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: October 12, 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 October 12, 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
October 12, 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: October 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 10/12/99
Payment Date: 10/12/99
Prior Payment: 09/10/99
Record Date: 09/30/99
WAC: 8.56%
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-1 264,690,383.00 218,938,807.27
63859CCP6 1000.000000000 827.150593038
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 325,206,513.00 303,646,000.44
63859CCV3 1000.000000000 933.702088679
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 1,111,176,404.71
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 14,262,083.11 0.00 0.00
63859CCP6 53.882135604 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 6,604,995.39 0.00 0.00
63859CCV3 20.310157165 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
20,867,078.50 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 204,676,724.16 1,059,116.48 0.00
63859CCP6 773.268457434 4.001340993 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 297,041,005.05 1,546,570.30 0.00
63859CCV3 913.391931514 4.755655985 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 87,120.04 0.00
9ABSC468 0.000000000 0.073925236 0.000000000
1,090,309,326.21 5,958,345.65 0.00
Total P&I Paymen 26825424.15
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 5.73%
63859CCV3 5.77%
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 264,690,383.00 218,938,807.27
None 1000.000000000 827.150593038
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 325,206,513.00 303,646,000.44
None 1000.000000000 933.702088679
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 1,111,176,404.71
None 1000.000000000 942.882693645
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 14,262,083.11 0.00 0.00
None 53.882135604 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 6,604,995.39 0.00 0.00
None 20.310157165 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 204,676,724.16 1,059,116.48 0.00
None 773.268457434 4.001340993 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 297,041,005.05 1,546,570.30 0.00
None 913.391931514 4.755655985 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 1,090,309,326.21 0.00 0.00
None 925.176047697 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 6.11%
None 6.11%
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 2.00%
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 0.001,111,176,404.71
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
20,867,078.50 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
1,090,309,326.21 5,871,225.61 0.00
Total P&I Paymen26,738,304.11
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 264,690,383.00 218,938,807.27
None 1000.000000000 827.150593038
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 325,206,513.00 303,646,000.44
None 1000.000000000 933.702088679
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 0.001,111,176,404.71
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 14,262,083.11 0.00 0.00
None 53.882135604 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 6,604,995.39 0.00 0.00
None 20.310157165 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
20,867,078.50 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 204,676,724.16 1,059,116.48 -462,435.72
None 773.268457434 4.001340993 -1.747081684
MA2 75,459,076.00 383,332.11 -141,083.48
None 1000.000000000 5.080000052 -1.869668799
MA3 43,385,473.00 227,665.27 -73,849.40
None 1000.000000000 5.247500010 -1.702168834
MA4 101,223,518.00 561,284.41 -142,185.52
None 1000.000000000 5.545000027 -1.404668824
MA5 71,067,402.00 407,926.89 -85,968.02
None 1000.000000000 5.740000035 -1.209668816
MA6 85,328,198.00 469,873.95 -123,128.77
None 1000.000000000 5.506666741 -1.443002113
MA1V 297,041,005.05 1,546,570.29 -563,668.85
None 913.391931514 4.755655955 -1.733264333
MB 47,139,539.00 271,916.57 -55,687.61
None 1000.000000000 5.768333246 -1.181335481
MC 41,247,097.00 248,066.91 -38,586.75
None 1000.000000000 6.014166524 -0.935502200
MD 38,300,876.00 241,263.60 -24,914.80
None 1000.000000000 6.299166630 -0.650502093
ME 20,623,548.00 103,117.74 -40,209.09
None 1000.000000000 5.000000000 -1.949668893
MF 47,139,539.00 255,339.17 -72,265.01
None 1000.000000000 5.416666676 -1.533002052
MG 17,677,331.00 95,752.22 -27,099.39
None 1000.000000000 5.416667256 -1.533002352
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
1,090,309,326.21 5,871,225.61 -1,851,082.41
Total P&I Paymen26,738,304.11
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 8.34%
None 11.82%
MA2 8.34%
None 11.82%
MA3 8.34%
None 11.82%
MA4 8.34%
None 11.82%
MA5 8.34%
None 11.82%
MA6 8.34%
None 11.82%
MA1V 8.34%
None 11.82%
MB 8.34%
None 11.82%
MC 8.34%
None 11.82%
MD 8.34%
None 11.82%
ME 8.34%
None 11.82%
MF 8.34%
None 11.82%
MG 8.34%
None 11.82%
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 1,097,696,266.17
None 1000.000000000 950.453260744
L2T2 11,784,885.00 11,114,206.62
None 1000.000000000 943.089951238
L2T3 11,784,885.00 11,287,758.13
None 1000.000000000 957.816570124
L2T1N 1,154,918,723.00N 1,097,696,266.17
None 1000.000000000 950.453260744
L2T2N 11,784,885.00N 11,114,206.62
None 1000.000000000 943.089951238
L2T3N 11,784,885.00N 11,287,758.13
None 1000.000000000 957.816570124
1,178,488,493.00 0.001,120,098,230.92
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 18,555,467.41 0.00 0.00
None 16.066470342 0.000000000 0.000000000
L2T2 208,043.41 0.00 0.00
None 17.653410279 0.000000000 0.000000000
L2T3 170,639.59 0.00 0.00
None 14.479529499 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
18,934,150.41 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 1,079,140,798.76 7,567,861.86 0.00
None 934.386790403 6.552722464 0.000000000
L2T2 10,906,163.21 86,468.93 9,844.11
None 925.436540959 7.337273974 0.835316594
L2T3 11,117,118.54 87,819.18 9,997.82
None 943.337040624 7.451848703 0.848359572
L2T1N 1,079,140,798.76 60,763.66 0.00
None 934.386790403 0.052612932 0.000000000
L2T2N 10,906,163.21 615.23 0.00
None 925.436540959 0.052205007 0.000000000
L2T3N 11,117,118.54 624.84 0.00
None 943.337040624 0.053020458 0.000000000
1,101,164,080.51 7,804,153.70 19,841.93
Total P&I Paymen26,738,304.11
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 8.27%
None 11.82%
L2T2 8.27%
None 11.82%
L2T3 8.27%
None 11.82%
L2T1N 0.07%
None 11.82%
L2T2N 0.07%
None 11.82%
L2T3N 0.07%
None 11.82%
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 1,097,696,266.17
None 1000.000000000 950.453260744
L1T2 11,784,885.00 11,114,206.62
None 1000.000000000 943.089951238
L1T3 11,784,885.00 11,287,758.13
None 1000.000000000 957.816570124
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 1,120,098,230.92
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 18,555,467.41 0.00 0.00
None 16.066470342 0.000000000 0.000000000
L1T2 208,043.41 0.00 0.00
None 17.653410279 0.000000000 0.000000000
L1T3 170,639.59 0.00 0.00
None 14.479529499 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
18,934,150.41 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 1,079,140,798.76 7,628,625.52 0.00
None 934.386790403 6.605335396 0.000000000
L1T2 10,906,163.21 87,084.17 9,844.11
None 925.436540959 7.389479829 0.835316594
L1T3 11,117,118.54 88,444.01 9,997.82
None 943.337040624 7.504868312 0.848359572
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
1,101,164,080.51 7,804,153.70 19,841.93
Total P&I Paymen26,738,304.11
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 8.34%
None 11.82%
L1T2 8.34%
None 11.82%
L1T3 8.34%
None 11.82%
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 7,992,659.03
Less Delinquent Interest -14,166.20
Less Deferred Interest 0.00
Plus Advance Interest 69,662.73
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest -35,514.84
Less Total Fees Paid To Servicer -185,658.80
Less Misc. Fees & Expenses -69.52
Less Non Recoverable Advances 0.00
Plus Prepayment Premiums 87,120.04
Interest Due Trust 7,914,032.44
Less Trustee Fee -2,987.06
Less Fee Strips Paid by Trust -18,593.47
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 7,892,451.91
Pool Balance Summary
Component Balance Count
Beginning Pool 1,120,098,231.1 2634
Scheduled Principal Distribution 3,953,966.18 0
Unscheduled Principal Distribution 14,980,184.24 30
Deferred Interest 0.00 0
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 1,101,164,080.7 2604
Servicing Fee Summary
Current Servicing Fees 185,658.80
Delinquent Servicing Fees 279.75
Servicing Fee Shortfall 810.08
Unscheduled Servicing Fees 0.00
Total Servicing Fees Paid 186,748.63
PPIS Summary
Gross PPIS 35,514.84
Gross PPIE 0.00
PPIS Covered by Excess Interest 35,514.84
PPIE Added to Excess Interest 0.00
PPIS Due Certificate 0.00
Principal Summary
Scheduled Principal: 0.00
Current Scheduled Principal 3,941,533.67
Advanced Scheduled Principal 12,432.51
Scheduled Principal Distribution 3,953,966.18
Unscheduled Principal: 0.00
Curtailments 495,832.79
Prepayments in Full 14,477,930.39
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 6,421.06
Unscheduled Principal Distribution 14,980,184.24
Remittance Principal 18,934,150.42
Servicer Wire Amount 26,826,602.33
The Available Distribution Amount for this Distribution Da
26,825,424.15
Aggregate amount of P&I Advances:
Aggregate Amount in Grace Day Period:
18,265.84
Aggregate Amount past the Grace Day Period:
8,190.46
Total Aggregate P& I Advances on delinquent loans:
26,456.30
Additional Servicing Advances:
0.00
Aggregate Servicing and P&I Advances made in respect
26,456.30
of the immediately preceding Distribution Date:
Aggregate Stated Principal Balance of the Mortgage Pool
1,120,098,231.14
immediately before such distribution date
Aggregate Stated Principal Balance of the Mortgage Pool
1,101,164,080.72
immediately after such distribution date
Ending Number of Loans:
2,604.00
Ending Aggregate Principal Balance
8.34%
Weighted Average remaining term to maturity
Overcollateralization Amount for such Distribution Date
Excess Cash Flow for such Distribution Date:
1,932,928.08
Pass Uncapped Pass Accrued
Certificate Through RateThrough Rate Interest
Class A-1 5.81% 5.81% 1,059,116.48
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 5.73% 5.73% 1,546,570.30
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 1,059,116.48 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 1,546,570.30 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: 185,658.80
Master Servicer: 18,593.47
Special Servicer: 69.52
Total Amount of Servicing Fees: 204,321.80
Asset Backed Facts - Pool Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
10/12/99 3 563,040 0
01/00/00 0.115% 0.051% 0.000%
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%
*** 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
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Modifications
Date Balance # Balance
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
10/12/99 30 14,477,930 8.5628%
01/00/00 1.152% 1.315%
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%
Distribution
Date Remit
10/12/99 8.3396%
01/00/00
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
Asset Backed Facts - Group 1 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
10/12/99 2 498,313 0
01/00/00 0.108% 0.062% 0.000%
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%
Note: Foreclosure and REO Totals are Included
in the Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Modifications
Date Balance # Balance
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
10/12/99 20 9,048,143 8.7328%
01/00/00 1.085% 1.125%
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%
Distribution
Date Remit
10/12/99 8.5096%
01/00/00
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%
Asset Backed Facts - Group 2 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
10/12/99 1 64,727 0
01/00/00 0.132% 0.022% 0.000%
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%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Modifications
Date Balance # Balance
10/12/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
10/12/99 10 5,429,787 8.1057%
01/00/00 1.316% 1.828%
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%
Distribution
Date Remit
10/12/99 7.8824%
01/00/00
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
Pool Total
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
0.00to 100,000.00 283
100,000.01to 200,000.00 464
200,000.01to 300,000.00 450
300,000.01to 400,000.00 345
400,000.01to 500,000.00 256
500,000.01to 600,000.00 177
600,000.01to 700,000.00 155
700,000.01to 800,000.00 118
800,000.01to 900,000.00 87
900,000.01to 1,000,000.00 81
1,000,000.01to 1,100,000.00 50
1,100,000.01to 1,200,000.00 45
1,200,000.01to 1,300,000.00 28
1,300,000.01to 1,400,000.00 34
1,400,000.01to 1,500,000.00 31
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 2604
Current Scheduled Scheduled Based on
Balances Balance Balance
0.00to 100,000.00 19,139,858.08 1.74%
100,000.01to 200,000.00 68,864,974.92 6.25%
200,000.01to 300,000.00 111,856,281.19 10.16%
300,000.01to 400,000.00 120,933,819.83 10.98%
400,000.01to 500,000.00 114,818,755.65 10.43%
500,000.01to 600,000.00 96,602,808.80 8.77%
600,000.01to 700,000.00 100,664,526.22 9.14%
700,000.01to 800,000.00 88,040,379.01 8.00%
800,000.01to 900,000.00 73,709,688.32 6.69%
900,000.01to 1,000,000.00 76,989,917.47 6.99%
1,000,000.01to 1,100,000.00 52,429,340.82 4.76%
1,100,000.01to 1,200,000.00 51,740,124.72 4.70%
1,200,000.01to 1,300,000.00 34,927,953.37 3.17%
1,300,000.01to 1,400,000.00 45,831,128.53 4.16%
1,400,000.01to 1,500,000.00 44,614,523.79 4.05%
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 1,101,164,080.7 100.00%
Average Scheduled Balance is 418,057.74
Maximum Scheduled Balance is 1,484,915.00
Minimum Scheduled Balance is 10,062.99
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.00%or less 18 13,485,064.27
7.00%to 7.25% 44 26,253,269.89
7.25%to 7.50% 74 44,023,044.70
7.50%to 7.75% 174 97,545,940.33
7.75%to 8.00% 262143,768,973.02
8.00%to 8.25% 302155,019,745.30
8.25%to 8.50% 336156,121,047.98
8.50%to 8.75% 232109,046,207.71
8.75%to 9.00% 243110,319,970.10
9.00%to 9.25% 165 65,765,813.80
9.25%to 9.50% 187 57,761,600.80
9.50%to 9.75% 200 44,795,755.44
9.75%to 10.00% 123 27,942,583.51
10.00%to 10.50% 110 19,757,133.05
10.50%& Above 134 29,557,930.82
Total 26041,101,164,080.72
Current Mortgage Based on
Interest Rate Balance
7.00%or less 1.22%
7.00%to 7.25% 2.38%
7.25%to 7.50% 4.00%
7.50%to 7.75% 8.86%
7.75%to 8.00% 13.06%
8.00%to 8.25% 14.08%
8.25%to 8.50% 14.18%
8.50%to 8.75% 9.90%
8.75%to 9.00% 10.02%
9.00%to 9.25% 5.97%
9.25%to 9.50% 5.25%
9.50%to 9.75% 4.07%
9.75%to 10.00% 2.54%
10.00%to 10.50% 1.79%
10.50%& Above 2.68%
Total 100.00%
W/Avg Mortgage Interest Rate is 8.56260%
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 816360,713,953.06 32.76%
Office 694275,648,086.51 25.03%
Retail 398162,218,094.59 14.73%
Multifamily 348151,591,893.97 13.77%
Mixed Use 215 91,003,138.58 8.26%
Other 84 27,100,546.30 2.46%
Mobile Home 20 17,242,665.76 1.57%
Self Storage 19 10,358,794.79 0.94%
Lodging 7 5,102,045.62 0.46%
Health Care 3 184,861.54 0.02%
Total 26041,101,164,080. 100.00%
Geographic Distribution
Geographic Number Scheduled Based on
Location of Loans Balance Balance
California 1708704,459,913.56 63.97%
Washington 453199,929,001.80 18.16%
Nevada 133 64,271,843.99 5.84%
Oregon 138 57,191,425.82 5.19%
Arizona 88 36,738,610.04 3.34%
Texas 48 18,785,355.18 1.71%
Idaho 24 12,519,006.87 1.14%
Alaska 6 3,232,398.94 0.29%
Illinois 3 1,628,429.36 0.15%
Minnesota 1 1,394,871.12 0.13%
Utah 1 950,872.22 0.09%
New York 1 62,351.82 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 26041,101,164,080. 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 954471,689,154.19 42.84%
1+ to 2 years 790385,620,933.19 35.02%
2+ to 3 years 239100,510,115.82 9.13%
3+ to 4 years 108 32,415,157.21 2.94%
4+ to 5 years 149 42,858,483.25 3.89%
5+ to 6 years 65 20,066,008.90 1.82%
6+ to 7 years 6 2,120,505.14 0.19%
7+ to 8 years 49 8,123,523.06 0.74%
8+ to 9 years 187 29,588,883.44 2.69%
9+ to 10 years 48 6,446,574.92 0.59%
10 years or more 9 1,724,741.60 0.16%
Total 26041,101,164,080. 100.00%
Weighted Avera 432.35%
Distribution of Amortization Type
Number Scheduled Based on
Amortization Typeof Loans Balance Balance
Fully Amortizing 1047354,577,205.19 32.20%
Amortizing Balloo 1557746,586,875.53 67.80%
Total 26041,101,164,080. 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 289 40,565,685.26 3.68%
61 to 120 months 228 76,496,941.03 6.95%
121 to 180 months 530237,514,578.90 21.57%
181 to 240 months 0 0.00 0.00%
241 to 360 months 0 0.00 0.00%
Total 1047354,577,205.19 32.20%
Weighted Avera 126
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 35 10,096,723.99 0.92%
13 to 24 months 109 47,023,671.72 4.27%
25 to 36 months 153 58,661,748.79 5.33%
37 to 48 months 151 56,459,991.60 5.13%
49 to 60 months 159 66,420,565.22 6.03%
61 to 120 months 935501,433,868.59 45.54%
121 to 180 months 15 6,490,305.62 0.59%
181 to 240 months 0 0.00 0.00%
Total 1557746,586,875.53 67.80%
Weighted Avera 72
Distribution of Maximum Rates
Number
Maximum Rates of Loans
0.00%to 0.00% 542
0.01%to 11.50% 36
11.51%to 12.00% 12
12.01%to 12.50% 5
12.51%to 13.00% 8
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% 40
15.51%to 16.00% 38
16.01%to 16.50% 12
16.51%to 17.00% 10
17.01%& 99.00% 3
Fixed Rate Mortgage 1844
Total 2604
Scheduled
Maximum Rates Balance
0.00%to 0.00% 228,591,489.04
0.01%to 11.50% 14,464,758.34
11.51%to 12.00% 2,755,971.45
12.01%to 12.50% 1,762,066.40
12.51%to 13.00% 3,291,734.69
13.01%to 13.50% 3,402,939.86
13.51%to 14.00% 3,205,268.54
14.01%to 14.50% 4,874,753.21
14.51%to 15.00% 2,689,389.61
15.01%to 15.50% 14,500,755.60
15.51%to 16.00% 12,920,065.97
16.01%to 16.50% 2,441,830.50
16.51%to 17.00% 1,536,489.16
17.01%& 99.00% 603,492.68
Fixed Rate Mortgage 804,123,075.67
Total 1,101,164,080.72
Weighted Average for Mtge with a Maximum Ra 14.07%
Based on
Maximum Rates Balance
0.00%to 0.00% 20.76%
0.01%to 11.50% 1.31%
11.51%to 12.00% 0.25%
12.01%to 12.50% 0.16%
12.51%to 13.00% 0.30%
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% 1.32%
15.51%to 16.00% 1.17%
16.01%to 16.50% 0.22%
16.51%to 17.00% 0.14%
17.01%& 99.00% 0.05%
Fixed Rate Mortgage 73.02%
Total 100.00%
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
Other 350139,306,528.37 12.65%
6 Month LIBOR 242105,190,629.90 9.55%
WSJ Prime Rate 155 42,546,502.49 3.86%
3 Month LIBOR 7 6,511,980.67 0.59%
1 Month LIBOR 3 2,337,185.82 0.21%
1 Month LIBOR 1 732,001.33 0.07%
1 Year CMT 1 315,743.27 0.03%
WSJ Prime Rate 1 100,433.20 0.01%
Fixed Rate Mortga 1844804,123,075.67 73.02%
Total 26041,101,164,080. 100.00%
Distribution of Payment Adjustment
Payment AdjustmenNumber Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,337,185.82 0.21%
Three Month 7 6,511,980.67 0.59%
Six Month 747287,043,660.76 26.07%
One Year 3 1,148,177.80 0.10%
Fixed Rate Mortga 1844804,123,075.67 73.02%
Total 26041,101,164,080. 100.00%
Distribution of Interest Adjustment
Interest AdjustmeNumber Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,337,185.82 0.21%
Three Month 7 6,511,980.67 0.59%
Six Month 747287,043,660.76 26.07%
One Year 3 1,148,177.80 0.10%
Fixed Rate Mortga 1844804,123,075.67 73.02%
Total 26041,101,164,080. 100.00%
Distribution of Minimum Rates
Number
Minimum Rates (1) of Loans
0.00%to 0.00% 663
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 1844
Total 2604
Scheduled Based on
Minimum Rates (1) Balance Balance
0.00%to 0.00% 271,962,771.82 24.70%
0.01%to 4.00% 1,147,265.50 0.10%
4.01%to 4.50% 3,969,219.03 0.36%
4.51%to 4.75% 763,587.48 0.07%
4.76%to 5.00% 366,526.61 0.03%
5.01%to 5.25% 6,042,225.16 0.55%
5.26%to 5.50% 487,915.96 0.04%
5.51%to 5.75% 4,711,966.25 0.43%
5.76%to 6.00% 1,519,749.36 0.14%
6.01%to 6.25% 898,815.58 0.08%
6.26%to 6.50% 222,883.68 0.02%
6.51%to 7.00% 1,329,711.73 0.12%
7.01%to 7.50% 1,117,277.01 0.10%
7.51%& 99.00% 2,501,089.88 0.23%
Fixed Rate Mortgage 804,123,075.67 73.02%
Total 1,101,164,080.7 100.00%
Weighted Averag 0.4803%
Distribution of Mortgage Loan Margins
Number Scheduled
Mortgage Loan Margins Loans Balance
No Margin
0.01%to 2.50% 405182,056,733.97
2.51%to 3.00% 247 93,827,874.22
3.01%to 3.25% 34 8,826,837.01
3.26%to 3.50% 51 9,313,549.47
3.51%to 3.75% 8 1,357,320.74
3.76%to 4.00% 9 1,086,086.14
4.01%to 4.25% 2 217,280.93
4.26%to 4.50% 1 54,950.62
0.00%& Above 1 122,820.16
Fixed Rate Mortgage 1846804,300,627.46
Total 26041,101,164,080.72
(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% 16.53%
2.51%to 3.00% 8.52%
3.01%to 3.25% 0.80%
3.26%to 3.50% 0.85%
3.51%to 3.75% 0.12%
3.76%to 4.00% 0.10%
4.01%to 4.25% 0.02%
4.26%to 4.50% 0.00%
0.00%& Above 0.01%
Fixed Rate Mortgage 73.04%
Total 100.00%
Weighted Average for Mtge with a Margin is 2.411%
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
2041481 238,364.43 9.13% 07/01/12
0
Specially
Disclosure Property Serviced
Control # Type Status Code (1Comments
2041481 Office 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..
_
