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 15, 1999
(Date of earliest event reported)
Deutsche Mortgage & Asset Receiving Corporation
(Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates, Series COMM 1999-1)
Exact name of registrant as specified in charter)
Delaware 333-08328 04-3310019
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
31 West 52nd Street, New York, New York 10019
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(212) 469-5000
(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 COMM
1999-1 issued pursuant to, a Pooling and Servicing
Agreement, dated as of March 1, 1999 (the "Pooling
and Servicing Agreement"), by and among Deutsche
Mortgage & Asset Receiving Corporation, as sponsor,
Bank One Mortgage Capital Markets LLC, as master
servicer and 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 B, Class C, Class D, Class E,
and class F Certificates have been registered
pursuant to the Act under a Registration Statement
on Form S-3(File No.333-08328) 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 September 15, 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
September 15, 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: September 15, 1999
ABN AMRO
LaSalle National Bank
Administrator:
Alyssa Stahl (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
COMM 1999-1
Deutsche Mortgage & Asset Receiving Corporation
ORIX Real Estate Capital Markets, LLC,as Servicer &
Special Servicer
Commercial Mortgage Pass-Through Certificates
ABN AMRO Acct: 67-8111-50-1
Statement Date 09/15/99
Payment Date: 09/15/99
Prior Payment: 08/16/99
Record Date: 08/31/99
WAC: 0.072796832
WAMM: 245.4928757
0
Number Of Pages
0
Table Of Contents 1
REMIC Certificate Report 5
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 8
Total Pages Included In This Package 21
Specially Serviced Loan Detail Appendix 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 #: 388
Monthly Data File Name: 0388MMYY.EXE
Grantor Trust
0
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
Q-1 0.00 0.00
9ABSC271 1000.0000 0.0000
Q-2 0.00 0.00
9ABSC272 1000.0000 0.0000
0.00 0.00
Principal Principal
Class Payment Adj. or Loss
CUSIP Per $1,000 Per $1,000
Q-1 0.00 0.00
9ABSC271 0.0000 0.0000
Q-2 0.00 0.00
9ABSC272 0.0000 0.0000
0.00 0.00
Negative Closing Interest
Class Amortization Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
Q-1 0.00 0.00 0.00
9ABSC271 0.0000 0.0000 0.0000
Q-2 0.00 0.00 0.00
9ABSC272 0.0000 0.0000 0.0000
0.00 0.00 0.00
Interest Pass-Through
Class Adjustment Rate (2)
CUSIP Per $1,000 Next Rate (3)
Q-1 0.00
9ABSC271 0.0000None
Q-2 0.00
9ABSC272 0.0000None
0.00
Total P&I Paym 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred Interest equals Accrual
(3) Estimated
REMIC III
0
Original
Class Face Value (1)
CUSIP Per $1,000
A-1 181453000.00
200466AA8 1000.0000
A-2 723242000.00
200466AB6 1000.0000
X 1311153573.00N
200466AT7 1000.0000
B 62280000.00
200466AC4 1000.0000
C 22945000.00
200466AD2 1000.0000
D 62280000.00
200466AE0 1000.0000
E 81947000.00
200466AF7 1000.0000
F 19668000.00
200466AG5 1000.0000
G 68835000.00
U20142AA0/200466AH3 1000.0000
H 13112000.00
U20142AB8/200466AJ9 1000.0000
J 26223000.00
U20142AC6/200466AK6 1000.0000
K 19667000.00
U20142AD4/200466AL4 1000.0000
L 29501573.00
U20142AE2/200466AM2 1000.0000
R 0.00
9ABSC276 1000.0000
1311153573.00
Opening Principal
Class Balance Payment
CUSIP Per $1,000 Per $1,000
A-1 176360074.62 986682.12
200466AA8 971.9325 5.4377
A-2 723242000.00 0.00
200466AB6 1000.0000 0.0000
X 1306060647.62 0.00
200466AT7 996.1157 0.0000
B 62280000.00 0.00
200466AC4 1000.0000 0.0000
C 22945000.00 0.00
200466AD2 1000.0000 0.0000
D 62280000.00 0.00
200466AE0 1000.0000 0.0000
E 81947000.00 0.00
200466AF7 1000.0000 0.0000
F 19668000.00 0.00
200466AG5 1000.0000 0.0000
G 68835000.00 0.00
U20142AA0/200466AH3 1000.0000 0.0000
H 13112000.00 0.00
U20142AB8/200466AJ9 1000.0000 0.0000
J 26223000.00 0.00
U20142AC6/200466AK6 1000.0000 0.0000
K 19667000.00 0.00
U20142AD4/200466AL4 1000.0000 0.0000
L 29501573.00 0.00
U20142AE2/200466AM2 1000.0000 0.0000
R 0.00 0.00
9ABSC276 0.0000 0.0000
1306060647.62 986682.12
Principal Negative
Class Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000
A-1 0.00 0.00
200466AA8 0.0000 0.0000
A-2 0.00 0.00
200466AB6 0.0000 0.0000
X 0.00 0.00
200466AT7 0.0000 0.0000
B 0.00 0.00
200466AC4 0.0000 0.0000
C 0.00 0.00
200466AD2 0.0000 0.0000
D 0.00 0.00
200466AE0 0.0000 0.0000
E 0.00 0.00
200466AF7 0.0000 0.0000
F 0.00 0.00
200466AG5 0.0000 0.0000
G 0.00 0.00
U20142AA0/200466AH3 0.0000 0.0000
H 0.00 0.00
U20142AB8/200466AJ9 0.0000 0.0000
J 0.00 0.00
U20142AC6/200466AK6 0.0000 0.0000
K 0.00 0.00
U20142AD4/200466AL4 0.0000 0.0000
L 0.00 0.00
U20142AE2/200466AM2 0.0000 0.0000
R 0.00 0.00
9ABSC276 0.0000 0.0000
0.00 0.00
Closing Interest
Class Balance Payment
CUSIP Per $1,000 Per $1,000
A-1 175373392.50 903110.55
200466AA8 966.4949 4.9771
A-2 723242000.00 3890439.26
200466AB6 1000.0000 5.3792
X 1305073965.50 917449.52
200466AT7 995.3632 0.6997
B 62280000.00 340048.80
200466AC4 1000.0000 5.4600
C 22945000.00 126426.95
200466AD2 1000.0000 5.5100
D 62280000.00 347781.90
200466AE0 1000.0000 5.5842
E 81947000.00 494317.07
200466AF7 1000.0000 6.0322
F 19668000.00 118640.44
200466AG5 1000.0000 6.0322
G 68835000.00 323811.31
U20142AA0/200466AH3 1000.0000 4.7042
H 13112000.00 61681.03
U20142AB8/200466AJ9 1000.0000 4.7042
J 26223000.00 123357.36
U20142AC6/200466AK6 1000.0000 4.7042
K 19667000.00 92516.85
U20142AD4/200466AL4 1000.0000 4.7042
L 29501573.00 138009.09
U20142AE2/200466AM2 1000.0000 4.6780
R 0.00 0.00
9ABSC276 0.0000 0.0000
1305073965.50 7877590.13
Interest Pass-Through
Class Adjustment Rate (2)
CUSIP Per $1,000 Next Rate (3)
A-1 0.00 6.1450%
200466AA8 0.00 Fixed
A-2 0.00 6.4550%
200466AB6 0.00 Fixed
X 0.00 0.8429%
200466AT7 0.00 0.7194%
B 0.00 6.5520%
200466AC4 0.00 6.5520%
C 0.00 6.6120%
200466AD2 0.00 6.6120%
D 0.00 6.7010%
200466AE0 0.00 6.7010%
E 0.00 7.2386%
200466AF7 0.00 7.1048%
F 0.00 7.2386%
200466AG5 0.00 7.1048%
G 0.00 5.6450%
U20142AA0/200466AH3 0.00 5.6450%
H 0.00 5.6450%
U20142AB8/200466AJ9 0.00 5.6450%
J 0.00 5.6450%
U20142AC6/200466AK6 0.00 5.6450%
K 0.00 5.6450%
U20142AD4/200466AL4 0.00 5.6450%
L -771.23 5.6450%
U20142AE2/200466AM2 -0.03 5.6450%
R 0.00
9ABSC276 0.00 None
-771.23
REMIC II
0
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1M 181453000.00 176360074.62
None 1000.0000 971.9325
A-2M 723242000.00 723242000.00
None 1000.0000 1000.0000
B-M 62280000.00 62280000.00
None 1000.0000 1000.0000
C-M 22945000.00 22945000.00
None 1000.0000 1000.0000
D-M 62280000.00 62280000.00
None 1000.0000 1000.0000
E-M 81947000.00 81947000.00
None 1000.0000 1000.0000
F-M 19668000.00 19668000.00
None 1000.0000 1000.0000
G-M 68835000.00 68835000.00
None 1000.0000 1000.0000
H-M 13112000.00 13112000.00
None 1000.0000 1000.0000
J-M 26223000.00 26223000.00
None 1000.0000 1000.0000
K-M 19667000.00 19667000.00
None 1000.0000 1000.0000
L-M 29501573.00 29501573.00
None 1000.0000 1000.0000
MR 0.00 0.00
9ABSC275 1000.0000 0.0000
1311153573.00 1306060647.62
Principal Principal
Class Payment Adj. or Loss
CUSIP Per $1,000 Per $1,000
A-1M 986682.12 0.00
None 5.4377 0.0000
A-2M 0.00 0.00
None 0.0000 0.0000
B-M 0.00 0.00
None 0.0000 0.0000
C-M 0.00 0.00
None 0.0000 0.0000
D-M 0.00 0.00
None 0.0000 0.0000
E-M 0.00 0.00
None 0.0000 0.0000
F-M 0.00 0.00
None 0.0000 0.0000
G-M 0.00 0.00
None 0.0000 0.0000
H-M 0.00 0.00
None 0.0000 0.0000
J-M 0.00 0.00
None 0.0000 0.0000
K-M 0.00 0.00
None 0.0000 0.0000
L-M 0.00 0.00
None 0.0000 0.0000
MR 0.00 0.00
9ABSC275 0.0000 0.0000
986682.12 0.00
Negative Closing
Class Amortization Balance
CUSIP Per $1,000 Per $1,000
A-1M 0.00 175373392.50
None 0.0000 966.4949
A-2M 0.00 723242000.00
None 0.0000 1000.0000
B-M 0.00 62280000.00
None 0.0000 1000.0000
C-M 0.00 22945000.00
None 0.0000 1000.0000
D-M 0.00 62280000.00
None 0.0000 1000.0000
E-M 0.00 81947000.00
None 0.0000 1000.0000
F-M 0.00 19668000.00
None 0.0000 1000.0000
G-M 0.00 68835000.00
None 0.0000 1000.0000
H-M 0.00 13112000.00
None 0.0000 1000.0000
J-M 0.00 26223000.00
None 0.0000 1000.0000
K-M 0.00 19667000.00
None 0.0000 1000.0000
L-M 0.00 29501573.00
None 0.0000 1000.0000
MR 0.00 0.00
9ABSC275 0.0000 0.0000
0.001305073965.50
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1M 1063831.45 0.00 7.2386%
None 5.8628 0.0000 7.1048%
A-2M 4362708.46 0.00 7.2386%
None 6.0322 0.0000 7.1048%
B-M 375682.67 0.00 7.2386%
None 6.0322 0.0000 7.1048%
C-M 138407.82 0.00 7.2386%
None 6.0322 0.0000 7.1048%
D-M 375682.67 0.00 7.2386%
None 6.0322 0.0000 7.1048%
E-M 494317.07 0.00 7.2386%
None 6.0322 0.0000 7.1048%
F-M 118640.44 0.00 7.2386%
None 6.0322 0.0000 7.1048%
G-M 415223.45 0.00 7.2386%
None 6.0322 0.0000 7.1048%
H-M 79093.63 0.00 7.2386%
None 6.0322 0.0000 7.1048%
J-M 158181.22 0.00 7.2386%
None 6.0322 0.0000 7.1048%
K-M 118634.41 0.00 7.2386%
None 6.0322 0.0000 7.1048%
L-M 177186.84 -771.25 7.2386%
None 6.0060 -0.0261 7.1048%
MR 0.00 0.00
9ABSC275 0.0000 0.0000 None
7877590.13 -771.25
Total P&I Payment 8864272.25
REMIC I
0
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
Regular Intere 1311153573.00 1306060647.62
None 1000.0000 996.1157
LR 0.00 0.00
9ABSC274 1000.0000 0.0000
1311153573.00 1306060647.62
Principal Principal
Class Payment Adj. or Loss
CUSIP Per $1,000 Per $1,000
Regular Intere 986682.12 0.00
None 0.7525 0.0000
LR 0.00 0.00
9ABSC274 0.0000 0.0000
986682.12 0.00
Negative Closing
Class Amortization Balance
CUSIP Per $1,000 Per $1,000
Regular Intere 0.001305073965.50
None 0.0000 995.3632
LR 0.00 0.00
9ABSC274 0.0000 0.0000
0.001305073965.50
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Regular Intere 7877590.13 -771.24 7.2386%
None 6.0081 -0.0006 7.1048%
LR 0.00 0.00
9ABSC274 0.0000 0.0000 None
7877590.13 -771.24
Total P&I Payment 8864272.25
Elder Loan Trust
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
Elder Trust 32827463.42 32636779.03
9ABSC273 1000.0000 994.1913
32827463.42 32636779.03
Principal Principal
Class Payment Adj. or Loss
CUSIP Per $1,000 Per $1,000
Elder Trust 36265.93 0.00
9ABSC273 1.1047 0.0000
36265.93 0.00
Negative Closing
Class Amortization Balance
CUSIP Per $1,000 Per $1,000
Elder Trust 0.00 32600513.10
9ABSC273 0.0000 993.0866
0.00 32600513.10
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Elder Trust 197271.20 0.00 7.2533%
9ABSC273 6.0093 0.0000
197271.20 0.00
Total P&I Payment 233537.13
Other Related Information
Accrued Excess
CertificatCertificatPrepay Int.
Class Interest Shortfall
A-1 903110.55 0.00
A-2 3890439.26 0.00
X 917449.52 0.00
B 340048.80 0.00
C 126426.95 0.00
D 347781.90 0.00
E 494317.07 0.00
F 118640.44 0.00
G 323811.31 0.00
H 61681.03 0.00
J 123357.36 0.00
K 92516.85 0.00
L 138780.32 0.00
7878361.36 0.00
Interest
CertificatInterest Accrual
Class Loss Amount
A-1 0.00 903110.55
A-2 0.00 3890439.26
X 0.00 917449.52
B 0.00 340048.80
C 0.00 126426.95
D 0.00 347781.90
E 0.00 494317.07
F 0.00 118640.44
G 0.00 323811.31
H 0.00 61681.03
J 0.00 123357.36
K 0.00 92516.85
L 1451.60 137328.72
1451.60 7876909.76
Beginning Ending
CertificatUnpaid Unpaid Prepayment
Class Interest Interest Premiums
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 0.00
K 0.00 0.00 0.00
L 1451.60 2222.83 0.00
1451.60 2222.83 0.00
Advances
Prior Outstanding
Principal Interest
Servicer 13999.34 89279.83
Trustee: 0.00 0.00
Fiscal Agent: 0.00 0.00
13999.34 89279.83
Current Period
Principal Interest
Servicer 1984.67 13456.56
Trustee: 0.00 0.00
Fiscal Agent: 0.00 0.00
1984.67 13456.56
Recovered
Principal Interest
Servicer 13999.34 89279.82
Trustee: 0.00 0.00
Fiscal Agent: 0.00 0.00
13999.34 89279.82
Outstanding
Principal Interest
Servicer 1984.67 13456.56
Trustee: 0.00 0.00
Fiscal Agent: 0.00 0.00
1984.67 13456.56
Servicing Compensation
Current Period Accrued Master &
Primary Servicing Fees: 42551.67
Advanced Interest Paid to Master
Servicer in the Current Period: 771.23
Additional Master Servicing
Compensation: 0.00
Current Period Special
Servicing Fees Paid: 0.00
Current Period Workout Fees Pai 0.00
(accrued on corrected mortgage loans on
Current Period Liquidation Fees 0.00
Additional Special Servicing
Compensation: 0.00
Ending Pool Count: 221.00
Ending Pool Balance: 1305073965.49
Current Additional Trust Fund
Expenses: 0.00
Cumulative Additional Trust
Fund Expenses: 0.00
Summary of Appraisal Reductions
Principal
# Property Name Loan NumberBalance
1. 0 0.00
2. 0 0.00
3. 0 0.00
4. 0 0.00
5. 0 0.00
Appraisal
# Property Name Reduction Amount
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Appraisal Date of
# Property Name Date Reduction
1. 0 0
2. 0 0
3. 0 0
4. 0 0
5. 0 0
REO Property Information
# PropertyProperty TyState
1. 0 0
2. 0 0
3. 0 0
4. 0 0
5. 0 0
# PropertyZip Latest DSCR
1. 0 0.00
2. 0 0.00
3. 0 0.00
4. 0 0.00
5. 0 0.00
Stated Actual
# PropertyPrin. BalanEnding Balance
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
REO Loan Information
# Loan NumAppraisal Value
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Revenue/Income
# Loan NumCollected
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Collections in
# Loan NumAvailable funds
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
# Loan NumLatest DSCR
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Stated
# Loan NumPrin. Balance
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Actual
# Loan NumEnding Balance
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
REO Liquidation Information
# Loan NumRealized Loss
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Liquidation
# Loan NumProceeds
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Proceeds in
# Loan NumAvailable funds
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Liquidations
# Loan NumExpenses
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Balance at
# Loan NumLiquidation
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Date of
# Loan NumFinal Recovery
1. 0
2. 0
3. 0
4. 0
5. 0
DistributiDelinq 1 Month
Date # Balance
09/15/99 0 0.00
0.0000% 0.0000%
08/16/99 0 0.00
0.0000% 0.0000%
07/15/99 0 0.00
0.0000% 0.0000%
06/15/99 0 0.00
0.0000% 0.0000%
05/17/99 0 0.00
0.0000% 0.0000%
04/15/99 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
DistributiDelinq 2 Months
Date # Balance
09/15/99 0 0.00
0.0000% 0.0000%
08/16/99 0 0.00
0.0000% 0.0000%
07/15/99 0 0.00
0.0000% 0.0000%
06/15/99 0 0.00
0.0000% 0.0000%
05/17/99 0 0.00
0.0000% 0.0000%
04/15/99 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
DistributiDelinq 3+ Months
Date # Balance
09/15/99 0 0.00
0.0000% 0.0000%
08/16/99 0 0.00
0.0000% 0.0000%
07/15/99 0 0.00
0.0000% 0.0000%
06/15/99 0 0.00
0.0000% 0.0000%
05/17/99 0 0.00
0.0000% 0.0000%
04/15/99 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
DistributiForeclosure/Bankruptcy
Date # Balance
09/15/99 0 0.00
0.0000% 0.0000%
08/16/99 0 0.00
0.0000% 0.0000%
07/15/99 0 0.00
0.0000% 0.0000%
06/15/99 0 0.00
0.0000% 0.0000%
05/17/99 0 0.00
0.0000% 0.0000%
04/15/99 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
DistributiREO
Date # Balance
09/15/99 0 0.00
0.0000% 0.0000%
08/16/99 0 0.00
0.0000% 0.0000%
07/15/99 0 0.00
0.0000% 0.0000%
06/15/99 0 0.00
0.0000% 0.0000%
05/17/99 0 0.00
0.0000% 0.0000%
04/15/99 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
DistributiModifications
Date # Balance
09/15/99 0 0.00
0.0000% 0.0000%
08/16/99 0 0.00
0.0000% 0.0000%
07/15/99 0 0.00
0.0000% 0.0000%
06/15/99 0 0.00
0.0000% 0.0000%
05/17/99 0 0.00
0.0000% 0.0000%
04/15/99 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
DistributiPrepayments
Date # Balance
09/15/99 0 0.00
0.0000% 0.0000%
08/16/99 0 0.00
0.0000% 0.0000%
07/15/99 0 0.00
0.0000% 0.0000%
06/15/99 0 0.00
0.0000% 0.0000%
05/17/99 0 0.00
0.0000% 0.0000%
04/15/99 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
01/00/00 0 0.00
0.0000% 0.0000%
DistributiCurr Weighted Avg.
Date Coupon Remit
09/15/99 7.2797% 7.2386%
08/16/99 7.2797% 7.2386%
07/15/99 7.1460% 7.1049%
06/15/99 7.2797% 7.2386%
05/17/99 7.1460% 7.1049%
04/15/99 7.2798% 7.2387%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
01/00/00 0.0000% 0.0000%
Delinquent Loan Detail
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
TA28 08/01/99 15,441.23
Total 15,441.23
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
OutstandingOut. Property
Disclosure Doc P&I Protection
Control # Advances** Advances
TA2822 15,441 0.00
Total 15,441.23 0.00
Special
Disclosure Doc Advance Servicer
Control # DescriptionTransfer Date
TA2822 B
Total
Disclosure Doc ForeclosureBankruptcy
Control # Date Date
TA2822
Total
Disclosure Doc REO
Control # Date
TA2822
Total
Delinquent Loan Detail
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
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
OutstandingOut. Property
Disclosure Doc P&I Protection
Control # Advances** Advances
Total
Special
Disclosure Doc Advance Servicer
Control # DescriptionTransfer Date
Total
Disclosure Doc ForeclosureBankruptcy
Control # Date Date
Total
Disclosure Doc REO
Control # Date
Total
Pool Total
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
to 500 1
500,0 to 1,000, 11
1,000,0 to 2,000, 45
2,000,0 to 3,000, 48
3,000,0 to 4,000, 18
4,000,0 to 5,000, 25
5,000,0 to 6,000, 12
6,000,0 to 7,000, 11
7,000,0 to 8,000, 12
8,000,0 to 9,000, 5
9,000,0 to 10,000,0 5
10,000,00 to 11,000,0 2
11,000,00 to 12,000,0 2
12,000,00 to 13,000,0 1
13,000,00 to 14,000,0 2
14,000,00 to 15,000,0 2
15,000,00 to 20,000,0 7
20,000,00 to 30,000,0 6
30,000,00 to 40,000,0 5
40,000,00 & Above 1
Total 221
Average Scheduled Balance is 5,905,312.06
Maximum Scheduled Balance is 60,000,000.00
Minimum Scheduled Balance is 487,739.06
Current Scheduled Scheduled
Balances Balance
to 500 487,739
500,0 to 1,000, 9,622,505
1,000,0 to 2,000, 69,170,281
2,000,0 to 3,000, 121,794,929
3,000,0 to 4,000, 60,614,284
4,000,0 to 5,000, 112,105,716
5,000,0 to 6,000, 66,406,306
6,000,0 to 7,000, 69,361,476
7,000,0 to 8,000, 88,527,894
8,000,0 to 9,000, 42,372,987
9,000,0 to 10,000,0 46,921,193
10,000,00 to 11,000,0 21,170,164
11,000,00 to 12,000,0 23,149,211
12,000,00 to 13,000,0 12,324,292
13,000,00 to 14,000,0 27,149,436
14,000,00 to 15,000,0 28,901,491
15,000,00 to 20,000,0 115,606,828
20,000,00 to 30,000,0 156,670,429
30,000,00 to 40,000,0 172,716,803
40,000,00 & Above 60,000,000
Total 0 0 1,305,073,965
Current Scheduled Based on
Balances Balance
to 500 0.04%
500,0 to 1,000, 0.74%
1,000,0 to 2,000, 5.30%
2,000,0 to 3,000, 9.33%
3,000,0 to 4,000, 4.64%
4,000,0 to 5,000, 8.59%
5,000,0 to 6,000, 5.09%
6,000,0 to 7,000, 5.31%
7,000,0 to 8,000, 6.78%
8,000,0 to 9,000, 3.25%
9,000,0 to 10,000,0 3.60%
10,000,00 to 11,000,0 1.62%
11,000,00 to 12,000,0 1.77%
12,000,00 to 13,000,0 0.94%
13,000,00 to 14,000,0 2.08%
14,000,00 to 15,000,0 2.21%
15,000,00 to 20,000,0 8.86%
20,000,00 to 30,000,0 12.00%
30,000,00 to 40,000,0 13.23%
40,000,00 & Above 4.60%
Total 0 0 100.00%
Distribution of Property Types
Number Scheduled
Property Types of Loans Balance
Office 53 322,985,932
Multifamily 65 318,465,629
Retail 50 287,965,231
Other 18 137,904,404
Industrial 18 96,551,407
Health Care 3 55,737,419
Mixed Use 6 45,051,009
Lodging 8 40,412,936
Total 221 1,305,073,965
Based on
Property Types Balance
Office 24.75%
Multifamily 24.40%
Retail 22.07%
Other 10.57%
Industrial 7.40%
Health Care 4.27%
Mixed Use 3.45%
Lodging 3.10%
Total 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number
Interest Rate of Loans
6.000%or less 0
6.000%to 6.500% 5
6.500%to 7.000% 65
7.000%to 7.500% 122
7.500%to 8.000% 26
8.000%to 8.500% 3
8.500%to 9.000% 0
9.000%to 9.500% 0
9.500%to 10.000% 0
10.000%to 10.500% 0
10.500%to 11.000% 0
11.000%to 11.500% 0
11.500%to 12.000% 0
12.000%to 12.500% 0
12.500%& Above 0
Total 221
W/Avg Mortgage Interest Rate is 0.07146
Minimum Mortgage Interest Rate is 0.0623
Maximum Mortgage Interest Rate is 0.0831
Current Mortgage Scheduled
Interest Rate Balance
6.000%or less 0
6.000%to 6.500% 13,070,998
6.500%to 7.000% 407,594,850
7.000%to 7.500% 728,078,996
7.500%to 8.000% 153,382,714
8.000%to 8.500% 2,946,407
8.500%to 9.000% 0
9.000%to 9.500% 0
9.500%to 10.000% 0
10.000%to 10.500% 0
10.500%to 11.000% 0
11.000%to 11.500% 0
11.500%to 12.000% 0
12.000%to 12.500% 0
12.500%& Above 0
Total 1,305,073,965
Current Mortgage Based on
Interest Rate Balance
6.000%or less 0.00%
6.000%to 6.500% 1.00%
6.500%to 7.000% 31.23%
7.000%to 7.500% 55.79%
7.500%to 8.000% 11.75%
8.000%to 8.500% 0.23%
8.500%to 9.000% 0.00%
9.000%to 9.500% 0.00%
9.500%to 10.000% 0.00%
10.000%to 10.500% 0.00%
10.500%to 11.000% 0.00%
11.000%to 11.500% 0.00%
11.500%to 12.000% 0.00%
12.000%to 12.500% 0.00%
12.500%& Above 0.00%
Total 100.00%
Geographic Distribution
Number Scheduled
Geographic Location of Loans Balance
California 50 240,593,079
Various 16 215,656,929
Texas 31 146,925,515
Florida 16 140,761,045
New York 17 113,558,470
Pennsylvania 8 86,450,973
Michigan 6 46,682,895
Illinois 7 42,601,816
Arizona 7 27,485,296
New Jersey 6 26,346,945
Nevada 2 25,522,143
Minnesota 12 24,415,047
Georgia 4 20,996,104
Massachusetts 4 20,143,531
Colorado 4 19,559,537
Wisconsin 4 13,348,812
Tennessee 2 13,191,847
Delaware 2 10,293,742
Indiana 3 10,082,549
Virginia 3 9,895,112
North Carolina 2 7,682,310
Washington 2 6,693,478
Other 1 6,029,221
Oklahoma 2 4,044,965
Mississippi 1 4,022,454
Kentucky 2 3,840,746
Missouri 1 3,650,158
Nebraska 1 3,548,357
South Carolina 1 3,308,527
Oregon 1 2,563,251
Other 3 5,179,111
Total 2211,305,073,965
Based on
Geographic Location Balance
California 18.44%
Various 16.52%
Texas 11.26%
Florida 10.79%
New York 8.70%
Pennsylvania 6.62%
Michigan 3.58%
Illinois 3.26%
Arizona 2.11%
New Jersey 2.02%
Nevada 1.96%
Minnesota 1.87%
Georgia 1.61%
Massachusetts 1.54%
Colorado 1.50%
Wisconsin 1.02%
Tennessee 1.01%
Delaware 0.79%
Indiana 0.77%
Virginia 0.76%
North Carolina 0.59%
Washington 0.51%
Other 0.46%
Oklahoma 0.31%
Mississippi 0.31%
Kentucky 0.29%
Missouri 0.28%
Nebraska 0.27%
South Carolina 0.25%
Oregon 0.20%
Other 0.40%
Total 100.00%
Loan Seasoning
Number
Number of Years of Loans
1 year or less 56
1+ to 2 years 165
2+ to 3 years 0
3+ to 4 years 0
4+ to 5 years 0
5+ to 6 years 0
6+ to 7 years 0
7+ to 8 years 0
8+ to 9 years 0
9+ to 10 years 0
10 years or more 0
Total 221
Scheduled
Number of Years Balance
1 year or less 408,809,602
1+ to 2 years 896,264,364
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 1,305,073,965
Based on
Number of Years Balance
1 year or less 31.32%
1+ to 2 years 68.68%
2+ to 3 years 0.00%
3+ to 4 years 0.00%
4+ to 5 years 0.00%
5+ to 6 years 0.00%
6+ to 7 years 0.00%
7+ to 8 years 0.00%
8+ to 9 years 0.00%
9+ to 10 years 0.00%
10 years or more 0.00%
Total 100.00%
Weighted Average Seasoning is 1.2
Distribution of Amortization Type
Number
Amortization Type of Loans
Fully Amortizing 2
Amortizing Balloon 208
Interest Only / Balloon 1
Interest Only / Amortizing / Ba 10
Total 221
Scheduled
Amortization Type Balance
Fully Amortizing 3,081,179
Amortizing Balloon 1,095,930,896
Interest Only / Balloon 60,000,000
Interest Only / Amortizing / Ba 146,061,890
Total 1,305,073,965
Based on
Amortization Type Balance
Fully Amortizing 0.24%
Amortizing Balloon 83.97%
Interest Only / Balloon 4.60%
Interest Only / Amortizing / Ba 11.19%
Total 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number
Mortgage Loans of Loans
60 months or less 0
61 to 120 months 0
121 to 180 months 1
181 to 240 months 1
241 to 360 months 0
Total 2
Fully Amortizing Scheduled
Mortgage Loans Balance
60 months or less -
61 to 120 months -
121 to 180 months 768,744
181 to 240 months 2,312,436
241 to 360 months -
Total 3,081,179
Fully Amortizing Based on
Mortgage Loans Balance
60 months or less 0.00%
61 to 120 months 0.00%
121 to 180 months 0.06%
181 to 240 months 0.18%
241 to 360 months 0.00%
Total 0.24%
Weighted Average Months to Matu 215
Distribution of Remaining Term
Balloon Loans
Balloon Number
Mortgage Loans of Loans
12 months or less 0
13 to 24 months 0
25 to 36 months 0
37 to 48 months 0
49 to 60 months 0
61 to 120 months 70
121 to 180 months 2
181 to 240 months 147
Total 219
Balloon Scheduled
Mortgage Loans Balance
12 months or less -
13 to 24 months -
25 to 36 months -
37 to 48 months -
49 to 60 months -
61 to 120 months 506,836,999
121 to 180 months 5,879,916
181 to 240 months 789,275,871
Total 1,301,992,786
Balloon Based on
Mortgage Loans Balance
12 months or less 0.00%
13 to 24 months 0.00%
25 to 36 months 0.00%
37 to 48 months 0.00%
49 to 60 months 0.00%
61 to 120 months 38.84%
121 to 180 months 0.45%
181 to 240 months 60.48%
Total 99.76%
Weighted Average Months to Matu 246
Distribution of DSCR
Debt Service Number
Coverage Ratio (1) of Loans
0.5000or less 0
0.5001to 0.6250 0
0.6251to 0.7500 0
0.7501to 0.8750 0
0.8751to 1.0000 0
1.0001to 1.1250 2
1.1251to 1.2500 5
1.2501to 1.3750 8
1.3751to 1.5000 7
1.5001to 1.6250 8
1.6251to 1.7500 1
1.7501to 1.8750 3
1.8751to 2.0000 0
2.0001to 2.1250 0
2.1251& above 0
Unknown 187
Total 221
Debt Service Scheduled
Coverage Ratio (1) Balance
0.5000or less -
0.5001to 0.6250 -
0.6251to 0.7500 -
0.7501to 0.8750 -
0.8751to 1.0000 -
1.0001to 1.1250 27,320,784
1.1251to 1.2500 13,661,530
1.2501to 1.3750 56,479,430
1.3751to 1.5000 24,509,804
1.5001to 1.6250 22,213,767
1.6251to 1.7500 4,947,618
1.7501to 1.8750 7,777,708
1.8751to 2.0000 -
2.0001to 2.1250 -
2.1251& above -
Unknown 1,148,163,326
Total 1,305,073,965
Debt Service Based on
Coverage Ratio (1) Balance
0.5000or less 0.00%
0.5001to 0.6250 0.00%
0.6251to 0.7500 0.00%
0.7501to 0.8750 0.00%
0.8751to 1.0000 0.00%
1.0001to 1.1250 2.09%
1.1251to 1.2500 1.05%
1.2501to 1.3750 4.33%
1.3751to 1.5000 1.88%
1.5001to 1.6250 1.70%
1.6251to 1.7500 0.38%
1.7501to 1.8750 0.60%
1.8751to 2.0000 0.00%
2.0001to 2.1250 0.00%
2.1251& above 0.00%
Unknown 87.98%
Total 100.00%
Weighted Average Debt Service Coverage Ratio is
1.3620
(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 calculatio
NOI Aging
Number
NOI Date of Loans
1 year or less 34
1 to 2 years 0
2 Years or More 0
Unknown 187
Total 221
Scheduled
NOI Date Balance
1 year or less 156,910,639
1 to 2 years -
2 Years or More -
Unknown 1,148,163,326
Total 1,305,073,965
Based on
NOI Date Balance
1 year or less 12.02%
1 to 2 years 0.00%
2 Years or More 0.00%
Unknown 87.98%
Total 100.00%
Loan Level Detail
Property
Disclosure Type
Control # Group Code
1436 COMM9901 Other
1523 COMM9901 Office
1568 COMM9901 Multifamily
1569 COMM9901 Multifamily
1599 COMM9901 Office
1632 COMM9901 Retail
1645 COMM9901 Multifamily
1671 COMM9901 Office
1690 COMM9901 Office
1808 COMM9901 Retail
1828 COMM9901 Office
1836 COMM9901 Office
1842 COMM9901 Office
1855 COMM9901 Multifamily
1867 COMM9901 Multifamily
1870 COMM9901 Retail
1935 COMM9901 Multifamily
1943 COMM9901 Retail
1944 COMM9901 Retail
1979 COMM9901 Multifamily
2050 COMM9901 Multifamily
2055 COMM9901 Multifamily
2056 COMM9901 Multifamily
2057 COMM9901 Multifamily
2059 COMM9901 Lodging
2064 COMM9901 Office
2113 COMM9901 Industrial
2118 COMM9901 Industrial
2125 COMM9901 Retail
2134 COMM9901 Retail
2143 COMM9901 Retail
2155 COMM9901 Office
2188 COMM9901 Industrial
2197 COMM9901 Office
2242 COMM9901 Lodging
2287 COMM9901 Retail
2292 COMM9901 Multifamily
2373 COMM9901 Office
2478 COMM9901 Multifamily
2592 COMM9901 Office
2667 COMM9901 Retail
2151a COMM9901 Multifamily
2151b COMM9901 Multifamily
2338a COMM9901 Multifamily
2338b COMM9901 Multifamily
GA4889 COMM9901 Other
GA4985 COMM9901 Multifamily
GA5164 COMM9901 Retail
GA5168 COMM9901 Office
GA5276 COMM9901 Multifamily
GA5281 COMM9901 Retail
GA5293 COMM9901 Multifamily
GA5294 COMM9901 Multifamily
GA5295 COMM9901 Multifamily
GA5394 COMM9901 Multifamily
GA5395 COMM9901 Industrial
GA5396 COMM9901 Retail
GA5397 COMM9901 Other
GA5398 COMM9901 Retail
GA5418 COMM9901 Office
GA5503 COMM9901 Lodging
GA5571 COMM9901 Office
GA5624 COMM9901 Office
GA5631 COMM9901 Retail
GA5735 COMM9901 Retail
GA5824 COMM9901 Other
GA5838 COMM9901 Multifamily
GA5843 COMM9901 Multifamily
GA5846 COMM9901 Multifamily
GA5848 COMM9901 Health Care
GA5885 COMM9901 Multifamily
GA5892 COMM9901 Office
GA5940 COMM9901 Multifamily
GA5941 COMM9901 Multifamily
GA5952 COMM9901 Other
GA5996 COMM9901 Office
GA5997 COMM9901 Office
GA5998 COMM9901 Office
GA5999 COMM9901 Office
GA6010 COMM9901 Office
GA6037 COMM9901 Multifamily
GA6038 COMM9901 Multifamily
GA6039 COMM9901 Health Care
TA0522 COMM9901 Retail
TA0545 COMM9901 Retail
TA0768 COMM9901 Office
TA1140 COMM9901 Office
TA1182 COMM9901 Industrial
TA1237 COMM9901 Mixed Use
TA1285 COMM9901 Other
TA1420 COMM9901 Office
TA1654 COMM9901 Office
TA1766 COMM9901 Other
TA1838 COMM9901 Multifamily
TA1948 COMM9901 Office
TA2008 COMM9901 Retail
TA2026 COMM9901 Retail
TA2057 COMM9901 Multifamily
TA2079 COMM9901 Multifamily
TA2118 COMM9901 Office
TA2130 COMM9901 Industrial
TA2142 COMM9901 Lodging
TA2169 COMM9901 Other
TA2174 COMM9901 Multifamily
TA2186 COMM9901 Mixed Use
TA2210 COMM9901 Retail
TA2332 COMM9901 Multifamily
TA2350 COMM9901 Other
TA2387 COMM9901 Retail
TA2465 COMM9901 Other
TA2470 COMM9901 Industrial
TA2586 COMM9901 Retail
TA2588 COMM9901 Industrial
TA2651 COMM9901 Other
TA2652 COMM9901 Other
TA2653 COMM9901 Other
TA2724 COMM9901 Retail
TA2728 COMM9901 Health Care
TA2757 COMM9901 Multifamily
TA2758 COMM9901 Office
TA2778 COMM9901 Retail
TA2819 COMM9901 Office
TA2822 COMM9901 Multifamily
TA2838 COMM9901 Retail
TA2894 COMM9901 Office
TA2895 COMM9901 Retail
TA2908 COMM9901 Office
TA2942 COMM9901 Multifamily
TA2949 COMM9901 Mixed Use
TA2974 COMM9901 Multifamily
TA2989 COMM9901 Office
TA3060 COMM9901 Multifamily
TA3073 COMM9901 Industrial
TA3162 COMM9901 Multifamily
TA3193 COMM9901 Office
TA3202 COMM9901 Mixed Use
TA3203 COMM9901 Retail
TA3227 COMM9901 Industrial
TA3230 COMM9901 Retail
TA3241 COMM9901 Mixed Use
TA3252 COMM9901 Retail
TA3397 COMM9901 Office
TA3412 COMM9901 Multifamily
TA3414 COMM9901 Other
TA3415 COMM9901 Multifamily
TA3416 COMM9901 Multifamily
TA3418 COMM9901 Multifamily
TA3470 COMM9901 Multifamily
TA3471 COMM9901 Multifamily
TA3492 COMM9901 Industrial
TA3513 COMM9901 Multifamily
TA3602 COMM9901 Multifamily
TA3619 COMM9901 Office
TA3621 COMM9901 Retail
TA3655 COMM9901 Retail
TA3684 COMM9901 Retail
TA3709 COMM9901 Retail
TA3721 COMM9901 Office
TA3743 COMM9901 Multifamily
TA3772 COMM9901 Other
TA3846 COMM9901 Retail
TA3854 COMM9901 Retail
TA3868 COMM9901 Retail
TA3875 COMM9901 Retail
TA3878 COMM9901 Office
TA3884 COMM9901 Office
TA3886 COMM9901 Retail
TA3898 COMM9901 Multifamily
TA3904 COMM9901 Multifamily
TA3923 COMM9901 Lodging
TA3974 COMM9901 Office
TA3981 COMM9901 Multifamily
TA3994 COMM9901 Office
TA3997 COMM9901 Multifamily
TA4006 COMM9901 Office
TA4007 COMM9901 Office
TA4051 COMM9901 Multifamily
TA4054 COMM9901 Multifamily
TA4112 COMM9901 Office
TA4160 COMM9901 Multifamily
TA4171 COMM9901 Lodging
TA4234 COMM9901 Retail
TA4235 COMM9901 Retail
TA4306 COMM9901 Retail
TA4309 COMM9901 Retail
TA4330 COMM9901 Retail
TA4380 COMM9901 Office
TA4381 COMM9901 Lodging
TA4424 COMM9901 Retail
TA4553 COMM9901 Industrial
TA4563 COMM9901 Multifamily
TA4590 COMM9901 Industrial
TA4604 COMM9901 Multifamily
TA4605 COMM9901 Multifamily
TA4609 COMM9901 Other
TA4669 COMM9901 Retail
TA4678 COMM9901 Multifamily
TA4704 COMM9901 Other
TA4776 COMM9901 Industrial
TA4832 COMM9901 Office
TA4833 COMM9901 Office
TA4834 COMM9901 Office
TA4858 COMM9901 Mixed Use
TA4882 COMM9901 Other
TA4928 COMM9901 Industrial
TA4952 COMM9901 Industrial
TA5060 COMM9901 Retail
TA5083 COMM9901 Office
TA5135 COMM9901 Lodging
TA5150 COMM9901 Retail
TA5207 COMM9901 Office
TA5210 COMM9901 Multifamily
TA5244 COMM9901 Office
TA5311 COMM9901 Retail
TA5434 COMM9901 Retail
TA5556 COMM9901 Office
TA5595 COMM9901 Multifamily
TA5706 COMM9901 Industrial
TA5707 COMM9901 Multifamily
TA5719 COMM9901 Industrial
TA5906 COMM9901 Office
DisclosureMaturity
Control # Date DSCR
1436 10/01/08
1523 10/01/08
1568 09/01/08 1.56
1569 09/01/08 1.38
1599 04/22/08
1632 07/01/08
1645 09/01/13
1671 11/01/08
1690 07/01/08
1808 09/01/08
1828 09/01/08
1836 08/01/08
1842 06/01/08
1855 09/01/08 1.42
1867 08/01/08
1870 07/01/08
1935 07/01/08
1943 10/01/08
1944 10/01/08
1979 10/01/08
2050 09/01/08
2055 09/01/08
2056 09/01/08
2057 09/01/08
2059 11/01/18
2064 09/01/08
2113 10/01/08
2118 10/01/08
2125 09/01/08
2134 11/01/08
2143 10/01/08
2155 12/01/08
2188 12/01/13
2197 11/01/08
2242 09/01/08
2287 09/01/08
2292 10/01/08
2373 10/01/08
2478 12/01/08
2592 11/01/08
2667 12/01/08
2151a 10/01/08
2151b 10/01/08
2338a 10/01/08
2338b 10/01/08
GA4889 07/01/13
GA4985 09/28/08
GA5164 06/01/28
GA5168 06/01/28
GA5276 06/01/28
GA5281 07/01/28
GA5293 06/01/08
GA5294 06/01/08
GA5295 06/01/08
GA5394 06/01/08
GA5395 04/01/28
GA5396 04/01/23
GA5397 04/01/08
GA5398 04/01/08
GA5418 06/01/08
GA5503 07/01/08
GA5571 07/01/28
GA5624 04/01/28
GA5631 07/01/08
GA5735 07/01/08
GA5824 10/01/08
GA5838 09/01/28
GA5843 09/01/28
GA5846 09/01/28
GA5848 10/01/08
GA5885 04/01/08
GA5892 10/01/28
GA5940 09/01/08
GA5941 09/01/08
GA5952 12/01/08
GA5996 02/01/28
GA5997 02/01/28
GA5998 02/01/28
GA5999 01/01/28
GA6010 02/01/28
GA6037 09/28/08
GA6038 09/28/08
GA6039 10/01/08
TA0522 05/01/28
TA0545 08/01/28
TA0768 02/01/28 1.33
TA1140 03/01/23
TA1182 04/01/28
TA1237 04/01/28
TA1285 06/01/23
TA1420 09/01/08
TA1654 08/01/23
TA1766 05/01/23
TA1838 06/01/28
TA1948 04/01/28
TA2008 09/01/23 1.78
TA2026 02/01/23
TA2057 02/01/23
TA2079 09/01/23
TA2118 05/01/28
TA2130 06/01/28
TA2142 09/01/23
TA2169 04/01/23
TA2174 07/01/28 1.44
TA2186 07/01/28 1.32
TA2210 05/01/28 1.31
TA2332 05/01/08
TA2350 03/01/28
TA2387 04/01/28
TA2465 07/01/28
TA2470 05/01/18
TA2586 04/01/28
TA2588 07/01/28
TA2651 05/01/23
TA2652 05/01/23
TA2653 06/01/23
TA2724 05/01/23
TA2728 05/01/23
TA2757 04/01/28
TA2758 05/01/28
TA2778 06/01/28
TA2819 06/01/28
TA2822 05/01/28
TA2838 05/01/28
TA2894 10/01/28
TA2895 10/01/28
TA2908 05/01/28
TA2942 07/01/28
TA2949 06/01/28
TA2974 06/01/28
TA2989 07/01/28
TA3060 06/01/28
TA3073 05/01/28
TA3162 09/01/23
TA3193 06/01/28
TA3202 08/01/22
TA3203 08/01/23
TA3227 08/01/23 1.38
TA3230 10/01/28
TA3241 06/01/23
TA3252 11/01/28
TA3397 08/01/28
TA3412 04/01/28 1.46
TA3414 07/01/28 1.85
TA3415 04/01/28 1.57
TA3416 03/01/28 1.35
TA3418 07/01/28 1.49
TA3470 07/01/28
TA3471 07/01/28 1.10
TA3492 04/01/28
TA3513 08/01/28
TA3602 05/01/28
TA3619 10/01/28 1.36
TA3621 07/01/28
TA3655 06/01/28
TA3684 05/01/23
TA3709 07/01/28
TA3721 07/01/28
TA3743 06/01/28 1.07
TA3772 07/01/28 1.32
TA3846 10/01/28 1.20
TA3854 05/01/28
TA3868 07/01/28
TA3875 08/01/28 1.21
TA3878 05/01/28
TA3884 04/01/28
TA3886 08/01/28 1.74
TA3898 07/01/23 1.29
TA3904 07/01/28 1.25
TA3923 07/01/23
TA3974 09/01/28
TA3981 10/01/08 1.58
TA3994 11/01/28
TA3997 05/01/28 1.43
TA4006 07/01/28
TA4007 05/01/28
TA4051 07/01/28 1.51
TA4054 07/01/28
TA4112 06/01/28
TA4160 07/01/28 1.32
TA4171 07/01/23
TA4234 06/01/08
TA4235 09/01/28
TA4306 08/01/23
TA4309 11/01/28
TA4330 11/01/28
TA4380 08/01/28
TA4381 11/01/23
TA4424 09/01/28
TA4553 10/01/28
TA4563 08/01/23
TA4590 10/01/28
TA4604 09/01/28
TA4605 09/01/28
TA4609 10/01/28
TA4669 10/01/28
TA4678 09/01/28 1.58
TA4704 08/01/28
TA4776 10/01/23
TA4832 08/01/28 1.17
TA4833 08/01/28 1.58
TA4834 08/01/28 1.57
TA4858 07/01/28
TA4882 11/01/28
TA4928 06/01/28 1.22
TA4952 10/01/18
TA5060 08/01/28
TA5083 07/01/23 1.55
TA5135 10/01/23
TA5150 11/01/08
TA5207 10/01/28
TA5210 11/01/08
TA5244 09/01/23
TA5311 07/01/28
TA5434 10/01/28
TA5556 11/01/28
TA5595 11/01/08 1.85
TA5706 09/01/23
TA5707 10/01/23
TA5719 11/01/08
TA5906 12/01/28
Operating
DisclosureStatement
Control # Date State
1436 CA
1523 TX
1568 12/31/98KY
1569 12/31/98KY
1599 CA
1632 TX
1645 TX
1671 VV
1690 CA
1808 OR
1828 FL
1836 TX
1842 TX
1855 12/31/98IN
1867 TX
1870 CA
1935 OH
1943 WI
1944 WI
1979 IN
2050 TX
2055 TX
2056 TX
2057 TX
2059 PA
2064 FL
2113 MN
2118 MI
2125 CA
2134 TX
2143 FL
2155 DC
2188 NY
2197 IL
2242 MA
2287 VA
2292 OK
2373 VV
2478 IN
2592 TX
2667 TX
2151a TX
2151b TX
2338a CA
2338b CA
GA4889 TX
GA4985 TX
GA5164 WI
GA5168 CA
GA5276 CA
GA5281 CA
GA5293 TX
GA5294 TX
GA5295 TX
GA5394 TN
GA5395 TX
GA5396 TX
GA5397 XX
GA5398 GA
GA5418 CA
GA5503 FL
GA5571 MI
GA5624 CA
GA5631 PA
GA5735 FL
GA5824 VV
GA5838 CA
GA5843 CA
GA5846 CA
GA5848 VV
GA5885 NY
GA5892 CA
GA5940 MN
GA5941 TN
GA5952 VV
GA5996 FL
GA5997 FL
GA5998 FL
GA5999 FL
GA6010 FL
GA6037 TX
GA6038 FL
GA6039 VV
TA0522 MI
TA0545 IL
TA0768 12/31/98CA
TA1140 PA
TA1182 CA
TA1237 CA
TA1285 NY
TA1420 NY
TA1654 AZ
TA1766 NY
TA1838 OK
TA1948 NJ
TA2008 12/31/98NY
TA2026 NY
TA2057 TX
TA2079 TX
TA2118 NV
TA2130 CA
TA2142 SC
TA2169 NY
TA2174 12/31/98AZ
TA2186 12/31/98NY
TA2210 12/31/98FL
TA2332 NE
TA2350 VV
TA2387 NC
TA2465 NY
TA2470 CA
TA2586 NY
TA2588 NJ
TA2651 MA
TA2652 CT
TA2653 MA
TA2724 MS
TA2728 CA
TA2757 AZ
TA2758 CA
TA2778 NV
TA2819 FL
TA2822 NC
TA2838 CA
TA2894 AZ
TA2895 AZ
TA2908 WI
TA2942 PA
TA2949 CA
TA2974 VA
TA2989 NJ
TA3060 CA
TA3073 DE
TA3162 VV
TA3193 NY
TA3202 WA
TA3203 CA
TA3227 12/31/98NY
TA3230 NJ
TA3241 FL
TA3252 CA
TA3397 VV
TA3412 12/31/98AZ
TA3414 12/31/98TX
TA3415 12/31/98CA
TA3416 12/31/98TX
TA3418 12/31/98CO
TA3470 DE
TA3471 12/31/98GA
TA3492 MN
TA3513 NJ
TA3602 MI
TA3619 12/31/98FL
TA3621 MN
TA3655 CO
TA3684 MN
TA3709 NY
TA3721 TX
TA3743 12/31/98CA
TA3772 12/31/98VV
TA3846 12/31/98MN
TA3854 CA
TA3868 CA
TA3875 12/31/98GA
TA3878 VA
TA3884 CA
TA3886 12/31/98FL
TA3898 12/31/98CA
TA3904 12/31/98NY
TA3923 NY
TA3974 MA
TA3981 12/31/98NJ
TA3994 MI
TA3997 12/31/98MO
TA4006 CA
TA4007 CA
TA4051 12/31/98PA
TA4054 PA
TA4112 CA
TA4160 12/31/98MN
TA4171 CA
TA4234 CA
TA4235 CA
TA4306 CA
TA4309 AZ
TA4330 MN
TA4380 VV
TA4381 IL
TA4424 MI
TA4553 VV
TA4563 MN
TA4590 CO
TA4604 VV
TA4605 IL
TA4609 CO
TA4669 CA
TA4678 12/31/98IL
TA4704 PA
TA4776 WA
TA4832 12/31/98MN
TA4833 12/31/98MN
TA4834 12/31/98MN
TA4858 CA
TA4882 VV
TA4928 12/31/98CA
TA4952 CA
TA5060 CA
TA5083 12/31/98GA
TA5135 PA
TA5150 CA
TA5207 CA
TA5210 VV
TA5244 TX
TA5311 NY
TA5434 IL
TA5556 IL
TA5595 12/31/98CA
TA5706 TX
TA5707 VV
TA5719 CA
TA5906 TX
Ending
DisclosurePrincipal Note
Control # Balance Rate
1436 3,061,495 7.2800%
1523 1,971,551 6.4800%
1568 984,903 6.6900%
1569 2,855,843 6.6400%
1599 596,576 8.1900%
1632 4,543,564 7.1600%
1645 768,744 6.7200%
1671 17,737,282 7.8000%
1690 2,452,370 7.5000%
1808 2,563,251 7.0700%
1828 1,625,893 6.8800%
1836 487,739 7.4500%
1842 1,080,975 7.7100%
1855 1,981,159 6.8800%
1867 639,920 7.4500%
1870 6,042,512 7.4500%
1935 1,572,325 6.7500%
1943 1,181,978 6.9400%
1944 2,290,578 6.9400%
1979 957,230 6.8600%
2050 4,556,072 6.8200%
2055 3,961,802 6.8200%
2056 3,714,190 6.8200%
2057 4,952,253 6.8200%
2059 2,312,436 7.9000%
2064 2,416,273 7.2200%
2113 3,177,150 6.4000%
2118 2,924,203 6.7700%
2125 2,265,633 6.7500%
2134 1,071,740 8.2500%
2143 1,313,625 6.8500%
2155 2,136,088 7.8200%
2188 4,424,736 7.7500%
2197 2,137,697 7.7900%
2242 6,162,740 7.1400%
2287 813,981 7.3900%
2292 1,182,187 6.2300%
2373 3,316,411 6.7800%
2478 7,144,159 7.2500%
2592 7,934,854 7.4300%
2667 1,078,407 8.0000%
2151a 8,232,307 7.0700%
2151b 6,446,987 7.0700%
2338a 9,346,509 6.6900%
2338b 9,578,425 6.6900%
GA4889 1,455,180 7.7000%
GA4985 14,680,000 6.9825%
GA5164 4,447,142 7.4500%
GA5168 34,489,306 7.1300%
GA5276 2,685,818 7.1000%
GA5281 1,822,573 7.4300%
GA5293 8,796,132 6.9000%
GA5294 2,964,988 6.9000%
GA5295 2,470,824 6.9000%
GA5394 4,081,706 7.1200%
GA5395 29,223,268 7.2100%
GA5396 1,398,336 7.4800%
GA5397 6,029,221 7.6800%
GA5398 1,604,377 7.4000%
GA5418 5,417,408 7.3400%
GA5503 4,049,705 7.6600%
GA5571 34,836,984 7.0900%
GA5624 12,324,292 7.2000%
GA5631 60,000,000 6.6600%
GA5735 26,215,440 6.9100%
GA5824 29,612,090 7.3800%
GA5838 3,607,322 7.0900%
GA5843 2,140,384 7.0400%
GA5846 2,031,167 6.9900%
GA5848 32,600,513 7.0600%
GA5885 8,464,212 7.4000%
GA5892 7,925,107 6.8400%
GA5940 1,049,305 6.8300%
GA5941 9,110,141 6.7200%
GA5952 38,050,000 7.5900%
GA5996 2,700,000 7.0400%
GA5997 16,250,000 7.0400%
GA5998 3,150,000 7.0400%
GA5999 7,750,000 7.0400%
GA6010 13,392,000 7.0400%
GA6037 11,380,000 6.9825%
GA6038 32,740,000 6.9825%
GA6039 21,858,814 7.8300%
TA0522 2,500,062 7.7600%
TA0545 6,330,174 7.0600%
TA0768 3,150,945 7.3600%
TA1140 7,037,345 7.2200%
TA1182 2,760,414 7.1700%
TA1237 2,935,223 7.4600%
TA1285 1,788,376 7.6800%
TA1420 3,171,603 7.1400%
TA1654 2,413,005 7.1200%
TA1766 14,221,491 7.4700%
TA1838 2,862,778 6.9900%
TA1948 7,249,146 7.4800%
TA2008 1,183,626 7.2700%
TA2026 4,427,088 7.0700%
TA2057 2,636,682 7.3500%
TA2079 4,536,376 7.6500%
TA2118 2,467,279 7.2400%
TA2130 2,074,753 7.3300%
TA2142 3,308,527 7.8100%
TA2169 1,910,140 7.4800%
TA2174 2,794,736 6.9200%
TA2186 26,705,952 6.8500%
TA2210 11,769,211 7.2500%
TA2332 3,548,357 6.7600%
TA2350 17,023,451 7.3300%
TA2387 5,422,689 7.2000%
TA2465 965,204 7.8800%
TA2470 6,731,015 7.1600%
TA2586 3,058,472 7.4500%
TA2588 4,060,619 7.3730%
TA2651 3,848,325 7.3600%
TA2652 1,470,697 7.3600%
TA2653 2,602,284 7.4500%
TA2724 4,022,454 7.5700%
TA2728 1,278,092 8.3100%
TA2757 5,909,839 6.8500%
TA2758 1,875,084 7.2300%
TA2778 23,054,864 7.0700%
TA2819 3,363,976 7.3100%
TA2822 2,259,621 7.1700%
TA2838 1,234,410 7.4900%
TA2894 6,194,719 7.2500%
TA2895 5,106,619 7.5000%
TA2908 5,429,114 7.3200%
TA2942 1,284,885 7.1300%
TA2949 1,136,148 7.3200%
TA2974 1,976,462 7.4400%
TA2989 2,524,202 7.1600%
TA3060 2,217,003 7.1400%
TA3073 2,962,367 7.4600%
TA3162 7,139,429 7.0200%
TA3193 9,385,124 7.3000%
TA3202 4,621,295 7.5300%
TA3203 1,259,996 7.4000%
TA3227 4,434,678 7.3400%
TA3230 5,969,890 6.7900%
TA3241 7,271,417 7.6800%
TA3252 1,910,283 6.9900%
TA3397 6,932,900 7.1100%
TA3412 2,783,922 7.1500%
TA3414 1,659,857 6.9700%
TA3415 3,251,989 7.0200%
TA3416 5,709,010 6.9400%
TA3418 6,009,308 7.1300%
TA3470 7,331,376 6.9900%
TA3471 16,574,136 7.0050%
TA3492 1,479,279 7.2900%
TA3513 1,187,859 6.8790%
TA3602 2,580,489 7.0500%
TA3619 1,805,887 6.3700%
TA3621 1,625,142 7.2000%
TA3655 6,373,647 7.4100%
TA3684 981,347 7.6600%
TA3709 4,453,591 7.0800%
TA3721 2,472,784 7.4700%
TA3743 10,746,647 7.2300%
TA3772 4,555,018 7.3000%
TA3846 2,733,472 6.8200%
TA3854 4,303,698 7.3100%
TA3868 4,744,406 7.1500%
TA3875 1,833,932 7.5200%
TA3878 7,104,669 7.1800%
TA3884 15,529,456 7.2200%
TA3886 4,947,618 7.2700%
TA3898 1,817,987 7.2400%
TA3904 5,039,667 7.0400%
TA3923 10,423,517 7.4900%
TA3974 7,530,182 6.9900%
TA3981 5,355,229 7.0000%
TA3994 1,439,315 7.1500%
TA3997 3,650,158 7.0900%
TA4006 4,449,564 7.3200%
TA4007 2,936,805 7.3400%
TA4051 5,772,431 7.2600%
TA4054 1,741,695 7.0450%
TA4112 4,011,669 7.7700%
TA4160 965,421 6.8700%
TA4171 4,281,733 7.5100%
TA4234 7,110,210 7.1400%
TA4235 13,757,436 6.9500%
TA4306 1,230,465 7.4000%
TA4309 2,282,456 7.0000%
TA4330 4,968,039 7.7500%
TA4380 5,941,744 7.6600%
TA4381 4,541,611 6.9900%
TA4424 2,401,843 6.8200%
TA4553 16,615,946 7.1500%
TA4563 3,227,212 7.2100%
TA4590 2,419,723 6.9900%
TA4604 8,360,116 6.7600%
TA4605 2,226,565 6.8700%
TA4609 4,756,859 6.6500%
TA4669 1,139,136 6.9100%
TA4678 2,968,993 6.9100%
TA4704 2,969,514 6.8600%
TA4776 2,072,184 6.8900%
TA4832 1,312,118 7.0500%
TA4833 965,521 7.0500%
TA4834 1,931,042 7.0500%
TA4858 2,380,974 7.2600%
TA4882 1,925,202 7.0000%
TA4928 2,742,341 7.4400%
TA4952 2,933,854 6.5300%
TA5060 3,046,352 7.2300%
TA5083 983,658 7.0700%
TA5135 5,332,668 7.2300%
TA5150 6,108,253 7.5000%
TA5207 1,858,377 6.7100%
TA5210 2,016,169 7.1000%
TA5244 1,873,983 7.2500%
TA5311 9,500,994 7.0800%
TA5434 8,520,220 6.5100%
TA5556 15,876,556 6.9500%
TA5595 4,934,225 6.4100%
TA5706 2,587,637 7.0300%
TA5707 1,971,843 6.5400%
TA5719 2,927,240 6.9500%
TA5906 1,639,354 7.2000%
##########
DisclosureScheduled
Control # P&I Prepayment
1436 22,471 0
1523 13,479 0
1568 6,871 0
1569 19,835 0
1599 4,762 0
1632 31,032 0
1645 7,066 0
1671 128,497 0
1690 18,401 0
1808 18,493 0
1828 11,536 0
1836 4,013 0
1842 8,280 0
1855 13,145 0
1867 4,782 0
1870 42,443 0
1935 11,055 0
1943 7,882 0
1944 15,276 0
1979 6,333 0
2050 30,050 0
2055 26,130 0
2056 24,497 0
2057 32,663 0
2059 19,527 0
2064 17,661 0
2113 24,040 0
2118 19,173 0
2125 15,891 0
2134 8,531 0
2143 8,682 0
2155 15,493 0
2188 33,733 0
2197 16,372 0
2242 44,733 0
2287 6,038 0
2292 7,901 0
2373 21,766 0
2478 49,048 0
2592 55,485 0
2667 8,397 0
2151a 55,611 0
2151b 43,551 0
2338a 60,790 0
2338b 62,299 0
GA4889 12,854 0
GA4985 88,267 0
GA5164 31,311 0
GA5168 235,077 0
GA5276 18,279 0
GA5281 12,777 0
GA5293 58,615 0
GA5294 19,758 0
GA5295 16,465 0
GA5394 32,866 0
GA5395 201,047 0
GA5396 10,512 0
GA5397 46,095 0
GA5398 11,251 0
GA5418 37,684 0
GA5503 30,802 0
GA5571 236,654 0
GA5624 84,849 0
GA5631 333,000 0
GA5735 174,706 0
GA5824 221,460 0
GA5838 24,437 0
GA5843 14,429 0
GA5846 13,625 0
GA5848 234,679 0
GA5885 69,955 0
GA5892 52,902 0
GA5940 7,412 0
GA5941 59,488 0
GA5952 248,688 0
GA5996 15,840 0
GA5997 95,333 0
GA5998 18,480 0
GA5999 45,467 0
GA6010 78,566 0
GA6037 68,425 0
GA6038 196,856 0
GA6039 169,951 0
TA0522 18,143 0
TA0545 42,838 0
TA0768 22,069 0
TA1140 51,903 0
TA1182 18,949 0
TA1237 20,720 0
TA1285 13,663 0
TA1420 21,591 0
TA1654 17,504 0
TA1766 106,871 0
TA1838 19,274 0
TA1948 51,271 0
TA2008 8,689 0
TA2026 30,150 0
TA2057 19,690 0
TA2079 34,444 0
TA2118 17,037 0
TA2130 14,440 0
TA2142 25,436 0
TA2169 14,385 0
TA2174 18,643 0
TA2186 176,920 0
TA2210 81,350 0
TA2332 23,373 0
TA2350 118,785 0
TA2387 37,333 0
TA2465 7,073 0
TA2470 54,553 0
TA2586 21,570 0
TA2588 28,312 0
TA2651 28,649 0
TA2652 10,949 0
TA2653 19,497 0
TA2724 30,486 0
TA2728 10,302 0
TA2757 39,316 0
TA2758 12,936 0
TA2778 156,447 0
TA2819 23,333 0
TA2822 15,498 0
TA2838 8,732 0
TA2894 42,636 0
TA2895 36,010 0
TA2908 37,781 0
TA2942 8,763 0
TA2949 7,900 0
TA2974 13,902 0
TA2989 17,240 0
TA3060 15,148 0
TA3073 20,894 0
TA3162 51,334 0
TA3193 65,129 0
TA3202 35,322 0
TA3203 9,376 0
TA3227 32,788 0
TA3230 39,649 0
TA3241 55,555 0
TA3252 12,794 0
TA3397 47,089 0
TA3412 19,073 0
TA3414 11,143 0
TA3415 21,999 0
TA3416 38,354 0
TA3418 40,983 0
TA3470 49,316 0
TA3471 111,494 0
TA3492 10,273 0
TA3513 7,886 0
TA3602 17,492 0
TA3619 11,380 0
TA3621 11,159 0
TA3655 44,703 0
TA3684 7,494 0
TA3709 30,181 0
TA3721 17,429 0
TA3743 74,073 0
TA3772 31,536 0
TA3846 18,030 0
TA3854 29,921 0
TA3868 32,420 0
TA3875 12,961 0
TA3878 48,775 0
TA3884 107,122 0
TA3886 34,177 0
TA3898 13,360 0
TA3904 34,068 0
TA3923 78,264 0
TA3974 50,512 0
TA3981 35,926 0
TA3994 9,793 0
TA3997 24,840 0
TA4006 30,912 0
TA4007 20,477 0
TA4051 39,810 0
TA4054 11,763 0
TA4112 29,071 0
TA4160 6,408 0
TA4171 32,204 0
TA4234 48,581 0
TA4235 92,011 0
TA4306 9,156 0
TA4309 15,302 0
TA4330 35,821 0
TA4380 42,612 0
TA4381 32,483 0
TA4424 15,842 0
TA4553 113,131 0
TA4563 23,624 0
TA4590 16,217 0
TA4604 54,863 0
TA4605 14,773 0
TA4609 30,814 0
TA4669 7,582 0
TA4678 19,778 0
TA4704 19,678 0
TA4776 14,695 0
TA4832 8,860 0
TA4833 6,520 0
TA4834 13,039 0
TA4858 16,501 0
TA4882 12,907 0
TA4928 19,289 0
TA4952 22,420 0
TA5060 20,935 0
TA5083 7,113 0
TA5135 38,962 0
TA5150 43,002 0
TA5207 12,111 0
TA5210 14,549 0
TA5244 13,733 0
TA5311 64,386 0
TA5434 54,414 0
TA5556 105,912 0
TA5595 33,480 0
TA5706 18,603 0
TA5707 13,554 0
TA5719 19,527 0
TA5906 11,200 0
0
Loan
DisclosurePrepaymentStatus
Control # Date Code (1)
1436
1523
1568
1569
1599
1632
1645
1671
1690
1808
1828
1836
1842
1855
1867
1870
1935
1943
1944
1979
2050
2055
2056
2057
2059
2064
2113
2118
2125
2134
2143
2155
2188
2197
2242
2287
2292
2373
2478
2592
2667
2151a
2151b
2338a
2338b
GA4889
GA4985
GA5164
GA5168
GA5276
GA5281
GA5293
GA5294
GA5295
GA5394
GA5395
GA5396
GA5397
GA5398
GA5418
GA5503
GA5571
GA5624
GA5631
GA5735
GA5824
GA5838
GA5843
GA5846
GA5848
GA5885
GA5892
GA5940
GA5941
GA5952
GA5996
GA5997
GA5998
GA5999
GA6010
GA6037
GA6038
GA6039
TA0522
TA0545
TA0768
TA1140
TA1182
TA1237
TA1285
TA1420
TA1654
TA1766
TA1838
TA1948
TA2008
TA2026
TA2057
TA2079
TA2118
TA2130
TA2142
TA2169
TA2174
TA2186
TA2210
TA2332
TA2350
TA2387
TA2465
TA2470
TA2586
TA2588
TA2651
TA2652
TA2653
TA2724
TA2728
TA2757
TA2758
TA2778
TA2819
TA2822 B
TA2838
TA2894
TA2895
TA2908
TA2942
TA2949
TA2974
TA2989
TA3060
TA3073
TA3162
TA3193
TA3202
TA3203
TA3227
TA3230
TA3241
TA3252
TA3397
TA3412
TA3414
TA3415
TA3416
TA3418
TA3470
TA3471
TA3492
TA3513
TA3602
TA3619
TA3621
TA3655
TA3684
TA3709
TA3721
TA3743
TA3772
TA3846
TA3854
TA3868
TA3875
TA3878
TA3884
TA3886
TA3898
TA3904
TA3923
TA3974
TA3981
TA3994
TA3997
TA4006
TA4007
TA4051
TA4054
TA4112
TA4160
TA4171
TA4234
TA4235
TA4306
TA4309
TA4330
TA4380
TA4381
TA4424
TA4553
TA4563
TA4590
TA4604
TA4605
TA4609
TA4669
TA4678
TA4704
TA4776
TA4832
TA4833
TA4834
TA4858
TA4882
TA4928
TA4952
TA5060
TA5083
TA5135
TA5150
TA5207
TA5210
TA5244
TA5311
TA5434
TA5556
TA5595
TA5706
TA5707
TA5719
TA5906
* NOI and DSCR, if available and reportable under the
terms of the trust agreement, are based on information
obtained from the related borrower, and no other party
to the agreement shall be held liable for the
accuracy or methodology used to determine such figures.
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Specially Serviced Loan Detail
Beginning
DisclosureScheduled Interest
Control # Balance Rate
0
Specially
DisclosureMaturity Property Serviced
Control # Date Type Status Code (1)
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
Disclosure
Control # Comments
0
0
00
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
Modified Loan Detail
DisclosureModification
Control # Date
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
0 01/00/00
DisclosureModification
Control # Description
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
00
Realized Loss Detail
Dist. DisclosureAppraisal
Date Control # Date
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
01/00/000 01/00/00
Current Total
Cumulative
Dist. DisclosureAppraisal
Date Control # Value
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
Current Total -
Cumulative -
Beginning
Dist. DisclosureScheduled
Date Control # Balance
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
Current Total
Cumulative
Dist. DisclosureGross
Date Control # Proceeds
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
Current Total -
Cumulative -
Gross Proceeds
Dist. Disclosureas a % of
Date Control # Sched Principal
01/00/000
01/00/000
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
Current Total
Cumulative
Aggregate
Dist. DisclosureLiquidation
Date Control # Expenses *
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
Current Total -
Cumulative -
Net
Dist. DisclosureLiquidation
Date Control # Proceeds
01/00/000
01/00/000
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
Current Total -
Cumulative -
Net Proceeds
Dist. Disclosureas a % of
Date Control # Sched. Balance
01/00/000
01/00/000
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
01/00/000 0.00%
Current Total
Cumulative
Dist. DisclosureRealized
Date Control # Loss
01/00/000
01/00/000
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
01/00/000 -
Current Total -
Cumulative -
_
