ThZeal - The Zeal

8-K 1 fucm97c2_200309.htm MONTHLY DISTRIBUTION STATEMENTS 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: September 18, 2003
(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 issuance 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 28228-0600
(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 monthly
distribution reported to the holders of First Union
Commercial Mortgage Securities Inc., Commercial
Mortgage Pass-Through Certificates, Series 1997-C2,
which was made on September 18, 2003.

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
September 18, 2003.

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 FIRST UNION COMMERCIAL MORTGAGE SECURITIES, INC.,
REGISTRANT

By: /s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

Date: September 22, 2003.

0
0

0
Administrator:
Andy Streepy (800) 246-5761
135 S. LaSalle Street Suite 1625

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: 9/18/2003
Payment Date: 9/18/2003
Prior Payment: 8/18/2003
Record Date: 8/29/2003

WAC: 8.356608%
WAMM: 88

Number Of Pages

Table Of Contents 1

REMIC Certificate Report 4

Other Related Information 4

Asset Backed Facts Sheets 1

Delinquency Loan Detail 1

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 0.00 0.00
33736LAP0 1000.000000000 0.0000000000.000000000
A-2 384,000,000.00 135,583,659.342,494,021.5
33736LAQ8 1000.000000000 353.0824461986.494847760
A-3 982,521,000.00 982,521,000.00 0.00
33736LAR6 1000.000000000 1000.0000000000.000000000
IO 2,203,502,325.N 1,725,185,976. 0.00
33736LAW5 1000.000000000 782.9290472970.000000000
B 110,175,000.00 110,175,000.00 0.00
33736LAS4 1000.000000000 1000.0000000000.000000000
C 110,175,000.00 110,175,000.00 0.00
33736LAT2 1000.000000000 1000.0000000000.000000000
D 121,194,000.00 121,194,000.00 0.00
33736LAU9 1000.000000000 1000.0000000000.000000000
E 33,052,000.00 33,052,000.00 0.00
33736LAV7 1000.000000000 1000.0000000000.000000000
F 66,105,000.00 66,105,000.00 0.00
33736LAX3 1000.000000000 1000.0000000000.000000000
G 49,578,000.00 49,578,000.00 0.00
33736LAY1 1000.000000000 1000.0000000000.000000000
H 16,527,208.00 16,527,208.00 0.00
33736LAZ8 1000.000000000 1000.0000000000.000000000
J 44,070,046.00 44,070,046.00 0.00
33736LBA2 1000.000000000 1000.0000000000.000000000
K 22,035,023.00 22,035,023.00 0.00
33736LBB0 1000.000000000 1000.0000000000.000000000
L 27,543,779.00 27,543,779.00 0.00
33736LBC8 1000.000000000 1000.0000000000.000000000
M 16,526,269.00 6,626,260.69 0.00
33736LBE4 1000.000000000 400.9532151510.000000000
R-III 0.00 0.00 0.00
9ABSA909 1000.000000000 0.000000000 0.000000000

2,203,502,325.00 1,725,185,976.2,494,021.5

Principal Negative Closing
Class Adj. or Loss AmortizationBalance
CUSIP Per $1,000 Per $1,000 Per $1,000

A-1 0.00 0.00 0.00
33736LAP0 0.000000000 0.000000000 0.000000000
A-2 0.00 0.00 133,089,637.80
33736LAQ8 0.000000000 0.000000000 346.587598438
A-3 0.00 0.00 982,521,000.00
33736LAR6 0.000000000 0.0000000001000.000000000
IO 0.00 0.00 1,722,691,954.49
33736LAW5 0.000000000 0.000000000 781.797203000
B 0.00 0.00 110,175,000.00
33736LAS4 0.000000000 0.0000000001000.000000000
C 0.00 0.00 110,175,000.00
33736LAT2 0.000000000 0.0000000001000.000000000
D 0.00 0.00 121,194,000.00
33736LAU9 0.000000000 0.0000000001000.000000000
E 0.00 0.00 33,052,000.00
33736LAV7 0.000000000 0.0000000001000.000000000
F 0.00 0.00 66,105,000.00
33736LAX3 0.000000000 0.0000000001000.000000000
G 0.00 0.00 49,578,000.00
33736LAY1 0.000000000 0.0000000001000.000000000
H 0.00 0.00 16,527,208.00
33736LAZ8 0.000000000 0.0000000001000.000000000
J 0.00 0.00 44,070,046.00
33736LBA2 0.000000000 0.0000000001000.000000000
K 0.00 0.00 22,035,023.00
33736LBB0 0.000000000 0.0000000001000.000000000
L 0.00 0.00 27,543,779.00
33736LBC8 0.000000000 0.0000000001000.000000000
M 0.00 0.00 6,626,260.69
33736LBE4 0.000000000 0.000000000 400.953215151
R-III 0.00 0.00 0.00
9ABSA909 0.000000000 0.000000000 0.000000000

0.00 0.00 1,722,691,954.49

Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)

A-1 0.00 0.00 6.47900000%
33736LAP0 0.000000000 0.000000000Fixed
A-2 745,710.13 0.00 6.60000000%
33736LAQ8 1.941953464 0.000000000Fixed
A-3 5,444,803.88 0.00 6.65000000%
33736LAR6 5.541666672 0.000000000Fixed
IO 2,141,496.23 0.00 1.48957591%
33736LAW5 0.971860209 0.000000000 1.34082397%
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 105,492.01 (4,683.11) 6.00000000%
33736LBB0 4.787469929-0.212530298 6.00000000%
L 0.00 (137,718.90) 6.00000000%
33736LBC8 0.000000000-5.000000182 6.00000000%
M 0.00 (33,131.27) 6.00000000%
33736LBE4 0.000000000-2.004764052 6.00000000%
R-III 0.00 0.00
9ABSA909 0.000000000 0.000000000

11,667,289.84 (175,533.28)

Total P&I Payment 14,161,311.38

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 0.00 0.00
None 1000.000000000 0.000000000 0.000000000
N 384,000,000.00135,583,659. 2,494,021.54
None 1000.000000000353.08244619 6.494847760
O 982,521,000.00982,521,000. 0.00
None 1000.0000000001000.0000000 0.000000000
P 110,175,000.00110,175,000. 0.00
None 1000.0000000001000.0000000 0.000000000
Q 110,175,000.00110,175,000. 0.00
None 1000.0000000001000.0000000 0.000000000
R 121,194,000.00121,194,000. 0.00
None 1000.0000000001000.0000000 0.000000000
S 33,052,000.00 33,052,000.0 0.00
None 1000.0000000001000.0000000 0.000000000
T 66,105,000.00 66,105,000.0 0.00
None 1000.0000000001000.0000000 0.000000000
U 49,578,000.00 49,578,000.0 0.00
None 1000.0000000001000.0000000 0.000000000
V 16,527,208.00 16,527,208.0 0.00
None 1000.0000000001000.0000000 0.000000000
W 44,070,046.00 44,070,046.0 0.00
None 1000.0000000001000.0000000 0.000000000
X 22,035,023.00 22,035,023.0 0.00
None 1000.0000000001000.0000000 0.000000000
Y 27,543,779.00 27,543,779.0 0.00
None 1000.0000000001000.0000000 0.000000000
Z 16,526,269.00 6,626,260.69 0.00
None 1000.000000000400.95321515 0.000000000
R-II 0.00 0.00 0.00
9ABSA893 1000.000000000 0.000000000 0.000000000
2,203,502,325.1,725,185,97 2,494,021.54

Principal Negative Closing
Class Adj. or Loss AmortizationBalance
CUSIP Per $1,000 Per $1,000 Per $1,000

M 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
N 0.00 0.00 133,089,637.80
None 0.000000000 0.000000000 346.587598438
O 0.00 0.00 982,521,000.00
None 0.000000000 0.0000000001000.000000000
P 0.00 0.00 110,175,000.00
None 0.000000000 0.0000000001000.000000000
Q 0.00 0.00 110,175,000.00
None 0.000000000 0.0000000001000.000000000
R 0.00 0.00 121,194,000.00
None 0.000000000 0.0000000001000.000000000
S 0.00 0.00 33,052,000.00
None 0.000000000 0.0000000001000.000000000
T 0.00 0.00 66,105,000.00
None 0.000000000 0.0000000001000.000000000
U 0.00 0.00 49,578,000.00
None 0.000000000 0.0000000001000.000000000
V 0.00 0.00 16,527,208.00
None 0.000000000 0.0000000001000.000000000
W 0.00 0.00 44,070,046.00
None 0.000000000 0.0000000001000.000000000
X 0.00 0.00 22,035,023.00
None 0.000000000 0.0000000001000.000000000
Y 0.00 0.00 27,543,779.00
None 0.000000000 0.0000000001000.000000000
Z 0.00 0.00 6,626,260.69
None 0.000000000 0.000000000 400.953215151
R-II 0.00 0.00 0.00
9ABSA893 0.000000000 0.000000000 0.000000000
0.00 0.00 1,722,691,954.49

Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)

M 0.00 0.00 8.23759754%
None 0.000000000 0.000000000 8.08905990%
N 930,736.35 0.00 8.23759754%
None 2.423792578 0.000000000 8.08905990%
O 6,744,677.14 0.00 8.23759754%
None 6.864664613 0.000000000 8.08905990%
P 756,314.42 0.00 8.23759754%
None 6.864664579 0.000000000 8.08905990%
Q 756,314.42 0.00 8.23759754%
None 6.864664579 0.000000000 8.08905990%
R 831,956.16 0.00 8.23759754%
None 6.864664587 0.000000000 8.08905990%
S 226,890.89 0.00 8.23759754%
None 6.864664468 0.000000000 8.08905990%
T 453,788.65 0.00 8.23759754%
None 6.864664549 0.000000000 8.08905990%
U 340,336.34 0.00 8.23759754%
None 6.864664569 0.000000000 8.08905990%
V 113,453.74 0.00 8.23759754%
None 6.864664618 0.000000000 8.08905990%
W 302,526.09 0.00 8.23759754%
None 6.864664720 0.000000000 8.08905990%
X 151,263.04 0.00 8.23759754%
None 6.864664493 0.000000000 8.08905990%
Y 59,032.60 (130,046.21) 8.23759754%
None 2.143228059-4.721436735 8.08905990%
Z 0.00 (45,487.07) 8.23759754%
None 0.000000000-2.752410117 8.08905990%
R-II 0.00 0.00
9ABSA893 0.000000000 0.000000000
11,667,289.84 (175,533.28)

Total P&I Payment 14,161,311.38

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 2,203,502,325.1,725,185,97 2,494,021.54
None 1000.00000000782.92904730 1.13184430
R-I 0.00 0.00 0.00
9ABSA892 1000.00000000 0.00000000 0.00000000

2,203,502,325.1,725,185,97 2,494,021.54

Principal Negative Closing
Class Adj. or Loss AmortizationBalance
CUSIP Per $1,000 Per $1,000 Per $1,000

Regular 0.00 0.00 1,722,691,954.49
None 0.00000000 0.00000000 781.79720300
R-I 0.00 0.00 0.00
9ABSA892 0.00000000 0.00000000 0.00000000

0.00 0.00 1,722,691,954.49

Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)

Regular 11,667,289.84 (175,533.28) 8.23759754%
None 5.29488429 -0.07966104 8.08905990%
R-I 0.00 0.00
9ABSA892 0.00000000 0.00000000

11,667,289.84 (175,533.28)

Total P&I Payment 14,161,311.38

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

Class

A-1
A-2
A-3
IO
B
C
D
E
F
G
H
J
K
L
M

Total:

Class
A-1
A-2
A-3
IO
B
C
D
E
F
G
H
J
K
L
M

Total:

Servicer
Trustee:
Fiscal Agent:

TOTAL

Servicer
Trustee:
Fiscal Agent:

TOTAL

Servicer
Trustee:
Fiscal Agent:

TOTAL

Servicer
Trustee:
Fiscal Agent:

TOTAL

Current Period Primary Master Servicing Fees Paid:
Current Period Sub Servicer Fees Paid:
Current Period Additional Servicing Fees Paid:
Current Period Additional Master Servicing Compensation Paid:
Current Period Special Servicing Fees Paid:
Current Period Principal Recovery Fees Paid to Special Servicer
Total Servicing Fees:
0

Percentage of Remaining Cut-off Date Principal Balance:
0
Current Principal Distribution Amount:
0
0

0.00

0
0

#REF!

#REF!
#REF!
#REF!
#REF!
308

#REF!

#REF!
#REF!
#REF!
#REF!
308

0.00

#REF!
0

0.00

#REF!
0

Asset_Backed FACT

Distribution
Date

9/18/2003

8/18/2003

7/18/2003

6/18/2003

5/19/2003

4/18/2003

3/18/2003

2/18/2003

1/21/2003

12/18/2002

11/18/2002

10/18/2002

9/18/2002

8/19/2002

7/18/2002

6/18/2002

Distribution
Date

9/18/2003

8/18/2003

7/18/2003

6/18/2003

5/19/2003

4/18/2003

3/18/2003

2/18/2003

1/21/2003

12/18/2002

11/18/2002

10/18/2002

9/18/2002

8/19/2002

7/18/2002

6/18/2002

Distribution
Date

9/18/2003

8/18/2003

7/18/2003

6/18/2003

5/19/2003

4/18/2003

3/18/2003

2/18/2003

1/21/2003

12/18/2002

11/18/2002

10/18/2002

9/18/2002

8/19/2002

7/18/2002

6/18/2002

Distribution
Date

9/18/2003

8/18/2003

7/18/2003

6/18/2003

5/19/2003

4/18/2003

3/18/2003

2/18/2003

1/21/2003

12/18/2002

11/18/2002

10/18/2002

9/18/2002

8/19/2002

7/18/2002

6/18/2002

Note: Foreclosure and REO Totals are Included in
the Appropriate Delinquency Aging Category

Delinquent Loan Detail

Disclosure Doc
Control #

23
34
39
53
54
56
101
172
201
205
214
217
219
231
239
249
257
307
315
356

Disclosure Doc
Control #

23
34
39
53
54
56
101
172
201
205
214
217
219
231
239
249
257
307
315
356

Notes: (1)
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but Less Than one month delinq

2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
0
0

Disclosure Doc
Control #

23
34
39
53
54
56
101
172
201
205
214
217
219
231
239
249
257
307
315
356

STRAT

Distribution of Principal Balances

Current Scheduled

$0
$1,000,000
$2,000,000
$3,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
$14,000,000
$16,000,000
$18,000,000
$20,000,000
$22,000,000
$24,000,000
$28,000,000
$32,000,000
$34,000,000
$38,000,000
$44,000,000

Current Scheduled
Balances

$0
$1,000,000
$2,000,000
$3,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
$14,000,000
$16,000,000
$18,000,000
$20,000,000
$22,000,000
$24,000,000
$28,000,000
$32,000,000
$34,000,000
$38,000,000
$44,000,000
Total

Distribution of Property Types

Property Types

Retail
Multifamily
Office
Lodging
Health Care
Industrial
Other
Mixed Use
Mobile Home
Self Storage

Total

Distribution of Mortgage Interest Rates

Current Mortgage
Interest Rate

7.00% or less
7.00% to 7.500%
7.50% to 8.00%
8.00% to 8.50%
8.50% to 9.00%
9.00% to 9.50%
9.50% to 10.00%
10.00% to 10.500%
10.50% to 11.00%
11.00% to 11.500%
11.50% to 12.00%
12.00% to 12.500%
12.50% to 13.00%
13.00% to 13.500%
13.50% & Above
Total

W/Avg Mortgage Interest Rate is
Minimum Mortgage Interest Rate is
Maximum Mortgage Interest Rate is

Geographic Location

Florida
New York
California
Texas
Georgia
Virginia
Pennsylvania
Missouri
New Jersey
Massachusetts
Ohio
North Carolina
Maryland
Michigan
Connecticut
Illinois
Tennessee
Arizona
Utah
Alabama
Nevada
South Carolina
Kansas
Wisconsin
Louisiana
Indiana
Minnesota
Colorado
Washington
Oklahoma
Other
Total

Loan Seasoning

Number of Years

1 year or less
1+ to 2 years
2+ to 3 years
3+ to 4 years
4+ to 5 years
5+ to 6 years
6+ to 7 years
7+ to 8 years
8+ to 9 years
9+ to 10 years
10 years or more
Total

Distribution of Remaining Term
Fully Amortizing

60 months or less
61 to 120 months
121 to 180 months
181 to 240 months
241 to 360 months
Total

Distribution of Amortization Type

Amortization Type

Fully Amortizing
Amortizing Balloon
Interest Only / Amortizing / Balloon
Other

Total

Distribution of Remaining Term
Balloon Loans

Balloon
Mortgage Loans

12 months or less
13 to 24 months
25 to 36 months
37 to 48 months
49 to 60 months
61 to 120 months
121 to 180 months
181 to 240 months
Total

Distribution of DSCR

Debt Service
Coverage Ratio (1)

0.500 to less
0.500 to 0.625
0.625 to 0.750
0.750 to 0.875
0.875 to 1.000
1.000 to 1.125
1.125 to 1.250
1.250 to 1.375
1.375 to 1.500
1.500 to 1.625
1.625 to 1.750
1.750 to 1.875
1.875 to 2.000
2.000 to 2.125
2.125 & above
Unknown
Total
Weighted Average Debt Service Coverage Ratio is

(1) Debt Service Coverage Ratios are calculated as described in
are updated periodically as new NOI figures became available f
asset level. Neither the Trustee, Servicer, Special Servicer o
representation as to the accuracy of the data provided by the b

NOI Aging

NOI Date

1 year or less
1 to 2 years
2 Years or More
Unknown
Total

Loan Level Detail "STRAT_LBL1"

Loan Level Detail

Disclosure
Control #

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430

Disclosure
Control #

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
Total

Disclosure
Control #

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
Total

* NOI and DSCR, if available and reportable under the terms of
based on information obtained from the related borrower, and no
agreement shall be held liable for the accuracy or methodology
figures.

(1) Legend:

Accrued
Certificate
Interest

-
745,710.13
5,444,803.88
2,141,496.23
623,406.88
644,523.75
719,084.40
196,108.53
413,156.25
309,862.50
103,295.05
220,350.23
110,175.12
137,718.90
33,131.30

11,842,823.15

Ending
Unpaid
Interest
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
4,683.11
1,504,413.42
1,525,956.81

3,035,053.34

Prior Outstanding
Principal

2,671,971.16
0.00
0.00

2,671,971.16

Current Period
Principal

164,032.27
0.00
0.00

164,032.27

Recovered
Principal

161,471.31
0.00
0.00

161,471.31

Outstanding
Principal

2,674,532.12
0.00
0.00

2,674,532.12

Servicing Compensation

:

General Pool Characteristics

Liquidation Loans

Nature of
Liquidation

Current Realized Losses of Principal allocated to Certificates:
Cumulative Realized Losses of Principal allocated to Certificates:

REO Property Information

#REF!

#REF!
#REF!
#REF!
#REF!
Realized Loss

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
Loan liquidation with realized loss.

Delinquent Loans

0
0

#REF!
0

Description of
Status

#REF!
0

Delinq 1 Month
#

0
0.00%
1
0.27%
0
0.00%
1
0.27%
1
0.27%
3
0.80%
2
0.53%
0
0.00%
1
0.26%
2
0.52%
1
0.26%
1
0.26%
2
0.51%
3
0.76%
5
1.25%
2
0.50%

Delinq 3+ Months
#

5
2.25%
38,928,577
2.22%
39,012,457
2.22%
39,098,742
2.21%
30,861,432
1.74%
19,691,663
1.10%
19,744,754
1.10%
19,797,478
1.10%
25,764,585
1.42%
25,831,518
1.43%
35,429,854
1.93%
43,424,215
2.59%
34,971,656
2.00%
31,592,960
1.76%
43,338,175
2.18%
43,426,976
2.17%

REO
#

2
0.55%
2
0.54%
4
1.08%
4
1.08%
4
1.08%
4
1.06%
4
1.06%
4
1.06%
2
0.52%
2
0.52%
2
0.52%
2
0.51%
1
0.26%
1
0.25%
0
0.00%
0
0.00%

Prepayment
#

0
0.00%
4
1.09%
1
0.27%
1
0.27%
1
0.27%
6
1.59%
2
0.53%
0
0.00%
2
0.52%
1
0.26%
3
0.78%
5
1.28%
1
0.26%
3
0.76%
3
0.75%
3
0.75%

Paid
Thru
Date

12/1/2001
6/1/2002
1/1/2003
8/1/2003
8/1/2003
1/1/2000
2/1/2003
8/1/2003
8/1/2003
8/1/2003
8/1/2003
6/1/2003
8/1/2003
8/1/2003
10/1/2000
2/1/2003
9/1/2001
8/1/2003
8/1/2003
8/1/2003

Advance
Description (1)

8.00
3.00
3.00
B
B
3.00
3.00
B
B
B
B
2.00
B
B
9.00
3.00
9.00
B
B
B

REO
Date

7/12/2002

12/3/2002

ABN AMRO Acct: 67-7852-70-9

Balances

to
to
to
to
to
to
to
to
to
to
to
to
to
to
to
to
to
to
to
&
Total

to
to
to
to
to
to
to
to
to
to
to
to
to
to
to
to
to
to
to
&

Average Scheduled Balance is
Maximum Scheduled Balance is
Minimum Scheduled Balance is

Number
of Loans

161
105
32
30
13
11
5
2
2
1

362

Geographic Distribution

Weighted Average Seasoning is

Weighted Average Months to Maturity is

Weighted Average Months to Maturity is

the prospectus, values
rom borrowers on an
r Underwriter makes any
orrower for this calculation.

Group

FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2
FUCM97C2

Operating
Statement
Date

12/31/2000

12/31/2002

12/31/2001

12/31/2002

12/31/2000
12/31/2000

12/31/2002
12/31/2000

12/31/2000

12/31/2000

9/30/2002

12/31/2000

12/31/2002

12/31/2001

12/31/1999
12/31/2001

12/31/2000

12/31/1999

12/31/2001

12/31/2002

12/31/2000

6/30/2002

12/31/2002
12/31/2002

12/31/2002

12/31/2002
12/31/2002
12/31/2002

12/31/2002

12/31/2002

12/31/2000

12/31/2000
12/31/2000

12/31/2000
12/31/2000
12/31/2000

12/31/2002
12/31/2002
12/31/1999

12/31/2002

12/31/1999

12/31/2000

12/31/2002

12/31/1999

12/31/2002

12/31/2002
12/31/2000

12/31/2002
12/31/2002

12/31/2002

12/31/2000

12/31/2000

12/31/2002
12/31/2001
12/31/2002

12/31/2002

12/31/2002

12/31/2002

12/31/2002

12/31/2000
12/31/2000

12/31/2002

12/31/2002
6/30/2002

12/31/2002

12/31/2002

6/30/2002

12/31/2002
12/31/2001
12/31/2002
12/31/1999

12/31/2002

12/31/2002

12/31/2002
12/31/1999

12/31/2002

12/31/2002

12/31/2002

12/31/2002

12/31/2002

12/31/2002

12/31/2002

12/31/2002

12/31/2002

12/31/2002

12/31/2002

12/31/2002

12/31/2002
12/31/2000

12/31/2002

12/31/2001

12/31/2002
12/31/2002
12/31/2000
12/31/2002

12/31/2002
12/31/2002

12/31/2002

12/31/2002

12/31/2000

12/31/2002
12/31/2001
12/31/2002
12/31/2001
12/31/2002

12/31/2002

Scheduled
P&I

-
277,924
249,497
232,633
215,846
225,558
223,059
217,867
214,109
-
193,207
182,103
164,775
183,964
163,703
164,145
139,159
145,917
151,922
138,736
141,013
139,172
147,253
-
-
130,041
120,463
116,502
125,936
138,887
115,097
109,113
97,986
100,001
92,676
95,161
97,446
91,885
-
89,904
-
77,045
80,597
68,965
75,127
86,689
84,942
-
83,995
69,630
73,441
44,377
34,152
-
87,995
-
68,445
59,433
62,370
62,252
65,999
-
62,328
73,757
60,806
62,366
52,185
-
57,509
54,111
59,674
52,799
58,901
53,338
51,004
51,788
56,342
54,711
-
53,842
48,945
50,585
52,530
-
48,246
54,321
48,179
56,226
47,238
56,668
-
-
53,911
49,437
45,888
50,200
51,795
-
53,524
50,273
47,010
49,201
45,516
-
45,551
43,188
44,118
43,166
-
45,528
46,612
39,669
-
44,294
68,549
41,821
39,963
44,007
-
-
37,996
41,458
37,365
38,591
38,515
39,423
43,769
37,634
37,658
36,967
37,091
36,020
40,183
38,656
40,120
40,120
35,618
35,518
-
35,919
40,351
43,194
33,866
38,505
35,123
33,753
32,322
-
34,953
33,408
33,775
32,795
37,613
33,128
30,828
32,591
33,494
-
34,476
34,424
32,466
54,353
31,447
30,435
36,174
31,525
33,641
32,695
30,328
-
30,530
32,101
36,894
32,799
-
-
31,076
-
30,206
48,720
29,277
29,228
-
-
-
27,569
28,604
29,186
30,319
-
46,572
28,272
-
29,278
31,527
25,950
26,692
25,171
30,651
28,162
24,883
25,591
26,119
-
-
-
26,023
33,841
27,600
25,169
25,612
27,693
26,751
26,315
27,626
-
30,508
23,670
23,814
22,363
-
25,807
25,971
-
21,575
21,555
22,475
-
22,463
22,334
24,061
23,417
22,864
21,371
24,968
23,403
-
25,354
20,870
24,034
-
20,483
20,991
20,856
-
20,000
26,588
22,017
21,945
19,060
19,789
19,259
19,041
20,939
17,910
18,075
20,215
20,047
19,618
20,432
17,180
19,235
-
-
17,510
17,778
18,513
21,714
18,291
19,305
18,235
16,098
17,097
16,975
16,757
18,954
18,184
16,883
15,933
16,316
16,369
17,861
18,017
17,847
-
16,431
16,335
-
17,572
-
16,031
15,849
15,985
16,680
16,460
15,702
25,646
14,755
14,755
16,897
-
14,729
15,527
15,071
-
16,067
15,253
15,710
14,501
14,232
15,068
16,309
15,378
16,078
16,955
15,306
14,656
14,842
17,399
-
16,183
17,034
16,907
15,815
16,913
14,389
13,659
13,658
15,863
12,846
13,008
15,415
13,027
14,311
14,627
15,080
12,462
13,540
14,480
15,142
14,434
14,349
12,028
12,935
13,296
11,712
11,774
11,807
14,375
12,032
12,360
14,519
12,142
13,414
13,095
11,677
12,431
13,771
12,246
11,837
11,258
12,975
11,998
15,277
12,224
12,431
11,366
10,957
11,855
12,167
10,456
10,713
11,094
10,361
12,911
11,732
11,361
12,373
11,142
12,059
12,173
10,212
9,602
-
9,991
10,918
11,134
-
10,061
10,691
10,717
10,079
-
10,408
10,114
10,002
9,963
8,450
8,664
7,673
9,254
7,630
8,046
7,885
7,946
7,085
8,450
7,243
8,246
-
7,882
-
6,736
6,115
-
6,358
-
5,429
-
4,839
5,242
-
14,507,939.97

the trust agreement, are
other party to the
used to determine such

A. P&I Adv - in Grace Period
B. P&I Adv Less Than one month delinq

3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I

7. Foreclosure
8. Bankruptcy

Excess Beginning Payment of
Prepay InterUnpaid Prior Unpai
Shortfall Interest Interest

0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 1,366,694.52 0.00
0.00 1,492,825.54 0.00

0.00 2,859,520.06 0.00

Yield
Maintenance Prepayment
Charges Premiums
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00

0.00 0.00

Advances

Interest

8,627,473.90
0.00
0.00

8,627,473.90

Interest

686,415.03
0.00
0.00

686,415.03

Interest

871,821.03
0.00
0.00

871,821.03

Interest

8,442,067.90
0.00
0.00

8,442,067.90

57,506.20
95,618.44
14,376.55
0.00
21,570.15
0.00
189,071.34
0.00

0.78
0
2,494,021.5
0.00
0.00%

0 0 Basis for
0 0 Final Recov

0.00 0.00 0.00
0.00 0.00 0.00

#REF! #REF! #REF!
#REF! #REF! #REF!

#REF! #REF! #REF!
#REF! #REF! #REF!
#REF! #REF! #REF!
#REF! #REF! #REF!
0.00 1976118.50 565583.76

#REF! #REF!
#REF! #REF!

#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
0.00 0.00

0
0.00 0

#REF! #REF!
0 0

Delinq 2 Months
Balance # Balance

1 3,0
0.00% 0.28% 0.18%
3049538 0 0
0.17% 0.00% 0.00%
0 1 3891637
0.00% 0.27% 0.22%
3895348 0 0
0.22% 0.00% 0.00%
3899031 2 8320015
0.22% 0.54% 0.47%
12,234,350 111,243,248
0.68% 0.27% 0.63%
15,167,073 0 0
0.84% 0.00% 0.00%
0 0 0
0.00% 0.00% 0.00%
3,080,840 0 0
0.17% 0.00% 0.00%
5,678,050 0 0
0.31% 0.00% 0.00%
1,458,790 0 0
0.08% 0.00% 0.00%
3,092,876 1 2,597,477
0.16% 0.26% 0.14%
3,799,975 110,547,090
0.20% 0.26% 0.56%
12,719,488 6 9,865,172
0.65% 1.52% 0.51%
10,097,652 2 2,154,857
0.51% 0.50% 0.11%
2,044,006 2 2,161,035
0.10% 0.50% 0.11%

Foreclosure/Bankruptcy
Balance # Balance

38,844,114 116,578,985
0.28% 0.96% 0.55%
1 16,602,004 2
0.27% 0.95% 0.54%
1 16,624,852 4
0.27% 0.95% 1.08%
1 16,651,520 4
0.27% 0.94% 1.08%
1 16,674,001 4
0.27% 0.94% 1.08%
1 16,700,315 4
0.27% 0.93% 1.06%
1 16,722,433 4
0.26% 0.93% 1.06%
1 16,756,431 4
0.26% 0.93% 1.06%
1 16,788,132 2
0.26% 0.93% 0.52%
1 16,799,672 2
0.26% 0.93% 0.52%
1 16,825,083 2
0.26% 0.92% 0.52%
1 16,846,275 2
0.26% 0.90% 0.51%
1 16,871,351 1
0.26% 0.90% 0.26%
1 16,892,198 1
0.25% 0.87% 0.25%
1 16,912,891 0
0.25% 0.85% 0.00%
1 16,937,488 0
0.25% 0.85% 0.00%

Modifications
Balance # Balance

5,061,951 0 0
0.29% 0.00% 0.00%
5,067,469 0 0
0.29% 0.00% 0.00%
10,468,473 0 0
0.60% 0.00% 0.00%
10,480,430 0 0
0.59% 0.00% 0.00%
10,491,107 0 0
0.59% 0.00% 0.00%
10,502,900 0 0
0.59% 0.00% 0.00%
10,513,410 0 0
0.58% 0.00% 0.00%
10,527,437 0 0
0.58% 0.00% 0.00%
4,613,022 0 0
0.25% 0.00% 0.00%
4,618,345 0 0
0.25% 0.00% 0.00%
4,624,252 0 0
0.25% 0.00% 0.00%
4,629,491 0 0
0.25% 0.00% 0.00%
2,631,813 0 0
0.14% 0.00% 0.00%
2,635,106 0 0
0.14% 0.00% 0.00%
0 0 0
0.00% 0.00% 0.00%
0 0 0
0.00% 0.00% 0.00%

Curr Weighted Avg.
Balance Coupon Remit

0 8.3566% 8.2376%
0.00%
17,842,228 8.3579% 8.2391%
1.02%
4,294,105 8.2123% 8.0935%
0.24%
6,636,599 8.3590% 8.2404%
0.38%
4,215,683 8.2134% 8.0948%
0.24%
12,106,702 8.3615% 8.2430%
0.68%
7,024,703 7.9237% 7.8053%
0.39%
0 8.3632% 8.2447%
0.00%
6,708,990 8.3656% 8.2472%
0.37%
646,788 8.2191% 8.1007%
0.04%
6,934,484 8.3691% 8.2509%
0.38%
42,395,818 8.1798% 8.0887%
2.26%
2,592,353 8.3278% 8.2376%
0.14%
58,055,181 8.2980% 8.2416%
2.98%
36,050,208 8.1473% 8.0882%
1.82%
10,013,227 8.2940% 8.2365%
0.50%

Outstanding Out. Proper
Current P&I P&I Protection
Advance Advances** Advances

145,17 0.00
99, 0.00
91, 0.00
44, 0.00
33, 0.00
87, 0.00
52, 0.00
32, 0.00
25, 0.00
27, 0.00
27, 0.00
27, 0.00
25, 0.00
21, 0.00
22, 0.00
20, 0.00
19, 0.00
16, 0.00
15, 0.00
14, 0.00

Special
Servicer Foreclosure Bankruptcy
Transfer DatDate Date

8/1/2002 2/27/2002
7/24/2001
2/28/2003

4/18/2000
4/25/2003

9/11/2003

8/7/2003

7/12/2002
9/19/2002
12/3/2002

Number
of Loans

$1,000,000 22
$2,000,000 98
$3,000,000 69
$4,000,000 37
$6,000,000 60
$8,000,000 30
$10,000,000 11
$12,000,000 4
$14,000,000 5
$16,000,000 5
$18,000,000 4
$20,000,000 5
$22,000,000 2
$24,000,000 2
$28,000,000 5
$32,000,000 1
$34,000,000 1
$38,000,000 1
$44,000,000 0
Above 0
362

Scheduled Based on
Balance Balance

$1,000,000 18,238,269 1.06%
$2,000,000 148,028,913 8.59%
$3,000,000 165,695,213 9.62%
$4,000,000 128,304,084 7.45%
$6,000,000 283,289,476 16.44%
$8,000,000 203,755,215 11.83%
$10,000,000 100,255,296 5.82%
$12,000,000 46,182,086 2.68%
$14,000,000 66,019,402 3.83%
$16,000,000 76,766,788 4.46%
$18,000,000 68,453,998 3.97%
$20,000,000 93,409,110 5.42%
$22,000,000 42,738,080 2.48%
$24,000,000 45,459,895 2.64%
$28,000,000 135,326,574 7.86%
$32,000,000 31,221,340 1.81%
$34,000,000 32,904,612 1.91%
$38,000,000 36,643,603 2.13%
$44,000,000 0 0.00%
Above 0 0.00%
1,722,691,954 100.00%

4,758,818
36,643,603
549,858

Scheduled Based on
Balance Balance

666,718,22 38.70%
495,481,63 28.76%
234,484,46 13.61%
176,396,45 10.24%
72,815,3 4.23%
50,389,5 2.93%
13,921,5 0.81%
6,075, 0.35%
4,394, 0.26%
2,014, 0.12%

1722691954 100.00%

Number Scheduled Based on
of Loans Balance Balance

0 0.00%
23 12.55%
99 28.95%
120 31.61%
76 18.53%
35 6.09%
3 0.40%
6 1.87%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
362 100.00%

8.3566%
7.0650%
10.5000%

Number Scheduled Based on
of Loans Balance Balance

49 15.83%
19 10.97%
29 8.50%
37 7.91%
30 5.21%
17 4.37%
15 4.15%
6 3.50%
11 3.48%
7 3.13%
18 2.95%
13 2.71%
11 2.69%
8 2.49%
7 2.15%
4 2.01%
6 1.95%
13 1.87%
3 1.85%
6 1.38%
2 1.27%
6 1.24%
7 1.16%
4 1.16%
1 1.10%
7 1.03%
5 0.92%
4 0.84%
4 0.45%
2 0.41%
11 1.36%
362 100.00%

Number Scheduled Based on
of Loans Balance Balance

0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
216 65.26%
141 33.58%
5 1.16%
0 0.00%
0 0.00%
0 0.00%
362 100.00%

6.0

Number Scheduled Based on
of Loans Balance Balance

1 0.06%
8 1.47%
54 6.51%
13 4.88%
8 2.26%
84 15.19%

194

Number Scheduled Based on
of Loans Balance Balance

70 13.76%
269 77.61%
5 3.77%
18 4.86%

362 100.00%

Number Scheduled Based on
of Loans Balance Balance

23 5.56%
3 0.39%
0 0.00%
142 37.53%
64 16.93%
26 17.64%
13 3.16%
7 3.59%
278 84.81%

69

Number Scheduled Based on
of Loans Balance Balance

2 0.77%
0 0.00%
1 0.04%
1 0.06%
1 0.15%
10 2.37%
4 0.64%
6 0.85%
9 1.48%
7 2.07%
6 0.83%
6 1.12%
4 0.48%
2 0.41%
4 0.38%
299 88.37%
362 100.00%
1.388

Number Scheduled Based on
of Loans Balance Balance

60 10.84%
4 0.94%
0 0.00%
298 88.22%
362 100.00%

Property
Type Maturity
Code Date DSCR

Industrial 7/1/2007 1.630
Retail 11/1/2012
Retail 11/1/2007
Multifamily 9/1/2012
Office 10/1/2022
Multifamily 5/1/2007 1.070
Lodging 11/1/2012
Multifamily 5/1/2007
Retail 7/1/2012
Retail 10/1/2002 1.410
Office 6/1/2017
Health Care 9/1/2022
Retail 10/1/2012
Office 6/1/2022
Office 8/1/2007 1.580
Office 8/1/2012
Multifamily 11/1/2007
Multifamily 9/1/2007
Retail 6/1/2007
Office 8/1/2007
Multifamily 7/1/2007
Retail 8/1/2012
Lodging 9/1/2004
Multifamily 7/1/2007 1.370
Multifamily 7/1/2007 1.450
Lodging 11/1/2012
Retail 11/1/2012
Multifamily 10/1/2027
Office 6/1/2012
Office 10/1/2017
Multifamily 5/1/2007
Multifamily 9/1/2022
Multifamily 11/1/2027
Retail 9/1/2007
Retail 10/1/2007
Multifamily 7/1/2007
Retail 9/1/2007
Lodging 11/1/2007 0.480
Office 7/1/2004 1.940
Health Care 8/1/2007
Retail 2/1/2019 1.090
Retail 10/1/2012
Retail 6/1/2007
Multifamily 9/1/2007
Office 8/1/2007
Retail 7/1/2019
Lodging 5/1/2007
Retail 10/1/2007
Retail 7/1/2019
Retail 9/1/2007
Multifamily 8/1/2012
Health Care 6/1/2007
Health Care 6/1/2007
Multifamily 8/1/2001
Industrial 11/1/2012
Multifamily 9/1/2004 1.220
Industrial 9/1/2004
Retail 11/1/2007
Retail 10/1/2012
Retail 10/1/2007
Health Care 10/1/2007
Multifamily 7/1/2007
Retail 7/1/2007 1.770
Industrial 7/1/2017
Retail 9/1/2007
Multifamily 7/1/2007
Multifamily 10/1/2007
Office 7/1/2004 1.240
Multifamily 6/1/2004
Multifamily 8/1/2007
Retail 11/1/2016
Retail 11/1/2007
Retail 6/1/2007
Retail 10/1/2007
Multifamily 8/1/2007
Multifamily 8/1/2007 1.400
Multifamily 5/1/2004
Retail 7/1/2007
Multifamily 5/1/2004
Lodging 11/1/2012
Multifamily 11/1/2007
Retail 10/1/2007
Retail 9/1/2007
Multifamily 9/1/2007 1.820
Multifamily 11/1/2007
Lodging 8/1/2007
Retail 11/1/2007
Lodging 11/1/2012
Multifamily 9/1/2012
Industrial 6/1/2022
Multifamily 8/1/2007 1.510
Retail 6/1/2007 1.710
Retail 6/1/2018
Industrial 7/1/2007
Multifamily 9/1/2012
Office 8/1/2007
Retail 6/1/2012
Health Care 10/1/2012
Health Care 5/1/2007
Retail 5/1/2007
Retail 8/1/2007
Retail 5/1/2017
Retail 10/1/2007
Multifamily 8/1/2007 1.720
Lodging 10/1/2007
Multifamily 3/1/2004
Retail 8/1/2007
Retail 8/1/2007
Multifamily 8/1/2007 1.880
Multifamily 8/1/2007
Lodging 7/1/2004
Multifamily 10/1/2007
Retail 8/1/2007 1.410
Office 6/1/2007
Other 4/1/2009
Lodging 11/1/2007
Retail 8/1/2004 2.070
Office 7/1/2007
Industrial 11/1/2007
Retail 7/1/2007
Retail 9/1/2017
Retail 5/1/2004
Industrial 10/1/2007
Lodging 11/1/2007
Lodging 10/1/2007
Mixed Use 9/1/2022
Lodging 7/1/2020
Multifamily 4/1/2007
Retail 7/1/2007
Lodging 10/1/2007
Multifamily 5/1/2007
Health Care 10/1/2007
Health Care 8/1/2007
Retail 5/1/2007
Retail 6/1/2018
Retail 5/1/2018
Retail 10/1/2007
Multifamily 9/1/2004
Multifamily 8/1/2007 1.680
Multifamily 7/1/2007
Office 6/1/2007
Industrial 5/1/2004
Retail 8/1/2007
Lodging 11/1/2019 1.320
Retail 11/1/2007
Retail 10/1/2007
Multifamily 10/1/2007 1.450
Multifamily 5/1/2004 1.220
Retail 7/1/2017
Retail 7/1/2007 1.630
Retail 9/1/2007
Multifamily 8/1/2007
Retail 6/1/2018
Multifamily 9/1/2004 1.830
Multifamily 10/1/2007 1.230
Multifamily 7/1/2007 1.500
Multifamily 6/1/2007
Multifamily 10/1/2007
Lodging 11/1/2007
Retail 10/1/2007
Retail 9/1/2007 1.550
Other 4/1/2009
Retail 11/1/2012
Retail 10/1/2007
Lodging 4/1/2007
Retail 9/1/2007 1.950
Retail 6/1/2007
Multifamily 5/1/2007
Multifamily 7/1/2007
Multifamily 7/1/2007 1.510
Retail 10/1/2007
Lodging 9/1/2007
Lodging 8/1/2007
Office 5/1/2007
Multifamily 3/1/2004 2.420
Multifamily 3/1/2004 1.540
Lodging 10/1/2012
Multifamily 7/1/2007
Office 6/1/2007
Other 1/1/2009
Lodging 10/1/2007
Multifamily 10/1/2022
Retail 7/1/2004 1.400
Retail 7/1/2004 1.400
Retail 9/1/2007 1.440
Multifamily 9/1/2007
Office 10/1/2007
Office 7/1/2007 2.280
Retail 7/1/2022 1.690
Multifamily 10/1/2007 1.460
Other 1/1/2009
Retail 7/1/2007
Retail 5/1/2007
Office 5/1/2004
Health Care 8/1/2017
Multifamily 10/1/2012
Multifamily 6/1/2022
Multifamily 9/1/2007
Lodging 10/1/2017
Retail 4/1/2007
Office 9/1/2007 1.090
Retail 10/1/2004
Retail 9/1/2007
Health Care 8/1/2007 1.850
Retail 8/1/2004
Retail 6/1/2007 -0.010
Industrial 10/1/2007
Office 8/1/2012
Office 10/1/2007 1.560
Retail 10/1/2007
Retail 4/1/2008
Lodging 7/1/2007
Multifamily 7/1/2007
Multifamily 5/1/2007
Retail 5/1/2004
Multifamily 6/1/2007
Retail 9/1/2012
Retail 11/1/2012
Office 9/1/2007
Multifamily 9/1/2007
Multifamily 8/1/2004 1.600
Office 5/1/2007
Retail 8/1/2015
Multifamily 7/1/2007
Mobile Home 10/1/2007 1.140
Multifamily 10/1/2007
Retail 9/1/2007 1.280
Multifamily 3/1/2004 1.440
Retail 9/1/2007
Retail 9/1/2010 1.340
Office 11/1/2017 1.380
Lodging 11/1/2019
Lodging 9/1/2007 -0.370
Retail 9/1/2007
Lodging 9/1/2007
Retail 6/1/2018
Multifamily 3/1/2004 1.720
Retail 7/1/2017
Retail 10/1/2007
Office 5/1/2007
Office 10/1/2007 1.450
Office 10/1/2007
Multifamily 8/1/2007
Retail 7/1/2007 0.900
Multifamily 7/1/2004 1.490
Retail 7/1/2007 1.590
Self Storage 10/1/2012
Retail 5/1/2007
Lodging 11/1/2019
Retail 11/1/2007 1.680
Multifamily 10/1/2027
Multifamily 9/1/2004 1.800
Multifamily 10/1/2027
Retail 6/1/2007
Retail 11/1/2012 1.280
Retail 11/1/2007
Retail 8/1/2007
Multifamily 7/1/2022
Retail 5/1/2004
Other 5/1/2017
Multifamily 9/1/2007 1.810
Multifamily 6/1/2007
Multifamily 3/1/2004 1.660
Retail 11/1/2012 1.400
Multifamily 8/1/2007
Retail 7/1/2007 1.580
Multifamily 5/1/2004
Retail 5/1/2007
Retail 6/1/2017 1.620
Health Care 8/1/2007 0.200
Multifamily 6/1/2007
Multifamily 11/1/2007
Retail 10/1/2007
Multifamily 10/1/2007
Multifamily 9/1/2007 1.610
Retail 7/1/2017
Retail 6/1/2017
Multifamily 7/1/2007
Retail 11/1/2007
Retail 10/1/2004 1.190
Multifamily 8/1/2007
Retail 8/1/2007
Office 7/1/2007 1.690
Multifamily 5/1/2007
Multifamily 7/1/2007
Industrial 10/1/2007
Multifamily 9/1/2007 1.980
Multifamily 10/1/2007 2.930
Retail 9/1/2007 2.080
Multifamily 8/1/2007 1.960
Retail 11/1/2017
Multifamily 8/1/2025
Multifamily 8/1/2007
Retail 6/1/2007
Multifamily 6/1/2007
Retail 11/1/2017
Health Care 11/1/2007
Multifamily 9/1/2007 1.110
Multifamily 9/1/2007
Multifamily 6/1/2027
Retail 4/1/2004 0.240
Multifamily 9/1/2007
Retail 7/1/2017
Retail 9/1/2007 1.390
Multifamily 8/1/2004 1.840
Multifamily 6/1/2007
Retail 7/1/2017
Multifamily 6/1/2007
Multifamily 11/1/2007
Office 10/1/2007
Retail 10/1/2007
Retail 7/1/2007 1.410
Multifamily 6/1/2007
Office 6/1/2004
Retail 4/1/2007
Multifamily 10/1/2022 1.240
Retail 11/1/2017
Retail 9/1/2017
Office 8/1/2012
Retail 11/1/2012
Retail 3/1/2017
Multifamily 7/1/2017 1.880
Retail 3/1/2016
Lodging 7/1/2004
Mobile Home 9/1/2015
Multifamily 8/1/2027
Retail 11/1/2017
Multifamily 8/1/2007
Retail 11/1/2016 1.060
Multifamily 10/1/2006
Multifamily 8/1/2004
Health Care 1/1/2007
Retail 11/1/2017
Retail 5/1/2007
Retail 9/1/2016
Retail 12/1/2016 1.030
Multifamily 8/1/2004
Multifamily 7/1/2004
Retail 7/1/2016
Retail 11/1/2016
Retail 7/1/2016
Retail 2/1/2016
Multifamily 8/1/2004
Multifamily 6/1/2007
Retail 2/1/2017 1.300
Mixed Use 11/1/2012
Retail 10/1/2007
Retail 9/1/2007
Multifamily 6/1/2017 1.630
Office 10/1/2007
Retail 7/1/2007
Retail 9/1/2016
Retail 10/1/2007 1.870
Retail 12/1/2016
Retail 5/1/2017
Multifamily 7/1/2007 1.400
Retail 10/1/2016
Retail 8/1/2016
Lodging 9/1/2007
Retail 10/1/2004
Retail 8/1/2007
Retail 7/1/2007
Multifamily 6/1/2007 2.540
Retail 7/1/2007
Retail 1/1/2017
Multifamily 10/1/2022 1.380
Multifamily 8/1/2007
Multifamily 8/1/2007
Multifamily 5/1/2007
Retail 9/1/2016
Retail 10/1/2007
Multifamily 11/1/2007
Retail 10/1/2007
Industrial 9/1/2007
Retail 8/1/2016
Multifamily 6/1/2007 1.320
Retail 9/1/2017
Retail 3/1/2017
Retail 8/1/2017
Retail 2/1/2017
Retail 2/1/2017
Industrial 8/1/2007
Multifamily 10/1/2007 1.110
Multifamily 10/1/2007 1.970
Multifamily 9/1/2022
Retail 5/1/2007 1.840
Retail 8/1/2016
Self Storage 8/1/2007 2.020
Retail 10/1/2007
Retail 8/1/2016
Retail 8/1/2016 1.060
Retail 5/1/2007 0.810
Health Care 7/1/2007 1.550
Retail 2/1/2016 1.050
Retail 1/1/2018
Retail 8/1/2016
Retail 8/1/2016 1.060
Multifamily 7/1/2007 1.400
Retail 11/1/2007
Retail 10/1/2007
Retail 10/1/2015 1.050
Retail 8/1/2004
Multifamily 6/1/2007
Retail 8/1/2017
Office 5/1/2007 2.670
Multifamily 10/1/2027
Retail 10/1/2016
Retail 3/1/2017
Retail 3/1/2017
Lodging 10/1/2007 0.440
Health Care 9/1/2007
Retail 11/1/2012
Retail 10/1/2007
Multifamily 6/1/2007 2.510
Lodging 10/1/2007 0.310
Multifamily 5/1/2007 1.660
Lodging 10/1/2007 0.450
Multifamily 9/1/2027 0.660
Retail 11/1/2012
Multifamily 10/1/2007
Multifamily 6/1/2007 2.000
Multifamily 11/1/2007

Ending
Principal Note
State Balance Rate

NY 0.000%
NY 7.470%
VA 7.625%
NY 7.430%
UT 7.185%
MA 8.550%
MO 7.960%
MI 8.250%
IL 8.120%
TX 0.000%
FL 8.410%
FL 8.631%
CA 7.750%
NY 8.420%
FL 7.910%
CT 7.065%
FL 7.450%
LA 7.940%
PA 8.930%
NY 7.880%
NV 8.290%
MO 8.250%
FL 8.690%
AZ 0.000%
AZ 0.000%
TX 7.920%
NY 7.470%
NJ 7.600%
NY 8.420%
OH 8.250%
MA 8.550%
FL 8.050%
PA 7.510%
FL 8.100%
PA 7.620%
TX 8.375%
TX 8.650%
TX 7.670%
CA 0.000%
CA 8.410%
TX 0.000%
CA 8.000%
NY 8.691%
CA 7.360%
FL 8.250%
GA 10.125%
WI 9.400%
FL 0.000%
GA 10.125%
FL 8.100%
NJ 8.450%
MD 10.500%
MD 7.603%
CA 0.000%
NJ 8.380%
MI 0.000%
CA 8.090%
VA 7.500%
CA 8.000%
TN 7.980%
CA 8.070%
TX 0.000%
NY 8.310%
SC 9.125%
CA 8.375%
CO 8.650%
TN 7.450%
CA 0.000%
NC 8.470%
MD 7.680%
NC 7.313%
AL 7.950%
NJ 8.690%
KS 8.160%
GA 7.720%
AZ 7.938%
GA 8.940%
VA 8.630%
WA 0.000%
MO 7.960%
TX 7.500%
FL 7.840%
TN 8.000%
AZ 0.000%
MD 7.500%
FL 8.500%
VA 7.750%
NY 9.000%
GA 7.740%
TX 9.375%
CA 0.000%
NJ 0.000%
NY 8.188%
MD 8.550%
WI 7.840%
FL 8.375%
FL 8.750%
AZ 0.000%
MI 9.250%
CA 8.875%
GA 8.375%
CA 8.720%
MO 8.160%
CA 0.000%
FL 7.970%
SC 8.000%
TN 8.125%
NJ 8.150%
CA 0.000%
NC 8.300%
FL 8.900%
AL 7.820%
IL 0.000%
NY 9.010%
MN 10.125%
FL 8.040%
OH 8.090%
OK 8.870%
NJ 0.000%
GA 0.000%
TX 7.438%
FL 9.060%
CA 7.793%
NY 8.000%
FL 7.970%
NJ 8.250%
FL 9.240%
CA 8.570%
NY 8.625%
FL 7.970%
TX 8.520%
TN 8.000%
MN 8.970%
MA 9.010%
OH 8.188%
PA 8.188%
KS 8.230%
MD 8.200%
WA 0.000%
AZ 8.320%
FL 9.150%
IL 9.150%
CT 7.810%
CT 8.250%
NV 7.875%
NC 8.000%
AZ 7.550%
WA 0.000%
GA 8.490%
CT 8.100%
NC 8.240%
MD 7.680%
SC 8.188%
TX 7.520%
GA 7.375%
TX 7.980%
CA 8.270%
MD 0.000%
AL 8.150%
NC 7.625%
MD 8.180%
OH 9.875%
NJ 7.470%
PA 7.625%
AL 9.050%
GA 8.500%
FL 9.220%
TX 8.900%
NJ 8.150%
GA 0.000%
OR 8.188%
IN 8.460%
GA 9.350%
CA 9.241%
VA 0.000%
TX 0.000%
FL 8.375%
TX 0.000%
FL 8.720%
IN 10.125%
FL 7.970%
AR 7.960%
TX 0.000%
TX 0.000%
TX 0.000%
WI 7.970%
FL 8.500%
CA 8.720%
TX 8.710%
TX 0.000%
IN 10.125%
GA 8.670%
GA 0.000%
TX 9.120%
OH 8.625%
OH 7.960%
TX 8.350%
PA 7.790%
NC 8.625%
PA 9.000%
IN 7.820%
RI 8.270%
TX 8.490%
TN 0.000%
MA 0.000%
FL 0.000%
MN 8.530%
CA 8.680%
NC 7.750%
NC 8.000%
FL 8.375%
GA 9.000%
FL 8.580%
TX 8.900%
TX 8.970%
FL 0.000%
CO 7.705%
VA 7.875%
VA 8.490%
TX 7.822%
CA 0.000%
CA 9.375%
CA 7.660%
TX 0.000%
CA 7.790%
FL 7.780%
FL 8.220%
TX 0.000%
FL 7.900%
IN 7.875%
AL 8.125%
NH 8.250%
UT 8.625%
VA 8.420%
TX 8.875%
PA 8.188%
TX 0.000%
CO 9.140%
ID 7.750%
FL 9.504%
GA 0.000%
NY 7.800%
MO 8.620%
CT 8.550%
TX 0.000%
CT 8.100%
CA 8.500%
CA 9.150%
MA 8.250%
FL 7.990%
MS 8.390%
MD 8.100%
UT 8.000%
AZ 9.010%
NC 7.750%
CA 7.620%
SC 8.550%
MN 8.450%
FL 8.722%
FL 7.960%
CA 7.550%
PA 8.750%
MS 0.000%
FL 0.000%
CT 7.940%
OK 8.100%
WA 8.535%
MA 9.375%
AZ 8.750%
MN 8.870%
CA 8.740%
OH 7.510%
KS 8.160%
SC 7.610%
KS 8.040%
CA 7.930%
FL 7.375%
TX 8.190%
IL 7.630%
FL 7.876%
GA 7.910%
CO 8.330%
TN 8.730%
MA 8.750%
TX 0.000%
WA 8.188%
TX 8.125%
NY 0.000%
NC 8.540%
CA 0.000%
MI 7.500%
AZ 8.000%
GA 8.090%
VA 8.710%
FL 8.580%
MI 7.500%
GA 8.150%
TX 7.550%
CA 7.550%
TX 9.000%
FL 0.000%
FL 7.780%
OH 7.790%
FL 8.150%
CA 0.000%
FL 8.625%
OH 7.790%
PA 8.700%
FL 7.875%
PA 7.680%
AZ 8.280%
CA 9.150%
MD 8.500%
FL 8.990%
WA 9.125%
AR 7.960%
MI 7.500%
OH 7.790%
NC 8.813%
FL 0.000%
PA 7.765%
CA 8.590%
OH 8.170%
IN 8.900%
AZ 8.250%
KS 8.625%
MI 7.500%
GA 8.180%
GA 8.375%
KS 7.710%
TX 7.840%
WA 9.250%
MI 7.500%
TX 9.313%
OH 7.930%
GA 8.500%
MO 7.990%
TX 8.370%
OH 8.070%
VA 8.813%
OH 8.070%
OH 8.070%
TX 7.995%
AL 8.880%
FL 7.590%
NJ 7.470%
VA 8.030%
IL 8.060%
TX 8.980%
TX 8.430%
FL 8.500%
VA 9.125%
AZ 8.250%
GA 8.500%
MD 8.250%
GA 8.490%
GA 7.500%
NJ 8.875%
FL 8.625%
AZ 8.260%
TX 8.240%
AZ 9.375%
AZ 8.420%
NY 9.070%
FL 7.625%
WI 9.550%
TX 8.710%
IN 8.313%
NJ 9.180%
OH 7.930%
GA 8.000%
TX 7.900%
FL 8.310%
VA 8.090%
VA 9.125%
NY 9.250%
MI 7.920%
VA 9.000%
OH 7.750%
VA 8.791%
VA 9.000%
TX 7.983%
NE 8.070%
AZ 0.000%
GA 7.950%
TX 9.010%
PA 8.340%
CO 0.000%
OH 8.640%
PA 8.340%
GA 8.375%
TX 9.010%
FL 0.000%
WV 8.500%
MA 8.750%
PA 8.340%
GA 8.375%
GA 8.490%
GA 8.010%
KS 8.160%
WV 8.500%
AZ 8.310%
TX 9.000%
GA 8.125%
CA 9.190%
TX 8.400%
VA 9.000%
GA 8.125%
SC 8.830%
TX 0.000%
NC 8.625%
FL 0.000%
FL 8.310%
NY 9.000%
TX 0.000%
NY 9.125%
TX 0.000%
GA 8.500%
FL 0.000%
NE 7.620%
NY 9.500%
MI 0.000%
1,722,691

Loan
Prepayment Status
Prepayment Date Code (1)

0 8/1/2002 5
0
0
0
0
0
0
0
0
0 10/1/2002 5
0
0
0
0
0
0
0
0
0
0
0
0
0 8
0 7/2/2002 5
0 7/2/2002 5
0
0
0
0
0
0
0
0
0 3
0
0
0
0 3
0 2/1/2002 5
0
0 11/1/2002 10
0
0
0
0
0
0
0 7/1/1999 5
0
0
0
0 B
0 B
0 6/1/1999 5
0 3
0 8/1/2002 5
0
0
0
0
0
0 8/1/2003 5
0
0
0
0
0
0 4/1/2002 5
0
0
0
0
0
0
0
0
0
0
0 6/1/2003 5
0
0
0
0
0 10/1/2002 5
0
0
0
0
0
0
0 3/1/2001 5
0 1/1/2003 5
0
0
0
0
0
0 3/1/2003 5
0 3
0
0
0
0
0 8/1/2002 5
0
0
0
0
0 1/12/2001 5
0
0
0
0 10/1/2002 5
0
0
0
0
0
0 6/14/1999 5
0 4/1/2003 5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 6/1/2002 5
0
0
0
0
0
0
0
0
0 7/1/2003 5
0
0
0
0
0
0
0
0
0
0 5/1/2003 5
0
0
0
0
0
0
0
0
0
0 B
0
0 11/1/2002 5
0
0
0
0
0 10/1/2001 5
0 4/1/2002 5
0
0 8/1/2003 5
0
0
0
0
0 8/1/2001 5
0 8/1/2001 5
0 9/1/2001 5
0
0
0
0
0 11/27/2000 5
0
0
0 8/1/2003 10
0
0
0 B
0
0
0
0 B
0
0
0
0 3/1/2001 5
0 8/1/2003 5
0 10/19/2001 5
0
0
0 B
0
0
0 2
0
0 B
0
0 8/1/2003 5
0
0
0
0
0 12/12/2000 5
0
0
0 4/1/2003 5
0
0 B
0
0 6/1/2002 5
0
0
0
0
0 9
0
0
0
0 6/1/2002 5
0
0
0
0 8/1/2002 10
0
0 3
0
0 9/1/2002 5
0
0
0
0
0
0 9
0
0
0
0
0
0
0
0
0
0
0
0 7/1/2002 5
0 11/1/2002 5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 3/1/2003 5
0
0
0 10/1/2002 5
0
0 1/12/2001 5
0
0
0
0
0
0
0
0
0
0 B
0 8/1/2003 10
0
0
0
0 12/12/2000 5
0
0
0 B
0
0
0
0
0
0
0
0
0
0
0
0 3/27/2003 5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 B
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 8/1/2001 5
0
0
0
0 10/1/2002 5
0
0
0
0
0 3/1/2002 5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 11/1/2002 5
0
0 3/27/2003
0
0
0 1/1/2003 5
0
0 12/1/2002 5
0
0 3/27/2003 5
0
0
0 4/1/2003 5

1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months

5. Prepaid in Full
6. Specially Serviced

9. REO 11. Modific
10. DPO