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: May 19, 1999
(Date of earliest event reported)
GS Mortgage Securities Corporation II
Issuer in respect of Commercial Mortgage Pass-Through
Certificates Series 1999-C1
(Exact name of registrant as specified in charter)
Delaware 333-65921 22-3442024
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
85 Broad Street, New York, NY 10004
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(212) 902-1000
(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 Commerical Mortgage Pass-Through Certificates
Series 1999-C1 issued pursuant to, a Pooling and Servicing
Agreement, dated as of January 10, 1999 (the "Pooling and Servicing Agreement"),
by and among GS Mortgage Securities Corporation II, GMAC Commercial Mortgage
Corporation, as master servicer, Lennar Partners Inc., as special servicer,
LaSalle National Bank, as trustee, and ABN AMRO Bank, N.V., as fiscal agent
and certain other parties. The Class X, Class A-1, Class A-2, Class B,
Class C, Class D, and Class E, Certificates have been registered pursuant to
the Act under a Registration Statement on Form S-3 (F
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 May 19, 1999 monthly distribution report.
This Current Report is being filed by the Trustee, in its capacity as such
under the Pooling and Servicing Agreement, on behalf of the Registrant. The
information reported and contained herein has been supplied to the Trustee by
one or more of the Master Servicer, the Special Servicer or other third
parties without independent review or investigation by the Trustee.
Pursuant to the Pooling and Servicing Agreement, the Trustee is not
responsible for the accuracy or completeness of such information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND
EXHIBITS
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
May 19, 1999.
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed
on behalf of the Registrant by the undersigned thereunto duly
authorized.
LASALLE NATIONAL BANK, IN ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND SERVICING AGREEMENT ON
BEHALF OF GS MORTGAGE SECURITIES CORPORATION II,
REGISTRANT
By: /s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: May 19, 1999
ABN AMRO
LaSalle Bank N.A.
Administrator:
Carissa Pogue (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Goldman Sachs Mortgage Securities Corporation II
GMAC Commercial Mortgage Corporation, as Master Servicer
Lennar Partners, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates, Series 1999-C1
ABN AMRO Acct: 67-8077-80-1
Statement Date 05/18/99
Payment Date: 05/18/99
Prior Payment: 04/19/99
Record Date: 04/30/99
WAC: 7.202519%
WAMM: 121
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Total Pages Included In This 11
Specially Serviced Loan DetaiAppendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Information is available for this issue from the following sources
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
Bloomberg User Terminal
ASAP #: 380
Monthly Data File Name: 0380MMYY.EXE
Grantor Trust
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
Q 0.00 0.00
9ABSC107 1000.000000000 0.000000000
0.00 0.00
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
Q 0.00 0.00 0.00
9ABSC107 0.000000000 0.000000000 0.000000000
0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
Q 0.00 0.00 0.00
9ABSC107 0.000000000 0.000000000 0.000000000
0.00 0.00 0.00
Total P&I Payme 0.00
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
Q
9ABSC107 None
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred Interest equals Accrual (3) Estimated
REMIC II
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1 165,650,000.00 162,685,210.73
36228CDC4 1000.000000000 982.102087111
A-2 455,533,000.00 455,533,000.00
36228CDD2 1000.000000000 1000.000000000
X 890,585,728.00N 887,620,938.73
36228CDE0 1000.000000000 996.670967009
B 42,303,000.00 42,303,000.00
36228CDF7 1000.000000000 1000.000000000
C 44,529,000.00 44,529,000.00
36228CDG5 1000.000000000 1000.000000000
D 57,888,000.00 57,888,000.00
36228CDH3 1000.000000000 1000.000000000
E 13,359,000.00 13,359,000.00
36228CDJ9 1000.000000000 1000.000000000
F 46,756,000.00 46,756,000.00
U03911AW1/3622 1000.000000000 1000.000000000
G 28,944,000.00 28,944,000.00
U03911AX9/3622 1000.000000000 1000.000000000
H 6,679,000.00 6,679,000.00
U03911AY7/3622 1000.000000000 1000.000000000
J 28,944,728.00 28,944,728.00
U03911AZ4/3622 1000.000000000 1000.000000000
R 0.00 0.00
9ABSC108 1000.000000000 0.000000000
890,585,728.00 887,620,938.73
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 1,647,781.67 0.00 0.00
36228CDC4 9.947368971 0.000000000 0.000000000
A-2 0.00 0.00 0.00
36228CDD2 0.000000000 0.000000000 0.000000000
X 0.00 0.00 0.00
36228CDE0 0.000000000 0.000000000 0.000000000
B 0.00 0.00 0.00
36228CDF7 0.000000000 0.000000000 0.000000000
C 0.00 0.00 0.00
36228CDG5 0.000000000 0.000000000 0.000000000
D 0.00 0.00 0.00
36228CDH3 0.000000000 0.000000000 0.000000000
E 0.00 0.00 0.00
36228CDJ9 0.000000000 0.000000000 0.000000000
F 0.00 0.00 0.00
U03911AW1/3622 0.000000000 0.000000000 0.000000000
G 0.00 0.00 0.00
U03911AX9/3622 0.000000000 0.000000000 0.000000000
H 0.00 0.00 0.00
U03911AY7/3622 0.000000000 0.000000000 0.000000000
J 0.00 0.00 0.00
U03911AZ4/3622 0.000000000 0.000000000 0.000000000
R 0.00 0.00 0.00
9ABSC108 0.000000000 0.000000000 0.000000000
1,647,781.67 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 161,037,429.06 793,090.40 0.00
36228CDC4 972.154718141 4.787747661 0.000000000
A-2 455,533,000.00 2,319,422.19 0.00
36228CDD2 1000.000000000 5.091666663 0.000000000
X 885,973,157.06 715,734.36 0.00
36228CDE0 994.820744601 0.803667000 0.000000000
B 42,303,000.00 226,673.58 0.00
36228CDF7 1000.000000000 5.358333452 0.000000000
C 44,529,000.00 249,733.48 0.00
36228CDG5 1000.000000000 5.608333446 0.000000000
D 57,888,000.00 343,390.80 0.00
36228CDH3 1000.000000000 5.931985904 0.000000000
E 13,359,000.00 79,245.40 0.00
36228CDJ9 1000.000000000 5.931985927 0.000000000
F 46,756,000.00 225,987.33 0.00
U03911AW1/3622 1000.000000000 4.833333262 0.000000000
G 28,944,000.00 139,896.00 0.00
U03911AX9/3622 1000.000000000 4.833333333 0.000000000
H 6,679,000.00 32,281.83 0.00
U03911AY7/3622 1000.000000000 4.833332834 0.000000000
J 28,944,728.00 139,641.56 -257.96
U03911AZ4/3622 1000.000000000 4.824421221 -0.008912158
R 0.00 0.00 0.00
9ABSC108 0.000000000 0.000000000 0.000000000
885,973,157.06 5,265,096.93 -257.96
Total P&I Payme 6,912,878.60
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A-1 5.85000000%
36228CDC4 Fixed
A-2 6.11000000%
36228CDD2 6.11000000%
X 0.96762165%
36228CDE0 1.16468761%
B 6.43000000%
36228CDF7 6.43000000%
C 6.73000000%
36228CDG5 6.73000000%
D 7.11838308%
36228CDH3 7.33329055%
E 7.11838308%
36228CDJ9 7.33329055%
F 5.80000000%
U03911AW1/3622Fixed
G 5.80000000%
U03911AX9/3622Fixed
H 5.80000000%
U03911AY7/3622Fixed
J 5.80000000%
U03911AZ4/3622 5.80000000%
R
9ABSC108 None
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred Interest equals Accrual (3) Estimated
REMIC I
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
LA-1 165,650,000.00 162,685,210.73
None 1000.000000000 982.102087111
LA-2 455,533,000.00 455,533,000.00
None 1000.000000000 1000.000000000
LB 42,303,000.00 42,303,000.00
None 1000.000000000 1000.000000000
LC 44,529,000.00 44,529,000.00
None 1000.000000000 1000.000000000
LD 57,888,000.00 57,888,000.00
None 1000.000000000 1000.000000000
LE 13,359,000.00 13,359,000.00
None 1000.000000000 1000.000000000
LF 46,756,000.00 46,756,000.00
None 1000.000000000 1000.000000000
LG 28,944,000.00 28,944,000.00
None 1000.000000000 1000.000000000
LH 6,679,000.00 6,679,000.00
None 1000.000000000 1000.000000000
LJ 28,944,728.00 28,944,728.00
None 1000.000000000 1000.000000000
LR 0.00 0.00
9ABSC109 1000.000000000 0.000000000
890,585,728.00 887,620,938.73
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 1,647,781.67 0.00 0.00
None 9.947368971 0.000000000 0.000000000
LA-2 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
LB 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
LC 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
LD 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
LE 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
LF 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
LG 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
LH 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
LJ 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
LR 0.00 0.00 0.00
9ABSC109 0.000000000 0.000000000 0.000000000
1,647,781.67 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 161,037,429.06 965,046.38 0.00
None 972.154718141 5.825815756 0.000000000
LA-2 455,533,000.00 2,702,215.33 0.00
None 1000.000000000 5.931985893 0.000000000
LB 42,303,000.00 250,940.80 0.00
None 1000.000000000 5.931985911 0.000000000
LC 44,529,000.00 264,145.40 0.00
None 1000.000000000 5.931985897 0.000000000
LD 57,888,000.00 343,390.80 0.00
None 1000.000000000 5.931985904 0.000000000
LE 13,359,000.00 79,245.40 0.00
None 1000.000000000 5.931985927 0.000000000
LF 46,756,000.00 277,355.93 0.00
None 1000.000000000 5.931985841 0.000000000
LG 28,944,000.00 171,695.40 0.00
None 1000.000000000 5.931985904 0.000000000
LH 6,679,000.00 39,619.73 0.00
None 1000.000000000 5.931985327 0.000000000
LJ 28,944,728.00 171,441.76 -257.95
None 1000.000000000 5.923073798 -0.008911813
LR 0.00 0.00 0.00
9ABSC109 0.000000000 0.000000000 0.000000000
885,973,157.06 5,265,096.93 -257.95
Total P&I Payme 6,912,878.60
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
LA-1 7.11838308%
None 7.33329055%
LA-2 7.11838308%
None 7.33329055%
LB 7.11838308%
None 7.33329055%
LC 7.11838308%
None 7.33329055%
LD 7.11838308%
None 7.33329055%
LE 7.11838308%
None 7.33329055%
LF 7.11838308%
None 7.33329055%
LG 7.11838308%
None 7.33329055%
LH 7.11838308%
None 7.33329055%
LJ 7.11838308%
None 7.33329055%
LR 7.11838308%
9ABSC109 7.33329055%
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred Interest equals Accrual (3) Estimated
Other Related Information
Accrued Excess Additonal
Certificate Certificate Prepay IntereTrust
Class Interest Shortfall Expenses
A-1 793,090.40 0.00 0.00
A-2 2,319,422.19 0.00 0.00
X 715,734.36 0.00 0.00
B 226,673.58 0.00 0.00
C 249,733.48 0.00 0.00
D 343,390.80 0.00 0.00
E 79,245.40 0.00 0.00
F 225,987.33 0.00 0.00
G 139,896.00 0.00 0.00
H 32,281.83 0.00 0.00
J 139,899.52 0.00 0.00
LR 0.00 0.00 0.00
R 0.00 0.00 0.00
Q 0.00 0.00 0.00
5,265,354.89 0.00 0.00
Appraisal Other Outstanding
Certificate Reduction Interest Unpaid
Class Shortfall Shortfalls Interest
A-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
X 0.00 0.00 0.00
B 0.00 0.00 0.00
C 0.00 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 0.00 257.96
LR 0.00 0.00 0.00
R 0.00 0.00 0.00
Q 0.00 0.00 0.00
0.00 0.00 257.96
ReimbursementYield Distributed
Certificate of Prior UnpaMaintenance Certificate
Class Interest Charges Interest
A-1 0.00 0.00 793,090.40
A-2 0.00 0.00 2,319,422.19
X 0.00 0.00 715,734.36
B 0.00 0.00 226,673.58
C 0.00 0.00 249,733.48
D 0.00 0.00 343,390.80
E 0.00 0.00 79,245.40
F 0.00 0.00 225,987.33
G 0.00 0.00 139,896.00
H 0.00 0.00 32,281.83
J 0.00 0.00 139,641.56
LR 0.00 0.00 0.00
R 0.00 0.00 0.00
Q 0.00 0.00 0.00
0.00 0.00 5,265,096.93
Advances
Prior Outstanding
Principal Interest
Servicer 61,537.74 376,406.73
Trustee: 0.00 0.00
Fiscal Agent: 0.00 0.00
61,537.74 376,406.73
Current Period
Principal Interest
Servicer 90,258.14 418,744.94
Trustee: 0.00 0.00
Fiscal Agent: 0.00 0.00
90,258.14 418,744.94
Recovered
Principal Interest
Servicer 53,156.95 345,806.21
Trustee: 0.00 0.00
Fiscal Agent: 0.00 0.00
53,156.95 345,806.21
Outstanding
Principal Interest
Servicer
Trustee: 98,638.93 449,345.46
Fiscal Agent: 0.00 0.00
0.00 0.00
98,638.93 449,345.46
Amounts Received During the 0
Applicable Prepayment Period
Yield Maintenance Charges: 0.00
Default Interest: 0.00
Net Default Interest for Current Distribut 0.00
Excess Interest 0.00
Servicing Compensation 0
Current Period Accrued Master Servicing Fe 59,423.44
Additional Master Servicing Compensation P 0.00
Current Period Special Servicing Fees Paid 257.96
Current Period Rehabilitation Fees Paid: 0.00
Current Period Liquidation Fees Paid: 0.00
Additional Special Servicing Compensation: 0.00
Current Period Accrued Trustee Fees: 2,810.80
Loss Information 0
Current Trust Fund Expenses: 0.00
Cumulative Trust Fund Expenses: 0.00
Current Realized Losses on Mortgage Loans 0.00
Cumulative Realized Losses on Mortgage Loa 0.00
Cumulative Realized Losses 0.00
allocated to the Certificates
Cumulative Realized Losses 0.00
allocated to the Certificates
Summary of REO Properties
Actual Most Recent
Date Loan Principal Appraisal
# Property Became REO Balance Valuation
1. 01/00/00 0.00 0.00
2. 01/00/00 0.00 0.00
3. 01/00/00 0.00 0.00
4. 01/00/00 0.00 0.00
5. 01/00/00 0.00 0.00
6. 01/00/00 0.00 0.00
7. 01/00/00 0.00 0.00
8. 01/00/00 0.00 0.00
9. 01/00/00 0.00 0.00
10. 01/00/00 0.00 0.00
Date of FinalSale Realized Loss
# Property Recovery Proceeds Attributable
1. 01/00/00 0.00 0.00
2. 01/00/00 0.00 0.00
3. 01/00/00 0.00 0.00
4. 01/00/00 0.00 0.00
5. 01/00/00 0.00 0.00
6. 01/00/00 0.00 0.00
7. 01/00/00 0.00 0.00
8. 01/00/00 0.00 0.00
9. 01/00/00 0.00 0.00
10. 01/00/00 0.00 0.00
Proceeds Revenues
Deposited inDeposited in
# Property Collection AcCollection Acct.
1. 0.00 0.00
2. 0.00 0.00
3. 0.00 0.00
4. 0.00 0.00
5. 0.00 0.00
6. 0.00 0.00
7. 0.00 0.00
8. 0.00 0.00
9. 0.00 0.00
10. 0.00 0.00
Summary of Appraisal Reductions
Principal Appraisal
# Property NamLoan Number Balance Reduction Amount
1. 0 0.00 0.00
2. 0 0.00 0.00
3. 0 0.00 0.00
4. 0 0.00 0.00
5. 0 0.00 0.00
6. 0 0.00 0.00
7. 0 0.00 0.00
8. 0 0.00 0.00
9. 0 0.00 0.00
10. 0 0.00 0.00
Appraisal Date of
# Property NamDate Reduction
1. 01/00/00 01/00/00
2. 01/00/00 01/00/00
3. 01/00/00 01/00/00
4. 01/00/00 01/00/00
5. 01/00/00 01/00/00
6. 01/00/00 01/00/00
7. 01/00/00 01/00/00
8. 01/00/00 01/00/00
9. 01/00/00 01/00/00
10. 01/00/00 01/00/00
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
05/18/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
04/19/99 0 0.00 1
01/00/00 0.00% 0.00 0.33%
03/18/99 2 2,836,239.91 0
01/00/00 0.66% 0.00 0.00%
02/18/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
Distribution Delinq 2 MontDelinq 3+ Months
Date Balance # Balance
05/18/99 0.00 1 2,182,367.76
01/00/00 0.00 0.33% 0.00
04/19/99 2,185,060.05 0 0.00
01/00/00 0.00 0.00% 0.00
03/18/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
02/18/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
05/18/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
04/19/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
03/18/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
02/18/99 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
01/00/00 0 0.00 0
01/00/00 0.00% 0.00 0.00%
Distribution REO Modifications
Date Balance # Balance
05/18/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
04/19/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
03/18/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
02/18/99 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
01/00/00 0.00 0 0.00
01/00/00 0.00 0.00% 0.00
Distribution Payoff Curr Weighted Avg.
Date # Balance Coupon
05/18/99 1 647,669.37 7.2025%
01/00/00 0.33% 0.00 0.0000%
04/19/99 0 0.00 7.4181%
01/00/00 0.00% 0.00 0.0000%
03/18/99 0 0.00 6.7713%
01/00/00 0.00% 0.00 0.0000%
02/18/99 0 0.00 7.4181%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
01/00/00 0 0.00 0.0000%
01/00/00 0.00% 0.00 0.0000%
Distribution Curr Weighted Avg.
Date Remit
05/18/99 7.1184%
01/00/00 0.0000%
04/19/99 7.3340%
01/00/00 0.0000%
03/18/99 6.9005%
01/00/00 0.0000%
02/18/99 7.1208%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
Note: Foreclosure and REO Totals are Included
in the Appropriate Delinquency Aging Category
Delinquent Loan Detail
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
9 04/01/99 74,196.91
24 04/01/99 51,545.97
29 04/01/99 44,560.75
32 04/01/99 42,996.32
34 04/01/99 37,658.01
47 04/01/99 32,666.80
58 04/01/99 32,213.88
110 04/01/99 17,645.51
115 04/01/99 19,262.15
130 04/01/99 16,777.59
149 04/01/99 14,641.67
168 04/01/99 11,911.98
171 04/01/99 12,645.14
176 04/01/99 12,493.03
179 04/01/99 10,364.58
195 04/01/99 10,911.12
206 04/01/99 10,062.94
242 04/01/99 6,649.78
248 04/01/99 7,427.02
250 04/01/99 6,119.06
251 04/01/99 5,987.23
276 04/01/99 5,080.00
283 04/01/99 4,742.31
285 04/01/99 4,665.82
137 01/01/99 15,777.52
Outstanding Out. Property
Disclosure Doc P&I Protection Advance
Control # Advances** Advances Description (1)
9 74,196.91 0.00 B
24 51,545.97 0.00 B
29 44,560.75 0.00 B
32 42,996.32 0.00 B
34 37,658.01 0.00 B
47 32,666.80 0.00 B
58 32,213.88 0.00 B
110 17,645.51 0.00 B
115 19,262.15 0.00 B
130 16,777.59 0.00 B
149 14,641.67 0.00 B
168 11,911.98 0.00 B
171 12,645.14 0.00 B
176 12,493.03 0.00 B
179 10,364.58 0.00 B
195 10,911.12 0.00 B
206 10,062.94 0.00 B
242 6,649.78 0.00 B
248 14,853.85 0.00 B
250 6,119.06 0.00 B
251 5,987.23 0.00 B
276 5,080.00 0.00 B
283 4,742.31 0.00 B
285 4,665.82 0.00 B
137 47,332.00 0.00 3
Special
Disclosure Doc Servicer Foreclosure Bankruptcy
Control # Transfer DateDate Date
9
24
29
32
34
47
58
110
115
130
149
168
171
176
179
195
206
242
248
250
251
276
283
285
137 04/13/99
Total
Disclosure Doc REO
Control # Date
9
24
29
32
34
47
58
110
115
130
149
168
171
176
179
195
206
242
248
250
251
276
283
285
137
Total
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I Advance
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
Outstanding Out. Property
Disclosure Doc P&I Protection Advance
Control # Advances** Advances Description (1)
Special
Disclosure Doc Servicer Foreclosure Bankruptcy
Control # Transfer DateDate Date
Disclosure Doc REO
Control # Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I Advance
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
Outstanding Out. Property
Disclosure Doc P&I Protection Advance
Control # Advances** Advances Description (1)
Special
Disclosure Doc Servicer Foreclosure Bankruptcy
Control # Transfer DateDate Date
Disclosure Doc REO
Control # Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
Outstanding Out. Property
Disclosure Doc P&I Protection Advance
Control # Advances** Advances Description (1)
Special
Disclosure Doc Servicer Foreclosure Bankruptcy
Control # Transfer DateDate Date
Disclosure Doc REO
Control # Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I Advance
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
Outstanding Out. Property
Disclosure Doc P&I Protection Advance
Control # Advances** Advances Description (1)
Special
Disclosure Doc Servicer Foreclosure Bankruptcy
Control # Transfer DateDate Date
Disclosure Doc REO
Control # Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I Advance
Pool Total
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
$0to $500,000 0
$500,000to $1,000,000 81
$1,000,000to $2,000,000 76
$2,000,000to $3,000,000 51
$3,000,000to $4,000,000 29
$4,000,000to $5,000,000 19
$5,000,000to $6,000,000 15
$6,000,000to $7,000,000 5
$7,000,000to $8,000,000 7
$8,000,000to $9,000,000 6
$9,000,000to $10,000,000 4
$10,000,000to $11,000,000 2
$11,000,000to $12,000,000 4
$12,000,000to $13,000,000 0
$13,000,000to $14,000,000 0
$14,000,000to $15,000,000 0
$15,000,000to $16,000,000 0
$16,000,000to $17,000,000 0
$17,000,000to $20,000,000 4
$20,000,000& Above 0
Total 303
Current Scheduled Scheduled
Balances Balance
$0to $500,000 0
$500,000to $1,000,000 59,227,268
$1,000,000to $2,000,000 111,048,953
$2,000,000to $3,000,000 127,427,327
$3,000,000to $4,000,000 102,120,963
$4,000,000to $5,000,000 85,986,353
$5,000,000to $6,000,000 82,710,335
$6,000,000to $7,000,000 32,671,787
$7,000,000to $8,000,000 54,016,030
$8,000,000to $9,000,000 50,600,092
$9,000,000to $10,000,000 38,058,953
$10,000,000to $11,000,000 21,066,879
$11,000,000to $12,000,000 46,397,184
$12,000,000to $13,000,000 0
$13,000,000to $14,000,000 0
$14,000,000to $15,000,000 0
$15,000,000to $16,000,000 0
$16,000,000to $17,000,000 0
$17,000,000to $20,000,000 74,641,034
$20,000,000& Above 0
Total 885,973,158
Current Scheduled Based on
Balances Balance
$0to $500,000 0.00%
$500,000to $1,000,000 6.68%
$1,000,000to $2,000,000 12.53%
$2,000,000to $3,000,000 14.38%
$3,000,000to $4,000,000 11.53%
$4,000,000to $5,000,000 9.71%
$5,000,000to $6,000,000 9.34%
$6,000,000to $7,000,000 3.69%
$7,000,000to $8,000,000 6.10%
$8,000,000to $9,000,000 5.71%
$9,000,000to $10,000,000 4.30%
$10,000,000to $11,000,000 2.38%
$11,000,000to $12,000,000 5.24%
$12,000,000to $13,000,000 0.00%
$13,000,000to $14,000,000 0.00%
$14,000,000to $15,000,000 0.00%
$15,000,000to $16,000,000 0.00%
$16,000,000to $17,000,000 0.00%
$17,000,000to $20,000,000 8.42%
$20,000,000& Above 0.00%
Total 100.00%
Average Scheduled Balance is 2,914,385
Maximum Scheduled Balance is 19,939,521
Minimum Scheduled Balance is 515,312
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 130 276,925,727 31.26%
Retail 66 211,968,100 23.92%
Office 38 148,301,772 16.74%
Lodging 31 128,098,552 14.46%
Other 32 97,699,514 11.03%
Health Care 4 17,684,770 2.00%
Self Storage 2 5,294,722 0.60%
Total 303 885,973,158 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number
Interest Rate of Loans
6.000%or less 4
6.000%to 6.250% 2
6.250%to 6.500% 9
6.500%to 6.750% 27
6.750%to 7.000% 64
7.000%to 7.250% 41
7.250%to 7.500% 45
7.500%to 7.750% 35
7.750%to 8.000% 36
8.000%to 8.250% 23
8.250%to 8.500% 9
8.500%to 8.750% 7
8.750%to 9.000% 0
9.000%to 9.250% 1
9.250%& Above 0
Total 303
Current Mortgage Scheduled
Interest Rate Balance
6.000%or less 13,171,384
6.000%to 6.250% 4,197,504
6.250%to 6.500% 35,440,911
6.500%to 6.750% 100,645,720
6.750%to 7.000% 219,427,648
7.000%to 7.250% 158,417,737
7.250%to 7.500% 132,902,791
7.500%to 7.750% 84,710,271
7.750%to 8.000% 76,766,161
8.000%to 8.250% 28,593,310
8.250%to 8.500% 20,206,846
8.500%to 8.750% 10,899,051
8.750%to 9.000% 0
9.000%to 9.250% 593,824
9.250%& Above 0
Total 885,973,158
Current Mortgage Based on
Interest Rate Balance
6.000%or less 1.49%
6.000%to 6.250% 0.47%
6.250%to 6.500% 4.00%
6.500%to 6.750% 11.36%
6.750%to 7.000% 24.77%
7.000%to 7.250% 17.88%
7.250%to 7.500% 15.00%
7.500%to 7.750% 9.56%
7.750%to 8.000% 8.66%
8.000%to 8.250% 3.23%
8.250%to 8.500% 2.28%
8.500%to 8.750% 1.23%
8.750%to 9.000% 0.00%
9.000%to 9.250% 0.07%
9.250%& Above 0.00%
Total 100.00%
W/Avg Mortgage Interest Rate is 7.2025%
Minimum Mortgage Interest Rate is 5.7500%
Maximum Mortgage Interest Rate is 9.2500%
Geographic Distribution
Number Scheduled Based on
Geographic Locatof Loans Balance Balance
Texas 49 110,261,921 12.45%
California 32 92,845,762 10.48%
Florida 21 69,756,881 7.87%
New York 23 64,677,092 7.30%
Arizona 13 57,096,540 6.44%
Georgia 12 46,428,613 5.24%
Washington 10 44,082,676 4.98%
Illinois 6 33,840,453 3.82%
Pennsylvania 13 31,116,383 3.51%
Tennessee 6 30,854,309 3.48%
New Jersey 14 30,292,086 3.42%
Maryland 7 28,730,175 3.24%
Various 6 26,973,190 3.04%
Massachusetts 11 24,699,358 2.79%
Virginia 4 24,369,025 2.75%
Nevada 9 21,767,429 2.46%
Colorado 7 19,063,042 2.15%
Wisconsin 4 17,944,694 2.03%
Oklahoma 5 15,034,509 1.70%
Ohio 7 13,005,360 1.47%
North Carolina 4 10,882,430 1.23%
Kentucky 5 10,194,037 1.15%
Mississippi 4 8,869,102 1.00%
Oregon 4 6,579,081 0.74%
Idaho 2 6,395,732 0.72%
Connecticut 3 6,258,100 0.71%
Michigan 3 4,976,384 0.56%
Missouri 2 4,750,373 0.54%
Utah 3 4,033,217 0.46%
Maine 1 3,459,823 0.39%
Other 13 16,735,381 1.89%
Total 303 885,973,158 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 280 807,998,897 91.20%
1+ to 2 years 23 77,974,261 8.80%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or mor 0 0 0.00%
Total 303 885,973,158 100.00%
Weighted Aver 0.6
Distribution of Amortization Type
Number Scheduled Based on
Amortization Typof Loans Balance Balance
Fully Amortizing 34 62,932,048 7.10%
Amortizing Ballo 269 823,041,110 92.90%
Total 303 885,973,158 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully AmortizingNumber Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or les 0 0 0.00%
61 to 120 months 0 0 0.00%
121 to 180 month 10 15,586,324 1.76%
181 to 240 month 16 24,614,050 2.78%
241 to 360 month 8 22,731,674 2.57%
Total 34 62,932,048 7.10%
Weighted Average Months to Maturity is 245
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or les 0 0 0.00%
13 to 24 months 0 0 0.00%
25 to 36 months 0 0 0.00%
37 to 48 months 1 5,896,538 0.67%
49 to 60 months 0 0 0.00%
61 to 120 months 254 769,545,267 86.86%
121 to 180 month 13 43,240,208 4.88%
181 to 240 month 1 4,359,097 0.49%
Total 269 823,041,110 92.90%
Weighted Average Months to Maturity is 112
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 303 885,973,158 100.00%
Total 303 885,973,158 100.00%
Distribution of DSCR
Debt Service Number
Coverage Ratio (1) of Loans
0.500or less 0
0.500to 0.625 0
0.625to 0.750 0
0.750to 0.875 0
0.875to 1.000 0
1.000to 1.125 1
1.125to 1.250 7
1.250to 1.375 69
1.375to 1.500 44
1.500to 1.625 22
1.625to 1.750 9
1.750to 1.875 3
1.875to 2.000 3
2.000to 2.125 0
2.125& above 2
Unknown 143
Total 303
Weighted Average Debt Service Coverage Ratio is
Debt Service Scheduled
Coverage Ratio (1) Balance
0.500or less 0
0.500to 0.625 0
0.625to 0.750 0
0.750to 0.875 0
0.875to 1.000 0
1.000to 1.125 3,747,414
1.125to 1.250 16,831,287
1.250to 1.375 254,288,983
1.375to 1.500 166,430,076
1.500to 1.625 74,760,113
1.625to 1.750 17,899,780
1.750to 1.875 7,042,262
1.875to 2.000 5,416,686
2.000to 2.125 0
2.125& above 6,516,317
Unknown 333,040,239
Total 885,973,158
Weighted Average Debt Service Coverage Ratio is
Debt Service Based on
Coverage Ratio (1) Balance
0.500or less 0.00%
0.500to 0.625 0.00%
0.625to 0.750 0.00%
0.750to 0.875 0.00%
0.875to 1.000 0.00%
1.000to 1.125 0.42%
1.125to 1.250 1.90%
1.250to 1.375 28.70%
1.375to 1.500 18.79%
1.500to 1.625 8.44%
1.625to 1.750 2.02%
1.750to 1.875 0.79%
1.875to 2.000 0.61%
2.000to 2.125 0.00%
2.125& above 0.74%
Unknown 37.59%
Total 100.00%
Weighted Average Debt Service Coverage Rat 1.420
(1) Debt Service Coverage Ratios are calculated as described
in the prospectus, values are updated periodically as new NOI
figures became available from borrowers on an asset level.
Neither the trustee, Servicer, Special Servicer or Underwriter
makes any representation as to the accuracy of the data provided
by the borrower for this calculation.
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
137 2,185,060.05 7.270% 10/01/08
Specially
Disclosure Property Serviced
Control # Type Status Code (1)
137Lodging 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
Disclosure
Control # Comments
137 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
(1)
Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Modified Loan Detail
Disclosure Modification Modification
Control # Date Description
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
Realized Loss Detail
Dist. Disclosure Appraisal Appraisal
Date Control # Date Value
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
Current Total 0.00
Cumulative 0.00
Beginning Gross Proceeds
Dist. Scheduled Gross as a % of
Date Balance Proceeds Sched Principal
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
Current Total 0.00
Cumulative 0.00
Aggregate Net Net Proceeds
Dist. Liquidation Liquidation as a % of
Date Expenses * Proceeds Sched. Balance
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
01/00/00 0.00 0.00 0.000%
Current Total 0.00 0.00
Cumulative 0.00 0.00
Dist. Realized
Date Loss
01/00/00
01/00/00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
Current Total 0.00
Cumulative 0.00
* Aggregate liquidation expenses also include outstanding P&I
advances and unpaid servicing fees, unpaid trustee fees, etc..
_
