 Multifamily 08/01/04 1.340
351FUCM97C2 Multifamily 06/01/07 1.360
352FUCM97C2 Retail 02/01/17 1.300
353FUCM97C2 Mixed Use 11/01/12 1.620
354FUCM97C2 Retail 10/01/07 1.370
355FUCM97C2 Retail 09/01/07 1.370
356FUCM97C2 Multifamily 06/01/17 1.210
357FUCM97C2 Office 10/01/07 1.310
358FUCM97C2 Retail 07/01/07 1.630
359FUCM97C2 Retail 09/01/16 1.040
360FUCM97C2 Retail 10/01/07 1.260
361FUCM97C2 Retail 12/01/16 1.030
362FUCM97C2 Retail 05/01/17 1.140
363FUCM97C2 Multifamily 07/01/07 1.320
364FUCM97C2 Retail 10/01/16 1.050
365FUCM97C2 Retail 08/01/16 1.000
366FUCM97C2 Lodging 09/01/07 1.350
367FUCM97C2 Retail 10/01/04 1.550
368FUCM97C2 Retail 08/01/07 1.420
369FUCM97C2 Retail 07/01/07 1.280
370FUCM97C2 Multifamily 06/01/07 1.130
371FUCM97C2 Retail 07/01/07 1.590
372FUCM97C2 Retail 01/01/17 1.080
373FUCM97C2 Multifamily 10/01/22 1.060
374FUCM97C2 Multifamily 08/01/07 1.330
375FUCM97C2 Multifamily 08/01/07 1.190
376FUCM97C2 Multifamily 05/01/07 1.140
377FUCM97C2 Retail 09/01/16 1.040
378FUCM97C2 Retail 10/01/07 1.390
379FUCM97C2 Multifamily 11/01/07 1.130
380FUCM97C2 Retail 10/01/07 1.030
381FUCM97C2 Industrial 09/01/07 1.400
382FUCM97C2 Retail 08/01/16 1.010
383FUCM97C2 Multifamily 06/01/07 1.170
384FUCM97C2 Retail 09/01/17 1.030
385FUCM97C2 Retail 03/01/17 1.100
386FUCM97C2 Retail 08/01/17 1.160
387FUCM97C2 Retail 02/01/17 1.100
388FUCM97C2 Retail 02/01/17 1.070
389FUCM97C2 Industrial 08/01/07 1.350
390FUCM97C2 Multifamily 10/01/07 1.340
391FUCM97C2 Multifamily 10/01/07 1.380
392FUCM97C2 Multifamily 09/01/22 1.450
393FUCM97C2 Retail 05/01/07 1.420
394FUCM97C2 Retail 08/01/16 1.050
395FUCM97C2 Self Storag 08/01/07 1.520
396FUCM97C2 Retail 10/01/07 1.390
397FUCM97C2 Retail 08/01/16 1.050
398FUCM97C2 Retail 08/01/16 1.050
400FUCM97C2 Retail 05/01/07 1.270
401FUCM97C2 Health Care 07/01/07 1.230
402FUCM97C2 Retail 02/01/16 1.050
403FUCM97C2 Retail 01/01/18 1.110
404FUCM97C2 Retail 08/01/16 1.050
405FUCM97C2 Retail 08/01/16 1.050
406FUCM97C2 Multifamily 07/01/07 1.320
407FUCM97C2 Retail 11/01/07 1.300
408FUCM97C2 Retail 10/01/07 1.190
409FUCM97C2 Retail 10/01/15 1.050
410FUCM97C2 Retail 08/01/04 1.280
411FUCM97C2 Multifamily 06/01/07 1.000
412FUCM97C2 Retail 08/01/17 1.080
413FUCM97C2 Office 05/01/07 1.800
414FUCM97C2 Multifamily 10/01/27 1.230
415FUCM97C2 Retail 10/01/16 1.100
416FUCM97C2 Retail 03/01/17 1.020
417FUCM97C2 Retail 03/01/17 1.090
418FUCM97C2 Lodging 10/01/07 1.490
419FUCM97C2 Health Care 09/01/07 1.720
420FUCM97C2 Retail 11/01/12 1.220
421FUCM97C2 Retail 10/01/07 1.220
422FUCM97C2 Multifamily 06/01/07 1.390
423FUCM97C2 Lodging 10/01/07 1.800
424FUCM97C2 Multifamily 05/01/07 1.030
425FUCM97C2 Lodging 10/01/07 1.360
426FUCM97C2 Multifamily 09/01/27 1.300
427FUCM97C2 Retail 11/01/12 1.140
428FUCM97C2 Multifamily 10/01/07 1.560
429FUCM97C2 Multifamily 06/01/07 1.290
430FUCM97C2 Multifamily 11/01/07 1.290
Operating Ending
DisclosureStatement Principal Note
Control # Date State Balance Rate
1 12/31/97NY 44,92 8.340%
2 12/31/97NY 38,20 7.470%
3 12/31/97VA 34,76 7.625%
4 12/31/97NY 32,96 7.430%
5 12/31/97UT 29,31 7.185%
6 12/31/97MA 28,81 8.550%
7 12/31/97MO 28,45 7.960%
8 12/31/97MI 28,51 8.250%
9 12/31/97IL 28,40 8.120%
10 12/31/97TX 28,28 7.240%
11 12/31/97FL 24,01 8.410%
12 12/31/97FL 23,10 8.631%
13 12/31/97CA 22,70 7.750%
14 10/31/97NY 22,49 8.420%
15 12/31/97FL 20,90 7.910%
16 12/31/97CT 19,44 7.065%
17 12/31/97FL 19,74 7.450%
18 12/31/97LA 19,74 7.940%
19 12/31/97PA 19,77 8.930%
20 12/31/97NY 18,86 7.880%
21 12/31/97NV 18,46 8.290%
22 12/31/97MO 18,25 8.250%
23 12/31/97FL 17,67 8.690%
24 12/31/97AZ 17,35 8.140%
25 12/31/97AZ 17,34 8.140%
26 12/31/97TX 16,64 7.920%
27 12/31/97NY 16,56 7.470%
28 12/31/97NJ 16,28 7.600%
29 12/31/97NY 16,28 8.420%
30 12/31/97OH 15,78 8.250%
31 12/31/97MA 14,70 8.550%
32 12/31/97FL 14,59 8.050%
33 12/31/97PA 13,80 7.510%
34 12/31/97FL 13,31 8.100%
35 12/31/97PA 12,92 7.620%
36 12/31/97TX 12,36 8.375%
37 12/31/97TX 12,36 8.650%
39 12/31/97TX 12,00 7.670%
40 12/31/97CA 11,73 8.670%
41 12/31/97CA 11,64 8.410%
42 12/31/97TX 11,37 8.840%
43 12/31/97CA 10,37 8.000%
44 12/31/97NY 10,15 8.691%
45 12/31/97CA 9,8 7.360%
46 12/31/97FL 9,8 8.250%
47 12/31/97GA 9,7 10.125%
48 12/31/97WI 9,5 9.400%
49 12/31/97FL 9,4 8.250%
50 12/31/97GA 9,4 10.125%
51 12/31/97FL 9,2 8.100%
52 NJ 9,2 8.450%
53 10/31/97MD 4,6 10.500%
54 MD 4,4 7.603%
55 12/31/97CA 8,7 7.500%
56 12/31/97NJ 8,5 8.380%
57 12/31/97MI 8,8 7.650%
59 12/31/97CA 8,6 8.090%
60 12/31/97VA 8,3 7.500%
61 12/31/97CA 8,3 8.000%
62 12/31/97TN 8,3 7.980%
63 12/31/97CA 8,3 8.070%
64 12/31/97TX 8,4 8.140%
65 12/31/97NY 8,1 8.310%
66 12/31/97SC 7,8 9.125%
67 12/31/97CA 7,9 8.375%
68 12/31/97CO 7,9 8.650%
69 12/31/97TN 7,3 7.450%
70 12/31/97CA 7,4 8.680%
71 12/31/97NC 7,3 8.470%
72 12/31/97MD 7,2 7.680%
73 12/31/97NC 7,0 7.313%
74 12/31/97AL 7,1 7.950%
75 12/31/97NJ 7,0 8.690%
76 12/31/97KS 7,0 8.160%
77 12/31/97GA 7,0 7.720%
78 12/31/97AZ 7,0 7.938%
79 12/31/97GA 6,9 8.940%
80 12/31/97VA 6,9 8.630%
81 12/31/97WA 6,9 8.535%
82 12/31/97MO 6,8 7.960%
83 12/31/97TX 7,0 7.500%
84 12/31/97FL 6,9 7.840%
85 12/31/97TN 6,8 8.000%
86 12/31/97AZ 7,0 7.500%
87 12/31/97MD 6,8 7.500%
88 12/31/97FL 6,6 8.500%
89 12/31/97VA 6,6 7.750%
90 12/31/97NY 6,5 9.000%
91 12/31/97GA 6,5 7.740%
92 12/31/97TX 6,4 9.375%
93 12/31/97CA 6,4 7.560%
94 12/31/97NJ 6,3 8.690%
95 12/31/97NY 6,2 8.188%
96 12/31/97MD 6,3 8.550%
97 12/31/97WI 6,2 7.840%
98 12/31/97FL 6,1 8.375%
99 12/31/97FL 6,1 8.750%
100 12/31/97AZ 5,9 8.750%
101 12/31/97MI 6,1 9.250%
102 12/31/97CA 6,1 8.875%
103 12/31/97GA 6,1 8.375%
104 12/31/97CA 6,0 8.720%
105 12/31/97MO 6,0 8.160%
106 12/31/97CA 5,9 7.900%
107 12/31/97FL 5,8 7.970%
108 12/31/97SC 5,7 8.000%
109 12/31/97TN 5,7 8.125%
110 12/31/97NJ 5,7 8.150%
111 12/31/97CA 5,6 7.560%
112 12/31/97NC 5,6 8.300%
113 12/31/97FL 5,4 8.900%
114 12/31/97AL 5,4 7.820%
115 12/31/97IL 5,4 8.250%
116 12/31/97NY 5,4 9.010%
117 12/31/97MN 5,1 10.125%
118 12/31/97FL 5,3 8.040%
119 12/31/97OH 5,3 8.090%
120 12/31/97OK 5,1 8.870%
122 12/31/97NJ 5,1 8.250%
123 12/31/97GA 5,1 9.000%
124 TX 5,0 7.438%
125 12/31/97FL 5,0 9.060%
126 12/31/97CA 5,0 7.793%
127 12/31/97NY 4,9 8.000%
128 12/31/97FL 4,9 7.970%
129 12/31/97NJ 4,8 8.250%
130 12/31/97FL 4,8 9.240%
131 12/31/97CA 4,7 8.570%
132 12/31/97NY 4,7 8.625%
133 12/31/97FL 4,7 7.970%
134 12/31/97TX 4,7 8.520%
135 12/31/97TN 4,7 8.000%
136 09/30/97MN 4,7 8.970%
137 12/31/97MA 4,7 9.010%
138 12/31/97OH 4,6 8.188%
139 12/31/97PA 4,6 8.188%
140 12/31/97KS 4,6 8.230%
141 12/31/97MD 4,6 8.200%
142 12/31/97WA 4,6 7.950%
143 12/31/97AZ 4,6 8.320%
145 12/31/97FL 4,6 9.150%
146 12/31/97IL 4,5 9.150%
147 12/31/97CT 4,6 7.810%
148 12/31/97CT 4,5 8.250%
149 12/31/97NV 4,5 7.875%
150 12/31/97NC 4,5 8.000%
151 12/31/97AZ 4,5 7.550%
152 12/31/97WA 4,4 8.535%
153 12/31/97GA 4,4 8.490%
154 12/31/97CT 4,4 8.100%
155 12/31/97NC 4,4 8.240%
156 12/31/97MD 4,4 7.680%
157 12/31/97SC 4,3 8.188%
158 12/31/97TX 4,3 7.520%
159 12/31/97GA 4,4 7.375%
160 12/31/97TX 4,3 7.980%
161 12/31/97CA 4,3 8.270%
162 12/31/97MD 4,3 8.130%
163 12/31/97AL 4,3 8.150%
164 12/31/97NC 4,2 7.625%
165 12/31/97MD 4,2 8.180%
166 12/31/97OH 4,0 9.875%
167 12/31/97NJ 4,3 7.470%
168 12/31/97PA 4,2 7.625%
169 12/31/97AL 4,2 9.050%
170 12/31/97GA 4,0 8.500%
171 12/31/97FL 4,0 9.220%
172 12/31/97TX 4,0 8.900%
173 12/31/97NJ 4,0 8.150%
174 12/31/97GA 4,0 8.320%
175 12/31/97OR 3,9 8.188%
176 12/31/97IN 3,9 8.460%
177 12/31/97GA 3,8 9.350%
178 12/31/97CA 3,9 9.241%
180 12/31/97VA 3,8 8.000%
181 12/31/97TX 3,8 8.000%
182 12/31/97FL 3,8 8.375%
183 12/31/97TX 3,8 8.140%
184 12/31/97FL 3,7 8.720%
185 12/31/97IN 3,6 10.125%
186 12/31/97FL 3,7 7.970%
187 12/31/97AR 3,7 7.960%
188 12/31/97TX 3,3 8.800%
189 TX 8.520%
190 12/31/97TX 3,7 8.510%
191 12/31/97WI 3,7 7.970%
192 12/31/97FL 3,6 8.500%
193 12/31/97CA 3,6 8.720%
194 12/31/97TX 3,6 8.710%
195 12/31/97TX 3,6 7.730%
196 12/31/97IN 3,4 10.125%
197 12/31/97GA 3,5 8.670%
198 12/31/97GA 3,5 9.150%
199 12/31/97TX 3,5 9.120%
200 12/31/97OH 3,4 8.625%
201 12/31/97OH 3,5 7.960%
202 12/31/97TX 3,4 8.350%
203 12/31/97PA 3,4 7.790%
204 12/31/97NC 3,3 8.625%
205 12/31/97PA 3,4 9.000%
206 12/31/97IN 3,3 7.820%
207 12/31/97RI 3,3 8.270%
208 12/31/97TX 3,3 8.490%
209 12/31/97TN 3,3 8.500%
210 12/31/97MA 3,3 8.500%
211 12/31/97FL 3,3 8.880%
212 12/31/97MN 3,3 8.530%
213 12/31/97CA 3,1 8.680%
214 12/31/97NC 3,2 7.750%
215 12/31/97NC 3,3 8.000%
216 12/31/97FL 3,2 8.375%
217 12/31/97GA 3,2 9.000%
218 12/31/97FL 3,2 8.580%
219 12/31/97TX 3,2 8.900%
220 12/31/97TX 3,2 8.970%
221 12/31/97FL 3,1 8.500%
222 12/31/97CO 3,0 7.705%
223 12/31/97VA 3,0 7.875%
224 12/31/97VA 3,0 8.490%
225 12/31/97TX 3,0 7.822%
226 12/31/97CA 3,0 8.375%
227 12/31/97CA 3,0 9.375%
228 12/31/97CA 2,8 7.660%
229 12/31/97TX 3,0 8.140%
230 12/31/97CA 2,9 7.790%
231 12/31/97FL 2,9 7.780%
232 12/31/97FL 2,9 8.220%
233 12/31/97TX 2,9 8.000%
234 12/31/97FL 2,8 7.900%
235 12/31/97IN 2,8 7.875%
237 12/31/97AL 2,7 8.125%
238 12/31/97NH 2,7 8.250%
239 12/31/97UT 2,7 8.625%
240 12/31/97VA 2,7 8.420%
241 12/31/97TX 2,7 8.875%
242 12/31/97PA 2,7 8.188%
243 12/31/97TX 2,7 8.000%
244 12/31/97CO 2,6 9.140%
245 12/31/97ID 2,7 7.750%
246 12/31/97FL 2,6 9.504%
247 12/31/97GA 2,6 8.560%
248 12/31/97NY 2,6 7.800%
249 12/31/97MO 2,6 8.620%
250 12/31/97CT 2,6 8.550%
251 12/31/97TX 2,6 8.390%
252 12/31/97CT 2,6 8.100%
253 12/31/97CA 2,5 8.500%
254 12/31/97CA 2,6 9.150%
255 06/30/97MA 2,6 8.250%
256 12/31/97FL 2,5 7.990%
257 12/31/97MS 2,5 8.390%
258 12/31/97MD 2,5 8.100%
259 12/31/97UT 2,5 8.000%
260 12/31/97AZ 2,5 9.010%
261 12/31/97NC 2,4 7.750%
262 12/31/97CA 2,4 7.620%
263 12/31/97SC 2,4 8.550%
264 12/31/97MN 2,4 8.450%
265 12/31/97FL 2,4 8.722%
266 12/31/97FL 2,3 7.960%
267 12/31/97CA 2,4 7.550%
268 12/31/97PA 2,4 8.750%
269 12/31/97MS 2,3 8.000%
270 12/31/97FL 2,3 8.080%
271 12/31/97CT 2,3 7.940%
272 12/31/97OK 2,3 8.100%
273 12/31/97WA 2,3 8.535%
275 12/31/97MA 2,2 9.375%
276 12/31/97AZ 2,2 8.750%
277 12/31/97MN 2,2 8.870%
278 12/31/97CA 2,2 8.740%
279 12/31/97OH 2,2 7.510%
280 12/31/97KS 2,2 8.160%
281 12/31/97SC 2,2 7.610%
282 12/31/97KS 2,2 8.040%
283 12/31/97CA 2,1 7.930%
284 12/31/97FL 2,1 7.375%
285 12/31/97TX 2,2 8.190%
286 12/31/97IL 2,2 7.630%
287 12/31/97FL 2,2 7.876%
288 12/31/97GA 2,2 7.910%
289 12/31/97CO 2,2 8.330%
290 12/31/97TN 2,2 8.730%
291 12/31/97MA 2,1 8.750%
292 12/31/97TX 2,2 8.140%
293 12/31/97WA 2,1 8.188%
294 12/31/97TX 2,1 8.125%
295 12/31/97NY 2,1 8.840%
296 12/31/97NC 2,1 8.540%
297 12/31/97CA 2,1 7.560%
298 12/31/97MI 2,1 7.500%
299 12/31/97AZ 2,1 8.000%
300 12/31/97GA 2,1 8.090%
301 12/31/97VA 2,0 8.710%
302 12/31/97FL 2,0 8.580%
303 12/31/97MI 2,0 7.500%
304 12/31/97GA 1,8 8.150%
305 12/31/97TX 2,0 7.550%
306 12/31/97CA 2,0 7.550%
307 12/31/97TX 2,0 9.000%
308 12/31/97FL 2,0 8.950%
309 12/31/97FL 2,0 7.780%
310 12/31/97OH 1,9 7.790%
311 12/31/97FL 1,9 8.150%
312 12/31/97CA 2,0 8.375%
313 12/31/97FL 1,9 8.625%
314 12/31/97OH 1,9 7.790%
315 12/31/97PA 1,9 8.700%
316 12/31/97FL 1,9 7.875%
317 12/31/97PA 1,9 7.680%
318 12/31/97AZ 1,9 8.280%
319 12/31/97CA 1,9 9.150%
320 12/31/97MD 1,9 8.500%
321 12/31/97FL 1,9 8.990%
322 12/31/97WA 1,9 9.125%
323 12/31/97AR 1,9 7.960%
324 12/31/97MI 1,9 7.500%
325 12/31/97OH 1,9 7.790%
326 12/31/97NC 1,8 8.813%
327 12/31/97FL 1,8 8.080%
328 12/31/97PA 1,8 7.765%
329 12/31/97CA 1,8 8.590%
330 12/31/97OH 1,8 8.170%
331 12/31/97IN 1,8 8.900%
332 12/31/97AZ 1,8 8.250%
333 12/31/97KS 1,8 8.625%
334 12/31/97MI 1,7 7.500%
335 12/31/97GA 1,8 8.180%
336 12/31/97GA 1,7 8.375%
337 12/31/97KS 1,7 7.710%
338 12/31/97TX 1,7 7.840%
339 12/31/97WA 1,7 9.250%
340 12/31/97MI 1,7 7.500%
341 12/31/97TX 1,7 9.313%
342 12/31/97OH 1,6 7.930%
343 12/31/97GA 1,6 8.500%
344 12/31/97MO 1,6 7.990%
345 12/31/97TX 1,6 8.370%
346 12/31/97OH 1,6 8.070%
347 12/31/97VA 1,6 8.813%
348 12/31/97OH 1,6 8.070%
349 12/31/97OH 1,5 8.070%
350 12/31/97TX 1,6 7.995%
351 12/31/97AL 1,6 8.880%
352 12/31/97FL 1,5 7.590%
353 12/31/97NJ 1,6 7.470%
354 12/31/97VA 1,5 8.030%
355 12/31/97IL 1,5 8.060%
356 12/31/97TX 1,5 8.980%
357 12/31/97TX 1,5 8.430%
358 12/31/97FL 1,5 8.500%
359 12/31/97VA 1,5 9.125%
360 12/31/97AZ 1,5 8.250%
361 12/31/97GA 1,4 8.500%
362 12/31/97MD 1,4 8.250%
363 12/31/97GA 1,5 8.490%
364 12/31/97GA 1,4 7.500%
365 12/31/97NJ 1,4 8.875%
366 12/31/97FL 1,4 8.625%
367 12/31/97AZ 1,4 8.260%
368 12/31/97TX 1,4 8.240%
369 12/31/97AZ 1,4 9.375%
370 12/31/97AZ 1,4 8.420%
371 12/31/97NY 1,4 9.070%
372 12/31/97FL 1,4 7.625%
373 12/31/97WI 1,4 9.550%
374 12/31/97TX 1,4 8.710%
375 12/31/97IN 1,4 8.313%
376 12/31/97NJ 1,4 9.180%
377 12/31/97OH 1,3 7.930%
378 12/31/97GA 1,4 8.000%
379 12/31/97TX 1,3 7.900%
380 12/31/97FL 1,3 8.310%
381 12/31/97VA 1,3 8.090%
382 12/31/97VA 1,3 9.125%
383 12/31/97NY 1,3 9.250%
384 12/31/97MI 1,3 7.920%
385 12/31/97VA 1,3 9.000%
386 12/31/97OH 1,3 7.750%
387 12/31/97VA 1,2 8.791%
388 12/31/97VA 1,2 9.000%
389 12/31/97TX 1,2 7.983%
390 12/31/97NE 1,2 8.070%
391 12/31/97AZ 1,2 9.125%
392 12/31/97GA 1,2 7.950%
393 12/31/97TX 1,2 9.010%
394 12/31/97PA 1,2 8.340%
395 12/31/97CO 1,2 8.160%
396 12/31/97OH 1,2 8.640%
397 12/31/97PA 1,1 8.340%
398 12/31/97GA 1,1 8.375%
400 12/31/97TX 1,1 9.010%
401 12/31/97FL 1,1 8.760%
402 12/31/97WV 1,1 8.500%
403 12/31/97MA 1,1 8.750%
404 12/31/97PA 1,0 8.340%
405 12/31/97GA 1,0 8.375%
406 12/31/97GA 1,0 8.490%
407 12/31/97GA 1,0 8.010%
408 12/31/97KS 1,0 8.160%
409 12/31/97WV 8.500%
410 12/31/97AZ 8.310%
411 12/31/97TX 9.000%
412 12/31/97GA 8.125%
413 12/31/97CA 9.190%
414 12/31/97TX 8.400%
415 12/31/97VA 9.000%
416 12/31/97GA 8.125%
417 12/31/97SC 8.830%
418 12/31/97TX 9.125%
419 12/31/97NC 8.625%
420 12/31/97FL 8.080%
421 12/31/97FL 8.310%
422 12/31/97NY 9.000%
423 12/31/97TX 9.125%
424 12/31/97NY 9.125%
425 12/31/97TX 9.125%
426 12/31/97GA 8.500%
427 12/31/97FL 8.080%
428 12/31/97NE 7.620%
429 12/31/97NY 9.500%
430 12/31/97MI 1,5 8.160%
Total 2,169,655,609.90
Loan
DisclosureScheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 0
2 0
3 0
4 0
5 0
6 0 B
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
40 0
41 0
42 0
43 0
44 0
45 0
46 0
47 0
48 0
49 0
50 0
51 0
52 0 B
53 0 B
54 0 B
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
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 B
113 0
114 0
115 0
116 0
117 0
118 0
119 0
120 0 B
122 0
123 0
124 0
125 0
126 0
127 0
128 0
129 0
130 0
131 0
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 B
149 0
150 0
151 0
152 0 B
153 0
154 0
155 0
156 0
157 0
158 0
159 0
160 0
161 0
162 0
163 0
164 0
165 0
166 0
167 0
168 0
169 0
170 0
171 0 1
172 0
173 0
174 0
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
229 0
230 0
231 0
232 0 B
233 0
234 0
235 0
237 0
238 0 B
239 0
240 0 B
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
255 0
256 0
257 0
258 0
259 0
260 0
261 0
262 0
263 0
264 0
265 0
266 0
267 0
268 0
269 0
270 0
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
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
299 0
300 0
301 0
302 0
303 0
304 0
305 0
306 0
307 0 B
308 0 B
309 0
310 0
311 0
312 0
313 0
314 0
315 0 B
316 0
317 0
318 0
319 0
320 0
321 0
322 0
323 0
324 0
325 0
326 0
327 0
328 0
329 0
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
353 0
354 0
355 0
356 0
357 0
358 0 1
359 0
360 0
361 0
362 0
363 0 B
364 0
365 0
366 0
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
380 0
381 0
382 0
383 0
384 0
385 0
386 0
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 B
407 0
408 0
409 0
410 0
411 0
412 0
413 0
414 0
415 0
416 0
417 0
418 0
419 0
420 0
421 0
422 0
423 0
424 0
425 0
426 0
427 0
428 0
429 0 B
430 0
Total 16,941,328.43
* NOI and DSCR, if available and reportable under the t
based on information obtained from the related borrower,
agreement shall be held liable for the accuracy or metho
figures.
(1) LegeA. P&I Adv - in Gra1. P&I Adv - delinquent
B. P&I Adv - < one 2. P&I Adv - delinquent
3. P&I Adv - delinq5. Prepaid in Full
4. Mat. Balloon/Assu6. Specially Serviced
7. Foreclosure 9. REO 11. Modifica
8. Bankruptcy 10. DPO
