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 August 18, 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
August 18, 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: August 23, 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: 08/18/99
Payment Date: 08/18/99
Prior Payment: 07/19/99
Record Date: 07/30/99
WAC: 8.324451%
WAMM: 130
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-1 220,000,000.00 158,909,908.82 1,938,561.73
33736LAP0 1000.000000000 722.317767364 8.811644227
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 2,142,412,233.8 0.00
33736LAW5 1000.000000000 972.275912538 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 2,142,412,233.8 1,938,561.73
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 156,971,347.09
33736LAP0 0.000000000 0.000000000 713.506123136
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 2,140,473,672.09
33736LAW5 0.000000000 0.000000000 971.396148670
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 2,140,473,672.09
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 857,981.08 0.00 6.47900000%
33736LAP0 3.899914000 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 2,735,802.10 0.00 1.53236733%
33736LAW5 1.241569872 0.000000000 1.49911201%
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 81,911.38 (719.95) 6.00000000%
33736LBE4 4.956435116 -0.043563977 6.00000000%
R-III 0.00 0.00
9ABSA909 0.000000000 0.000000000
14,710,180.05 (719.95)
Total P&I Payment 16,648,741.78
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 220,000,000.00 158,909,908.8 1,938,561.73
None 1000.000000000722.317767364 8.811644227
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
2,203,502,325.002,142,412,233 1,938,561.73
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
M 0.00 0.00 156,971,347.09
None 0.000000000 0.000000000 713.506123136
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 2,140,473,672.09
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
M 1,091,156.85 0.00 8.23981478%
None 4.959803864 0.000000000 8.20676636%
N 2,636,740.73 0.00 8.23981478%
None 6.866512318 0.000000000 8.20676636%
O 6,746,492.55 0.00 8.23981478%
None 6.866512319 0.000000000 8.20676636%
P 756,517.99 0.00 8.23981478%
None 6.866512276 0.000000000 8.20676636%
Q 756,517.99 0.00 8.23981478%
None 6.866512276 0.000000000 8.20676636%
R 832,180.09 0.00 8.23981478%
None 6.866512286 0.000000000 8.20676636%
S 226,951.97 0.00 8.23981478%
None 6.866512465 0.000000000 8.20676636%
T 453,910.80 0.00 8.23981478%
None 6.866512367 0.000000000 8.20676636%
U 340,427.95 0.00 8.23981478%
None 6.866512364 0.000000000 8.20676636%
V 113,484.28 0.00 8.23981478%
None 6.866512481 0.000000000 8.20676636%
W 302,607.51 0.00 8.23981478%
None 6.866512234 0.000000000 8.20676636%
X 151,303.76 0.00 8.23981478%
None 6.866512461 0.000000000 8.20676636%
Y 189,129.70 0.00 8.23981478%
None 6.866512398 0.000000000 8.20676636%
Z 112,757.88 (719.95) 8.23981478%
None 6.822948362 -0.043563977 8.20676636%
R-II 0.00 0.00
9ABSA893 0.000000000 0.000000000
14,710,180.05 (719.95)
Total P&I Payment 16,648,741.78
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 2,203,502,325.002,142,412,233 1,938,561.73
None 1000.00000000 972.27591254 0.87976387
R-I 0.00 0.00 0.00
9ABSA892 1000.00000000 0.00000000 0.00000000
2,203,502,325.002,142,412,233 1,938,561.73
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular 0.00 0.00 2,140,473,672.09
None 0.00000000 0.00000000 971.39614867
R-I 0.00 0.00 0.00
9ABSA892 0.00000000 0.00000000 0.00000000
0.00 0.00 2,140,473,672.09
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Regular 14,710,180.05 (719.95) 8.23981478%
None 6.67581780 -0.00032673 8.20676636%
R-I 0.00 0.00
9ABSA892 0.00000000 0.00000000
14,710,180.05 (719.95)
Total P&I Payment 16,648,741.78
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-1 857,9 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 2,735,802 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 96,031.52 0.00
Total: 14,710,900. 0.00 96,031.52 0.00
Ending Yield
Unpaid Maintenance Prepayment
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 96,751.47 0.00 0.00
Total: 96,751.47 0.00 0.00
Advances
Prior Outstanding
Principal Interest
Servicer 211,183.08 1,674,024.74
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 211,183.08 1,674,024.74
Current Period
Principal Interest
Servicer 45,104.70 368,413.50
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 45,104.70 368,413.50
Recovered
Principal Interest
Servicer 207,412.15 1,641,065.44
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 207,412.15 1,641,065.44
Outstanding
Principal Interest
Servicer 48,875.63 401,372.80
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
TOTAL 48,875.63 401,372.80
Servicing Compensation
Current Period Primary Master Servicing Fees P 71,413.74
Current Period Sub Servicer Fees Paid: 114,757.05
Current Period Additional Servicing Fees Paid: 17,853.44
Current Period Additional Master Servicing Com 0.00
Current Period Special Servicing Fees Paid: 322.44
Current Period Principal Recovery Fees Paid to 3.07
Total Servicing Fees: 204,349.74
0 0.00
General Pool Characteristics
Percentage of Remaining Cut-off Date Principal 0.97
0 0
Current Principal Distribution Amount: 1,938,561.73
0 0.00
0 6967928.00%
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
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
08/18/99 0 0
0.00% 0.00% 0.00% 0.00%
07/19/99 0 0 1 1547698
0.00% 0.00% 0.24% 0.07%
06/18/99 1 4043864 1 1549085
0.24% 0.19% 0.24% 0.07%
05/18/99 2 5596513 0 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 1,552,465 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 1 29,006,096 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%
Distributi Delinq 3+ M Foreclosure/Bankrupt
Date # Balance # Balance
08/18/99 1 1,546,667 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%
06/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
Distributi REO Modifica
Date # Balance # Balance
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%
06/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
Distributi PrepayCurr Weighted Avg.
Date # Balance Coupon Remit
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%
06/18/99 1 8,692,517 8.3234% 8.2385%
0.24% 0.40%
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%
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 07/01/99 16, 16 0.00
152 07/01/99 34, 34 0.00
53 07/01/99 44, 44 0.00
54 07/01/99 33, 33 0.00
351 07/01/99 12, 12 0.00
305 07/01/99 14, 14 0.00
171 07/01/99 33, 33 0.00
411 07/01/99 7 0.00
315 07/01/99 15, 15 0.00
426 07/01/99 5 0.00
429 07/01/99 5 0.00
217 07/01/99 27, 27 0.00
358 04/01/99 12, 48 0.00
85 07/01/99 52, 52 0.00
257 07/01/99 19, 19 0.00
371 07/01/99 15, 15 0.00
120 07/01/99 43, 43 0.00
264 07/01/99 19, 19 0.00
Special
DisclosureAdvance Servicer Foreclosure Bankruptcy
Control # DescriptionTransfer DatDate Date
308 B
152 B
53 B
54 B
351 B
305 B
171 B
411 B
315 B
426 B
429 B
217 B
358 3.00 11/16/98
85 B
257 B
371 B
120 B
264 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
152
53
54
351
305
171
411
315
426
429
217
358
85
257
371
120
264
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 99
$2,000,000to $3,000,000 79
$3,000,000to $4,000,000 52
$4,000,000to $6,000,000 68
$6,000,000to $8,000,000 39
$8,000,000to $10,000,000 16
$10,000,00to $12,000,000 6
$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 0
$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 419
Current Scheduled Scheduled Based on
Balances Balance Balance
$0 to $1,000,000 18,767,650 0.88%
$1,000,000to $2,000,000 154,317,783 7.21%
$2,000,000to $3,000,000 192,008,561 8.97%
$3,000,000to $4,000,000 180,405,379 8.43%
$4,000,000to $6,000,000 324,549,385 15.16%
$6,000,000to $8,000,000 264,256,665 12.35%
$8,000,000to $10,000,000 142,720,165 6.67%
$10,000,00to $12,000,000 67,059,991 3.13%
$12,000,00to $14,000,000 64,640,411 3.02%
$14,000,00to $16,000,000 44,938,986 2.10%
$16,000,00to $18,000,000 117,936,244 5.51%
$18,000,00to $20,000,000 133,949,282 6.26%
$20,000,00to $22,000,000 20,834,313 0.97%
$22,000,00to $24,000,000 92,137,321 4.30%
$24,000,00to $28,000,000 0 0.00%
$28,000,00to $32,000,000 171,336,477 8.00%
$32,000,00to $34,000,000 32,878,854 1.54%
$34,000,00to $38,000,000 34,678,775 1.62%
$38,000,00to $44,000,000 38,206,000 1.78%
$44,000,00& Above 44,851,430 2.10%
Total 2,140,473,672 100.00%
Average Scheduled Balance is 5,108,529
Maximum Scheduled Balance is 44,851,430
Minimum Scheduled Balance is 443,410
Distribution of Property Types
Number Scheduled Based on
Property Tof Loans Balance Balance
Retail 177 788,710,86 36.85%
Multifamil 135 666,108,20 31.12%
Office 35 272,578,98 12.73%
Lodging 33 191,403,12 8.94%
Industrial 12 100,147,95 4.68%
Health Car 16 88,051,8 4.11%
Other 5 18,468,2 0.86%
Mixed Use 2 6,484, 0.30%
Mobile Hom 2 4,764, 0.22%
Self Stora 2 3,754, 0.18%
Total 419 2140473672 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% 25 265,994,1 12.43%
7.50% to 8.00% 111 581,153,4 27.15%
8.00% to 8.50% 142 714,596,3 33.38%
8.50% to 9.00% 92 415,194,6 19.40%
9.00% to 9.50% 40 119,485,5 5.58%
9.50% to 10.00% 3 8,191 0.38%
10.00% to 10.500% 6 35,857, 1.68%
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 2,140,473,67 100.00%
W/Avg Mortgage Interest Rate is 8.3245%
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 57 302,883,3 14.15%
New York 21 245,671,6 11.48%
Texas 54 226,173,8 10.57%
California 37 199,116,6 9.30%
Georgia 34 110,003,0 5.14%
Virginia 18 83,541, 3.90%
Arizona 18 82,653, 3.86%
Pennsylvania 15 76,508, 3.57%
New Jersey 12 70,706, 3.30%
Missouri 6 63,781, 2.98%
Massachusetts 8 59,624, 2.79%
Ohio 18 56,876, 2.66%
Michigan 10 55,828, 2.61%
Maryland 12 53,139, 2.48%
North Carolina 13 50,469, 2.36%
Illinois 5 42,060, 1.97%
Connecticut 7 40,627, 1.90%
Tennessee 7 38,558, 1.80%
Utah 3 34,495, 1.61%
Alabama 6 25,399, 1.19%
Washington 7 24,298, 1.14%
South Carolina 6 23,447, 1.10%
Nevada 2 22,919, 1.07%
Wisconsin 4 20,981, 0.98%
Kansas 7 20,850, 0.97%
Indiana 7 20,405, 0.95%
Louisiana 1 19,706, 0.92%
Minnesota 5 17,814, 0.83%
Colorado 5 17,021, 0.80%
Oklahoma 2 7,531 0.35%
Other 12 27,376, 1.28%
Total 419 2,140,473,67 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 0 0.00%
1+ to 2 years 305 1,678,152,41 78.40%
2+ to 3 years 109 439,877,5 20.55%
3+ to 4 years 5 22,443, 1.05%
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 0 0.00%
Total 419 2,140,473,67 100.00%
Weighted Average Seasoning is 1.9
Distribution of RemaiNumber Scheduled Based on
Fully Amorof Loans Balance Balance
60 months or less 0 0.00%
61 to 120 months 12 74,037, 3.46%
121 to 180 months 5 22,998, 1.07%
181 to 240 months 55 138,512,4 6.47%
241 to 360 months 21 131,287,5 6.13%
Total 93 366,836,3 17.14%
Weighted Average Months to Maturity 216
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 72 280,275,4 13.09%
Amortizing Balloon 315 1,627,574,15 76.04%
Interest Only / Amort 7 56,108, 2.62%
Interest Only / Amort 7 83,525, 3.90%
Other 18 92,990, 4.34%
Total 419 2,140,473,67 100.00%
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 0 0.00%
13 to 24 months 0 0.00%
25 to 36 months 0 0.00%
37 to 48 months 1 28,216, 1.32%
49 to 60 months 34 126,484,2 5.91%
61 to 120 months 241 1,170,974,85 54.71%
121 to 180 months 30 326,841,6 15.27%
181 to 240 months 20 121,120,0 5.66%
Total 326 1,773,637,32 82.86%
Weighted Average Months to Maturity 113
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.500 to less 1 1,143 0.05%
0.500 to 0.625 1 2,249 0.11%
0.625 to 0.750 4 8,729 0.41%
0.750 to 0.875 2 25,610, 1.20%
0.875 to 1.000 11 23,632, 1.10%
1.000 to 1.125 42 206,588,4 9.65%
1.125 to 1.250 61 434,032,2 20.28%
1.250 to 1.375 76 359,304,1 16.79%
1.375 to 1.500 65 296,735,0 13.86%
1.500 to 1.625 24 181,828,9 8.49%
1.625 to 1.750 14 65,563, 3.06%
1.750 to 1.875 4 16,283, 0.76%
1.875 to 2.000 3 10,942, 0.51%
2.000 to 2.125 2 7,053 0.33%
2.125 & above 3 28,292, 1.32%
Unknown 106 472,485,0 22.07%
Total 419 2,140,473,67 100.00%
Weighted Average Debt Service Coverage Ratio i 1.327
(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 313 1,667,988,64 77.93%
1 to 2 years 0 0.00%
2 Years or More 0 0.00%
Unknown 106 472,485,0 22.07%
Total 419 2,140,473,67 100.00%
Loan Level Detail "STRAT_LBL1"
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1FUCM97C2 Industrial 07/01/07
2FUCM97C2 Retail 11/01/12 1.200
3FUCM97C2 Retail 11/01/07 1.550
4FUCM97C2 Multifamily 09/01/12 1.500
5FUCM97C2 Office 10/01/22 1.020
6FUCM97C2 Multifamily 05/01/07 1.030
7FUCM97C2 Lodging 11/01/12 1.690
8FUCM97C2 Multifamily 05/01/07 1.230
9FUCM97C2 Retail 07/01/12 1.240
10FUCM97C2 Retail 10/01/02 1.600
11FUCM97C2 Office 06/01/17 1.050
12FUCM97C2 Health Care 09/01/22 0.850
13FUCM97C2 Retail 10/01/12 1.280
14FUCM97C2 Office 06/01/22
15FUCM97C2 Office 08/01/07 1.250
16FUCM97C2 Office 08/01/12 1.010
17FUCM97C2 Multifamily 11/01/07 1.170
18FUCM97C2 Multifamily 09/01/07 1.150
19FUCM97C2 Retail 06/01/07 1.530
20FUCM97C2 Office 08/01/07 1.340
21FUCM97C2 Multifamily 07/01/07 1.210
22FUCM97C2 Retail 08/01/12 1.150
23FUCM97C2 Lodging 09/01/04 1.600
24FUCM97C2 Multifamily 07/01/07 1.260
25FUCM97C2 Multifamily 07/01/07 1.170
26FUCM97C2 Lodging 11/01/12 2.190
27FUCM97C2 Retail 11/01/12 1.170
28FUCM97C2 Multifamily 10/01/27
29FUCM97C2 Office 06/01/12
30FUCM97C2 Office 10/01/17 1.570
31FUCM97C2 Multifamily 05/01/07
32FUCM97C2 Multifamily 09/01/22
33FUCM97C2 Multifamily 11/01/27 1.280
34FUCM97C2 Retail 09/01/07 1.220
35FUCM97C2 Retail 10/01/07 1.360
36FUCM97C2 Multifamily 07/01/07
37FUCM97C2 Retail 09/01/07 1.230
39FUCM97C2 Lodging 11/01/07 1.200
40FUCM97C2 Office 07/01/04 1.480
41FUCM97C2 Health Care 08/01/07
42FUCM97C2 Retail 02/01/19 1.090
43FUCM97C2 Retail 10/01/12 1.450
44FUCM97C2 Retail 06/01/07
45FUCM97C2 Multifamily 09/01/07
46FUCM97C2 Office 08/01/07 1.800
47FUCM97C2 Retail 07/01/19 1.080
48FUCM97C2 Lodging 05/01/07 1.490
49FUCM97C2 Retail 10/01/07 1.450
50FUCM97C2 Retail 07/01/19 1.080
51FUCM97C2 Retail 09/01/07 1.370
52FUCM97C2 Multifamily 08/01/12 1.390
53FUCM97C2 Health Care 06/01/07
54FUCM97C2 Health Care 06/01/07
55FUCM97C2 Multifamily 08/01/01 1.290
56FUCM97C2 Industrial 11/01/12 1.380
57FUCM97C2 Multifamily 09/01/04 1.280
59FUCM97C2 Industrial 09/01/04 1.290
60FUCM97C2 Retail 11/01/07 1.240
61FUCM97C2 Retail 10/01/12 1.240
62FUCM97C2 Retail 10/01/07 1.470
63FUCM97C2 Health Care 10/01/07
64FUCM97C2 Multifamily 07/01/07 1.290
65FUCM97C2 Retail 07/01/07 1.120
66FUCM97C2 Industrial 07/01/17 1.430
67FUCM97C2 Retail 09/01/07 1.280
68FUCM97C2 Multifamily 07/01/07
69FUCM97C2 Multifamily 10/01/07 1.160
70FUCM97C2 Office 07/01/04
71FUCM97C2 Multifamily 06/01/04 1.380
72FUCM97C2 Multifamily 08/01/07 1.440
73FUCM97C2 Retail 11/01/16 1.200
74FUCM97C2 Retail 11/01/07 1.200
75FUCM97C2 Retail 06/01/07 1.550
76FUCM97C2 Retail 10/01/07 1.230
77FUCM97C2 Multifamily 08/01/07
78FUCM97C2 Multifamily 08/01/07 1.290
79FUCM97C2 Multifamily 05/01/04 1.150
80FUCM97C2 Retail 07/01/07 1.320
81FUCM97C2 Multifamily 05/01/04 1.370
82FUCM97C2 Lodging 11/01/12 2.190
83FUCM97C2 Multifamily 11/01/07 1.220
84FUCM97C2 Retail 10/01/07 1.510
85FUCM97C2 Retail 09/01/07
86FUCM97C2 Multifamily 09/01/07 1.710
87FUCM97C2 Multifamily 11/01/07 1.320
88FUCM97C2 Lodging 08/01/07
89FUCM97C2 Retail 11/01/07 1.380
90FUCM97C2 Lodging 11/01/12
91FUCM97C2 Multifamily 09/01/12 1.120
92FUCM97C2 Industrial 06/01/22 1.430
93FUCM97C2 Multifamily 08/01/07 1.420
94FUCM97C2 Retail 06/01/07 1.300
95FUCM97C2 Retail 06/01/18
96FUCM97C2 Industrial 07/01/07 1.450
97FUCM97C2 Multifamily 09/01/12
98FUCM97C2 Office 08/01/07 1.330
99FUCM97C2 Retail 06/01/12
100FUCM97C2 Health Care 10/01/12
101FUCM97C2 Health Care 05/01/07 1.120
102FUCM97C2 Retail 05/01/07 1.270
103FUCM97C2 Retail 08/01/07 1.550
104FUCM97C2 Retail 05/01/17 1.310
105FUCM97C2 Retail 10/01/07 1.390
106FUCM97C2 Multifamily 08/01/07 1.350
107FUCM97C2 Lodging 10/01/07 1.370
108FUCM97C2 Multifamily 03/01/04 1.500
109FUCM97C2 Retail 08/01/07 1.430
110FUCM97C2 Retail 08/01/07
111FUCM97C2 Multifamily 08/01/07 1.610
112FUCM97C2 Multifamily 08/01/07
113FUCM97C2 Lodging 07/01/04
114FUCM97C2 Multifamily 10/01/07
115FUCM97C2 Retail 08/01/07 1.350
116FUCM97C2 Office 06/01/07 1.880
117FUCM97C2 Other 04/01/09 1.210
118FUCM97C2 Lodging 11/01/07 2.080
119FUCM97C2 Retail 08/01/04 1.340
120FUCM97C2 Office 07/01/07 1.310
122FUCM97C2 Industrial 11/01/07
123FUCM97C2 Retail 07/01/07
124FUCM97C2 Retail 09/01/17 1.000
125FUCM97C2 Retail 05/01/04 1.470
126FUCM97C2 Industrial 10/01/07
127FUCM97C2 Lodging 11/01/07
128FUCM97C2 Lodging 10/01/07 1.480
129FUCM97C2 Mixed Use 09/01/22
130FUCM97C2 Lodging 07/01/20 2.150
131FUCM97C2 Multifamily 04/01/07
132FUCM97C2 Retail 07/01/07 1.320
133FUCM97C2 Lodging 10/01/07 1.580
134FUCM97C2 Multifamily 05/01/07
135FUCM97C2 Health Care 10/01/07
136FUCM97C2 Health Care 08/01/07
137FUCM97C2 Retail 05/01/07 1.380
138FUCM97C2 Retail 06/01/18
139FUCM97C2 Retail 05/01/18
140FUCM97C2 Retail 10/01/07 1.620
141FUCM97C2 Multifamily 09/01/04 1.370
142FUCM97C2 Multifamily 08/01/07 1.260
143FUCM97C2 Multifamily 07/01/07 1.470
145FUCM97C2 Office 06/01/07 1.230
146FUCM97C2 Industrial 05/01/04
147FUCM97C2 Retail 08/01/07 1.490
148FUCM97C2 Lodging 11/01/19
149FUCM97C2 Retail 11/01/07 1.190
150FUCM97C2 Retail 10/01/07 1.210
151FUCM97C2 Multifamily 10/01/07 1.540
152FUCM97C2 Multifamily 05/01/04 1.390
153FUCM97C2 Retail 07/01/17 1.260
154FUCM97C2 Retail 07/01/07 1.260
155FUCM97C2 Retail 09/01/07 1.260
156FUCM97C2 Multifamily 08/01/07 1.480
157FUCM97C2 Retail 06/01/18
158FUCM97C2 Multifamily 09/01/04 1.290
159FUCM97C2 Multifamily 10/01/07 0.940
160FUCM97C2 Multifamily 07/01/07 1.380
161FUCM97C2 Multifamily 06/01/07 1.280
162FUCM97C2 Multifamily 10/01/07
163FUCM97C2 Lodging 11/01/07
164FUCM97C2 Retail 10/01/07 1.230
165FUCM97C2 Retail 09/01/07 1.220
166FUCM97C2 Other 04/01/09 1.220
167FUCM97C2 Retail 11/01/12 1.370
168FUCM97C2 Retail 10/01/07 1.430
169FUCM97C2 Lodging 04/01/07 1.590
170FUCM97C2 Retail 09/01/07
171FUCM97C2 Retail 06/01/07 1.230
172FUCM97C2 Multifamily 05/01/07 1.220
173FUCM97C2 Multifamily 07/01/07 1.300
174FUCM97C2 Multifamily 07/01/07
175FUCM97C2 Retail 10/01/07 0.930
176FUCM97C2 Lodging 09/01/07 1.740
177FUCM97C2 Lodging 08/01/07 1.310
178FUCM97C2 Office 05/01/07 1.390
180FUCM97C2 Multifamily 03/01/04 1.740
181FUCM97C2 Multifamily 03/01/04 1.400
182FUCM97C2 Lodging 10/01/12 1.360
183FUCM97C2 Multifamily 07/01/07 1.330
184FUCM97C2 Office 06/01/07 1.520
185FUCM97C2 Other 01/01/09 1.220
186FUCM97C2 Lodging 10/01/07 1.700
187FUCM97C2 Multifamily 10/01/22
188FUCM97C2 Retail 07/01/04
189FUCM97C2 Retail 07/01/04
190FUCM97C2 Retail 09/01/07 1.440
191FUCM97C2 Multifamily 09/01/07
192FUCM97C2 Office 10/01/07 1.090
193FUCM97C2 Office 07/01/07 1.430
194FUCM97C2 Retail 07/01/22 1.360
195FUCM97C2 Multifamily 10/01/07 1.470
196FUCM97C2 Other 01/01/09 1.220
197FUCM97C2 Retail 07/01/07 1.500
198FUCM97C2 Retail 05/01/07 1.310
199FUCM97C2 Office 05/01/04 1.480
200FUCM97C2 Health Care 08/01/17
201FUCM97C2 Multifamily 10/01/12
202FUCM97C2 Multifamily 06/01/22
203FUCM97C2 Multifamily 09/01/07 1.220
204FUCM97C2 Lodging 10/01/17 1.170
205FUCM97C2 Retail 04/01/07
206FUCM97C2 Office 09/01/07 1.390
207FUCM97C2 Retail 10/01/04 1.290
208FUCM97C2 Retail 09/01/07 1.350
209FUCM97C2 Health Care 08/01/07 1.420
210FUCM97C2 Retail 08/01/04 1.660
211FUCM97C2 Retail 06/01/07 1.360
212FUCM97C2 Industrial 10/01/07 1.970
213FUCM97C2 Office 08/01/12 1.230
214FUCM97C2 Office 10/01/07 1.420
215FUCM97C2 Retail 10/01/07 1.210
216FUCM97C2 Retail 04/01/08 1.280
217FUCM97C2 Lodging 07/01/07 0.660
218FUCM97C2 Multifamily 07/01/07 1.460
219FUCM97C2 Multifamily 05/01/07 1.260
220FUCM97C2 Retail 05/01/04 1.380
221FUCM97C2 Multifamily 06/01/07 1.640
222FUCM97C2 Retail 09/01/12 1.350
223FUCM97C2 Retail 11/01/12
224FUCM97C2 Office 09/01/07 1.340
225FUCM97C2 Multifamily 09/01/07 1.260
226FUCM97C2 Multifamily 08/01/04 1.250
227FUCM97C2 Office 05/01/07 1.430
228FUCM97C2 Retail 08/01/15 1.020
229FUCM97C2 Multifamily 07/01/07 1.250
230FUCM97C2 Mobile Home 10/01/07 1.260
231FUCM97C2 Multifamily 10/01/07 1.070
232FUCM97C2 Retail 09/01/07 1.170
233FUCM97C2 Multifamily 03/01/04 1.270
234FUCM97C2 Retail 09/01/07 1.790
235FUCM97C2 Retail 09/01/10 1.330
237FUCM97C2 Office 11/01/17 1.400
238FUCM97C2 Lodging 11/01/19 1.450
239FUCM97C2 Lodging 09/01/07 1.140
240FUCM97C2 Retail 09/01/07
241FUCM97C2 Lodging 09/01/07
242FUCM97C2 Retail 06/01/18
243FUCM97C2 Multifamily 03/01/04 1.620
244FUCM97C2 Retail 07/01/17
245FUCM97C2 Retail 10/01/07 1.220
246FUCM97C2 Office 05/01/07 1.180
247FUCM97C2 Office 10/01/07 1.390
248FUCM97C2 Office 10/01/07 1.810
249FUCM97C2 Multifamily 08/01/07 1.400
250FUCM97C2 Retail 07/01/07 1.360
251FUCM97C2 Multifamily 07/01/04 1.260
252FUCM97C2 Retail 07/01/07 1.330
253FUCM97C2 Self Storage 10/01/12 1.710
254FUCM97C2 Retail 05/01/07 1.220
255FUCM97C2 Lodging 11/01/19
256FUCM97C2 Retail 11/01/07 1.400
257FUCM97C2 Multifamily 10/01/27 1.120
258FUCM97C2 Multifamily 09/01/04 1.210
259FUCM97C2 Multifamily 10/01/27 0.780
260FUCM97C2 Retail 06/01/07 1.380
261FUCM97C2 Retail 11/01/12 1.440
262FUCM97C2 Retail 11/01/07 1.130
263FUCM97C2 Retail 08/01/07 1.400
264FUCM97C2 Multifamily 07/01/22
265FUCM97C2 Retail 05/01/04 1.380
266FUCM97C2 Other 05/01/17
267FUCM97C2 Multifamily 09/01/07 1.240
268FUCM97C2 Multifamily 06/01/07
269FUCM97C2 Multifamily 03/01/04
270FUCM97C2 Retail 11/01/12 1.300
271FUCM97C2 Multifamily 08/01/07 1.270
272FUCM97C2 Retail 07/01/07 1.300
273FUCM97C2 Multifamily 05/01/04 1.390
275FUCM97C2 Retail 05/01/07 0.620
276FUCM97C2 Retail 06/01/17 1.340
277FUCM97C2 Health Care 08/01/07
278FUCM97C2 Multifamily 06/01/07 1.060
279FUCM97C2 Multifamily 11/01/07 0.690
280FUCM97C2 Retail 10/01/07 1.460
281FUCM97C2 Multifamily 10/01/07 1.330
282FUCM97C2 Multifamily 09/01/07 1.290
283FUCM97C2 Retail 07/01/17
284FUCM97C2 Retail 06/01/17 1.100
285FUCM97C2 Multifamily 07/01/07 0.700
286FUCM97C2 Retail 11/01/07 1.440
287FUCM97C2 Retail 10/01/04 1.510
288FUCM97C2 Multifamily 08/01/07 1.420
289FUCM97C2 Retail 08/01/07 1.570
290FUCM97C2 Office 07/01/07
291FUCM97C2 Multifamily 05/01/07 1.900
292FUCM97C2 Multifamily 07/01/07 1.110
293FUCM97C2 Industrial 10/01/07 1.320
294FUCM97C2 Multifamily 09/01/07 1.260
295FUCM97C2 Multifamily 10/01/07
296FUCM97C2 Retail 09/01/07 1.740
297FUCM97C2 Multifamily 08/01/07 1.670
298FUCM97C2 Retail 11/01/17 1.010
299FUCM97C2 Multifamily 08/01/25
300FUCM97C2 Multifamily 08/01/07 1.400
301FUCM97C2 Retail 06/01/07 1.560
302FUCM97C2 Multifamily 06/01/07 1.310
303FUCM97C2 Retail 11/01/17
304FUCM97C2 Health Care 11/01/07
305FUCM97C2 Multifamily 09/01/07 1.180
306FUCM97C2 Multifamily 09/01/07 1.370
307FUCM97C2 Multifamily 06/01/27 1.240
308FUCM97C2 Retail 04/01/04
309FUCM97C2 Multifamily 09/01/07
310FUCM97C2 Retail 07/01/17 1.020
311FUCM97C2 Retail 09/01/07 1.420
312FUCM97C2 Multifamily 08/01/04 1.510
313FUCM97C2 Multifamily 06/01/07 1.580
314FUCM97C2 Retail 07/01/17 1.020
315FUCM97C2 Multifamily 06/01/07 1.270
316FUCM97C2 Multifamily 11/01/07 1.440
317FUCM97C2 Office 10/01/07 1.350
318FUCM97C2 Retail 10/01/07
319FUCM97C2 Retail 07/01/07 1.340
320FUCM97C2 Multifamily 06/01/07 1.130
321FUCM97C2 Office 06/01/04 1.470
322FUCM97C2 Retail 04/01/07
323FUCM97C2 Multifamily 10/01/22 1.200
324FUCM97C2 Retail 11/01/17
325FUCM97C2 Retail 09/01/17
326FUCM97C2 Office 08/01/12 1.500
327FUCM97C2 Retail 11/01/12 1.340
328FUCM97C2 Retail 03/01/17
329FUCM97C2 Multifamily 07/01/17 1.370
330FUCM97C2 Retail 03/01/16
331FUCM97C2 Lodging 07/01/04
332FUCM97C2 Mobile Home 09/01/15 1.250
333FUCM97C2 Multifamily 08/01/27 1.050
334FUCM97C2 Retail 11/01/17
335FUCM97C2 Multifamily 08/01/07 1.750
336FUCM97C2 Retail 11/01/16 1.050
337FUCM97C2 Multifamily 10/01/06 2.050
338FUCM97C2 Multifamily 08/01/04 1.220
339FUCM97C2 Health Care 01/01/07
340FUCM97C2 Retail 11/01/17 1.010
341FUCM97C2 Retail 05/01/07 1.460
342FUCM97C2 Retail 09/01/16
343FUCM97C2 Retail 12/01/16 1.030
344FUCM97C2 Multifamily 08/01/04 1.290
345FUCM97C2 Multifamily 07/01/04 1.620
346FUCM97C2 Retail 07/01/16 1.050
347FUCM97C2 Retail 11/01/16 1.030
348FUCM97C2 Retail 07/01/16 1.050
349FUCM97C2 Retail 02/01/16 1.050
350FUCM97C2 Multifamily 08/01/04 1.190
351FUCM97C2 Multifamily 06/01/07 1.300
352FUCM97C2 Retail 02/01/17 1.300
353FUCM97C2 Mixed Use 11/01/12 1.400
354FUCM97C2 Retail 10/01/07 1.360
355FUCM97C2 Retail 09/01/07 0.980
356FUCM97C2 Multifamily 06/01/17 1.320
357FUCM97C2 Office 10/01/07 1.220
358FUCM97C2 Retail 07/01/07
359FUCM97C2 Retail 09/01/16 0.990
360FUCM97C2 Retail 10/01/07 1.480
361FUCM97C2 Retail 12/01/16 1.030
362FUCM97C2 Retail 05/01/17 1.000
363FUCM97C2 Multifamily 07/01/07 1.340
364FUCM97C2 Retail 10/01/16
365FUCM97C2 Retail 08/01/16 1.000
366FUCM97C2 Lodging 09/01/07
367FUCM97C2 Retail 10/01/04 1.700
368FUCM97C2 Retail 08/01/07 1.690
369FUCM97C2 Retail 07/01/07 1.340
370FUCM97C2 Multifamily 06/01/07
371FUCM97C2 Retail 07/01/07 1.520
372FUCM97C2 Retail 01/01/17 1.200
373FUCM97C2 Multifamily 10/01/22 1.140
374FUCM97C2 Multifamily 08/01/07
375FUCM97C2 Multifamily 08/01/07 1.190
376FUCM97C2 Multifamily 05/01/07
377FUCM97C2 Retail 09/01/16 1.050
378FUCM97C2 Retail 10/01/07 1.500
379FUCM97C2 Multifamily 11/01/07 1.190
380FUCM97C2 Retail 10/01/07 1.010
381FUCM97C2 Industrial 09/01/07 1.390
382FUCM97C2 Retail 08/01/16 0.990
383FUCM97C2 Multifamily 06/01/07 1.420
384FUCM97C2 Retail 09/01/17 1.030
385FUCM97C2 Retail 03/01/17 1.120
386FUCM97C2 Retail 08/01/17 1.020
387FUCM97C2 Retail 02/01/17 1.180
388FUCM97C2 Retail 02/01/17 1.140
389FUCM97C2 Industrial 08/01/07 1.340
390FUCM97C2 Multifamily 10/01/07 1.000
391FUCM97C2 Multifamily 10/01/07 1.470
392FUCM97C2 Multifamily 09/01/22 1.610
393FUCM97C2 Retail 05/01/07 1.460
394FUCM97C2 Retail 08/01/16
395FUCM97C2 Self Storage 08/01/07 1.350
396FUCM97C2 Retail 10/01/07
397FUCM97C2 Retail 08/01/16
398FUCM97C2 Retail 08/01/16 1.050
400FUCM97C2 Retail 05/01/07
401FUCM97C2 Health Care 07/01/07 0.450
402FUCM97C2 Retail 02/01/16 1.050
403FUCM97C2 Retail 01/01/18
404FUCM97C2 Retail 08/01/16 1.050
405FUCM97C2 Retail 08/01/16 1.050
406FUCM97C2 Multifamily 07/01/07
407FUCM97C2 Retail 11/01/07
408FUCM97C2 Retail 10/01/07 0.750
409FUCM97C2 Retail 10/01/15 1.050
410FUCM97C2 Retail 08/01/04
411FUCM97C2 Multifamily 06/01/07 0.960
412FUCM97C2 Retail 08/01/17
413FUCM97C2 Office 05/01/07 1.810
414FUCM97C2 Multifamily 10/01/27
415FUCM97C2 Retail 10/01/16 1.050
416FUCM97C2 Retail 03/01/17
417FUCM97C2 Retail 03/01/17 1.050
418FUCM97C2 Lodging 10/01/07
419FUCM97C2 Health Care 09/01/07
420FUCM97C2 Retail 11/01/12
421FUCM97C2 Retail 10/01/07
422FUCM97C2 Multifamily 06/01/07 1.510
423FUCM97C2 Lodging 10/01/07
424FUCM97C2 Multifamily 05/01/07 1.640
425FUCM97C2 Lodging 10/01/07
426FUCM97C2 Multifamily 09/01/27 1.120
427FUCM97C2 Retail 11/01/12
428FUCM97C2 Multifamily 10/01/07 0.960
429FUCM97C2 Multifamily 06/01/07
430FUCM97C2 Multifamily 11/01/07 1.200
Operating Ending
DisclosureStatement Principal Note
Control # Date State Balance Rate
1 NY 44,851, 8.340%
2 12/31/98NY 38,206, 7.470%
3 12/31/98VA 34,678, 7.625%
4 12/31/98NY 32,878, 7.430%
5 12/31/98UT 29,192, 7.185%
6 12/31/98MA 28,772, 8.550%
7 12/31/98MO 28,364, 7.960%
8 12/31/98MI 28,453, 8.250%
9 12/31/98IL 28,337, 8.120%
10 12/31/98TX 28,216, 7.240%
11 12/31/98FL 23,993, 8.410%
12 12/31/98FL 23,056, 8.631%
13 12/31/98CA 22,664, 7.750%
14 NY 22,422, 8.420%
15 12/31/98FL 20,834, 7.910%
16 12/31/98CT 19,323, 7.065%
17 12/31/98FL 19,699, 7.450%
18 12/31/98LA 19,706, 7.940%
19 12/31/98PA 19,743, 8.930%
20 12/31/98NY 18,829, 7.880%
21 12/31/98NV 18,429, 8.290%
22 12/31/98MO 18,217, 8.250%
23 12/31/98FL 17,620, 8.690%
24 12/31/98AZ 17,337, 8.140%
25 12/31/98AZ 17,319, 8.140%
26 12/31/98TX 16,590, 7.920%
27 12/31/98NY 16,560, 7.470%
28 NJ 16,250, 7.600%
29 NY 16,257, 8.420%
30 12/31/98OH 15,700, 8.250%
31 MA 14,681, 8.550%
32 FL 14,556, 8.050%
33 12/31/98PA 13,768, 7.510%
34 12/31/98FL 13,279, 8.100%
35 12/31/98PA 12,903, 7.620%
36 TX 12,343, 8.375%
37 12/31/98TX 12,346, 8.650%
39 12/31/98TX 11,967, 7.670%
40 12/31/98CA 11,691, 8.670%
41 CA 11,630, 8.410%
42 12/31/98TX 11,319, 8.840%
43 12/31/98CA 10,356, 8.000%
44 NY 10,094, 8.691%
45 CA 9,831 7.360%
46 12/31/98FL 9,858 8.250%
47 12/31/98GA 9,762 10.125%
48 12/31/98WI 9,555 9.400%
49 12/31/98FL 0.000%
50 12/31/98GA 9,458 10.125%
51 12/31/98FL 9,246 8.100%
52 12/31/98NJ 9,234 8.450%
53 MD 4,605 10.500%
54 MD 4,435 7.603%
55 12/31/97CA 0.000%
56 12/31/98NJ 8,433 8.380%
57 12/31/98MI 8,826 7.650%
59 12/31/98CA 8,592 8.090%
60 12/31/98VA 8,358 7.500%
61 12/31/98CA 8,383 8.000%
62 12/31/98TN 8,364 7.980%
63 CA 8,291 8.070%
64 12/31/98TX 8,389 8.140%
65 12/31/98NY 8,131 8.310%
66 12/31/98SC 7,821 9.125%
67 12/31/98CA 7,894 8.375%
68 CO 7,894 8.650%
69 12/31/98TN 7,382 7.450%
70 CA 7,402 8.680%
71 12/31/98NC 7,370 8.470%
72 12/31/98MD 7,271 7.680%
73 12/31/98NC 7,008 7.313%
74 12/31/98AL 7,119 7.950%
75 12/31/98NJ 7,028 8.690%
76 12/31/98KS 7,050 8.160%
77 GA 7,025 7.720%
78 12/31/98AZ 6,991 7.938%
79 12/31/98GA 6,924 8.940%
80 12/31/98VA 6,917 8.630%
81 12/31/98WA 6,914 8.535%
82 12/31/98MO 6,846 7.960%
83 12/31/98TX 7,000 7.500%
84 12/31/98FL 6,900 7.840%
85 TN 6,869 8.000%
86 12/31/98AZ 7,000 7.500%
87 12/31/98MD 6,785 7.500%
88 FL 6,592 8.500%
89 12/31/98VA 6,630 7.750%
90 NY 6,578 9.000%
91 12/31/98GA 6,498 7.740%
92 12/31/98TX 6,414 9.375%
93 12/31/98CA 6,391 7.560%
94 12/31/98NJ 6,344 8.690%
95 NY 6,202 8.188%
96 12/31/98MD 6,313 8.550%
97 WI 6,254 7.840%
98 12/31/98FL 6,153 8.375%
99 FL 6,151 8.750%
100 AZ 5,862 8.750%
101 12/31/98MI 6,090 9.250%
102 12/31/98CA 6,088 8.875%
103 12/31/98GA 6,100 8.375%
104 12/31/98CA 6,015 8.720%
105 12/31/98MO 6,016 8.160%
106 12/31/98CA 5,981 7.900%
107 12/31/98FL 5,781 7.970%
108 12/31/98SC 5,759 8.000%
109 12/31/98TN 5,703 8.125%
110 NJ 5,701 8.150%
111 12/31/98CA 5,654 7.560%
112 NC 5,614 8.300%
113 FL 5,461 8.900%
114 AL 5,421 7.820%
115 12/31/98IL 5,399 8.250%
116 12/31/98NY 5,430 9.010%
117 12/31/98MN 5,063 10.125%
118 12/31/98FL 5,283 8.040%
119 12/31/98OH 5,320 8.090%
120 12/31/98OK 5,167 8.870%
122 NJ 0.000%
123 GA 5,116 9.000%
124 12/31/98TX 5,023 7.438%
125 12/31/98FL 5,042 9.060%
126 CA 5,010 7.793%
127 NY 4,891 8.000%
128 12/31/98FL 4,888 7.970%
129 NJ 4,874 8.250%
130 12/31/98FL 4,855 9.240%
131 CA 4,773 8.570%
132 12/31/98NY 4,777 8.625%
133 12/31/98FL 4,692 7.970%
134 TX 4,728 8.520%
135 TN 4,715 8.000%
136 MN 4,700 8.970%
137 12/31/98MA 4,722 9.010%
138 OH 4,615 8.188%
139 PA 4,606 8.188%
140 12/31/98KS 4,688 8.230%
141 12/31/98MD 4,674 8.200%
142 12/31/98WA 4,677 7.950%
143 12/31/98AZ 4,681 8.320%
145 12/31/98FL 4,631 9.150%
146 IL 4,532 9.150%
147 12/31/98CT 4,626 7.810%
148 CT 4,550 8.250%
149 12/31/98NV 4,489 7.875%
150 12/31/98NC 4,536 8.000%
151 12/31/98AZ 4,529 7.550%
152 12/31/98WA 4,478 8.535%
153 12/31/98GA 4,474 8.490%
154 12/31/98CT 4,441 8.100%
155 12/31/98NC 4,438 8.240%
156 12/31/98MD 4,406 7.680%
157 SC 4,327 8.188%
158 12/31/98TX 4,358 7.520%
159 12/31/98GA 4,392 7.375%
160 12/31/98TX 4,380 7.980%
161 12/31/98CA 4,382 8.270%
162 MD 4,366 8.130%
163 AL 4,316 8.150%
164 12/31/98NC 4,256 7.625%
165 12/31/98MD 4,289 8.180%
166 12/31/98OH 4,050 9.875%
167 12/31/98NJ 4,323 7.470%
168 12/31/98PA 4,235 7.625%
169 12/31/98AL 4,194 9.050%
170 GA 4,047 8.500%
171 12/31/98FL 4,038 9.220%
172 12/31/98TX 4,031 8.900%
173 12/31/98NJ 4,014 8.150%
174 GA 3,994 8.320%
175 12/31/98OR 3,932 8.188%
176 12/31/98IN 3,911 8.460%
177 12/31/98GA 3,860 9.350%
178 12/31/98CA 3,928 9.241%
180 12/31/98VA 3,836 8.000%
181 12/31/98TX 3,836 8.000%
182 12/31/98FL 3,817 8.375%
183 12/31/98TX 3,874 8.140%
184 12/31/98FL 3,786 8.720%
185 12/31/98IN 3,561 10.125%
186 12/31/98FL 3,716 7.970%
187 AR 3,705 7.960%
188 TX 3,297 8.800%
189 TX 44 8.520%
190 12/31/98TX 3,726 8.510%
191 WI 3,713 7.970%
192 12/31/98FL 3,675 8.500%
193 12/31/98CA 3,661 8.720%
194 12/31/98TX 3,616 8.710%
195 12/31/98TX 3,616 7.730%
196 12/31/98IN 3,404 10.125%
197 12/31/98GA 3,572 8.670%
198 12/31/98GA 3,543 9.150%
199 12/31/98TX 3,542 9.120%
200 OH 3,461 8.625%
201 OH 3,500 7.960%
202 TX 3,467 8.350%
203 12/31/98PA 3,446 7.790%
204 12/31/98NC 3,377 8.625%
205 PA 3,440 9.000%
206 12/31/98IN 3,390 7.820%
207 12/31/98RI 3,356 8.270%
208 12/31/98TX 3,356 8.490%
209 12/31/98TN 3,322 8.500%
210 12/31/98MA 3,314 8.500%
211 12/31/98FL 3,311 8.880%
212 12/31/98MN 3,334 8.530%
213 12/31/98CA 3,167 8.680%
214 12/31/98NC 3,230 7.750%
215 12/31/98NC 3,294 8.000%
216 12/31/98FL 3,238 8.375%
217 12/31/98GA 3,229 9.000%
218 12/31/98FL 3,223 8.580%
219 12/31/98TX 3,245 8.900%
220 12/31/98TX 3,211 8.970%
221 12/31/98FL 3,160 8.500%
222 12/31/98CO 3,011 7.705%
223 VA 3,031 7.875%
224 12/31/98VA 3,060 8.490%
225 12/31/98TX 3,053 7.822%
226 12/31/98CA 3,032 8.375%
227 12/31/98CA 3,001 9.375%
228 12/31/98CA 2,869 7.660%
229 12/31/98TX 2,996 8.140%
230 12/31/98CA 2,956 7.790%
231 12/31/98FL 2,956 7.780%
232 12/31/98FL 2,958 8.220%
233 12/31/98TX 2,896 8.000%
234 12/31/98FL 2,857 7.900%
235 12/31/98IN 2,853 7.875%
237 12/31/98AL 2,748 8.125%
238 12/31/98NH 2,767 8.250%
239 12/31/98UT 2,750 8.625%
240 VA 2,757 8.420%
241 TX 2,700 8.875%
242 PA 2,692 8.188%
243 12/31/98TX 2,740 8.000%
244 CO 2,685 9.140%
245 12/31/98ID 2,697 7.750%
246 12/31/98FL 2,682 9.504%
247 12/31/98GA 2,667 8.560%
248 12/31/98NY 2,636 7.800%
249 12/31/98MO 2,665 8.620%
250 12/31/98CT 2,663 8.550%
251 12/31/98TX 2,662 8.390%
252 12/31/98CT 2,659 8.100%
253 12/31/98CA 2,523 8.500%
254 12/31/98CA 2,657 9.150%
255 MA 2,593 8.250%
256 12/31/98FL 2,565 7.990%
257 12/31/98MS 2,567 8.390%
258 12/31/98MD 2,557 8.100%
259 12/31/98UT 2,553 8.000%
260 12/31/98AZ 2,559 9.010%
261 12/31/98NC 2,460 7.750%
262 12/31/98CA 2,448 7.620%
263 12/31/98SC 2,437 8.550%
264 MN 2,440 8.450%
265 12/31/98FL 2,457 8.722%
266 FL 2,386 7.960%
267 12/31/98CA 2,405 7.550%
268 PA 2,404 8.750%
269 MS 2,373 8.000%
270 12/31/98FL 2,348 8.080%
271 12/31/98CT 2,363 7.940%
272 12/31/98OK 2,363 8.100%
273 12/31/98WA 2,357 8.535%
275 12/31/98MA 2,249 9.375%
276 12/31/98AZ 2,293 8.750%
277 MN 2,275 8.870%
278 12/31/98CA 2,281 8.740%
279 12/31/98OH 2,265 7.510%
280 12/31/98KS 2,259 8.160%
281 12/31/98SC 2,219 7.610%
282 12/31/98KS 2,242 8.040%
283 CA 2,172 7.930%
284 12/31/98FL 2,161 7.375%
285 12/31/98TX 2,220 8.190%
286 12/31/98IL 2,217 7.630%
287 12/31/98FL 2,218 7.876%
288 12/31/98GA 2,210 7.910%
289 12/31/98CO 2,197 8.330%
290 TN 2,199 8.730%
291 12/31/98MA 2,176 8.750%
292 12/31/98TX 2,197 8.140%
293 12/31/98WA 2,171 8.188%
294 12/31/98TX 2,169 8.125%
295 NY 2,125 8.840%
296 12/31/98NC 2,127 8.540%
297 12/31/98CA 2,132 7.560%
298 12/31/98MI 2,102 7.500%
299 AZ 2,127 8.000%
300 12/31/98GA 2,123 8.090%
301 12/31/98VA 2,092 8.710%
302 12/31/98FL 2,088 8.580%
303 MI 2,059 7.500%
304 GA 1,847 8.150%
305 12/31/98TX 2,066 7.550%
306 12/31/98CA 2,066 7.550%
307 12/31/98TX 2,067 9.000%
308 FL 2,064 8.950%
309 FL 2,018 7.780%
310 12/31/98OH 1,988 7.790%
311 12/31/98FL 1,992 8.150%
312 12/31/98CA 1,997 8.375%
313 12/31/98FL 1,981 8.625%
314 12/31/98OH 1,953 7.790%
315 12/31/98PA 1,972 8.700%
316 12/31/98FL 1,972 7.875%
317 12/31/98PA 1,970 7.680%
318 AZ 1,969 8.280%
319 12/31/98CA 1,977 9.150%
320 12/31/98MD 1,971 8.500%
321 12/31/98FL 1,968 8.990%
322 WA 1,952 9.125%
323 12/31/98AR 1,940 7.960%
324 MI 1,922 7.500%
325 OH 1,905 7.790%
326 12/31/98NC 1,886 8.813%
327 12/31/98FL 1,841 8.080%
328 PA 1,859 7.765%
329 12/31/98CA 1,871 8.590%
330 OH 1,839 8.170%
331 IN 1,852 8.900%
332 12/31/98AZ 1,808 8.250%
333 12/31/98KS 1,826 8.625%
334 MI 1,791 7.500%
335 12/31/98GA 1,799 8.180%
336 12/31/98GA 1,734 8.375%
337 12/31/98KS 1,769 7.710%
338 12/31/98TX 1,767 7.840%
339 WA 1,746 9.250%
340 12/31/98MI 1,708 7.500%
341 12/31/98TX 1,703 9.313%
342 OH 1,639 7.930%
343 12/31/98GA 1,653 8.500%
344 12/31/98MO 1,670 7.990%
345 12/31/98TX 1,654 8.370%
346 12/31/98OH 1,600 8.070%
347 12/31/98VA 1,608 8.813%
348 12/31/98OH 1,595 8.070%
349 12/31/98OH 1,567 8.070%
350 12/31/98TX 1,615 7.995%
351 12/31/98AL 1,599 8.880%
352 12/31/98FL 1,556 7.590%
353 12/31/98NJ 1,610 7.470%
354 12/31/98VA 1,578 8.030%
355 12/31/98IL 1,573 8.060%
356 12/31/98TX 1,531 8.980%
357 12/31/98TX 1,555 8.430%
358 FL 1,546 8.500%
359 12/31/98VA 1,505 9.125%
360 12/31/98AZ 1,506 8.250%
361 12/31/98GA 1,472 8.500%
362 12/31/98MD 1,462 8.250%
363 12/31/98GA 1,499 8.490%
364 GA 1,456 7.500%
365 12/31/98NJ 1,463 8.875%
366 FL 1,472 8.625%
367 12/31/98AZ 1,467 8.260%
368 12/31/98TX 1,478 8.240%
369 12/31/98AZ 1,470 9.375%
370 AZ 1,458 8.420%
371 12/31/98NY 1,396 9.070%
372 12/31/98FL 1,427 7.625%
373 12/31/98WI 1,458 9.550%
374 TX 1,431 8.710%
375 12/31/98IN 1,429 8.313%
376 NJ 1,427 9.180%
377 12/31/98OH 1,363 7.930%
378 12/31/98GA 1,405 8.000%
379 12/31/98TX 1,369 7.900%
380 12/31/98FL 1,369 8.310%
381 12/31/98VA 1,380 8.090%
382 12/31/98VA 1,335 9.125%
383 12/31/98NY 1,336 9.250%
384 12/31/98MI 1,308 7.920%
385 12/31/98VA 1,308 9.000%
386 12/31/98OH 1,295 7.750%
387 12/31/98VA 1,290 8.791%
388 12/31/98VA 1,285 9.000%
389 12/31/98TX 1,291 7.983%
390 12/31/98NE 1,282 8.070%
391 12/31/98AZ 1,276 9.125%
392 12/31/98GA 1,268 7.950%
393 12/31/98TX 1,265 9.010%
394 PA 1,212 8.340%
395 12/31/98CO 1,231 8.160%
396 OH 1,210 8.640%
397 PA 1,163 8.340%
398 12/31/98GA 1,163 8.375%
400 TX 1,168 9.010%
401 12/31/98FL 1,143 8.760%
402 12/31/98WV 1,106 8.500%
403 MA 1,114 8.750%
404 12/31/98PA 1,088 8.340%
405 12/31/98GA 1,082 8.375%
406 GA 1,084 8.490%
407 GA 99 8.010%
408 12/31/98KS 1,014 8.160%
409 12/31/98WV 97 8.500%
410 AZ 99 8.310%
411 12/31/98TX 98 9.000%
412 GA 94 8.125%
413 12/31/98CA 92 9.190%
414 TX 91 8.400%
415 12/31/98VA 88 9.000%
416 GA 89 8.125%
417 12/31/98SC 88 8.830%
418 TX 88 9.125%
419 NC 86 8.625%
420 FL 80 8.080%
421 FL 83 8.310%
422 12/31/98NY 74 9.000%
423 TX 73 9.125%
424 12/31/98NY 73 9.125%
425 TX 70 9.125%
426 12/31/98GA 69 8.500%
427 FL 66 8.080%
428 12/31/98NE 67 7.620%
429 NY 58 9.500%
430 12/31/98MI 1,566 8.160%
Total 2,140,473,671.71
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 11398
25 11386
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 32887
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
57 0
59 0
60 0
61 0
62 0
63 0
64 5515
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 B
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 B
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
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 2532
175 0
176 0
177 0
178 0
180 0
181 0
182 0
183 2547
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
219 0
220 0
221 0
222 0
223 0
224 0
225 0
226 0
227 0
228 0
229 1970
230 0
231 0
232 0
233 0
234 0
235 0
237 0
238 0
239 0
240 0
241 0
242 0
243 0
244 0
245 0
246 0
247 0
248 0
249 0
250 0
251 0
252 0
253 0
254 0
255 0
256 0
257 0 B
258 0
259 0
260 0
261 0
262 0
263 0
264 0 B
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 1444
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
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 B
352 0
353 0
354 0
355 0
356 0
357 0
358 0 3
359 0
360 0
361 0
362 0
363 0
364 0
365 0
366 0
367 0
368 0
369 0
370 0
371 0 B
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
407 0
408 0
409 0
410 0
411 0 B
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 B
427 0
428 0
429 0 B
430 0
Total 16,789,725.16
* 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
_
