|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: PACIFIC GULF PROPERTIES INC, 4, 2000-04-10 |
Next: RENAISSANCERE HOLDINGS LTD, SC 13G/A, 2000-04-10 |
ABN AMRO
LaSalle Bank N.A.
Administrator:
Ryan Kutty (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
American Southwest Financial Securities Corporation
(Greystone Servicing Corporation, Inc., as Master Servicer)
Commercial Mortgage Pass-Through Certificates
Series 1996-FHA1
ABN AMRO Acct: 67-7662-00-9
Statement Date: 03/27/00
Payment Date: 03/27/00
Prior Payment: 02/25/00
Record Date: 02/29/00
WAC: 8.568947%
WAMM: 349
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 3
Asset Backed Facts Sheets 1
Mortgage Loan Characteristics 2
Loan Level Listing 3
Specially Serviced Loan DetaiAppendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Remic III
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
S 266,510,464.00N 225,189,555.93
02970K BF 3 1000.000000000 0.000000000 844.955776033
A-1 40,317,000.00 0.00
02970K BG 1 1000.000000000 0.000000000 0.000000000
A-2 38,978,000.00 20,634,412.91
02970K BH 9 1000.000000000 0.000000000 529.386138591
A-3 55,487,000.00 55,487,000.00
02970K BJ 5 1000.000000000 0.0000000001000.000000000
A-4 58,824,000.00 58,824,000.00
02970K BK 2 1000.000000000 0.0000000001000.000000000
A-Z 67,712,000.00 85,122,640.45
02970K BL 0 1000.000000000 0.0000000001257.127842185
B 5,192,464.00 5,121,502.57
9ABSA236 1000.000000000 0.000000000 986.333765626
R-III 0.00 0.00
9ABSA237 1000.000000000 0.000000000 0.000000000
266,510,464.00 225,189,555.93
Notes: (1) N denotes notional balance not included in total
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
S 0.00 0.00 0.00
02970K BF 3 0.000000000 0.000000000 0.000000000
A-1 0.00 0.00 0.00
02970K BG 1 0.000000000 0.000000000 0.000000000
A-2 683,237.89 0.00 0.00
02970K BH 9 17.528808302 0.000000000 0.000000000
A-3 0.00 0.00 0.00
02970K BJ 5 0.000000000 0.000000000 0.000000000
A-4 0.00 0.00 0.00
02970K BK 2 0.000000000 0.000000000 0.000000000
A-Z 0.00 0.00 514,140.75
02970K BL 0 0.000000000 0.000000000 7.593052192
B 0.00 0.00 0.00
9ABSA236 0.000000000 0.000000000 0.000000000
R-III 0.00 0.00 0.00
9ABSA237 0.000000000 0.000000000 0.000000000
683,237.89 0.00 514,140.75
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
S 225,020,458.79 213,324.19 0.00
02970K BF 3 844.321290101 0.800434575 0.000000000
A-1 0.00 0.00 0.00
02970K BG 1 0.000000000 0.000000000 0.000000000
A-2 19,951,175.02 120,367.41 0.00
02970K BH 9 511.857330289 3.088085843 0.000000000
A-3 55,487,000.00 329,454.06 0.00
02970K BJ 5 1000.000000000 5.937499955 0.000000000
A-4 58,824,000.00 357,355.80 0.00
02970K BK 2 1000.000000000 6.075000000 0.000000000
A-Z 85,636,781.20 0.00 0.00
02970K BL 0 1264.720894376 0.000000000 0.000000000
B 5,121,502.57 26,997.85 (743.62)
9ABSA236 986.333765626 5.199429404 -0.143211393
R-III 0.00 0.00 0.00
9ABSA237 0.000000000 0.000000000 0.000000000
225,020,458.79 1,047,499.31 (743.62)
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
S 1.13677133%
02970K BF 3 1.13605946%
A-1 6.67500000%
02970K BG 1 Fixed
A-2 7.00000000%
02970K BH 9 Fixed
A-3 7.12500000%
02970K BJ 5 Fixed
A-4 7.29000000%
02970K BK 2 Fixed
A-Z 7.24800000%
02970K BL 0 Fixed
B 6.50000000%
9ABSA236 Fixed
R-III
9ABSA237
(3) Estimated
Remic II
Original Opening
Class Face Value (1)Balance
CUSIP Per $1,000 Per $1,000
A-1 40,317,000 -
None 1000.000000 0.000000
A-2 38,978,000 20,634,412.91
None 1000.000000 529.386139
A-3 55,487,000 55,487,000.00
None 1000.000000 1000.000000
A-4 58,824,000 58,824,000.00
None 1000.000000 1000.000000
A-Z 67,712,000 85,122,640.45
None 1000.000000 1257.127842
B 5,192,46 5,121,502.57
None 1000.000000 986.333766
R-II -
9ABSA238 1000.000000 0.000000
266,510,464. 225,189,555.93
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
A-2 683,237.89 0.00 0.00
None 17.528808 0.000000 0.000000
A-3 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
A-4 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
A-Z 0.00 0.00 514,140.75
None 0.000000 0.000000 7.593052
B 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
R-II 0.00 0.00 0.00
9ABSA238 0.000000 0.000000 0.000000
683,237.89 0.00 514,140.75
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 0.00
None 0.000000 0.000000 0.000000
A-2 19,951,175.02 143,163.26 0.00
None 511.857330 3.672925 0.000000
A-3 55,487,000.00 384,973.38 0.00
None 1000.000000 6.938082 0.000000
A-4 58,824,000.00 408,125.76 0.00
None 1000.000000 6.938082 0.000000
A-Z 85,636,781.20 76,447.14 0.00
None 1264.720894 1.129004 0.000000
B 5,121,502.57 34,789.77 (743.62)
None 986.333766 6.700050 -0.143211
R-II 0.00 0.00 0.00
9ABSA238 0.000000 0.000000 0.000000
225,020,458.79 1,047,499.31 (743.62)
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A-1 8.32569883%
None 8.32569558%
A-2 8.32569883%
None 8.32569558%
A-3 8.32569883%
None 8.32569558%
A-4 8.32569883%
None 8.32569558%
A-Z 8.32569883%
None 8.32569558%
B 8.32569883%
None 8.32569558%
R-II 0.00000000%
9ABSA238 0.00000000%
Remic I
Original Opening
Class Face Value (1)Balance
CUSIP Per $1,000 Per $1,000
Regular Interes266,510,464.00225,189,555.93
None 1000.000000 844.955776
R-I 0.00 0.00
9ABSA239 1000.000000 0.000000
266,510,464.00225,189,555.93
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Interes 169,0 0.00 0.00
None 0.634486 0.000000 0.000000
R-I 0.00 0.00 0.00
9ABSA239 0.000000 0.000000 0.000000
169,097.14 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
Regular Interes225,020,458.79 1,561,640.06 (743.63)
None 844.321290 5.859583 -0.002790
R-I 0.00 0.00 0.00
9ABSA239 0.000000 0.000000 0.000000
225,020,458.79 1,561,640.06 (743.63)
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
Regular Interes 8.32569883%
None 8.32569558%
R-I 0.00000000%
9ABSA239 0.00000000%
Other Related Information
Beginning
Loan Beginning
Asset Type Count Balance
Mortgage Loans: 56160,756,263.67
GNMA Certificat 18 64,433,292.27
FHA Debentures: 0 0.00
Total: 74225,189,555.94
Current Wtd. Avg
Wtd. Avg. Term to
Asset Type Note Rate Maturity
Mortgage Loans: 8.730% 344
GNMA Certificat 8.166% 361
FHA Debentures: 0.000% 0
Total: 8.569% 349
Ending
Loan Ending
Asset Type Count Balance
Mortgage Loans: 56160,630,493.19
GNMA Certificat 18 64,389,965.61
FHA Debentures: 0 0.00
Total: 74225,020,458.80
Available Distribution Amount: 1,730,737.20
Servicing Activity:
Prior Unreimbursed Advances:
70,961.50
Current Advances Made:
-743.62
Reimbursed Prior Advances:
76,920.01
Advances Outstanding:
- -6,702.14
Aggregate Amount of Unpaid Advance Interest:
0.00
Current Accrued Servicing Fees Retained by The Master Serv
26,602.54
Aggregate Amount of Advance Interest Paid to Master Servic
0.00
Aggregate Amount of Advance Interest Paid to Trustee:
0.00
Accrued Net
Certificate Prepayment
Class Interest Int. Shortfalls
S 213,324.19 0.00
A-1 0.00 0.00
A-2 120,367.41 0.00
A-3 329,454.06 0.00
A-4 357,355.80 0.00
A-Z 514,140.75 0.00
B 27,741.47 0.00
R-III 0.00 0.00
Totals: 1,562,383.68 0.00
Allocated Prior Ending
Prepayment Unpaid Unpaid
Class Premiums Interest Interest
S 0.00 0.00 0.00
A-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
A-3 0.00 0.00 0.00
A-4 0.00 0.00 0.00
A-Z 0.00 0.00 0.00
B 0.00 6,975.85 7,719.47
R-III 0.00 0.00 0.00
Totals: 0.00 6,975.85 7,719.47
Other Actual
Interest Distribution
Class Shortfalls of Interest
S 0.00 213,324.19
A-1 0.00 0.00
A-2 0.00 120,367.41
A-3 0.00 329,454.06
A-4 0.00 357,355.80
A-Z 0.00 0.00
B 0.00 26,997.85
R-III 0.00 0.00
Totals: 0.00 1,047,499.31
Summary of Defaulted/Liquidated Mortgage Loans:
FHA Project Id *Status Date of Default
0 0.00 0.00
66 1.00 35,612.00
51.00
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0.00
0 0 0.00
Ending
FHA Project Id Balance FHA Benefits
0 0.00 0.00
66 0.00 980,669.95
51
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Liquidation Realized
FHA Project Id Proceeds Loss
0 0.00 0.00
66 71,069.95 19,367.64
51
0 0 0
0 0 0
0 0 0
0 0.00 0
0 0.00 0.00
0 0.00 0.00
FHA Project Id Description of Final Recovery Determination
0 0
66 Loan has been removed from the pool.
51
0 0
0 0
0 0
0 0
0 0
0 0
Status of Claims Made Under the FHA Mortgage Insurance:
All remaining Insurance Proceeds have been received on # 66 &
51.
Aggrregate Realized Loss Information :
Cumulative realized losses on the Collateral Pool as of
Cu78,680.90
Cumulative Principal realized losses on the Certificates
a70,961.43
Cumulative Additional trust fund expenses applied to the
Certificates
since the closing date :
0.00
*Status code
1. Final Settlement has been made.
2. Final Settlement has not been made.
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
7. P&I Advance - Loan in Foreclosure
8. P&I Advance - Loan in Bankruptcy
** Outstanding P&I Advances include the current period P&I
Advance
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (1)Transfer Date
0
Disclosure Doc Foreclosure Bankruptcy REO
Control # Date Date Date
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date
1 GNMA Multifamily 10/01/29
2 FHA Multifamily 09/01/27
3 GNMA Health Care 02/01/30
4 FHA Multifamily 03/01/21
5 FHA Multifamily 02/01/21
6 FHA Multifamily 11/01/29
7 FHA Health Care 12/01/34
8 FHA Multifamily 06/01/20
9 FHA Multifamily 09/01/31
10 GNMA Multifamily 03/01/31
11 FHA Health Care 10/01/31
12 GNMA Health Care 11/01/36
13 FHA Health Care 05/01/31
14 GNMA Multifamily 04/01/23
15 GNMA Multifamily 10/01/26
16 GNMA Multifamily 12/01/31
17 FHA Multifamily 06/01/31
18 FHA Multifamily 07/01/36
19 FHA Health Care 05/01/31
20 FHA Health Care 03/01/26
21 FHA Multifamily 09/01/29
22 FHA Health Care 10/01/26
23 FHA Health Care 08/01/30
24 FHA Multifamily 04/01/30
25 FHA Multifamily 06/01/36
26 GNMA Multifamily 10/01/31
27 FHA Multifamily 06/01/25
28 FHA Multifamily 12/01/20
29 FHA Health Care 10/01/31
30 FHA Health Care 12/01/31
31 FHA Multifamily 06/01/21
32 FHA Multifamily 10/01/23
33 GNMA Multifamily 10/01/31
34 FHA Multifamily 12/01/31
35 GNMA Multifamily 07/15/29
36 FHA Health Care 11/01/31
37 FHA Health Care 11/01/31
38 FHA Health Care 11/01/31
39 FHA Health Care 10/01/26
40 FHA Multifamily 06/01/31
41 FHA Health Care 11/01/17
42 GNMA Multifamily 10/01/34
43 FHA Health Care 03/01/36
44 FHA Multifamily 04/01/35
45 FHA Health Care 10/01/28
46 FHA Health Care 11/01/25
47 FHA Health Care 10/01/26
48 GNMA Health Care 08/15/31
49 FHA Health Care 06/01/32
50 GNMA Multifamily 11/01/26
51 FHA Multifamily 10/01/33
52 FHA Multifamily 05/01/22
53 FHA Health Care 05/01/36
54 FHA Health Care 05/01/32
55 GNMA Multifamily 04/01/24
56 FHA Health Care 12/01/34
57 GNMA Multifamily 01/01/30
58 FHA Multifamily 01/01/25
59 GNMA Multifamily 11/01/25
60 FHA Health Care 10/01/26
61 GNMA Multifamily 10/01/31
62 FHA Multifamily 09/01/27
63 FHA Multifamily 08/01/28
64 FHA Multifamily 11/01/29
65 GNMA Multifamily 07/01/30
66 FHA Multifamily 04/01/30
67 FHA Multifamily 05/01/30
68 FHA Health Care 12/01/35
69 FHA Multifamily 06/01/31
70 FHA Health Care 10/01/35
71 GNMA Multifamily 12/01/21
72 FHA Health Care 10/01/30
73 FHA Health Care 01/01/36
74 FHA Multifamily 12/01/27
75 GNMA Multifamily 11/01/34
76 FHA Health Care 11/01/30
77 FHA Multifamily 11/01/26
78 FHA Multifamily 01/01/36
79 FHA Multifamily 10/01/07
80 FHA Multifamily 08/01/34
81 FHA Multifamily 02/01/35
* NOI and DSCR, if available and reportable under the
* terms of the trust agreement,
are based on information obtained from the related borrower,
and no other party to the
agreement shall be held liable for the accuracy or
methodology used to determine such
figures.
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Operating
Disclosure Statement
Control # DSCR NOI Date
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
Ending
Disclosure Principal Note Scheduled
Control # Balance Rate P&I
1 12,173,681.03 8.375% 92,821
2
3
4 8,630,450.06 9.500% 80,030
5 7,752,396.98 8.500% 67,714
6 7,868,038.33 7.500% 55,180
7 7,833,417.26 8.500% 58,573
8 7,506,544.28 9.000% 67,378
9 7,645,027.34 8.250% 56,823
10 7,412,005.99 7.750% 52,672
11 7,268,925.69 8.550% 55,560
12 6,470,526.87 7.875% 44,993
13 5,800,583.99 7.875% 41,676
14 5,297,164.66 8.375% 43,273
15 5,278,231.09 8.000% 39,990
16 4,946,837.91 7.875% 35,392
17 4,907,631.53 8.275% 36,626
18 4,890,075.37 9.125% 38,605
19 4,659,400.73 7.875% 33,477
20 4,364,435.29 9.000% 36,256
21
22 3,847,508.44 8.500% 30,718
23 3,896,637.86 8.300% 29,321
24 3,766,471.45 8.825% 29,816
25 3,775,458.63 9.500% 30,889
26 3,685,916.14 8.250% 27,381
27 3,592,276.67 9.750% 31,938
28
29 3,413,188.04 8.500% 25,977
30 3,361,284.45 10.500% 30,515
31 3,157,526.81 8.250% 26,290
32 2,697,511.83 8.500% 25,963
33 2,857,501.27 7.875% 20,468
34 2,844,999.16 8.125% 20,858
35 2,794,839.19 8.450% 21,499
36 2,784,550.80 8.250% 20,674
37 2,727,542.86 8.250% 20,251
38 2,698,695.71 8.250% 20,036
39 2,623,763.06 8.500% 20,771
40 2,412,225.32 8.275% 18,002
41 2,304,901.97 9.750% 22,835
42 2,347,236.42 8.750% 17,998
43 2,186,536.28 9.125% 17,282
44 2,172,495.43 9.250% 17,434
45 254,956.69 10.000% 2,125
46 2,098,072.25 9.750% 18,584
47 2,064,004.51 8.500% 16,339
48 1,792,421.95 8.250% 13,330
49 1,774,801.53 10.500% 16,082
50 1,702,656.44 8.125% 13,032
51
52 1,642,037.97 8.875% 14,135
53 1,691,735.96 9.500% 13,845
54 1,685,498.73 10.500% 15,277
55 1,631,814.68 9.000% 13,835
56 1,632,187.75 8.500% 12,204
57 1,582,927.71 7.750% 11,356
58 1,504,177.56 9.250% 12,904
59 1,453,220.98 8.250% 11,369
60 1,380,795.20 8.500% 10,931
61 1,320,984.57 8.000% 9,579
62 1,268,039.43 8.000% 9,516
63 1,274,808.80 10.000% 11,290
64 1,109,755.10 9.250% 9,149
65 1,025,734.89 8.950% 8,199
66
67 886,518.97 9.250% 7,286
68 849,810.97 9.500% 6,964
69 825,930.21 8.275% 6,164
70 788,676.55 9.500% 6,467
71
72 746,123.13 8.500% 5,713
73 691,972.21 8.750% 5,278
74 631,889.56 10.250% 5,735
75 616,263.82 9.000% 4,622
76 570,303.98 8.500% 4,365
77 537,930.09 9.250% 4,535
78 477,079.34 8.625% 3,594
79 375,938.27 8.500% 5,619
80 303,867.37 8.750% 2,332
81 173,079.45 9.500% 1,422
225,020,458.81 1,777,128
Loan
Disclosure Prepayment Status
Control # Prepayment Date Code (1)
1
2 12/1/97
3 1/1/98
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21 11/17/99
22
23
24
25
26
27
28 12/1/97
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51 10/1/99
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66 3/1/98
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
0.00
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
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
Specially
Disclosure Property Serviced
Control # Type Status Code (1)Comments
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Modified Loan Detail
Disclosure Modification Modification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 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
Realized Loss Detail
Dist. Disclosure Appraisal
Date Control # Date
0 0 0
35879 66 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Current Total 0 0
Cumulative 0 0
* Aggregate liquidation expenses also include
* outstanding P&I
advances and unpaid servicing fees, unpaid trustee fees,
etc..
Beginning
Disclosure Appraisal Scheduled
Control # Value Balance
0 0.00 0.00
66 0.00 1,009,467.78
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
Gross Proceeds
Disclosure Gross as a % of
Control # Proceeds Sched Principal
0 0.00
66 990,100.14 0.980814009
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 0.00 0
0 990,100.14 0
Aggregate Net
Disclosure Liquidation Liquidation
Control # Expenses * Proceeds
0 0.00
66 0.00 990,100.14
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 0.00
0 0.00 990,100.14
Net Proceeds
Disclosure as a % of Realized
Control # Sched. BalanceLoss
0
66 0.980814009 19,367.64
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 0.00
0 0 19,367.64
Distribution Delinq 1 Month Delinq 2 Months Delinq 3+ Months
Date # Balance # Balance # Balance
03/27/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
02/25/00 0 0 0 0 1 254957
0.00% 0.000% 0.00% 0.000% 1.35% 0.113%
01/25/00 0 0 0 0 1 254957
0.00% 0.000% 0.00% 0.000% 1.35% 0.113%
12/27/99 0 0 0 0 1 254957
0.00% 0.000% 0.00% 0.000% 1.35% 0.113%
11/26/99 0 0 0 0 1 254957
0.00% 0.000% 0.00% 0.000% 1.33% 0.111%
10/25/99 0 0 0 0 1 254957
0.00% 0.000% 0.00% 0.000% 1.32% 0.110%
09/27/99 0 0 0 0 2 2351908
0.00% 0.000% 0.00% 0.000% 2.63% 1.011%
08/25/99 0 0 1 2151975 1 200972
0.00% 0.000% 1.32% 0.924% 1.32% 0.086%
07/26/99 1 2153006 0 0 1 200972
1.32% 0.924% 0.00% 0.000% 1.32% 0.086%
06/25/99 0 0 0 0 1 200972
0.00% 0.000% 0.00% 0.000% 1.32% 0.086%
05/25/99 0 0 0 0 1 200972
0.00% 0.000% 0.00% 0.000% 1.30% 0.086%
04/26/99 0 0 0 0 1 200972
0.00% 0.000% 0.00% 0.000% 1.30% 0.085%
03/25/99 0 0 0 0 1 1711847
0.00% 0.000% 0.00% 0.000% 1.30% 0.726%
02/25/99 0 0 0 0 1 1712377
0.00% 0.000% 0.00% 0.000% 1.30% 0.725%
01/25/99 0 0 1 1712903 0 0
0.00% 0.000% 1.30% 0.725% 0.00% 0.000%
12/28/98 0 0 1 1713424 0 0
0.00% 0.000% 1.30% 0.725% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
Distribution Foreclosure/BankruptcyREO Modifications
Date # Balance # Balance # Balance
03/27/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
02/25/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/25/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
12/27/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
11/26/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
10/25/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
09/27/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
08/25/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
07/26/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
06/25/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
05/25/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
04/26/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
03/25/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
02/25/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/25/99 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
12/28/98 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0 0 0
0.00% 0.000% 0.00% 0.000% 0.00% 0.000%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon Remit
03/27/00 0 0 8.5689% 8.3257%
0.00% 0.000%
02/25/00 0 0 8.5690% 8.3257%
0.00% 0.000%
01/25/00 0 0 8.5690% 8.3257%
0.00% 0.000%
12/27/99 0 0 8.5690% 8.3257%
0.00% 0.000%
11/26/99 1 4381952 8.6656% 8.4228%
1.33% 1.903%
10/25/99 1 200972 8.5877% 8.3399%
1.32% 0.086%
09/27/99 0 0 8.5877% 8.3399%
0.00% 0.000%
08/25/99 0 0 8.5877% 8.3399%
0.00% 0.000%
07/26/99 0 0 8.5877% 8.3399%
0.00% 0.000%
06/25/99 0 0 8.5877% 8.3399%
0.00% 0.000%
05/25/99 0 0 8.5854% 8.3375%
0.00% 0.000%
04/26/99 0 0 8.5913% 8.3412%
0.00% 0.000%
03/25/99 0 0 8.5913% 8.3412%
0.00% 0.000%
02/25/99 0 0 8.5913% 8.3412%
0.00% 0.000%
01/25/99 0 0 8.5913% 8.3412%
0.00% 0.000%
12/28/98 0 0 8.5913% 8.3412%
0.00% 0.000%
01/00/00 0 0 0.0000% 0.0000%
0.00% 0.000%
Delinquent Loan Detail
Paid Outstanding
Disclosure DoThru Current P&I P&I
Control # Date Advance Advances**
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I
Advance
Out. Property Special
Disclosure DoProtectionAdvance Servicer
Control # Advances Description Transfer Date
Disclosure DoForeclosurBankruptcy REO
Control # Date Date Date
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
0 to 500,000 5 1,584,921 0.70%
500,000 to 1,000,000 10 7,145,419 3.18%
1,000,000 to 1,500,000 7 8,833,339 3.93%
1,500,000 to 2,000,000 10 16,640,260 7.39%
2,000,000 to 2,500,000 7 15,585,472 6.93%
2,500,000 to 3,000,000 8 22,029,404 9.79%
3,000,000 to 3,500,000 3 9,931,999 4.41%
3,500,000 to 4,000,000 6 22,564,269 10.03%
4,000,000 to 5,000,000 5 23,768,381 10.56%
5,000,000 to 6,000,000 3 16,375,980 7.28%
6,000,000 to 7,000,000 1 6,470,527 2.88%
7,000,000 to 8,000,000 7 53,286,356 23.68%
8,000,000 to 9,000,000 1 8,630,450 3.84%
9,000,000 to 10,000,000 0 0 0.00%
10,000,000 to 11,000,000 0 0 0.00%
11,000,000 to 12,000,000 0 0 0.00%
12,000,000 to 13,000,000 1 12,173,681 5.41%
13,000,000 to 14,000,000 0 0 0.00%
14,000,000 to 15,000,000 0 0 0.00%
15,000,000 & Above 0 0 0.00%
Total 74 225,020,459 100.00%
Average Scheduled Balance is 3,040,817
Maximum Scheduled Balance is 12,173,681
Minimum Scheduled Balance is 173,079
Number Scheduled Based on
Property Types of Loans Balance Balance
MF- Housing 44 140,757,198 62.55%
Nursing Home 30 84,263,261 37.45%
Total 74 225,020,459 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.000%or less 0 0 0.00%
7.000%to 7.125% 0 0 0.00%
7.125%to 7.375% 0 0 0.00%
7.375%to 7.625% 1 7,868,038 3.50%
7.625%to 7.875% 7 33,729,784 14.99%
7.875%to 8.125% 5 12,414,911 5.52%
8.125%to 8.375% 14 55,458,173 24.65%
8.375%to 8.625% 15 45,477,983 20.21%
8.625%to 8.875% 5 8,751,585 3.89%
8.875%to 9.125% 7 22,221,405 9.88%
9.125%to 9.375% 5 6,210,877 2.76%
9.375%to 9.625% 6 15,909,212 7.07%
9.625%to 9.875% 3 7,995,251 3.55%
9.875%to 10.125% 2 1,529,765 0.68%
10.125%& Above 4 7,453,474 3.31%
Total 74 225,020,459 100.00%
W/Avg Mortgage Interest Rate is 8.5689%
Minimum Mortgage Interest Rate is 7.5000%
Maximum Mortgage Interest Rate is 10.5000%
Number Scheduled Based on
Geographic Location of Loans Balance Balance
New York 7 39,288,338 17.46%
Texas 8 24,465,452 10.87%
Ohio 12 23,670,936 10.52%
Michigan 9 21,560,808 9.58%
Virginia 3 17,752,409 7.89%
Connecticut 4 14,576,954 6.48%
Colorado 3 10,918,826 4.85%
Massachusetts 2 10,459,985 4.65%
New Jersey 2 9,441,421 4.20%
New Hampshire 4 9,376,603 4.17%
Georgia 3 8,210,789 3.65%
Maryland 2 7,666,963 3.41%
Illinois 1 6,470,527 2.88%
South Dakota 1 5,278,231 2.35%
Pennsylvania 3 5,024,735 2.23%
Indiana 1 3,766,471 1.67%
California 1 1,320,985 0.59%
Arizona 1 1,274,809 0.57%
Florida 1 1,268,039 0.56%
Minnesota 1 1,025,735 0.46%
Maine 1 616,264 0.27%
North Carolina 1 570,304 0.25%
Kentucky 1 537,930 0.24%
Alabama 2 476,947 0.21%
Missouri 0 0 0.00%
Nebraska 0 0 0.00%
Oregon 0 0 0.00%
Total 74 225,020,459 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 0 0 0.00%
1+ to 2 years 0 0 0.00%
2+ to 3 years 0 0 0.00%
3+ to 4 years 39 132,863,919 59.05%
4+ to 5 years 14 21,573,370 9.59%
5+ to 6 years 11 32,075,085 14.25%
6+ to 7 years 2 3,460,300 1.54%
7+ to 8 years 1 2,304,902 1.02%
8+ to 9 years 1 3,361,284 1.49%
9+ to 10 years 0 0 0.00%
10 years or more 6 29,381,597 13.06%
Total 74 225,020,459 100.00%
Weighted Average Seasoning is 5.9
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 74 225,020,459 100.00%
Total 74 225,020,459 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 0 0 0.00%
61 to 120 months 1 375,938 0.17%
121 to 200 months 1 2,697,512 1.20%
201 to 300 months 9 39,427,015 17.52%
301 to 500 months 63 182,519,994 81.11%
Total 74 225,020,459 100.00%
Weighted Average Months to Maturity is 349
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
0.500or less 0 0 0.00%
0.500to 0.625 0 0 0.00%
0.625to 0.750 0 0 0.00%
0.750to 0.875 0 0 0.00%
0.875to 1.000 0 0 0.00%
1.000to 1.125 0 0 0.00%
1.125to 1.250 0 0 0.00%
1.250to 1.375 0 0 0.00%
1.375to 1.500 0 0 0.00%
1.500to 1.625 0 0 0.00%
1.625to 1.750 0 0 0.00%
1.750to 1.875 0 0 0.00%
1.875to 2.000 0 0 0.00%
2.000to 2.125 0 0 0.00%
2.125& above 0 0 0.00%
Unknown 74 225,020,459 100.00%
Total 74 225,020,459 100.00%
Weighted Average Debt Service Coverage Ratio 0
(1) Debt Service Coverage Ratios are calculated as described
(2) in
(3) the prospectus, values are
updated periodically as new NOI figures became available
from borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or Underwriter
makes any representation
as to the accuracy of the data provided by the borrower for
this
calculation.
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 74 225,020,459 100.00%
Total 74 225,020,459 100.00%
_
|
|