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 October 18, 2000 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
October 18, 2000.
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: October 18, 2000
ABN AMRO
LaSalle Bank N.A.
Administrator:
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
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: 10/18/00
Payment Date: 10/18/00
Prior Payment: 09/18/00
Record Date: 09/29/00
WAC: 8.152163%
WAMM: 116
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-1 220,000,000.00 129,361,433.76 2,543,564.95
33736LAP0 1000.000000000 588.006517091 11.561658864
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 2,203,502,325.00N 2,112,863,758.7 0.00
33736LAW5 1000.000000000 958.866135419 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 2,112,863,758.7 2,543,564.95
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 126,817,868.81
33736LAP0 0.000000000 0.000000000 576.444858227
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 2,110,320,193.81
33736LAW5 0.000000000 0.000000000 957.711807184
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 2,110,320,193.81
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 704,797.12 6,353.18 6.47900000%
33736LAP0 3.203623273 0.028878091Fixed
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 2,445,562.36 15,702.09 1.38003802%
33736LAW5 1.109852407 0.007125969 1.47074566%
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 76,126.10 (6,505.25) 6.00000000%
33736LBE4 4.606369411 -0.393630892 6.00000000%
R-III 0.00 0.00
9ABSA909 0.000000000 0.000000000
14,260,971.07 15,550.02
Total P&I Payment 16,804,536.02
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 220,000,000.00 129,361,433.7 2,543,564.95
None 1000.000000000588.006517091 11.561658864
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
2,203,502,325.002,112,863,758 2,543,564.95
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
M 0.00 0.00 126,817,868.81
None 0.000000000 0.000000000 576.444858227
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 2,110,320,193.81
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
M 878,538.19 6,353.18 8.09068032%
None 3.993355409 0.028878091 8.18166716%
N 2,589,017.70 0.00 8.09068032%
None 6.742233594 0.000000000 8.18166716%
O 6,624,386.10 0.00 8.09068032%
None 6.742233601 0.000000000 8.18166716%
P 758,527.68 15,702.09 8.09068032%
None 6.884753165 0.142519537 8.18166716%
Q 742,825.59 0.00 8.09068032%
None 6.742233628 0.000000000 8.18166716%
R 817,118.26 0.00 8.09068032%
None 6.742233609 0.000000000 8.18166716%
S 222,844.30 0.00 8.09068032%
None 6.742233450 0.000000000 8.18166716%
T 445,695.35 0.00 8.09068032%
None 6.742233568 0.000000000 8.18166716%
U 334,266.46 0.00 8.09068032%
None 6.742233652 0.000000000 8.18166716%
V 111,430.30 0.00 8.09068032%
None 6.742233776 0.000000000 8.18166716%
W 297,130.54 0.00 8.09068032%
None 6.742233489 0.000000000 8.18166716%
X 148,565.27 0.00 8.09068032%
None 6.742233489 0.000000000 8.18166716%
Y 185,706.59 0.00 8.09068032%
None 6.742233519 0.000000000 8.18166716%
Z 104,918.74 (6,505.25) 8.09068032%
None 6.348604153 -0.393630892 8.18166716%
R-II 0.00 0.00
9ABSA893 0.000000000 0.000000000
14,260,971.07 15,550.02
Total P&I Payment 16,804,536.02
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 2,203,502,325.002,112,863,758 2,543,564.95
None 1000.00000000 958.86613542 1.15432824
R-I 0.00 0.00 0.00
9ABSA892 1000.00000000 0.00000000 0.00000000
2,203,502,325.002,112,863,758 2,543,564.95
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular 0.00 0.00 2,110,320,193.81
None 0.00000000 0.00000000 957.71180718
R-I 0.00 0.00 0.00
9ABSA892 0.00000000 0.00000000 0.00000000
0.00 0.00 2,110,320,193.81
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Regular 14,260,971.07 15,550.04 8.09068032%
None 6.47195644 0.00705697 8.18166716%
R-I 0.00 0.00
9ABSA892 0.00000000 0.00000000
14,260,971.07 15,550.04
Total P&I Payment 16,804,536.02
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 InterUnpaid Prior Unpaid
Class Interest Shortfall Interest Interest
A-1 698,4 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 2,429,860 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, 0.00 125,202.16 0.00
Total: 14,245,421. 0.00 125,202.16 0.00
Ending Yield
Unpaid Maintenance Prepayment
Class Interest Charges Premiums
A-1 0.00 0.00 6,353.18
A-2 0.00 0.00 0.00
A-3 0.00 0.00 0.00
IO 0.00 0.00 15,702.09
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 131,707.41 0.00 0.00
Total: 131,707.41 0.00 22,055.27
Advances
Prior Outstanding
Principal Interest
Servicer 376,855.10 1,805,970.73
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 376,855.10 1,805,970.73
Current Period
Principal Interest
Servicer 129,596.50 689,460.56
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 129,596.50 689,460.56
Recovered
Principal Interest
Servicer 159,957.94 1,411,191.38
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 159,957.94 1,411,191.38
Outstanding
Principal Interest
Servicer 346,493.66 1,084,239.91
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 346,493.66 1,084,239.91
Servicing Compensation
Current Period Primary Master Servicing Fees P 70,428.79
Current Period Sub Servicer Fees Paid: 113,226.18
Current Period Additional Servicing Fees Paid: 17,607.20
Current Period Additional Master Servicing Com 0.00
Current Period Special Servicing Fees Paid: 2,225.78
Current Period Principal Recovery Fees Paid to 159.81
Total Servicing Fees: 203,647.76
0 0.00
General Pool Characteristics
Percentage of Remaining Cut-off Date Principal 0.96
0 0
Current Principal Distribution Amount: 2,543,564.95
0 0.00
0 18619151.00%
Liquidation
Nature of 0 0 Basis for
0.00 Liquidation 0 0 Final Recove
0Current Rea 0.00 0.00 0.00
0Cumulative 0.00 0.00 0.00
REO Property Information
Scheduled EnActual Ending Date of
Loan NumbeDate of REOPrincipal BaPrincipal 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
D
Type of Environmenta
Loan NumbeDelinquency Notice Sent Assessment
42630 days NA NA
5690 + days NA NA
Description of
Loan Numbe Status
426CMSLP has obtained outside council.
56Foreclosure complaint and guarantee to be served
Asset_Backed FACT
Distributi Delinq 1 Month Delinq 2 Months
Date # Balance # Balance
10/18/00 0 0
0.00% 0.00% 0.00% 0.00%
09/18/00 2 3876466 0 0
0.48% 0.18% 0.00% 0.00%
08/18/00 1 689080 0 0
0.24% 0.03% 0.00% 0.00%
07/18/00 1 4961284 1 689624
0.24% 0.23% 0.24% 0.03%
06/19/00 2 8978079 1 690163
0.48% 0.42% 0.24% 0.03%
05/18/00 3 7,168,058 0 0
0.72% 0.34% 0.00% 0.00%
04/18/00 0 0 1 8,194,824
0.00% 0.00% 0.24% 0.39%
03/20/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/18/00 2 5,950,450 0 0
0.48% 0.28% 0.00% 0.00%
12/20/99 0 0 1 2,561,458
0.00% 0.00% 0.24% 0.12%
11/18/99 1 2,563,326 0 0
0.24% 0.12% 0.00% 0.00%
10/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/20/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/19/99 0 0 1 1,547,698
0.00% 0.00% 0.24% 0.07%
Distributi Delinq 3+ M Foreclosure/Bankrupt
Date # Balance # Balance
10/18/00 1 8,006,966 0 0
0.38% 0.00% 0.00% 0.00%
09/18/00 8,038,823 0 0 0
0.38% 0.00% 0.00% 0.00%
08/18/00 9,601,875 0 0 0
0.45% 0.00% 0.00% 0.00%
07/18/00 8,101,875 1 1,532,559 0
0.38% 0.24% 0.07% 0.00%
06/19/0011,405,986 1 1,534,052 0
0.54% 0.24% 0.07% 0.00%
05/18/00 8,164,056 0 0 0
0.38% 0.00% 0.00% 0.00%
04/18/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/20/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/18/00 2,560,174 0 0 0
0.12% 0.00% 0.00% 0.00%
12/20/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/18/99 1,544,216 0 0 0
0.07% 0.00% 0.00% 0.00%
09/20/99 1,545,628 0 0 0
0.07% 0.00% 0.00% 0.00%
08/18/99 1,546,667 0 0 0
0.07% 0.00% 0.00% 0.00%
07/19/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Distributi REO Modifica
Date # Balance # Balance
10/18/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/18/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/18/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/18/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
06/19/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
05/18/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
04/18/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/20/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/18/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/18/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/20/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/20/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
08/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/19/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
Distributi PrepayCurr Weighted Avg.
Date # Balance Coupon Remit
10/18/00 0 0 8.1522% 8.0907%
0.00% 0.00%
09/18/00 0 0 8.2999% 8.2402%
0.00% 0.00%
08/18/00 0 0 8.2999% 8.2403%
0.00% 0.00%
07/18/00 0 0 8.1524% 8.0909%
0.00% 0.00%
06/19/00 0 0 8.3000% 8.2403%
0.00% 0.00%
05/18/00 0 0 8.1526% 8.0910%
0.00% 0.00%
04/18/00 0 0 8.3002% 8.2405%
0.00% 0.00%
03/20/00 0 0 8.0051% 7.9417%
0.00% 0.00%
02/18/00 0 0 8.3000% 8.2403%
0.00% 0.00%
01/18/00 0 0 8.3003% 8.2407%
0.00% 0.00%
12/20/99 0 0 8.1528% 8.0914%
0.00% 0.00%
11/18/99 0 0 8.2965% 8.2369%
0.00% 0.00%
10/18/99 0 0 8.1771% 8.0914%
0.00% 0.00%
09/20/99 0 0 8.3251% 8.2405%
0.00% 0.00%
08/18/99 0 0 8.3245% 8.2398%
0.00% 0.00%
07/19/99 2 14,625,795 8.1781% 8.0922%
0.48% 0.68%
Note: Foreclosure and REO Totals are Included in
the Appropriate Delinquency Aging Category
Delinquent Loan Detail
Paid Outstanding Out. Propert
DisclosureThru Current P&I P&I Protection
Control # Date Advance Advances** Advances
308 09/01/00 16,6 16 0.00
254 09/01/00 21,8 21 0.00
246 09/01/00 23,8 23 0.00
152 09/01/00 34,8 34 0.00
53 09/01/00 44,0 44 0.00
54 09/01/00 33,8 33 0.00
71 09/01/00 56,9 56 0.00
305 09/01/00 14,6 14 0.00
74 09/01/00 52,2 52 0.00
56 01/01/00 87,3 699, 0.00
171 09/01/00 33,0 33 0.00
307 09/01/00 16,7 16 0.00
315 09/01/00 15,5 15 0.00
424 09/01/00 6 0.00
429 09/01/00 5 0.00
218 09/01/00 26,5 26 0.00
217 09/01/00 27,4 27 0.00
423 09/01/00 6 0.00
425 09/01/00 6 0.00
418 09/01/00 8 0.00
174 09/01/00 29,9 29 0.00
28 09/01/00 115,29 115, 0.00
414 09/01/00 7 0.00
239 09/01/00 22,6 22 0.00
136 09/01/00 39,6 39 0.00
359 09/01/00 14,4 14 0.00
347 09/01/00 15,0 15 0.00
388 09/01/00 12,0 12 0.00
387 09/01/00 11,9 11 0.00
385 09/01/00 12,2 12 0.00
Special
DisclosureAdvance Servicer Foreclosure Bankruptcy
Control # DescriptionTransfer DatDate Date
308 B
254 B
246 B
152 B
53 B
54 B
71 B
305 B
74 B
56 3.00 04/17/00
171 B
307 B
315 B
424 B
429 B
218 B
217 B
423 B
425 B
418 B
174 B
28 B
414 B
239 B
136 B
359 B
347 B
388 B
387 B
385 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
254
246
152
53
54
71
305
74
56
171
307
315
424
429
218
217
423
425
418
174
28
414
239
136
359
347
388
387
385
STRAT ABN AMRO Acct: 67-7852-70-9
Distribution of Principal Balances
Current SchedulNumber
Balances of Loans
$0 to $1,000,000 23
$1,000,000to $2,000,000 100
$2,000,000to $3,000,000 81
$3,000,000to $4,000,000 52
$4,000,000to $6,000,000 68
$6,000,000to $8,000,000 36
$8,000,000to $10,000,000 17
$10,000,00to $12,000,000 5
$12,000,00to $14,000,000 5
$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 4
$24,000,00to $28,000,000 2
$28,000,00to $32,000,000 4
$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 419
Current Scheduled Scheduled Based on
Balances Balance Balance
$0 to $1,000,000 18,371,191 0.87%
$1,000,000to $2,000,000 153,153,247 7.26%
$2,000,000to $3,000,000 195,984,090 9.29%
$3,000,000to $4,000,000 180,446,421 8.55%
$4,000,000to $6,000,000 325,656,369 15.43%
$6,000,000to $8,000,000 242,597,393 11.50%
$8,000,000to $10,000,000 150,884,756 7.15%
$10,000,00to $12,000,000 56,088,951 2.66%
$12,000,00to $14,000,000 63,966,110 3.03%
$14,000,00to $16,000,000 44,215,927 2.10%
$16,000,00to $18,000,000 116,750,163 5.53%
$18,000,00to $20,000,000 132,203,148 6.26%
$20,000,00to $22,000,000 20,482,138 0.97%
$22,000,00to $24,000,000 91,202,944 4.32%
$24,000,00to $28,000,000 55,789,937 2.64%
$28,000,00to $32,000,000 113,252,817 5.37%
$32,000,00to $34,000,000 32,455,253 1.54%
$34,000,00to $38,000,000 34,169,329 1.62%
$38,000,00to $44,000,000 38,206,000 1.81%
$44,000,00& Above 44,444,011 2.11%
Total 2,110,320,193 100.00%
Average Scheduled Balance is 5,036,564
Maximum Scheduled Balance is 44,444,011
Minimum Scheduled Balance is 438,650
Distribution of Property Types
Number Scheduled Based on
Property Tof Loans Balance Balance
Retail 177 778,059,49 36.87%
Multifamil 135 658,764,05 31.22%
Office 35 268,289,88 12.71%
Lodging 33 188,184,36 8.92%
Industrial 12 98,415,7 4.66%
Health Car 16 86,476,3 4.10%
Other 5 17,444,5 0.83%
Mixed Use 2 6,398, 0.30%
Mobile Hom 2 4,671, 0.22%
Self Stora 2 3,615, 0.17%
Total 419 2110320193 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% 25 262,582,4 12.44%
7.50% to 8.00% 111 572,978,9 27.15%
8.00% to 8.50% 142 704,748,6 33.40%
8.50% to 9.00% 92 409,632,5 19.41%
9.00% to 9.50% 40 117,419,1 5.56%
9.50% to 10.00% 3 7,891 0.37%
10.00% to 10.500% 6 35,066, 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 419 2,110,320,19 100.00%
W/Avg Mortgage Interest Rate is 8.1522%
Minimum Mortgage Interest Rate is 7.0650%
Maximum Mortgage Interest Rate is 10.5000%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Florida 57 298,902,1 14.16%
New York 21 243,332,5 11.53%
Texas 54 223,251,0 10.58%
California 37 196,490,3 9.31%
Georgia 34 108,645,0 5.15%
Virginia 18 82,308, 3.90%
Arizona 18 81,538, 3.86%
Pennsylvania 15 75,488, 3.58%
New Jersey 12 69,558, 3.30%
Missouri 6 62,891, 2.98%
Massachusetts 8 58,964, 2.79%
Ohio 18 55,372, 2.62%
Michigan 10 55,049, 2.61%
Maryland 12 52,467, 2.49%
North Carolina 13 49,511, 2.35%
Illinois 5 41,499, 1.97%
Connecticut 7 39,750, 1.88%
Tennessee 7 38,085, 1.80%
Utah 3 33,828, 1.60%
Alabama 6 24,856, 1.18%
Washington 7 24,025, 1.14%
South Carolina 6 22,805, 1.08%
Nevada 2 22,666, 1.07%
Wisconsin 4 20,723, 0.98%
Kansas 7 20,633, 0.98%
Indiana 7 19,786, 0.94%
Louisiana 1 19,510, 0.92%
Minnesota 5 17,349, 0.82%
Colorado 5 16,679, 0.79%
Oklahoma 2 7,423 0.35%
Other 12 26,922, 1.28%
Total 419 2,110,320,19 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 0 0.00%
1+ to 2 years 0 0.00%
2+ to 3 years 194 1,049,256,58 49.72%
3+ to 4 years 219 1,037,808,78 49.18%
4+ to 5 years 6 23,254, 1.10%
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 0 0.00%
Total 419 2,110,320,19 100.00%
Weighted Average Seasoning is 3.1
Distribution of RemaiNumber Scheduled Based on
Fully Amorof Loans Balance Balance
60 months or less 0 0.00%
61 to 120 months 12 72,328, 3.43%
121 to 180 months 9 28,334, 1.34%
181 to 240 months 55 142,337,7 6.74%
241 to 360 months 17 114,736,3 5.44%
Total 93 357,737,5 16.95%
Weighted Average Months to Maturity 202
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 72 273,056,6 12.94%
Amortizing Balloon 315 1,607,492,76 76.17%
Interest Only / Amort 7 55,566, 2.63%
Interest Only / Amort 7 83,279, 3.95%
Other 18 90,924, 4.31%
Total 419 2,110,320,19 100.00%
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 1 27,889, 1.32%
25 to 36 months 0 0.00%
37 to 48 months 43 177,839,0 8.43%
49 to 60 months 0 0.00%
61 to 120 months 233 1,106,682,13 52.44%
121 to 180 months 29 320,183,6 15.17%
181 to 240 months 20 119,987,9 5.69%
Total 326 1,752,582,65 83.05%
Weighted Average Months to Maturity 99
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 1 2,709 0.13%
0.750 to 0.875 6 13,248, 0.63%
0.875 to 1.000 16 69,735, 3.30%
1.000 to 1.125 52 188,632,9 8.94%
1.125 to 1.250 55 283,404,3 13.43%
1.250 to 1.375 75 433,435,2 20.54%
1.375 to 1.500 63 365,115,0 17.30%
1.500 to 1.625 32 218,437,6 10.35%
1.625 to 1.750 20 86,750, 4.11%
1.750 to 1.875 9 57,030, 2.70%
1.875 to 2.000 6 32,741, 1.55%
2.000 to 2.125 4 21,571, 1.02%
2.125 & above 6 21,968, 1.04%
Unknown 74 315,539,1 14.95%
Total 419 2,110,320,19 100.00%
Weighted Average Debt Service Coverage Ratio i 1.378
(1) Debt Service Coverage Ratios are calculated as describ
are updated periodically as new NOI figures became availa
asset level. Neither the Trustee, Servicer, Special Servi
representation as to the accuracy of the data provided by
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 340 1,752,815,80 83.06%
1 to 2 years 6 43,520, 2.06%
2 Years or More 0 0.00%
Unknown 73 313,983,4 14.88%
Total 419 2,110,320,19 100.00%
Loan Level Detail "STRAT_LBL1"
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1FUCM97C2 Industrial 07/01/07 1.370
2FUCM97C2 Retail 11/01/12 1.550
3FUCM97C2 Retail 11/01/07 1.500
4FUCM97C2 Multifamily 09/01/12 1.600
5FUCM97C2 Office 10/01/22 1.030
6FUCM97C2 Multifamily 05/01/07 1.160
7FUCM97C2 Lodging 11/01/12 1.540
8FUCM97C2 Multifamily 05/01/07 1.400
9FUCM97C2 Retail 07/01/12 1.340
10FUCM97C2 Retail 10/01/02 1.450
11FUCM97C2 Office 06/01/17
12FUCM97C2 Health Care 09/01/22 1.180
13FUCM97C2 Retail 10/01/12 1.190
14FUCM97C2 Office 06/01/22 1.790
15FUCM97C2 Office 08/01/07 1.350
16FUCM97C2 Office 08/01/12 0.990
17FUCM97C2 Multifamily 11/01/07 1.300
18FUCM97C2 Multifamily 09/01/07
19FUCM97C2 Retail 06/01/07 1.830
20FUCM97C2 Office 08/01/07 1.450
21FUCM97C2 Multifamily 07/01/07 1.120
22FUCM97C2 Retail 08/01/12 1.300
23FUCM97C2 Lodging 09/01/04 1.540
24FUCM97C2 Multifamily 07/01/07 1.360
25FUCM97C2 Multifamily 07/01/07 1.340
26FUCM97C2 Lodging 11/01/12 1.700
27FUCM97C2 Retail 11/01/12 1.410
28FUCM97C2 Multifamily 10/01/27 1.210
29FUCM97C2 Office 06/01/12 2.080
30FUCM97C2 Office 10/01/17 1.500
31FUCM97C2 Multifamily 05/01/07 1.240
32FUCM97C2 Multifamily 09/01/22 1.060
33FUCM97C2 Multifamily 11/01/27
34FUCM97C2 Retail 09/01/07 1.250
35FUCM97C2 Retail 10/01/07 1.220
36FUCM97C2 Multifamily 07/01/07 1.360
37FUCM97C2 Retail 09/01/07 1.740
39FUCM97C2 Lodging 11/01/07 1.160
40FUCM97C2 Office 07/01/04 1.620
41FUCM97C2 Health Care 08/01/07 1.480
42FUCM97C2 Retail 02/01/19 1.090
43FUCM97C2 Retail 10/01/12 1.480
44FUCM97C2 Retail 06/01/07 1.250
45FUCM97C2 Multifamily 09/01/07 1.300
46FUCM97C2 Office 08/01/07 2.000
47FUCM97C2 Retail 07/01/19 1.080
48FUCM97C2 Lodging 05/01/07 1.500
49FUCM97C2 Retail 10/01/07 1.450
50FUCM97C2 Retail 07/01/19 1.080
51FUCM97C2 Retail 09/01/07 1.450
52FUCM97C2 Multifamily 08/01/12 1.290
53FUCM97C2 Health Care 06/01/07
54FUCM97C2 Health Care 06/01/07
55FUCM97C2 Multifamily 08/01/01 1.290
56FUCM97C2 Industrial 11/01/12 1.060
57FUCM97C2 Multifamily 09/01/04 1.250
59FUCM97C2 Industrial 09/01/04 1.360
60FUCM97C2 Retail 11/01/07 1.440
61FUCM97C2 Retail 10/01/12 1.620
62FUCM97C2 Retail 10/01/07 1.120
63FUCM97C2 Health Care 10/01/07
64FUCM97C2 Multifamily 07/01/07 1.340
65FUCM97C2 Retail 07/01/07 0.980
66FUCM97C2 Industrial 07/01/17
67FUCM97C2 Retail 09/01/07 1.280
68FUCM97C2 Multifamily 07/01/07
69FUCM97C2 Multifamily 10/01/07 1.250
70FUCM97C2 Office 07/01/04
71FUCM97C2 Multifamily 06/01/04 1.390
72FUCM97C2 Multifamily 08/01/07 1.470
73FUCM97C2 Retail 11/01/16
74FUCM97C2 Retail 11/01/07 1.260
75FUCM97C2 Retail 06/01/07 1.660
76FUCM97C2 Retail 10/01/07 0.980
77FUCM97C2 Multifamily 08/01/07
78FUCM97C2 Multifamily 08/01/07 1.300
79FUCM97C2 Multifamily 05/01/04
80FUCM97C2 Retail 07/01/07
81FUCM97C2 Multifamily 05/01/04 1.320
82FUCM97C2 Lodging 11/01/12
83FUCM97C2 Multifamily 11/01/07 1.360
84FUCM97C2 Retail 10/01/07 1.580
85FUCM97C2 Retail 09/01/07 1.110
86FUCM97C2 Multifamily 09/01/07
87FUCM97C2 Multifamily 11/01/07
88FUCM97C2 Lodging 08/01/07
89FUCM97C2 Retail 11/01/07
90FUCM97C2 Lodging 11/01/12 1.400
91FUCM97C2 Multifamily 09/01/12
92FUCM97C2 Industrial 06/01/22 2.180
93FUCM97C2 Multifamily 08/01/07 1.510
94FUCM97C2 Retail 06/01/07 1.320
95FUCM97C2 Retail 06/01/18 0.990
96FUCM97C2 Industrial 07/01/07 1.900
97FUCM97C2 Multifamily 09/01/12 1.350
98FUCM97C2 Office 08/01/07 1.210
99FUCM97C2 Retail 06/01/12 1.320
100FUCM97C2 Health Care 10/01/12
101FUCM97C2 Health Care 05/01/07 0.780
102FUCM97C2 Retail 05/01/07 1.170
103FUCM97C2 Retail 08/01/07 1.260
104FUCM97C2 Retail 05/01/17 1.290
105FUCM97C2 Retail 10/01/07 1.500
106FUCM97C2 Multifamily 08/01/07 1.510
107FUCM97C2 Lodging 10/01/07 1.350
108FUCM97C2 Multifamily 03/01/04 1.680
109FUCM97C2 Retail 08/01/07 1.500
110FUCM97C2 Retail 08/01/07 1.280
111FUCM97C2 Multifamily 08/01/07 1.880
112FUCM97C2 Multifamily 08/01/07
113FUCM97C2 Lodging 07/01/04
114FUCM97C2 Multifamily 10/01/07
115FUCM97C2 Retail 08/01/07
116FUCM97C2 Office 06/01/07 1.930
117FUCM97C2 Other 04/01/09 1.070
118FUCM97C2 Lodging 11/01/07 2.350
119FUCM97C2 Retail 08/01/04
120FUCM97C2 Office 07/01/07 1.280
122FUCM97C2 Industrial 11/01/07
123FUCM97C2 Retail 07/01/07 1.290
124FUCM97C2 Retail 09/01/17
125FUCM97C2 Retail 05/01/04 1.750
126FUCM97C2 Industrial 10/01/07 1.520
127FUCM97C2 Lodging 11/01/07 2.580
128FUCM97C2 Lodging 10/01/07 1.460
129FUCM97C2 Mixed Use 09/01/22 1.300
130FUCM97C2 Lodging 07/01/20
131FUCM97C2 Multifamily 04/01/07
132FUCM97C2 Retail 07/01/07
133FUCM97C2 Lodging 10/01/07 1.410
134FUCM97C2 Multifamily 05/01/07 1.530
135FUCM97C2 Health Care 10/01/07 1.330
136FUCM97C2 Health Care 08/01/07
137FUCM97C2 Retail 05/01/07
138FUCM97C2 Retail 06/01/18 0.990
139FUCM97C2 Retail 05/01/18 0.990
140FUCM97C2 Retail 10/01/07 1.260
141FUCM97C2 Multifamily 09/01/04 1.460
142FUCM97C2 Multifamily 08/01/07 1.510
143FUCM97C2 Multifamily 07/01/07 1.600
145FUCM97C2 Office 06/01/07
146FUCM97C2 Industrial 05/01/04
147FUCM97C2 Retail 08/01/07 1.490
148FUCM97C2 Lodging 11/01/19
149FUCM97C2 Retail 11/01/07 1.330
150FUCM97C2 Retail 10/01/07 1.390
151FUCM97C2 Multifamily 10/01/07 1.620
152FUCM97C2 Multifamily 05/01/04 1.520
153FUCM97C2 Retail 07/01/17 1.340
154FUCM97C2 Retail 07/01/07 1.500
155FUCM97C2 Retail 09/01/07
156FUCM97C2 Multifamily 08/01/07 1.650
157FUCM97C2 Retail 06/01/18 0.990
158FUCM97C2 Multifamily 09/01/04 1.430
159FUCM97C2 Multifamily 10/01/07 1.180
160FUCM97C2 Multifamily 07/01/07 1.260
161FUCM97C2 Multifamily 06/01/07 1.490
162FUCM97C2 Multifamily 10/01/07 1.300
163FUCM97C2 Lodging 11/01/07 1.360
164FUCM97C2 Retail 10/01/07 1.210
165FUCM97C2 Retail 09/01/07 1.530
166FUCM97C2 Other 04/01/09 1.080
167FUCM97C2 Retail 11/01/12 1.450
168FUCM97C2 Retail 10/01/07 1.460
169FUCM97C2 Lodging 04/01/07 1.390
170FUCM97C2 Retail 09/01/07 1.310
171FUCM97C2 Retail 06/01/07 1.340
172FUCM97C2 Multifamily 05/01/07 1.290
173FUCM97C2 Multifamily 07/01/07 1.220
174FUCM97C2 Multifamily 07/01/07 1.380
175FUCM97C2 Retail 10/01/07 1.160
176FUCM97C2 Lodging 09/01/07 1.410
177FUCM97C2 Lodging 08/01/07
178FUCM97C2 Office 05/01/07 1.400
180FUCM97C2 Multifamily 03/01/04
181FUCM97C2 Multifamily 03/01/04 1.440
182FUCM97C2 Lodging 10/01/12 1.500
183FUCM97C2 Multifamily 07/01/07 1.420
184FUCM97C2 Office 06/01/07 1.680
185FUCM97C2 Other 01/01/09 1.060
186FUCM97C2 Lodging 10/01/07 1.750
187FUCM97C2 Multifamily 10/01/22 1.220
188FUCM97C2 Retail 07/01/04 1.660
189FUCM97C2 Retail 07/01/04 1.660
190FUCM97C2 Retail 09/01/07 1.690
191FUCM97C2 Multifamily 09/01/07 1.250
192FUCM97C2 Office 10/01/07 1.150
193FUCM97C2 Office 07/01/07 1.880
194FUCM97C2 Retail 07/01/22 1.400
195FUCM97C2 Multifamily 10/01/07 1.460
196FUCM97C2 Other 01/01/09 1.070
197FUCM97C2 Retail 07/01/07 1.360
198FUCM97C2 Retail 05/01/07 1.420
199FUCM97C2 Office 05/01/04 1.640
200FUCM97C2 Health Care 08/01/17
201FUCM97C2 Multifamily 10/01/12 1.130
202FUCM97C2 Multifamily 06/01/22 1.160
203FUCM97C2 Multifamily 09/01/07 1.160
204FUCM97C2 Lodging 10/01/17 1.250
205FUCM97C2 Retail 04/01/07
206FUCM97C2 Office 09/01/07 1.540
207FUCM97C2 Retail 10/01/04
208FUCM97C2 Retail 09/01/07 1.230
209FUCM97C2 Health Care 08/01/07 1.850
210FUCM97C2 Retail 08/01/04 1.450
211FUCM97C2 Retail 06/01/07 1.180
212FUCM97C2 Industrial 10/01/07
213FUCM97C2 Office 08/01/12 1.390
214FUCM97C2 Office 10/01/07 1.500
215FUCM97C2 Retail 10/01/07 1.270
216FUCM97C2 Retail 04/01/08 1.330
217FUCM97C2 Lodging 07/01/07 1.640
218FUCM97C2 Multifamily 07/01/07 1.670
219FUCM97C2 Multifamily 05/01/07 1.450
220FUCM97C2 Retail 05/01/04 1.450
221FUCM97C2 Multifamily 06/01/07 1.330
222FUCM97C2 Retail 09/01/12 1.310
223FUCM97C2 Retail 11/01/12
224FUCM97C2 Office 09/01/07 1.350
225FUCM97C2 Multifamily 09/01/07 1.030
226FUCM97C2 Multifamily 08/01/04 1.600
227FUCM97C2 Office 05/01/07 1.310
228FUCM97C2 Retail 08/01/15 1.030
229FUCM97C2 Multifamily 07/01/07 0.880
230FUCM97C2 Mobile Home 10/01/07 1.310
231FUCM97C2 Multifamily 10/01/07 1.080
232FUCM97C2 Retail 09/01/07 1.290
233FUCM97C2 Multifamily 03/01/04 1.490
234FUCM97C2 Retail 09/01/07 1.820
235FUCM97C2 Retail 09/01/10 1.330
237FUCM97C2 Office 11/01/17 1.260
238FUCM97C2 Lodging 11/01/19 1.280
239FUCM97C2 Lodging 09/01/07 0.630
240FUCM97C2 Retail 09/01/07 1.580
241FUCM97C2 Lodging 09/01/07
242FUCM97C2 Retail 06/01/18 0.990
243FUCM97C2 Multifamily 03/01/04
244FUCM97C2 Retail 07/01/17 1.320
245FUCM97C2 Retail 10/01/07 1.220
246FUCM97C2 Office 05/01/07 1.480
247FUCM97C2 Office 10/01/07 1.580
248FUCM97C2 Office 10/01/07 1.530
249FUCM97C2 Multifamily 08/01/07 1.340
250FUCM97C2 Retail 07/01/07 1.150
251FUCM97C2 Multifamily 07/01/04 1.210
252FUCM97C2 Retail 07/01/07 1.230
253FUCM97C2 Self Storage 10/01/12 1.860
254FUCM97C2 Retail 05/01/07 1.200
255FUCM97C2 Lodging 11/01/19 1.440
256FUCM97C2 Retail 11/01/07 1.410
257FUCM97C2 Multifamily 10/01/27 1.150
258FUCM97C2 Multifamily 09/01/04 1.220
259FUCM97C2 Multifamily 10/01/27 0.910
260FUCM97C2 Retail 06/01/07 1.330
261FUCM97C2 Retail 11/01/12 1.650
262FUCM97C2 Retail 11/01/07 1.150
263FUCM97C2 Retail 08/01/07 1.400
264FUCM97C2 Multifamily 07/01/22 1.260
265FUCM97C2 Retail 05/01/04 1.720
266FUCM97C2 Other 05/01/17 1.000
267FUCM97C2 Multifamily 09/01/07 1.280
268FUCM97C2 Multifamily 06/01/07 1.370
269FUCM97C2 Multifamily 03/01/04 1.410
270FUCM97C2 Retail 11/01/12
271FUCM97C2 Multifamily 08/01/07 1.260
272FUCM97C2 Retail 07/01/07 1.410
273FUCM97C2 Multifamily 05/01/04 1.280
275FUCM97C2 Retail 05/01/07 1.360
276FUCM97C2 Retail 06/01/17 1.400
277FUCM97C2 Health Care 08/01/07
278FUCM97C2 Multifamily 06/01/07 1.150
279FUCM97C2 Multifamily 11/01/07 0.830
280FUCM97C2 Retail 10/01/07 1.230
281FUCM97C2 Multifamily 10/01/07 1.210
282FUCM97C2 Multifamily 09/01/07 1.290
283FUCM97C2 Retail 07/01/17 1.020
284FUCM97C2 Retail 06/01/17
285FUCM97C2 Multifamily 07/01/07 1.230
286FUCM97C2 Retail 11/01/07 0.790
287FUCM97C2 Retail 10/01/04 1.270
288FUCM97C2 Multifamily 08/01/07 1.680
289FUCM97C2 Retail 08/01/07 1.590
290FUCM97C2 Office 07/01/07
291FUCM97C2 Multifamily 05/01/07 2.260
292FUCM97C2 Multifamily 07/01/07
293FUCM97C2 Industrial 10/01/07 1.380
294FUCM97C2 Multifamily 09/01/07 1.410
295FUCM97C2 Multifamily 10/01/07 2.080
296FUCM97C2 Retail 09/01/07 1.410
297FUCM97C2 Multifamily 08/01/07 1.960
298FUCM97C2 Retail 11/01/17 1.010
299FUCM97C2 Multifamily 08/01/25 1.420
300FUCM97C2 Multifamily 08/01/07 1.360
301FUCM97C2 Retail 06/01/07 1.410
302FUCM97C2 Multifamily 06/01/07 1.280
303FUCM97C2 Retail 11/01/17 1.010
304FUCM97C2 Health Care 11/01/07 2.140
305FUCM97C2 Multifamily 09/01/07 1.340
306FUCM97C2 Multifamily 09/01/07 1.590
307FUCM97C2 Multifamily 06/01/27 1.370
308FUCM97C2 Retail 04/01/04
309FUCM97C2 Multifamily 09/01/07 1.250
310FUCM97C2 Retail 07/01/17 1.020
311FUCM97C2 Retail 09/01/07 1.560
312FUCM97C2 Multifamily 08/01/04 1.840
313FUCM97C2 Multifamily 06/01/07 1.380
314FUCM97C2 Retail 07/01/17 1.020
315FUCM97C2 Multifamily 06/01/07
316FUCM97C2 Multifamily 11/01/07 1.430
317FUCM97C2 Office 10/01/07 1.420
318FUCM97C2 Retail 10/01/07 1.380
319FUCM97C2 Retail 07/01/07 1.260
320FUCM97C2 Multifamily 06/01/07 1.190
321FUCM97C2 Office 06/01/04 1.550
322FUCM97C2 Retail 04/01/07 1.210
323FUCM97C2 Multifamily 10/01/22 1.230
324FUCM97C2 Retail 11/01/17 1.010
325FUCM97C2 Retail 09/01/17 1.020
326FUCM97C2 Office 08/01/12 1.860
327FUCM97C2 Retail 11/01/12 1.330
328FUCM97C2 Retail 03/01/17
329FUCM97C2 Multifamily 07/01/17 1.230
330FUCM97C2 Retail 03/01/16
331FUCM97C2 Lodging 07/01/04 2.890
332FUCM97C2 Mobile Home 09/01/15 1.360
333FUCM97C2 Multifamily 08/01/27 0.990
334FUCM97C2 Retail 11/01/17 1.010
335FUCM97C2 Multifamily 08/01/07 2.010
336FUCM97C2 Retail 11/01/16 1.050
337FUCM97C2 Multifamily 10/01/06 1.700
338FUCM97C2 Multifamily 08/01/04 1.100
339FUCM97C2 Health Care 01/01/07 1.130
340FUCM97C2 Retail 11/01/17 1.010
341FUCM97C2 Retail 05/01/07 1.550
342FUCM97C2 Retail 09/01/16 1.050
343FUCM97C2 Retail 12/01/16 1.020
344FUCM97C2 Multifamily 08/01/04 1.790
345FUCM97C2 Multifamily 07/01/04 1.610
346FUCM97C2 Retail 07/01/16 1.050
347FUCM97C2 Retail 11/01/16
348FUCM97C2 Retail 07/01/16 1.050
349FUCM97C2 Retail 02/01/16 1.050
350FUCM97C2 Multifamily 08/01/04 1.200
351FUCM97C2 Multifamily 06/01/07 1.100
352FUCM97C2 Retail 02/01/17 1.300
353FUCM97C2 Mixed Use 11/01/12 2.110
354FUCM97C2 Retail 10/01/07 1.450
355FUCM97C2 Retail 09/01/07 -0.390
356FUCM97C2 Multifamily 06/01/17
357FUCM97C2 Office 10/01/07 1.220
358FUCM97C2 Retail 07/01/07 1.650
359FUCM97C2 Retail 09/01/16
360FUCM97C2 Retail 10/01/07 1.530
361FUCM97C2 Retail 12/01/16 1.030
362FUCM97C2 Retail 05/01/17
363FUCM97C2 Multifamily 07/01/07 1.200
364FUCM97C2 Retail 10/01/16 1.120
365FUCM97C2 Retail 08/01/16 1.000
366FUCM97C2 Lodging 09/01/07
367FUCM97C2 Retail 10/01/04
368FUCM97C2 Retail 08/01/07 1.310
369FUCM97C2 Retail 07/01/07 1.370
370FUCM97C2 Multifamily 06/01/07 1.760
371FUCM97C2 Retail 07/01/07 1.400
372FUCM97C2 Retail 01/01/17 1.230
373FUCM97C2 Multifamily 10/01/22 1.180
374FUCM97C2 Multifamily 08/01/07 1.110
375FUCM97C2 Multifamily 08/01/07
376FUCM97C2 Multifamily 05/01/07 1.130
377FUCM97C2 Retail 09/01/16 1.050
378FUCM97C2 Retail 10/01/07 1.120
379FUCM97C2 Multifamily 11/01/07 1.140
380FUCM97C2 Retail 10/01/07 1.000
381FUCM97C2 Industrial 09/01/07 1.450
382FUCM97C2 Retail 08/01/16
383FUCM97C2 Multifamily 06/01/07 1.330
384FUCM97C2 Retail 09/01/17 1.030
385FUCM97C2 Retail 03/01/17
386FUCM97C2 Retail 08/01/17
387FUCM97C2 Retail 02/01/17
388FUCM97C2 Retail 02/01/17
389FUCM97C2 Industrial 08/01/07 1.470
390FUCM97C2 Multifamily 10/01/07 1.260
391FUCM97C2 Multifamily 10/01/07 1.590
392FUCM97C2 Multifamily 09/01/22 1.750
393FUCM97C2 Retail 05/01/07 1.170
394FUCM97C2 Retail 08/01/16 1.050
395FUCM97C2 Self Storage 08/01/07 1.610
396FUCM97C2 Retail 10/01/07 1.480
397FUCM97C2 Retail 08/01/16 1.050
398FUCM97C2 Retail 08/01/16 1.060
400FUCM97C2 Retail 05/01/07 1.510
401FUCM97C2 Health Care 07/01/07 0.850
402FUCM97C2 Retail 02/01/16
403FUCM97C2 Retail 01/01/18 1.000
404FUCM97C2 Retail 08/01/16 1.050
405FUCM97C2 Retail 08/01/16 1.050
406FUCM97C2 Multifamily 07/01/07 1.270
407FUCM97C2 Retail 11/01/07
408FUCM97C2 Retail 10/01/07 1.220
409FUCM97C2 Retail 10/01/15
410FUCM97C2 Retail 08/01/04 1.070
411FUCM97C2 Multifamily 06/01/07 0.800
412FUCM97C2 Retail 08/01/17 1.090
413FUCM97C2 Office 05/01/07 1.300
414FUCM97C2 Multifamily 10/01/27 1.070
415FUCM97C2 Retail 10/01/16
416FUCM97C2 Retail 03/01/17
417FUCM97C2 Retail 03/01/17 1.050
418FUCM97C2 Lodging 10/01/07 1.250
419FUCM97C2 Health Care 09/01/07
420FUCM97C2 Retail 11/01/12 1.020
421FUCM97C2 Retail 10/01/07
422FUCM97C2 Multifamily 06/01/07 1.270
423FUCM97C2 Lodging 10/01/07 0.860
424FUCM97C2 Multifamily 05/01/07 1.520
425FUCM97C2 Lodging 10/01/07 1.010
426FUCM97C2 Multifamily 09/01/27 1.040
427FUCM97C2 Retail 11/01/12 1.040
428FUCM97C2 Multifamily 10/01/07 0.990
429FUCM97C2 Multifamily 06/01/07
430FUCM97C2 Multifamily 11/01/07 1.200
Operating Ending
DisclosureStatement Principal Note
Control # Date State Balance Rate
1 12/31/99NY 44,444, 8.340%
2 12/31/99NY 38,206, 7.470%
3 12/31/99VA 34,169, 7.625%
4 12/31/99NY 32,455, 7.430%
5 12/31/99UT 28,594, 7.185%
6 12/31/99MA 28,520, 8.550%
7 12/31/99MO 27,900, 7.960%
8 12/31/99MI 28,127, 8.250%
9 12/31/99IL 28,010, 8.120%
10 12/31/99TX 27,889, 7.240%
11 FL 23,883, 8.410%
12 12/31/99FL 22,817, 8.631%
13 12/31/99CA 22,431, 7.750%
14 10/31/99NY 22,070, 8.420%
15 12/31/99FL 20,482, 7.910%
16 12/31/99CT 18,707, 7.065%
17 12/31/99FL 19,483, 7.450%
18 LA 19,510, 7.940%
19 12/31/99PA 19,588, 8.930%
20 12/31/99NY 18,638, 7.880%
21 12/31/99NV 18,260, 8.290%
22 12/31/99MO 18,014, 8.250%
23 12/31/99FL 17,363, 8.690%
24 12/31/99AZ 17,169, 8.140%
25 12/31/99AZ 17,151, 8.140%
26 12/31/99TX 16,317, 7.920%
27 12/31/99NY 16,560, 7.470%
28 12/31/99NJ 16,077, 7.600%
29 12/31/99NY 16,111, 8.420%
30 12/31/99OH 15,273, 8.250%
31 12/31/99MA 14,553, 8.550%
32 12/31/99FL 14,388, 8.050%
33 PA 13,595, 7.510%
34 12/31/99FL 13,128, 8.100%
35 12/31/99PA 12,766, 7.620%
36 12/31/99TX 12,232, 8.375%
37 12/31/99TX 12,243, 8.650%
39 12/31/99TX 11,761, 7.670%
40 12/31/99CA 11,492, 8.670%
41 12/31/99CA 11,527, 8.410%
42 12/31/99TX 11,051, 8.840%
43 12/31/99CA 10,255, 8.000%
44 12/31/99NY 9,984 8.691%
45 12/31/99CA 9,719 7.360%
46 12/31/99FL 9,767 8.250%
47 12/31/99GA 9,761 10.125%
48 12/31/99WI 9,406 9.400%
49 12/31/98FL 0.000%
50 12/31/99GA 9,458 10.125%
51 12/31/99FL 9,141 8.100%
52 12/31/99NJ 9,127 8.450%
53 MD 4,545 10.500%
54 MD 4,347 7.603%
55 12/31/97CA 0.000%
56 12/31/99NJ 8,006 8.380%
57 12/31/99MI 8,726 7.650%
59 12/31/99CA 8,453 8.090%
60 12/31/99VA 8,254 7.500%
61 12/31/99CA 8,302 8.000%
62 12/31/99TN 8,267 7.980%
63 CA 8,141 8.070%
64 12/31/99TX 8,307 8.140%
65 09/30/99NY 8,057 8.310%
66 SC 7,474 9.125%
67 12/31/99CA 7,824 8.375%
68 CO 7,828 8.650%
69 12/31/99TN 7,301 7.450%
70 CA 7,340 8.680%
71 12/31/99NC 7,289 8.470%
72 12/31/99MD 7,172 7.680%
73 NC 6,761 7.313%
74 12/31/99AL 6,851 7.950%
75 12/31/99NJ 6,923 8.690%
76 12/31/99KS 6,971 8.160%
77 GA 6,951 7.720%
78 12/31/99AZ 6,922 7.938%
79 GA 6,854 8.940%
80 VA 6,845 8.630%
81 12/31/99WA 6,839 8.535%
82 MO 6,734 7.960%
83 12/31/99TX 6,924 7.500%
84 12/31/99FL 6,830 7.840%
85 12/31/99TN 6,782 8.000%
86 AZ 6,929 7.500%
87 MD 6,700 7.500%
88 FL 6,492 8.500%
89 VA 6,563 7.750%
90 09/30/99NY 6,489 9.000%
91 GA 6,430 7.740%
92 12/31/99TX 6,329 9.375%
93 12/31/99CA 6,321 7.560%
94 12/31/99NJ 6,249 8.690%
95 12/31/99NY 6,032 8.188%
96 12/31/99MD 6,259 8.550%
97 12/31/99WI 6,190 7.840%
98 12/31/99FL 6,057 8.375%
99 12/31/99FL 6,060 8.750%
100 AZ 5,583 8.750%
101 12/31/99MI 5,993 9.250%
102 12/31/99CA 6,022 8.875%
103 12/31/99GA 6,045 8.375%
104 12/31/99CA 5,935 8.720%
105 12/31/99MO 5,948 8.160%
106 12/31/99CA 5,921 7.900%
107 12/31/99FL 5,686 7.970%
108 12/31/99SC 5,689 8.000%
109 12/31/99TN 5,632 8.125%
110 12/31/99NJ 5,636 8.150%
111 12/31/99CA 5,592 7.560%
112 NC 5,525 8.300%
113 FL 5,371 8.900%
114 AL 5,366 7.820%
115 IL 5,333 8.250%
116 12/31/99NY 5,389 9.010%
117 12/31/99MN 4,762 10.125%
118 12/31/99FL 5,198 8.040%
119 OH 5,269 8.090%
120 12/31/99OK 5,082 8.870%
122 NJ 0.000%
123 12/31/99GA 5,063 9.000%
124 TX 4,923 7.438%
125 12/31/99FL 4,992 9.060%
126 12/31/99CA 4,947 7.793%
127 12/31/99NY 4,811 8.000%
128 12/31/99FL 4,808 7.970%
129 12/31/99NJ 4,788 8.250%
130 FL 4,761 9.240%
131 CA 4,721 8.570%
132 NY 4,737 8.625%
133 12/31/99FL 4,615 7.970%
134 12/31/99TX 4,677 8.520%
135 12/31/99TN 4,655 8.000%
136 MN 4,634 8.970%
137 MA 4,674 9.010%
138 12/31/99OH 4,489 8.188%
139 12/31/99PA 4,479 8.188%
140 12/31/99KS 4,645 8.230%
141 12/31/99MD 4,621 8.200%
142 12/31/99WA 4,631 7.950%
143 12/31/99AZ 4,639 8.320%
145 FL 4,557 9.150%
146 IL 4,405 9.150%
147 12/31/99CT 4,578 7.810%
148 CT 4,451 8.250%
149 12/31/99NV 4,406 7.875%
150 12/31/99NC 4,493 8.000%
151 12/31/99AZ 4,480 7.550%
152 12/31/99WA 4,429 8.535%
153 12/31/99GA 4,426 8.490%
154 12/31/99CT 4,398 8.100%
155 NC 4,397 8.240%
156 12/31/99MD 4,346 7.680%
157 12/31/99SC 4,208 8.188%
158 12/31/99TX 4,280 7.520%
159 12/31/99GA 4,343 7.375%
160 12/31/99TX 4,336 7.980%
161 12/31/99CA 4,341 8.270%
162 12/31/99MD 4,325 8.130%
163 12/31/99AL 4,248 8.150%
164 12/31/99NC 4,155 7.625%
165 12/31/99MD 4,249 8.180%
166 12/31/99OH 3,801 9.875%
167 12/31/99NJ 4,323 7.470%
168 12/31/99PA 4,190 7.625%
169 12/31/99AL 4,134 9.050%
170 12/31/99GA 4,012 8.500%
171 12/31/99FL 4,000 9.220%
172 12/31/99TX 3,990 8.900%
173 12/31/99NJ 3,975 8.150%
174 12/31/99GA 3,957 8.320%
175 12/31/99OR 3,884 8.188%
176 12/31/99IN 3,852 8.460%
177 GA 3,767 9.350%
178 12/31/99CA 3,890 9.241%
180 VA 3,789 8.000%
181 12/31/99TX 3,789 8.000%
182 12/31/99FL 3,758 8.375%
183 12/31/99TX 3,837 8.140%
184 12/31/99FL 3,746 8.720%
185 12/31/99IN 3,343 10.125%
186 12/31/99FL 3,654 7.970%
187 12/31/99AR 3,637 7.960%
188 12/31/99TX 3,264 8.800%
189 12/31/99TX 43 8.520%
190 12/31/99TX 3,694 8.510%
191 12/31/99WI 3,676 7.970%
192 12/31/99FL 3,643 8.500%
193 12/31/99CA 3,623 8.720%
194 12/31/99TX 3,562 8.710%
195 12/31/99TX 3,578 7.730%
196 12/31/99IN 3,195 10.125%
197 12/31/99GA 3,542 8.670%
198 12/31/99GA 3,508 9.150%
199 12/31/99TX 3,508 9.120%
200 OH 3,370 8.625%
201 12/31/99OH 3,466 7.960%
202 12/31/99TX 3,435 8.350%
203 12/31/99PA 3,411 7.790%
204 12/31/99NC 3,289 8.625%
205 PA 3,406 9.000%
206 12/31/99IN 3,349 7.820%
207 RI 3,326 8.270%
208 12/31/99TX 3,327 8.490%
209 12/31/99TN 3,272 8.500%
210 12/31/99MA 3,256 8.500%
211 12/31/99FL 3,256 8.880%
212 MN 3,306 8.530%
213 12/31/99CA 3,012 8.680%
214 12/31/99NC 3,136 7.750%
215 12/31/99NC 3,253 8.000%
216 12/31/99FL 3,194 8.375%
217 12/31/99GA 3,184 9.000%
218 12/31/99FL 3,174 8.580%
219 12/31/99TX 3,212 8.900%
220 12/31/99TX 3,158 8.970%
221 12/31/99FL 3,104 8.500%
222 12/31/99CO 2,848 7.705%
223 VA 2,980 7.875%
224 12/31/99VA 3,033 8.490%
225 12/31/99TX 3,021 7.822%
226 12/31/99CA 3,005 8.375%
227 12/31/99CA 2,972 9.375%
228 12/31/99CA 2,757 7.660%
229 12/31/99TX 2,967 8.140%
230 12/31/99CA 2,926 7.790%
231 12/31/99FL 2,926 7.780%
232 12/31/99FL 2,931 8.220%
233 12/31/99TX 2,861 8.000%
234 12/31/99FL 2,804 7.900%
235 12/31/99IN 2,805 7.875%
237 12/31/99AL 2,672 8.125%
238 06/30/99NH 2,707 8.250%
239 12/31/99UT 2,709 8.625%
240 12/31/99VA 2,727 8.420%
241 TX 2,631 8.875%
242 12/31/99PA 2,618 8.188%
243 TX 2,706 8.000%
244 12/31/99CO 2,618 9.140%
245 12/31/99ID 2,651 7.750%
246 12/31/99FL 2,641 9.504%
247 12/31/99GA 2,645 8.560%
248 12/31/99NY 2,591 7.800%
249 12/31/99MO 2,642 8.620%
250 12/31/99CT 2,640 8.550%
251 12/31/99TX 2,638 8.390%
252 12/31/99CT 2,633 8.100%
253 12/31/99CA 2,395 8.500%
254 12/31/99CA 2,631 9.150%
255 06/30/99MA 2,537 8.250%
256 12/31/99FL 2,540 7.990%
257 12/31/99MS 2,545 8.390%
258 12/31/99MD 2,528 8.100%
259 12/31/99UT 2,524 8.000%
260 12/31/99AZ 2,534 9.010%
261 12/31/99NC 2,430 7.750%
262 12/31/99CA 2,415 7.620%
263 12/31/99SC 2,395 8.550%
264 12/31/99MN 2,402 8.450%
265 12/31/99FL 2,431 8.722%
266 12/31/99FL 2,341 7.960%
267 12/31/99CA 2,379 7.550%
268 12/31/99PA 2,379 8.750%
269 12/31/99MS 2,345 8.000%
270 FL 2,310 8.080%
271 12/31/99CT 2,339 7.940%
272 12/31/99OK 2,340 8.100%
273 12/31/99WA 2,331 8.535%
275 12/31/99MA 2,188 9.375%
276 12/31/99AZ 2,274 8.750%
277 MN 2,243 8.870%
278 12/31/99CA 2,258 8.740%
279 12/31/99OH 2,241 7.510%
280 12/31/99KS 2,234 8.160%
281 12/31/99SC 2,180 7.610%
282 12/31/99KS 2,220 8.040%
283 12/31/99CA 2,105 7.930%
284 FL 2,089 7.375%
285 12/31/99TX 2,195 8.190%
286 12/31/99IL 2,194 7.630%
287 12/31/99FL 2,196 7.876%
288 12/31/99GA 2,183 7.910%
289 12/31/99CO 2,162 8.330%
290 TN 2,173 8.730%
291 12/31/99MA 2,147 8.750%
292 TX 2,175 8.140%
293 12/31/99WA 2,151 8.188%
294 12/31/99TX 2,148 8.125%
295 12/31/99NY 2,071 8.840%
296 12/31/99NC 2,095 8.540%
297 12/31/99CA 2,109 7.560%
298 12/31/99MI 2,060 7.500%
299 12/31/99AZ 2,106 8.000%
300 12/31/99GA 2,098 8.090%
301 12/31/99VA 2,070 8.710%
302 12/31/99FL 2,066 8.580%
303 12/31/99MI 2,018 7.500%
304 06/30/99GA 1,659 8.150%
305 12/31/99TX 2,043 7.550%
306 12/31/99CA 2,043 7.550%
307 12/31/99TX 2,046 9.000%
308 FL 2,043 8.950%
309 12/31/99FL 1,997 7.780%
310 12/31/99OH 1,949 7.790%
311 12/31/99FL 1,969 8.150%
312 12/31/99CA 1,979 8.375%
313 12/31/99FL 1,955 8.625%
314 12/31/99OH 1,915 7.790%
315 PA 1,952 8.700%
316 12/31/99FL 1,953 7.875%
317 12/31/99PA 1,949 7.680%
318 12/31/99AZ 1,948 8.280%
319 12/31/99CA 1,952 9.150%
320 12/31/99MD 1,953 8.500%
321 12/31/99FL 1,949 8.990%
322 12/31/99WA 1,925 9.125%
323 12/31/99AR 1,904 7.960%
324 12/31/99MI 1,883 7.500%
325 12/31/99OH 1,869 7.790%
326 12/31/99NC 1,837 8.813%
327 12/31/99FL 1,760 8.080%
328 PA 1,799 7.765%
329 12/31/99CA 1,821 8.590%
330 OH 1,775 8.170%
331 12/31/99IN 1,822 8.900%
332 12/31/99AZ 1,745 8.250%
333 12/31/99KS 1,810 8.625%
334 12/31/99MI 1,755 7.500%
335 12/31/99GA 1,778 8.180%
336 12/31/99GA 1,679 8.375%
337 12/31/99KS 1,748 7.710%
338 12/31/99TX 1,746 7.840%
339 12/31/99WA 1,717 9.250%
340 12/31/99MI 1,674 7.500%
341 12/31/99TX 1,687 9.313%
342 12/31/99OH 1,584 7.930%
343 12/31/99GA 1,610 8.500%
344 12/31/99MO 1,650 7.990%
345 12/31/99TX 1,624 8.370%
346 12/31/99OH 1,546 8.070%
347 VA 1,559 8.813%
348 12/31/99OH 1,541 8.070%
349 12/31/99OH 1,512 8.070%
350 12/31/99TX 1,599 7.995%
351 12/31/99AL 1,582 8.880%
352 12/31/99FL 1,511 7.590%
353 12/31/99NJ 1,610 7.470%
354 12/31/99VA 1,563 8.030%
355 12/31/99IL 1,555 8.060%
356 TX 1,488 8.980%
357 12/31/99TX 1,542 8.430%
358 12/31/99FL 1,528 8.500%
359 VA 1,460 9.125%
360 12/31/99AZ 1,482 8.250%
361 12/31/99GA 1,435 8.500%
362 MD 1,417 8.250%
363 12/31/99GA 1,486 8.490%
364 12/31/99GA 1,413 7.500%
365 12/31/99NJ 1,426 8.875%
366 FL 1,451 8.625%
367 AZ 1,444 8.260%
368 12/31/99TX 1,465 8.240%
369 12/31/99AZ 1,451 9.375%
370 12/31/99AZ 1,432 8.420%
371 12/31/99NY 1,329 9.070%
372 12/31/99FL 1,386 7.625%
373 12/31/99WI 1,449 9.550%
374 12/31/99TX 1,420 8.710%
375 IN 1,416 8.313%
376 12/31/99NJ 1,413 9.180%
377 12/31/99OH 1,317 7.930%
378 12/31/99GA 1,391 8.000%
379 12/31/99TX 1,346 7.900%
380 12/31/99FL 1,348 8.310%
381 12/31/99VA 1,366 8.090%
382 VA 1,295 9.125%
383 12/31/99NY 1,315 9.250%
384 12/31/99MI 1,268 7.920%
385 VA 1,271 9.000%
386 OH 1,255 7.750%
387 VA 1,252 8.791%
388 VA 1,247 9.000%
389 12/31/99TX 1,270 7.983%
390 12/31/99NE 1,270 8.070%
391 12/31/99AZ 1,259 9.125%
392 12/31/99GA 1,247 7.950%
393 12/31/99TX 1,244 9.010%
394 12/31/99PA 1,172 8.340%
395 12/31/99CO 1,220 8.160%
396 12/31/99OH 1,192 8.640%
397 12/31/99PA 1,125 8.340%
398 12/31/99GA 1,125 8.375%
400 12/31/99TX 1,148 9.010%
401 12/31/99FL 1,124 8.760%
402 WV 1,045 8.500%
403 12/31/99MA 1,085 8.750%
404 12/31/99PA 1,053 8.340%
405 12/31/99GA 1,046 8.375%
406 12/31/99GA 1,075 8.490%
407 GA 96 8.010%
408 12/31/99KS 1,002 8.160%
409 WV 93 8.500%
410 12/31/99AZ 98 8.310%
411 12/31/99TX 97 9.000%
412 12/31/99GA 92 8.125%
413 12/31/99CA 91 9.190%
414 12/31/99TX 91 8.400%
415 VA 85 9.000%
416 GA 87 8.125%
417 12/31/99SC 85 8.830%
418 12/31/99TX 86 9.125%
419 NC 84 8.625%
420 12/31/99FL 76 8.080%
421 FL 81 8.310%
422 12/31/99NY 74 9.000%
423 12/31/99TX 71 9.125%
424 12/31/99NY 71 9.125%
425 12/31/99TX 68 9.125%
426 12/31/99GA 68 8.500%
427 12/31/99FL 63 8.080%
428 12/31/99NE 66 7.620%
429 NY 57 9.500%
430 12/31/99MI 1,541 8.160%
Total 2,110,320,193.43
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 B
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 07/01/99
50 0
51 0
52 0
53 0 B
54 0 B
55 0 06/01/99
56 0 3
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 186192 B
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 06/14/99
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 B
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 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 B
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 B
218 0 B
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
233 0
234 0
235 0
237 0
238 0
239 0 B
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
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 B
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 B
348 0
349 0
350 0
351 0
352 0
353 0
354 0
355 0
356 0
357 0
358 0
359 0 B
360 0
361 0
362 0
363 0
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 B
386 0
387 0 B
388 0 B
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
408 0
409 0
410 0
411 0
412 0
413 0
414 0 B
415 0
416 0
417 0
418 0 B
419 0
420 0
421 0
422 0
423 0 B
424 0 B
425 0 B
426 0
427 0
428 0
429 0 B
430 0
Total 16,808,589.21
* NOI and DSCR, if available and reportable under the ter
based on information obtained from the related borrower, a
agreement shall be held liable for the accuracy or methodo
figures.
(1) LegeA. P&I Adv - in Grace1. P&I Adv - delinquent
B. P&I Adv - < one mo2. P&I Adv - delinquent
3. P&I Adv - delinque5. Prepaid in Full
4. Mat. Balloon/Assume6. Specially Serviced
7. Foreclosure 9. REO 11. Modifica
8. Bankruptcy 10. DPO
_
