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: April 15, 1999
(Date of earliest event reported)
Morgan Stanley Capital I Inc.
(Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 1999-RM1)
Exact name of registrant as specified in charter)
Delaware 333-62911 133291626
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
1585 Broadway Street,37TH FL, New York, New York 10036
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(212) 296-7000
(Former name or former address, if changed since
last report.)
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the
Trust Fund formed, and the Commercial Mortgage Pass-Through
Certificates Series 1999-RM1 issued pursuant to, a Pooling
and Servicing Agreement, dated as of March 1, 1999 (the
"Pooling and Servicing Agreement"), by and among Morgan Stanley
Capital I Inc., as sponsor, Residential Funding Corporation,Morgan
Stanley Mortgage Capital Inc.,and Wachovia Bank, National
Association as Mortgage Loan Sellers, Amresco Services, L.P.,
as master Servicer,Banc One Mortgage Capital Markets, LLC,
as special servicer, LaSalle National Bank, as trustee and REMIC
administrator, and ABN AMRO Bank, N.V., as fiscal agent. The Class
A-1, Class A-2, Class B, Class C, Class D, Class E and Class F
Certificates have been registered pursuant to the Act under a
Registration Statement on Form S-3 (File No.333-62911) (the
"Registration Statement").
Capitalized terms used herein and not defined herein
have the same meanings ascribed to such terms in the Pooling and
Servicing Agreement.
Pursuant to Section 8.34 of the Pooling and Servicing
Agreement, the Trustee is filing this Current Report containing
the April 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 5.04 of the Pooling and Servicing
Agreement for the distribution on
April 15, 1999.
* 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 NATIONAL BANK, IN ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND SERVICING AGREEMENT ON
BEHALF OF GS MORTGAGE SECURITIES CORPORATION II,
REGISTRANT
By: /s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: April 15, 1999
ABN AMRO
LaSalle National Bank
Administrator:
Lora Pelqouin (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Morgan Stanley I Inc.
AMRESCO Services, L.P., as Master Servicer
Banc One Mortgage Capital Markets, LLC, as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 1999-RM1
ABN AMRO Acct: 67-8113-50-7
Statement Date 04/15/99
Payment Date: 04/15/99
Prior Payment:NA
Record Date: 03/31/99
WAC: 7.406168%
WAMM: 121
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 6
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 8
Total Pages Included In This Package 22
Information is available for this issue from the following sources
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
ASAP #: 387
Monthly Data File Name: 0387MMYY.EXE
Grantor Trust
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
O 15,039,407.00 15,039,407.00 0.00
61745MLN1 1000.0000000001000.000000000 0.000000000
Notes: (1) N denotes notional balance not included in total
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
O 0.00 0.00 15,039,407.00
61745MLN1 0.000000000 0.000000000 1000.000000000
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
O 0.00 0.00
61745MLN1 0.000000000 0.000000000 None
Total Payment 0.00
Notes: (2) Interest Paid minus Interest Adjustment minus Deferred
Intere (3) Estimated
REMIC III
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 183,000,000.00183,000,000.00 820,507.38
61745MKX0 1000.0000000 1000.0000000 4.4836469
A-2 429,287,000.00429,287,000.00 0.00
61745MKYB 1000.0000000001000.000000000 0.000000000
X 859,350,407.00859,350,407.00 0.00
61745LE1 1000.0000000001000.000000000 0.000000000
B 42,967,000.00 42,967,000.00 0.00
61745MKZ5 1000.0000000001000.000000000 0.000000000
C 45,116,000.00 45,116,000.00 0.00
61745MLA9 1000.0000000001000.000000000 0.000000000
D 12,890,000.00 12,890,000.00 0.00
61745MLB7 1000.0000000001000.000000000 0.000000000
E 34,374,000.00 34,374,000.00 0.00
61745MLC5 1000.0000000001000.000000000 0.000000000
F 17,187,000.00 17,187,000.00 0.00
61745MLD3 1000.0000000001000.000000000 0.000000000
G 10,742,000.00 10,742,000.00 0.00
61745MLF8 1000.0000000001000.000000000 0.000000000
H 23,632,000.00 23,632,000.00 0.00
61745MLG6 1000.0000000001000.000000000 0.000000000
J 8,594,000.00 8,594,000.00 0.00
61745MLH4 1000.0000000001000.000000000 0.000000000
K 12,890,000.00 12,890,000.00 0.00
61745MLJ0 1000.0000000001000.000000000 0.000000000
L 6,445,000.00 6,445,000.00 0.00
61745MLK7 1000.0000000001000.000000000 0.000000000
M 8,594,000.00 8,594,000.00 0.00
61745MLL5 1000.0000000001000.000000000 0.000000000
N 8,593,000.00 8,593,000.00 0.00
61745MLM3 1000.0000000001000.000000000 0.000000000
O 15,039,407.00 15,039,407.00 0.00
61745MLN1 1000.0000000001000.000000000 0.000000000
R3 0.00 0.00 0.00
9ABSC245 1000.0000000001000.000000000 0.000000000
Total 859,350,407.00 859,350,407.00 820,507.38
Notes: (1) N denotes notional balance not included in total
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 182,179,492.62
61745MKX0 0.0000000 0.0000000 995.5163531
A-2 0.00 0.00 429,287,000.00
61745MKYB 0.000000000 0.000000000 1000.000000000
X 0.00 0.00 858,529,899.62
61745LE1 0.000000000 0.000000000 999.045200452
B 0.00 0.00 42,967,000.00
61745MKZ5 0.000000000 0.000000000 1000.000000000
C 0.00 0.00 45,116,000.00
61745MLA9 0.000000000 0.000000000 1000.000000000
D 0.00 0.00 12,890,000.00
61745MLB7 0.000000000 0.000000000 1000.000000000
E 0.00 0.00 34,374,000.00
61745MLC5 0.000000000 0.000000000 1000.000000000
F 0.00 0.00 17,187,000.00
61745MLD3 0.000000000 0.000000000 1000.000000000
G 0.00 0.00 10,742,000.00
61745MLF8 0.000000000 0.000000000 1000.000000000
H 0.00 0.00 23,632,000.00
61745MLG6 0.000000000 0.000000000 1000.000000000
J 0.00 0.00 8,594,000.00
61745MLH4 0.000000000 0.000000000 1000.000000000
K 0.00 0.00 12,890,000.00
61745MLJ0 0.000000000 0.000000000 1000.000000000
L 0.00 0.00 6,445,000.00
61745MLK7 0.000000000 0.000000000 1000.000000000
M 0.00 0.00 8,594,000.00
61745MLL5 0.000000000 0.000000000 1000.000000000
N 0.00 0.00 8,593,000.00
61745MLM3 0.000000000 0.000000000 1000.000000000
O 0.00 0.00 15,039,407.00
61745MLN1 0.000000000 0.000000000 1000.000000000
R3 0.00 0.00 0.00
9ABSC245 0.000000000 0.000000000 0.000000000
Total 0.00 0.00 858,529,899.62
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 971,425.00 0.00 6.37000000%
61745MKX0 5.3083333 0.000000000 6.37000000%
A-2 2,400,429.81 0.00 6.71000000%
61745MKYB 5.591666671 0.000000000 6.71000000%
X 455,179.26 0.00 0.63561396%
61745LE1 0.529678297 0.000000000 0.44316488%
B 243,837.73 0.00 6.81000000%
61745MKZ5 5.675000116 0.000000000 6.81000000%
C 261,296.83 0.00 6.95000000%
61745MLA9 5.791666593 0.000000000 6.95000000%
D 78,038.61 0.00 7.26503771%
61745MLB7 6.054197828 0.000000000 7.23503771%
E 208,107.01 0.00 7.26503771%
61745MLC5 6.054198231 0.000000000 7.23503771%
F 104,053.50 0.00 7.26503771%
61745MLD3 6.054197940 0.000000000 7.23503771%
G 57,022.12 0.00 6.37000000%
61745MLF8 5.308333644 0.000000000 6.37000000%
H 125,446.53 0.00 6.37000000%
61745MLG6 5.308333192 0.000000000 6.37000000%
J 45,619.82 0.00 6.37000000%
61745MLH4 5.308333721 0.000000000 6.37000000%
K 68,424.42 0.00 6.37000000%
61745MLJ0 5.308333592 0.000000000 6.37000000%
L 34,212.21 0.00 6.37000000%
61745MLK7 5.308333592 0.000000000 6.37000000%
M 45,619.82 0.00 6.37000000%
61745MLL5 5.308333721 0.000000000 6.37000000%
N 45,614.51 0.00 6.37000000%
61745MLM3 5.308333527 0.000000000 6.37000000%
O 79,834.17 0.00 6.37000000%
61745MLN1 5.308332303 0.000000000 6.37000000%
R3 0.00 0.00
9ABSC245 0.000000000 0.000000000
None
Total 5,224,161.35 0.00
Total P&I Payment 6,044,668.73
Notes: (2) Interest Paid minus Interest Adjustment minus
Deferred Intere (3) Estimated
REMIC II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 183,000,000.00183,000,000.00 820,507.38
None 1000.0000000001000.000000000 4.483646885
A-2 429,287,000.00429,287,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
B 42,967,000.00 42,967,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
C 45,116,000.00 45,116,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
D 12,890,000.00 12,890,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
E 34,374,000.00 34,374,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
F 17,187,000.00 17,187,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
G 10,742,000.00 10,742,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
H 23,632,000.00 23,632,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
J 8,594,000.00 8,594,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
K 12,890,000.00 12,890,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
L 6,445,000.00 6,445,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
M 8,594,000.00 8,594,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
N 8,593,000.00 8,593,000.00 0.00
None 1000.0000000001000.000000000 0.000000000
O 15,039,407.00 15,039,407.00 0.00
None 1000.0000000001000.000000000 0.000000000
R2 0.00 0.00 0.00
9ABSC244 1000.0000000001000.000000000 0.000000000
Total 859,350,407.00 859,350,407.00 820,507.38
Notes: (1) N denotes notional balance not included in total
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 182,179,492.62
None 0.000000000 0.000000000 995.516353115
A-2 0.00 0.00 429,287,000.00
None 0.000000000 0.000000000 1000.000000000
B 0.00 0.00 42,967,000.00
None 0.000000000 0.000000000 1000.000000000
C 0.00 0.00 45,116,000.00
None 0.000000000 0.000000000 1000.000000000
D 0.00 0.00 12,890,000.00
None 0.000000000 0.000000000 1000.000000000
E 0.00 0.00 34,374,000.00
None 0.000000000 0.000000000 1000.000000000
F 0.00 0.00 17,187,000.00
None 0.000000000 0.000000000 1000.000000000
G 0.00 0.00 10,742,000.00
None 0.000000000 0.000000000 1000.000000000
H 0.00 0.00 23,632,000.00
None 0.000000000 0.000000000 1000.000000000
J 0.00 0.00 8,594,000.00
None 0.000000000 0.000000000 1000.000000000
K 0.00 0.00 12,890,000.00
None 0.000000000 0.000000000 1000.000000000
L 0.00 0.00 6,445,000.00
None 0.000000000 0.000000000 1000.000000000
M 0.00 0.00 8,594,000.00
None 0.000000000 0.000000000 1000.000000000
N 0.00 0.00 8,593,000.00
None 0.000000000 0.000000000 1000.000000000
O 0.00 0.00 15,039,407.00
None 0.000000000 0.000000000 1000.000000000
R2 0.00 0.00 0.00
9ABSC244 0.000000000 0.000000000 0.000000000
Total 0.00 0.00 858,529,899.62
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 1,112,493.25 0.00 7.29503771%
None 6.079198087 0.000000000 7.08970259%
A-2 2,609,720.71 0.00 7.29503771%
None 6.079198089 0.000000000 7.08970259%
B 261,204.90 0.00 7.29503771%
None 6.079197989 0.000000000 7.08970259%
C 274,269.10 0.00 7.29503771%
None 6.079198067 0.000000000 7.08970259%
D 78,360.86 0.00 7.29503771%
None 6.079197828 0.000000000 7.08970259%
E 208,966.36 0.00 7.29503771%
None 6.079198231 0.000000000 7.08970259%
F 104,483.18 0.00 7.29503771%
None 6.079198231 0.000000000 7.08970259%
G 65,302.75 0.00 7.29503771%
None 6.079198473 0.000000000 7.08970259%
H 143,663.61 0.00 7.29503771%
None 6.079198121 0.000000000 7.08970259%
J 52,244.63 0.00 7.29503771%
None 6.079198278 0.000000000 7.08970259%
K 78,360.86 0.00 7.29503771%
None 6.079197828 0.000000000 7.08970259%
L 39,180.43 0.00 7.29503771%
None 6.079197828 0.000000000 7.08970259%
M 52,244.63 0.00 7.29503771%
None 6.079198278 0.000000000 7.08970259%
N 52,238.55 0.00 7.29503771%
None 6.079198185 0.000000000 7.08970259%
O 91,427.53 0.00 7.29503771%
None 6.079197803 0.000000000 7.08970259%
R2 0.00 0.00
9ABSC244 0.000000000 0.000000000
None
Total 5,224,161.35 0.00
Total P& I Payment 6,044,668.73
Notes: (2) Interest Paid minus Interest Adjustment minus
Deferred Intere
(3) Estimated
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Intere 859,350,407.00859,350,407.00 820,507.38
None 1000.0000000001000.000000000 0.954799548
R1 0.00 0.00 0.00
9ABSC243 1000.0000000001000.000000000 0.000000000
Toal 859,350,407.00 859,350,407.00 820,507.38
Notes: (1) N denotes notional balance not included in total
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Intere 0.00 0.00 858,529,899.62
None 0.000000000 0.000000000 999.045200452
R1 0.00 0.00 0.00
9ABSC243 0.000000000 0.000000000 0.000000000
Total 0.00 0.00 858,529,899.62
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Regular Intere 5,224,161.35 0.00 7.29503771%
None 6.079198087 0.000000000 7.08970259%
R1 0.00 0.00
9ABSC243 0.000000000 0.000000000
None
Total 5,224,161.35 0.00
Total P & I Payment 6,044,668.73
Notes: (2) Interest Paid minus Interest Adjustment minus
Deferred Intere
(3) Estimated
Other Related Information
Accrued Excess Interest
CertificatCertificatePrepay Int.Interest Accrual
Class Interest Shortfall Loss Amount
A-1 971,425.00 0.00 0.00 971,425.00
A-2 2,400,429.8 0.00 0.002,400,429.8
X 455,179.26 0.00 0.00 455,179.26
B 243,837.73 0.00 0.00 243,837.73
C 261,296.83 0.00 0.00 261,296.83
D 78,038.61 0.00 0.00 78,038.61
E 208,107.01 0.00 0.00 208,107.01
F 104,053.50 0.00 0.00 104,053.50
G 57,022.12 0.00 0.00 57,022.12
H 125,446.53 0.00 0.00 125,446.53
J 45,619.82 0.00 0.00 45,619.82
K 68,424.42 0.00 0.00 68,424.42
L 34,212.21 0.00 0.00 34,212.21
M 45,619.82 0.00 0.00 45,619.82
N 45,614.51 0.00 0.00 45,614.51
O 79,834.19 0.00 0.00 79,834.19
Total 5,224,161.3 0.00 0.005,224,161.3
Beginning Ending
CertificatUnpaid Unpaid Prepayment
Class Interest Interest Premiums
A-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
X 0.00 0.00 0.00
B 0.00 0.00 0.00
C 0.00 0.00 0.00
D 0.00 0.00 0.00
E 0.00 0.00 0.00
F 0.00 0.00 0.00
G 0.00 0.00 0.00
H 0.00 0.00 0.00
J 0.00 0.00 0.00
K 0.00 0.00 0.00
L 0.00 0.00 0.00
M 0.00 0.00 0.00
N 0.00 0.00 0.00
O 0.00 0.00 0.00
Total 0.00 0.00 0.00
Advances
Prior Outstanding Current Period
Principal Interest Principal Interest
Servicer 0.00 0.00 50,185.26 256,511.03
Trustee: 0.00 0.00 0.00 0.00
Fiscal Ag 0.00 0.00 0.00 0.00
Total 0.00 0.00 50,185.26 256,511.03
Recovered Outstanding
Principal Interest Principal Interest
Servicer 0.00 0.00 50,185.26 256,511.03
Trustee: 0.00 0.00 0.00 0.00
Fiscal Age 0.00 0.00 0.00 0.00
Total 0.00 0.00 50,185.26 256,511.03
Servicing Compensation
Current Period Accrued Master Servicing Fees: 76,933.85
Advanced Interest Paid to Master Servicer in 0.00
Additional Master Servicing Compensation: 0.00
Current Period Special Servicing Fees Paid: 0.00
Current Period Workout Fees Paid: 0.00
Current Period Liquidation Fees Paid: 0.00
Additional Special Servicing Compensation: 0.00
Excess Interest Paid to the O Certificate: 0.00
Endng Pool Count: 221
Ending Pool Balance: 858,529,899.52
Current Additional Trust Fund Expenses: 0.00
Cumulative Additional Trust Fund Expenses: 0.00
Summary of Appraisal Reductions
Principal
# Property Loan NumberBalance
1. 0 0.00
2. 0 0.00
3. 0 0.00
4. 0 0.00
5. 0 0.00
Appraisal Appraisal Date of
# Property Reduction ADate Reduction
1. 0.00
2. 0.00
3. 0.00
4. 0.00
5. 0.00
REO Property Information
# Property Property TyState Zip
1.
2.
3.
4.
5.
Stated Actual
# Property Latest DSCRPrin. BalanceEnding Bala
1. 0.00 0.00
2. 0.00 0.00
3. 0.00 0.00
4. 0.00 0.00
5. 0.00 0.00
REO Loan Information
Revenue/IncomCollections
# Loan NumbAppraisal VCollected Available f
1. 0.00 0.00 0.00
2. 0.00 0.00 0.00
3. 0.00 0.00 0.00
4. 0.00 0.00 0.00
5. 0.00 0.00 0.00
Stated Actual
# Loan NumbLatest DSCRPrin. BalanceEnding Bala
1. 0 0.00 0.00
2. 0 0.00 0.00
3. 0 0.00 0.00
4. 0 0.00 0.00
5. 0 0.00 0.00
REO Liquidation Information
Liquidation Proceeds in
# Loan NumbRealized LoProceeds Available f
1. 0.00 0.00 0.00
2. 0.00 0.00 0.00
3. 0.00 0.00 0.00
4. 0.00 0.00 0.00
5. 0.00 0.00 0.00
LiquidationBalance at Date of
# Loan NumbExpenses Liquidation Final Recov
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
Fact
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
04/15/99 0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
04/15/99 0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
DistributiREO Modifications
Date # Balance # Balance
04/15/99 0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
0 0.00 0 0.00
0.00% 0.00% 0.00% 0.00%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
04/15/99 0 0.00 7.4062% 7.2950%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
0 0.00 0.0000% 0.0000%
0.00% 0.00%
Delinquent Loan Detail
Paid Outstanding
DisclosureThru Current P&IP&I
Control # Date Advance Advances**
50 03/01/99 39,022.62 39,022.62
138 03/01/99 18,230.50 18,230.50
54 03/01/99 39,874.38 39,874.38
57 03/01/99 37,801.50 37,801.50
60 03/01/99 37,002.24 37,002.24
73 03/01/99 30,529.64 30,529.64
100 03/01/99 25,948.09 25,948.09
119 03/01/99 18,088.92 18,088.92
123 03/01/99 19,847.21 19,847.21
164 03/01/99 15,186.18 15,186.18
180 03/01/99 11,732.28 11,732.28
203 03/01/99 4,472.36 4,472.36
213 03/01/99 8,960.36 8,960.36
Total 306,696.28 306,696.28
Out. Property Special
DisclosureProtection Advance Servicer Foreclosure
Control # Advances DescriptionTransfer DateDate
50 0.00 B
138 0.00 B
54 0.00 B
57 0.00 B
60 0.00 B
73 0.00 B
100 0.00 B
119 0.00 B
123 0.00 B
164 0.00 B
180 0.00 B
203 0.00 B
213 0.00 B
Total 0.00
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
Disclosure Doc Bankruptcy REO
Control # Date Date
50
138
54
57
60
73
100
119
123
164
180
203
213
Total
Strat Reports "STRAT"
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
$500,000to $1,000,000 17
$1,000,000to $1,500,000 29
$1,500,000to $2,000,000 29
$2,000,000to $2,500,000 23
$2,500,000to $3,000,000 25
$3,000,000to $3,500,000 13
$3,500,000to $4,000,000 12
$4,000,000to $4,500,000 15
$4,500,000to $5,000,000 8
$5,000,000to $7,500,000 29
$7,500,000to $10,000,000 10
$10,000,00to $12,500,000 4
$12,500,00to $15,000,000 3
$15,000,00to $17,500,000 1
$17,500,00to $20,000,000 0
$20,000,00to $22,500,000 1
$22,500,00to $25,000,000 0
$25,000,00to $27,500,000 0
$27,500,00& Above 2
Total 221
Current Scheduled Scheduled Based on
Balances Balance Balance
$500,000to $1,000,00013,334,732.98 1.55%
$1,000,000to $1,500,00038,391,935.24 4.47%
$1,500,000to $2,000,00051,837,706.04 6.04%
$2,000,000to $2,500,00051,155,361.43 5.96%
$2,500,000to $3,000,00070,118,782.36 8.17%
$3,000,000to $3,500,00043,216,850.81 5.03%
$3,500,000to $4,000,00044,881,465.77 5.23%
$4,000,000to $4,500,00064,355,982.92 7.50%
$4,500,000to $5,000,00037,752,142.62 4.40%
$5,000,000to $7,500,000174,987,253.8 20.38%
$7,500,000to $10,000,00083,926,077.98 9.78%
$10,000,00to $12,500,00044,209,986.49 5.15%
$12,500,00to $15,000,00038,474,547.81 4.48%
$15,000,00to $17,500,00015,131,607.66 1.76%
$17,500,00to $20,000,000 0.00 0.00%
$20,000,00to $22,500,00021,139,608.52 2.46%
$22,500,00to $25,000,000 0.00 0.00%
$25,000,00to $27,500,000 0.00 0.00%
$27,500,00& Above 65,615,857.00 7.64%
Total 858,529,899.5 100.00%
Average Scheduled Balance is 3,884,751
Maximum Scheduled Balance is 36,750,852
Minimum Scheduled Balance is 516,653
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 64196,610,803.9 22.90%
Office 41157,666,988.7 18.36%
Lodging 1089,081,876.84 10.38%
Industrial 2779,978,007.78 9.32%
Mixed Use 1039,514,322.58 4.60%
Self Storage 511,116,497.46 1.29%
Mobile Home 2 7,613,578.83 0.89%
Other 1 2,978,122.59 0.35%
Total 221858,529,899.5 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number
Interest Rate of Loans
6.000%or less 0
6.000%to 6.500% 8
6.500%to 7.000% 70
7.000%to 7.500% 101
7.500%to 8.000% 23
8.000%to 8.500% 11
8.500%to 9.000% 6
9.000%to 9.500% 2
9.500%to 10.000% 0
10.000%to 99.000% 0
0.000%to 0.000% 0
0.000%to 0.000% 0
0.000%to 0.000% 0
0.000%to 0.000% 0
0.000%& Above 0
Total 221
Current Mortgage Scheduled Based on
Interest Rate Balance Balance
6.000%or less 0.00 0.00%
6.000%to 6.500%28,429,993.64 3.31%
6.500%to 7.000%288,758,297.4 33.63%
7.000%to 7.500%393,902,360.6 45.88%
7.500%to 8.000%76,209,529.72 8.88%
8.000%to 8.500%45,660,639.30 5.32%
8.500%to 9.000%18,216,227.24 2.12%
9.000%to 9.500% 7,352,851.62 0.86%
9.500%to 10.000% 0.00 0.00%
10.000%to 99.000% 0.00 0.00%
0.000%to 0.000% 0.00 0.00%
0.000%to 0.000% 0.00 0.00%
0.000%to 0.000% 0.00 0.00%
0.000%to 0.000% 0.00 0.00%
0.000%& Above 0.00 0.00%
Total 858,529,899.5 100.00%
W/Avg Mortgage Interest Rate is 7.1979%
Minimum Mortgage Interest Rate is 6.1600%
Maximum Mortgage Interest Rate is 9.1250%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Georgia 29101,932,700.4 11.87%
Florida 1071,879,190.18 8.37%
Virginia 1860,691,473.20 7.07%
North Carolina 1353,749,748.35 6.26%
Ohio 1241,451,473.33 4.83%
Maryland 841,087,346.36 4.79%
Pennsylvania 1033,262,142.57 3.87%
Colorado 728,722,734.25 3.35%
Texas 724,376,682.69 2.84%
New Jersey 923,268,511.54 2.71%
Washington 616,995,815.79 1.98%
Arizona 614,890,761.10 1.73%
Tennessee 213,689,727.36 1.59%
Indiana 411,874,807.90 1.38%
Illinois 511,450,865.22 1.33%
Delaware 310,063,984.33 1.17%
Missouri 210,046,493.06 1.17%
Michigan 3 9,496,833.13 1.11%
Maine 1 9,416,664.15 1.10%
Wisconsin 1 5,468,872.48 0.64%
Massachusetts 3 5,400,018.64 0.63%
Vermont 1 5,349,132.57 0.62%
South Carolina 1 4,583,135.62 0.53%
Minnesota 1 4,272,588.16 0.50%
Louisiana 1 4,244,123.73 0.49%
District of Columbia 1 3,979,924.81 0.46%
Utah 1 3,486,899.12 0.41%
New York 2 3,228,218.74 0.38%
Alabama 1 2,624,795.77 0.31%
Other 5 6,795,215.61 0.79%
Total 221858,529,899.5 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 186713,404,956.9 83.10%
1+ to 2 years 25111,472,909.8 12.98%
2+ to 3 years 417,893,936.36 2.08%
3+ to 4 years 413,091,628.79 1.52%
4+ to 5 years 0 0.00 0.00%
5+ to 6 years 2 2,666,467.54 0.31%
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 221858,529,899.5 100.00%
Weighted Average Seasoning is 0.8
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 0 0.00 0.00%
181 to 240 months 0 0.00 0.00%
241 to 360 months 0 0.00 0.00%
Total 0.00 0.00%
Weighted Average Months to Maturity 0
Distribution of DSCR
Debt Service Number
Coverage Ratio (1) of Loans
0.500or less 0
0.500to 0.625 0
0.625to 0.750 0
0.750to 0.875 0
0.875to 1.000 0
1.000to 1.125 1
1.125to 1.250 22
1.250to 1.375 76
1.375to 1.500 65
1.500to 1.625 29
1.625to 1.750 9
1.750to 1.875 11
1.875to 2.000 2
2.000to 2.125 2
2.125& above 4
Unknown 0
Total 221
Debt Service Scheduled Based on
Coverage Ratio (1) Balance Balance
0.500or less 0.00 0.00%
0.500to 0.625 0.00 0.00%
0.625to 0.750 0.00 0.00%
0.750to 0.875 0.00 0.00%
0.875to 1.000 0.00 0.00%
1.000to 1.125 8,707,588.71 1.01%
1.125to 1.25079,073,960.88 9.21%
1.250to 1.375312,290,335.6 36.38%
1.375to 1.500237,519,541.7 27.67%
1.500to 1.625124,488,223.7 14.50%
1.625to 1.75025,955,308.65 3.02%
1.750to 1.87549,287,339.46 5.74%
1.875to 2.000 5,950,493.94 0.69%
2.000to 2.125 4,068,328.63 0.47%
2.125& above 11,188,778.16 1.30%
Unknown 0.00 0.00%
Total 858,529,899.5 100.00%
Weighted Average Debt Service Coverage Ratio 1.423
(1) Debt Service Coverage Ratios are calculated as descr
prospectus, values are updated periodically as new NOI
available from borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or Unde
representation as to the accuracy of the data provided
this calculation.
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Amortizing Balloon 221858,529,899.5 100.00%
Total 221858,529,899.5 100.00%
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 3 5,070,063.48 0.59%
25 to 36 months 0 0.00 0.00%
37 to 48 months 3 4,629,493.33 0.54%
49 to 60 months 0 0.00 0.00%
61 to 120 months 177714,261,886.5 83.20%
121 to 180 months 28106,367,087.4 12.39%
181 to 240 months 1028,201,368.70 3.28%
Total 221858,529,899.5 100.00%
Weighted Average Months to Maturity is 121
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0.00 0.00%
1 to 2 years 0 0.00 0.00%
2 Years or More 0 0.00 0.00%
Unknown 221858,529,899.5 100.00%
Total 221858,529,899.5 100.00%
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
11/16 MS99RM01 Lodging 09/01/08 1.819
1MS99RM01 Lodging 04/01/08 1.519
2MS99RM01 Retail 10/01/08 1.268
3MS99RM01 Retail 11/01/08 1.29
4MS99RM01 Retail 07/01/08 1.271
5MS99RM01 Multifamily 08/01/08 1.421
6MS99RM01 Office 10/01/13 1.196
7MS99RM01 Lodging 12/01/08 1.468
8MS99RM01 Multifamily 08/01/06 1.377
9MS99RM01 Multifamily 10/01/08 1.52
10MS99RM01 Office 04/01/12 1.803
17MS99RM01 Lodging 06/01/08 1.567
18MS99RM01 Mixed Use 10/01/08 1.29
19MS99RM01 Retail 05/01/08 1.03
20MS99RM01 Retail 12/01/08 1.302
21MS99RM01 Retail 10/01/08 1.379
22MS99RM01 Multifamily 08/01/08 1.498
23MS99RM01 Retail 11/01/08 1.454
24MS99RM01 Industrial 09/01/08 1.414
25MS99RM01 Retail 11/01/08 1.351
26MS99RM01 Retail 04/01/06 1.346
27MS99RM01 Industrial 10/01/08 1.249
28MS99RM01 Multifamily 09/01/08 1.302
29MS99RM01 Industrial 02/01/08 1.323
30MS99RM01 Office 09/01/08 1.413
31MS99RM01 Multifamily 04/01/13 1.436
32MS99RM01 Retail 08/01/08 1.408
33MS99RM01 Retail 12/01/08 1.474
34MS99RM01 Industrial 07/01/11 1.235
35MS99RM01 Office 09/01/08 1.306
36MS99RM01 Office 10/01/08 1.378
37MS99RM01 Multifamily 04/01/09 1.771
38MS99RM01 Multifamily 09/01/08 1.324
39MS99RM01 Retail 10/01/06 1.27
40MS99RM01 Office 11/01/08 1.505
41MS99RM01 Mixed Use 10/01/08 1.268
42MS99RM01 Retail 09/01/08 1.5
43MS99RM01 Retail 12/01/08 1.333
44MS99RM01 Office 10/01/08 1.256
45MS99RM01 Office 08/01/08 1.572
46MS99RM01 Mixed Use 10/01/08 1.401
47MS99RM01 Retail 10/01/13 1.416
48MS99RM01 Retail 01/01/08 1.338
49MS99RM01 Office 08/01/08 1.318
50MS99RM01 Lodging 10/01/13 1.645
51MS99RM01 Retail 10/01/08 1.272
52MS99RM01 Retail 09/01/08 1.285
53MS99RM01 Retail 11/01/08 1.316
54MS99RM01 Lodging 12/01/08 1.388
55MS99RM01 Retail 01/01/18 1.256
56MS99RM01 Retail 10/01/08 1.36
57MS99RM01 Mobile Home 09/01/18 2.189
58MS99RM01 Office 08/01/08 1.426
59MS99RM01 Multifamily 03/01/13 1.343
60MS99RM01 Retail 10/01/07 1.212
61MS99RM01 Industrial 12/01/13 1.247
62MS99RM01 Multifamily 07/01/08 1.363
65MS99RM01 Retail 09/01/08 1.417
66MS99RM01 Multifamily 08/01/08 1.832
67MS99RM01 Mixed Use 04/01/13 1.762
68MS99RM01 Multifamily 11/01/08 1.477
69MS99RM01 Multifamily 08/01/08 1.391
70MS99RM01 Mixed Use 09/01/07 1.449
71MS99RM01 Office 11/01/08 1.507
72MS99RM01 Industrial 11/01/13 1.247
73MS99RM01 Office 06/01/08 1.319
74MS99RM01 Multifamily 09/01/08 1.397
75MS99RM01 Office 09/01/18 1.2
76MS99RM01 Retail 10/01/08 1.287
77MS99RM01 Retail 09/01/08 1.671
78MS99RM01 Office 09/01/08 1.245
79MS99RM01 Office 07/01/10 1.246
80MS99RM01 Multifamily 11/01/08 1.461
81MS99RM01 Office 10/01/08 1.599
82MS99RM01 Multifamily 10/01/08 1.463
83MS99RM01 Industrial 06/01/09 1.9
84MS99RM01 Retail 09/01/08 1.337
85MS99RM01 Office 07/01/08 1.242
86MS99RM01 Office 08/01/08 1.311
87MS99RM01 Office 08/01/08 1.28
88MS99RM01 Multifamily 09/01/08 2.174
89MS99RM01 Multifamily 07/01/08 1.698
90MS99RM01 Self Storag 01/01/09 1.596
91MS99RM01 Multifamily 10/01/08 1.505
92MS99RM01 Office 12/01/08 1.39
93MS99RM01 Office 11/01/08 1.225
94MS99RM01 Multifamily 08/01/08 1.26
95MS99RM01 Retail 08/01/08 1.271
96MS99RM01 Multifamily 10/01/08 1.334
97MS99RM01 Office 11/01/08 1.497
98MS99RM01 Retail 09/01/06 1.292
99MS99RM01 Office 10/01/07 1.753
100MS99RM01 Multifamily 06/01/18 1.351
101MS99RM01 Office 10/01/08 1.353
102MS99RM01 Retail 10/01/08 1.469
103MS99RM01 Multifamily 09/01/08 1.362
104MS99RM01 Office 07/01/08 1.425
105MS99RM01 Lodging 11/01/08 1.692
106MS99RM01 Multifamily 12/01/08 1.384
107MS99RM01 Retail 10/01/08 1.417
108MS99RM01 Self Storag 10/01/08 2.09
109MS99RM01 Other 12/01/13 1.267
110MS99RM01 Retail 08/01/08 1.497
111MS99RM01 Multifamily 07/01/08 1.301
112MS99RM01 Multifamily 06/01/08 1.422
113MS99RM01 Lodging 11/01/13 1.597
114MS99RM01 Industrial 07/01/08 1.678
115MS99RM01 Retail 09/01/08 1.373
116MS99RM01 Office 12/01/08 1.316
117MS99RM01 Industrial 08/01/13 1.604
118MS99RM01 Retail 06/01/08 1.27
119MS99RM01 Multifamily 08/01/08 1.461
122MS99RM01 Retail 08/01/08 1.411
123MS99RM01 Mixed Use 01/01/08 1.44
124MS99RM01 Retail 10/01/08 1.346
125MS99RM01 Mobile Home 10/01/08 1.621
126MS99RM01 Retail 08/01/18 1.403
127MS99RM01 Retail 07/01/08 1.395
128MS99RM01 Multifamily 09/01/08 1.51
129MS99RM01 Industrial 09/01/12 1.21
130MS99RM01 Multifamily 11/01/08 1.6
131MS99RM01 Retail 01/01/09 1.344
132MS99RM01 Industrial 04/01/10 1.703
133MS99RM01 Industrial 07/01/09 1.417
134MS99RM01 Industrial 04/01/08 1.806
135MS99RM01 Multifamily 01/01/01 1.259
136MS99RM01 Office 07/01/08 1.507
137MS99RM01 Multifamily 09/01/08 1.25
138MS99RM01 Lodging 12/01/08 1.386
139MS99RM01 Retail 10/01/08 1.285
140MS99RM01 Mixed Use 09/01/13 1.191
141MS99RM01 Office 09/01/08 1.315
142MS99RM01 Retail 09/01/08 1.489
143MS99RM01 Multifamily 06/01/08 1.289
144MS99RM01 Multifamily 08/01/08 1.335
145MS99RM01 Office 09/01/08 1.285
146MS99RM01 Industrial 11/01/08 1.371
147MS99RM01 Retail 12/01/08 1.363
148MS99RM01 Industrial 09/01/08 1.995
149MS99RM01 Retail 09/01/07 1.779
150MS99RM01 Multifamily 02/01/08 1.348
151MS99RM01 Industrial 08/01/08 1.304
152MS99RM01 Retail 07/01/18 1.265
153MS99RM01 Industrial 07/01/06 1.342
154MS99RM01 Multifamily 08/01/18 1.257
155MS99RM01 Office 10/01/08 1.5
156MS99RM01 Retail 11/01/08 1.247
157MS99RM01 Mixed Use 12/01/13 1.797
158MS99RM01 Retail 07/01/08 1.585
159MS99RM01 Industrial 08/01/13 1.515
162MS99RM01 Office 07/01/08 1.348
163MS99RM01 Office 07/01/08 1.404
164MS99RM01 Multifamily 03/01/18 1.23
165MS99RM01 Multifamily 12/01/08 1.448
166MS99RM01 Multifamily 11/01/08 1.553
167MS99RM01 Office 08/01/08 1.381
168MS99RM01 Industrial 07/01/09 1.493
169MS99RM01 Retail 06/01/08 1.472
170MS99RM01 Mixed Use 09/01/13 1.298
171MS99RM01 Multifamily 01/01/03 1.255
172MS99RM01 Industrial 08/01/08 1.355
173MS99RM01 Industrial 10/01/08 1.796
174MS99RM01 Multifamily 11/01/08 1.246
175MS99RM01 Multifamily 09/01/08 1.348
176MS99RM01 Retail 10/01/08 1.777
177MS99RM01 Retail 12/01/08 1.439
178MS99RM01 Office 10/01/13 1.236
179MS99RM01 Industrial 07/01/07 1.361
180MS99RM01 Multifamily 08/01/08 1.706
181MS99RM01 Self Storag 10/01/08 1.532
182MS99RM01 Multifamily 10/01/08 1.498
183MS99RM01 Mixed Use 09/01/18 1.417
184MS99RM01 Retail 10/01/08 1.371
185MS99RM01 Industrial 09/01/08 1.525
186MS99RM01 Multifamily 08/01/08 1.446
187MS99RM01 Self Storag 12/01/13 1.335
188MS99RM01 Multifamily 11/01/13 1.628
189MS99RM01 Industrial 08/01/08 1.284
190MS99RM01 Retail 03/01/03 1.434
191MS99RM01 Self Storag 08/01/08 2.221
192MS99RM01 Multifamily 12/01/07 1.505
193MS99RM01 Office 09/01/08 1.332
194MS99RM01 Retail 10/01/13 1.407
195MS99RM01 Multifamily 06/01/02 1.68
196MS99RM01 Multifamily 04/01/01 1.23
197MS99RM01 Retail 10/01/08 1.423
198MS99RM01 Multifamily 11/01/08 1.597
199MS99RM01 Multifamily 08/01/08 1.351
200MS99RM01 Multifamily 04/01/01 1.15
201MS99RM01 Retail 01/01/09 1.27
202MS99RM01 Retail 10/01/08 1.41
203MS99RM01 Retail 10/01/08 1.41
204MS99RM01 Retail 09/01/08 1.28
205MS99RM01 Multifamily 06/01/08 1.431
206MS99RM01 Retail 12/01/08 1.332
207MS99RM01 Multifamily 12/01/07 1.536
208MS99RM01 Multifamily 09/01/08 1.599
209MS99RM01 Retail 11/01/08 2.233
210MS99RM01 Multifamily 12/01/07 1.588
211MS99RM01 Industrial 10/01/08 1.417
212MS99RM01 Multifamily 08/01/08 1.386
213MS99RM01 Lodging 07/01/08 2.097
214MS99RM01 Multifamily 12/01/07 1.347
215MS99RM01 Retail 02/01/09 1.249
216MS99RM01 Office 07/01/08 1.38
217MS99RM01 Multifamily 10/01/08 1.309
218MS99RM01 Office 08/01/08 1.334
219MS99RM01 Office 10/01/08 1.248
220MS99RM01 Office 09/01/08 1.504
221MS99RM01 Multifamily 12/01/07 1.381
222MS99RM01 Multifamily 10/01/08 1.465
223MS99RM01 Retail 08/01/13 1.351
224MS99RM01 Industrial 07/01/08 1.462
225MS99RM01 Industrial 07/01/18 1.484
226MS99RM01 Multifamily 12/01/08 1.458
227MS99RM01 Multifamily 08/01/08 1.543
228MS99RM01 Multifamily 12/01/08 1.443
229MS99RM01 Multifamily 07/01/08 1.345
120/121 MS99RM01 Office 09/01/08 1.56
160/161 MS99RM01 Retail 08/01/08 1.368
63/64 MS99RM01 Office 09/01/08 1.517
Operating Ending
DisclosureStatement Principal Note
Control # Date State Balance Rate
11/16 GA 10,386,479.11 8.020%
1 FL 36,750,852.39 7.255%
2 CA 28,865,004.61 6.940%
3 CA 21,139,608.52 7.210%
4 MD 15,131,607.66 7.400%
5 GA 12,918,965.86 6.900%
6 CO 12,856,043.76 7.150%
7 VA 12,699,538.19 8.090%
8 TN 11,926,042.51 6.950%
9 GA 11,439,065.86 6.350%
10 PA 10,458,399.01 7.550%
17 ME 9,416,664.15 7.505%
18 MO 8,934,958.80 7.250%
19 TX 8,707,588.71 7.015%
20 MD 8,574,683.06 7.250%
21 NC 8,439,814.08 6.860%
22 CA 8,416,280.40 6.780%
23 VA 8,066,840.97 6.830%
24 CA 7,954,412.01 7.125%
25 GA 7,869,300.09 7.330%
26 CA 7,545,535.71 7.650%
27 CA 7,454,888.60 6.520%
28 OH 7,060,936.31 6.950%
29 MD 6,972,900.96 7.080%
30 FL 6,767,788.48 7.010%
31 OH 6,735,884.20 6.870%
32 FL 6,706,964.99 6.800%
33 GA 6,687,974.37 6.750%
34 CA 6,612,978.36 8.770%
35 FL 6,465,091.76 7.060%
36 CA 6,422,009.39 7.250%
37 CA 6,341,567.70 7.010%
38 OH 6,065,322.58 6.800%
39 CA 5,974,039.33 9.120%
40 NJ 5,973,901.16 6.540%
41 CA 5,971,184.98 6.800%
42 NC 5,964,994.61 6.680%
43 FL 5,822,907.64 7.190%
44 VA 5,814,830.09 7.280%
45 PA 5,664,469.64 6.900%
46 CA 5,574,395.90 7.020%
47 NJ 5,572,986.52 6.780%
48 PA 5,544,214.91 7.750%
49 WI 5,468,872.48 7.320%
50 NC 5,364,032.47 7.380%
51 VT 5,349,132.57 7.430%
52 WA 5,328,269.46 7.900%
53 CO 5,180,282.85 7.190%
54 NC 5,101,936.36 7.150%
55 GA 5,022,495.22 7.640%
56 PA 4,978,301.84 7.250%
57 MI 4,932,075.63 6.820%
58 CA 4,759,605.99 7.160%
59 OH 4,754,385.94 7.140%
60 NC 4,651,966.81 8.930%
61 SC 4,583,135.62 7.250%
62 TX 4,567,924.85 6.860%
65 NC 4,474,307.10 6.780%
66 VA 4,470,529.39 6.680%
67 CA 4,460,688.65 7.200%
68 GA 4,431,859.72 6.850%
69 DE 4,321,384.64 6.660%
70 CA 4,309,894.17 8.230%
71 CA 4,283,939.30 7.260%
72 VA 4,275,271.57 7.300%
73 MN 4,272,588.16 7.750%
74 DE 4,252,692.78 7.190%
75 LA 4,244,123.73 7.170%
76 NC 4,230,436.79 6.990%
77 NC 4,175,496.23 6.680%
78 GA 4,127,613.96 7.040%
79 WA 4,025,156.73 7.400%
80 AZ 3,983,865.47 6.900%
81 DC 3,979,924.81 6.600%
82 IL 3,878,477.96 6.160%
83 CA 3,868,642.64 6.760%
84 GA 3,806,363.72 6.750%
85 CA 3,754,131.91 7.820%
86 CA 3,677,913.96 7.090%
87 NJ 3,654,201.14 7.320%
88 CA 3,578,951.47 6.670%
89 CA 3,573,954.90 6.700%
90 CA 3,563,968.47 7.600%
91 CA 3,561,069.32 7.000%
92 GA 3,487,779.67 6.460%
93 UT 3,486,899.12 7.250%
94 CA 3,474,399.05 6.710%
95 PA 3,448,382.15 7.170%
96 CA 3,432,303.44 6.500%
97 MA 3,386,996.84 7.150%
98 CA 3,303,147.49 8.340%
99 CA 3,283,183.20 8.030%
100 OH 3,263,932.97 7.225%
101 TX 3,212,095.03 7.600%
102 AZ 3,186,891.77 7.500%
103 OH 3,181,610.43 6.750%
104 GA 3,069,229.65 7.350%
105 VA 2,991,946.85 7.190%
106 CO 2,990,971.73 7.150%
107 CA 2,986,711.10 7.160%
108 VA 2,985,140.35 6.660%
109 VA 2,978,122.59 7.270%
110 CA 2,980,873.30 6.800%
111 GA 2,969,292.72 7.180%
112 NC 2,963,184.91 6.810%
113 VA 2,954,641.66 7.470%
114 CO 2,870,155.82 7.150%
115 FL 2,797,155.63 7.210%
116 CA 2,791,665.81 7.200%
117 MI 2,772,984.79 6.900%
118 MD 2,768,582.94 7.320%
119 MD 2,743,105.44 6.980%
122 CA 2,724,649.39 7.160%
123 CA 2,699,792.22 7.360%
124 FL 2,687,033.24 6.800%
125 IL 2,681,503.20 7.220%
126 NC 2,659,432.20 7.200%
127 IN 2,631,862.75 6.940%
128 AL 2,624,795.77 6.740%
129 CA 2,595,990.68 8.500%
130 TX 2,534,450.84 6.950%
131 GA 2,491,005.18 7.220%
132 CA 2,476,106.71 6.810%
133 CA 2,434,078.75 7.160%
134 CA 2,427,424.53 6.970%
135 NJ 2,403,595.94 8.050%
136 CA 2,358,547.55 7.200%
137 OH 2,336,813.79 6.860%
138 NC 2,332,597.38 7.150%
139 CA 2,290,064.43 7.270%
140 CA 2,281,043.35 8.570%
141 MD 2,189,195.12 7.460%
142 IL 2,188,417.78 7.150%
143 AZ 2,184,304.91 7.280%
144 GA 2,162,603.99 7.290%
145 NY 2,138,376.84 7.030%
146 WA 2,135,974.77 7.250%
147 VA 2,084,047.56 6.950%
148 WA 2,081,851.30 6.830%
149 AZ 2,058,773.34 8.500%
150 NM 2,040,677.63 7.220%
151 CA 2,037,930.90 7.150%
152 MD 2,018,158.50 7.630%
153 CA 2,003,771.18 8.890%
154 GA 1,995,018.82 7.140%
155 AZ 1,989,929.42 6.585%
156 IN 1,983,462.78 8.100%
157 VA 1,975,731.00 7.360%
158 TX 1,977,604.31 7.100%
159 FL 1,948,765.33 6.800%
162 GA 1,918,247.19 7.430%
163 GA 1,878,643.28 7.310%
164 TX 1,856,151.61 7.500%
165 CO 1,844,395.78 7.120%
166 MI 1,791,772.71 6.300%
167 CA 1,788,956.70 6.970%
168 CA 1,788,302.74 7.160%
169 GA 1,788,185.74 7.630%
170 VA 1,785,766.17 7.350%
171 TN 1,763,684.85 8.000%
172 NC 1,739,815.46 7.200%
173 WA 1,737,435.15 6.950%
174 GA 1,729,319.30 6.910%
175 OH 1,690,272.74 6.770%
176 WA 1,687,128.38 6.640%
177 NC 1,651,733.95 6.900%
178 VA 1,639,972.68 7.500%
179 CA 1,638,842.07 8.500%
180 NJ 1,634,896.47 7.200%
181 CO 1,592,264.50 6.770%
182 OH 1,566,921.11 6.500%
183 TX 1,520,867.34 7.520%
184 GA 1,493,415.79 7.200%
185 OH 1,491,509.71 6.820%
186 NJ 1,491,270.39 7.200%
187 VA 1,489,544.47 7.620%
188 DE 1,489,906.91 6.350%
189 CA 1,486,700.79 7.380%
190 AZ 1,486,996.19 7.520%
191 CA 1,485,579.67 6.920%
192 IL 1,406,263.83 7.450%
193 CO 1,388,619.81 7.190%
194 VA 1,384,193.98 7.000%
195 GA 1,378,812.29 9.125%
196 OH 1,370,265.09 8.750%
197 GA 1,354,769.87 6.700%
198 CA 1,343,765.98 6.250%
199 GA 1,332,165.38 7.180%
200 IL 1,296,202.45 8.750%
201 VA 1,293,293.19 7.950%
202 NJ 666,387.08 7.200%
203 NJ 624,675.83 7.200%
204 GA 1,287,097.14 7.270%
205 CT 1,260,529.63 7.090%
206 NJ 1,246,597.01 7.600%
207 KY 1,217,716.16 7.450%
208 IA 1,193,103.91 6.750%
209 MA 1,192,171.39 6.540%
210 GA 1,178,433.46 7.450%
211 MO 1,111,534.26 6.650%
212 NY 1,089,841.90 7.150%
213 MT 1,083,188.28 7.750%
214 FL 1,068,446.31 7.450%
215 VA 997,732.33 8.220%
216 GA 990,430.58 7.550%
217 CA 970,522.03 7.000%
218 GA 916,958.49 7.490%
219 GA 914,796.65 7.180%
220 GA 906,377.31 7.040%
221 FL 864,184.41 7.450%
222 MA 820,850.41 6.590%
223 VA 804,330.16 7.330%
224 PA 787,490.40 7.580%
225 MD 689,112.68 7.620%
226 PA 671,677.11 6.830%
227 PA 620,385.26 7.220%
228 PA 572,169.39 6.830%
229 PA 516,652.86 7.200%
120/121 IN 2,734,736.43 6.910%
160/161 OH 1,933,618.46 7.680%
63/64 IN 4,524,745.94 6.910%
Scheduled Prepayment Status
DisclosureP&I Prepayment Date Code (1)
Control #
80,871 0
11/16 269,438 0
1 191,771 0
2 144,386 0
3 105,415 0
4 85,618 0
5 101,963 0
6 99,168 0
7 79,434 0
8 71,557 0
9 78,352 0
10 70,383 0
17 65,053 0
18 58,502 0
19 58,667 0
20 55,623 0
21 58,889 0
22 52,968 0
23 53,897 0
24 54,321 0
25 59,153 0
26 48,623 0
27 46,998 0
28 47,283 0
29 48,281 0
30 44,649 0
31 44,005 0
32 43,521 0
33 73,546 0
34 43,507 0
35 44,000 0
36 42,622 0
37 39,767 0
38 57,034 0
39 38,082 0
40 39,116 0
41 38,637 0
42 42,058 0
43 39,958 0
44 37,540 0
45 37,332 0
46 36,433 0
47 40,119 0
48 37,781 0
49 39,485 0 B
50 37,302 0
51 38,944 0
52 35,262 0
53 40,314 0 B
54 36,008 0
55 34,109 0
56 38,227 0 B
57 33,945 0
58 32,387 0
59 37,563 0 B
60 42,357 0
61 30,173 0
62 29,277 0
65 28,978 0
66 30,545 0
67 29,159 0
68 27,954 0
69 34,633 0
70 29,363 0
71 31,219 0
72 30,806 0 B
73 28,989 0
74 33,778 0
75 28,247 0
76 27,046 0
77 27,722 0
78 28,041 0
79 26,344 0
80 25,546 0
81 23,785 0
82 25,321 0
83 26,531 0
84 27,227 0
85 24,840 0
86 25,245 0
87 23,158 0
88 23,230 0
89 25,431 0
90 23,801 0
91 22,030 0
92 23,876 0
93 22,955 0
94 27,494 0
95 21,806 0
96 22,964 0
97 30,016 0
98 25,922 0
99 26,230 0 B
100 22,771 0
101 22,375 0
102 20,755 0
103 22,607 0
104 23,760 0
105 20,262 0
106 20,282 0
107 19,279 0
108 23,748 0
109 19,558 0
110 21,549 0
111 20,841 0
112 27,759 0
113 20,775 0
114 20,311 0
115 19,006 0
116 19,612 0
117 20,365 0
118 18,325 0 B
119 19,718 0
122 20,072 0 B
123 17,602 0
124 19,464 0
125 18,158 0
126 17,524 0
127 17,105 0
128 27,080 0
129 17,942 0
130 18,022 0
131 16,315 0
132 16,564 0
133 16,251 0
134 18,942 0
135 18,896 0
136 15,414 0
137 18,432 0 B
138 15,721 0
139 23,008 0
140 15,323 0
141 14,859 0
142 15,053 0
143 14,896 0
144 14,347 0
145 14,626 0
146 16,218 0
147 14,615 0
148 16,910 0
149 14,958 0
150 13,846 0
151 16,678 0
152 18,142 0
153 15,870 0
154 12,753 0
155 16,853 0
156 18,381 0
157 14,263 0
158 17,754 0
159 13,402 0
162 13,807 0
163 15,306 0 B
164 12,458 0
165 11,142 0
166 11,939 0
167 12,169 0
168 12,746 0
169 13,127 0
170 14,279 0
171 11,879 0
172 12,313 0
173 12,198 0
174 11,049 0
175 11,628 0
176 10,913 0
177 15,481 0
178 14,753 0
179 11,873 0 B
180 10,399 0
181 9,955 0
182 12,425 0
183 10,182 0
184 9,799 0
185 10,182 0
186 12,194 0
187 9,988 0
188 10,968 0
189 10,509 0
190 10,525 0
191 10,536 0
192 10,065 0
193 10,854 0
194 13,617 0
195 11,266 0
196 9,388 0
197 8,312 0
198 9,078 0
199 10,657 0
200 10,833 0
201 4,828 0
202 4,526 0 B
203 9,395 0
204 8,526 0
205 8,826 0
206 9,123 0
207 7,783 0
208 8,133 0
209 8,829 0
210 7,668 0
211 7,880 0
212 9,030 0 B
213 8,005 0
214 7,864 0
215 7,422 0
216 6,487 0
217 6,830 0
218 7,272 0
219 6,483 0
220 6,475 0
221 5,263 0
222 7,568 0
223 6,484 0
224 5,691 0
225 4,698 0
226 4,244 0
227 4,002 0
228 3,530 0
229 18,130 0
120/121 14,639 0
160/161 29,997 0
63/64
* NOI and DSCR, if available and reportable under t
agreement, are based on information obtained from the
and no other party to the agreement shall be held liab
accuracy or methodology used to determine such figures
(1) LegeA. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO 11. Modification
Appendix A
Specially Serviced Loan Detail
Beginning
DisclosureScheduled Interest Maturity Property
Control # Balance Rate Date Type
Specially
DisclosureServiced
Control # Status Code (1) Comments
(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
Appendix B
Modified Loan Detail
DisclosureModificatioModification
Control # Date Description
Appendix C
Realized Loss Detail
Beginning
Dist. Disclosure Appraisal Appraisal Scheduled
Date Control # Date Value Balance
Current Total 0.00
Cumulative 0.00
Gross ProceAggregate
Dist. Gross as a % of Liquidation
Date Proceeds Sched PrincExpenses *
Current To 0 0.00
Cumulative 0 0.00
* Aggregate liquidation expenses also include outs
P&I advances and unpaid servicing fees, unpaid trustee
Net Net Proceeds
Dist. Liquidationas a % of Realized
Date Proceeds Sched. BalaLoss
Current To 0.00 0.00
Cumulative 0.00 0.00
_
