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: December 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 December 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 December 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: December 17, 1999
ABN AMRO
LaSalle Bank N.A.
Administrator:
Lora Peloquin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
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 12/17/99
Payment Date: 12/17/99
Prior Payment: 11/17/99
Record Date: 12/10/99
WAC: 7.685787%
WAMM: 140
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 2,363,106,951.61
201730AJ7 1000.000000000 994.997677727
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 2,361,332,171. 0.00 0.00 0.91482312%
201730AJ7 994.250397814 0.000000000 0.000000000 1.15658255%
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-1 350,000,000.00 338,119,547.61
201730AA6 1000.000000000 966.055850314
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 2,363,106,951.61
201730AJ7 1000.000000000 994.997677727
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 2,363,106,951.61
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 1,774,7 0.00 0.00
201730AA6 5.0708011 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 1,774,780.38 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-1 336,344,767 1,761,039. 0.00 6.25%
201730AA6 960.985049229 5.031540886 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 2,361,332,171. 1,801,520. 0.00 0.91482312%
201730AJ7 994.2503978139 0.758539067 0.000000000 1.15658255%
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 41,561,40 216,364 (101.10) 6.25%
201730AR9 1000.000000000 5.205900888 (0.002432545)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 2,361,332,171.215,032,773.96 (106.31)
Total P&I Payme16,807,554.34
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 350,000,000.00 338,119,547.61
None 1000.000000000 966.055850314
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 2,363,106,951.61
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 1,774,7 0.00 0.00
None 5.07080 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 1,774,780.38 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 336,344,767 2,150,943. 0.00 7.63378749%
None 960.985049229 6.145554229 0.000000000 7.87589940%
A-2-L 100,000,000 636,148 0.00 7.63378749%
None 1000.000000000 6.361489600 0.000000000 7.87589940%
A-3-L 800,000,000 5,089,191. 0.00 7.63378749%
None 1000.000000000 6.361489575 0.000000000 7.87589940%
A-4-L 448,115,000 2,850,678. 0.00 7.63378749%
None 1000.000000000 6.361489573 0.000000000 7.87589940%
B-L 106,875,000 679,884 0.00 7.63378749%
None 1000.000000000 6.361489591 0.000000000 7.87589940%
C-L 130,624,000 830,963 0.00 7.63378749%
None 1000.000000000 6.361489543 0.000000000 7.87589940%
D-L 136,562,000 868,737 0.00 7.63378749%
None 1000.000000000 6.361489580 0.000000000 7.87589940%
E-L 35,625,00 226,628 0.00 7.63378749%
None 1000.000000000 6.361489684 0.000000000 7.87589940%
F-L 53,437,00 339,938 0.00 7.63378749%
None 1000.000000000 6.361489605 0.000000000 7.87589940%
G-L 59,375,00 377,713 0.00 7.63378749%
None 1000.000000000 6.361489516 0.000000000 7.87589940%
H-L 23,750,00 151,085 0.00 7.63378749%
None 1000.000000000 6.361489684 0.000000000 7.87589940%
J-L 29,687,00 188,853 0.00 7.63378749%
None 1000.000000000 6.361489541 0.000000000 7.87589940%
L-L 17,813,00 113,317 0.00 7.63378749%
None 1000.000000000 6.361489362 0.000000000 7.87589940%
M-1-L 41,561,40 264,292 (99.92) 7.63378749%
None 1000.000000000 6.359085463 (0.002404154) 7.87589940%
M-2-L 1 (6.36) 7.63378749%
None 1000.000000000 0.000000000 (6.360000000) 7.87589940%
LR-1 0.00 0.00 0.00
201730AU2 0.000000000 0.000000000 0.000000000 None
Total 2,361,332,171.215,032,773.96 (106.28)
Total P&I Payme 16,807,554.34
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 1,761,039.31 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 1,801,520.73 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 14,484,130.27 0.00 0.00
Interest Beginning Ending
CertificatAccrual Unpaid Unpaid
Class Amount Interest Interest
A-1 1,761,039.31 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 1,801,520.73 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 4,459.26 4,583.59
M-2 5.21 37.04 42.44
Total 14,484,130.27 4,496.30 4,626.03
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 89025.20 727546.66
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
Total 89025.20 727546.66
Current Period
Principal Interest
Servicer 1 1,029,673.49
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
Total 1 1,029,673.49
Recovered
Principal Interest
Servicer 83221.57 707598.00
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
Total 83221.57 707598.00
Outstanding
Principal Interest
Servicer 1 1,049,622.15
Trustee: 0.00 0.00
Fiscal Ag 0.00 0.00
Total 1 1,049,622.15
Servicing Compensation
Current Period Accrued Master Servicing Fees: 98,462.79
Advanced Interest Paid to Master Servicer in the 106.33
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: 2,361,332,170.89
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
12/17/99 1 3160459.81
0.43% 0.13%
11/17/99 0 0.00
0.00% 0.00%
10/18/99 0 0.00
0.00% 0.00%
09/17/99 0 0.00
0.00% 0.00%
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%
DistributiDelinq 2 Months
Date # Balance
12/17/99 0.00 0.00
0.00% 0.00%
11/17/99 0.00 0.00
0.00% 0.00%
10/18/99 0.00 0.00
0.00% 0.00%
09/17/99 0.00 0.00
0.00% 0.00%
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%
DistributiDelinq 3+ Months
Date # Balance
12/17/99 0.00 0.00
0.00% 0.00%
11/17/99 0.00 0.00
0.00% 0.00%
10/18/99 0.00 0.00
0.00% 0.00%
09/17/99 0.00 0.00
0.00% 0.00%
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%
DistributiForeclosure/Bankruptcy
Date # Balance
12/17/99 0.00 0.00
0.00% 0.00%
11/17/99 0.00 0.00
0.00% 0.00%
10/18/99 0.00 0.00
0.00% 0.00%
09/17/99 0.00 0.00
0.00% 0.00%
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%
DistributiREO
Date # Balance
12/17/99 0.00 0.00
0.00% 0.00%
11/17/99 0.00 0.00
0.00% 0.00%
10/18/99 0.00 0.00
0.00% 0.00%
09/17/99 0.00 0.00
0.00% 0.00%
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%
Note: Foreclosure and REO Totals are Included in the Approp
DistributiModifications
Date # Balance
12/17/99 0.00 0.00
0.00% 0.00%
11/17/99 0.00 0.00
0.00% 0.00%
10/18/99 0.00 0.00
0.00% 0.00%
09/17/99 0.00 0.00
0.00% 0.00%
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%
DistributiPrepayments
Date # Balance
12/17/99 0.00 0.00
0.00% 0.00%
11/17/99 0.00 0.00
0.00% 0.00%
10/18/99 0.00 0.00
0.00% 0.00%
09/17/99 0.00 0.00
0.00% 0.00%
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%
DistributiCurr Weighted Avg.
Date Coupon Remit
12/17/99 7.6858% 7.6338%
11/17/99 7.9279% 7.8759%
10/18/99 7.6858% 7.6338%
09/17/99 7.9278% 7.8758%
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%
Delinquency Loan Detail "DLD"
Paid
Disclosure Doc Thru Current P&I
Control # Date Advance
7 11/11/99 499,871.41
14 11/11/99 294,777.79
28 11/11/99 147,003.40
38 11/11/99 86,050.78
73 11/11/99 42,957.39
96 11/11/99 32,412.59
138 11/11/99 20,419.41
140 10/11/99 25,752.54
204 11/11/99 9,686.91
218 11/11/99 8,277.81
227 11/11/99 6,471.73
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)
7 4 0.00 B
14 2 0.00 B
28 1 0.00 B
38 0.00 B
73 0.00 B
96 0.00 B
138 0.00 B
140 0.00 1
204 0.00 B
218 0.00 B
227 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
7
14
28
38
73
96
138
140
204
218
227
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 6,816,570.16 0.29%
$1,000,000 to $1,500, 27 33,253,104.11 1.41%
$1,500,000 to $2,000, 22 39,830,547.13 1.69%
$2,000,000 to $2,500, 12 26,800,103.66 1.13%
$2,500,000 to $5,000, 76 279,594,803.5 11.84%
$5,000,000 to $7,500, 29 187,054,563.0 7.92%
$7,500,000 to $10,000 11 96,122,005.83 4.07%
$10,000,000 to $12,50 14 160,897,986.4 6.81%
$12,500,000 to $15,00 1 13,378,381.27 0.57%
$15,000,000 to $17,50 3 48,706,819.83 2.06%
$17,500,000 to $20,00 3 53,042,007.41 2.25%
$20,000,000 to $30,00 9 221,841,448.6 9.39%
$30,000,000 to $40,00 9 314,503,615.5 13.32%
$40,000,000 to $50,00 2 88,945,609.16 3.77%
$50,000,000 to $60,00 1 53,320,771.77 2.26%
$60,000,000 to $70,00 1 65,570,817.72 2.78%
$70,000,000 to $80,00 1 79,909,050.82 3.38%
$80,000,000 to $90,00 2 171,129,975.8 7.25%
$90,000,000 to Above 3 420,613,989.0 17.81%
Total 234 2,361,332,170 100.00%
Average Scheduled Balance is 10,091,163
Maximum Scheduled Balance is 156,000,000
Minimum Scheduled Balance is 599,925
Distribution of Property Types
Number Scheduled Based on
Property T of Loans Balance Balance
Retail 60 969,998,045.3 41.08%
Office 62 619,038,819.7 26.22%
Multifamil 50 337,597,711.3 14.30%
Other 37 216,506,286.6 9.17%
Lodging 5 109,348,820.9 4.63%
Industrial 14 94,141,809.42 3.99%
Mobile Hom 6 14,700,677.50 0.62%
Total 234 2,361,332,17 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
6.500% or less 6 22,087,019.41 0.94%
6.500% to 7.00% 39 545,795,284.5 23.11%
7.00% to 7.500% 86 499,064,067.4 21.13%
7.500% to 8.00% 37 327,865,411.1 13.88%
8.00% to 8.500% 54 891,896,758.8 37.77%
8.500% to 9.00% 4 50,220,421.24 2.13%
9.00% to 9.500% 3 19,137,583.85 0.81%
9.500% to 10.00% 0 0.00 0.00%
10.00% to 10.500% 3 3,179,658.16 0.13%
10.500% to 99.00% 2 2,085,966.31 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 2,361,332,170 100.00%
W/Avg Mortgage Interest Rate is 7.6858%
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 30 405,439,626.3 17.17%
Various 4 293,726,276.9 12.44%
Michigan 23 262,644,969.3 11.12%
Virginia 19 181,616,633.8 7.69%
New York 11 168,530,829.1 7.14%
Illinois 16 151,146,888.9 6.40%
Ohio 12 109,790,237.5 4.65%
Nevada 4 85,346,722.29 3.61%
Iowa 4 81,440,164.35 3.45%
Georgia 1 79,909,050.82 3.38%
Maryland 13 58,513,395.57 2.48%
Texas 12 56,146,410.32 2.38%
North Carolina 8 42,739,827.38 1.81%
Florida 6 36,667,681.21 1.55%
Hawaii 1 30,119,221.04 1.28%
Pennsylvania 4 29,687,342.36 1.26%
New Mexico 6 28,549,794.95 1.21%
Arizona 4 24,537,558.07 1.04%
New Jersey 4 24,241,024.75 1.03%
Minnesota 9 22,736,732.55 0.96%
District of Columbia 3 22,623,720.81 0.96%
Oregon 4 21,035,102.62 0.89%
Louisiana 4 19,378,889.44 0.82%
Connecticut 1 15,153,490.85 0.64%
Wisconsin 3 12,733,965.79 0.54%
Indiana 1 12,393,753.72 0.52%
West Virginia 1 11,531,142.63 0.49%
New Hampshire 2 10,822,662.00 0.46%
Kentucky 3 9,586,830.97 0.41%
Missouri 3 8,885,421.39 0.38%
Other 18 43,656,802.98 1.85%
Total 234 2,361,332,170 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 42 494,049,804.7 20.92%
1+ to 2 years 186 1,799,175,908 76.19%
2+ to 3 years 4 65,746,728.41 2.78%
3+ to 4 years 2 2,359,729.61 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 2,361,332,170 100.00%
Weighted Average Seasonin
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 6 35,044,422.58 1.48%
Amortizing Balloon 228 2,326,287,748 98.52%
Total 234 2,361,332,170 100.00%
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 1,152,340.74 0.05%
181 to 240 months 5 33,892,081.84 1.44%
241 to 360 months 0 0.00 0.00%
Total 6 35,044,422.58 1.48%
Weighted Average Months to 222
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 83 930,766,246.6 39.42%
121 to 180 months 128 1,291,444,224 54.69%
181 to 240 months 17 104,077,277.0 4.41%
Total 228 2,326,287,748 98.52%
Weighted Average Months to Maturity is 139
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.500 to less 1 1,609,587.54 0.07%
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 1 3,367,752.32 0.14%
0.875 to 1.000 4 29,138,659.47 1.23%
1.000 to 1.125 12 147,825,223.2 6.26%
1.125 to 1.250 26 291,376,474.7 12.34%
1.250 to 1.375 32 459,844,456.2 19.47%
1.375 to 1.500 32 186,010,227.6 7.88%
1.500 to 1.625 27 298,386,373.6 12.64%
1.625 to 1.750 29 141,975,491.5 6.01%
1.750 to 1.875 11 75,158,273.24 3.18%
1.875 to 2.000 15 53,087,334.95 2.25%
2.000 to 2.125 7 94,882,548.57 4.02%
2.125 to above 24 511,288,471.1 21.65%
Unknown 13 67,381,296.61 2.85%
Total 234 2,361,332,170 100.00%
Weighted Average Debt Service Coverage Ratio is 1.707
(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 0 0.00 0.00%
1 to 2 yea 221 2,293,950,874 97.15%
2 Years or 0 0.00 0.00%
Unknown 13 67,381,296.61 2.85%
Total 234 2,361,332,170 100.00%
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 2.370
6CMAT99C1 Lodging 02/11/10 2.010
7CMAT99C1 Retail 01/11/09 1.420
8CMAT99C1 Retail 12/11/12 1.300
9CMAT99C1 Office 07/11/13 1.130
10CMAT99C1 Other 05/01/18 1.350
11CMAT99C1 Retail 01/11/13 1.060
12CMAT99C1 Retail 08/11/13 1.190
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 1.280
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 1.090
28CMAT99C1 Office 11/11/08 2.500
29CMAT99C1 Office 01/11/14 1.870
30CMAT99C1 Retail 01/11/13 1.530
31CMAT99C1 Retail 01/11/09 1.570
32CMAT99C1 Office 01/11/09 1.240
33CMAT99C1 Office 05/01/18 1.090
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 1.030
38CMAT99C1 Office 11/11/08 1.850
39CMAT99C1 Lodging 09/11/08 2.660
40CMAT99C1 Multifamily 06/11/12 1.210
41CMAT99C1 Industrial 03/11/15 0.960
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 1.170
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 1.250
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 1.370
60CMAT99C1 Other 10/11/18
61CMAT99C1 Retail 01/11/09 1.750
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 1.290
67CMAT99C1 Other 09/11/08 1.520
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 1.320
73CMAT99C1 Retail 01/11/14 1.620
74CMAT99C1 Multifamily 09/11/13 1.910
75CMAT99C1 Multifamily 07/11/13 1.450
76CMAT99C1 Office 12/11/08 1.860
77CMAT99C1 Multifamily 12/11/13 1.760
78CMAT99C1 Industrial 12/11/08 2.130
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 2.730
85CMAT99C1 Industrial 01/11/19 1.240
88CMAT99C1 Retail 12/11/08 1.280
89CMAT99C1 Retail 12/11/13 1.340
90CMAT99C1 Other 01/11/09 1.510
91CMAT99C1 Multifamily 12/11/08 1.330
92CMAT99C1 Other 12/11/13 2.740
93CMAT99C1 Multifamily 01/11/09 1.450
94CMAT99C1 Retail 10/11/13 1.390
95CMAT99C1 Retail 04/11/13 1.280
96CMAT99C1 Office 08/11/13 1.430
97CMAT99C1 Retail 11/11/18 1.450
98CMAT99C1 Multifamily 12/11/08 1.390
99CMAT99C1 Retail 01/11/09 1.550
100CMAT99C1 Other 01/11/09 1.720
101CMAT99C1 Office 07/11/13 1.380
102CMAT99C1 Retail 06/11/20 1.660
103CMAT99C1 Office 12/11/13 1.190
104CMAT99C1 Office 10/11/13 1.510
105CMAT99C1 Multifamily 01/11/09 1.940
106CMAT99C1 Retail 08/11/13 1.190
107CMAT99C1 Multifamily 11/11/13 1.660
108CMAT99C1 Office 09/11/13 1.490
109CMAT99C1 Retail 12/11/13 1.410
110CMAT99C1 Mobile Home 12/11/13 1.690
111CMAT99C1 Multifamily 08/11/13 1.400
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 1.410
118CMAT99C1 Other 09/11/13 1.400
119CMAT99C1 Retail 09/11/13 0.910
120CMAT99C1 Other 12/11/13 1.940
121CMAT99C1 Retail 06/11/20 1.660
122CMAT99C1 Retail 06/11/20 1.630
123CMAT99C1 Retail 06/11/20 1.660
124CMAT99C1 Retail 02/11/09 1.950
125CMAT99C1 Other 01/11/14 2.030
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 2.370
130CMAT99C1 Retail 11/11/13 2.610
131CMAT99C1 Mobile Home 09/11/08 1.370
132CMAT99C1 Other 09/11/13 2.580
133CMAT99C1 Other 07/11/13 2.090
134CMAT99C1 Office 10/11/13 1.410
135CMAT99C1 Other 02/11/09 0.810
136CMAT99C1 Other 11/11/13 1.590
137CMAT99C1 Retail 12/11/13 1.630
138CMAT99C1 Multifamily 01/11/09
139CMAT99C1 Retail 10/11/13 1.690
140CMAT99C1 Industrial 12/11/13 2.170
141CMAT99C1 Other 09/11/13 2.860
142CMAT99C1 Other 12/11/08 1.770
143CMAT99C1 Office 08/11/13 2.020
144CMAT99C1 Other 10/11/08 1.560
145CMAT99C1 Retail 12/11/08 1.940
146CMAT99C1 Multifamily 10/11/13 1.430
147CMAT99C1 Lodging 11/11/13 1.710
148CMAT99C1 Multifamily 12/11/13 1.180
149CMAT99C1 Office 02/11/09 1.930
150CMAT99C1 Retail 11/11/13 4.280
151CMAT99C1 Multifamily 11/11/13 2.210
152CMAT99C1 Office 10/11/13 1.480
153CMAT99C1 Industrial 11/11/13 1.390
154CMAT99C1 Office 08/11/13 2.170
155CMAT99C1 Other 08/11/13 1.740
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 1.110
161CMAT99C1 Multifamily 11/11/13 1.180
162CMAT99C1 Industrial 01/11/09 1.910
163CMAT99C1 Multifamily 09/11/13 1.470
164CMAT99C1 Other 01/11/09 2.370
165CMAT99C1 Office 10/11/13 1.760
166CMAT99C1 Other 12/11/13 1.630
167CMAT99C1 Office 10/11/13 1.450
168CMAT99C1 Office 11/11/13 1.410
169CMAT99C1 Other 02/11/09 1.980
170CMAT99C1 Office 09/11/08 1.310
171CMAT99C1 Multifamily 01/11/09 1.640
172CMAT99C1 Other 01/11/09
173CMAT99C1 Multifamily 08/11/13 1.460
174CMAT99C1 Multifamily 02/11/09 1.430
175CMAT99C1 Multifamily 01/11/09
176CMAT99C1 Multifamily 11/11/13 1.290
177CMAT99C1 Other 01/11/14 1.710
178CMAT99C1 Office 11/11/08 1.630
179CMAT99C1 Office 01/11/14 1.880
180CMAT99C1 Office 11/11/13 2.100
181CMAT99C1 Office 10/11/13 1.220
182CMAT99C1 Other 10/11/13 1.540
183CMAT99C1 Multifamily 10/11/13 1.760
184CMAT99C1 Other 12/11/13
185CMAT99C1 Other 01/11/14
186CMAT99C1 Other 01/11/09 1.990
187CMAT99C1 Multifamily 08/11/13 1.440
188CMAT99C1 Multifamily 11/11/13 1.310
189CMAT99C1 Retail 01/11/09 1.880
190CMAT99C1 Multifamily 01/11/09 1.410
191CMAT99C1 Retail 12/11/11 1.510
192CMAT99C1 Retail 09/11/13 1.170
193CMAT99C1 Other 09/11/13 1.600
194CMAT99C1 Multifamily 12/11/13 1.630
195CMAT99C1 Retail 02/11/09 0.240
196CMAT99C1 Multifamily 01/11/11 1.470
197CMAT99C1 Multifamily 12/11/09 1.190
198CMAT99C1 Multifamily 08/11/13 1.160
199CMAT99C1 Other 05/11/13 1.710
200CMAT99C1 Industrial 06/11/13 2.080
201CMAT99C1 Retail 02/01/19 1.040
202CMAT99C1 Retail 02/01/19 1.040
203CMAT99C1 Multifamily 12/11/08 1.180
204CMAT99C1 Other 01/11/14 2.100
205CMAT99C1 Retail 02/01/19 1.060
206CMAT99C1 Retail 06/11/17 0.960
207CMAT99C1 Retail 02/01/19 1.300
208CMAT99C1 Multifamily 08/11/13 1.190
209CMAT99C1 Multifamily 01/11/09 1.250
210CMAT99C1 Office 11/11/18 1.910
212CMAT99C1 Mobile Home 06/11/13 1.590
213CMAT99C1 Other 11/11/18 1.540
214CMAT99C1 Office 11/11/13 1.360
215CMAT99C1 Office 11/11/13 1.580
216CMAT99C1 Retail 11/11/08 2.160
217CMAT99C1 Multifamily 01/11/09 1.610
218CMAT99C1 Industrial 01/11/09 1.390
219CMAT99C1 Multifamily 01/11/14 1.710
220CMAT99C1 Retail 08/11/13 1.550
221CMAT99C1 Retail 02/01/19 1.040
222CMAT99C1 Multifamily 12/11/13 1.330
223CMAT99C1 Mobile Home 07/11/13 1.630
224CMAT99C1 Other 01/11/09 1.810
225CMAT99C1 Mobile Home 04/11/13 1.500
226CMAT99C1 Retail 02/01/19 1.040
227CMAT99C1 Industrial 01/11/09 1.390
228CMAT99C1 Multifamily 01/11/11 1.200
229CMAT99C1 Multifamily 01/11/11 1.350
230CMAT99C1 Multifamily 12/11/09 1.560
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 81,171,338.61 8.400%
5 12/31/98VA 89,958,637.25 8.500%
6 12/31/98GA 79,909,050.82 7.400%
7 12/31/98IA 65,570,817.72 8.400%
8 12/31/98MI 53,320,771.77 8.500%
9 12/31/98OH 48,624,938.50 8.190%
10 12/31/98NA 40,320,670.66 7.030%
11 12/31/98NV 39,958,797.49 8.798%
12 12/31/98MI 39,664,092.52 8.410%
13 12/31/98MI 39,073,009.30 8.500%
14 12/31/98IL 36,187,145.75 8.500%
15 12/31/98CA 36,301,279.46 8.500%
16 12/31/98NV 32,467,221.44 8.050%
17 12/31/98MI 30,588,181.69 8.370%
18 12/31/98VA 30,144,666.81 6.690%
19 12/31/98HI 30,119,221.04 7.070%
20 12/31/98IL 29,437,601.32 7.000%
21 12/31/98OH 28,771,738.24 8.500%
22 12/31/98CA 25,663,445.19 6.510%
23 12/31/98MI 25,633,350.35 7.780%
24 12/31/98CA 24,837,162.55 7.100%
25 12/31/98CA 24,028,371.84 6.950%
26 12/31/98PA 22,468,192.54 8.420%
27 12/31/98CA 20,774,953.91 7.000%
28 12/31/98IL 20,226,632.72 7.375%
29 12/31/98DC 17,812,614.46 7.450%
30 12/31/98FL 17,594,063.68 7.440%
31 12/31/98IL 17,635,329.27 7.980%
32 12/31/98CA 17,319,061.26 6.520%
33 12/31/98CT 15,153,490.85 8.450%
34 12/31/98TX 13,378,381.27 8.500%
35 12/31/98IN 12,393,753.72 7.790%
36 12/31/98LA 12,245,143.84 8.500%
37 12/31/98NC 11,998,014.81 9.253%
38 12/31/98IL 11,839,980.03 7.375%
39 12/31/98NY 11,842,567.43 8.500%
40 12/31/98AZ 11,795,684.91 8.445%
41 12/31/98CA 11,685,718.22 7.880%
42 12/31/98WV 11,531,142.63 6.890%
43 VA 11,529,224.70 8.295%
44 12/31/98NM 6,796,760.28 8.500%
45 12/31/98MD 11,190,724.56 8.120%
46 12/31/98NC 10,952,754.27 7.130%
47 12/31/98NV 10,769,584.52 8.000%
48 MD 10,719,313.51 8.295%
49 12/31/98MI 10,404,379.27 8.330%
50 12/31/98IA 9,849,620.48 7.250%
51 12/31/98CA 9,925,711.91 7.610%
52 12/31/98NM 9,276,113.49 8.500%
53 12/31/98TX 9,048,023.40 7.080%
54 12/31/98OR 9,002,666.46 8.400%
55 12/31/98FL 8,858,990.71 7.130%
56 12/31/98NH 8,842,179.27 8.500%
57 12/31/98OR 8,521,615.86 8.250%
58 12/31/98MD 7,639,969.26 8.150%
59 12/31/98OH 7,634,298.42 7.950%
60 NJ 7,522,816.57 7.300%
61 12/31/98WI 7,432,093.99 7.450%
62 12/31/98CA 7,360,863.77 8.309%
63 12/31/98IL 7,358,492.86 8.500%
64 12/31/98DE 7,257,412.40 8.000%
65 12/31/98NJ 7,202,796.59 7.180%
66 12/31/98MI 7,100,000.00 6.500%
67 12/31/98CA 7,030,160.43 8.263%
68 12/31/98CA 6,912,308.02 7.150%
69 12/31/98MN 6,911,613.28 8.500%
70 12/31/98MI 6,854,923.27 8.500%
71 12/31/98IL 6,813,314.91 8.340%
72 12/31/98CA 6,623,129.22 6.700%
73 12/31/98AZ 6,605,151.26 6.915%
74 12/31/98NY 6,605,097.84 8.000%
75 12/31/98CA 6,562,064.02 8.207%
76 12/31/98MI 6,375,997.46 6.700%
77 12/31/98NY 6,322,539.73 6.460%
78 12/31/98CA 6,257,598.61 8.500%
79 12/31/98OH 6,146,452.63 7.650%
80 12/31/98TX 6,035,079.89 7.030%
81 12/31/98VA 5,930,317.30 7.170%
82 12/31/98NJ 5,612,736.26 7.160%
83 12/31/98TX 5,508,965.97 7.610%
84 12/31/98OH 5,454,146.72 7.200%
85 12/31/98IA 5,043,292.87 8.920%
86 12/31/98NC 4,963,714.27 7.000%
87 12/31/98NC 4,973,563.12 7.550%
88 12/31/98AL 4,946,046.69 6.970%
89 12/31/98VA 4,879,590.03 7.800%
90 12/31/98TX 4,915,593.66 6.750%
91 12/31/98VA 4,818,078.27 8.360%
92 12/31/98CA 4,687,551.83 8.120%
93 12/31/98CA 4,637,983.84 7.420%
94 12/31/98VA 4,561,720.91 7.330%
95 12/31/98CA 4,614,539.98 8.000%
96 12/31/98CA 4,595,926.74 6.640%
97 12/31/98MN 4,531,106.03 7.200%
98 12/31/98CA 4,472,015.33 7.430%
99 12/31/98MI 4,490,946.94 7.640%
100 12/31/98OH 4,419,527.53 8.420%
101 12/31/98NY 3,407,086.47 7.180%
102 12/31/98WA 4,320,758.07 6.780%
103 12/31/98NY 4,282,636.32 8.500%
104 12/31/98KY 4,246,481.09 7.050%
105 12/31/98KY 4,176,204.93 7.520%
106 12/31/98VA 4,136,428.66 7.000%
107 12/31/98ME 4,150,137.98 6.900%
108 12/31/98MI 4,149,680.04 7.110%
109 12/31/98MO 4,099,355.75 9.500%
110 12/31/98NM 4,010,425.24 7.120%
111 12/31/98AZ 3,954,106.94 6.700%
112 12/31/98NJ 3,902,675.33 7.110%
113 12/31/98CA 3,889,758.38 8.350%
114 12/31/98CA 3,782,093.93 6.800%
115 12/31/98TX 3,760,774.57 8.600%
116 12/31/98MD 3,755,371.58 7.150%
117 12/31/98VA 3,711,751.02 7.440%
118 12/31/98MI 3,742,455.06 7.640%
119 12/31/98MD 3,742,455.06 7.640%
120 12/31/98WI 3,742,455.06 7.640%
121 12/31/98CA 3,714,432.65 7.250%
122 12/31/98NY 3,706,975.34 6.700%
123 12/31/98TX 3,663,845.24 7.120%
124 12/31/98IL 3,616,711.78 7.430%
125 12/31/98VA 3,546,388.03 7.030%
126 12/31/98FL 3,447,621.21 7.250%
127 12/31/98MD 3,460,082.22 7.320%
128 12/31/98CA 3,439,259.73 7.240%
129 12/31/98NY 3,430,717.42 7.530%
130 12/31/98NC 3,369,677.06 7.320%
131 12/31/98MD 3,377,939.07 8.480%
132 12/31/98TX 3,367,752.32 7.250%
133 12/31/98VA 3,299,655.53 8.450%
134 12/31/98PA 3,280,929.47 6.610%
135 LA 3,259,171.80 6.360%
136 12/31/98IL 3,242,508.19 8.460%
137 12/31/98IL 3,160,459.81 7.350%
138 12/31/98CA 3,152,755.85 7.420%
139 12/31/98MD 3,164,912.00 6.900%
140 12/31/98MI 3,161,213.80 7.060%
141 12/31/98NY 3,151,022.98 7.000%
142 12/31/98CA 3,150,821.15 6.850%
143 12/31/98CA 3,086,588.49 7.230%
144 12/31/98MA 3,040,213.29 9.200%
145 12/31/98FL 3,046,464.51 8.000%
146 12/31/98SC 2,957,535.45 7.060%
147 12/31/98MD 2,965,133.04 7.240%
148 12/31/98NC 2,963,384.74 7.030%
149 12/31/98DC 2,935,093.24 8.500%
150 12/31/98VA 2,875,608.34 8.300%
151 12/31/98MI 2,864,850.00 7.060%
152 12/31/98MO 2,805,608.73 7.910%
153 VA 2,816,911.11 8.295%
154 12/31/98MD 2,801,174.57 7.650%
155 12/31/98MN 2,799,946.22 6.750%
156 12/31/98NM 2,723,128.22 7.120%
157 12/31/98LA 2,688,187.59 7.300%
158 12/31/98IL 2,692,805.29 7.170%
159 12/31/98CA 2,657,801.13 7.000%
160 12/31/98TX 2,616,723.66 7.140%
161 12/31/98FL 2,375,900.46 7.000%
162 12/31/98NC 2,353,255.18 8.500%
163 12/31/98IL 2,348,967.92 7.250%
164 12/31/98OR 2,334,745.25 7.900%
165 12/31/98OH 2,291,186.68 7.140%
166 12/31/98PA 2,272,733.46 7.500%
167 12/31/98AZ 2,182,614.96 8.500%
168 12/31/98IL 2,165,615.77 7.000%
169 VA 2,151,633.98 7.950%
170 12/31/98NV 2,151,118.84 7.170%
171 12/31/98MN 2,154,370.99 7.250%
172 IL 2,017,960.17 7.000%
173 12/31/98MI 1,987,240.80 7.020%
174 12/31/98TN 1,954,301.87 6.480%
175 12/31/98MO 1,980,456.91 7.120%
176 12/31/98NH 1,980,482.73 7.400%
177 12/31/98MD 1,977,831.97 7.440%
178 12/31/98CA 1,940,046.54 8.500%
179 12/31/98MD 1,890,587.78 7.520%
180 12/31/98MN 1,895,604.37 7.090%
181 VA 1,854,244.28 7.800%
182 CO 1,855,274.50 7.080%
183 12/31/98MD 1,827,900.95 7.350%
184 12/31/98ME 1,826,190.03 7.520%
185 12/31/98IL 1,803,438.47 7.170%
186 12/31/98VA 1,728,772.67 6.450%
187 12/31/98CA 1,722,233.34 6.320%
188 12/31/98PA 1,665,486.89 7.010%
189 12/31/98NE 1,657,682.52 7.500%
190 12/31/98VA 1,607,069.47 7.700%
191 12/31/98AL 1,630,683.65 6.610%
192 12/31/98TX 1,609,587.54 7.250%
193 12/31/98WI 1,559,416.74 10.360%
194 12/31/98MN 1,486,041.67 10.631%
195 12/31/98MI 1,475,130.01 7.390%
196 12/31/98VT 1,457,556.31 8.940%
197 12/31/98MI 1,419,991.01 7.270%
198 12/31/98OH 1,411,743.01 7.540%
199 12/31/98OH 1,365,367.40 7.540%
200 12/31/98FL 1,344,640.64 6.770%
201 12/31/98MN 1,337,808.57 7.150%
202 12/31/98OH 1,334,551.94 7.540%
203 12/31/98TN 1,303,815.95 7.290%
204 12/31/98OH 1,295,618.14 7.430%
205 12/31/98SC 1,282,763.36 7.400%
206 12/31/98LA 1,186,386.21 6.750%
207 12/31/98MI 1,187,564.09 7.490%
208 12/31/98OR 1,176,075.05 7.490%
209 12/31/98TX 1,152,340.74 7.500%
210 12/31/98NC 1,165,463.93 7.500%
211 12/31/98KY 1,164,144.95 7.210%
212 12/31/98NM 1,121,571.07 8.250%
213 12/31/98TX 1,089,342.06 7.430%
214 12/31/98SC 1,084,988.81 7.770%
215 12/31/98TN 1,078,513.50 6.880%
216 12/31/98VA 1,076,414.33 7.370%
217 12/31/98OH 1,040,668.33 7.540%
218 12/31/98MI 1,027,401.46 6.810%
219 12/31/98NE 1,004,664.52 7.150%
220 12/31/98VA 989,521.13 6.810%
221 12/31/98IA 976,433.28 7.170%
222 12/31/98NY 859,517.10 7.540%
223 12/31/98SC 848,264.08 7.770%
224 12/31/98MN 819,928.55 10.360%
225 12/31/98MN 800,312.87 10.360%
226 12/31/98IL 599,924.64 10.631%
227 NY 922,668.51 7.180%
228 DC 1,876,013.11 7.450%
229 NM 4,621,796.65 8.500%
230 NA 16,234,267.72 8.400%
Loan
Disclosure Scheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 863,200.00 0
2 906,843.05 0
3 687,166.67 0
4 624,101.85 0
5 699,186.13 0
6 600,649.08 0
7 502,605.33 0 B
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 B
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 B
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 B
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 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
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
73 43,233.62 0 B
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
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
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
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 B
139 25,181.46 0
140 25,884.50 0 1
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
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 B
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 B
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 B
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
_
