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: August 17, 1999
(Date of earliest event reported)
Commercial Mortgage Pass-Through Certificates
(Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 1999-C1)
Exact name of registrant as specified in charter)
Delaware 333-53859 23-2811925
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
Two World Financial CTR BLDG B 21st FL, New York, NY, 10281
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(215) 328-3480
(Former name or former address, if changed since
last report.)
ITEM 5. OTHER EVENTS
Goldman, Sachs & Co., Lehman Brothers Inc., Donaldson,
Lufkin & Jenrette Securities Corporation and Nomura
Securities International, Inc. (collectively, the
"Underwriters") will purchase each Class of the Offered
Certificates from the Depositor, in the proportions set
forth under "Underwriting" herein, subject to the
satisfaction of certain conditions. Goldman, Sachs &
Co. and Lehman Brothers Inc. will act as co-lead
managers and joint bookrunners with respect to the
Offered Certificates. Each Underwriter intends to sell
its allocation of the Offered Certificates from time
to time in individually negotiated transactions or
otherwise at varying prices to be determined at the time
of sale. The Depositor expects to receive proceeds from
the sale of the Offered Certificates of approximately
99.07% of the initial aggregate principal balance
thereof as of the date on which the Certificates are
issued, plus accrued interest from March 11, 1999 as
described in this Prospectus Supplement, before
deducting expenses payable by the Depositor. The
Underwriters expect to deliver the Offered Certificates
in book-entry form only through the facilities of the
Depository Trust Company against payment in New York,
New York on or about March 25, 1999.
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 3.22 of the Pooling and Servicing
Agreement, the Trustee is filing this Current Report
containing the August 17, 1999 monthly distribution
report.
This Current Report is being filed by the Trustee, in
its capacity as such under the Pooling and Servicing Agreement,
on behalf of the Registrant. The information reported and
contained herein has been supplied to the Trustee by one or
more of the Master Servicer, the Special Servicer or other third
parties without independent review or investigation by the
Trustee. Pursuant to the Pooling and Servicing Agreement, the
Trustee is not responsible for the accuracy or completeness
of such information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND
Exhibits
Exhibit No. Description
99.1 Monthly distribution report pursuant to Section 4.02
of the Pooling and Servicing Agreement for the
distribution on August 17, 1999.
99.2 * Certain information received from the borrowers
pursuant to the loan documents.
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 BANK N.A., IN ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND SERVICING AGREEMENT ON
BEHALF OF GS MORTGAGE SECURITIES CORPORATION II,
REGISTRANT
By: /s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: August 17, 1999
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
First Union National Bank, Servicer
Lennar Partners, Inc., Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 1999-C1
ABN AMRO Acct: 67-8123-90-2
Statement Date 08/17/99
Payment Date: 08/17/99
Prior Payment: 07/19/99
Record Date: 08/10/99
WAC: 7.927876%
WAMM: 145
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 5
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail 2
Mortgage Loan Characteristics 2
Loan Level Listing 8
Total Pages Included In This Package 22
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
ASAP #: 400
Monthly Data File Name: 0400MMYY.EXE
Grantor Trust
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-2 100,000,000.00 100,000,000.00
201730AB4 1000.000000000 1000.000000000
A-3 800,000,000.00 800,000,000.00
201730AC2 1000.000000000 1000.000000000
A-4 448,115,000.00 448,115,000.00
201730AD0 1000.000000000 1000.000000000
X 2,374,987,404.N 2,368,928,392.30
201730AJ7 1000.000000000 997.448823649
B 106,875,000.00 106,875,000.00
201730AE8 1000.000000000 1000.000000000
C 130,624,000.00 130,624,000.00
201730AF5 1000.000000000 1000.000000000
D 136,562,000.00 136,562,000.00
201730AG3 1000.000000000 1000.000000000
E 35,625,000.00 35,625,000.00
201730AH1 1000.000000000 1000.000000000
F 53,437,000.00 53,437,000.00
201730AK4 1000.000000000 1000.000000000
G 59,375,000.00 59,375,000.00
201730AL2 1000.000000000 1000.000000000
H 23,750,000.00 23,750,000.00
201730AM0 1000.000000000 1000.000000000
J 29,687,000.00 29,687,000.00
201730AN8 1000.000000000 1000.000000000
K 41,562,000.00 41,562,000.00
201730AP3 1000.000000000 1000.000000000
L 17,813,000.00 17,813,000.00
201730AQ1 1000.000000000 1000.000000000
M-1 41,561,404.00 41,561,404.00
201730AR9 1000.000000000 1000.000000000
M-2 1,000.00 1,000.00
201730AS7 1000.000000000 1000.000000000
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred I
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-2 0.00 0.00 0.00
201730AB4 0.000000000 0.000000000 0.000000000
A-3 0.00 0.00 0.00
201730AC2 0.000000000 0.000000000 0.000000000
A-4 0.00 0.00 0.00
201730AD0 0.000000000 0.000000000 0.000000000
X 0.00 0.00 0.00
201730AJ7 0.000000000 0.000000000 0.000000000
B 0.00 0.00 0.00
201730AE8 0.000000000 0.000000000 0.000000000
C 0.00 0.00 0.00
201730AF5 0.000000000 0.000000000 0.000000000
D 0.00 0.00 0.00
201730AG3 0.000000000 0.000000000 0.000000000
E 0.00 0.00 0.00
201730AH1 0.000000000 0.000000000 0.000000000
F 0.00 0.00 0.00
201730AK4 0.000000000 0.000000000 0.000000000
G 0.00 0.00 0.00
201730AL2 0.000000000 0.000000000 0.000000000
H 0.00 0.00 0.00
201730AM0 0.000000000 0.000000000 0.000000000
J 0.00 0.00 0.00
201730AN8 0.000000000 0.000000000 0.000000000
K 0.00 0.00 0.00
201730AP3 0.000000000 0.000000000 0.000000000
L 0.00 0.00 0.00
201730AQ1 0.000000000 0.000000000 0.000000000
M-1 0.00 0.00 0.00
201730AR9 0.000000000 0.000000000 0.000000000
M-2 0.00 0.00 0.00
201730AS7 0.000000000 0.000000000 0.000000000
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
0
A-2 100,000,000 0.00 0.00 6.585%
201730AB4 1000.000000000 0.000000000 0.000000000 Fixed
A-3 800,000,000 0.00 0.00 6.640%
201730AC2 1000.000000000 0.000000000 0.000000000 Fixed
A-4 448,115,000 0.00 0.00 6.97500000%
201730AD0 1000.000000000 0.000000000 0.000000000 6.97500000%
X 2,367,585,617. 0.00 0.00 1.15806456%
201730AJ7 996.883441951 0.000000000 0.000000000 1.15782163%
B 106,875,000 0.00 0.00 7.23000000%
201730AE8 1000.000000000 0.000000000 0.000000000 7.23000000%
C 130,624,000 0.00 0.00 7.35000000%
201730AF5 1000.000000000 0.000000000 0.000000000 7.35000000%
D 136,562,000 0.00 0.00 7.35000000%
201730AG3 1000.000000000 0.000000000 0.000000000 7.35000000%
E 35,625,00 0.00 0.00 7.35000000%
201730AH1 1000.000000000 0.000000000 0.000000000 7.35000000%
F 53,437,00 0.00 0.00 6.25000000%
201730AK4 1000.000000000 0.000000000 0.000000000 Fixed
G 59,375,00 0.00 0.00 6.25%
201730AL2 1000.000000000 0.000000000 0.000000000 Fixed
H 23,750,00 0.00 0.00 6.25%
201730AM0 1000.000000000 0.000000000 0.000000000 Fixed
J 29,687,00 0.00 0.00 6.25%
201730AN8 1000.000000000 0.000000000 0.000000000 Fixed
K 41,562,00 0.00 0.00 6.25%
201730AP3 1000.000000000 0.000000000 0.000000000 Fixed
L 17,813,00 0.00 0.00 6.25%
201730AQ1 1000.000000000 0.000000000 0.000000000 Fixed
M-1 41,561,40 0.00 0.00 6.25%
201730AR9 1000.000000000 0.000000000 0.000000000 Fixed
M-2 1 0.00 0.00 6.25%
201730AS7 1000.000000000 0.000000000 0.000000000 Fixed
0.00
Total GT Paymen 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred I
REMIC II
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1 350,000,000.00 343,940,988.30
201730AA6 1000.000000000 982.688538000
A-2 100,000,000.00 100,000,000.00
201730AB4 1000.000000000 1000.000000000
A-3 800,000,000.00 800,000,000.00
201730AC2 1000.000000000 1000.000000000
A-4 448,115,000.00 448,115,000.00
201730AD0 1000.000000000 1000.000000000
X 2,374,987,404.N 2,368,928,392.30
201730AJ7 1000.000000000 997.448823649
B 106,875,000.00 106,875,000.00
201730AE8 1000.000000000 1000.000000000
C 130,624,000.00 130,624,000.00
201730AF5 1000.000000000 1000.000000000
D 136,562,000.00 136,562,000.00
201730AG3 1000.000000000 1000.000000000
E 35,625,000.00 35,625,000.00
201730AH1 1000.000000000 1000.000000000
F 53,437,000.00 53,437,000.00
201730AK4 1000.000000000 1000.000000000
G 59,375,000.00 59,375,000.00
201730AL2 1000.000000000 1000.000000000
H 23,750,000.00 23,750,000.00
201730AM0 1000.000000000 1000.000000000
J 29,687,000.00 29,687,000.00
201730AN8 1000.000000000 1000.000000000
K 41,562,000.00 41,562,000.00
201730AP3 1000.000000000 1000.000000000
L 17,813,000.00 17,813,000.00
201730AQ1 1000.000000000 1000.000000000
M-1 41,561,404.00 41,561,404.00
201730AR9 1000.000000000 1000.000000000
M-2 1,000.00 1,000.00
201730AS7 1000.000000000 1000.000000000
R-1 0.00 -
201730AT5 1000.000000000 0.000000000
Total 2,374,987,404.00 2,368,928,392.30
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred I
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 1,342,7 0.00 0.00
201730AA6 3.8364983 0.0000000 0.0000000
A-2 0.00 0.00 0.00
201730AB4 0.000000000 0.000000000 0.000000000
A-3 0.00 0.00 0.00
201730AC2 0.000000000 0.000000000 0.000000000
A-4 0.00 0.00 0.00
201730AD0 0.000000000 0.000000000 0.000000000
X 0.00 0.00 0.00
201730AJ7 0.000000000 0.000000000 0.000000000
B 0.00 0.00 0.00
201730AE8 0.000000000 0.000000000 0.000000000
C 0.00 0.00 0.00
201730AF5 0.000000000 0.000000000 0.000000000
D 0.00 0.00 0.00
201730AG3 0.000000000 0.000000000 0.000000000
E 0.00 0.00 0.00
201730AH1 0.000000000 0.000000000 0.000000000
F 0.00 0.00 0.00
201730AK4 0.000000000 0.000000000 0.000000000
G 0.00 0.00 0.00
201730AL2 0.000000000 0.000000000 0.000000000
H 0.00 0.00 0.00
201730AM0 0.000000000 0.000000000 0.000000000
J 0.00 0.00 0.00
201730AN8 0.000000000 0.000000000 0.000000000
K 0.00 0.00 0.00
201730AP3 0.000000000 0.000000000 0.000000000
L 0.00 0.00 0.00
201730AQ1 0.000000000 0.000000000 0.000000000
M-1 0.00 0.00 0.00
201730AR9 0.000000000 0.000000000 0.000000000
M-2 0.00 0.00 0.00
201730AS7 0.000000000 0.000000000 0.000000000
R-1 0.00 0.00 0.00
201730AT5 0.000000000 0.000000000 0.000000000
Total 1,342,774.41 0.00 0.00
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
A-1 342,598,213 1,791,359. 0.00 6.25%
201730AA6 978.852039686 5.118169457 0.000000000 Fixed
A-2 100,000,000 548,750 0.00 6.585%
201730AB4 1000.000000000 5.487500000 0.000000000 Fixed
A-3 800,000,000 4,426,666. 0.00 6.640%
201730AC2 1000.000000000 5.533333338 0.000000000 Fixed
A-4 448,115,000 2,604,668. 0.00 6.97500000%
201730AD0 1000.000000000 5.812500006 0.000000000 6.97500000%
X 2,367,585,617. 2,286,143. 0.00 1.15806456%
201730AJ7 996.8834419511 0.962591779 0.000000000 1.15782163%
B 106,875,000 643,921 0.00 7.23000000%
201730AE8 1000.000000000 6.025000047 0.000000000 7.23000000%
C 130,624,000 800,072 0.00 7.35000000%
201730AF5 1000.000000000 6.125000000 0.000000000 7.35000000%
D 136,562,000 836,442 0.00 7.35000000%
201730AG3 1000.000000000 6.125000000 0.000000000 7.35000000%
E 35,625,00 218,203 0.00 7.35000000%
201730AH1 1000.000000000 6.125000140 0.000000000 7.35000000%
F 53,437,00 278,317 0.00 6.25000000%
201730AK4 1000.000000000 5.208333365 0.000000000 Fixed
G 59,375,00 309,244 0.00 6.25%
201730AL2 1000.000000000 5.208333305 0.000000000 Fixed
H 23,750,00 123,697 0.00 6.25%
201730AM0 1000.000000000 5.208333474 0.000000000 Fixed
J 29,687,00 154,619 0.00 6.25%
201730AN8 1000.000000000 5.208333277 0.000000000 Fixed
K 41,562,00 216,468 0.00 6.25%
201730AP3 1000.000000000 5.208333333 0.000000000 Fixed
L 17,813,00 92,77 0.00 6.25%
201730AQ1 1000.000000000 5.208333240 0.000000000 Fixed
M-1 41,561,40 216,301 (164.25) 6.25%
201730AR9 1000.000000000 5.204381450 (0.003951984)Fixed
M-2 1 (5.21) 6.25%
201730AS7 1000.000000000 0.000000000 (5.210000000)Fixed
R-1 0.00 0.00 0.00
201730AT5 0 0 0.000000000 None
Total 2,367,585,617.815,547,653.43 (169.46)
Total P&I Payme16,890,427.84
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred I
REMIC I
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1-L 350,000,000.00 343,940,988.30
None 1000.000000000 982.688538000
A-2-L 100,000,000.00 100,000,000.00
None 1000.000000000 1000.000000000
A-3-L 800,000,000.00 800,000,000.00
None 1000.000000000 1000.000000000
A-4-L 448,115,000.00 448,115,000.00
None 1000.000000000 1000.000000000
B-L 106,875,000.00 106,875,000.00
None 1000.000000000 1000.000000000
C-L 130,624,000.00 130,624,000.00
None 1000.000000000 1000.000000000
D-L 136,562,000.00 136,562,000.00
None 1000.000000000 1000.000000000
E-L 35,625,000.00 35,625,000.00
None 1000.000000000 1000.000000000
F-L 53,437,000.00 53,437,000.00
None 1000.000000000 1000.000000000
G-L 59,375,000.00 59,375,000.00
None 1000.000000000 1000.000000000
H-L 23,750,000.00 23,750,000.00
None 1000.000000000 1000.000000000
J-L 29,687,000.00 29,687,000.00
None 1000.000000000 1000.000000000
L-L 17,813,000.00 17,813,000.00
None 1000.000000000 1000.000000000
M-1-L 41,561,404.00 41,561,404.00
None 1000.000000000 1000.000000000
M-2-L 1,000.00 1,000.00
None 1000.000000000 1000.000000000
LR-1 0.00 -
201730AU2 1000.000000000 0.000000000
Total 2,374,987,404.00 2,368,928,392.30
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred Int
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1-L 1,342,7 0.00 0.00
None 3.83649 0.000000000 0.000000000
A-2-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
A-3-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
A-4-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
B-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
C-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
D-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
E-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
F-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
G-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
H-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
J-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
L-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
M-1-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
M-2-L 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
LR-1 0.00 0.00 0.00
201730AU2 0.000000000 0.000000000 0.000000000
Total 1,342,774.41 0.00 0.00
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
A-1-L 342,598,213 2,257,363. 0.00 7.87587650%
None 978.852039686 6.449611314 0.000000000 7.87589888%
A-2-L 100,000,000 656,323 0.00 7.87587650%
None 1000.000000000 6.563230400 0.000000000 7.87589888%
A-3-L 800,000,000 5,250,584. 0.00 7.87587650%
None 1000.000000000 6.563230413 0.000000000 7.87589888%
A-4-L 448,115,000 2,941,082. 0.00 7.87587650%
None 1000.000000000 6.563230421 0.000000000 7.87589888%
B-L 106,875,000 701,445 0.00 7.87587650%
None 1000.000000000 6.563230409 0.000000000 7.87589888%
C-L 130,624,000 857,315 0.00 7.87587650%
None 1000.000000000 6.563230417 0.000000000 7.87589888%
D-L 136,562,000 896,287 0.00 7.87587650%
None 1000.000000000 6.563230401 0.000000000 7.87589888%
E-L 35,625,00 233,815 0.00 7.87587650%
None 1000.000000000 6.563230316 0.000000000 7.87589888%
F-L 53,437,00 350,719 0.00 7.87587650%
None 1000.000000000 6.563230346 0.000000000 7.87589888%
G-L 59,375,00 389,691 0.00 7.87587650%
None 1000.000000000 6.563230484 0.000000000 7.87589888%
H-L 23,750,00 155,876 0.00 7.87587650%
None 1000.000000000 6.563230316 0.000000000 7.87589888%
J-L 29,687,00 194,842 0.00 7.87587650%
None 1000.000000000 6.563230370 0.000000000 7.87589888%
L-L 17,813,00 116,910 0.00 7.87587650%
None 1000.000000000 6.563230225 0.000000000 7.87589888%
M-1-L 41,561,40 272,614 (162.87) 7.87587650%
None 1000.000000000 6.559311615 (0.003918780) 7.87589888%
M-2-L 1 (6.56) 7.87587650%
None 1000.000000000 0.000000000 (6.560000000) 7.87589888%
LR-1 0.00 0.00 0.00
201730AU2 0.000000000 0.000000000 0.000000000 None
Total 2,367,585,617.815,547,653.43 (169.43)
Total P&I Payme 16,890,427.84
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus
Deferred Int
Other Related Information
ABN AMRO Acct: 67-8123-90-2
Accrued Excess
CertificatCertificate Prepay Int. Interest
Class Interest Shortfall Loss
A-1 1,791,359.31 0.00 0.00
A-3 4,426,666.67 0.00 0.00
A-4 2,604,668.44 0.00 0.00
X 2,286,143.35 0.00 0.00
B 643,921.88 0.00 0.00
C 800,072.00 0.00 0.00
D 836,442.25 0.00 0.00
E 218,203.13 0.00 0.00
F 278,317.71 0.00 0.00
G 309,244.79 0.00 0.00
H 123,697.92 0.00 0.00
J 154,619.79 0.00 0.00
K 216,468.75 0.00 0.00
L 92,776.04 0.00 0.00
M-1 216,465.65 0.00 0.00
M-2 5.21 0.00 0.00
Total 14,999,072.89 0.00 0.00
Interest Beginning Ending
CertificatAccrual Unpaid Unpaid
Class Amount Interest Interest
A-1 1,791,359.31 0.00 0.00
A-3 4,426,666.67 0.00 0.00
A-4 2,604,668.44 0.00 0.00
X 2,286,143.35 0.00 0.00
B 643,921.88 0.00 0.00
C 800,072.00 0.00 0.00
D 836,442.25 0.00 0.00
E 218,203.13 0.00 0.00
F 278,317.71 0.00 0.00
G 309,244.79 0.00 0.00
H 123,697.92 0.00 0.00
J 154,619.79 0.00 0.00
K 216,468.75 0.00 0.00
L 92,776.04 0.00 0.00
M-1 216,465.65 3,449.17 3,631.38
M-2 5.21 15.71 21.00
Total 14,999,072.89 3,464.88 3,652.38
CertificatPrepayment
Class Premiums
A-1 0.00
A-3 0.00
A-4 0.00
X 0.00
B 0.00
C 0.00
D 0.00
E 0.00
F 0.00
G 0.00
H 0.00
J 0.00
K 0.00
L 0.00
M-1 0.00
M-2 0.00
Total 0.00
Advances
Prior Outstanding
Principal Interest
Servicer 45202.58 170473.43
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
Total 45202.58 170473.43
Current Period
Principal Interest
Servicer 1 1,035,585.41
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
Total 1 1,035,585.41
Recovered
Principal Interest
Servicer 45202.58 170473.44
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
Total 45202.58 170473.44
Outstanding
Principal Interest
Servicer 1 1,035,585.40
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
Total 1 1,035,585.40
Servicing Compensation
Current Period Accrued Master Servicing Fees: 98,705.35
Advanced Interest Paid to Master Servicer in the 169.48
Additional Master Servicing Compensation: 0.00
Current Period Special Servicing Fees Paid: 0.00
Current Period Workout (accr. on corrected mort. 0.00
Current Period Liquidation Fees Paid: 0.00
Additional Special Servicing Compensation: 0.00
Endng Pool Count: 234
Ending Pool Balance: 2,367,585,617.71
Current Additional Trust Fund Expens 0.00
Cumulative Additional Trust Fund Exp 0.00
Summary of Appraisal Reductions
Principal
# Property Name Loan Number Balance
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
No Appraisal Redu
Appraisal Appraisal
# Property Name Reduction Amo Date
1. 0.00 01/00/00
2. 0.00 01/00/00
3. 0.00 01/00/00
4. 0.00 01/00/00
5. 0.00 01/00/00
Date of
# Property Name Reduction
1. 01/00/00
2. 01/00/00
3. 01/00/00
4. 01/00/00
5. 01/00/00
REO Property Information
# Property Name Property Type State Zip
1.
2.
3. No RE
4.
5.
No REOs as of T
Stated
# Property Name Latest DSCR Prin. Balance
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Actual
# Property Name Ending Balance
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
REO Loan Information
Revenue/Income
# Loan Number Appraisal Val Collected
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
No REOs as of T
Collections in
# Loan NumberAvailable fun Latest DSCR
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Stated Actual
# Loan NumberPrin. BalanceEnding 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 Liquidation Information
Liquidation
# Loan NumberRealized Loss Proceeds
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
No REO Liquidat
Proceeds in Liquidations
# Loan NumberAvailable fun Expenses
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
Balance at Date of
# Loan Number Liquidation Final Recovery
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
Asset Backed Fact Sheet "FACT"
DistributiDelinq 1 Month
Date # Balance
08/17/99 0 0.00
0.00% 0.00%
07/19/99 0 0.00
0.00% 0.00%
06/17/99 0 0.00
0.00% 0.00%
05/17/99 0 0.00
0.00% 0.00%
04/19/99 0 0.00
0.00% 0.00%
01/00/00 0 0.00
0.00% 0.00%
01/00/00 0 0.00
0.00% 0.00%
01/00/00 0 0.00
0.00% 0.00%
01/00/00 0 0.00
0.00% 0.00%
01/00/00 0 0.00
0.00% 0.00%
01/00/00 0 0.00
0.00% 0.00%
01/00/00 0 0.00
0.00% 0.00%
01/00/00 0 0.00
0.00% 0.00%
01/00/00 0 0.00
0.00% 0.00%
01/00/00 0 0.00
0.00% 0.00%
01/00/00 0 0.00
0.00% 0.00%
DistributiDelinq 2 Months
Date # Balance
08/17/99 0.00 0.00
0.00% 0.00%
07/19/99 0.00 0.00
0.00% 0.00%
06/17/99 0.00 0.00
0.00% 0.00%
05/17/99 0.00 0.00
0.00% 0.00%
04/19/99 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
DistributiDelinq 3+ Months
Date # Balance
08/17/99 0.00 0.00
0.00% 0.00%
07/19/99 0.00 0.00
0.00% 0.00%
06/17/99 0.00 0.00
0.00% 0.00%
05/17/99 0.00 0.00
0.00% 0.00%
04/19/99 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
DistributiForeclosure/Bankruptcy
Date # Balance
08/17/99 0.00 0.00
0.00% 0.00%
07/19/99 0.00 0.00
0.00% 0.00%
06/17/99 0.00 0.00
0.00% 0.00%
05/17/99 0.00 0.00
0.00% 0.00%
04/19/99 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
DistributiREO
Date # Balance
08/17/99 0.00 0.00
0.00% 0.00%
07/19/99 0.00 0.00
0.00% 0.00%
06/17/99 0.00 0.00
0.00% 0.00%
05/17/99 0.00 0.00
0.00% 0.00%
04/19/99 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
Note: Foreclosure and REO Totals are Included in the Approp
DistributiModifications
Date # Balance
08/17/99 0.00 0.00
0.00% 0.00%
07/19/99 0.00 0.00
0.00% 0.00%
06/17/99 0.00 0.00
0.00% 0.00%
05/17/99 0.00 0.00
0.00% 0.00%
04/19/99 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
DistributiPrepayments
Date # Balance
08/17/99 0.00 0.00
0.00% 0.00%
07/19/99 0.00 0.00
0.00% 0.00%
06/17/99 0.00 0.00
0.00% 0.00%
05/17/99 0.00 0.00
0.00% 0.00%
04/19/99 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
01/00/00 0.00 0.00
0.00% 0.00%
DistributiCurr Weighted Avg.
Date Coupon Remit
08/17/99 7.9279% 7.8759%
07/19/99 7.6857% 7.6337%
06/17/99 7.9279% 7.8759%
05/17/99 7.6858% 7.6338%
04/19/99 7.9279% 7.8759%
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%
01/00/00 0.0000% 0.0000%
Delinquency Loan Detail "DLD"
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
5 07/11/99 695,427.83
40 07/11/99 91,309.34
50 07/11/99 93,607.66
69 07/11/99 53,288.28
78 07/11/99 40,019.56
92 07/11/99 40,996.68
96 07/11/99 32,412.06
117 07/11/99 24,777.93
131 07/11/99 25,131.56
137 07/11/99 21,846.57
184 07/11/99 15,578.73
200 07/11/99 13,649.69
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
Outstanding Out. Property
DisclosureP&I Protection Advance
Control # Advances** Advances Description (1)
5 6 0.00 B
40 0.00 B
50 0.00 B
69 0.00 B
78 0.00 B
92 0.00 B
96 0.00 B
117 0.00 B
131 0.00 B
137 0.00 B
184 0.00 B
200 0.00 B
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
Special
DisclosureServicer Foreclosure Bankruptcy REO
Control # Transfer DateDate Date Date
5
40
50
69
78
92
96
117
131
137
184
200
Strat Reports "STRAT"
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
$0 to $500,000 0 0.00 0.00%
$500,000 to $1000,000 8 6,855,387.70 0.29%
$1,000,000 to $1,500, 27 33,417,135.37 1.41%
$1,500,000 to $2,000, 21 38,060,912.12 1.61%
$2,000,000 to $2,500, 13 28,905,974.09 1.22%
$2,500,000 to $5,000, 74 270,673,755.6 11.43%
$5,000,000 to $7,500, 31 197,590,919.3 8.35%
$7,500,000 to $10,000 11 96,564,120.44 4.08%
$10,000,000 to $12,50 14 161,376,728.3 6.82%
$12,500,000 to $15,00 1 13,409,125.94 0.57%
$15,000,000 to $17,50 3 48,881,084.72 2.06%
$17,500,000 to $20,00 3 53,209,237.66 2.25%
$20,000,000 to $30,00 9 222,631,149.4 9.40%
$30,000,000 to $40,00 8 275,318,979.7 11.63%
$40,000,000 to $50,00 3 129,105,256.0 5.45%
$50,000,000 to $60,00 1 53,444,488.26 2.26%
$60,000,000 to $70,00 1 65,712,020.21 2.78%
$70,000,000 to $80,00 0 0.00 0.00%
$80,000,000 to $90,00 2 161,655,085.5 6.83%
$90,000,000 to Above 4 510,774,257.1 21.57%
Total 234 2,367,585,617 100.00%
Average Scheduled Balance is 10,117,887
Maximum Scheduled Balance is 156,000,000
Minimum Scheduled Balance is 601,526
Distribution of Property Types
Number Scheduled Based on
Property T of Loans Balance Balance
Retail 60 971,916,707.3 41.05%
Office 62 620,975,816.5 26.23%
Multifamil 50 338,220,590.9 14.29%
Other 37 217,393,981.4 9.18%
Lodging 5 109,867,771.2 4.64%
Industrial 14 94,451,587.49 3.99%
Mobile Hom 6 14,759,162.64 0.62%
Total 234 2,367,585,61 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
6.500% or less 6 22,161,472.54 0.94%
6.500% to 7.00% 39 546,903,004.7 23.10%
7.00% to 7.500% 86 501,153,369.8 21.17%
7.500% to 8.00% 37 328,510,815.4 13.88%
8.00% to 8.500% 54 894,055,324.1 37.76%
8.500% to 9.00% 4 50,337,845.41 2.13%
9.00% to 9.500% 3 19,184,818.51 0.81%
9.500% to 10.00% 0 0.00 0.00%
10.00% to 10.500% 3 3,187,462.44 0.13%
10.500% to 99.00% 2 2,091,504.60 0.09%
0.00% to 0.00% 0 0.00 0.00%
0.00% to 0.00% 0 0.00 0.00%
0.00% to 0.00% 0 0.00 0.00%
0.00% to 0.00% 0 0.00 0.00%
0.00% & Above 0 0.00 0.00%
Total 234 2,367,585,617 100.00%
W/Avg Mortgage Interest Rate is 7.6857%
Minimum Mortgage Interest Rate is 6.3200%
Maximum Mortgage Interest Rate is 10.6310%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 30 406,307,888.4 17.16%
Various 4 293,945,074.8 12.42%
Michigan 23 263,281,343.0 11.12%
Virginia 19 182,220,463.1 7.70%
New York 11 168,698,741.7 7.13%
Illinois 16 151,763,755.9 6.41%
Ohio 12 110,089,708.2 4.65%
Nevada 4 85,555,818.17 3.61%
Iowa 4 81,728,003.03 3.45%
Georgia 1 80,301,415.35 3.39%
Maryland 13 58,676,086.64 2.48%
Texas 12 56,345,895.37 2.38%
North Carolina 8 42,938,244.03 1.81%
Florida 6 36,807,029.64 1.55%
Hawaii 1 30,221,689.86 1.28%
Pennsylvania 4 29,770,862.34 1.26%
New Mexico 6 28,617,195.16 1.21%
Arizona 4 24,606,288.76 1.04%
New Jersey 4 24,350,253.14 1.03%
Minnesota 9 22,800,961.91 0.96%
District of Columbia 3 22,742,542.99 0.96%
Oregon 4 21,086,374.73 0.89%
Louisiana 4 19,442,738.69 0.82%
Connecticut 1 15,208,659.60 0.64%
Wisconsin 3 12,758,549.19 0.54%
Indiana 1 12,483,356.37 0.53%
West Virginia 1 11,568,458.62 0.49%
New Hampshire 2 10,847,924.23 0.46%
Kentucky 3 9,657,380.21 0.41%
Missouri 3 8,925,212.20 0.38%
Other 18 43,837,701.94 1.85%
Total 234 2,367,585,617 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 178 1,614,432,572 68.19%
1+ to 2 years 53 738,962,760.8 31.21%
2+ to 3 years 1 11,824,768.15 0.50%
3+ to 4 years 2 2,365,516.41 0.10%
4+ to 5 years 0 0.00 0.00%
5+ to 6 years 0 0.00 0.00%
6+ to 7 years 0 0.00 0.00%
7+ to 8 years 0 0.00 0.00%
8+ to 9 years 0 0.00 0.00%
9+ to 10 years 0 0.00 0.00%
10 years or more 0 0.00 0.00%
Total 234 2,367,585,617 100.00%
Weighted Average Seasonin
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 6 35,181,388.96 1.49%
Amortizing Balloon 228 2,332,404,228 98.51%
Total 234 2,367,585,617 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 0 0.00 0.00%
61 to 120 months 0 0.00 0.00%
121 to 180 months 1 1,167,307.88 0.05%
181 to 240 months 5 34,014,081.08 1.44%
241 to 360 months 0 0.00 0.00%
Total 6 35,181,388.96 1.49%
Weighted Average Months to 226
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 0 0.00 0.00%
13 to 24 months 0 0.00 0.00%
25 to 36 months 0 0.00 0.00%
37 to 48 months 0 0.00 0.00%
49 to 60 months 0 0.00 0.00%
61 to 120 months 80 926,910,090.1 39.15%
121 to 180 months 131 1,301,234,991 54.96%
181 to 240 months 17 104,259,147.4 4.40%
Total 228 2,332,404,228 98.51%
Weighted Average Months to Maturity is 143
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.500 to less 0 0.00 0.00%
0.500 to 0.625 0 0.00 0.00%
0.625 to 0.750 0 0.00 0.00%
0.750 to 0.875 0 0.00 0.00%
0.875 to 1.000 1 12,483,356.37 0.53%
1.000 to 1.125 3 91,402,214.72 3.86%
1.125 to 1.250 10 194,974,260.5 8.24%
1.250 to 1.375 18 343,182,237.0 14.50%
1.375 to 1.500 9 55,858,025.57 2.36%
1.500 to 1.625 13 250,012,899.3 10.56%
1.625 to 1.750 13 89,565,629.60 3.78%
1.750 to 1.875 6 44,413,355.97 1.88%
1.875 to 2.000 7 27,096,748.93 1.14%
2.000 to 2.125 4 88,852,903.79 3.75%
2.125 to above 13 383,938,742.6 16.22%
Unknown 137 785,805,243.0 33.19%
Total 234 2,367,585,617 100.00%
Weighted Average Debt Service Coverage Ratio is 1.767
(1) Debt Service Coverage Ratios are calculated as described
updated periodically as new NOI figures became available fr
Neither the Trustee, Servicer, Special Servicer or Underwr
to the accuracy of the data provided by the borrower for t
NOI Aging
NOI Date of Loans Balance Balance
1 year or 97 1,581,780,374 66.81%
1 to 2 yea 0 0.00 0.00%
2 Years or 0 0.00 0.00%
Unknown 137 785,805,243.0 33.19%
Total 234 2,367,585,617 100.00%
Loan Level Detail "STRAT_LBL1"
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1CMAT99C1 Retail 10/11/05 2.200
2CMAT99C1 Multifamily 03/11/13 1.300
3CMAT99C1 Retail 03/11/09 1.510
4CMAT99C1 Retail 07/11/08 3.730
5CMAT99C1 Retail 04/11/13
6CMAT99C1 Lodging 02/11/10 2.010
7CMAT99C1 Retail 01/11/09
8CMAT99C1 Retail 12/11/12 1.300
9CMAT99C1 Office 07/11/13 1.130
10CMAT99C1 Other 05/01/18
11CMAT99C1 Retail 01/11/13 1.060
12CMAT99C1 Retail 08/11/13
13CMAT99C1 Office 12/11/12 1.230
14CMAT99C1 Other 06/11/13 2.720
15CMAT99C1 Office 09/11/13 1.510
16CMAT99C1 Retail 03/11/13
17CMAT99C1 Retail 07/11/13 1.250
18CMAT99C1 Office 12/11/13 1.550
19CMAT99C1 Industrial 09/11/08 2.970
20CMAT99C1 Other 11/11/08 1.750
21CMAT99C1 Office 08/11/13 1.070
22CMAT99C1 Office 09/11/13 3.810
23CMAT99C1 Office 12/11/08 1.300
24CMAT99C1 Office 10/11/13 1.300
25CMAT99C1 Office 02/11/09 1.200
26CMAT99C1 Office 12/11/13 1.010
27CMAT99C1 Multifamily 10/11/08
28CMAT99C1 Office 11/11/08 2.500
29CMAT99C1 Office 01/11/14
30CMAT99C1 Retail 01/11/13
31CMAT99C1 Retail 01/11/09 1.570
32CMAT99C1 Office 01/11/09 1.240
33CMAT99C1 Office 05/01/18
34CMAT99C1 Office 03/11/13 1.470
35CMAT99C1 Retail 01/11/14 0.890
36CMAT99C1 Retail 09/11/13 1.340
37CMAT99C1 Retail 06/11/13
38CMAT99C1 Office 11/11/08 1.850
39CMAT99C1 Lodging 09/11/08 2.660
40CMAT99C1 Multifamily 06/11/12
41CMAT99C1 Industrial 03/11/15
42CMAT99C1 Retail 09/11/08 1.420
43CMAT99C1 Industrial 08/11/18
44CMAT99C1 Office 10/11/08 1.660
45CMAT99C1 Office 09/11/13 1.780
46CMAT99C1 Multifamily 12/11/13 1.330
47CMAT99C1 Multifamily 09/11/13 1.170
48CMAT99C1 Industrial 08/11/18
49CMAT99C1 Office 12/11/07 1.370
50CMAT99C1 Retail 10/11/13
51CMAT99C1 Other 11/11/13 1.620
52CMAT99C1 Office 09/11/08 1.740
53CMAT99C1 Lodging 01/11/09 1.900
54CMAT99C1 Office 09/11/13 1.640
55CMAT99C1 Office 11/11/08
56CMAT99C1 Retail 04/11/13 1.330
57CMAT99C1 Office 07/11/13 1.310
58CMAT99C1 Retail 11/11/13 1.140
59CMAT99C1 Multifamily 10/11/13
60CMAT99C1 Other 10/11/18
61CMAT99C1 Retail 01/11/09
62CMAT99C1 Office 12/11/08 1.760
63CMAT99C1 Office 12/11/13 1.680
64CMAT99C1 Multifamily 12/11/08 1.330
65CMAT99C1 Multifamily 09/11/13 1.700
66CMAT99C1 Multifamily 10/11/08
67CMAT99C1 Other 09/11/08
68CMAT99C1 Office 10/11/13 2.780
69CMAT99C1 Office 09/11/08 1.360
70CMAT99C1 Office 08/11/13 1.280
71CMAT99C1 Office 12/11/13
73CMAT99C1 Retail 01/11/14 1.620
74CMAT99C1 Multifamily 09/11/13 1.910
75CMAT99C1 Multifamily 07/11/13
76CMAT99C1 Office 12/11/08
77CMAT99C1 Multifamily 12/11/13 1.760
78CMAT99C1 Industrial 12/11/08
79CMAT99C1 Office 10/11/13 1.410
80CMAT99C1 Multifamily 01/11/09 1.190
81CMAT99C1 Office 10/11/08 1.600
82CMAT99C1 Multifamily 07/11/13 1.240
83CMAT99C1 Office 11/11/13 1.830
84CMAT99C1 Lodging 09/11/08
85CMAT99C1 Industrial 01/11/19
88CMAT99C1 Retail 12/11/08 1.280
89CMAT99C1 Retail 12/11/13 1.340
90CMAT99C1 Other 01/11/09
91CMAT99C1 Multifamily 12/11/08 1.330
92CMAT99C1 Other 12/11/13
93CMAT99C1 Multifamily 01/11/09 1.450
94CMAT99C1 Retail 10/11/13 1.390
95CMAT99C1 Retail 04/11/13
96CMAT99C1 Office 08/11/13
97CMAT99C1 Retail 11/11/18 1.450
98CMAT99C1 Multifamily 12/11/08
99CMAT99C1 Retail 01/11/09
100CMAT99C1 Other 01/11/09
101CMAT99C1 Office 07/11/13 1.380
102CMAT99C1 Retail 06/11/20
103CMAT99C1 Office 12/11/13
104CMAT99C1 Office 10/11/13 1.510
105CMAT99C1 Multifamily 01/11/09
106CMAT99C1 Retail 08/11/13 1.190
107CMAT99C1 Multifamily 11/11/13 1.660
108CMAT99C1 Office 09/11/13
109CMAT99C1 Retail 12/11/13
110CMAT99C1 Mobile Home 12/11/13
111CMAT99C1 Multifamily 08/11/13
112CMAT99C1 Other 09/11/13 1.750
113CMAT99C1 Retail 11/11/08 1.670
114CMAT99C1 Mobile Home 01/11/09 1.360
115CMAT99C1 Retail 11/11/13 1.580
116CMAT99C1 Retail 11/11/09 2.250
117CMAT99C1 Retail 12/11/08
118CMAT99C1 Other 09/11/13
119CMAT99C1 Retail 09/11/13
120CMAT99C1 Other 12/11/13
121CMAT99C1 Retail 06/11/20
122CMAT99C1 Retail 06/11/20
123CMAT99C1 Retail 06/11/20
124CMAT99C1 Retail 02/11/09
125CMAT99C1 Other 01/11/14
126CMAT99C1 Office 11/11/08 2.640
127CMAT99C1 Office 07/11/08 1.550
128CMAT99C1 Office 10/11/08 1.620
129CMAT99C1 Industrial 01/11/09
130CMAT99C1 Retail 11/11/13 2.610
131CMAT99C1 Mobile Home 09/11/08
132CMAT99C1 Other 09/11/13
133CMAT99C1 Other 07/11/13 2.090
134CMAT99C1 Office 10/11/13
135CMAT99C1 Other 02/11/09
136CMAT99C1 Other 11/11/13 1.590
137CMAT99C1 Retail 12/11/13
138CMAT99C1 Multifamily 01/11/09
139CMAT99C1 Retail 10/11/13
140CMAT99C1 Industrial 12/11/13
141CMAT99C1 Other 09/11/13
142CMAT99C1 Other 12/11/08
143CMAT99C1 Office 08/11/13 2.020
144CMAT99C1 Other 10/11/08
145CMAT99C1 Retail 12/11/08
146CMAT99C1 Multifamily 10/11/13
147CMAT99C1 Lodging 11/11/13
148CMAT99C1 Multifamily 12/11/13
149CMAT99C1 Office 02/11/09 1.930
150CMAT99C1 Retail 11/11/13 4.280
151CMAT99C1 Multifamily 11/11/13
152CMAT99C1 Office 10/11/13 1.480
153CMAT99C1 Industrial 11/11/13
154CMAT99C1 Office 08/11/13
155CMAT99C1 Other 08/11/13
156CMAT99C1 Industrial 08/11/18
157CMAT99C1 Other 11/11/13 1.470
158CMAT99C1 Other 02/11/09 1.910
159CMAT99C1 Retail 11/11/08 1.740
160CMAT99C1 Multifamily 11/11/18
161CMAT99C1 Multifamily 11/11/13
162CMAT99C1 Industrial 01/11/09 1.910
163CMAT99C1 Multifamily 09/11/13
164CMAT99C1 Other 01/11/09
165CMAT99C1 Office 10/11/13
166CMAT99C1 Other 12/11/13
167CMAT99C1 Office 10/11/13
168CMAT99C1 Office 11/11/13
169CMAT99C1 Other 02/11/09
170CMAT99C1 Office 09/11/08 1.310
171CMAT99C1 Multifamily 01/11/09
172CMAT99C1 Other 01/11/09
173CMAT99C1 Multifamily 08/11/13
174CMAT99C1 Multifamily 02/11/09
175CMAT99C1 Multifamily 01/11/09
176CMAT99C1 Multifamily 11/11/13
177CMAT99C1 Other 01/11/14
178CMAT99C1 Office 11/11/08 1.630
179CMAT99C1 Office 01/11/14
180CMAT99C1 Office 11/11/13 2.100
181CMAT99C1 Office 10/11/13
182CMAT99C1 Other 10/11/13
183CMAT99C1 Multifamily 10/11/13 1.760
184CMAT99C1 Other 12/11/13
185CMAT99C1 Other 01/11/14
186CMAT99C1 Other 01/11/09
187CMAT99C1 Multifamily 08/11/13
188CMAT99C1 Multifamily 11/11/13
189CMAT99C1 Retail 01/11/09 1.880
190CMAT99C1 Multifamily 01/11/09
191CMAT99C1 Retail 12/11/11
192CMAT99C1 Retail 09/11/13
193CMAT99C1 Other 09/11/13
194CMAT99C1 Multifamily 12/11/13 1.630
195CMAT99C1 Retail 02/11/09
196CMAT99C1 Multifamily 01/11/11
197CMAT99C1 Multifamily 12/11/09
198CMAT99C1 Multifamily 08/11/13
199CMAT99C1 Other 05/11/13 1.710
200CMAT99C1 Industrial 06/11/13
201CMAT99C1 Retail 02/01/19
202CMAT99C1 Retail 02/01/19
203CMAT99C1 Multifamily 12/11/08
204CMAT99C1 Other 01/11/14
205CMAT99C1 Retail 02/01/19
206CMAT99C1 Retail 06/11/17
207CMAT99C1 Retail 02/01/19
208CMAT99C1 Multifamily 08/11/13
209CMAT99C1 Multifamily 01/11/09
210CMAT99C1 Office 11/11/18 1.910
212CMAT99C1 Mobile Home 06/11/13 1.590
213CMAT99C1 Other 11/11/18
214CMAT99C1 Office 11/11/13
215CMAT99C1 Office 11/11/13
216CMAT99C1 Retail 11/11/08 2.160
217CMAT99C1 Multifamily 01/11/09
218CMAT99C1 Industrial 01/11/09
219CMAT99C1 Multifamily 01/11/14
220CMAT99C1 Retail 08/11/13
221CMAT99C1 Retail 02/01/19
222CMAT99C1 Multifamily 12/11/13
223CMAT99C1 Mobile Home 07/11/13
224CMAT99C1 Other 01/11/09
225CMAT99C1 Mobile Home 04/11/13
226CMAT99C1 Retail 02/01/19
227CMAT99C1 Industrial 01/11/09
228CMAT99C1 Multifamily 01/11/11
229CMAT99C1 Multifamily 01/11/11
230CMAT99C1 Multifamily 12/11/09
104A CMAT99C1 Office 10/11/13
29A CMAT99C1 Office 01/11/14
44A CMAT99C1 Office 10/11/08
4A CMAT99C1 Retail 07/11/08
* NOI and DSCR, if available and reportable under the t
based on information obtained from the related borrower, an
shall be held liable for the accuracy or methodology used t
Operating Ending
Disclosure Statement Principal Note
Control # Date State Balance Rate
1 12/31/98NA 156,000,000.0 6.640%
2 12/31/98CA 140,613,989.0 7.739%
3 12/31/98NY 124,000,000.0 6.650%
4 12/31/98NA 81,353,670.18 8.400%
5 VA 90,160,268.18 8.500%
6 12/31/98GA 80,301,415.35 7.400%
7 IA 65,712,020.21 8.400%
8 12/31/98MI 53,444,488.26 8.500%
9 12/31/98OH 48,740,464.99 8.190%
10 NA 40,320,670.66 7.030%
11 12/31/98NV 40,044,120.39 8.799%
12 MI 39,752,427.85 8.410%
13 12/31/98MI 39,163,667.67 8.500%
14 12/31/98IL 36,327,302.81 8.500%
15 12/31/98CA 36,378,964.65 8.500%
16 NV 32,553,148.28 8.050%
17 12/31/98MI 30,657,901.25 8.370%
18 12/31/98VA 30,263,877.35 6.690%
19 12/31/98HI 30,221,689.86 7.070%
20 12/31/98IL 29,612,535.87 7.000%
21 12/31/98OH 28,834,265.14 8.500%
22 12/31/98CA 25,754,020.08 6.510%
23 12/31/98MI 25,698,732.71 7.780%
24 12/31/98CA 24,913,094.90 7.100%
25 12/31/98CA 24,143,543.41 6.950%
26 12/31/98PA 22,523,829.19 8.420%
27 CA 20,839,986.18 7.000%
28 12/31/98IL 20,311,141.99 7.375%
29 DC 17,870,161.56 7.450%
30 FL 17,659,760.81 7.440%
31 12/31/98IL 17,679,315.29 7.980%
32 12/31/98CA 17,401,691.08 6.520%
33 CT 15,208,659.60 8.450%
34 12/31/98TX 13,409,125.94 8.500%
35 12/31/98IN 12,483,356.37 7.790%
36 12/31/98LA 12,272,169.00 8.500%
37 NC 12,019,359.15 9.253%
38 12/31/98IL 11,889,448.91 7.375%
39 12/31/98NY 11,887,381.53 8.500%
40 AZ 11,824,768.15 8.445%
41 CA 11,685,718.22 7.880%
42 12/31/98WV 11,568,458.62 6.890%
43 VA 11,553,250.33 8.295%
44 12/31/98NM 6,811,305.43 8.500%
45 12/31/98MD 11,217,488.27 8.120%
46 12/31/98NC 11,006,211.89 7.130%
47 12/31/98NV 10,796,711.48 8.000%
48 MD 10,741,651.53 8.295%
49 12/31/98MI 10,430,754.88 8.330%
50 IA 9,981,667.70 7.250%
51 12/31/98CA 9,970,443.38 7.610%
52 12/31/98NM 9,296,155.08 8.500%
53 12/31/98TX 9,092,229.41 7.080%
54 12/31/98OR 9,022,653.06 8.400%
55 FL 8,897,124.29 7.130%
56 12/31/98NH 8,861,808.57 8.500%
57 12/31/98OR 8,541,543.00 8.250%
58 12/31/98MD 7,666,653.70 8.150%
59 OH 7,653,212.79 7.950%
60 NJ 7,580,629.46 7.300%
61 WI 7,452,853.22 7.450%
62 12/31/98CA 7,377,611.51 8.309%
63 12/31/98IL 7,374,391.36 8.500%
64 12/31/98DE 7,275,161.83 8.000%
65 12/31/98NJ 7,224,999.15 7.180%
66 MI 7,100,000.00 6.500%
67 CA 7,046,362.44 8.263%
68 12/31/98CA 6,933,600.19 7.150%
69 12/31/98MN 6,926,546.24 8.500%
70 12/31/98MI 6,870,140.95 8.500%
71 IL 6,828,941.31 8.340%
72 12/31/98CA 6,645,357.63 6.700%
73 12/31/98AZ 6,626,812.32 6.915%
74 NY 6,621,982.77 8.000%
75 CA 6,577,414.92 8.207%
76 12/31/98MI 6,397,396.48 6.700%
77 NY 6,344,947.31 6.460%
78 12/31/98CA 6,271,277.36 8.500%
79 12/31/98OH 6,162,790.65 7.650%
80 12/31/98TX 6,053,838.59 7.030%
81 12/31/98VA 5,948,892.98 7.170%
82 12/31/98NJ 5,629,883.96 7.160%
83 TX 5,533,625.45 7.610%
84 OH 5,496,771.10 7.200%
85 12/31/98IA 5,052,977.21 8.920%
86 12/31/98NC 5,003,525.37 7.000%
87 NC 5,006,756.82 7.550%
88 12/31/98AL 4,961,638.95 6.970%
89 VA 4,914,820.65 7.800%
90 12/31/98TX 4,931,902.87 6.750%
91 12/31/98VA 4,831,228.82 8.360%
92 CA 4,707,919.27 8.120%
93 CA 4,651,562.49 7.420%
94 12/31/98VA 4,597,346.25 7.330%
95 CA 4,625,925.68 8.000%
96 CA 4,611,564.58 6.640%
97 MN 4,544,553.48 7.200%
98 12/31/98CA 4,493,470.19 7.430%
99 MI 4,490,946.94 7.640%
100 OH 4,430,369.89 8.420%
101 12/31/98NY 3,417,506.95 7.180%
102 WA 4,334,994.92 6.780%
103 12/31/98NY 4,291,943.35 8.500%
104 12/31/98KY 4,267,641.51 7.050%
105 KY 4,216,359.84 7.520%
106 VA 4,169,604.54 7.000%
107 ME 4,163,537.11 6.900%
108 MI 4,162,508.93 7.110%
109 12/31/98MO 4,112,339.81 9.500%
110 12/31/98NM 4,022,557.05 7.120%
111 12/31/98AZ 3,967,377.65 6.700%
112 12/31/98NJ 3,914,740.57 7.110%
113 12/31/98CA 3,906,605.80 8.350%
114 CA 3,794,498.43 6.800%
115 TX 3,773,780.51 8.600%
116 MD 3,767,364.24 7.150%
117 VA 3,728,887.88 7.440%
118 MI 3,742,455.06 7.640%
119 MD 3,742,455.06 7.640%
120 WI 3,742,455.06 7.640%
121 CA 3,725,324.71 7.250%
122 NY 3,719,416.60 6.700%
123 12/31/98TX 3,674,928.64 7.120%
124 12/31/98IL 3,634,063.27 7.430%
125 12/31/98VA 3,561,960.38 7.030%
126 FL 3,463,853.00 7.250%
127 12/31/98MD 3,470,256.36 7.320%
128 CA 3,455,720.19 7.240%
129 NY 3,446,643.22 7.530%
130 12/31/98NC 3,396,904.79 7.320%
131 MD 3,385,718.70 8.480%
132 TX 3,377,627.77 7.250%
133 12/31/98VA 3,311,257.27 8.450%
134 PA 3,295,166.97 6.610%
135 LA 3,270,984.02 6.360%
136 IL 3,250,128.47 8.460%
137 IL 3,184,889.32 7.350%
138 CA 3,177,495.14 7.420%
139 MD 3,175,053.99 6.900%
140 12/31/98MI 3,171,102.69 7.060%
141 NY 3,165,253.04 7.000%
142 CA 3,165,105.51 6.850%
143 CA 3,095,916.97 7.230%
144 MA 3,053,119.55 9.200%
145 FL 3,053,915.24 8.000%
146 12/31/98SC 2,971,829.64 7.060%
147 12/31/98MD 2,974,020.87 7.240%
148 NC 2,972,720.38 7.030%
149 12/31/98DC 2,941,509.17 8.500%
150 VA 2,884,080.10 8.300%
151 MI 2,873,811.80 7.060%
152 MO 2,826,424.46 7.910%
153 VA 2,822,781.39 8.295%
154 12/31/98MD 2,813,706.35 7.650%
155 12/31/98MN 2,809,182.96 6.750%
156 12/31/98NM 2,731,365.88 7.120%
157 LA 2,709,263.19 7.300%
158 IL 2,701,012.67 7.170%
159 12/31/98CA 2,670,886.11 7.000%
160 TX 2,624,803.16 7.140%
161 FL 2,383,294.86 7.000%
162 NC 2,358,399.27 8.500%
163 IL 2,355,951.08 7.250%
164 OR 2,340,604.63 7.900%
165 OH 2,302,423.57 7.140%
166 PA 2,281,138.30 7.500%
167 12/31/98AZ 2,187,330.64 8.500%
168 IL 2,176,277.60 7.000%
169 VA 2,166,739.30 7.950%
170 NV 2,161,838.02 7.170%
171 MN 2,160,688.37 7.250%
172 IL 2,027,895.05 7.000%
173 MI 2,003,393.40 7.020%
174 TN 1,982,096.79 6.480%
175 12/31/98MO 1,986,447.93 7.120%
176 NH 1,986,115.66 7.400%
177 12/31/98MD 1,983,480.96 7.440%
178 CA 1,944,287.39 8.500%
179 MD 1,905,103.71 7.520%
180 12/31/98MN 1,901,526.84 7.090%
181 VA 1,867,631.90 7.800%
182 CO 1,860,973.41 7.080%
183 MD 1,833,132.90 7.350%
184 ME 1,831,405.07 7.520%
185 IL 1,808,935.14 7.170%
186 12/31/98VA 1,734,913.36 6.450%
187 CA 1,728,531.06 6.320%
188 PA 1,670,727.88 7.010%
189 NE 1,662,320.81 7.500%
190 VA 1,628,590.55 7.700%
191 12/31/98AL 1,636,270.17 6.610%
192 TX 1,614,307.42 7.250%
193 WI 1,563,240.91 10.360%
194 MN 1,489,978.84 10.631%
195 MI 1,479,480.15 7.390%
196 12/31/98VT 1,466,967.30 8.940%
197 MI 1,439,541.12 7.270%
198 OH 1,416,516.70 7.540%
199 OH 1,369,793.58 7.540%
200 FL 1,349,081.44 6.770%
201 MN 1,344,263.65 7.150%
202 OH 1,338,814.36 7.540%
203 TN 1,315,768.37 7.290%
204 OH 1,300,203.32 7.430%
205 SC 1,286,537.12 7.400%
206 LA 1,190,322.48 6.750%
207 12/31/98MI 1,190,895.13 7.490%
208 12/31/98OR 1,181,574.04 7.490%
209 TX 1,167,307.88 7.500%
210 NC 1,174,366.36 7.500%
211 KY 1,173,378.86 7.210%
212 12/31/98NM 1,124,124.37 8.250%
213 TX 1,092,417.73 7.430%
214 SC 1,089,633.08 7.770%
215 TN 1,083,937.06 6.880%
216 VA 1,081,591.48 7.370%
217 OH 1,044,082.19 7.540%
218 MI 1,030,788.30 6.810%
219 NE 1,009,615.74 7.150%
220 VA 992,740.48 6.810%
221 IA 981,337.91 7.170%
222 NY 862,101.05 7.540%
223 SC 851,895.02 7.770%
224 MN 821,946.03 10.360%
225 MN 802,275.50 10.360%
226 IL 601,525.76 10.631%
227 NY 941,565.95 7.180%
228 DC 1,930,872.26 7.450%
229 NM 4,631,687.35 8.500%
230 NA 16,270,734.04 8.400%
Loan
Disclosure Scheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 891,973.33 0
2 937,071.15 0
3 710,072.22 0
4 624,101.85 0
5 699,186.13 0 B
6 600,649.08 0
7 502,605.33 0
8 415,495.63 0
9 366,801.13 0
10 236,211.93 0
11 319,560.76 0
12 305,108.26 0
13 304,471.67 0
14 296,287.24 0
15 281,208.12 0
16 243,293.54 0
17 234,661.81 0
18 201,092.77 0
19 206,421.87 0
20 218,975.77 0
21 223,123.56 0
22 164,508.71 0
23 185,585.05 0
24 168,680.02 0
25 170,709.81 0
26 174,447.46 0
27 139,713.52 0
28 147,847.15 0
29 127,050.72 0
30 127,591.64 0
31 130,419.61 0
32 116,617.28 0
33 120,741.67 0
34 104,174.00 0
35 104,574.10 0
36 95,065.91 0
37 99,507.00 0
38 86,544.68 0
39 96,694.49 0
40 91,802.28 0 B
41 76,736.22 0
42 76,780.59 0
43 85,806.33 0
44 52,651.15 0
45 83,797.00 0
46 79,732.96 0
47 79,895.25 0
48 79,778.60 0
49 80,142.66 0
50 94,024.88 0 B
51 75,362.26 0
52 71,905.99 0
53 65,493.95 0
54 69,158.80 0
55 63,195.33 0
56 68,675.94 0
57 64,635.32 0
58 59,542.90 0
59 56,231.71 0
60 60,437.50 0
61 52,184.54 0
62 56,081.23 0
63 57,041.11 0
64 53,704.86 0
65 49,452.74 0
66 39,740.28 0
67 53,337.22 0
68 47,278.47 0
69 53,577.01 0 B
70 53,241.21 0
71 52,120.56 0
73 43,233.62 0
74 44,193.45 0
75 49,063.56 0
76 49,534.47 0
77 41,620.43 0
78 40,284.14 0 B
79 48,547.69 0
80 43,989.89 0
81 40,706.43 0
82 40,740.86 0
83 38,401.49 0
84 41,785.02 0
85 44,091.56 0
88 40,582.75 0
89 39,540.25 0
90 40,247.16 0
91 33,164.45 0
92 41,201.80 0 B
93 32,248.30 0
94 37,473.57 0
95 37,429.56 0
96 32,606.00 0 B
97 37,375.83 0
98 34,173.01 0
99 29,820.59 0
100 31,054.56 0
101 33,600.81 0
102 28,592.36 0
103 34,288.26 0
104 23,371.50 0
105 28,430.94 0
106 33,211.65 0
107 30,734.69 0
108 36,808.09 0
109 32,950.20 0
110 27,661.20 0
111 28,253.67 0
112 36,308.06 0
113 27,271.93 0
114 25,811.12 0
115 26,571.90 0
116 31,805.76 0
117 24,936.14 0 B
118 30,714.15 0
119 25,793.65 0
120 27,749.75 0
121 23,826.96 0
122 23,826.96 0
123 23,826.96 0
124 25,581.61 0
125 24,197.92 0
126 24,915.10 0
127 27,174.43 0
128 25,074.62 0
129 25,298.24 0
130 24,042.57 0
131 25,275.70 0 B
132 25,933.03 0
133 27,811.80 0
134 26,250.10 0
135 23,193.99 0
136 26,576.39 0
137 21,984.00 0 B
138 20,555.34 0
139 25,181.46 0
140 25,884.50 0
141 26,103.10 0
142 21,075.20 0
143 21,418.78 0
144 22,298.80 0
145 21,909.78 0
146 21,275.63 0
147 26,988.15 0
148 22,543.84 0
149 21,318.34 0
150 20,444.94 0
151 20,019.56 0
152 22,771.03 0
153 22,377.69 0
154 19,410.77 0
155 24,094.58 0
156 20,964.92 0
157 21,340.10 0
158 18,355.33 0
159 18,517.98 0
160 21,977.41 0
161 18,441.67 0
162 19,083.04 0
163 17,880.38 0
164 15,967.26 0
165 18,257.02 0
166 16,201.69 0
167 17,116.94 0
168 16,712.42 0
169 16,576.87 0
170 16,919.06 0
171 15,549.14 0
172 18,333.28 0
173 15,788.54 0
174 14,837.33 0
175 14,488.97 0
176 15,918.25 0
177 17,774.27 0
178 13,467.62 0
179 13,847.60 0
180 13,902.21 0
181 15,051.27 0
182 15,732.92 0
183 12,890.07 0
184 15,656.68 0 B
185 12,575.32 0
186 12,711.54 0
187 12,960.12 0
188 12,350.84 0
189 11,003.71 0
190 10,817.63 0
191 11,221.67 0
192 11,711.84 0
193 15,953.04 0
194 10,548.77 0
195 11,085.36 0
196 14,439.73 0
197 14,171.28 0
198 10,340.88 0
199 13,438.06 0
200 13,709.86 0 B
201 10,082.68 0
202 9,703.04 0
203 8,839.02 0
204 9,742.72 0
205 9,467.83 0
206 11,087.63 0
207 9,186.13 0
208 9,000.94 0
209 7,783.18 0
210 8,382.36 0
212 8,860.09 0
213 11,124.15 0
214 9,667.12 0
215 9,455.45 0
216 8,489.31 0
217 7,638.70 0
218 8,323.07 0
219 7,662.60 0
220 8,036.12 0
221 7,405.78 0
222 6,786.95 0
223 7,342.86 0
224 6,525.91 0
225 7,176.61 0
226 6,056.80 0
227 6,507.12 0
228 7,594.02 0
229 7,410.66 0
230 5,724.02 0
104A 10,409.58 0
29A 25,774.23 0
44A 35,802.78 0
4A 124,820.37 0
(1) LegeA. P&I Adv - in Grace Pe1. P&I Adv - delinquen
B. P&I Adv - < one month2. P&I Adv - delinquen
3. P&I Adv - delinquent 5. Prepaid in Full
4. Mat. Balloon/Assumed 6. Specially Serviced
7. Foreclosur9. REO 11. Modification
8. Bankruptcy10. DPO
Special Reporting "APPENDIX"
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity Property
Control # Balance Rate Date Type
0
Specially
Disclosure Serviced
Control # Status Code ( Comments
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
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
DisclosureModification Modification
Control # Date Description
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
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 To 0 0 0.00
Cumulative 0 0 0.00
Beginning Gross Proce
Dist. Disclosure Scheduled Gross as a % of
Date Control # Balance Proceeds Sched Princ
01/00/00 0 0.00 0.00
01/00/00 0 0.00 0.00
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
Current Total 0.00 0.00 0.000%
Cumulative 0.00 0.00 0.000%
Aggregate Net Net Proceed
Dist. Disclosure Liquidation Liquidation as a % of
Date Control # Expenses * Proceeds Sched. Bala
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
01/00/00 0 0.00 0.00 0.000%
Current Total 0.00 0.00 0.000%
Cumulative 0.00 0.00 0.000%
* Aggregate liquidation expenses also include outstand
servicing fees, unpaid trustee fees, etc..
Dist. Disclosure Realized
Date Control # Loss
01/00/00 0
01/00/00 0
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
01/00/00 0 0.00
Current Total 0.00
Cumulative 0.00
_
