SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: May 15, 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 May 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 May 15, 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: May 15, 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 05/17/99
Payment Date: 05/17/99
Prior Payment: 04/19/99
Record Date: 05/10/99
WAC: 7.685770%
WAMM: 148
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 5
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail
Mortgage Loan Characteristics 2
Loan Level Listing 8
Total Pages Included In This Package 20
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 2,373,684,615.02
201730AJ7 1000.000000000 999.451454362
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
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 2,371,977,548. 0.00 0.00 0.91689566%
201730AJ7 998.732685704 0.000000000 0.000000000 1.15865969%
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
REMIC II
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1 350,000,000.00 348,697,211.02
201730AA6 1000.000000000 996.277745771
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 2,373,684,615.02
201730AJ7 1000.000000000 999.451454362
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 2,373,684,615.02
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 1,707,0 0.00 0.00
201730AA6 4.8773329 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 1,707,066.51 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-1 346,990,144.51 1,816,131. 0.00 6.25%
201730AA6 991.400412886 5.188946600 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 2,371,977,548. 1,813,684. 0.00 0.91689566%
201730AJ7 998.7326857040 0.763660585 0.000000000 1.15865969%
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 41,561,40 215,316 (1149.03) 6.25%
201730AR9 1000.000000000 5.180686870 (0.027646564)Fixed
M-2 1 (5.20) 6.25%
201730AS7 1000.000000000 0.000000000 (5.200000000)Fixed
R-1 0.00 0.00 0.00
201730AT5 0 0 0.000000000 None
Total 2,371,977,548.515,098,981.57 (1,154.23)
Total P&I Payme16,806,048.08
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
REMIC I
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1-L 350,000,000.00 348,697,211.02
None 1000.000000000 996.277745771
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 2,373,684,615.02
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred In
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1-L 1,707,0 0.00 0.00
None 4.87733 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 1,707,066.51 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 346,990,144 2,218,228. 0.00 7.63377023%
None 991.400412886 6.337796171 0.000000000 7.87587026%
A-2-L 100,000,000 636,147 0.00 7.63377023%
None 1000.000000000 6.361475200 0.000000000 7.87587026%
A-3-L 800,000,000 5,089,180. 0.00 7.63377023%
None 1000.000000000 6.361475188 0.000000000 7.87587026%
A-4-L 448,115,000 2,850,672. 0.00 7.63377023%
None 1000.000000000 6.361475202 0.000000000 7.87587026%
B-L 106,875,000 679,882 0.00 7.63377023%
None 1000.000000000 6.361475181 0.000000000 7.87587026%
C-L 130,624,000 830,961 0.00 7.63377023%
None 1000.000000000 6.361475227 0.000000000 7.87587026%
D-L 136,562,000 868,735 0.00 7.63377023%
None 1000.000000000 6.361475227 0.000000000 7.87587026%
E-L 35,625,00 226,627 0.00 7.63377023%
None 1000.000000000 6.361475088 0.000000000 7.87587026%
F-L 53,437,00 339,938 0.00 7.63377023%
None 1000.000000000 6.361475195 0.000000000 7.87587026%
G-L 59,375,00 377,712 0.00 7.63377023%
None 1000.000000000 6.361475200 0.000000000 7.87587026%
H-L 23,750,00 151,085 0.00 7.63377023%
None 1000.000000000 6.361475368 0.000000000 7.87587026%
J-L 29,687,00 188,853 0.00 7.63377023%
None 1000.000000000 6.361475056 0.000000000 7.87587026%
L-L 17,813,00 113,316 0.00 7.63377023%
None 1000.000000000 6.361475327 0.000000000 7.87587026%
M-1-L 41,561,40 263,243 (1147.87) 7.63377023%
None 1000.000000000 6.333856527 (0.027618653) 7.87587026%
M-2-L 1 (6.36) 7.63377023%
None 1000.000000000 0.000000000 (6.360000000) 7.87587026%
LR-1 0.00 0.00 0.00
201730AU2 0.000000000 0.000000000 0.000000000 None
Total 2,371,977,548.515,098,981.57 (1,154.23)
Total P&I Payme 16,806,048.08
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred In
Other Related Information
ABN AMRO Acct: 67-8123-90-2
Accrued Excess
CertificatCertificate Prepay Int. Interest
Class Interest Shortfall Loss
A-1 1,816,131.31 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 1,813,684.27 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 14,551, 0.00 0.00
Interest Beginning Ending
CertificatAccrual Unpaid Unpaid
Class Amount Interest Interest
A-1 1,816,131.31 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 1,813,684.27 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 1149.03
M-2 5.21 0.00 5.20
Total 14,551,385.8 0.00 1154.23
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 73,243.25 1,213,267.29
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
Total 73,243.25 1,213,267.29
Current Period
Principal Interest
Servicer -
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
Total -
Recovered
Principal Interest
Servicer 73,243.25 1,213,267.29
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
Total 73,243.25 1,213,267.29
Outstanding
Principal Interest
Servicer -
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
Total -
Servicing Compensation
Current Period Accrued Master Servicing Fees: 98,903.53
Advanced Interest Paid to Master Servicer in the 1,154.21
Additional Master Servicing Compensation: 0.00
Current Period Special Servicing Fees Paid: 0.00
Current Period Workout(accr. on corrected mort. l 0.00
Current Period Liquidation Fees Paid: 0.00
Additional Special Servicing Compensation: 0.00
Endng Pool Count: 230
Ending Pool Balance: 2,371,977,548.44
Current Additional Trust Fund Expen 0.00
Cumulative Additional Trust Fund Ex 0.00
Summary of Appraisal Reductions
Principal
# Property NLoan Number Balance
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
No Appraisal Re
Appraisal Appraisal
# Property NReduction AmoDate
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 NReduction
1. 01/00/00
2. 01/00/00
3. 01/00/00
4. 01/00/00
5. 01/00/00
REO Property Information
# Property NProperty TypeState Zip
1.
2.
3. No
4.
5.
No REOs as of
Stated
# Property NLatest DSCR Prin. Balance
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Actual
# Property NEnding Balance
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
REO Loan Information
Revenue/Income
# Loan NumbeAppraisal ValCollected
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
Collections in
# Loan NumbeAvailable funLatest DSCR
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
Stated Actual
# Loan NumbePrin. 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 NumbeRealized LossProceeds
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 Liquid
Proceeds in Liquidations
# Loan NumbeAvailable funExpenses
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 NumbeLiquidation 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
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%
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
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%
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
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%
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
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%
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
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%
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 Appr
Aging Category
DistributiModifications
Date # Balance
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%
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
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%
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
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%
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
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&
Outstanding Out. Property
DisclosureP&I Protection Advance
Control # Advances** Advances Description (1)
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&
Special
DisclosureServicer Foreclosure Bankruptcy REO
Control # Transfer DatDate Date Date
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 $1000,00 7 5,928,129.86 0.25%
$1,000,000 to $1,500 27 33,534,904.34 1.41%
$1,500,000 to $2,000 19 34,243,732.29 1.44%
$2,000,000 to $2,500 14 30,992,456.30 1.31%
$2,500,000 to $5,000 73 267,710,785.55 11.29%
$5,000,000 to $7,500 30 191,189,343.00 8.06%
$7,500,000 to $10,00 9 76,799,058.36 3.24%
$10,000,000 to $12,5 16 180,705,265.64 7.62%
$12,500,000 to $15,0 2 25,977,775.10 1.10%
$15,000,000 to $17,5 2 32,709,964.71 1.38%
$17,500,000 to $20,0 3 55,297,292.43 2.33%
$20,000,000 to $30,0 9 223,188,403.07 9.41%
$30,000,000 to $40,0 8 275,855,984.41 11.63%
$40,000,000 to $50,0 3 129,241,840.70 5.45%
$50,000,000 to $60,0 1 53,528,818.69 2.26%
$60,000,000 to $70,0 1 65,807,844.47 2.77%
$70,000,000 to $80,0 0 0.00 0.00%
$80,000,000 to $90,0 1 80,581,239.23 3.40%
$90,000,000 to Above 5 608,684,710.29 25.66%
Total 230 2,371,977,548. 100.00%
Average Scheduled Balance is 10,312,94
Maximum Scheduled Balance is 156,000,000
Minimum Scheduled Balance is 602,
Distribution of Property Types
Number Scheduled Based on
Property Tof Loans Balance Balance
Retail 59 973,247,6 41.03%
Office 59 622,332,1 26.24%
Multifamil 50 338,659,2 14.28%
Other 37 218,027,2 9.19%
Lodging 5 110,237,1 4.65%
Industrial 14 94,673, 3.99%
Mobile Hom 6 14,800, 0.62%
Total 230 2,371,977,54 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
6.500% or less 6 22,21 0.94%
6.500% to 7.00% 39 547,692 23.09%
7.00% to 7.500% 84 502,642 21.19%
7.500% to 8.00% 37 328,967 13.87%
8.00% to 8.500% 52 895,537 37.75%
8.500% to 9.00% 4 50,41 2.13%
9.00% to 9.500% 3 19,21 0.81%
9.500% to 10.00% 0 0.00 0.00%
10.00% to 10.500% 3 3,1 0.13%
10.500% to 99.00% 2 2,0 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 230 2,371,977, 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 30 406,919 17.16%
Various 3 294,094 12.40%
Michigan 23 263,719 11.12%
Virginia 19 182,645 7.70%
New York 10 168,817 7.12%
Illinois 16 152,200 6.42%
Ohio 12 110,297 4.65%
Nevada 4 85,69 3.61%
Iowa 4 81,92 3.45%
Georgia 1 80,58 3.40%
Maryland 13 58,79 2.48%
Texas 12 56,48 2.38%
North Carolina 8 43,07 1.82%
Florida 6 36,90 1.56%
Hawaii 1 30,29 1.28%
Pennsylvania 4 29,82 1.26%
New Mexico 5 28,66 1.21%
Arizona 4 24,65 1.04%
New Jersey 4 24,42 1.03%
Minnesota 9 22,84 0.96%
District of Columbia 2 22,82 0.96%
Oregon 4 21,12 0.89%
Louisiana 4 19,48 0.82%
Connecticut 1 15,24 0.64%
Wisconsin 3 12,77 0.54%
Indiana 1 12,54 0.53%
West Virginia 1 11,59 0.49%
New Hampshire 2 10,86 0.46%
Kentucky 3 9,7 0.41%
Missouri 3 8,9 0.38%
Other 18 43,96 1.85%
Total 230 2,371,977, 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 215 1,968,505, 82.99%
1+ to 2 years 13 401,102 16.91%
2+ to 3 years 0 0.00 0.00%
3+ to 4 years 2 2,3 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 230 2,371,977, 100.00%
Weighted Average Seasoning
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 6 35,28 1.49%
Amortizing Balloon 224 2,336,695, 98.51%
Total 230 2,371,977, 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 1,1 0.05%
181 to 240 months 5 34,10 1.44%
241 to 360 months 0 0.00 0.00%
Total 6 35,28 1.49%
Weighted Average Months to 229
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 77 926,427 39.06%
121 to 180 months 130 1,305,877, 55.05%
181 to 240 months 17 104,391 4.40%
Total 224 2,336,695, 98.51%
Weighted Average Months to Maturity is 146
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 17 123,101 5.19%
1.000 to 1.125 1 3,7 0.16%
1.125 to 1.250 43 480,403 20.25%
1.250 to 1.375 59 758,821 31.99%
1.375 to 1.500 47 256,550 10.82%
1.500 to 1.625 22 168,237 7.09%
1.625 to 1.750 16 209,817 8.85%
1.750 to 1.875 11 117,599 4.96%
1.875 to 2.000 7 173,108 7.30%
2.000 to 2.125 2 4,9 0.21%
2.125 to above 5 75,65 3.19%
Unknown 0 0.00 0.00%
Total 230 2,371,977, 100.00%
Weighted Average Debt Service Coverage Ratio is 1.462
(1) Debt Service Coverage Ratios are calculated as describ
updated periodically as new NOI figures became available
Neither the Trustee, Servicer, Special Servicer or Under
to the accuracy of the data provided by the borrower for
NOI Aging
NOI Date of Loans Balance Balance
1 year or 0 0.00 0.00%
1 to 2 yea 0 0.00 0.00%
2 Years or 0 0.00 0.00%
Unknown 230 2,371,977,54 100.00%
Total 230 2,371,977,54 100.00%
Loan Level Detail "STRAT_LBL1"
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1CMAT99C1 Retail 10/11/05 1.997
2CMAT99C1 Multifamily 03/11/13 1.328
3CMAT99C1 Retail 03/11/09 1.740
4CMAT99C1 Retail 07/11/08 1.535
5CMAT99C1 Retail 04/11/13 1.196
6CMAT99C1 Lodging 02/11/10 1.766
7CMAT99C1 Retail 01/11/09 1.278
8CMAT99C1 Retail 12/11/12 1.267
9CMAT99C1 Office 07/11/13 1.266
10CMAT99C1 Other 05/01/18 1.000
11CMAT99C1 Retail 01/11/13 1.215
12CMAT99C1 Retail 08/11/13 1.206
13CMAT99C1 Office 12/11/12 1.214
14CMAT99C1 Other 06/11/13 2.428
15CMAT99C1 Office 09/11/13 1.291
16CMAT99C1 Retail 03/11/13 1.478
17CMAT99C1 Retail 07/11/13 1.267
18CMAT99C1 Office 12/11/13 1.402
19CMAT99C1 Industrial 09/11/08 1.348
20CMAT99C1 Other 11/11/08 1.659
21CMAT99C1 Office 08/11/13 1.184
22CMAT99C1 Office 09/11/13 3.695
23CMAT99C1 Office 12/11/08 1.293
24CMAT99C1 Office 10/11/13 1.369
25CMAT99C1 Office 02/11/09 1.217
26CMAT99C1 Office 12/11/13 1.211
27CMAT99C1 Multifamily 10/11/08 1.167
28CMAT99C1 Office 11/11/08 1.385
29CMAT99C1 Office 01/11/14 1.330
30CMAT99C1 Retail 01/11/13 1.345
31CMAT99C1 Retail 01/11/09 1.383
32CMAT99C1 Office 01/11/09 1.253
33CMAT99C1 Office 05/01/18 1.000
34CMAT99C1 Office 03/11/13 1.264
35CMAT99C1 Retail 01/11/14 1.366
36CMAT99C1 Retail 09/11/13 1.297
37CMAT99C1 Retail 06/11/13 1.277
38CMAT99C1 Office 11/11/08 1.314
39CMAT99C1 Lodging 09/11/08 1.864
40CMAT99C1 Multifamily 06/11/12 1.211
41CMAT99C1 Industrial 03/11/15 1.000
42CMAT99C1 Retail 09/11/08 1.392
43CMAT99C1 Industrial 08/11/18 1.000
44CMAT99C1 Office 10/11/08 1.231
45CMAT99C1 Office 09/11/13 1.270
46CMAT99C1 Multifamily 12/11/13 1.429
47CMAT99C1 Multifamily 09/11/13 1.248
48CMAT99C1 Industrial 08/11/18 1.000
49CMAT99C1 Office 12/11/07 1.271
50CMAT99C1 Retail 10/11/13 1.363
51CMAT99C1 Other 11/11/13 1.716
52CMAT99C1 Office 09/11/08 1.463
53CMAT99C1 Lodging 01/11/09 1.579
54CMAT99C1 Office 09/11/13 1.418
55CMAT99C1 Office 11/11/08 1.186
56CMAT99C1 Retail 04/11/13 1.201
57CMAT99C1 Office 07/11/13 1.319
58CMAT99C1 Retail 11/11/13 1.260
59CMAT99C1 Multifamily 10/11/13 1.289
60CMAT99C1 Other 10/11/18 1.000
61CMAT99C1 Retail 01/11/09 1.427
62CMAT99C1 Office 12/11/08 1.259
63CMAT99C1 Office 12/11/13 1.411
64CMAT99C1 Multifamily 12/11/08 1.248
65CMAT99C1 Multifamily 09/11/13 1.689
66CMAT99C1 Multifamily 10/11/08 1.390
67CMAT99C1 Other 09/11/08 1.354
68CMAT99C1 Office 10/11/13 2.304
69CMAT99C1 Office 09/11/08 1.216
70CMAT99C1 Office 08/11/13 1.196
71CMAT99C1 Office 12/11/13 1.214
72CMAT99C1 Office 02/11/09 1.346
73CMAT99C1 Retail 01/11/14 1.459
74CMAT99C1 Multifamily 09/11/13 1.616
75CMAT99C1 Multifamily 07/11/13 1.243
76CMAT99C1 Office 12/11/08 1.173
77CMAT99C1 Multifamily 12/11/13 1.697
78CMAT99C1 Industrial 12/11/08 1.705
79CMAT99C1 Office 10/11/13 1.207
80CMAT99C1 Multifamily 01/11/09 1.201
81CMAT99C1 Office 10/11/08 1.349
82CMAT99C1 Multifamily 07/11/13 1.419
83CMAT99C1 Office 11/11/13 1.360
84CMAT99C1 Lodging 09/11/08 1.627
85CMAT99C1 Industrial 01/11/19 1.295
86CMAT99C1 Office 08/11/13 1.194
87CMAT99C1 Retail 08/11/13 1.798
88CMAT99C1 Retail 12/11/08 1.226
89CMAT99C1 Retail 12/11/13 1.284
90CMAT99C1 Other 01/11/09 1.356
91CMAT99C1 Multifamily 12/11/08 1.403
92CMAT99C1 Other 12/11/13 1.577
93CMAT99C1 Multifamily 01/11/09 1.369
94CMAT99C1 Retail 10/11/13 1.353
95CMAT99C1 Retail 04/11/13 1.249
96CMAT99C1 Office 08/11/13 1.289
97CMAT99C1 Retail 11/11/18 1.264
98CMAT99C1 Multifamily 12/11/08 1.214
99CMAT99C1 Retail 01/11/09 1.428
100CMAT99C1 Other 01/11/09 1.202
101CMAT99C1 Office 07/11/13 1.377
102CMAT99C1 Retail 06/11/20 1.000
103CMAT99C1 Office 12/11/13 1.195
104CMAT99C1 Office 10/11/13 1.390
105CMAT99C1 Multifamily 01/11/09 1.397
106CMAT99C1 Retail 08/11/13 1.222
107CMAT99C1 Multifamily 11/11/13 1.600
108CMAT99C1 Office 09/11/13 1.292
109CMAT99C1 Retail 12/11/13 1.322
110CMAT99C1 Mobile Home 12/11/13 1.603
111CMAT99C1 Multifamily 08/11/13 1.537
112CMAT99C1 Other 09/11/13 1.505
113CMAT99C1 Retail 11/11/08 1.644
114CMAT99C1 Mobile Home 01/11/09 1.367
115CMAT99C1 Retail 11/11/13 1.488
116CMAT99C1 Retail 11/11/09 1.879
117CMAT99C1 Retail 12/11/08 1.346
118CMAT99C1 Other 09/11/13 1.229
119CMAT99C1 Retail 09/11/13 1.050
120CMAT99C1 Other 12/11/13 1.561
121CMAT99C1 Retail 06/11/20 1.000
122CMAT99C1 Retail 06/11/20 1.000
123CMAT99C1 Retail 06/11/20 1.000
124CMAT99C1 Retail 02/11/09 1.953
125CMAT99C1 Other 01/11/14 1.780
126CMAT99C1 Office 11/11/08 1.532
127CMAT99C1 Office 07/11/08 1.192
128CMAT99C1 Office 10/11/08 1.231
129CMAT99C1 Industrial 01/11/09 1.320
130CMAT99C1 Retail 11/11/13 2.196
131CMAT99C1 Mobile Home 09/11/08 1.484
132CMAT99C1 Other 09/11/13 2.095
133CMAT99C1 Other 07/11/13 1.826
134CMAT99C1 Office 10/11/13 1.325
135CMAT99C1 Other 02/11/09 1.315
136CMAT99C1 Other 11/11/13 1.285
137CMAT99C1 Retail 12/11/13 1.249
138CMAT99C1 Multifamily 01/11/09 1.787
139CMAT99C1 Retail 10/11/13 1.302
140CMAT99C1 Industrial 12/11/13 1.819
141CMAT99C1 Other 09/11/13 1.922
142CMAT99C1 Other 12/11/08 1.456
143CMAT99C1 Office 08/11/13 1.466
144CMAT99C1 Other 10/11/08 1.411
145CMAT99C1 Retail 12/11/08 1.246
146CMAT99C1 Multifamily 10/11/13 1.517
147CMAT99C1 Lodging 11/11/13 1.486
148CMAT99C1 Multifamily 12/11/13 1.226
149CMAT99C1 Office 02/11/09 1.708
150CMAT99C1 Retail 11/11/13 3.755
151CMAT99C1 Multifamily 11/11/13 1.921
152CMAT99C1 Office 10/11/13 1.233
153CMAT99C1 Industrial 11/11/13 1.241
154CMAT99C1 Office 08/11/13 1.555
155CMAT99C1 Other 08/11/13 1.662
156CMAT99C1 Industrial 08/11/18 1.000
157CMAT99C1 Other 11/11/13 1.347
158CMAT99C1 Other 02/11/09 1.488
159CMAT99C1 Retail 11/11/08 1.539
160CMAT99C1 Multifamily 11/11/18 1.228
161CMAT99C1 Multifamily 11/11/13 1.338
162CMAT99C1 Industrial 01/11/09 1.689
163CMAT99C1 Multifamily 09/11/13 1.735
164CMAT99C1 Other 01/11/09 1.590
165CMAT99C1 Office 10/11/13 1.551
166CMAT99C1 Other 12/11/13 1.449
167CMAT99C1 Office 10/11/13 1.275
168CMAT99C1 Office 11/11/13 1.266
169CMAT99C1 Other 02/11/09 1.985
170CMAT99C1 Office 09/11/08 1.261
171CMAT99C1 Multifamily 01/11/09 1.361
172CMAT99C1 Other 01/11/09 1.384
173CMAT99C1 Multifamily 08/11/13 1.413
174CMAT99C1 Multifamily 02/11/09 1.453
175CMAT99C1 Multifamily 01/11/09 1.395
176CMAT99C1 Multifamily 11/11/13 1.349
177CMAT99C1 Other 01/11/14 1.569
178CMAT99C1 Office 11/11/08 1.618
179CMAT99C1 Office 01/11/14 1.524
180CMAT99C1 Office 11/11/13 1.345
181CMAT99C1 Office 10/11/13 1.313
182CMAT99C1 Other 10/11/13 1.760
183CMAT99C1 Multifamily 10/11/13 1.531
184CMAT99C1 Other 12/11/13 1.692
185CMAT99C1 Other 01/11/14 1.592
186CMAT99C1 Other 01/11/09 1.800
187CMAT99C1 Multifamily 08/11/13 1.461
188CMAT99C1 Multifamily 11/11/13 1.414
189CMAT99C1 Retail 01/11/09 1.485
190CMAT99C1 Multifamily 01/11/09 1.468
191CMAT99C1 Retail 12/11/11 1.357
192CMAT99C1 Retail 09/11/13 1.375
193CMAT99C1 Other 09/11/13 1.478
194CMAT99C1 Multifamily 12/11/13 1.496
195CMAT99C1 Retail 02/11/09 1.355
196CMAT99C1 Multifamily 01/11/11 1.400
197CMAT99C1 Multifamily 12/11/09 1.152
198CMAT99C1 Multifamily 08/11/13 1.238
199CMAT99C1 Other 05/11/13 1.792
200CMAT99C1 Industrial 06/11/13 2.041
201CMAT99C1 Retail 02/01/19 1.000
202CMAT99C1 Retail 02/01/19 1.000
203CMAT99C1 Multifamily 12/11/08 1.364
204CMAT99C1 Other 01/11/14 1.531
205CMAT99C1 Retail 02/01/19 1.000
206CMAT99C1 Retail 06/11/17 1.137
207CMAT99C1 Retail 02/01/19 1.000
208CMAT99C1 Multifamily 08/11/13 1.368
209CMAT99C1 Multifamily 01/11/09 1.712
210CMAT99C1 Office 11/11/18 1.474
211CMAT99C1 Multifamily 07/11/13 1.694
212CMAT99C1 Mobile Home 06/11/13 1.470
213CMAT99C1 Other 11/11/18 1.443
214CMAT99C1 Office 11/11/13 1.216
215CMAT99C1 Office 11/11/13 1.456
216CMAT99C1 Retail 11/11/08 1.413
217CMAT99C1 Multifamily 01/11/09 1.752
218CMAT99C1 Industrial 01/11/09 1.323
219CMAT99C1 Multifamily 01/11/14 1.698
220CMAT99C1 Retail 08/11/13 1.384
221CMAT99C1 Retail 02/01/19 1.000
222CMAT99C1 Multifamily 12/11/13 1.434
223CMAT99C1 Mobile Home 07/11/13 1.595
224CMAT99C1 Other 01/11/09 1.900
225CMAT99C1 Mobile Home 04/11/13 1.498
226CMAT99C1 Retail 02/01/19 1.000
227CMAT99C1 Industrial 01/11/09 1.296
228CMAT99C1 Multifamily 01/11/11 1.175
229CMAT99C1 Multifamily 01/11/11 1.405
230CMAT99C1 Multifamily 12/11/09 1.243
* NOI and DSCR, if available and reportable under the
based on information obtained from the related borrower,
shall be held liable for the accuracy or methodology used
Operating Ending
DisclosureStatement Principal Note
Control # Date State Balance Rate
1 NA 156,000,000.00 6.640%
2 CA 140,613,989.00 7.739%
3 NY 124,000,000.00 6.650%
4 NA 97,773,364.84 8.400%
5 VA 90,297,356.45 8.500%
6 GA 80,581,239.23 7.400%
7 IA 65,807,844.47 8.400%
8 MI 53,528,818.69 8.500%
9 OH 48,819,624.00 8.190%
10 NA 40,320,670.66 7.030%
11 NV 40,101,546.04 8.799%
12 MI 39,812,522.08 8.410%
13 MI 39,225,464.28 8.500%
14 IL 36,425,627.97 8.500%
15 CA 36,431,593.58 8.500%
16 NV 32,612,522.56 8.050%
17 MI 30,705,435.16 8.370%
18 VA 30,348,775.04 6.690%
19 HI 30,294,043.74 7.070%
20 IL 29,738,226.16 7.000%
21 OH 28,876,676.25 8.500%
22 CA 25,818,370.36 6.510%
23 MI 25,743,939.73 7.780%
24 CA 24,966,454.20 7.100%
25 CA 24,225,880.08 6.950%
26 PA 22,561,960.83 8.420%
27 CA 20,885,775.59 7.000%
28 IL 20,371,119.87 7.375%
29 DC 19,881,495.77 7.450%
30 FL 17,706,175.44 7.440%
31 IL 17,709,621.22 7.980%
32 CA 17,460,932.94 6.520%
33 CT 15,249,031.77 8.450%
34 TX 13,430,068.11 8.500%
35 IN 12,547,706.99 7.790%
36 LA 12,290,521.71 8.500%
37 NC 12,033,432.24 9.253%
38 IL 11,924,557.93 7.375%
39 NY 11,918,788.90 8.500%
40 AZ 11,844,689.64 8.445%
41 CA 11,685,718.22 7.880%
42 WV 11,594,795.89 6.890%
43 VA 11,570,840.06 8.295%
44 NM 11,459,547.19 8.500%
45 MD 11,235,849.47 8.120%
46 NC 11,044,400.65 7.130%
47 NV 10,815,409.18 8.000%
48 MD 10,758,005.72 8.295%
49 MI 10,448,877.61 8.330%
50 IA 10,077,616.73 7.250%
51 CA 10,002,214.50 7.610%
52 NM 9,309,742.79 8.500%
53 TX 9,123,820.79 7.080%
54 OR 9,036,248.27 8.400%
55 FL 8,924,264.53 7.130%
56 NH 8,875,144.74 8.500%
57 OR 8,555,172.86 8.250%
58 MD 7,685,343.04 8.150%
59 OH 7,666,243.36 7.950%
60 NJ 7,623,077.98 7.300%
61 WI 7,467,328.75 7.450%
62 CA 7,389,036.58 8.309%
63 IL 7,385,170.16 8.500%
64 DE 7,287,373.06 8.000%
65 NJ 7,240,595.57 7.180%
66 MI 7,100,000.00 6.500%
67 CA 7,057,431.39 8.263%
68 CA 6,948,560.78 7.150%
69 MN 6,936,670.43 8.500%
70 MI 6,880,479.87 8.500%
71 IL 6,839,603.73 8.340%
72 MI 6,717,698.16 6.875%
73 CA 6,661,095.28 6.700%
74 AZ 6,642,105.39 6.915%
75 NY 6,633,631.64 8.000%
76 CA 6,587,920.13 8.207%
77 MI 6,412,546.92 6.700%
78 NY 6,360,876.12 6.460%
79 CA 6,280,559.69 8.500%
80 OH 6,174,129.72 7.650%
81 TX 6,067,038.95 7.030%
82 VA 5,961,952.22 7.170%
83 NJ 5,641,926.93 7.160%
84 TX 5,551,136.34 7.610%
85 OH 5,527,527.20 7.200%
86 MI 5,162,503.46 8.500%
87 MI 5,152,119.47 6.970%
88 IA 5,059,441.63 8.920%
89 NC 5,032,294.87 7.000%
90 NC 5,030,588.56 7.550%
91 AL 4,972,623.83 6.970%
92 VA 4,940,120.40 7.800%
93 TX 4,943,439.57 6.750%
94 VA 4,840,303.51 8.360%
95 CA 4,722,313.86 8.120%
96 CA 4,661,056.31 7.420%
97 VA 4,623,033.82 7.330%
98 CA 4,633,763.23 8.000%
99 CA 4,622,647.65 6.640%
100 MN 4,553,981.53 7.200%
101 CA 4,508,757.74 7.430%
102 MI 4,490,946.94 7.640%
103 OH 4,437,796.23 8.420%
104 NY 4,380,173.40 7.180%
105 WA 4,345,060.28 6.780%
106 NY 4,298,256.17 8.500%
107 KY 4,282,774.82 7.050%
108 KY 4,245,382.46 7.520%
109 VA 4,193,579.11 7.000%
110 ME 4,172,992.35 6.900%
111 MI 4,171,527.73 7.110%
112 MO 4,121,280.50 9.500%
113 NM 4,031,076.67 7.120%
114 AZ 3,976,773.28 6.700%
115 NJ 3,923,222.53 7.110%
116 CA 3,918,491.03 8.350%
117 CA 3,803,265.18 6.800%
118 TX 3,782,850.49 8.600%
119 MD 3,775,804.09 7.150%
120 VA 3,741,083.67 7.440%
121 MI 3,742,455.06 7.640%
122 MD 3,742,455.06 7.640%
123 WI 3,742,455.06 7.640%
124 CA 3,732,953.18 7.250%
125 NY 3,728,224.98 6.700%
126 TX 3,682,712.00 7.120%
127 IL 3,646,426.98 7.430%
128 VA 3,573,058.49 7.030%
129 FL 3,475,427.00 7.250%
130 MD 3,477,378.18 7.320%
131 CA 3,467,463.68 7.240%
132 NY 3,457,971.80 7.530%
133 NC 3,416,549.96 7.320%
134 MD 3,391,019.99 8.480%
135 TX 3,384,544.23 7.250%
136 VA 3,319,364.72 8.450%
137 PA 3,305,341.51 6.610%
138 LA 3,279,394.37 6.360%
139 IL 3,255,329.96 8.460%
140 IL 3,202,499.05 7.350%
141 CA 3,195,326.22 7.420%
142 MD 3,182,208.56 6.900%
143 MI 3,178,061.45 7.060%
144 NY 3,175,405.30 7.000%
145 CA 3,175,308.64 6.850%
146 CA 3,102,460.90 7.230%
147 MA 3,062,159.75 9.200%
148 FL 3,059,041.19 8.000%
149 SC 2,982,043.18 7.060%
150 MD 2,980,252.70 7.240%
151 NC 2,979,293.63 7.030%
152 DC 2,945,862.98 8.500%
153 VA 2,889,955.40 8.300%
154 MI 2,880,118.18 7.060%
155 MO 2,841,371.74 7.910%
156 VA 2,827,079.17 8.295%
157 MD 2,822,602.53 7.650%
158 MN 2,815,715.30 6.750%
159 NM 2,737,150.81 7.120%
160 LA 2,724,463.20 7.300%
161 IL 2,706,775.62 7.170%
162 CA 2,680,244.25 7.000%
163 TX 2,630,481.21 7.140%
164 FL 2,388,499.96 7.000%
165 NC 2,361,890.02 8.500%
166 IL 2,360,845.06 7.250%
167 OR 2,344,646.75 7.900%
168 OH 2,310,451.44 7.140%
169 PA 2,287,071.14 7.500%
170 AZ 2,190,527.75 8.500%
171 IL 2,183,902.74 7.000%
172 VA 2,177,571.21 7.950%
173 NV 2,169,497.82 7.170%
174 MN 2,165,112.87 7.250%
175 IL 2,035,000.29 7.000%
176 MI 2,015,067.40 7.020%
177 TN 2,002,371.85 6.480%
178 MO 1,990,655.15 7.120%
179 NH 1,990,049.12 7.400%
180 MD 1,987,424.93 7.440%
181 CA 1,947,165.21 8.500%
182 MD 1,915,556.44 7.520%
183 MN 1,905,693.09 7.090%
184 VA 1,877,245.79 7.800%
185 CO 1,864,979.75 7.080%
186 MD 1,836,789.31 7.350%
187 ME 1,835,043.21 7.520%
188 IL 1,812,794.71 7.170%
189 VA 1,739,279.28 6.450%
190 CA 1,733,017.86 6.320%
191 PA 1,674,418.58 7.010%
192 NE 1,665,553.81 7.500%
193 VA 1,644,197.46 7.700%
194 AL 1,640,231.56 6.610%
195 TX 1,617,613.07 7.250%
196 WI 1,566,023.96 10.360%
197 MN 1,492,841.89 10.631%
198 MI 1,482,523.61 7.390%
199 VT 1,473,663.93 8.940%
200 MI 1,453,749.30 7.270%
201 OH 1,420,019.30 7.540%
202 OH 1,373,041.19 7.540%
203 FL 1,352,221.61 6.770%
204 MN 1,348,872.87 7.150%
205 OH 1,341,941.81 7.540%
206 TN 1,324,410.94 7.290%
207 OH 1,303,568.68 7.430%
208 SC 1,289,176.76 7.400%
209 LA 1,193,106.90 6.750%
210 MI 1,193,217.47 7.490%
211 MI 1,188,692.99 7.270%
212 OR 1,185,487.63 7.490%
213 TX 1,178,167.88 7.500%
214 NC 1,180,776.96 7.500%
215 KY 1,180,043.03 7.210%
216 NM 1,125,867.47 8.250%
217 TX 1,094,564.03 7.430%
218 SC 1,092,922.18 7.770%
219 TN 1,087,821.23 6.880%
220 VA 1,085,282.24 7.370%
221 OH 1,046,587.03 7.540%
222 MI 1,033,182.18 6.810%
223 NE 1,013,153.23 7.150%
224 VA 995,014.79 6.810%
225 IA 984,843.46 7.170%
226 NY 863,996.98 7.540%
227 SC 854,466.48 7.770%
228 MN 823,414.26 10.360%
229 MN 803,703.81 10.360%
230 IL 602,690.08 10.631%
Loan
DisclosureScheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 863,200.00 0
2 906,843.05 0
3 687,166.67 0
4 748,922.22 0
5 699,186.13 (0)
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
11 319,491.97 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
29 152,824.95 (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
41 76,736.22 0
42 76,780.59 0
43 85,806.33 0
44 88,453.93 (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
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 38,458.33 0
67 53,337.22 0
68 47,278.47 0
69 53,577.01 (0)
70 53,241.21 0
71 52,120.56 (0)
72 45,319.27 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 40,284.15 0
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
86 39,947.50 0
87 34,491.02 0
88 40,582.75 0
89 39,540.25 (0)
90 40,247.16 0
91 33,164.44 0
92 41,201.80 0
93 32,248.30 0
94 37,473.57 0
95 37,429.56 0
96 32,606.00 0
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 33,781.08 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
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)
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
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 15,732.93 0
183 12,890.07 0
184 15,656.68 0
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
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 7,783.17 0
210 8,382.36 (0)
211 8,202.40 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 7,176.60 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
(1) LegeA. P&I Adv - in Grace P1. P&I Adv - delinque
B. P&I Adv - < one mont2. P&I Adv - delinque
3. P&I Adv - delinquent5. Prepaid in Full
4. Mat. Balloon/Assumed 6. Specially Serviced
7. Foreclosu9. REO 11. Modification
8. Bankruptc10. DPO
Special Reporting "APPENDIX"
Specially Serviced Loan Detail
Beginning
DisclosureScheduled Interest Maturity Property
Control # Balance Rate Date Type
0
Specially
DisclosureServiced
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
DisclosureModificationModification
Control # Date Description
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
0 01/00/00 0
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 Pro
Dist. Disclosure Scheduled Gross as a % of
Date Control # Balance Proceeds Sched Pri
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 Proce
Dist. Disclosure Liquidation Liquidation as a % of
Date Control # Expenses * Proceeds Sched. Ba
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 outsta
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
