SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: December 10, 1999
(Date of earliest event reported)
Nationslink Funding Corp. as
Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 1999-SL)
Exact name of registrant as specified in charter)
Delaware 333-66805-03 99-637747
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
100 North Tyron St, Charlotte, North Carolina 28255
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(704) 386-2400
(Former name or former address, if changed since
last report.)
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust
Fund formed, and the Commercial Mortgage Pass-Through Certificates
Series 1999-SL issued pursuant to, a Pooling and Servicing
Agreement, dated as of May 1, 1999 (the "Pooling and Servicing
Agreement"), by and among Nationslink Funding Corporation,
as sponsor, Bank of America NT & SA as Primary Servicer and Seller,
Banc One Mortgage Capital Markets, LLC, as Master Servicer
and Special Servicer, LaSalle Bank N.A., as Trustee and REMIC
Administrator, and ABN AMRO Bank, N.V., as Fiscal Agent. The Class
A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class
A-1V, Class B, Class C, Class D Certificates have been registered
pursuant to the Act under a Registration Statement on Form S-3
(File No.333-66805-03) the "Registration Statement").
Capitalized terms used herein and not defined herein
have the same meanings ascribed to such terms in the Pooling and
Servicing Agreement.
Pursuant to Section 3.20 of the Pooling and Servicing
Agreement, the Trustee is filing this Current Report containing
the December 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
December 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: December 10, 1999
ABN AMRO
LaSalle Bank N.A.
Administrator:
Sharon Bryant (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
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 12/10/99
Payment Date: 12/10/99
Prior Payment: 11/10/99
Record Date: 11/30/99
WAC: 8.62%
WAMM: 88
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-1 264,690,383.00 194,024,614.82
63859CCP6 1000.000000000 733.024799091
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 325,206,513.00 290,135,249.90
63859CCV3 1000.000000000 892.156947361
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 1,085,551,412.79
63859CDC4 1000.000000000 921.138746146
P 0.00 0.00
9ABSC468 1000.000000000 0.000000000
1,178,488,493.00 1,072,751,461.72
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 7,113,927.78 0.00 0.00
63859CCP6 26.876411978 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 9,374,459.82 0.00 0.00
63859CCV3 28.826174893 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
16,488,387.60 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 186,910,687.04 938,594.07 0.00
63859CCP6 706.148387114 3.546007450 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 280,760,790.08 1,390,231.41 0.00
63859CCV3 863.330772468 4.274918719 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 1,071,026,376.10 0.00 0.00
63859CDC4 908.813605276 0.000000000 0.000000000
P 0.00 32,518.37 0.00
9ABSC468 0.000000000 0.027593286 0.000000000
1,056,263,074.12 5,626,882.68 0.00
Total P&I Paymen 22115270.28
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 5.75%
63859CCV3 6.82%
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 264,690,383.00 194,024,614.82
None 1000.000000000 733.024799091
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 325,206,513.00 290,135,249.90
None 1000.000000000 892.156947361
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 1,072,751,461.72
None 1000.000000000 910.277417295
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 7,113,927.78 0.00 0.00
None 26.876411978 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 9,374,459.82 0.00 0.00
None 28.826174893 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 186,910,687.04 938,594.07 0.00
None 706.148387114 3.546007450 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 280,760,790.08 1,390,231.41 0.00
None 863.330772468 4.274918719 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 1,056,263,074.12 0.00 0.00
None 896.286285691 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 5.75%
None 5.75%
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 2.14%
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 0.001,072,751,461.72
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
16,488,387.60 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
1,056,263,074.12 5,594,364.31 0.00
Total P&I Paymen22,082,751.91
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 264,690,383.00 194,024,614.82
None 1000.000000000 733.024799091
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 325,206,513.00 290,135,249.90
None 1000.000000000 892.156947361
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 1,178,488,493.00N 1,072,751,461.72
None 1000.000000000 910.277417295
R-III 0.00 0.00
None 1000.000000000 0.000000000
1,178,488,493.00 0.001,072,751,461.72
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 7,113,927.78 0.00 0.00
None 26.876411978 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 9,374,459.82 0.00 0.00
None 28.826174893 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
16,488,387.60 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 186,910,687.04 938,594.08 -419,141.92
None 706.148387114 3.546007488 -1.583517751
MA2 75,459,076.00 383,332.11 -144,711.74
None 1000.000000000 5.080000052 -1.917751285
MA3 43,385,473.00 227,665.27 -75,935.48
None 1000.000000000 5.247500010 -1.750251288
MA4 101,223,518.00 561,284.40 -147,052.60
None 1000.000000000 5.544999928 -1.452751326
MA5 71,067,402.00 407,926.88 -89,385.12
None 1000.000000000 5.739999895 -1.257751339
MA6 85,328,198.00 469,873.95 -127,231.56
None 1000.000000000 5.506666741 -1.491084577
MA1V 280,760,790.08 1,390,231.41 -640,062.91
None 863.330772468 4.274918719 -1.968173712
MB 47,139,539.00 271,916.57 -57,954.20
None 1000.000000000 5.768333246 -1.229418048
MC 41,247,097.00 248,066.92 -40,570.01
None 1000.000000000 6.014166767 -0.983584614
MD 38,300,876.00 241,263.60 -26,756.40
None 1000.000000000 6.299166630 -0.698584544
ME 20,623,548.00 103,117.74 -41,200.72
None 1000.000000000 5.000000000 -1.997751308
MF 47,139,539.00 255,339.17 -74,531.60
None 1000.000000000 5.416666676 -1.581084618
MG 17,677,331.00 95,752.21 -27,949.36
None 1000.000000000 5.416666690 -1.581084837
MX 1,056,263,074.12 0.00 0.00
None 896.286285691 0.000000000 0.000000000
R-III 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
1,056,263,074.12 5,594,364.31 -1,912,483.62
Total P&I Paymen22,082,751.91
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 8.40%
None 11.96%
MA2 8.40%
None 11.96%
MA3 8.40%
None 11.96%
MA4 8.40%
None 11.96%
MA5 8.40%
None 11.96%
MA6 8.40%
None 11.96%
MA1V 8.40%
None 11.96%
MB 8.40%
None 11.96%
MC 8.40%
None 11.96%
MD 8.40%
None 11.96%
ME 8.40%
None 11.96%
MF 8.40%
None 11.96%
MG 8.40%
None 11.96%
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 1,063,840,384.19
None 1000.000000000 921.138745960
L2T2 11,784,885.00 10,730,674.15
None 1000.000000000 910.545512324
L2T3 11,784,885.00 10,980,354.26
None 1000.000000000 931.731982111
L2T1N 1,154,918,723.00N 1,063,840,384.19
None 1000.000000000 921.138745960
L2T2N 11,784,885.00N 10,730,674.15
None 1000.000000000 910.545512324
L2T3N 11,784,885.00N 10,980,354.26
None 1000.000000000 931.731982111
1,178,488,493.00 0.001,085,551,412.60
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 14,234,535.96 0.00 0.00
None 12.325140875 0.000000000 0.000000000
L2T2 164,102.29 0.00 0.00
None 13.924810467 0.000000000 0.000000000
L2T3 126,398.44 0.00 0.00
None 10.725470804 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
14,525,036.69 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
L2T1 1,049,605,848.23 7,356,710.96 0.00
None 908.813605085 6.369894966 0.000000000
L2T2 10,566,571.86 55,075.94 -19,129.24
None 896.620701857 4.673438901 -1.623201245
L2T3 10,853,955.82 56,357.43 -19,574.34
None 921.006511307 4.782179037 -1.660969963
L2T1N 1,049,605,848.23 87,779.46 0.00
None 908.813605085 0.076004881 0.000000000
L2T2N 10,566,571.86 885.41 0.00
None 896.620701857 0.075130983 0.000000000
L2T3N 10,853,955.82 906.01 0.00
None 921.006511307 0.076878985 0.000000000
1,071,026,375.91 7,557,715.21 -38,703.58
Total P&I Paymen22,082,751.90
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 8.30%
None 11.96%
L2T2 8.30%
None 11.96%
L2T3 8.30%
None 11.96%
L2T1N 0.10%
None 11.96%
L2T2N 0.10%
None 11.96%
L2T3N 0.10%
None 11.96%
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 1,063,840,384.19
None 1000.000000000 921.138745960
L1T2 11,784,885.00 10,730,674.15
None 1000.000000000 910.545512324
L1T3 11,784,885.00 10,980,354.26
None 1000.000000000 931.731982111
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 1,085,551,412.60
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 14,234,535.96 0.00 0.00
None 12.325140875 0.000000000 0.000000000
L1T2 164,102.29 0.00 0.00
None 13.924810467 0.000000000 0.000000000
L1T3 126,398.44 0.00 0.00
None 10.725470804 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
14,525,036.69 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
L1T1 1,049,605,848.23 7,444,490.41 0.00
None 908.813605085 6.445899838 0.000000000
L1T2 10,566,571.86 55,961.35 -19,129.24
None 896.620701857 4.748569884 -1.623201245
L1T3 10,853,955.82 57,263.45 -19,574.34
None 921.006511307 4.859058871 -1.660969963
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
1,071,026,375.91 7,557,715.21 -38,703.58
Total P&I Paymen22,082,751.90
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 8.40%
None 11.96%
L1T2 8.40%
None 11.96%
L1T3 8.40%
None 11.96%
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 7,798,340.09
Less Delinquent Interest -2,915,732.01
Less Deferred Interest 0.00
Plus Advance Interest 2,832,236.43
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest -21,676.28
Less Total Fees Paid To Servicer -114,301.76
Less Misc. Fees & Expenses -228.25
Less Non Recoverable Advances 0.00
Plus Prepayment Premiums 32,518.37
Interest Due Trust 7,611,156.59
Less Trustee Fee -2,895.53
Less Fee Strips Paid by Trust -18,027.47
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 7,590,233.59
Pool Balance Summary
Component Balance Count
Beginning Pool 1,085,551,412.7 2575
Scheduled Principal Distribution 3,908,798.38 0
Unscheduled Principal Distribution 10,616,238.31 22
Deferred Interest 0.00 0
Liquidations 0.00 0
Repurchases 334,144.04 1
Ending Pool 1,071,026,376.1 2551
Servicing Fee Summary
Current Servicing Fees 114,301.76
Delinquent Servicing Fees 65,969.84
Servicing Fee Shortfall 534.50
Unscheduled Servicing Fees 0.00
Total Servicing Fees Paid 180,806.10
PPIS Summary
Gross PPIS 21,676.28
Gross PPIE 0.00
PPIS Covered by Excess Interest 21,676.28
PPIE Added to Excess Interest 0.00
PPIS Due Certificate 0.00
Principal Summary
Scheduled Principal: 0.00
Current Scheduled Principal 2,209,828.18
Advanced Scheduled Principal 1,698,970.20
Scheduled Principal Distribution 3,908,798.38
Unscheduled Principal: 0.00
Curtailments 978,527.91
Prepayments in Full 9,300,053.47
Liquidation Proceeds 0.00
Repurchase Proceeds 334,144.04
Other Principal Proceeds 3,512.89
Unscheduled Principal Distribution 10,616,238.31
Remittance Principal 14,525,036.69
Servicer Wire Amount 22,115,270.28
The Available Distribution Amount for this Distribution Da
22,115,270.28
Aggregate amount of P&I Advances:
Aggregate Amount in Grace Day Period:
4,454,133.17
Aggregate Amount past the Grace Day Period:
95,720.28
Total Aggregate P& I Advances on delinquent loans:
4,549,853.45
Additional Servicing Advances:
0.00
Aggregate Servicing and P&I Advances made in respect
4,549,853.45
of the immediately preceding Distribution Date:
Aggregate Stated Principal Balance of the Mortgage Pool
1,085,551,412.79
immediately before such distribution date
Aggregate Stated Principal Balance of the Mortgage Pool
1,071,026,376.10
immediately after such distribution date
Ending Number of Loans:
2,551.00
Ending Aggregate Principal Balance:
1,071,026,376.10
Weighted Average Mortgage Rate of the Mortgage Pool:
8.40%
Weighted Average remaining term to maturity:
88.02
Overcollateralization Amount for such Distribution Date:
14,763,301.98
Excess Cash Flow for such Distribution Date:
1,963,350.91
Pass Uncapped Pass Accrued
Certificate Through RateThrough Rate Interest
Class A-1 5.81% 5.81% 938,594.07
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 5.75% 5.75% 1,390,231.41
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-1 938,594.07 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 1,390,231.41 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: 114,301.76
Master Servicer: 18,027.48
Special Servicer: 69.02
Total Amount of Servicing Fees: 132,398.26
Asset Backed Facts - Pool Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
12/10/99 2 832,837 1
01/00/00 0.078% 0.078% 0.039%
11/10/99 5 1,489,322 0
01/00/00 0.194% 0.137% 0.000%
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%
*** 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
12/10/99 371,607 0 0
01/00/00 0.035% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Modifications
Date Balance # Balance
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
12/10/99 23 9,634,198 8.6205%
01/00/00 0.902% 0.900%
11/10/99 29 10,930,651 8.6037%
01/00/00 1.126% 1.007%
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%
Distribution
Date Remit
12/10/99 8.3973%
01/00/00
11/10/99 8.3803%
01/00/00
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
Asset Backed Facts - Group 1 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
12/10/99 1 352,363 0
01/00/00 0.055% 0.045% 0.000%
11/10/99 1 51,987 0
01/00/00 0.055% 0.007% 0.000%
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%
Note: Foreclosure and REO Totals are Included
in the Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Modifications
Date Balance # Balance
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
12/10/99 8 1,672,372 8.7234%
01/00/00 0.440% 0.212%
11/10/99 17 5,344,750 8.7376%
01/00/00 0.930% 0.672%
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%
Distribution
Date Remit
12/10/99 8.5002%
01/00/00
11/10/99 8.5142%
01/00/00
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%
Asset Backed Facts - Group 2 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
12/10/99 1 480,473 1
01/00/00 0.136% 0.171% 0.136%
11/10/99 4 1,437,335 0
01/00/00 0.535% 0.495% 0.000%
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%
Note: Foreclosure and REO Totals are Included in the Appropriate
Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
12/10/99 371,607 0 0
01/00/00 0.132% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Modifications
Date Balance # Balance
12/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
11/10/99 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
12/10/99 15 7,961,825 8.3386%
01/00/00 2.046% 2.836%
11/10/99 12 5,585,901 8.2410%
01/00/00 1.604% 1.925%
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%
Distribution
Date Remit
12/10/99 8.1153%
01/00/00
11/10/99 8.0177%
01/00/00
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
Pool Total
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
0.00to 100,000.00 284
100,000.01to 200,000.00 456
200,000.01to 300,000.00 443
300,000.01to 400,000.00 337
400,000.01to 500,000.00 249
500,000.01to 600,000.00 166
600,000.01to 700,000.00 155
700,000.01to 800,000.00 116
800,000.01to 900,000.00 82
900,000.01to 1,000,000.00 80
1,000,000.01to 1,100,000.00 52
1,100,000.01to 1,200,000.00 44
1,200,000.01to 1,300,000.00 24
1,300,000.01to 1,400,000.00 36
1,400,000.01to 1,500,000.00 27
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 2551
Current Scheduled Scheduled Based on
Balances Balance Balance
0.00to 100,000.00 18,705,753.23 1.75%
100,000.01to 200,000.00 67,556,263.67 6.31%
200,000.01to 300,000.00 109,839,642.67 10.26%
300,000.01to 400,000.00 118,168,058.83 11.03%
400,000.01to 500,000.00 111,707,825.87 10.43%
500,000.01to 600,000.00 90,451,169.88 8.45%
600,000.01to 700,000.00 100,175,049.72 9.35%
700,000.01to 800,000.00 86,328,324.36 8.06%
800,000.01to 900,000.00 69,534,456.68 6.49%
900,000.01to 1,000,000.00 75,832,615.48 7.08%
1,000,000.01to 1,100,000.00 54,532,367.98 5.09%
1,100,000.01to 1,200,000.00 50,751,829.55 4.74%
1,200,000.01to 1,300,000.00 30,019,374.54 2.80%
1,300,000.01to 1,400,000.00 48,535,399.26 4.53%
1,400,000.01to 1,500,000.00 38,888,244.38 3.63%
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 1,071,026,376.1 100.00%
Average Scheduled Balance is 415,932.57
Maximum Scheduled Balance is 1,482,645.00
Minimum Scheduled Balance is 11,894.35
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.00%or less 15 11,242,278.37
7.00%to 7.25% 28 16,266,645.11
7.25%to 7.50% 46 28,489,524.11
7.50%to 7.75% 130 79,198,022.34
7.75%to 8.00% 211129,793,246.55
8.00%to 8.25% 297157,239,228.97
8.25%to 8.50% 345164,604,463.29
8.50%to 8.75% 266119,910,006.56
8.75%to 9.00% 277118,708,967.79
9.00%to 9.25% 148 59,046,346.99
9.25%to 9.50% 194 57,636,418.93
9.50%to 9.75% 207 48,653,197.59
9.75%to 10.00% 130 28,915,459.91
10.00%to 10.50% 126 22,813,074.16
10.50%& Above 131 28,509,495.43
Total 25511,071,026,376.10
Current Mortgage Based on
Interest Rate Balance
7.00%or less 1.05%
7.00%to 7.25% 1.52%
7.25%to 7.50% 2.66%
7.50%to 7.75% 7.39%
7.75%to 8.00% 12.12%
8.00%to 8.25% 14.68%
8.25%to 8.50% 15.37%
8.50%to 8.75% 11.20%
8.75%to 9.00% 11.08%
9.00%to 9.25% 5.51%
9.25%to 9.50% 5.38%
9.50%to 9.75% 4.54%
9.75%to 10.00% 2.70%
10.00%to 10.50% 2.13%
10.50%& Above 2.66%
Total 100.00%
W/Avg Mortgage Interest Rate is 8.62030%
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 792349,754,759.98 32.66%
Office 684269,544,955.36 25.17%
Retail 393158,349,236.50 14.78%
Multifamily 342146,511,514.06 13.68%
Mixed Use 209 88,898,256.38 8.30%
Other 84 26,746,054.60 2.50%
Mobile Home 18 15,742,631.95 1.47%
Self Storage 19 10,248,613.46 0.96%
Lodging 7 5,052,393.00 0.47%
Health Care 3 177,960.81 0.02%
Total 25511,071,026,376. 100.00%
Geographic Distribution
Geographic Number Scheduled Based on
Location of Loans Balance Balance
California 1671684,710,477.58 63.93%
Washington 444194,079,151.02 18.12%
Nevada 133 63,719,140.44 5.95%
Oregon 136 56,250,853.63 5.25%
Arizona 85 34,448,986.86 3.22%
Texas 47 18,485,308.92 1.73%
Idaho 23 12,118,664.55 1.13%
Alaska 6 3,215,221.14 0.30%
Illinois 3 1,614,275.77 0.15%
Minnesota 1 1,379,401.24 0.13%
Utah 1 948,764.92 0.09%
New York 1 56,130.03 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 25511,071,026,376. 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 866426,482,973.38 39.82%
1+ to 2 years 827402,586,146.37 37.59%
2+ to 3 years 249102,465,702.41 9.57%
3+ to 4 years 110 34,496,288.41 3.22%
4+ to 5 years 120 33,449,355.38 3.12%
5+ to 6 years 91 26,635,975.47 2.49%
6+ to 7 years 6 2,099,953.36 0.20%
7+ to 8 years 37 5,635,056.94 0.53%
8+ to 9 years 181 28,980,237.10 2.71%
9+ to 10 years 52 6,219,489.90 0.58%
10 years or more 12 1,975,197.38 0.18%
Total 25511,071,026,376. 100.00%
Weighted Avera 442.77%
Distribution of Amortization Type
Number Scheduled Based on
Amortization Typeof Loans Balance Balance
Fully Amortizing 1023343,144,049.30 32.04%
Amortizing Balloo 1528727,882,326.80 67.96%
Total 25511,071,026,376. 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 283 37,929,792.56 3.54%
61 to 120 months 218 73,715,617.37 6.88%
121 to 180 months 522231,498,639.37 21.61%
181 to 240 months 0 0.00 0.00%
241 to 360 months 0 0.00 0.00%
Total 1023343,144,049.30 32.04%
Weighted Avera 125
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 44 12,057,369.92 1.13%
13 to 24 months 122 50,889,541.40 4.75%
25 to 36 months 152 59,259,999.51 5.53%
37 to 48 months 152 52,613,105.79 4.91%
49 to 60 months 139 62,717,213.65 5.86%
61 to 120 months 904483,881,447.07 45.18%
121 to 180 months 15 6,463,649.46 0.60%
181 to 240 months 0 0.00 0.00%
Total 1528727,882,326.80 67.96%
Weighted Avera 70
Distribution of Maximum Rates
Number
Maximum Rates of Loans
0.00%to 0.00% 520
0.01%to 11.50% 34
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% 9
14.01%to 14.50% 25
14.51%to 15.00% 9
15.01%to 15.50% 39
15.51%to 16.00% 37
16.01%to 16.50% 12
16.51%to 17.00% 10
17.01%& 99.00% 3
Fixed Rate Mortgage 1818
Total 2551
Scheduled
Maximum Rates Balance
0.00%to 0.00% 215,822,913.49
0.01%to 11.50% 13,529,514.58
11.51%to 12.00% 2,678,388.61
12.01%to 12.50% 1,756,411.62
12.51%to 13.00% 3,236,874.37
13.01%to 13.50% 3,352,664.60
13.51%to 14.00% 2,106,582.16
14.01%to 14.50% 4,824,306.54
14.51%to 15.00% 2,678,007.87
15.01%to 15.50% 13,498,751.11
15.51%to 16.00% 12,734,697.06
16.01%to 16.50% 2,424,794.90
16.51%to 17.00% 1,516,832.79
17.01%& 99.00% 600,050.38
Fixed Rate Mortgage 790,265,586.02
Total 1,071,026,376.10
Weighted Average for Mtge with a Maximum Ra 14.03%
Based on
Maximum Rates Balance
0.00%to 0.00% 20.15%
0.01%to 11.50% 1.26%
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% 0.20%
14.01%to 14.50% 0.45%
14.51%to 15.00% 0.25%
15.01%to 15.50% 1.26%
15.51%to 16.00% 1.19%
16.01%to 16.50% 0.23%
16.51%to 17.00% 0.14%
17.01%& 99.00% 0.06%
Fixed Rate Mortgage 73.79%
Total 100.00%
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
Other 341134,101,308.69 12.52%
6 Month LIBOR 228 96,710,242.28 9.03%
WSJ Prime Rate 151 40,024,133.46 3.74%
3 Month LIBOR 7 6,477,397.20 0.60%
1 Month LIBOR 3 2,327,845.05 0.22%
1 Month LIBOR 1 705,923.69 0.07%
1 Year CMT 1 314,212.28 0.03%
WSJ Prime Rate 1 99,727.43 0.01%
Fixed Rate Mortga 1818790,265,586.02 73.79%
Total 25511,071,026,376. 100.00%
Distribution of Payment Adjustment
Payment AdjustmenNumber Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,327,845.05 0.22%
Three Month 7 6,477,397.20 0.60%
Six Month 720270,835,684.43 25.29%
One Year 3 1,119,863.40 0.10%
Fixed Rate Mortga 1818790,265,586.02 73.79%
Total 25511,071,026,376. 100.00%
Distribution of Interest Adjustment
Interest AdjustmeNumber Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,327,845.05 0.22%
Three Month 7 6,477,397.20 0.60%
Six Month 720270,835,684.43 25.29%
One Year 3 1,119,863.40 0.10%
Fixed Rate Mortga 1818790,265,586.02 73.79%
Total 25511,071,026,376. 100.00%
Distribution of Minimum Rates
Number
Minimum Rates (1) of Loans
0.00%to 0.00% 637
0.01%to 4.00% 1
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 1818
Total 2551
Scheduled Based on
Minimum Rates (1) Balance Balance
0.00%to 0.00% 256,998,516.28 24.00%
0.01%to 4.00% 61,316.14 0.01%
4.01%to 4.50% 3,926,132.27 0.37%
4.51%to 4.75% 757,853.24 0.07%
4.76%to 5.00% 357,264.06 0.03%
5.01%to 5.25% 6,016,567.32 0.56%
5.26%to 5.50% 482,380.07 0.05%
5.51%to 5.75% 4,642,817.04 0.43%
5.76%to 6.00% 1,504,272.15 0.14%
6.01%to 6.25% 872,522.91 0.08%
6.26%to 6.50% 222,225.05 0.02%
6.51%to 7.00% 1,318,912.64 0.12%
7.01%to 7.50% 1,110,459.15 0.10%
7.51%& 99.00% 2,489,551.76 0.23%
Fixed Rate Mortgage 790,265,586.02 73.79%
Total 1,071,026,376.1 100.00%
Weighted Averag 0.4983%
Distribution of Mortgage Loan Margins
Number Scheduled
Mortgage Loan Margins Loans Balance
No Margin
0.01%to 2.50% 389171,387,354.03
2.51%to 3.00% 240 89,581,238.81
3.01%to 3.25% 32 7,984,303.48
3.26%to 3.50% 49 8,840,182.18
3.51%to 3.75% 8 1,344,608.21
3.76%to 4.00% 9 1,068,605.64
4.01%to 4.25% 2 213,900.62
4.26%to 4.50% 1 54,276.02
0.00%& Above 1 118,756.71
Fixed Rate Mortgage 1820790,433,150.40
Total 25511,071,026,376.10
(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% 16.00%
2.51%to 3.00% 8.36%
3.01%to 3.25% 0.75%
3.26%to 3.50% 0.83%
3.51%to 3.75% 0.13%
3.76%to 4.00% 0.10%
4.01%to 4.25% 0.02%
4.26%to 4.50% 0.01%
0.00%& Above 0.01%
Fixed Rate Mortgage 73.80%
Total 100.00%
Weighted Average for Mtge with a Margin is 2.413%
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
2034361 372,330.42 9.50% 01/01/02
000000002041481 236,650.53 9.13% 07/01/12
0
Specially
Disclosure Property Serviced
Control # Type Status Code (1Comments
2034361 Office 0 0
000000002041481 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
(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..
_
