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: June 10, 1999
(Date of earliest event reported)
Nationslink Funding Corp. as
Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 1999-SL)
Exact name of registrant as specified in charter)
Delaware 333-66805-03 99-637747
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
100 North Tyron St, Charlotte, North Carolina 28255
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(704) 386-2400
(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-SL issued pursuant to, a Pooling and Servicing
Agreement, dated as of May 1, 1999 (the "Pooling and Servicing
Agreement"), by and among Nationslink Funding Corporation,
as sponsor, Bank of America NT & SA as Primary Servicer and Seller,
Banc One Mortgage Capital Markets, LLC, as Master Servicer
and Special Servicer, LaSalle Bank N.A., as Trustee and REMIC
Administrator, and ABN AMRO Bank, N.V., as Fiscal Agent. The Class
A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class
A-1V, Class B, Class C, Class D Certificates have been registered
pursuant to the Act under a Registration Statement on Form S-3
(File No.333-66805-03) the "Registration Statement").
Capitalized terms used herein and not defined herein have
the same meanings ascribed to such terms in the Pooling and Servicing
Agreement.
Pursuant to Section 3.20 of the Pooling and Servicing
Agreement, the Trustee is filing this Current Report containing
the June 10, 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
June 10, 1999.
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed
on behalf of the Registrant by the undersigned thereunto duly
authorized.
LASALLE BANK N.A., IN ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND SERVICING AGREEMENT ON
BEHALF OF NATIONSLINK FUNDING CORPORATION,
REGISTRANT
By: /s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: June 18, 1998
ABN AMRO
LaSalle Bank N.A.
Administrator:
Carissa Pogue (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Nationslink Funding Corporation
Bank of America NT&SA as Primary Servicer
Banc One Mortgage Capital Markets, LLC as Master Servicer
Commercial Mortgage Pass-Through Certificates, Series 1999-SL
ABN AMRO Acct: 67-8161-40-7
REVISED
Statement Date 06/10/99
Payment Date: 06/10/99
Prior Payment:NA
Record Date: 05/28/99
WAC: 8.53%
WAMM: 93
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 6
Other Related Information 3
Asset Backed Facts Sheets 3
Delinquency Loan Detail
Mortgage Loan Characteristics 3
Total Pages Included In This 16
Specially Serviced Loan DetailAppendix 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 #: 413
Monthly Data File Name: 0413MMYY.EXE
Grantor Trust
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1 264,690,383.00 264,690,383.00
63859CCP6 1000.000000000 1000.000000000
A-2 75,459,076.00 75,459,076.00
63859CCQ4 1000.000000000 1000.000000000
A-3 43,385,473.00 43,385,473.00
63859CCR2 1000.000000000 1000.000000000
A-4 101,223,518.00 101,223,518.00
63859CCS0 1000.000000000 1000.000000000
A-5 71,067,402.00 71,067,402.00
63859CCT8 1000.000000000 1000.000000000
A-6 85,328,198.00 85,328,198.00
63859CCU5 1000.000000000 1000.000000000
A-1V 325,206,513.00 325,206,513.00
63859CCV3 1000.000000000 1000.000000000
B 47,139,539.00 47,139,539.00
63859CCW1 1000.000000000 1000.000000000
C 41,247,097.00 41,247,097.00
63859CCX9 1000.000000000 1000.000000000
D 38,300,876.00 38,300,876.00
63859CCY7 1000.000000000 1000.000000000
E 20,623,548.00 20,623,548.00
63859CCZ4 1000.000000000 1000.000000000
F 47,139,539.00 47,139,539.00
63859CDA8 1000.000000000 1000.000000000
G 17,677,331.00 17,677,331.00
63859CDB6 1000.000000000 1000.000000000
X 1,178,488,493.00N 0.00
63859CDC4 1000.000000000 0.000000000
P 0.00 0.00
9ABSC468 1000.000000000 1000.000000000
1,178,488,493.00 1,178,488,493.00
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 15,385,627.51 0.00 0.00
63859CCP6 58.126885214 0.000000000 0.000000000
A-2 0.00 0.00 0.00
63859CCQ4 0.000000000 0.000000000 0.000000000
A-3 0.00 0.00 0.00
63859CCR2 0.000000000 0.000000000 0.000000000
A-4 0.00 0.00 0.00
63859CCS0 0.000000000 0.000000000 0.000000000
A-5 0.00 0.00 0.00
63859CCT8 0.000000000 0.000000000 0.000000000
A-6 0.00 0.00 0.00
63859CCU5 0.000000000 0.000000000 0.000000000
A-1V 3,915,004.74 0.00 0.00
63859CCV3 12.038518860 0.000000000 0.000000000
B 0.00 0.00 0.00
63859CCW1 0.000000000 0.000000000 0.000000000
C 0.00 0.00 0.00
63859CCX9 0.000000000 0.000000000 0.000000000
D 0.00 0.00 0.00
63859CCY7 0.000000000 0.000000000 0.000000000
E 0.00 0.00 0.00
63859CCZ4 0.000000000 0.000000000 0.000000000
F 0.00 0.00 0.00
63859CDA8 0.000000000 0.000000000 0.000000000
G 0.00 0.00 0.00
63859CDB6 0.000000000 0.000000000 0.000000000
X 0.00 0.00 0.00
63859CDC4 0.000000000 0.000000000 0.000000000
P 0.00 0.00 0.00
9ABSC468 0.000000000 0.000000000 0.000000000
19,300,632.25 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 249,304,755.49 1,280,439.73 0.00
63859CCP6 941.873114786 4.837500008 0.000000000
A-2 75,459,076.00 383,332.11 0.00
63859CCQ4 1000.000000000 5.080000052 0.000000000
A-3 43,385,473.00 227,665.27 0.00
63859CCR2 1000.000000000 5.247500010 0.000000000
A-4 101,223,518.00 561,284.41 0.00
63859CCS0 1000.000000000 5.545000027 0.000000000
A-5 71,067,402.00 407,926.89 0.00
63859CCT8 1000.000000000 5.740000035 0.000000000
A-6 85,328,198.00 469,873.94 0.00
63859CCU5 1000.000000000 5.506666624 0.000000000
A-1V 321,291,508.26 664,279.47 0.00
63859CCV3 987.961481140 2.042638888 0.000000000
B 47,139,539.00 271,916.57 0.00
63859CCW1 1000.000000000 5.768333246 0.000000000
C 41,247,097.00 248,066.92 0.00
63859CCX9 1000.000000000 6.014166767 0.000000000
D 38,300,876.00 241,263.60 0.00
63859CCY7 1000.000000000 6.299166630 0.000000000
E 20,623,548.00 103,117.74 0.00
63859CCZ4 1000.000000000 5.000000000 0.000000000
F 47,139,539.00 255,339.17 0.00
63859CDA8 1000.000000000 5.416666676 0.000000000
G 17,677,331.00 95,752.21 0.00
63859CDB6 1000.000000000 5.416666690 0.000000000
X 0.00 0.00 0.00
63859CDC4 0.000000000 0.000000000 0.000000000
P 0.00 113,217.24 0.00
9ABSC468 0.000000000 0.096069873 0.000000000
1,159,187,860.75 5,323,475.27 0.00
Total P&I Payment 24624107.52
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A-1 5.81%
63859CCP6 FIXED
A-2 6.10%
63859CCQ4 FIXED
A-3 6.30%
63859CCR2 FIXED
A-4 6.65%
63859CCS0 FIXED
A-5 6.89%
63859CCT8 FIXED
A-6 6.61%
63859CCU5 FIXED
A-1V 5.25%
63859CCV3 5.25%
B 6.92%
63859CCW1 6.92%
C 7.22%
63859CCX9 7.22%
D 7.56%
63859CCY7 7.56%
E 6.00%
63859CCZ4 6.00%
F 6.50%
63859CDA8 6.50%
G 6.50%
63859CDB6 6.50%
X
63859CDC4 NONE
P
9ABSC468 NONE
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
REMIC IV Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
UA1 264,690,383.00 264,690,383.00
None 1000.000000000 1000.000000000
UA2 75,459,076.00 75,459,076.00
None 1000.000000000 1000.000000000
UA3 43,385,473.00 43,385,473.00
None 1000.000000000 1000.000000000
UA4 101,223,518.00 101,223,518.00
None 1000.000000000 1000.000000000
UA5 71,067,402.00 71,067,402.00
None 1000.000000000 1000.000000000
UA6 85,328,198.00 85,328,198.00
None 1000.000000000 1000.000000000
UA1V 325,206,513.00 325,206,513.00
None 1000.000000000 1000.000000000
UB 47,139,539.00 47,139,539.00
None 1000.000000000 1000.000000000
UC 41,247,097.00 41,247,097.00
None 1000.000000000 1000.000000000
UD 38,300,876.00 38,300,876.00
None 1000.000000000 1000.000000000
UE 20,623,548.00 20,623,548.00
None 1000.000000000 1000.000000000
UF 47,139,539.00 47,139,539.00
None 1000.000000000 1000.000000000
UG 17,677,331.00 17,677,331.00
None 1000.000000000 1000.000000000
UX1 1,178,488,493.00N 1,178,488,493.00
None 1000.000000000 1000.000000000
UX2 0.00 0.00
None 1000.000000000 1000.000000000
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred Interest
equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
UA1 15,385,627.51 0.00 0.00
None 58.126885214 0.000000000 0.000000000
UA2 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UA3 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UA4 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UA5 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UA6 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UA1V 3,915,004.74 0.00 0.00
None 12.038518860 0.000000000 0.000000000
UB 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UC 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UD 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UE 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UF 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UG 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UX1 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
UX2 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
UA1 249,304,755.49 1,280,439.73 0.00
None 941.873114786 4.837500008 0.000000000
UA2 75,459,076.00 383,332.11 0.00
None 1000.000000000 5.080000052 0.000000000
UA3 43,385,473.00 227,665.27 0.00
None 1000.000000000 5.247500010 0.000000000
UA4 101,223,518.00 561,284.41 0.00
None 1000.000000000 5.545000027 0.000000000
UA5 71,067,402.00 407,926.89 0.00
None 1000.000000000 5.740000035 0.000000000
UA6 85,328,198.00 469,873.94 0.00
None 1000.000000000 5.506666624 0.000000000
UA1V 321,291,508.26 664,279.47 0.00
None 987.961481140 2.042638888 0.000000000
UB 47,139,539.00 271,916.57 0.00
None 1000.000000000 5.768333246 0.000000000
UC 41,247,097.00 248,066.92 0.00
None 1000.000000000 6.014166767 0.000000000
UD 38,300,876.00 241,263.60 0.00
None 1000.000000000 6.299166630 0.000000000
UE 20,623,548.00 103,117.74 0.00
None 1000.000000000 5.000000000 0.000000000
UF 47,139,539.00 255,339.17 0.00
None 1000.000000000 5.416666676 0.000000000
UG 17,677,331.00 95,752.21 0.00
None 1000.000000000 5.416666690 0.000000000
UX1 1,159,187,860.75 0.00 0.00
None 983.622553496 0.000000000 0.000000000
UX2 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
UA1 5.81%
None 5.81%
UA2 6.10%
None 6.10%
UA3 6.30%
None 6.30%
UA4 6.65%
None 6.65%
UA5 6.89%
None 6.89%
UA6 6.61%
None 6.61%
UA1V 2.45%
None 2.45%
UB 6.92%
None 6.92%
UC 7.22%
None 7.22%
UD 7.56%
None 7.56%
UE 6.00%
None 6.00%
UF 6.50%
None 6.50%
UG 6.50%
None 6.50%
UX1 3.00%
None
UX2
None
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred Interest
equals Accrual (3) Estimated
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
R-IV 0.00 0.00
None 1000.000000000 1000.000000000
1,178,488,493.00 0.001,178,488,493.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
R-IV 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
19,300,632.25 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
R-IV 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
1,159,187,860.75 5,210,258.03 0.00
Total P&I Paymen24,510,890.28
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
R-IV
None
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
REMIC III
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
MA1 264,690,383.00 264,690,383.00
None 1000.000000000 1000.000000000
MA2 75,459,076.00 75,459,076.00
None 1000.000000000 1000.000000000
MA3 43,385,473.00 43,385,473.00
None 1000.000000000 1000.000000000
MA4 101,223,518.00 101,223,518.00
None 1000.000000000 1000.000000000
MA5 71,067,402.00 71,067,402.00
None 1000.000000000 1000.000000000
MA6 85,328,198.00 85,328,198.00
None 1000.000000000 1000.000000000
MA1V 325,206,513.00 325,206,513.00
None 1000.000000000 1000.000000000
MB 47,139,539.00 47,139,539.00
None 1000.000000000 1000.000000000
MC 41,247,097.00 41,247,097.00
None 1000.000000000 1000.000000000
MD 38,300,876.00 38,300,876.00
None 1000.000000000 1000.000000000
ME 20,623,548.00 20,623,548.00
None 1000.000000000 1000.000000000
MF 47,139,539.00 47,139,539.00
None 1000.000000000 1000.000000000
MG 17,677,331.00 17,677,331.00
None 1000.000000000 1000.000000000
MX 0.00 0.00
None 1000.000000000 1000.000000000
R-III 0.00 0.00
None 1000.000000000 1000.000000000
1,178,488,493.00 0.001,178,488,493.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
MA1 15,385,627.51 0.00 0.00
None 58.126885214 0.000000000 0.000000000
MA2 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MA3 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MA4 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MA5 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MA6 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MA1V 3,915,004.74 0.00 0.00
None 12.038518860 0.000000000 0.000000000
MB 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MC 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MD 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
ME 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MF 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MG 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
MX 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
R-III 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
19,300,632.25 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
MA1 249,304,755.49 1,280,439.72 -551,782.73
None 941.873114786 4.837499971 -2.084634597
MA2 75,459,076.00 383,332.11 -139,005.77
None 1000.000000000 5.080000052 -1.842134537
MA3 43,385,473.00 227,665.27 -72,654.81
None 1000.000000000 5.247500010 -1.674634503
MA4 101,223,518.00 561,284.40 -139,398.41
None 1000.000000000 5.544999928 -1.377134610
MA5 71,067,402.00 407,926.89 -84,011.23
None 1000.000000000 5.740000035 -1.182134532
MA6 85,328,198.00 469,873.94 -120,779.33
None 1000.000000000 5.506666624 -1.415467956
MA1V 321,291,508.26 664,279.47 -1,586,843.78
None 987.961481140 2.042638888 -4.879495694
MB 47,139,539.00 271,916.57 -54,389.66
None 1000.000000000 5.768333246 -1.153801271
MC 41,247,097.00 248,066.92 -37,451.04
None 1000.000000000 6.014166767 -0.907967899
MD 38,300,876.00 241,263.60 -23,860.22
None 1000.000000000 6.299166630 -0.622967997
ME 20,623,548.00 103,117.74 -39,641.23
None 1000.000000000 5.000000000 -1.922134349
MF 47,139,539.00 255,339.17 -70,967.06
None 1000.000000000 5.416666676 -1.505467841
MG 17,677,331.00 95,752.21 -26,612.65
None 1000.000000000 5.416666690 -1.505467652
MX 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
R-III 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
1,159,187,860.75 5,210,258.01 -2,947,397.92
Total P&I Paymen24,510,890.26
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
MA1 8.31%
None 8.31%
MA2 8.31%
None 8.31%
MA3 8.31%
None 8.31%
MA4 8.31%
None 8.31%
MA5 8.31%
None 8.31%
MA6 8.31%
None 8.31%
MA1V 8.31%
None 8.31%
MB 8.31%
None 8.31%
MC 8.31%
None 8.31%
MD 8.31%
None 8.31%
ME 8.31%
None 8.31%
MF 8.31%
None 8.31%
MG 8.31%
None 8.31%
MX
None
R-III
None
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred Interest
equals Accrual (3) Estimated
REMIC II
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
L2T1 1,154,918,723.00 1,154,918,723.00
None 1000.000000000 1000.000000000
L2T2 11,784,885.00 11,784,885.00
None 1000.000000000 1000.000000000
L2T3 11,784,885.00 11,784,885.00
None 1000.000000000 1000.000000000
L2T1N 1,154,918,723.00N 1,154,918,723.00
None 1000.000000000 1000.000000000
L2T2N 11,784,885.00N 11,784,885.00
None 1000.000000000 1000.000000000
L2T3N 11,784,885.00N 11,784,885.00
None 1000.000000000 1000.000000000
1,178,488,493.00 0.001,178,488,493.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
L2T1 16,169,560.23 0.00 0.00
None 14.000604465 0.000000000 0.000000000
L2T2 193,006.32 0.00 0.00
None 16.377446195 0.000000000 0.000000000
L2T3 136,984.71 0.00 0.00
None 11.623762981 0.000000000 0.000000000
L2T1N 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
L2T2N 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
L2T3N 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
16,499,551.26 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
L2T1 1,138,749,162.77 7,994,502.83 0.00
None 985.999395535 6.922134580 0.000000000
L2T2 11,591,878.68 8,417.91 -73,158.65
None 983.622553805 0.714297170 -6.207837412
L2T3 11,647,900.29 8,417.91 -73,158.65
None 988.376237019 0.714297170 -6.207837412
L2T1N 1,138,749,162.77 0.00 0.00
None 985.999395535 0.000000000 0.000000000
L2T2N 11,591,878.68 0.00 0.00
None 983.622553805 0.000000000 0.000000000
L2T3N 11,647,900.29 0.00 0.00
None 988.376237019 0.000000000 0.000000000
1,161,988,941.74 8,011,338.65 -146,317.30
Total P&I Paymen24,510,889.91
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
L2T1 8.31%
None 8.31%
L2T2 8.31%
None 8.31%
L2T3 8.31%
None 8.31%
L2T1N
None 8.31%
L2T2N
None 8.31%
L2T3N
None 8.31%
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
REMIC I
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
L1T1 1,154,918,723.00 1,154,918,723.00
None 1000.000000000 1000.000000000
L1T2 11,784,885.00 11,784,885.00
None 1000.000000000 1000.000000000
L1T3 11,784,885.00 11,784,885.00
None 1000.000000000 1000.000000000
R-I 0.00 0.00
9ABSC521 1000.000000000 1000.000000000
R 0.00 0.00
9ABSC469 1000.000000000 1000.000000000
1,178,488,493.00 1,178,488,493.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
L1T1 16,169,560.23 0.00 0.00
None 14.000604465 0.000000000 0.000000000
L1T2 193,006.32 0.00 0.00
None 16.377446195 0.000000000 0.000000000
L1T3 136,984.71 0.00 0.00
None 11.623762981 0.000000000 0.000000000
R-I 0.00 0.00 0.00
9ABSC521 0.000000000 0.000000000 0.000000000
R 0.00 0.00 0.00
9ABSC469 0.000000000 0.000000000 0.000000000
16,499,551.26 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
L1T1 1,138,749,162.77 7,994,502.83 0.00
None 985.999395535 6.922134580 0.000000000
L1T2 11,591,878.68 8,417.91 -73,158.65
None 983.622553805 0.714297170 -6.207837412
L1T3 11,647,900.29 8,417.91 -73,158.65
None 988.376237019 0.714297170 -6.207837412
R-I 0.00 0.00 0.00
9ABSC521 0.000000000 0.000000000 0.000000000
R 0.00 0.00 0.00
9ABSC469 0.000000000 0.000000000 0.000000000
1,161,988,941.74 8,011,338.65 -146,317.30
Total P&I Paymen24,510,889.91
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
L1T1 8.31%
None 8.31%
L1T2 8.31%
None 8.31%
L1T3 8.31%
None 8.31%
R-I
9ABSC521
R
9ABSC469
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Other Related Information
Interest Summary
Current Scheduled Interest 8,377,020.67
Less Delinquent Interest -2,867,616.12
Less Deferred Interest 0.00
Plus Advance Interest 2,710,446.00
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest -56,750.97
Less Total Fees Paid To Servicer -128,959.20
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Plus Prepayment Premiums 113,217.24
Interest Due Trust 8,147,357.62
Less Trustee Fee -3,145.01
Less Fee Strips Paid by Trust -19,656.34
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 8,124,556.27
Pool Balance Summary
Component Balance Count
Beginning Pool 1,178,488,493.2 2742
Scheduled Principal Distribution 4,011,110.72 0
Unscheduled Principal Distribution 12,488,440.53 31
Deferred Interest 0.00 0
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 1,161,988,941.9 2711
Servicing Fee Summary
Current Servicing Fees 128,959.20
Delinquent Servicing Fees 66,265.26
Servicing Fee Shortfall 758.23
Unscheduled Servicing Fees 0.00
Total Servicing Fees Paid 195,982.69
PPIS Summary
Gross PPIS 56,750.97
Gross PPIE 0.00
PPIS Covered by Excess Interest 56,750.97
PPIE Added to Excess Interest 0.00
PPIS Due Certificate 0.00
Principal Summary
Scheduled Principal: 0.00
Current Scheduled Principal 2,509,293.15
Advanced Scheduled Principal 1,501,817.57
Scheduled Principal Distribution 4,011,110.72
Unscheduled Principal: 0.00
Curtailments 0.00
Prepayments in Full 11,297,206.21
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 1,191,234.32
Unscheduled Principal Distribution 12,488,440.53
Remittance Principal 16,499,551.25
Servicer Wire Amount 24,624,107.52
The Available Distribution Amount for this Distribution Date
24,624,107.52
Aggregate amount of P&I Advances:
Aggregate Amount in Grace Day Period:
4,212,263.57
Aggregate Amount past the Grace Day Period:
90,904.86
Total Aggregate P& I Advances on delinquent loans:
4,303,168.43
Additional Servicing Advances:
0.00
Aggregate Servicing and P&I Advances made in respect
4,303,168.43
of the immediately preceding Distribution Date:
Aggregate Stated Principal Balance of the Mortgage Pool
1,178,488,493.21
immediately before such distribution date
Aggregate Stated Principal Balance of the Mortgage Pool
1,161,988,941.96
immediately after such distribution date
Ending Number of Loans:
2,711.00
Ending Aggregate Principal Balance:
1,161,988,941.96
Weighted Average Mortgage Rate of the Mortgage Pool:
8.31%
Weighted Average remaining term to maturity:
92.66
Overcollateralization Amount for such Distribution Date:
2,801,081.21
Excess Cash Flow for such Distribution Date:
2,801,081.00
Pass Uncapped Pass Accrued
Certificate Through RateThrough Rate Interest
Class A-1 5.81% 5.81% 1,280,439.73
Class A-2 6.10% 6.10% 383,332.11
Class A-3 6.30% 6.30% 227,665.27
Class A-4 6.65% 6.65% 561,284.41
Class A-5 6.89% 6.89% 407,926.89
Class A-6 6.61% 6.61% 469,873.94
Class A-1V 5.25% 5.25% 664,279.47
Class B 6.92% 6.92% 271,916.57
Class C 7.22% 7.22% 248,066.92
Class D 7.56% 7.56% 241,263.60
Class E 6.00% 6.00% 103,117.74
Class F 6.50% 6.50% 255,339.17
Class G 6.50% 6.50% 95,752.21
Distributed Interest Prior Interest
Certificate Interest Carryover Shortfall
Class A-1 1,280,439.73 0.00 0.00
Class A-2 383,332.11 0.00 0.00
Class A-3 227,665.27 0.00 0.00
Class A-4 561,284.41 0.00 0.00
Class A-5 407,926.89 0.00 0.00
Class A-6 469,873.94 0.00 0.00
Class A-1V 664,279.47 0.00 0.00
Class B 271,916.57 0.00 0.00
Class C 248,066.92 0.00 0.00
Class D 241,263.60 0.00 0.00
Class E 103,117.74 0.00 0.00
Class F 255,339.17 0.00 0.00
Class G 95,752.21 0.00 0.00
Realized Losses for Current Period: 0.00
Additional Trust Fund Expenses: 0.00
Aggregate Amount of Servicing Fees Paid: 0.00
Primary Servicer: 129,717.43
Master Servicer: 19,656.34
Special Servicer: 0.00
Total Amount of Servicing Fees: 149,373.77
Asset Backed Facts - Pool Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
06/10/99 4 1,162,744 0
01/00/00 0.148% 0.100% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
*** Two of the four loans delinquent, made payment on 6/8/99.
The other two loans, the borrower's are in the process of
reissuing payments. ***
Note: Foreclosure and REO Totals are Included
in the Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Modifications
Date Balance # Balance
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
06/10/99 31 11,297,206 8.5299%
01/00/00 1.143% 0.972%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
Distribution
Date Remit
06/10/99 8.3066%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
Asset Backed Facts - Group 1 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
06/10/99 4 1,162,744 0
01/00/00 0.209% 0.138% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Note: Foreclosure and REO Totals are Included
in the Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Modifications
Date Balance # Balance
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
06/10/99 25 8,855,953 8.7599%
01/00/00 1.309% 1.053%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
Distribution
Date Remit
06/10/99 8.5365%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
Asset Backed Facts - Group 2 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Modifications
Date Balance # Balance
06/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/00/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
06/10/99 6 2,441,253 7.9264%
01/00/00 0.749% 0.760%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
01/00/00 0 0 0.0000%
01/00/00 0.000% 0.000%
Distribution
Date Remit
06/10/99 7.7032%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
01/00/00 0.0000%
01/00/00
Pool Total
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
0.00to 100,000.00 274
100,000.01to 200,000.00 496
200,000.01to 300,000.00 470
300,000.01to 400,000.00 353
400,000.01to 500,000.00 269
500,000.01to 600,000.00 185
600,000.01to 700,000.00 162
700,000.01to 800,000.00 124
800,000.01to 900,000.00 85
900,000.01to 1,000,000.00 85
1,000,000.01to 1,100,000.00 56
1,100,000.01to 1,200,000.00 47
1,200,000.01to 1,300,000.00 32
1,300,000.01to 1,400,000.00 31
1,400,000.01to 1,500,000.00 42
1,500,000.01to 1,600,000.00 0
1,600,000.01to 1,700,000.00 0
1,700,000.01to 1,800,000.00 0
1,800,000.01to 1,900,000.00 0
1,900,000.01& Above 0
Total 2711
Current Scheduled Scheduled Based on
Balances Balance Balance
0.00to 100,000.00 19,380,311.16 1.67%
100,000.01to 200,000.00 73,618,875.27 6.34%
200,000.01to 300,000.00 117,319,645.97 10.10%
300,000.01to 400,000.00 123,896,666.29 10.66%
400,000.01to 500,000.00 120,832,886.24 10.40%
500,000.01to 600,000.00 101,220,092.49 8.71%
600,000.01to 700,000.00 105,660,115.89 9.09%
700,000.01to 800,000.00 92,574,340.71 7.97%
800,000.01to 900,000.00 71,918,371.09 6.19%
900,000.01to 1,000,000.00 80,668,522.53 6.94%
1,000,000.01to 1,100,000.00 58,741,431.68 5.06%
1,100,000.01to 1,200,000.00 54,005,202.41 4.65%
1,200,000.01to 1,300,000.00 39,955,429.77 3.44%
1,300,000.01to 1,400,000.00 41,708,019.28 3.59%
1,400,000.01to 1,500,000.00 60,489,031.18 5.21%
1,500,000.01to 1,600,000.00 0.00 0.00%
1,600,000.01to 1,700,000.00 0.00 0.00%
1,700,000.01to 1,800,000.00 0.00 0.00%
1,800,000.01to 1,900,000.00 0.00 0.00%
1,900,000.01& Above 0.00 0.00%
Total 1,161,988,941.9 100.00%
Average Scheduled Balance is 423,774.23
Maximum Scheduled Balance is 1,489,366.86
Minimum Scheduled Balance is 23,720.76
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.00%or less 23 14,438,070.29
7.00%to 7.25% 66 44,798,454.40
7.25%to 7.50% 119 71,045,143.44
7.50%to 7.75% 186103,048,490.24
7.75%to 8.00% 302163,192,586.75
8.00%to 8.25% 277139,343,255.78
8.25%to 8.50% 305143,570,449.51
8.50%to 8.75% 233106,818,292.77
8.75%to 9.00% 243116,147,662.06
9.00%to 9.25% 197 78,419,620.57
9.25%to 9.50% 180 55,761,521.30
9.50%to 9.75% 228 49,853,687.02
9.75%to 10.00% 104 24,503,487.32
10.00%to 10.50% 105 19,036,497.11
10.50%& Above 143 32,011,723.39
Total 27111,161,988,941.95
Current Mortgage Based on
Interest Rate Balance
7.00%or less 1.24%
7.00%to 7.25% 3.86%
7.25%to 7.50% 6.11%
7.50%to 7.75% 8.87%
7.75%to 8.00% 14.04%
8.00%to 8.25% 11.99%
8.25%to 8.50% 12.36%
8.50%to 8.75% 9.19%
8.75%to 9.00% 10.00%
9.00%to 9.25% 6.75%
9.25%to 9.50% 4.80%
9.50%to 9.75% 4.29%
9.75%to 10.00% 2.11%
10.00%to 10.50% 1.64%
10.50%& Above 2.75%
Total 100.00%
W/Avg Mortgage Interest Rate is 8.52350%
Minimum Mortgage Interest Rate is 6.80000%
Maximum Mortgage Interest Rate is 14.50000%
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Industrial 854382,877,268.28 32.95%
Office 720290,775,058.40 25.02%
Retail 408168,466,075.91 14.50%
Multifamily 367160,969,737.78 13.85%
Mixed Use 223 95,370,270.44 8.21%
Other 88 29,450,005.18 2.53%
Mobile Home 20 17,537,289.32 1.51%
Self Storage 19 10,574,560.24 0.91%
Lodging 9 5,770,369.39 0.50%
Health Care 3 198,307.02 0.02%
Total 27111,161,988,941. 100.00%
Geographic Distribution
Geographic Number Scheduled Based on
Location of Loans Balance Balance
California 1784742,736,578.95 63.92%
Washington 467210,168,602.97 18.09%
Nevada 138 68,590,730.66 5.90%
Oregon 142 59,729,617.49 5.14%
Arizona 90 38,733,429.83 3.33%
Texas 53 21,550,231.17 1.85%
Idaho 25 13,102,153.82 1.13%
Alaska 6 3,266,673.67 0.28%
Illinois 3 1,656,187.08 0.14%
Minnesota 1 1,425,247.94 0.12%
Utah 1 954,994.79 0.08%
New York 1 74,493.59 0.01%
Total 27111,161,988,941. 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 1114558,108,258.60 48.03%
1+ to 2 years 737364,191,248.19 31.34%
2+ to 3 years 203 82,440,879.23 7.09%
3+ to 4 years 106 32,354,559.68 2.78%
4+ to 5 years 186 55,715,507.81 4.79%
5+ to 6 years 40 12,892,100.73 1.11%
6+ to 7 years 8 2,631,861.66 0.23%
7+ to 8 years 72 13,298,212.09 1.14%
8+ to 9 years 201 31,265,652.50 2.69%
9+ to 10 years 37 7,920,839.02 0.68%
10 years or more 7 1,169,822.45 0.10%
Total 27111,161,988,941. 100.00%
Weighted Avera 414.10%
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 1088377,691,970.54 32.50%
Amortizing Balloon 1623784,296,971.42 67.50%
Total 27111,161,988,941. 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 293 44,995,590.21 3.87%
61 to 120 months 240 82,285,153.07 7.08%
121 to 180 months 555250,411,227.25 21.55%
181 to 240 months 0 0.00 0.00%
241 to 360 months 0 0.00 0.00%
Total 1088377,691,970.53 32.50%
Weighted Average 129
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 18 4,644,419.56 0.40%
13 to 24 months 86 32,659,242.37 2.81%
25 to 36 months 161 65,329,198.31 5.62%
37 to 48 months 159 64,436,219.73 5.55%
49 to 60 months 161 65,347,844.74 5.62%
61 to 120 months 1021544,839,842.71 46.89%
121 to 180 months 17 7,040,204.00 0.61%
181 to 240 months 0 0.00 0.00%
Total 1623784,296,971.42 67.50%
Weighted Average 75
Distribution of Maximum Rates
Number
Maximum Rates of Loans
0.00%to 0.00% 570
0.01%to 11.50% 36
11.51%to 12.00% 13
12.01%to 12.50% 5
12.51%to 13.00% 9
13.01%to 13.50% 11
13.51%to 14.00% 10
14.01%to 14.50% 26
14.51%to 15.00% 10
15.01%to 15.50% 42
15.51%to 16.00% 42
16.01%to 16.50% 12
16.51%to 17.00% 11
17.01%& 99.00% 4
Fixed Rate Mortgage 1910
Total 2711
Scheduled
Maximum Rates Balance
0.00%to 0.00% 245,288,356.53
0.01%to 11.50% 14,673,600.04
11.51%to 12.00% 3,306,322.72
12.01%to 12.50% 1,781,479.71
12.51%to 13.00% 3,655,451.69
13.01%to 13.50% 4,204,823.04
13.51%to 14.00% 3,246,271.73
14.01%to 14.50% 5,041,939.00
14.51%to 15.00% 3,421,103.14
15.01%to 15.50% 16,173,218.43
15.51%to 16.00% 15,133,195.70
16.01%to 16.50% 2,475,939.37
16.51%to 17.00% 2,152,651.54
17.01%& 99.00% 737,155.62
Fixed Rate Mortgage 840,697,433.70
Total 1,161,988,941.96
Weighted Average for Mtge with a Maximum Rate 14.10%
Based on
Maximum Rates Balance
0.00%to 0.00% 21.11%
0.01%to 11.50% 1.26%
11.51%to 12.00% 0.28%
12.01%to 12.50% 0.15%
12.51%to 13.00% 0.31%
13.01%to 13.50% 0.36%
13.51%to 14.00% 0.28%
14.01%to 14.50% 0.43%
14.51%to 15.00% 0.29%
15.01%to 15.50% 1.39%
15.51%to 16.00% 1.30%
16.01%to 16.50% 0.21%
16.51%to 17.00% 0.19%
17.01%& 99.00% 0.06%
Fixed Rate Mortgage 72.35%
Total 100.00%
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
6 Month LIBOR 615260,134,090.04 22.39%
WSJ Prime Rate 170 48,133,721.25 4.14%
3 Month LIBOR 10 9,156,998.98 0.79%
1 Month LIBOR 3 2,356,007.81 0.20%
1 Month LIBOR 1 1,089,949.26 0.09%
XX 1 318,930.86 0.03%
WSJ Prime Rate 1 101,810.06 0.01%
Fixed Rate Mortgage 1910840,697,433.70 72.35%
Total 27111,161,988,941. 100.00%
Distribution of Payment Adjustment
Payment Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,356,007.81 0.20%
Three Month 10 9,156,998.98 0.79%
Six Month 785308,267,811.29 26.53%
One Year 3 1,510,690.18 0.13%
Fixed Rate Mortgage 1910840,697,433.70 72.35%
Total 27111,161,988,941. 100.00%
Distribution of Interest Adjustment
Interest Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,356,007.81 0.20%
Three Month 10 9,156,998.98 0.79%
Six Month 785308,267,811.29 26.53%
One Year 3 1,510,690.18 0.13%
Fixed Rate Mortgage 1910840,697,433.70 72.35%
Total 27111,161,988,941. 100.00%
Distribution of Minimum Rates
Number
Minimum Rates (1) of Loans
0.00%to 0.00% 695
0.01%to 4.00% 3
4.01%to 4.50% 21
4.51%to 4.75% 6
4.76%to 5.00% 1
5.01%to 5.25% 25
5.26%to 5.50% 5
5.51%to 5.75% 21
5.76%to 6.00% 5
6.01%to 6.25% 3
6.26%to 6.50% 1
6.51%to 7.00% 5
7.01%to 7.50% 4
7.51%& 99.00% 6
Fixed Rate Mortgage 1910
Total 2711
Scheduled Based on
Minimum Rates (1) Balance Balance
0.00%to 0.00% 292,086,732.88 25.14%
0.01%to 4.00% 1,900,438.27 0.16%
4.01%to 4.50% 4,122,157.30 0.35%
4.51%to 4.75% 1,484,163.38 0.13%
4.76%to 5.00% 385,412.32 0.03%
5.01%to 5.25% 6,094,478.67 0.52%
5.26%to 5.50% 609,273.34 0.05%
5.51%to 5.75% 6,788,791.15 0.58%
5.76%to 6.00% 1,550,407.14 0.13%
6.01%to 6.25% 913,905.31 0.08%
6.26%to 6.50% 224,229.14 0.02%
6.51%to 7.00% 1,350,572.50 0.12%
7.01%to 7.50% 1,130,613.78 0.10%
7.51%& 99.00% 2,650,333.08 0.23%
Fixed Rate Mortgage 840,697,433.70 72.35%
Total 1,161,988,941.9 100.00%
Weighted Average 0.5210%
Distribution of Mortgage Loan Margins
Number Scheduled
Mortgage Loan Margins Loans Balance
No Margin
0.01%to 2.50% 433199,208,561.71
2.51%to 3.00% 255 98,382,590.62
3.01%to 3.25% 34 9,375,678.18
3.26%to 3.50% 53 9,755,182.12
3.51%to 3.75% 9 2,095,546.55
3.76%to 4.00% 10 1,695,385.09
4.01%to 4.25% 2 224,023.55
4.26%to 4.50% 2 226,090.71
0.00%& Above 1 130,875.72
Fixed Rate Mortgage 1912840,895,007.71
Total 27111,161,988,941.96
(1) For adjustable mortgage loans where a minimum rate
does not exist the gross margin was used.
Based on
Mortgage Loan Margins Balance
0.00%No Margin 0.00%
0.01%to 2.50% 17.14%
2.51%to 3.00% 8.47%
3.01%to 3.25% 0.81%
3.26%to 3.50% 0.84%
3.51%to 3.75% 0.18%
3.76%to 4.00% 0.15%
4.01%to 4.25% 0.02%
4.26%to 4.50% 0.02%
0.00%& Above 0.01%
Fixed Rate Mortgage 72.37%
Total 100.00%
Weighted Average for Mtge with a Margin is 2.405%
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
0
Specially
Disclosure Property Serviced
Control # Type Status Code (1Comments
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
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
Disclosure ModificationModification
Control # Date Description
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
0 01/00/000
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 Total 0.00
Cumulative 0.00
Dist. Beginning Gross Proceeds
Date Scheduled Gross as a % of
01/00/00Balance Proceeds Sched Principal
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
Current Total 0.00 0.00 0.00%
Cumulative 0.00 0.00
0.00 0.00
Dist. Aggregate Net Net Proceeds
Date Liquidation Liquidation as a % of
01/00/00Expenses * Proceeds Sched. Balance
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
Current Total 0.00 0.00 0.00%
Cumulative 0.00 0.00
0.00 0.00
Dist. Realized
Date Loss
01/00/00
01/00/00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
Current Total 0.00
Cumulative 0.00
* Aggregate liquidation expenses also include outstanding P&I
* advances and unpaid servicing fees, unpaid trustee fees, etc..
_
