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: September 13, 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 September 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
September 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: September 13, 1998
ABN AMRO
LaSalle Bank N.A.
Administrator:
Sharon Bryant (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Nationslink Funding Corporation
Bank of America NT&SA as Primary Servicer
ORIX Real Estate Capital Markets, LLC as Master Servicer
Commercial Mortgage Pass-Through Certificates, Series 1999-SL
ABN AMRO Acct: 67-8161-40-7
0
Statement Date 09/10/99
Payment Date: 09/10/99
Prior Payment: 08/10/99
Record Date: 08/31/99
WAC: 8.54%
WAMM: 90
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-1 264,690,383.00 228,574,838.99
63859CCP6 1000.000000000 863.555511157
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 325,206,513.00 312,851,722.41
63859CCV3 1000.000000000 962.009399886
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 0.000000000
1,178,488,493.00 1,130,018,158.40
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 9,636,031.72 0.00 0.00
63859CCP6 36.404918119 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 9,205,721.97 0.00 0.00
63859CCV3 28.307311207 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
18,841,753.69 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 218,938,807.27 1,105,730.78 0.00
63859CCP6 827.150593038 4.177449772 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 303,646,000.44 1,497,527.77 0.00
63859CCV3 933.702088679 4.604851718 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 95,752.22 0.00
63859CDB6 1000.000000000 5.416667256 0.000000000
X 0.00 0.00 0.00
63859CDC4 0.000000000 0.000000000 0.000000000
P 0.00 36,802.64 0.00
9ABSC468 0.000000000 0.031228680 0.000000000
1,111,176,404.71 5,905,600.03 0.00
Total P&I Paymen 24747353.72
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 5.56%
63859CCV3 5.73%
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 Adustment minus Deferred Interest equals Accrual
(3) Esimtated
REMIC IV Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
UA1 264,690,383.00 228,574,838.99
None 1000.000000000 863.555511157
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 325,206,513.00 312,851,722.41
None 1000.000000000 962.009399886
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 1,130,018,158.40
None 1000.000000000 958.870761244
UX2 0.00 0.00
None 1000.000000000 0.000000000
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
UA1 9,636,031.72 0.00 0.00
None 36.404918119 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 9,205,721.97 0.00 0.00
None 28.307311207 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 Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
UA1 218,938,807.27 1,105,730.78 0.00
None 827.150593038 4.177449772 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 303,646,000.44 1,497,527.78 0.00
None 933.702088679 4.604851748 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 1,111,176,404.71 0.00 0.00
None 942.882693645 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 Adustment minus Deferred Interest equals Accrual
(3) Esimtated
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 5.74%
None 5.74%
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 2.08%
None
UX2
None
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
R-IV 0.00 0.00
None 1000.000000000 0.000000000
1,178,488,493.00 0.001,130,018,158.40
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
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
18,841,753.69 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
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
1,111,176,404.71 5,868,797.39 0.00
Total P&I Paymen24,710,551.08
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
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 Adustment minus Deferred Interest equals Accrual
(3) Esimtated
REMIC III
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
MA1 264,690,383.00 228,574,838.99
None 1000.000000000 863.555511157
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 325,206,513.00 312,851,722.41
None 1000.000000000 962.009399886
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 0.000000000
R-III 0.00 0.00
None 1000.000000000 0.000000000
1,178,488,493.00 0.001,130,018,158.40
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
MA1 9,636,031.72 0.00 0.00
None 36.404918119 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 9,205,721.97 0.00 0.00
None 28.307311207 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
18,841,753.69 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
MA1 218,938,807.27 1,105,730.78 -477,722.01
None 827.150593038 4.177449772 -1.804833272
MA2 75,459,076.00 383,332.11 -139,410.84
None 1000.000000000 5.080000052 -1.847502612
MA3 43,385,473.00 227,665.27 -72,887.71
None 1000.000000000 5.247500010 -1.680002659
MA4 101,223,518.00 561,284.40 -139,941.78
None 1000.000000000 5.544999928 -1.382502631
MA5 71,067,402.00 407,926.88 -84,392.73
None 1000.000000000 5.739999895 -1.187502675
MA6 85,328,198.00 469,873.94 -121,237.37
None 1000.000000000 5.506666624 -1.420835935
MA1V 303,646,000.44 1,497,527.77 -669,753.35
None 933.702088679 4.604851718 -2.059470900
MB 47,139,539.00 271,916.57 -54,642.71
None 1000.000000000 5.768333246 -1.159169376
MC 41,247,097.00 248,066.91 -37,672.46
None 1000.000000000 6.014166524 -0.913336034
MD 38,300,876.00 241,263.60 -24,065.82
None 1000.000000000 6.299166630 -0.628336020
ME 20,623,548.00 103,117.74 -39,751.94
None 1000.000000000 5.000000000 -1.927502484
MF 47,139,539.00 255,339.17 -71,220.11
None 1000.000000000 5.416666676 -1.510835946
MG 17,677,331.00 95,752.23 -26,707.55
None 1000.000000000 5.416667822 -1.510836110
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
1,111,176,404.71 5,868,797.37 -1,959,406.38
Total P&I Paymen24,710,551.06
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
MA1 8.31%
None 11.74%
MA2 8.31%
None 11.74%
MA3 8.31%
None 11.74%
MA4 8.31%
None 11.74%
MA5 8.31%
None 11.74%
MA6 8.31%
None 11.74%
MA1V 8.31%
None 11.74%
MB 8.31%
None 11.74%
MC 8.31%
None 11.74%
MD 8.31%
None 11.74%
ME 8.31%
None 11.74%
MF 8.31%
None 11.74%
MG 8.31%
None 11.74%
MX
None
R-III
None
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
REMIC II
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
L2T1 1,154,918,723.00 1,114,199,514.25
None 1000.000000000 964.742792771
L2T2 11,784,885.00 11,301,816.99
None 1000.000000000 959.009527034
L2T3 11,784,885.00 11,436,948.74
None 1000.000000000 970.476058103
L2T1N 1,154,918,723.00N 1,114,199,514.25
None 1000.000000000 964.742792771
L2T2N 11,784,885.00N 11,301,816.99
None 1000.000000000 959.009527034
L2T3N 11,784,885.00N 11,436,948.74
None 1000.000000000 970.476058103
1,178,488,493.00 0.001,136,938,279.98
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual (
3) Esimtated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
L2T1 16,503,248.08 0.00 0.00
None 14.289532026 0.000000000 0.000000000
L2T2 187,610.37 0.00 0.00
None 15.919575796 0.000000000 0.000000000
L2T3 149,190.61 0.00 0.00
None 12.659487980 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
16,840,049.06 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
L2T1 1,097,696,266.17 7,671,639.67 0.00
None 950.453260744 6.642579705 0.000000000
L2T2 11,114,206.62 75,013.14 -2,803.68
None 943.089951238 6.365199151 -0.237904740
L2T3 11,287,758.13 75,910.05 -2,837.20
None 957.816570124 6.441305961 -0.240749061
L2T1N 1,097,696,266.17 46,980.38 0.00
None 950.453260744 0.040678516 0.000000000
L2T2N 11,114,206.62 476.54 0.00
None 943.089951238 0.040436542 0.000000000
L2T3N 11,287,758.13 482.24 0.00
None 957.816570124 0.040920213 0.000000000
1,120,098,230.92 7,870,502.02 -5,640.88
Total P&I Paymen24,710,551.08
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
L2T1 8.26%
None 11.74%
L2T2 8.26%
None 11.74%
L2T3 8.26%
None 11.74%
L2T1N 0.05%
None 11.74%
L2T2N 0.05%
None 11.74%
L2T3N 0.05%
None 11.74%
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
REMIC I
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
L1T1 1,154,918,723.00 1,114,199,514.25
None 1000.000000000 964.742792771
L1T2 11,784,885.00 11,301,816.99
None 1000.000000000 959.009527034
L1T3 11,784,885.00 11,436,948.74
None 1000.000000000 970.476058103
R-I 0.00 0.00
9ABSC521 1000.000000000 0.000000000
R 0.00 0.00
9ABSC469 1000.000000000 0.000000000
1,178,488,493.00 1,136,938,279.98
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
L1T1 16,503,248.08 0.00 0.00
None 14.289532026 0.000000000 0.000000000
L1T2 187,610.37 0.00 0.00
None 15.919575796 0.000000000 0.000000000
L1T3 149,190.61 0.00 0.00
None 12.659487980 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
16,840,049.06 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
L1T1 1,097,696,266.17 7,718,620.04 0.00
None 950.453260744 6.683258212 0.000000000
L1T2 11,114,206.62 75,489.69 -2,803.68
None 943.089951238 6.405636542 -0.237904740
L1T3 11,287,758.13 76,392.29 -2,837.20
None 957.816570124 6.482226174 -0.240749061
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
1,120,098,230.92 7,870,502.02 -5,640.88
Total P&I Paymen24,710,551.08
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals
Accrual
(3) Esimtated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
L1T1 8.31%
None 11.74%
L1T2 8.31%
None 11.74%
L1T3 8.31%
None 11.74%
R-I
9ABSC521
R
9ABSC469
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid
minus Interest Adustment minus Deferred Interest equals Accrual
(3) Esimtated
Other Related Information
Interest Summary
Current Scheduled Interest 8,087,796.88
Less Delinquent Interest -2,765,045.24
Less Deferred Interest 0.00
Plus Advance Interest 2,717,398.95
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest -21,978.40
Less Total Fees Paid To Servicer -125,314.44
Less Misc. Fees & Expenses 0.00
Less Non Recoverable Advances 0.00
Plus Prepayment Premiums 36,802.64
Interest Due Trust 7,929,660.39
Less Trustee Fee -3,034.64
Less Fee Strips Paid by Trust -18,902.94
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 7,907,722.81
Pool Balance Summary
Component Balance Count
Beginning Pool 1,136,938,280.2
2665
Scheduled Principal Distribution 3,959,844.62
0
Unscheduled Principal Distribution 12,880,204.44
31
Deferred Interest 0.00
0
Liquidations 0.00
0
Repurchases 0.00
0
Ending Pool 1,120,098,231.1
2634
Servicing Fee Summary
Current Servicing Fees 125,314.44
Delinquent Servicing Fees 63,714.96
Servicing Fee Shortfall 496.65
Unscheduled Servicing Fees 0.00
Total Servicing Fees Paid 189,526.05
PPIS Summary
Gross PPIS 21,978.40
Gross PPIE 0.00
PPIS Covered by Excess Interest 21,978.40
PPIE Added to Excess Interest 0.00
PPIS Due Certificate 0.00
Principal Summary
Scheduled Principal: 0.00
Current Scheduled Principal 2,411,505.05
Advanced Scheduled Principal 1,548,339.57
Scheduled Principal Distribution 3,959,844.62
Unscheduled Principal: 0.00
Curtailments 783,766.69
Prepayments in Full 12,108,661.30
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds -12,223.55
Unscheduled Principal Distribution 12,880,204.44
Remittance Principal 16,840,049.06
Servicer Wire Amount 24,747,771.87
The Available Distribution Amount for this Distribution Da
24,747,353.72
Aggregate amount of P&I Advances:
Aggregate Amount in Grace Day Period:
4,185,703.09
Aggregate Amount past the Grace Day Period:
64,875.67
Total Aggregate P& I Advances on delinquent loans:
4,250,578.76
Additional Servicing Advances:
0.00
Aggregate Servicing and P&I Advances made in respect
4,250,578.76
of the immediately preceding Distribution Date:
Aggregate Stated Principal Balance of the Mortgage Pool
1,136,938,280.20
immediately before such distribution date
Aggregate Stated Principal Balance of the Mortgage Pool
1,120,098,231.14
immediately after such distribution date
Ending Number of Loans:
2,634.00
Ending Aggregate Principal Balance:
1,120,098,231.14
Weighted Average Mortgage Rate of the Mortgage Pool:
8.31%
Weighted Average remaining term to maturity
Overcollateralization Amount for such Distribution Date
Excess Cash Flow for such Distribution Date:
2,001,704.64
Pass Uncapped Pass Accrued
Certificate Through RateThrough Rate Interest
Class A-1 5.81% 5.81% 1,105,730.78
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 5.56% 5.56% 1,497,527.77
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 1,105,730.78 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 1,497,527.77 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 95,752.22 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: 125,314.44
Master Servicer: 18,902.94
Special Servicer: 0.00
Total Amount of Servicing Fees: 144,217.38
Asset Backed Facts - Pool Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
09/10/99 3 1,621,656 0
01/00/00 0.114% 0.145% 0.000%
08/10/99 1 145,515 0
01/00/00 0.038% 0.013% 0.000%
07/12/99 2 219,499 0
01/00/00 0.074% 0.019% 0.000%
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%
*** 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
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Modifications
Date Balance # Balance
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
09/10/99 31 12,108,661 8.5364%
01/00/00 1.177% 1.081%
08/10/99 26 8,519,438 8.5215%
01/00/00 0.976% 0.749%
07/12/99 20 6,872,244 8.5107%
01/00/00 0.743% 0.597%
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%
Distribution
Date Remit
09/10/99 8.3130%
01/00/00
08/10/99 8.2982%
01/00/00
07/12/99 8.2874%
01/00/00
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
Asset Backed Facts - Group 1 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
09/10/99 2 1,138,137 0
01/00/00 0.107% 0.139% 0.000%
08/10/99 1 145,515 0
01/00/00 0.053% 0.018% 0.000%
07/12/99 2 219,499 0
01/00/00 0.105% 0.026% 0.000%
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%
Note: Foreclosure and REO Totals are Included
in the Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Modifications
Date Balance # Balance
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
09/10/99 17 4,271,844 8.7471%
01/00/00 0.912% 0.523%
08/10/99 15 5,598,856 8.7486%
01/00/00 0.797% 0.679%
07/12/99 14 4,440,811 8.7425%
01/00/00 0.738% 0.533%
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%
Distribution
Date Remit
09/10/99 8.5237%
01/00/00
08/10/99 8.5252%
01/00/00
07/12/99 8.5193%
01/00/00
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%
Asset Backed Facts - Group 2 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
09/10/99 1 483,518 0
01/00/00 0.130% 0.159% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Modifications
Date Balance # Balance
09/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
08/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
07/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
09/10/99 14 7,836,817 7.9814%
01/00/00 1.818% 2.581%
08/10/99 11 2,920,582 7.9254%
01/00/00 1.403% 0.934%
07/12/99 6 2,431,433 7.9039%
01/00/00 0.755% 0.766%
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%
Distribution
Date Remit
09/10/99 7.7581%
01/00/00
08/10/99 7.7021%
01/00/00
07/12/99 7.6807%
01/00/00
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
Pool Total
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
0.00to 100,000.00 278
100,000.01to 200,000.00 477
200,000.01to 300,000.00 450
300,000.01to 400,000.00 353
400,000.01to 500,000.00 254
500,000.01to 600,000.00 181
600,000.01to 700,000.00 159
700,000.01to 800,000.00 118
800,000.01to 900,000.00 87
900,000.01to 1,000,000.00 82
1,000,000.01to 1,100,000.00 52
1,100,000.01to 1,200,000.00 46
1,200,000.01to 1,300,000.00 27
1,300,000.01to 1,400,000.00 35
1,400,000.01to 1,500,000.00 35
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 2634
Current Scheduled Scheduled Based on
Balances Balance Balance
0.00to 100,000.00 18,956,049.36 1.69%
100,000.01to 200,000.00 71,008,884.33 6.34%
200,000.01to 300,000.00 111,956,065.47 10.00%
300,000.01to 400,000.00 123,741,872.54 11.05%
400,000.01to 500,000.00 114,062,737.32 10.18%
500,000.01to 600,000.00 98,773,994.99 8.82%
600,000.01to 700,000.00 103,301,789.11 9.22%
700,000.01to 800,000.00 87,993,593.53 7.86%
800,000.01to 900,000.00 73,604,896.00 6.57%
900,000.01to 1,000,000.00 77,832,186.41 6.95%
1,000,000.01to 1,100,000.00 54,494,914.82 4.87%
1,100,000.01to 1,200,000.00 52,994,474.01 4.73%
1,200,000.01to 1,300,000.00 33,722,333.97 3.01%
1,300,000.01to 1,400,000.00 47,242,678.83 4.22%
1,400,000.01to 1,500,000.00 50,411,760.45 4.50%
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 1,120,098,231.1 100.00%
Average Scheduled Balance is 420,299.52
Maximum Scheduled Balance is 1,486,038.91
Minimum Scheduled Balance is 15,323.84
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.00%or less 26 17,257,916.64
7.00%to 7.25% 56 34,999,971.67
7.25%to 7.50% 89 52,350,518.31
7.50%to 7.75% 196109,166,118.57
7.75%to 8.00% 284152,847,763.63
8.00%to 8.25% 292149,667,562.79
8.25%to 8.50% 315143,979,792.63
8.50%to 8.75% 212100,304,687.71
8.75%to 9.00% 239110,561,152.53
9.00%to 9.25% 176 69,938,995.29
9.25%to 9.50% 191 58,837,495.86
9.50%to 9.75% 201 44,903,504.15
9.75%to 10.00% 121 27,268,250.59
10.00%to 10.50% 100 17,796,722.87
10.50%& Above 136 30,217,777.90
Total 26341,120,098,231.14
Current Mortgage Based on
Interest Rate Balance
7.00%or less 1.54%
7.00%to 7.25% 3.12%
7.25%to 7.50% 4.67%
7.50%to 7.75% 9.75%
7.75%to 8.00% 13.65%
8.00%to 8.25% 13.36%
8.25%to 8.50% 12.85%
8.50%to 8.75% 8.95%
8.75%to 9.00% 9.87%
9.00%to 9.25% 6.24%
9.25%to 9.50% 5.25%
9.50%to 9.75% 4.01%
9.75%to 10.00% 2.43%
10.00%to 10.50% 1.59%
10.50%& Above 2.70%
Total 100.00%
W/Avg Mortgage Interest Rate is 8.52920%
Minimum Mortgage Interest Rate is 6.77500%
Maximum Mortgage Interest Rate is 14.50000%
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Industrial 825367,611,262.81 32.82%
Office 702279,783,909.30 24.98%
Retail 402165,147,371.44 14.74%
Multifamily 353153,614,202.73 13.71%
Mixed Use 218 93,180,183.54 8.32%
Other 84 27,274,950.78 2.44%
Mobile Home 20 17,317,041.88 1.55%
Self Storage 19 10,413,275.83 0.93%
Lodging 8 5,567,768.21 0.50%
Health Care 3 188,264.62 0.02%
Total 26341,120,098,231. 100.00%
Geographic Distribution
Geographic Number Scheduled Based on
Location of Loans Balance Balance
California 1729715,141,113.30 63.85%
Washington 454202,226,393.21 18.05%
Nevada 135 66,257,009.62 5.92%
Oregon 140 59,052,360.85 5.27%
Arizona 90 38,024,498.31 3.39%
Texas 49 19,107,448.41 1.71%
Idaho 25 12,992,952.66 1.16%
Alaska 6 3,241,143.54 0.29%
Illinois 3 1,635,437.02 0.15%
Minnesota 1 1,402,535.26 0.13%
Utah 1 951,914.28 0.08%
New York 1 65,424.68 0.01%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Missing 0 0.00 0.00%
Total 26341,120,098,231. 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 992490,294,826.05 43.77%
1+ to 2 years 780385,652,601.21 34.43%
2+ to 3 years 233 98,461,028.87 8.79%
3+ to 4 years 110 32,736,098.89 2.92%
4+ to 5 years 151 43,389,434.84 3.87%
5+ to 6 years 63 19,649,504.67 1.75%
6+ to 7 years 6 2,130,816.18 0.19%
7+ to 8 years 51 8,681,473.93 0.78%
8+ to 9 years 193 30,807,650.24 2.75%
9+ to 10 years 47 6,594,763.58 0.59%
10 years or more 8 1,700,032.68 0.15%
Total 26341,120,098,231. 100.00%
Weighted Avera 426.64%
Distribution of Amortization Type
Number Scheduled Based on
Amortization Typeof Loans Balance Balance
Fully Amortizing 1054359,318,110.02 32.08%
Amortizing Balloo 1580760,780,121.12 67.92%
Total 26341,120,098,231. 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 288 40,864,774.93 3.65%
61 to 120 months 228 77,885,497.80 6.95%
121 to 180 months 538240,567,837.29 21.48%
181 to 240 months 0 0.00 0.00%
241 to 360 months 0 0.00 0.00%
Total 1054359,318,110.02 32.08%
Weighted Avera 127
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 31 8,041,987.73 0.72%
13 to 24 months 106 46,261,478.59 4.13%
25 to 36 months 157 58,789,213.67 5.25%
37 to 48 months 155 62,559,087.49 5.59%
49 to 60 months 156 64,962,039.45 5.80%
61 to 120 months 959513,401,999.89 45.84%
121 to 180 months 16 6,764,314.30 0.60%
181 to 240 months 0 0.00 0.00%
Total 1580760,780,121.12 67.92%
Weighted Avera 73
Distribution of Maximum Rates
Number
Maximum Rates of Loans
0.00%to 0.00% 549
0.01%to 11.50% 36
11.51%to 12.00% 12
12.01%to 12.50% 5
12.51%to 13.00% 9
13.01%to 13.50% 10
13.51%to 14.00% 10
14.01%to 14.50% 25
14.51%to 15.00% 9
15.01%to 15.50% 41
15.51%to 16.00% 38
16.01%to 16.50% 12
16.51%to 17.00% 11
17.01%& 99.00% 3
Fixed Rate Mortgage 1864
Total 2634
Scheduled
Maximum Rates Balance
0.00%to 0.00% 232,615,281.26
0.01%to 11.50% 14,506,988.34
11.51%to 12.00% 2,784,942.35
12.01%to 12.50% 1,764,822.71
12.51%to 13.00% 3,634,034.95
13.01%to 13.50% 3,416,884.99
13.51%to 14.00% 3,215,590.39
14.01%to 14.50% 4,895,568.60
14.51%to 15.00% 2,697,013.15
15.01%to 15.50% 15,955,779.13
15.51%to 16.00% 12,984,629.08
16.01%to 16.50% 2,450,551.92
16.51%to 17.00% 2,118,721.49
17.01%& 99.00% 605,192.07
Fixed Rate Mortgage 816,452,230.71
Total 1,120,098,231.14
Weighted Average for Mtge with a Maximum Ra 14.09%
Based on
Maximum Rates Balance
0.00%to 0.00% 20.77%
0.01%to 11.50% 1.30%
11.51%to 12.00% 0.25%
12.01%to 12.50% 0.16%
12.51%to 13.00% 0.32%
13.01%to 13.50% 0.31%
13.51%to 14.00% 0.29%
14.01%to 14.50% 0.44%
14.51%to 15.00% 0.24%
15.01%to 15.50% 1.42%
15.51%to 16.00% 1.16%
16.01%to 16.50% 0.22%
16.51%to 17.00% 0.19%
17.01%& 99.00% 0.05%
Fixed Rate Mortgage 72.89%
Total 100.00%
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
Other 355142,097,016.94 12.69%
6 Month LIBOR 243106,134,902.83 9.48%
WSJ Prime Rate 156 42,814,309.89 3.82%
3 Month LIBOR 10 9,091,736.52 0.81%
1 Month LIBOR 3 2,342,089.53 0.21%
1 Month LIBOR 1 748,614.88 0.07%
1 Year CMT 1 316,548.13 0.03%
WSJ Prime Rate 1 100,781.71 0.01%
Fixed Rate Mortga 1864816,452,230.71 72.89%
Total 26341,120,098,231. 100.00%
Distribution of Payment Adjustment
Payment AdjustmenNumber Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,342,089.53 0.21%
Three Month 10 9,091,736.52 0.81%
Six Month 754291,046,229.66 25.98%
One Year 3 1,165,944.72 0.10%
Fixed Rate Mortga 1864816,452,230.71 72.89%
Total 26341,120,098,231. 100.00%
Distribution of Interest Adjustment
Interest AdjustmeNumber Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,342,089.53 0.21%
Three Month 10 9,091,736.52 0.81%
Six Month 754291,046,229.66 25.98%
One Year 3 1,165,944.72 0.10%
Fixed Rate Mortga 1864816,452,230.71 72.89%
Total 26341,120,098,231. 100.00%
Distribution of Minimum Rates
Number
Minimum Rates (1) of Loans
0.00%to 0.00% 673
0.01%to 4.00% 2
4.01%to 4.50% 20
4.51%to 4.75% 5
4.76%to 5.00% 1
5.01%to 5.25% 25
5.26%to 5.50% 4
5.51%to 5.75% 17
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% 5
Fixed Rate Mortgage 1864
Total 2634
Scheduled Based on
Minimum Rates (1) Balance Balance
0.00%to 0.00% 278,469,744.76 24.86%
0.01%to 4.00% 1,151,128.72 0.10%
4.01%to 4.50% 3,986,379.71 0.36%
4.51%to 4.75% 768,253.57 0.07%
4.76%to 5.00% 371,082.45 0.03%
5.01%to 5.25% 6,055,230.54 0.54%
5.26%to 5.50% 490,595.89 0.04%
5.51%to 5.75% 4,741,774.65 0.42%
5.76%to 6.00% 1,527,552.56 0.14%
6.01%to 6.25% 900,606.04 0.08%
6.26%to 6.50% 223,208.87 0.02%
6.51%to 7.00% 1,332,890.55 0.12%
7.01%to 7.50% 1,120,615.31 0.10%
7.51%& 99.00% 2,506,936.81 0.22%
Fixed Rate Mortgage 816,452,230.71 72.89%
Total 1,120,098,231.1 100.00%
Weighted Averag 0.5116%
Distribution of Mortgage Loan Margins
Number Scheduled
Mortgage Loan Margins Loans Balance
No Margin
0.01%to 2.50% 409185,779,553.34
2.51%to 3.00% 250 95,134,373.45
3.01%to 3.25% 34 8,886,765.26
3.26%to 3.50% 51 9,353,047.30
3.51%to 3.75% 9 2,073,695.71
3.76%to 4.00% 10 1,667,533.13
4.01%to 4.25% 2 218,971.24
4.26%to 4.50% 2 224,620.05
0.00%& Above 1 124,861.07
Fixed Rate Mortgage 1866816,634,810.59
Total 26341,120,098,231.14
(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% 16.59%
2.51%to 3.00% 8.49%
3.01%to 3.25% 0.79%
3.26%to 3.50% 0.84%
3.51%to 3.75% 0.19%
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 72.91%
Total 100.00%
Weighted Average for Mtge with a Margin is 2.418%
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..
_
