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: February 10, 2000
(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 February 10, 2000 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
February 10, 2000.
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: February 23, 2000
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 02/10/00
Payment Date: 02/10/00
Prior Payment: 01/10/00
Record Date: 01/31/00
WAC: 8.70%
WAMM: 87
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-1 264,690,383.00 175,706,031.46
63859CCP6 1000.000000000 663.817209634
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 325,206,513.00 275,727,360.72
63859CCV3 1000.000000000 847.853132388
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 1,056,494,590.50
63859CDC4 1000.000000000 896.482737655
P 0.00 0.00
9ABSC468 1000.000000000 0.000000000
1,178,488,493.00 1,040,024,989.18
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 10,594,404.52 0.00 0.00
63859CCP6 40.025649591 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 5,936,866.71 0.00 0.00
63859CCV3 18.255682075 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
16,531,271.23 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 165,111,626.94 849,977.93 0.00
63859CCP6 623.791560043 3.211215762 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 269,790,494.01 1,458,128.62 0.00
63859CCV3 829.597450313 4.483700546 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 1,041,893,688.92 0.00 0.00
63859CDC4 884.093222046 0.000000000 0.000000000
P 0.00 67,416.46 0.00
9ABSC468 0.000000000 0.057205870 0.000000000
1,023,493,717.95 5,641,061.84 0.00
Total P&I Paymen 22172333.07
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 6.14%
63859CCV3 6.24%
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 264,690,383.00 175,706,031.46
None 1000.000000000 663.817209634
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 325,206,513.00 275,727,360.72
None 1000.000000000 847.853132388
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 1,040,024,989.18
None 1000.000000000 882.507547047
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 10,594,404.52 0.00 0.00
None 40.025649591 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 5,936,866.71 0.00 0.00
None 18.255682075 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 165,111,626.94 849,977.93 0.00
None 623.791560043 3.211215762 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 269,790,494.01 1,458,128.62 0.00
None 829.597450313 4.483700546 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 1,023,493,717.95 0.00 0.00
None 868.480026771 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 6.35%
None 6.35%
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 2.05%
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 0.001,040,024,989.18
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
16,531,271.23 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
1,023,493,717.95 5,573,645.38 0.00
Total P&I Paymen22,104,916.61
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 264,690,383.00 175,706,031.46
None 1000.000000000 663.817209634
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 325,206,513.00 275,727,360.72
None 1000.000000000 847.853132388
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 1,040,024,989.18
None 1000.000000000 882.507547047
R-III 0.00 0.00
None 1000.000000000 0.000000000
1,178,488,493.00 0.001,040,024,989.18
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 10,594,404.52 0.00 0.00
None 40.025649591 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 5,936,866.71 0.00 0.00
None 18.255682075 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
16,531,271.23 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 165,111,626.94 849,977.92 -391,792.60
None 623.791560043 3.211215724 -1.480192048
MA2 75,459,076.00 383,332.11 -149,961.23
None 1000.000000000 5.080000052 -1.987318663
MA3 43,385,473.00 227,665.27 -78,953.70
None 1000.000000000 5.247500010 -1.819818814
MA4 101,223,518.00 561,284.40 -154,094.46
None 1000.000000000 5.544999928 -1.522318756
MA5 71,067,402.00 407,926.89 -94,329.09
None 1000.000000000 5.740000035 -1.327318677
MA6 85,328,198.00 469,873.94 -133,167.63
None 1000.000000000 5.506666624 -1.560652084
MA1V 269,790,494.01 1,458,128.62 -490,524.52
None 829.597450313 4.483700546 -1.508347774
MB 47,139,539.00 271,916.58 -61,233.57
None 1000.000000000 5.768333458 -1.298985338
MC 41,247,097.00 248,066.92 -43,439.46
None 1000.000000000 6.014166767 -1.053151935
MD 38,300,876.00 241,263.60 -29,420.90
None 1000.000000000 6.299166630 -0.768152144
ME 20,623,548.00 103,117.74 -42,635.45
None 1000.000000000 5.000000000 -2.067318873
MF 47,139,539.00 255,339.17 -77,810.98
None 1000.000000000 5.416666676 -1.650652120
MG 17,677,331.00 95,752.22 -29,179.12
None 1000.000000000 5.416667256 -1.650651900
MX 1,023,493,717.95 0.00 0.00
None 868.480026771 0.000000000 0.000000000
R-III 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
1,023,493,717.95 5,573,645.38 -1,776,542.71
Total P&I Paymen22,104,916.61
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 8.48%
None 12.09%
MA2 8.48%
None 12.09%
MA3 8.48%
None 12.09%
MA4 8.48%
None 12.09%
MA5 8.48%
None 12.09%
MA6 8.48%
None 12.09%
MA1V 8.48%
None 12.09%
MB 8.48%
None 12.09%
MC 8.48%
None 12.09%
MD 8.48%
None 12.09%
ME 8.48%
None 12.09%
MF 8.48%
None 12.09%
MG 8.48%
None 12.09%
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 1,035,364,698.34
None 1000.000000000 896.482737461
L2T2 11,784,885.00 10,405,170.13
None 1000.000000000 882.925045938
L2T3 11,784,885.00 10,724,721.84
None 1000.000000000 910.040432300
L2T1N 1,154,918,723.00N 1,035,364,698.34
None 1000.000000000 896.482737461
L2T2N 11,784,885.00N 10,405,170.13
None 1000.000000000 882.925045938
L2T3N 11,784,885.00N 10,724,721.84
None 1000.000000000 910.040432300
1,178,488,493.00 0.001,056,494,590.31
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 14,308,883.55 0.00 0.00
None 12.389515613 0.000000000 0.000000000
L2T2 164,529.79 0.00 0.00
None 13.961085747 0.000000000 0.000000000
L2T3 127,488.24 0.00 0.00
None 10.817945190 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
14,600,901.58 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 1,021,055,814.79 7,203,184.31 0.00
None 884.093221848 6.236962105 0.000000000
L2T2 10,240,640.34 90,822.78 18,432.48
None 868.963960191 7.706717545 1.564078054
L2T3 10,597,233.60 93,612.02 18,998.55
None 899.222487110 7.943396987 1.612111616
L2T1N 1,021,055,814.79 114,068.00 0.00
None 884.093221848 0.098767123 0.000000000
L2T2N 10,240,640.34 1,146.36 0.00
None 868.963960191 0.097273754 0.000000000
L2T3N 10,597,233.60 1,181.56 0.00
None 899.222487110 0.100260630 0.000000000
1,041,893,688.73 7,504,015.03 37,431.03
Total P&I Paymen22,104,916.61
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 8.35%
None 12.09%
L2T2 8.35%
None 12.09%
L2T3 8.35%
None 12.09%
L2T1N 0.13%
None 12.09%
L2T2N 0.13%
None 12.09%
L2T3N 0.13%
None 12.09%
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 1,035,364,698.34
None 1000.000000000 896.482737461
L1T2 11,784,885.00 10,405,170.13
None 1000.000000000 882.925045938
L1T3 11,784,885.00 10,724,721.84
None 1000.000000000 910.040432300
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 1,056,494,590.31
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 14,308,883.55 0.00 0.00
None 12.389515613 0.000000000 0.000000000
L1T2 164,529.79 0.00 0.00
None 13.961085747 0.000000000 0.000000000
L1T3 127,488.24 0.00 0.00
None 10.817945190 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
14,600,901.58 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 1,021,055,814.79 7,317,252.31 0.00
None 884.093221848 6.335729229 0.000000000
L1T2 10,240,640.34 91,969.13 18,432.48
None 868.963960191 7.803990450 1.564078054
L1T3 10,597,233.60 94,793.58 18,998.55
None 899.222487110 8.043657617 1.612111616
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
1,041,893,688.73 7,504,015.02 37,431.03
Total P&I Paymen22,104,916.60
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 8.48%
None 12.09%
L1T2 8.48%
None 12.09%
L1T3 8.48%
None 12.09%
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 7,663,269.88
Less Delinquent Interest -2,655,572.36
Less Deferred Interest 0.00
Plus Advance Interest 2,658,371.66
Plus Unscheduled Interest 0.00
PPIS Reducing Scheduled Interest -25,494.63
Less Total Fees Paid To Servicer -115,820.75
Less Misc. Fees & Expenses -341.35
Less Non Recoverable Advances 0.00
Plus Prepayment Premiums 67,416.46
Interest Due Trust 7,591,828.91
Less Trustee Fee -2,820.45
Less Fee Strips Paid by Trust -17,576.96
Less Misc. Fees Paid by Trust 0.00
Remittance Interest 7,571,431.49
Pool Balance Summary
Component Balance Count
Beginning Pool 1,056,494,590.5 2522
Scheduled Principal Distribution 3,837,732.55 0
Unscheduled Principal Distribution 10,763,169.03 30
Deferred Interest 0.00 0
Liquidations 0.00 0
Repurchases 0.00 0
Ending Pool 1,041,893,688.9 2492
Servicing Fee Summary
Current Servicing Fees 115,820.75
Delinquent Servicing Fees 59,943.50
Servicing Fee Shortfall 539.76
Unscheduled Servicing Fees 0.00
Total Servicing Fees Paid 176,304.01
PPIS Summary
Gross PPIS 25,494.63
Gross PPIE 0.00
PPIS Covered by Excess Interest 25,494.63
PPIE Added to Excess Interest 0.00
PPIS Due Certificate 0.00
Principal Summary
Scheduled Principal: 0.00
Current Scheduled Principal 2,357,744.90
Advanced Scheduled Principal 1,479,987.65
Scheduled Principal Distribution 3,837,732.55
Unscheduled Principal: 0.00
Curtailments 1,278,833.66
Prepayments in Full 9,482,245.88
Liquidation Proceeds 0.00
Repurchase Proceeds 0.00
Other Principal Proceeds 2,089.49
Unscheduled Principal Distribution 10,763,169.03
Remittance Principal 14,600,901.58
Servicer Wire Amount 22,172,333.07
The Available Distribution Amount for this Distribution Da
22,172,333.07
Aggregate amount of P&I Advances:
Aggregate Amount in Grace Day Period:
4,059,954.58
Aggregate Amount past the Grace Day Period:
15,906.23
Total Aggregate P& I Advances on delinquent loans:
4,075,860.81
Additional Servicing Advances:
0.00
Aggregate Servicing and P&I Advances made in respect
4,075,860.81
of the immediately preceding Distribution Date:
Aggregate Stated Principal Balance of the Mortgage Pool
1,056,494,590.50
immediately before such distribution date
Aggregate Stated Principal Balance of the Mortgage Pool
1,041,893,688.92
immediately after such distribution date
Ending Number of Loans:
2,492.00
Ending Aggregate Principal Balance:
1,041,893,688.92
Weighted Average Mortgage Rate of the Mortgage Pool:
8.48%
Weighted Average remaining term to maturity:
86.55
Overcollateralization Amount for such Distribution Date:
18,399,970.97
Excess Cash Flow for such Distribution Date:
1,930,369.65
Pass Uncapped Pass Accrued
Certificate Through RateThrough Rate Interest
Class A-1 5.81% 5.81% 849,977.93
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 6.14% 6.14% 1,458,128.62
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-1 849,977.93 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 1,458,128.62 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: 115,820.75
Master Servicer: 17,576.96
Special Servicer: 108.17
Total Amount of Servicing Fees: 133,505.88
Asset Backed Facts - Pool Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
02/10/00 3 1,237,628 0
01/00/00 0.120% 0.119% 0.000%
01/10/00 4 552,165 0
01/00/00 0.159% 0.052% 0.000%
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%
*** 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
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Modifications
Date Balance # Balance
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
02/10/00 30 9,482,246 8.7042%
01/00/00 1.204% 0.910%
01/10/00 28 9,881,928 8.6671%
01/00/00 1.110% 0.935%
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%
Distribution
Date Remit
02/10/00 8.4808%
01/00/00
01/10/00 8.4437%
01/00/00
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
Asset Backed Facts - Group 1 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
02/10/00 2 939,928 0
01/00/00 0.112% 0.122% 0.000%
01/10/00 3 179,959 0
01/00/00 0.167% 0.023% 0.000%
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%
Note: Foreclosure and REO Totals are Included
in the Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Modifications
Date Balance # Balance
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
02/10/00 15 4,951,615 8.7213%
01/00/00 0.841% 0.641%
01/10/00 18 6,006,080 8.7299%
01/00/00 1.001% 0.769%
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%
Distribution
Date Remit
02/10/00 8.4978%
01/00/00
01/10/00 8.5065%
01/00/00
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%
Asset Backed Facts - Group 2 Total
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
02/10/00 1 297,700 0
01/00/00 0.141% 0.110% 0.000%
01/10/00 1 372,207 0
01/00/00 0.138% 0.135% 0.000%
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%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Modifications
Date Balance # Balance
02/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
01/10/00 0 0 0
01/00/00 0.000% 0.000% 0.000%
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%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
02/10/00 15 4,530,631 8.6558%
01/00/00 2.119% 1.679%
01/10/00 10 3,875,849 8.4901%
01/00/00 1.383% 1.406%
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%
Distribution
Date Remit
02/10/00 8.4325%
01/00/00
01/10/00 8.2669%
01/00/00
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
Pool Total
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
0.00to 100,000.00 299
100,000.01to 200,000.00 422
200,000.01to 300,000.00 433
300,000.01to 400,000.00 341
400,000.01to 500,000.00 239
500,000.01to 600,000.00 156
600,000.01to 700,000.00 154
700,000.01to 800,000.00 110
800,000.01to 900,000.00 84
900,000.01to 1,000,000.00 78
1,000,000.01to 1,100,000.00 50
1,100,000.01to 1,200,000.00 41
1,200,000.01to 1,300,000.00 25
1,300,000.01to 1,400,000.00 35
1,400,000.01to 1,500,000.00 25
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 2492
Current Scheduled Scheduled Based on
Balances Balance Balance
0.00to 100,000.00 19,513,645.23 1.87%
100,000.01to 200,000.00 62,608,442.94 6.01%
200,000.01to 300,000.00 107,073,817.82 10.28%
300,000.01to 400,000.00 119,580,715.55 11.48%
400,000.01to 500,000.00 107,278,371.72 10.30%
500,000.01to 600,000.00 85,141,218.22 8.17%
600,000.01to 700,000.00 99,519,612.53 9.55%
700,000.01to 800,000.00 81,815,518.81 7.85%
800,000.01to 900,000.00 71,300,855.93 6.84%
900,000.01to 1,000,000.00 73,978,400.02 7.10%
1,000,000.01to 1,100,000.00 52,440,874.52 5.03%
1,100,000.01to 1,200,000.00 47,227,506.36 4.53%
1,200,000.01to 1,300,000.00 31,254,166.03 3.00%
1,300,000.01to 1,400,000.00 47,179,515.21 4.53%
1,400,000.01to 1,500,000.00 35,981,028.03 3.45%
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 1,041,893,688.9 100.00%
Average Scheduled Balance is 413,122.00
Maximum Scheduled Balance is 1,480,345.12
Minimum Scheduled Balance is 3,980.71
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.00%or less 2 1,467,001.98
7.00%to 7.25% 11 6,762,636.43
7.25%to 7.50% 15 11,279,638.92
7.50%to 7.75% 78 53,999,608.81
7.75%to 8.00% 181122,250,733.13
8.00%to 8.25% 291159,446,515.32
8.25%to 8.50% 353177,893,089.48
8.50%to 8.75% 304139,611,556.87
8.75%to 9.00% 312127,276,807.07
9.00%to 9.25% 149 57,795,685.73
9.25%to 9.50% 197 54,088,659.70
9.50%to 9.75% 195 45,851,089.16
9.75%to 10.00% 125 28,688,099.43
10.00%to 10.50% 152 28,834,755.73
10.50%& Above 127 26,647,811.16
Total 24921,041,893,688.92
Current Mortgage Based on
Interest Rate Balance
7.00%or less 0.14%
7.00%to 7.25% 0.65%
7.25%to 7.50% 1.08%
7.50%to 7.75% 5.18%
7.75%to 8.00% 11.73%
8.00%to 8.25% 15.30%
8.25%to 8.50% 17.07%
8.50%to 8.75% 13.40%
8.75%to 9.00% 12.22%
9.00%to 9.25% 5.55%
9.25%to 9.50% 5.19%
9.50%to 9.75% 4.40%
9.75%to 10.00% 2.75%
10.00%to 10.50% 2.77%
10.50%& Above 2.56%
Total 100.00%
W/Avg Mortgage Interest Rate is 8.69670%
Minimum Mortgage Interest Rate is 6.97500%
Maximum Mortgage Interest Rate is 14.50000%
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Industrial 780342,460,457.56 32.87%
Office 667262,766,697.01 25.22%
Retail 383152,146,246.06 14.60%
Multifamily 331141,858,856.77 13.62%
Mixed Use 205 86,528,144.33 8.30%
Other 81 25,461,460.92 2.44%
Mobile Home 18 15,599,937.32 1.50%
Self Storage 17 9,898,417.25 0.95%
Lodging 7 5,002,535.87 0.48%
Health Care 3 170,935.83 0.02%
Total 24921,041,893,688. 100.00%
Geographic Distribution
Geographic Number Scheduled Based on
Location of Loans Balance Balance
California 1642667,119,718.82 64.03%
Washington 429187,923,937.98 18.04%
Nevada 129 61,418,902.07 5.89%
Oregon 134 55,243,509.50 5.30%
Arizona 81 33,330,171.27 3.20%
Texas 44 17,890,002.24 1.72%
Idaho 23 12,002,666.82 1.15%
Alaska 5 3,054,477.47 0.29%
Illinois 3 1,599,935.79 0.15%
Minnesota 1 1,363,740.62 0.13%
Utah 1 946,626.34 0.09%
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%
Missing 0 0.00 0.00%
Total 24921,041,893,688. 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 792386,675,394.95 37.11%
1+ to 2 years 849415,450,923.31 39.87%
2+ to 3 years 262108,774,077.94 10.44%
3+ to 4 years 101 31,424,920.56 3.02%
4+ to 5 years 109 29,662,802.50 2.85%
5+ to 6 years 97 28,013,057.22 2.69%
6+ to 7 years 7 2,157,372.67 0.21%
7+ to 8 years 29 4,517,756.67 0.43%
8+ to 9 years 179 26,975,087.14 2.59%
9+ to 10 years 54 6,305,403.90 0.61%
10 years or more 13 1,936,892.06 0.19%
Total 24921,041,893,688. 100.00%
Weighted Avera 452.38%
Distribution of Amortization Type
Number Scheduled Based on
Amortization Typeof Loans Balance Balance
Fully Amortizing 1004333,108,342.53 31.97%
Amortizing Balloo 1488708,785,346.39 68.03%
Total 24921,041,893,688. 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 37,579,346.11 3.61%
61 to 120 months 206 69,805,019.78 6.70%
121 to 180 months 515225,723,976.64 21.66%
181 to 240 months 0 0.00 0.00%
241 to 360 months 0 0.00 0.00%
Total 1004333,108,342.53 31.97%
Weighted Avera 124
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 53 15,381,355.52 1.48%
13 to 24 months 128 54,362,723.59 5.22%
25 to 36 months 142 52,183,845.08 5.01%
37 to 48 months 150 54,590,729.70 5.24%
49 to 60 months 136 61,361,963.00 5.89%
61 to 120 months 865464,730,562.41 44.60%
121 to 180 months 14 6,174,167.09 0.59%
181 to 240 months 0 0.00 0.00%
Total 1488708,785,346.39 68.03%
Weighted Avera 69
Distribution of Maximum Rates
Number
Maximum Rates of Loans
0.00%to 0.00% 499
0.01%to 11.50% 33
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% 24
14.51%to 15.00% 9
15.01%to 15.50% 38
15.51%to 16.00% 36
16.01%to 16.50% 12
16.51%to 17.00% 10
17.01%& 99.00% 3
Fixed Rate Mortgage 1784
Total 2492
Scheduled
Maximum Rates Balance
0.00%to 0.00% 206,561,175.72
0.01%to 11.50% 12,864,803.37
11.51%to 12.00% 2,624,561.85
12.01%to 12.50% 1,659,342.78
12.51%to 13.00% 3,220,421.02
13.01%to 13.50% 3,307,723.81
13.51%to 14.00% 2,089,924.14
14.01%to 14.50% 4,733,854.46
14.51%to 15.00% 2,666,348.32
15.01%to 15.50% 13,166,181.48
15.51%to 16.00% 12,393,811.17
16.01%to 16.50% 2,407,715.57
16.51%to 17.00% 1,498,075.23
17.01%& 99.00% 596,555.09
Fixed Rate Mortgage 772,103,194.91
Total 1,041,893,688.92
Weighted Average for Mtge with a Maximum Ra 14.04%
Based on
Maximum Rates Balance
0.00%to 0.00% 19.83%
0.01%to 11.50% 1.23%
11.51%to 12.00% 0.25%
12.01%to 12.50% 0.16%
12.51%to 13.00% 0.31%
13.01%to 13.50% 0.32%
13.51%to 14.00% 0.20%
14.01%to 14.50% 0.45%
14.51%to 15.00% 0.26%
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 74.11%
Total 100.00%
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
Other 331128,372,313.38 12.32%
6 Month LIBOR 220 93,664,924.76 8.99%
WSJ Prime Rate 144 37,897,158.52 3.64%
3 Month LIBOR 7 6,442,775.51 0.62%
1 Month LIBOR 3 2,319,105.72 0.22%
1 Month LIBOR 1 682,438.91 0.07%
1 Year CMT 1 312,754.02 0.03%
WSJ Prime Rate 1 99,023.19 0.01%
Fixed Rate Mortga 1784772,103,194.91 74.11%
Total 24921,041,893,688. 100.00%
Distribution of Payment Adjustment
Payment AdjustmenNumber Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,319,105.72 0.22%
Three Month 7 6,442,775.51 0.62%
Six Month 695259,934,396.66 24.95%
One Year 3 1,094,216.12 0.11%
Fixed Rate Mortga 1784772,103,194.91 74.11%
Total 24921,041,893,688. 100.00%
Distribution of Interest Adjustment
Interest AdjustmeNumber Scheduled Based on
Frequency Loans Balance Balance
One Month 3 2,319,105.72 0.22%
Three Month 7 6,442,775.51 0.62%
Six Month 695259,934,396.66 24.95%
One Year 3 1,094,216.12 0.11%
Fixed Rate Mortga 1784772,103,194.91 74.11%
Total 24921,041,893,688. 100.00%
Distribution of Minimum Rates
Number
Minimum Rates (1) of Loans
0.00%to 0.00% 615
0.01%to 4.00% 1
4.01%to 4.50% 19
4.51%to 4.75% 5
4.76%to 5.00% 1
5.01%to 5.25% 24
5.26%to 5.50% 4
5.51%to 5.75% 16
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 1784
Total 2492
Scheduled Based on
Minimum Rates (1) Balance Balance
0.00%to 0.00% 246,768,461.73 23.68%
0.01%to 4.00% 57,219.29 0.01%
4.01%to 4.50% 3,842,775.02 0.37%
4.51%to 4.75% 751,455.34 0.07%
4.76%to 5.00% 347,854.18 0.03%
5.01%to 5.25% 5,726,673.78 0.55%
5.26%to 5.50% 474,896.68 0.05%
5.51%to 5.75% 4,368,092.89 0.42%
5.76%to 6.00% 1,488,898.38 0.14%
6.01%to 6.25% 851,677.43 0.08%
6.26%to 6.50% 221,555.26 0.02%
6.51%to 7.00% 1,309,053.57 0.13%
7.01%to 7.50% 1,103,759.69 0.11%
7.51%& 99.00% 2,478,120.77 0.24%
Fixed Rate Mortgage 772,103,194.91 74.11%
Total 1,041,893,688.9 100.00%
Weighted Averag 0.4958%
Distribution of Mortgage Loan Margins
Number Scheduled
Mortgage Loan Margins Loans Balance
No Margin
0.01%to 2.50% 375165,400,148.20
2.51%to 3.00% 232 85,242,047.44
3.01%to 3.25% 30 7,676,181.48
3.26%to 3.50% 48 8,552,343.00
3.51%to 3.75% 8 1,331,856.25
3.76%to 4.00% 9 1,052,179.82
4.01%to 4.25% 2 210,504.54
4.26%to 4.50% 1 53,589.57
0.00%& Above 1 114,614.16
Fixed Rate Mortgage 1786772,260,224.46
Total 24921,041,893,688.92
(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% 15.87%
2.51%to 3.00% 8.18%
3.01%to 3.25% 0.74%
3.26%to 3.50% 0.82%
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 74.12%
Total 100.00%
Weighted Average for Mtge with a Margin is 2.412%
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
2034361 370,877.69 9.50% 01/01/02
000000002041481 234,979.62 9.63% 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..
_
