|
|
|
|
|
|
|
|
|
|
Previous: MUNICIPAL INVESTMENT TRUST FD INSURED SER 401 DEF ASSET FDS, 487, 1998-11-20 |
Next: RESIDENTIAL ACCREDIT LOANS INC, 8-K, 1998-11-20 |
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: November 16, 1998
(Date of earliest event reported)
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
(Sponsor)
(Issuer in Respect of Mortgage Pass-Through
Certificates Series 1998-C2)
(Exact name of registrant as specified in charter)
Delaware 333-37717 23-2811925
(State or other juris- (Commission (I.R.S. Employer
diction of organization)File No.) Identification No.)
650 Dresher Road, Horsham, Pennsylvania 19044
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(215) 328-3164
(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 1998-C2 issued pursuant to, a Pooling and
Servicing Agreement, dated as of August 21, 1998 (the "Pooling
and Servicing Agreement"), by and among GMAC Commercial Mortgage
Securities, Inc., as sponsor, GMAC Commercial Mortgage Corporation,
as master servicer and special servicer, LaSalle National Bank,
as trustee and REMIC administrator, and ABN AMRO Bank, N.V., as
fiscal agent. The Class X, Class A-1, Class A-2, Class B, Class C,
Class D, Class E, Class F, Class G, Class H, Class J, Class K,
Class L, Class M and Class N Certificates have been registered
pursuant to the Act under a Registration Statement on Form S-3 (
File No.333-37717) (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 8.14 of the Pooling and Servicing
Agreement, the Trustee is filing this Current Report containing
the October 15, 1998 monthly distribution report prepared by the
Trustee pursuant to Section 4.01 thereof.
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
Exhibits
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 4.1 of the Pooling and Servicing
Agreement for the distribution on
November 16, 1998
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 NATIONAL BANK, IN ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND SERVICING AGREEMENT ON
BEHALF OF GMAC COMMERCIAL MORTGAGE SECURITIES,
INC., REGISTRANT
By: /s/Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: November 17, 1998
ABN AMRO
LaSalle National Bank
Administrator:
Ann Geraghty (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
GMAC Commercial Mortgage Securities, Inc.
GMAC Commercial Mortgage Corporation as Master Servicer
GMAC Commercial Mortgage Corporation as Special Servicer
Mortgage Pass-Through Certificates
Series 1998-C2
ABN AMRO Acct: 67-7997-10-8
Statement Date11/16/98
Payment Date: 11/16/98
Prior Payment:10/15/98
Record Date: 10/30/98
WAC: 7.278432%
WAMM: 132
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 4
Other Related Information 4
Asset Backed Facts Sheets 1
Delinquency Loan Detail 4
Mortgage Loan Characteristics 2
Loan Level Listing 14
Total Pages Included In This Package 30
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
REMIC III
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 465,000,000.00 460,977,401.67 1,834,724.66
361849DX7 1000.000000000 991.349250903 3.945644430
A-2 1,369,512,000.00 1,369,512,000.0 0.00
361849DY5 1000.000000000 1000.000000000 0.000000000
X 2,530,361,727.0N 2,526,339,128.6 0.00
361849DZ2 1000.000000000 998.410267478 0.000000000
B 126,518,000.00 126,518,000.00 0.00
361849EA6 1000.000000000 1000.000000000 0.000000000
C 113,866,000.00 113,866,000.00 0.00
361849EB4 1000.000000000 1000.000000000 0.000000000
D 164,474,000.00 164,474,000.00 0.00
361849EC2 1000.000000000 1000.000000000 0.000000000
E 37,955,000.00 37,955,000.00 0.00
361849ED0 1000.000000000 1000.000000000 0.000000000
F 88,563,000.00 88,563,000.00 0.00
361849EE8 1000.000000000 1000.000000000 0.000000000
G 44,281,000.00 44,281,000.00 0.00
361849EF5 1000.000000000 1000.000000000 0.000000000
H 18,978,000.00 18,978,000.00 0.00
361849EG3 1000.000000000 1000.000000000 0.000000000
J 18,977,000.00 18,977,000.00 0.00
361849EH1 1000.000000000 1000.000000000 0.000000000
K 18,978,000.00 18,978,000.00 0.00
361849EJ7 1000.000000000 1000.000000000 0.000000000
L 25,304,000.00 25,304,000.00 0.00
361849EK4 1000.000000000 1000.000000000 0.000000000
M 18,978,000.00 18,978,000.00 0.00
361849EL2 1000.000000000 1000.000000000 0.000000000
N 18,977,727.00 18,977,727.00 0.00
361849EM0 1000.000000000 1000.000000000 0.000000000
RIII 0.00 0.00 0.00
361849EQ1 1000.000000000 0.000000000 0.000000000
2,530,361,727.00 2,526,339,128.6 1,834,724.66
Class Principal Negative Closing
CUSIP Adj. or Loss Amortization Balance
Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 459,142,677.01
361849DX7 0.000000000 0.000000000 987.403606473
A-2 0.00 0.001,369,512,000.00
361849DY5 0.000000000 0.000000000 1000.000000000
X 0.00 0.002,524,504,404.01
361849DZ2 0.000000000 0.000000000 997.685183534
B 0.00 0.00 126,518,000.00
361849EA6 0.000000000 0.000000000 1000.000000000
C 0.00 0.00 113,866,000.00
361849EB4 0.000000000 0.000000000 1000.000000000
D 0.00 0.00 164,474,000.00
361849EC2 0.000000000 0.000000000 1000.000000000
E 0.00 0.00 37,955,000.00
361849ED0 0.000000000 0.000000000 1000.000000000
F 0.00 0.00 88,563,000.00
361849EE8 0.000000000 0.000000000 1000.000000000
G 0.00 0.00 44,281,000.00
361849EF5 0.000000000 0.000000000 1000.000000000
H 0.00 0.00 18,978,000.00
361849EG3 0.000000000 0.000000000 1000.000000000
J 0.00 0.00 18,977,000.00
361849EH1 0.000000000 0.000000000 1000.000000000
K 0.00 0.00 18,978,000.00
361849EJ7 0.000000000 0.000000000 1000.000000000
L 0.00 0.00 25,304,000.00
361849EK4 0.000000000 0.000000000 1000.000000000
M 0.00 0.00 18,978,000.00
361849EL2 0.000000000 0.000000000 1000.000000000
N 0.00 0.00 18,977,727.00
361849EM0 0.000000000 0.000000000 1000.000000000
RIII 0.00 0.00 0.00
361849EQ1 0.000000000 0.000000000 0.000000000
0.00 0.00 2,524,504,404.01
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 2,362,509.18 0.00 6.15%
361849DX7 5.080664903 0.000000000 Fixed
A-2 7,326,889.20 0.00 6.42%
361849DY5 5.350000000 0.000000000 Fixed
X 1,731,304.58 0.00 0.82236208%
361849DZ2 0.684212285 0.000000000 0.63026860%
B 676,871.30 0.00 6.42%
361849EA6 5.350000000 0.000000000 Fixed
C 616,774.17 0.00 6.50%
361849EB4 5.416666696 0.000000000 Fixed
D 890,900.83 0.00 6.50%
361849EC2 5.416666646 0.000000000 Fixed
E 205,589.58 0.00 6.50%
361849ED0 5.416666579 0.000000000 Fixed
F 479,716.25 0.00 6.50%
361849EE8 5.416666667 0.000000000 Fixed
G 223,250.04 0.00 6.05%
361849EF5 5.041666629 0.000000000 Fixed
H 95,680.75 0.00 6.05%
361849EG3 5.041666667 0.000000000 Fixed
J 95,675.71 0.00 6.05%
361849EH1 5.041666754 0.000000000 Fixed
K 95,680.75 0.00 6.05%
361849EJ7 5.041666667 0.000000000 Fixed
L 127,574.33 0.00 6.05%
361849EK4 5.041666535 0.000000000 Fixed
M 95,680.75 0.00 6.05%
361849EL2 5.041666667 0.000000000 Fixed
N 95,679.39 0.00 6.05%
361849EM0 5.041667530 0.000000000 Fixed
RIII 0.00 0.00 0.00%
361849EQ1 0.000000000 0.000000000 None
15,119,776.81
Total P&I Paym 16,954,501.47
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
REMIC II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 465,000,000.00460,977,401.6 1,834,724.66
None 1000.000000000991.349250903 3.945644430
LA-2 1,369,512,000.0############# 0.00
None 1000.000000000############# 0.000000000
LB 126,518,000.00126,518,000.0 0.00
None 1000.000000000############# 0.000000000
LC 113,866,000.00113,866,000.0 0.00
None 1000.000000000############# 0.000000000
LD 164,474,000.00164,474,000.0 0.00
None 1000.000000000############# 0.000000000
LE 37,955,000.0037,955,000.00 0.00
None 1000.000000000############# 0.000000000
LF 88,563,000.0088,563,000.00 0.00
None 1000.000000000############# 0.000000000
LG 44,281,000.0044,281,000.00 0.00
None 1000.000000000############# 0.000000000
LH 18,978,000.0018,978,000.00 0.00
None 1000.000000000############# 0.000000000
LJ 18,977,000.0018,977,000.00 0.00
None 1000.000000000############# 0.000000000
LK 18,978,000.0018,978,000.00 0.00
None 1000.000000000############# 0.000000000
LL 25,304,000.0025,304,000.00 0.00
None 1000.000000000############# 0.000000000
LM 18,978,000.0018,978,000.00 0.00
None 1000.000000000############# 0.000000000
LN 18,977,727.0018,977,727.00 0.00
None 1000.000000000############# 0.000000000
RII 0.00 0.00 0.00
361849EP3 1000.000000000 0.000000000 0.000000000
2,530,361,727.0############# 1,834,724.66
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 0.00 0.00 459,142,677.01
None 0.000000000 0.000000000 987.403606473
LA-2 0.00 0.001,369,512,000.00
None 0.000000000 0.000000000 1000.000000000
LB 0.00 0.00 126,518,000.00
None 0.000000000 0.000000000 1000.000000000
LC 0.00 0.00 113,866,000.00
None 0.000000000 0.000000000 1000.000000000
LD 0.00 0.00 164,474,000.00
None 0.000000000 0.000000000 1000.000000000
LE 0.00 0.00 37,955,000.00
None 0.000000000 0.000000000 1000.000000000
LF 0.00 0.00 88,563,000.00
None 0.000000000 0.000000000 1000.000000000
LG 0.00 0.00 44,281,000.00
None 0.000000000 0.000000000 1000.000000000
LH 0.00 0.00 18,978,000.00
None 0.000000000 0.000000000 1000.000000000
LJ 0.00 0.00 18,977,000.00
None 0.000000000 0.000000000 1000.000000000
LK 0.00 0.00 18,978,000.00
None 0.000000000 0.000000000 1000.000000000
LL 0.00 0.00 25,304,000.00
None 0.000000000 0.000000000 1000.000000000
LM 0.00 0.00 18,978,000.00
None 0.000000000 0.000000000 1000.000000000
LN 0.00 0.00 18,977,727.00
None 0.000000000 0.000000000 1000.000000000
RII 0.00 0.00 0.00
361849EP3 0.000000000 0.000000000 0.000000000
0.00 0.002,524,504,404.01
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
LA-1 2,758,883.53 0.00 7.1818276%
None 5.933082860 0.000000000 6.9898864%
LA-2 8,196,332.60 0.00 7.1818276%
None 5.984856358 0.000000000 6.9898864%
LB 757,192.06 0.00 7.1818276%
None 5.984856384 0.000000000 6.9898864%
LC 681,471.65 0.00 7.1818276%
None 5.984856322 0.000000000 6.9898864%
LD 984,353.26 0.00 7.1818276%
None 5.984856330 0.000000000 6.9898864%
LE 227,155.22 0.00 7.1818276%
None 5.984856277 0.000000000 6.9898864%
LF 530,036.83 0.00 7.1818276%
None 5.984856317 0.000000000 6.9898864%
LG 265,015.42 0.00 7.1818276%
None 5.984856259 0.000000000 6.9898864%
LH 113,580.60 0.00 7.1818276%
None 5.984856149 0.000000000 6.9898864%
LJ 113,574.62 0.00 7.1818276%
None 5.984856405 0.000000000 6.9898864%
LK 113,580.60 0.00 7.1818276%
None 5.984856149 0.000000000 6.9898864%
LL 151,440.81 0.00 7.1818276%
None 5.984856544 0.000000000 6.9898864%
LM 113,580.60 0.00 7.1818276%
None 5.984856149 0.000000000 6.9898864%
LN 113,579.01 0.00 7.1818276%
None 5.984858461 0.000000000 6.9898864%
RII 0.00 0.00 0.0000000%
361849EP3 0.000000000 0.000000000 None
15,119,776.81 0.00
Total P&I Paym 16,954,501.47
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
REMIC I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
Reg Interest 2,530,361,727.0############# 1,834,724.66
None 1000.000000000998.410267478 0.725083944
RI 0.00 0.00 0.00
361849EN8 1000.000000000 0.000000000 0.000000000
2,530,361,727.0############# 1,834,724.66
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Reg Interest 0.00 0.002,524,504,404.01
None 0.000000000 0.000000000 997.685183534
RI 0.00 0.00 0.00
361849EN8 0.000000000 0.000000000 0.000000000
0.00 0.00 2,524,504,404.01
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Reg Interest 15,119,776.81 0.00 7.1818276%
None 5.975342042 0.000000000 6.9898864%
RI 0.00 0.00 0.0000000%
361849EN8 0.000000000 0.000000000 None
15,119,776.81 0.00
Total P&I Paym 16,954,501.47
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
ABN AMRO
LaSalle National Bank
Administrator:
Ann Geraghty (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
GMAC Commercial Mortgage Securities, Inc.
GMAC Commercial Mortgage Corporation as Master Servicer
GMAC Commercial Mortgage Corporation as Special Servicer
Mortgage Pass-Through Certificates
Series 1998-C2
ABN AMRO Acct: 67-7997-10-8
Other Related Information
Statement Date: 11/16/98
Payment Date: 11/16/98
Prior Payment: 10/15/98
Record Date: 10/30/98
Accrued Excess Beginning
CertificatPrepay InteUnpaid
Class Interest Shortfall Interest
A-1 2,362,509. 0.00 0.00
A-2 7,326,889. 0.00 0.00
X 1,731,304. 0.00 0.00
B 676,871.30 0.00 0.00
C 616,774.17 0.00 0.00
D 890,900.83 0.00 0.00
E 205,589.58 0.00 0.00
F 479,716.25 0.00 0.00
G 223,250.04 0.00 0.00
H 95,680.75 0.00 0.00
J 95,675.71 0.00 0.00
K 95,680.75 0.00 0.00
L 127,574.33 0.00 0.00
M 95,680.75 0.00 0.00
N 95,679.37 0.00 0.00
Total: 15,119,776 0.00 0.00
Payment ofEnding Yield
Prior UnpaUnpaid Maintenance Prepayment
Class Interest Interest Premium Premiums
A-1 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00
X 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00
C 0.00 0.00 0.00 0.00
D 0.00 0.00 0.00 0.00
E 0.00 0.00 0.00 0.00
F 0.00 0.00 0.00 0.00
G 0.00 0.00 0.00 0.00
H 0.00 0.00 0.00 0.00
J 0.00 0.00 0.00 0.00
K 0.00 0.00 0.00 0.00
L 0.00 0.00 0.00 0.00
M 0.00 0.00 0.00 0.00
N 0.00 0.00 0.00 0.00
Total: 0.00 0.00 0.00 0.00
Advances
Pr Current Period
Principal Interest Principal Interest
Servicer 483,796.572,423,895.0 302,973.602,020,684.62
Trustee: 0.00 0.00 0.00 0.00
Fiscal Age 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
Outstanding
Principal Interest Principal Interest
0.00 0.00 0.00 0.00
Servicer 483,796.572,423,895.0 302,973.602,020,684.62
Trustee: 0.00 0.00 0.00 0.00
Fiscal Age 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
Servicing Compensation
Current Period Master Servicing Fees Paid: 167,596.62
Current Period Surveillance Fees Paid: 0.00
Current Period Primary Fees Paid: 0.00
Current Period Sub Servicer Fees Paid: 31,151.79
Additional Master Servicing Compensation: 0.00
Current Period Special Servicing Fees Paid: 0.00
Current Period Workout Fees Paid: 0.00
Current Period Liquidation Fees Paid: 0.00
0.00
198,748.41
Outstanding Mortgage Loans in Pool
Number of Outstanding Mortgage Loans in Pool: 404.00
Aggregate Stated Principal Balance before Dis2,526,339,128.78
Aggregate Stated Principal Balance after Dist2,524,504,404.12
Percentage of Remaining Cut-off Date Principa 99.77%
Summary of REO Properties
# Property Name Ending
Date of REOPrin. BalanceBook Value
1. 0 0 0 0
2. 0.00 0 0 0
3. 0.00 0.00 0.00 0.00
4. 0.00 0 0 0
0 Date of FinAmount
# Property Recovery of Proceeds
1. 0 0 0
2. 0.00 0.00 0
3. 0.00 0 0
4. 0.00 0.00 0.00
Summary of Appraisal Reductions
Beginning Ending
# Property Loan NumberPrin. BalancePrin. Balance
1. 0 0 0 0
2. 0.00 0.00 0.00 0.00
3. 0.00 0 0 0
4. 0.00 0.00 0.00 0.00
5. 0 0 0 0
Appraisal Appraisal Date of
# Property Reduction ADate Reduction
1. 0 0 0 0
2. 0 0.00 0 0
3. 0 0 0 0
4. 0 0.00 0.00 0.00
5. 0 0 0 0
Summary of Repurchased, Liquidated or Disposed Loans
Principal
# Property Loan NumberBalance Book Value
1. 0 0 0 0.00
2. 0 0 0 0
3. 0.00 0 0 0
4. 0 0 0 0
5. 0 0.00 0 0.00
Date of FinAmount Aggregate Other
# Property Liquidationof Proceeds Rev. Collected
1. 0 0.00 0.00 0.00
2. 0 0 0 0
3. 0 0 0 0.00
4. 0 0 0 0
5. 0 0 0.00 0
Number of loans which have had their maturity dates exten 0
Stated principal balance outstanding of loans which have 0.00
Weighted average extension period (in months) of loans wh 0
0
Number of loans in the process of having their maturity d 0
Stated principal balance of loans in the process of havin 0.00
Weighted average anticipated extension period of loans in 0
0
Cut-off principal balance of paid off loans that never ex 0.00
0
Cut-off principal balance of paid off loans that experien 0.00
Weighted average extension period of paid off loans that 0
0
Number of loans in the process of having their maturity d 0
Cut-off principal balance of loans in the process of havi 0.00
Weighted average extension period of loans in the process 0
DistributioDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
11/16/98 0 0 -
0.00% 0.000% 0.00% 0.000%
10/15/98 0 0 -
0.00% 0.000% 0.00% 0.000%
9/15/98 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
DistributioDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
11/16/98 0 0 -
0.00% 0.000% 0.00% 0.000%
10/15/98 0 0 -
0.00% 0.000% 0.00% 0.000%
9/15/98 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
Distributio REO Modifications
Date # Balance # Balance
11/16/98 0 0 -
0.00% 0.000% 0.00% 0.000%
10/15/98 0 0 -
0.00% 0.000% 0.00% 0.000%
9/15/98 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
DistributioPrepayments Curr Weighted Avg.
# Balance Coupon Remit
11/16/98 0 0.072784323 0.07
0.00% 0.000% 0.00% 0.000%
10/15/98 0 0.070866406 0.07
0.00% 0.000% 0.00% 0.000%
9/15/98 0 0.072785594 0.07
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
120 36069 39263.4 39263.4
45 36069 71734.15 71734.15
146 36069 29873.03 29873.03
382 36069 7918.35 7918.35
253 36069 18755.44 18755.44
91 36069 36602.22 36602.22
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
120 0 B
45 0 B
146 0 B
382 0 B
253 0 B
91 0 B
406 0 B
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
120
45
146
382
253
91
406
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
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled
Balances of Loans Balance
$0 to $2,000,000 107151,461,787
$2,000,000 to $4,000,000 154438,346,761
$4,000,000 to $6,000,000 69337,337,336
$6,000,000 to $8,000,000 24167,561,877
$8,000,000 to $10,000,000 6 52,533,967
$10,000,000to $12,000,000 7 74,733,453
$12,000,000to $14,000,000 6 77,982,427
$14,000,000to $16,000,000 6 88,619,469
$16,000,000to $18,000,000 1 16,675,091
$18,000,000to $20,000,000 4 74,308,939
$20,000,000to $22,000,000 4 83,658,368
$22,000,000to $24,000,000 1 22,969,446
$24,000,000to $26,000,000 2 49,475,563
$26,000,000to $28,000,000 1 26,797,257
$28,000,000to $30,000,000 2 58,296,729
$30,000,000to $38,000,000 1 36,500,000
$38,000,000to $46,000,000 3128,460,259
$46,000,000to $64,000,000 3173,343,512
$64,000,000to $130,000,00 1130,000,000
$130,000,00& Above 2335,442,163
Total 4042,524,504,404
Current Scheduled Based on
Balances 0Balance
$0to $2,000,000 6.00%
$2,000,000to $4,000,000 17.36%
$4,000,000to $6,000,000 13.36%
$6,000,000to $8,000,000 6.64%
$8,000,000to $10,000,000 2.08%
$10,000,000to $12,000,000 2.96%
$12,000,000to $14,000,000 3.09%
$14,000,000to $16,000,000 3.51%
$16,000,000to $18,000,000 0.66%
$18,000,000to $20,000,000 2.94%
$20,000,000to $22,000,000 3.31%
$22,000,000to $24,000,000 0.91%
$24,000,000to $26,000,000 1.96%
$26,000,000to $28,000,000 1.06%
$28,000,000to $30,000,000 2.31%
$30,000,000to $38,000,000 1.45%
$38,000,000to $46,000,000 5.09%
$46,000,000to $64,000,000 6.87%
$64,000,000to $130,000,00 5.15%
$130,000,00& Above 13.29%
Total 100.00%
Average Scheduled Balance is 6,248,773
Maximum Scheduled Balance is 199,342,163
Minimum Scheduled Balance is 438,970
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 132 764,687,888 30.29%
Retail 95 625,409,165 24.77%
Office 66 278,321,609 11.02%
Other 32 261,050,687 10.34%
Lodging 17 238,005,903 9.43%
Health Care 17 157,670,689 6.25%
Industrial 21 103,265,176 4.09%
Self Storage 23 49,749,776 1.97%
Mixed Use 1 46,343,512 1.84%
Total 4042,524,504,404 100.00%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Various 7 475,274,130 18.83%
California 56 386,762,719 15.32%
New Jersey 21 167,723,196 6.64%
Texas 42 126,645,850 5.02%
Florida 34 121,517,628 4.81%
Pennsylvania 12 109,335,526 4.33%
New York 19 108,437,304 4.30%
Nevada 10 87,399,568 3.46%
Michigan 8 81,729,547 3.24%
Utah 3 80,511,384 3.19%
Virginia 8 71,224,693 2.82%
Georgia 20 60,187,181 2.38%
Ohio 15 49,456,745 1.96%
Arizona 13 46,890,309 1.86%
Washington 8 42,869,225 1.70%
Massachusetts 10 40,685,376 1.61%
Maryland 8 39,908,942 1.58%
Illinois 7 39,802,049 1.58%
Iowa 5 36,171,894 1.43%
Tennessee 10 34,663,850 1.37%
Colorado 8 33,364,715 1.32%
Oklahoma 8 26,454,664 1.05%
Oregon 6 23,462,264 0.93%
District of Columbia 3 23,099,250 0.92%
Connecticut 7 21,816,057 0.86%
South Carolina 6 20,115,585 0.80%
New Hampshire 4 17,638,813 0.70%
Wisconsin 4 17,005,799 0.67%
Alabama 6 16,816,083 0.67%
Delaware 1 15,758,645 0.62%
Other 35 101,775,413 4.03%
Total 4042,524,504,404 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
0.0625or less 0 0
0.0625to 0.065 15 142,270,582
0.065to 0.0675 13 564,120,665
0.0675to 0.07 45 427,628,406
0.07to 0.0725 112 453,272,702
0.0725to 0.075 148 645,802,035
0.075to 0.0775 37 160,915,799
0.0775to 0.08 23 89,659,285
0.08to 0.0825 2 12,162,085
0.0825to 0.085 2 9,107,660
0.085to 0.0875 2 7,655,414
0.0875to 0.09 2 5,837,799
0.09to 0.0925 2 3,161,586
0.0925to 0.095 0 0
0.095& Above 1 2,910,385
Total 4042,524,504,404
Current Mortgage Based on
Interest Rate Balance
0.0625or less 0.00%
0.0625to 0.065 5.64%
0.065to 0.0675 22.35%
0.0675to 0.07 16.94%
0.07to 0.0725 17.95%
0.0725to 0.075 25.58%
0.075to 0.0775 6.37%
0.0775to 0.08 3.55%
0.08to 0.0825 0.48%
0.0825to 0.085 0.36%
0.085to 0.0875 0.30%
0.0875to 0.09 0.23%
0.09to 0.0925 0.13%
0.0925to 0.095 0.00%
0.095& Above 0.12%
Total 100.00%
W/Avg Mortgage Interest Rate is 7.09%
Minimum Mortgage Interest Rate i 6.28%
Maximum Mortgage Interest Rate i 9.75%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 3872,445,627,887 96.88%
1+ to 2 years 11 53,199,265 2.11%
2+ to 3 years 2 12,464,823 0.49%
3+ to 4 years 1 4,667,589 0.18%
4+ to 5 years 3 8,544,840 0.34%
5+ to 6 years 0 0 0.00%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or more 0 0 0.00%
Total 4042,524,504,404 100.00%
Weighted Average Seasoning is 0.4
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 31 709,917,640 28.12%
121 to 180 months 26 149,650,464 5.93%
181 to 240 months 20 64,842,609 2.57%
241 to 360 months 20 142,699,416 5.65%
Total 971,067,110,130 42.27%
Weighted Average Mont 146
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 0 0 0.00%
13 to 24 months 0 0 0.00%
25 to 36 months 1 1,034,809 0.04%
37 to 48 months 1 4,667,589 0.18%
49 to 60 months 4 8,759,855 0.35%
61 to 120 months 2631,251,450,551 49.57%
121 to 180 months 27 149,350,981 5.92%
181 to 240 months 11 42,130,488 1.67%
Total 3071,457,394,274 57.73%
Weighted Average Months to Matur 122
Distribution of DSCR
Debt Service Number Scheduled
Coverage Ratio (1) of Loans Balance
1.1or less 30 107,065,812
1.1001to 1.25 32 201,703,709
1.2501to 1.4 182 957,693,142
1.4001to 1.55 73 376,194,949
1.5501to 1.7 44 219,800,153
1.7001to 1.85 20 141,109,043
1.8501to 2 10 67,876,243
2.0001to 2.15 5 142,243,959
2.1501to 2.3 4 269,004,681
2.3001to 2.45 1 1,247,129
2.4501to 2.6 1 36,500,000
2.6001to 2.75 0 0
2.7501to 2.9 0 0
2.9001to 3.05 0 0
3.0501& above 2 4,065,584
Unknown 0 0
Total 4042,524,504,404
Debt Service Based on
Coverage Ratio (1) Balance
1.1or less 4.24%
1.1001to 1.25 7.99%
1.2501to 1.4 37.94%
1.4001to 1.55 14.90%
1.5501to 1.7 8.71%
1.7001to 1.85 5.59%
1.8501to 2 2.69%
2.0001to 2.15 5.63%
2.1501to 2.3 10.66%
2.3001to 2.45 0.05%
2.4501to 2.6 1.45%
2.6001to 2.75 0.00%
2.7501to 2.9 0.00%
2.9001to 3.05 0.00%
3.0501& above 0.16%
Unknown 0.00%
Total 100.00%
Weighted Average Debt Service Co 155.22%
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 4042,524,504,404 100.00%
Total 4042,524,504,404 100.00%
(1) Debt Service Coverage Ratios are calculated as
described in 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.
Distribution of Amortization Type
Number Scheduled
Amortization Type of Loans Balance
Fully Amortizing 51 224,518,253
Interest Only / Balloon 3031,383,294,274
Interest Only / Amortizing 4 74,100,000
Interest Only / Amortizing / Bal 46 842,591,877
Total 4042,524,504,404
Based on
Amortization Type Balance
Fully Amortizing 8.89%
Interest Only / Balloon 54.79%
Interest Only / Amortizing 2.94%
Interest Only / Amortizing / Bal 33.38%
Total 100.00%
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR*
1GMAC98C2 Retail 7/10/08 1.290
2GMAC98C2 Other 4/16/08 2.190
3GMAC98C2 Lodging 6/2/08 2.300
4GMAC98C2 Retail 8/10/08 2.050
5GMAC98C2 Multifamily 6/1/08 2.110
6GMAC98C2 Mixed Use 7/1/08 1.540
7GMAC98C2 Multifamily 8/10/08 1.280
8GMAC98C2 Multifamily 8/10/23 1.530
9GMAC98C2 Multifamily 7/1/08 1.250
10GMAC98C2 Multifamily 8/10/08 2.480
11GMAC98C2 Multifamily 2/10/09 1.840
12GMAC98C2 Industrial 7/10/23 1.220
13GMAC98C2 Lodging 7/1/08 1.870
14GMAC98C2 Health Care 8/1/08 1.680
15GMAC98C2 Health Care 6/1/08 1.480
16GMAC98C2 Multifamily 7/1/08 1.310
17GMAC98C2 Retail 8/1/08 1.400
18GMAC98C2 Office 8/1/07 1.520
19GMAC98C2 Office 5/1/13 1.520
20GMAC98C2 Multifamily 12/1/07 1.180
21GMAC98C2 Multifamily 2/10/09 1.930
22GMAC98C2 Multifamily 8/10/13 1.560
23GMAC98C2 Retail 5/1/13 1.380
24GMAC98C2 Multifamily 6/1/08 1.290
25GMAC98C2 Office 4/1/08 1.640
26GMAC98C2 Retail 7/1/08 1.350
27GMAC98C2 Multifamily 2/10/09 1.850
28GMAC98C2 Multifamily 6/1/08 1.340
29GMAC98C2 Health Care 7/1/08 1.570
30GMAC98C2 Health Care 7/1/08 1.770
31GMAC98C2 Office 7/1/08 1.590
32GMAC98C2 Lodging 7/1/13 1.380
33GMAC98C2 Health Care 7/1/08 1.630
35GMAC98C2 Multifamily 5/1/18 1.730
36GMAC98C2 Retail 4/1/08 1.340
37GMAC98C2 Multifamily 7/1/08 1.290
38GMAC98C2 Health Care 7/1/08 1.650
39GMAC98C2 Retail 7/1/08 1.440
40GMAC98C2 Lodging 6/1/08 1.340
41GMAC98C2 Retail 6/1/08 1.790
42GMAC98C2 Multifamily 7/1/08 1.350
43GMAC98C2 Health Care 7/1/08 1.120
44GMAC98C2 Other 3/1/13 1.340
45GMAC98C2 Retail 8/1/08 1.150
46GMAC98C2 Industrial 6/1/08 1.250
47GMAC98C2 Industrial 5/1/05 1.260
48GMAC98C2 Other 8/1/13 1.050
50GMAC98C2 Other 12/1/18 1.000
51GMAC98C2 Lodging 1/1/18 1.540
53GMAC98C2 Retail 8/1/08 1.420
54GMAC98C2 Multifamily 5/1/08 1.300
55GMAC98C2 Retail 8/10/08 1.300
56GMAC98C2 Industrial 5/1/08 1.280
57GMAC98C2 Office 8/1/08 1.270
58GMAC98C2 Retail 5/1/08 1.490
59GMAC98C2 Lodging 9/1/08 1.470
60GMAC98C2 Multifamily 2/10/09 1.850
61GMAC98C2 Lodging 9/1/08 1.840
62GMAC98C2 Multifamily 5/1/08 1.440
63GMAC98C2 Lodging 6/1/08 1.410
64GMAC98C2 Health Care 7/1/13 2.050
65GMAC98C2 Retail 7/1/05 1.330
66GMAC98C2 Office 4/1/08 1.350
67GMAC98C2 Multifamily 7/1/08 1.220
68GMAC98C2 Other 12/1/18 1.210
69GMAC98C2 Multifamily 8/1/08 1.290
70GMAC98C2 Office 7/1/08 1.290
71GMAC98C2 Industrial 5/1/10 1.290
72GMAC98C2 Other 12/1/18 1.000
73GMAC98C2 Office 4/1/08 1.570
74GMAC98C2 Retail 5/1/08 1.300
75GMAC98C2 Multifamily 1/1/05 1.310
76GMAC98C2 Health Care 7/1/08 1.470
77GMAC98C2 Office 6/1/08 1.420
78GMAC98C2 Retail 7/1/05 1.400
79GMAC98C2 Retail 7/1/08 1.430
80GMAC98C2 Office 5/1/08 1.400
81GMAC98C2 Multifamily 5/1/08 2.140
82GMAC98C2 Multifamily 2/10/09 1.710
83GMAC98C2 Office 8/1/05 1.290
84GMAC98C2 Multifamily 7/1/08 1.340
85GMAC98C2 Retail 8/1/08 1.230
86GMAC98C2 Retail 8/1/08 1.700
87GMAC98C2 Other 11/1/17 1.080
88GMAC98C2 Retail 4/1/08 1.270
89GMAC98C2 Multifamily 4/1/08 1.420
90GMAC98C2 Health Care 6/1/18 1.480
91GMAC98C2 Multifamily 8/1/08 1.300
92GMAC98C2 Office 6/1/08 1.680
93GMAC98C2 Other 6/1/18 1.040
94GMAC98C2 Multifamily 7/11/08 1.280
95GMAC98C2 Office 4/1/10 1.290
96GMAC98C2 Multifamily 2/10/09 1.500
97GMAC98C2 Multifamily 4/1/08 1.270
98GMAC98C2 Other 12/1/18 1.000
99GMAC98C2 Other 12/1/18 1.000
100GMAC98C2 Lodging 5/1/08 1.560
101GMAC98C2 Multifamily 6/1/08 1.370
102GMAC98C2 Retail 7/1/08 1.400
103GMAC98C2 Multifamily 6/1/08 1.370
104GMAC98C2 Office 5/1/05 1.290
105GMAC98C2 Retail 7/1/10 1.640
106GMAC98C2 Multifamily 7/1/13 1.220
107GMAC98C2 Office 1/1/08 1.770
108GMAC98C2 Office 3/1/08 1.310
109GMAC98C2 Office 7/11/08 1.400
110GMAC98C2 Other 12/1/18 1.000
111GMAC98C2 Multifamily 6/1/08 1.750
112GMAC98C2 Office 6/1/08 1.320
113GMAC98C2 Health Care 7/1/13 1.680
114GMAC98C2 Office 5/1/08 1.260
115GMAC98C2 Retail 5/1/08 1.390
116GMAC98C2 Multifamily 7/1/02 1.220
117GMAC98C2 Multifamily 7/1/13 1.340
118GMAC98C2 Multifamily 6/1/08 1.520
119GMAC98C2 Industrial 5/1/08 1.600
120GMAC98C2 Retail 1/1/18 1.310
121GMAC98C2 Multifamily 9/1/07 1.340
122GMAC98C2 Other 12/1/18 1.000
123GMAC98C2 Office 8/1/08 1.360
124GMAC98C2 Office 6/1/05 1.300
125GMAC98C2 Multifamily 7/1/08 1.460
126GMAC98C2 Multifamily 9/1/07 1.200
127GMAC98C2 Retail 7/1/23 1.260
128GMAC98C2 Multifamily 2/10/09 1.900
129GMAC98C2 Multifamily 2/10/09 1.760
130GMAC98C2 Retail 7/1/23 1.430
131GMAC98C2 Multifamily 5/1/08 1.280
132GMAC98C2 Self Storag 7/1/08 1.380
133GMAC98C2 Health Care 7/1/08 1.430
134GMAC98C2 Multifamily 1/1/05 1.330
135GMAC98C2 Retail 7/1/08 1.550
136GMAC98C2 Multifamily 6/1/08 1.350
137GMAC98C2 Health Care 2/1/08 1.250
138GMAC98C2 Office 7/1/08 1.370
139GMAC98C2 Multifamily 7/1/08 1.200
140GMAC98C2 Office 5/1/08 1.360
141GMAC98C2 Industrial 6/1/08 1.310
142GMAC98C2 Retail 6/1/08 1.260
143GMAC98C2 Other 7/1/18 1.270
144GMAC98C2 Retail 7/1/10 1.940
145GMAC98C2 Office 7/1/08 1.320
146GMAC98C2 Health Care 7/1/08 1.410
147GMAC98C2 Lodging 11/1/08 1.550
148GMAC98C2 Multifamily 5/1/08 1.260
149GMAC98C2 Office 4/1/08 1.830
150GMAC98C2 Industrial 5/1/13 1.350
151GMAC98C2 Retail 7/1/11 1.570
152GMAC98C2 Self Storag 6/1/08 1.580
153GMAC98C2 Multifamily 5/1/08 1.380
154GMAC98C2 Retail 4/1/03 1.310
155GMAC98C2 Multifamily 7/1/08 1.310
156GMAC98C2 Other 3/1/18 1.000
157GMAC98C2 Multifamily 3/1/13 1.600
158GMAC98C2 Office 6/1/08 1.280
159GMAC98C2 Retail 6/1/08 1.460
160GMAC98C2 Multifamily 8/10/08 1.320
161GMAC98C2 Multifamily 7/1/08 1.240
162GMAC98C2 Office 6/1/08 1.410
163GMAC98C2 Retail 5/1/21 1.350
164GMAC98C2 Other 4/1/18 1.020
165GMAC98C2 Retail 8/1/08 1.590
166GMAC98C2 Multifamily 7/1/08 1.320
167GMAC98C2 Self Storag 7/1/08 1.380
168GMAC98C2 Retail 6/1/08 1.320
169GMAC98C2 Retail 5/1/08 1.470
170GMAC98C2 Retail 5/1/08 1.650
171GMAC98C2 Other 8/1/18 1.020
172GMAC98C2 Retail 5/1/07 1.270
173GMAC98C2 Multifamily 7/10/08 1.300
174GMAC98C2 Office 7/1/08 1.640
175GMAC98C2 Multifamily 6/1/13 1.310
176GMAC98C2 Multifamily 6/1/08 1.340
177GMAC98C2 Office 6/1/08 3.200
178GMAC98C2 Retail 5/1/05 1.390
179GMAC98C2 Other 8/1/08 1.410
180GMAC98C2 Retail 5/1/08 1.300
181GMAC98C2 Other 12/1/18 1.000
182GMAC98C2 Multifamily 8/1/08 1.360
183GMAC98C2 Office 4/1/08 1.320
184GMAC98C2 Multifamily 6/1/08 1.250
185GMAC98C2 Multifamily 5/1/08 1.410
186GMAC98C2 Office 5/1/08 1.400
187GMAC98C2 Other 7/1/17 1.020
188GMAC98C2 Retail 6/1/08 1.330
189GMAC98C2 Multifamily 5/1/08 1.030
190GMAC98C2 Other 1/1/18 1.030
192GMAC98C2 Retail 1/1/08 1.280
193GMAC98C2 Retail 6/1/08 1.320
194GMAC98C2 Office 6/1/08 1.390
195GMAC98C2 Retail 6/1/13 1.500
196GMAC98C2 Multifamily 8/1/08 1.720
197GMAC98C2 Multifamily 2/10/09 1.860
198GMAC98C2 Industrial 6/1/08 1.310
199GMAC98C2 Retail 5/1/08 1.340
200GMAC98C2 Office 3/1/08 1.330
201GMAC98C2 Multifamily 2/10/09 1.990
202GMAC98C2 Multifamily 8/1/18 1.360
203GMAC98C2 Retail 6/1/08 1.340
204GMAC98C2 Lodging 5/11/08 1.490
205GMAC98C2 Retail 5/1/08 1.310
206GMAC98C2 Other 7/1/13 1.380
207GMAC98C2 Industrial 7/1/08 1.490
208GMAC98C2 Retail 5/1/14 1.160
209GMAC98C2 Multifamily 8/1/08 1.200
210GMAC98C2 Retail 8/1/08 1.250
211GMAC98C2 Retail 5/1/08 1.360
212GMAC98C2 Retail 5/1/05 1.320
213GMAC98C2 Retail 6/11/08 1.340
214GMAC98C2 Office 6/1/08 1.390
215GMAC98C2 Office 6/1/08 1.290
216GMAC98C2 Lodging 6/1/08 1.190
217GMAC98C2 Retail 8/1/08 1.340
218GMAC98C2 Industrial 7/1/05 1.350
219GMAC98C2 Office 7/1/08 1.280
220GMAC98C2 Retail 1/1/08 1.290
221GMAC98C2 Other 12/1/18 1.000
222GMAC98C2 Health Care 7/1/08 1.570
223GMAC98C2 Office 4/1/08 1.270
224GMAC98C2 Multifamily 4/1/08 1.370
225GMAC98C2 Industrial 7/1/05 1.290
226GMAC98C2 Office 7/10/08 1.240
227GMAC98C2 Lodging 7/1/08 1.820
228GMAC98C2 Multifamily 12/1/15 1.390
229GMAC98C2 Multifamily 5/1/08 1.260
230GMAC98C2 Office 4/1/13 1.310
231GMAC98C2 Self Storag 5/1/13 1.610
232GMAC98C2 Office 3/1/18 1.270
233GMAC98C2 Multifamily 6/1/08 1.240
234GMAC98C2 Multifamily 7/10/08 1.620
235GMAC98C2 Self Storag 7/1/18 1.410
236GMAC98C2 Retail 6/1/08 1.570
237GMAC98C2 Multifamily 4/1/08 1.310
238GMAC98C2 Multifamily 2/10/09 1.710
239GMAC98C2 Office 7/1/03 1.440
240GMAC98C2 Office 7/1/08 1.710
241GMAC98C2 Retail 6/1/08 1.300
242GMAC98C2 Retail 5/1/08 1.250
243GMAC98C2 Self Storag 6/1/08 1.280
244GMAC98C2 Other 2/1/18 1.000
245GMAC98C2 Other 11/1/16 1.020
246GMAC98C2 Multifamily 6/1/08 1.250
247GMAC98C2 Multifamily 2/10/09 1.520
248GMAC98C2 Office 8/1/08 1.490
249GMAC98C2 Retail 7/1/08 1.420
250GMAC98C2 Office 7/1/18 1.730
251GMAC98C2 Industrial 5/1/08 1.440
252GMAC98C2 Multifamily 5/1/08 1.310
253GMAC98C2 Health Care 6/1/08 1.610
254GMAC98C2 Industrial 6/1/13 2.070
255GMAC98C2 Other 2/1/18 1.000
256GMAC98C2 Retail 7/1/08 1.320
257GMAC98C2 Other 4/1/18 1.000
258GMAC98C2 Retail 7/1/08 1.400
259GMAC98C2 Multifamily 5/1/08 1.280
260GMAC98C2 Multifamily 6/1/13 1.220
261GMAC98C2 Multifamily 7/1/08 1.400
262GMAC98C2 Office 7/10/08 1.510
263GMAC98C2 Lodging 6/1/08 1.570
264GMAC98C2 Self Storag 5/1/13 1.680
265GMAC98C2 Multifamily 5/1/13 1.290
266GMAC98C2 Office 7/1/08 1.780
267GMAC98C2 Self Storag 5/1/18 1.390
268GMAC98C2 Multifamily 11/1/06 1.610
269GMAC98C2 Retail 7/1/08 1.270
270GMAC98C2 Retail 6/1/08 1.400
271GMAC98C2 Multifamily 7/1/08 1.300
272GMAC98C2 Retail 7/1/08 1.330
273GMAC98C2 Self Storag 7/1/08 1.000
274GMAC98C2 Retail 6/1/08 1.340
275GMAC98C2 Multifamily 5/1/08 1.250
276GMAC98C2 Industrial 8/1/13 1.390
277GMAC98C2 Multifamily 8/10/08 1.640
278GMAC98C2 Multifamily 7/1/13 1.430
279GMAC98C2 Multifamily 5/1/08 1.420
280GMAC98C2 Retail 6/1/08 1.300
281GMAC98C2 Self Storag 5/1/18 1.350
282GMAC98C2 Office 8/1/05 1.590
283GMAC98C2 Retail 6/1/08 1.270
284GMAC98C2 Office 6/1/10 1.500
285GMAC98C2 Office 6/1/08 1.030
286GMAC98C2 Lodging 5/1/08 1.630
287GMAC98C2 Multifamily 5/1/08 1.360
288GMAC98C2 Retail 6/1/08 1.430
289GMAC98C2 Retail 9/1/11 2.000
290GMAC98C2 Retail 5/1/18 1.030
291GMAC98C2 Retail 7/1/08 1.330
292GMAC98C2 Industrial 8/10/23 1.250
293GMAC98C2 Multifamily 2/10/09 1.270
294GMAC98C2 Multifamily 7/1/08 1.270
295GMAC98C2 Retail 6/1/08 1.460
296GMAC98C2 Office 5/1/08 1.560
297GMAC98C2 Multifamily 4/1/08 1.580
298GMAC98C2 Industrial 5/1/18 1.300
299GMAC98C2 Multifamily 6/1/08 1.280
300GMAC98C2 Industrial 7/1/08 1.460
301GMAC98C2 Multifamily 8/10/08 1.450
302GMAC98C2 Multifamily 5/1/08 1.350
303GMAC98C2 Self Storag 6/11/08 1.360
304GMAC98C2 Self Storag 6/1/08 1.730
305GMAC98C2 Office 4/1/08 1.330
306GMAC98C2 Self Storag 6/1/08 1.280
307GMAC98C2 Industrial 7/1/08 1.290
308GMAC98C2 Retail 6/11/08 1.320
309GMAC98C2 Self Storag 7/1/13 1.620
310GMAC98C2 Self Storag 7/1/13 1.920
311GMAC98C2 Retail 1/1/08 1.370
312GMAC98C2 Office 6/1/08 1.160
313GMAC98C2 Other 6/1/18 1.060
314GMAC98C2 Multifamily 7/1/08 1.870
315GMAC98C2 Retail 6/10/08 1.360
316GMAC98C2 Office 5/1/05 1.290
317GMAC98C2 Health Care 5/1/08 1.290
318GMAC98C2 Lodging 6/1/08 1.500
319GMAC98C2 Retail 5/1/08 1.300
320GMAC98C2 Multifamily 5/1/08 1.470
321GMAC98C2 Multifamily 3/1/13 1.260
322GMAC98C2 Retail 6/1/10 1.510
323GMAC98C2 Multifamily 8/1/08 1.370
324GMAC98C2 Retail 5/1/08 1.480
325GMAC98C2 Self Storag 5/1/08 1.370
326GMAC98C2 Other 6/1/18 1.070
327GMAC98C2 Office 8/1/09 1.450
328GMAC98C2 Multifamily 7/1/08 1.860
329GMAC98C2 Multifamily 6/1/08 1.200
330GMAC98C2 Office 8/1/08 1.360
331GMAC98C2 Multifamily 5/1/23 1.410
332GMAC98C2 Lodging 6/1/13 1.580
333GMAC98C2 Office 1/1/08 1.640
334GMAC98C2 Office 8/1/08 1.410
335GMAC98C2 Multifamily 7/1/08 1.290
336GMAC98C2 Self Storag 7/1/05 1.580
337GMAC98C2 Multifamily 7/1/08 1.330
338GMAC98C2 Multifamily 4/1/08 1.300
339GMAC98C2 Retail 6/1/08 1.450
340GMAC98C2 Retail 6/1/08 1.510
341GMAC98C2 Multifamily 7/1/08 1.830
342GMAC98C2 Industrial 5/1/05 1.280
343GMAC98C2 Multifamily 7/1/08 1.670
344GMAC98C2 Office 7/1/08 1.300
345GMAC98C2 Office 8/1/05 2.240
346GMAC98C2 Retail 7/1/08 1.300
347GMAC98C2 Office 5/1/08 1.410
348GMAC98C2 Multifamily 7/1/08 1.420
349GMAC98C2 Multifamily 5/1/23 1.310
350GMAC98C2 Retail 2/1/08 1.450
351GMAC98C2 Other 1/1/17 1.340
352GMAC98C2 Self Storag 6/1/08 1.250
353GMAC98C2 Multifamily 7/1/08 1.400
354GMAC98C2 Multifamily 5/1/23 1.460
355GMAC98C2 Office 7/1/08 1.330
356GMAC98C2 Retail 6/1/08 1.450
357GMAC98C2 Retail 7/1/13 2.240
358GMAC98C2 Office 4/1/08 1.280
359GMAC98C2 Multifamily 5/1/08 1.350
360GMAC98C2 Self Storag 6/1/08 1.540
361GMAC98C2 Other 10/1/17 1.000
362GMAC98C2 Self Storag 7/1/08 1.470
363GMAC98C2 Multifamily 5/1/23 1.370
364GMAC98C2 Self Storag 6/1/08 1.250
365GMAC98C2 Retail 5/1/08 1.360
366GMAC98C2 Multifamily 7/1/08 1.570
367GMAC98C2 Office 4/1/08 1.360
368GMAC98C2 Multifamily 7/1/08 1.030
369GMAC98C2 Other 6/1/21 1.040
370GMAC98C2 Multifamily 5/1/08 1.340
371GMAC98C2 Retail 5/1/08 1.650
372GMAC98C2 Multifamily 7/1/08 1.340
373GMAC98C2 Office 5/1/05 1.320
374GMAC98C2 Office 8/10/08 2.310
375GMAC98C2 Retail 8/1/08 1.470
376GMAC98C2 Multifamily 7/1/08 1.290
377GMAC98C2 Other 4/1/13 1.340
378GMAC98C2 Self Storag 7/1/05 1.330
379GMAC98C2 Multifamily 2/10/09 1.060
380GMAC98C2 Multifamily 7/1/03 1.410
381GMAC98C2 Retail 6/1/10 1.420
382GMAC98C2 Multifamily 5/1/08 1.360
383GMAC98C2 Retail 5/1/18 1.440
384GMAC98C2 Retail 6/1/08 1.280
385GMAC98C2 Multifamily 5/1/08 1.310
386GMAC98C2 Multifamily 6/1/08 1.350
387GMAC98C2 Multifamily 5/1/08 1.400
388GMAC98C2 Retail 7/1/08 1.360
389GMAC98C2 Multifamily 6/1/08 1.410
390GMAC98C2 Office 8/1/08 1.470
391GMAC98C2 Multifamily 5/1/03 1.360
392GMAC98C2 Industrial 4/1/01 1.560
393GMAC98C2 Retail 7/10/08 1.360
394GMAC98C2 Retail 6/1/08 1.380
395GMAC98C2 Multifamily 8/1/08 1.370
396GMAC98C2 Multifamily 7/1/08 1.190
397GMAC98C2 Self Storag 6/1/08 1.270
398GMAC98C2 Multifamily 5/1/08 1.290
399GMAC98C2 Multifamily 5/1/08 1.480
400GMAC98C2 Retail 5/1/08 1.540
401GMAC98C2 Multifamily 8/1/08 1.460
402GMAC98C2 Retail 5/1/08 1.290
403GMAC98C2 Retail 5/1/08 1.570
404GMAC98C2 Multifamily 7/1/08 1.560
405GMAC98C2 Retail 7/1/08 1.360
406GMAC98C2 Multifamily 7/1/08 3.300
407GMAC98C2 Multifamily 8/1/08 1.490
408GMAC98C2 Multifamily 8/1/08 1.580
* 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 Ending
Disclosure Statement Principal Note
Control # Date State Balance Rate
1 VV 199,342,1 6.590%
2 CA 136,100,0 6.740%
3 VV 130,000,0 6.900%
4 UT 64,000, 6.610%
5 VV 63,000, 6.590%
6 PA 46,343, 7.330%
7 MI 45,079, 6.616%
8 CA 45,000, 7.270%
9 NJ 38,380, 6.860%
10 VA 36,500, 6.280%
11 FL 29,920, 6.350%
12 VV 28,375, 7.380%
13 WA 26,797, 6.660%
14 VV 24,911, 6.980%
15 VV 24,564, 7.680%
16 NV 22,969, 6.910%
17 CA 21,414, 6.900%
18 NY 21,000, 7.330%
19 NY 20,916, 7.220%
20 NV 20,326, 7.217%
21 PA 18,949, 6.350%
22 NV 18,857, 7.125%
23 NJ 18,322, 6.990%
24 IA 18,178, 7.000%
25 OH 16,675, 7.480%
26 DE 15,758, 7.140%
27 CO 14,960, 6.350%
28 AZ 14,946, 7.010%
29 NJ 14,355, 7.460%
30 IL 14,340, 7.650%
31 UT 14,257, 7.030%
32 OR 13,894, 7.720%
33 NJ 13,706, 7.460%
35 DC 12,939, 6.955%
36 VA 12,534, 7.290%
37 MD 12,461, 6.910%
38 NJ 12,446, 7.460%
39 NJ 11,650, 6.850%
40 CA 10,944, 7.580%
41 GA 10,768, 6.680%
42 MI 10,469, 7.125%
43 NJ 10,454, 7.460%
44 MA 10,338, 6.590%
45 CA 10,108, 6.990%
46 CA 9,239, 7.460%
47 PA 9,194, 7.550%
48 HI 9,214, 7.140%
50 CA 8,394, 7.960%
51 CA 8,307, 7.875%
53 NY 8,183, 7.240%
54 NV 7,967, 7.140%
55 NJ 7,773, 7.130%
56 CA 7,721, 7.460%
57 MD 7,684, 7.150%
58 MA 7,569, 7.220%
59 IA 7,562, 8.125%
60 WI 7,480, 6.350%
61 NJ 7,466, 7.250%
62 GA 7,472, 7.030%
63 IL 7,435, 7.460%
64 TX 6,812, 7.750%
65 NY 6,769, 7.680%
66 FL 6,748, 7.310%
67 NY 6,731, 6.990%
68 WA 6,677, 7.960%
69 TX 6,584, 7.010%
70 NJ 6,582, 7.150%
71 NJ 6,573, 7.240%
72 MI 6,486, 7.960%
73 FL 6,416, 7.270%
74 IN 6,372, 6.950%
75 TX 6,329, 7.280%
76 CA 6,175, 8.340%
77 FL 6,166, 7.290%
78 NY 5,986, 7.600%
79 CA 5,982, 7.200%
80 CT 5,978, 7.560%
81 DC 5,971, 6.810%
82 MI 5,734, 6.350%
83 TX 5,737, 7.330%
84 NJ 5,730, 6.970%
85 PA 5,687, 7.080%
86 CA 5,681, 7.380%
87 NH 5,669, 7.050%
88 TX 5,673, 7.340%
89 GA 5,653, 7.240%
90 TN 5,601, 7.810%
91 MD 5,586, 6.880%
92 TX 5,582, 7.420%
93 NY 5,521, 6.918%
94 NJ 5,486, 7.330%
95 NE 5,376, 7.620%
96 MI 5,286, 6.350%
97 TX 5,234, 7.150%
98 NY 5,151, 7.960%
99 OH 5,151, 7.960%
100 SC 5,117, 7.390%
101 VV 5,080, 7.125%
102 KS 4,988, 7.470%
103 AZ 4,981, 7.210%
104 VA 4,978, 7.420%
105 PA 4,950, 7.400%
106 TN 4,934, 7.250%
107 VA 4,900, 7.310%
108 IL 4,873, 7.260%
109 CA 4,787, 7.260%
110 WI 4,769, 7.960%
111 MD 4,780, 7.070%
112 TX 4,734, 7.370%
113 TX 4,700, 7.750%
114 MA 4,682, 7.480%
115 OH 4,677, 7.185%
116 NV 4,667, 8.560%
117 PA 4,667, 7.080%
118 NH 4,655, 7.350%
119 FL 4,644, 7.500%
120 IL 4,599, 8.125%
121 TX 4,600, 7.438%
122 MO 4,578, 7.960%
123 CO 4,590, 6.960%
124 FL 4,583, 7.030%
125 OK 4,561, 7.020%
126 OK 4,562, 7.470%
127 VA 4,496, 7.400%
128 TN 4,488, 6.350%
129 NM 4,488, 6.350%
130 PA 4,478, 7.400%
131 MO 4,480, 7.250%
132 FL 4,332, 7.330%
133 TN 4,280, 7.500%
134 AZ 4,269, 7.260%
135 PA 4,263, 7.040%
136 NY 4,226, 7.410%
137 GA 4,222, 7.340%
138 DC 4,188, 7.120%
139 NC 4,188, 6.940%
140 SC 4,184, 7.400%
141 CA 4,151, 7.420%
142 IL 4,137, 7.580%
143 NY 4,094, 7.130%
144 CA 4,088, 7.020%
145 AL 4,082, 7.170%
146 OK 4,081, 7.500%
147 RI 3,987, 7.875%
148 TX 3,983, 7.040%
149 FL 3,969, 7.180%
150 FL 3,929, 7.650%
151 CA 3,931, 7.000%
152 CA 3,902, 7.320%
153 GA 3,895, 7.030%
154 CO 3,881, 7.290%
155 TN 3,829, 6.950%
156 TX 3,814, 7.210%
157 OH 3,780, 7.390%
158 NH 3,738, 7.440%
159 TX 3,730, 7.420%
160 CA 3,730, 6.760%
161 NY 3,685, 7.875%
162 CA 3,687, 7.170%
163 IA 3,668, 7.430%
164 IL 3,638, 6.840%
165 SC 3,592, 7.150%
166 IA 3,588, 7.000%
167 CA 3,585, 7.490%
168 CA 3,588, 7.330%
169 FL 3,586, 7.480%
170 NH 3,576, 7.120%
171 VA 3,535, 7.380%
172 AZ 3,494, 9.000%
173 CA 3,491, 6.760%
174 CT 3,489, 6.760%
175 AL 3,488, 7.370%
176 MI 3,488, 7.310%
177 MN 3,479, 7.250%
178 OK 3,478, 7.470%
179 CA 3,393, 7.990%
180 OH 3,433, 7.340%
181 GA 3,386, 7.960%
182 NV 3,392, 6.910%
183 MA 3,359, 7.270%
184 PA 3,337, 7.220%
185 TX 3,287, 7.270%
186 CT 3,279, 7.400%
187 TX 3,262, 7.190%
188 MS 3,189, 7.470%
189 TX 3,187, 7.250%
190 IA 3,173, 6.910%
192 TX 3,179, 7.540%
193 CA 3,161, 7.375%
194 SC 3,139, 7.280%
195 MA 3,133, 7.490%
196 CA 3,092, 6.610%
197 MI 3,091, 6.350%
198 MO 3,089, 7.270%
199 OH 3,087, 7.190%
200 OK 3,073, 7.330%
201 CO 2,992, 6.350%
202 FL 2,982, 7.000%
203 CT 2,990, 7.410%
204 CA 2,987, 8.660%
205 MA 2,988, 7.340%
206 NY 2,963, 7.370%
207 TN 2,932, 8.310%
208 LA 2,910, 9.750%
209 CA 2,893, 6.950%
210 KS 2,890, 7.200%
211 MS 2,888, 7.270%
212 CA 2,888, 7.070%
213 WI 2,865, 7.550%
214 NY 2,841, 7.470%
215 TN 2,840, 7.180%
216 MA 2,831, 7.920%
217 NV 2,793, 7.375%
218 VA 2,792, 7.375%
219 CA 2,791, 7.150%
220 TX 2,780, 7.420%
221 CT 2,766, 7.960%
222 AZ 2,738, 7.390%
223 OK 2,737, 7.300%
224 PA 2,734, 7.050%
225 TX 2,693, 7.430%
226 FL 2,692, 7.250%
227 GA 2,689, 7.450%
228 TX 2,692, 7.700%
229 FL 2,688, 7.300%
230 OR 2,686, 7.670%
231 CA 2,683, 7.350%
232 MD 2,674, 7.380%
233 AZ 2,670, 7.140%
234 CA 2,666, 6.900%
235 CA 2,630, 7.430%
236 NY 2,635, 7.320%
237 PA 2,635, 7.090%
238 GA 2,593, 6.450%
239 CA 2,593, 7.230%
240 CA 2,588, 7.050%
241 AL 2,591, 7.290%
242 TX 2,589, 7.230%
243 TN 2,585, 7.250%
244 OK 2,571, 7.380%
245 TX 2,541, 7.190%
246 MD 2,539, 7.220%
247 FL 2,493, 6.350%
248 NV 2,494, 7.010%
249 CA 2,488, 7.375%
250 FL 2,482, 7.460%
251 MO 2,489, 7.080%
252 WA 2,489, 6.920%
253 CA 2,486, 7.830%
254 FL 2,460, 7.200%
255 TX 2,462, 7.260%
256 FL 2,465, 7.860%
257 LA 2,461, 7.430%
258 AL 2,443, 7.290%
259 GA 2,429, 7.030%
260 AL 2,417, 7.330%
261 FL 2,393, 7.060%
262 FL 2,393, 7.250%
263 MD 2,388, 7.700%
264 CA 2,384, 7.350%
265 TX 2,384, 7.340%
266 GA 2,373, 7.350%
267 AZ 2,363, 7.320%
268 GA 2,342, 8.875%
269 NY 2,303, 7.875%
270 CO 2,308, 7.410%
271 MA 2,294, 7.690%
272 AZ 2,294, 7.200%
273 SC 2,290, 7.270%
274 KS 2,292, 7.390%
275 FL 2,290, 7.400%
276 OR 2,279, 7.320%
277 CA 2,274, 6.940%
278 NC 2,264, 6.970%
279 UT 2,253, 7.210%
280 NY 2,241, 7.390%
281 AZ 2,224, 7.320%
282 TX 2,195, 7.330%
283 OH 2,192, 7.280%
284 MN 2,192, 7.270%
285 CA 2,168, 7.430%
286 FL 2,161, 7.500%
287 FL 2,160, 7.210%
288 AZ 2,151, 6.860%
289 MS 2,126, 9.040%
290 FL 2,136, 7.370%
291 CA 2,134, 7.260%
292 PA 2,092, 7.030%
293 FL 2,094, 6.350%
294 KY 2,094, 7.030%
295 MI 2,092, 7.210%
296 MN 2,091, 7.220%
297 FL 2,088, 7.370%
298 NJ 2,082, 7.610%
299 TX 2,072, 7.200%
300 CO 2,044, 7.380%
301 CA 2,035, 6.950%
302 ND 1,992, 7.220%
303 NV 1,990, 7.750%
304 TN 1,989, 7.250%
305 TX 1,984, 7.240%
306 NV 1,940, 7.520%
307 MA 1,891, 7.500%
308 WI 1,890, 7.750%
309 CA 1,876, 7.100%
310 CA 1,876, 7.100%
311 AZ 1,862, 7.520%
312 CT 1,843, 7.500%
313 TX 1,832, 7.050%
314 MN 1,805, 6.570%
315 CA 1,830, 7.500%
316 TX 1,817, 7.410%
317 CA 1,793, 7.510%
318 SC 1,791, 7.970%
319 MD 1,793, 7.340%
320 AL 1,792, 7.030%
321 OH 1,790, 7.390%
322 IN 1,774, 7.280%
323 NJ 1,755, 6.900%
324 TX 1,748, 7.290%
325 WA 1,739, 7.770%
326 TX 1,733, 7.050%
327 IN 1,711, 7.250%
328 MN 1,659, 6.570%
329 CA 1,674, 7.280%
330 AZ 1,671, 7.030%
331 GA 1,648, 7.430%
332 CA 1,641, 7.750%
333 OH 1,638, 7.370%
334 CA 1,596, 7.250%
335 MA 1,595, 7.050%
336 OR 1,593, 7.710%
337 TX 1,593, 7.200%
338 OR 1,576, 7.570%
339 KY 1,570, 7.580%
340 CA 1,569, 7.260%
341 CO 1,552, 6.750%
342 GA 1,550, 7.310%
343 OH 1,535, 7.110%
344 FL 1,533, 7.410%
345 TX 1,521, 7.330%
346 TX 1,521, 7.320%
347 FL 1,507, 7.175%
348 ND 1,496, 7.220%
349 GA 1,489, 7.430%
350 VA 1,487, 7.740%
351 CT 1,468, 7.250%
352 WA 1,448, 7.530%
353 TX 1,443, 7.200%
354 GA 1,439, 7.430%
355 OR 1,430, 7.320%
356 GA 1,394, 7.610%
357 CA 1,382, 7.500%
358 OK 1,389, 7.440%
359 GA 1,386, 7.030%
360 WA 1,384, 7.530%
361 TX 1,379, 6.940%
362 CA 1,374, 7.190%
363 GA 1,350, 7.430%
364 WA 1,345, 7.530%
365 NC 1,344, 7.080%
366 OH 1,336, 7.110%
367 CA 1,302, 7.500%
368 TX 1,294, 7.200%
369 CA 1,297, 7.846%
370 TX 1,293, 7.270%
371 NC 1,291, 7.210%
372 OH 1,286, 7.110%
373 TX 1,264, 7.290%
374 FL 1,247, 7.375%
375 TX 1,245, 7.500%
376 KS 1,231, 7.125%
377 FL 1,224, 7.840%
378 AZ 1,222, 7.710%
379 FL 1,196, 6.350%
380 TX 1,196, 6.980%
381 CA 1,195, 7.230%
382 NY 1,194, 6.940%
383 FL 1,186, 7.370%
384 TN 1,181, 7.840%
385 MN 1,174, 7.000%
386 OH 1,171, 7.210%
387 FL 1,155, 7.030%
388 GA 1,145, 7.110%
389 FL 1,145, 7.280%
390 CA 1,097, 7.320%
391 NJ 1,088, 7.050%
392 CO 1,034, 9.125%
393 FL 1,037, 7.375%
394 NY 1,021, 7.300%
395 NJ 1,017, 6.900%
396 NJ 992 7.050%
397 WA 986 7.530%
398 NY 969 7.640%
399 GA 955 7.030%
400 TX 928 7.050%
401 NJ 917 6.900%
402 CA 896 7.330%
403 OH 870 7.260%
404 OH 827 7.110%
405 IL 776 7.400%
406 MN 585 6.570%
407 NJ 498 6.900%
408 NJ 438 6.900%
2,524,504,404
* 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
Other Loan
Disclosure Scheduled Principal Prepayment Status
Control # P&I Adjustment Date Code (1)
1 1,288,8 0
2 789, 0
3 772, 0
4 364, 0
5 345, 0
6 329, 0
7 289, 0
8 272, 0
9 255, 0
10 191, 0
11 188, 0
12 210, 0
13 203, 0
14 178, 0
15 187, 0
16 153, 0
17 142, 0
18 132, 0
19 142, 0 B
20 139, 0
21 119, 0
22 128, 0
23 122, 0
24 122, 0
25 116, 0
26 106, 0
27 94 0
28 99 0
29 107, 0
30 108, 0
31 96 0
32 106, 0
33 102, 0
35 86 0
36 87 0
37 83 0
38 92 0
39 68 0
40 81 0
41 69 0
42 71 0
43 78 0
44 93 0
45 72 0 B
46 64 0
47 68 0
48 57 0
50 69 0
51 64 0
53 55 0
54 53 0
55 56 0
56 53 0
57 52 0 B
58 51 0
59 59 0
60 47 0
61 54 0
62 50 0 B
63 60 0
64 52 0
65 48 0
66 49 0
67 44 0
68 55 0
69 44 0
70 44 0
71 44 0
72 54 0
73 44 0
74 42 0 B
75 43 0
76 49 0
77 44 0 B
78 42 0
79 41 0
80 42 0 B
81 39 0
82 36 0
83 39 0
84 38 0
85 38 0
86 42 0
87 43 0 B
88 39 0
89 38 0
90 46 0
91 37 0 B
92 38 0
93 39 0
94 37 0 B
95 38 0
96 33 0
97 35 0
98 42 0
99 42 0
100 37 0 B
101 34 0
102 34 0
103 34 0
104 35 0
105 31 0
106 33 0
107 30 0
108 33 0
109 32 0 B
110 39 0
111 32 0
112 32 0
113 36 0
114 32 0
115 31 0 B
116 37 0
117 31 0 B
118 34 0
119 34 0
120 39 0 B
121 32 0 B
122 38 0
123 30 0
124 30 0
125 30 0
126 32 0 B
127 33 0 B
128 28 0
129 28 0
130 32 0 B
131 31 0
132 31 0 B
133 31 0
134 29 0
135 28 0
136 29 0
137 29 0
138 28 0 B
139 27 0 B
140 29 0 B
141 28 0
142 29 0 B
143 29 0
144 27 0
145 29 0 B
146 30 0 B
147 30 0 B
148 26 0
149 28 0 B
150 37 0
151 28 0
152 26 0
153 26 0 B
154 26 0
155 25 0
156 26 0 B
157 26 0
158 26 0 B
159 27 0
160 24 0
161 28 0
162 25 0
163 28 0
164 28 0
165 24 0
166 23 0
167 26 0
168 24 0
169 25 0
170 25 0 B
171 25 0 B
172 28 0
173 22 0
174 22 0
175 24 0 B
176 24 0
177 25 0
178 25 0
179 41 0
180 23 0 B
181 28 0
182 22 0 B
183 23 0
184 23 0
185 22 0 B
186 24 0 B
187 24 0 B
188 22 0 B
189 21 0 B
190 24 0
192 22 0 B
193 22 0
194 21 0
195 23 0 B
196 20 0
197 19 0
198 21 0
199 21 0
200 22 0
201 18 0
202 23 0 B
203 20 0
204 24 0 B
205 20 0
206 27 0 B
207 25 0
208 30 0
209 19 0 B
210 21 0
211 19 0 B
212 19 0
213 21 0 B
214 19 0
215 19 0
216 21 0
217 19 0
218 19 0
219 19 0
220 19 0 B
221 23 0
222 20 0
223 18 0 B
224 18 0
225 18 0
226 18 0
227 19 0
228 19 0 B
229 18 0
230 19 0
231 19 0
232 21 0 B
233 18 0 B
234 17 0
235 21 0
236 19 0
237 17 0
238 16 0
239 17 0
240 18 0
241 17 0
242 17 0
243 18 0
244 19 0 B
245 19 0 B
246 17 0
247 15 0
248 16 0
249 18 0
250 20 0
251 16 0
252 16 0
253 19 0 B
254 22 0
255 19 0
256 18 0 B
257 17 0 B
258 16 0 B
259 16 0 B
260 16 0 B
261 16 0
262 16 0
263 18 0
264 17 0
265 17 0 B
266 16 0
267 18 0
268 19 0 B
269 20 0
270 16 0
271 16 0 B
272 15 0
273 16 0 B
274 15 0
275 16 0
276 15 0
277 15 0
278 16 0 B
279 15 0
280 15 0 B
281 17 0
282 15 0
283 15 0
284 15 0
285 15 0 B
286 16 0 B
287 15 0
288 14 0
289 23 0
290 15 0 B
291 14 0 B
292 15 0
293 13 0
294 14 0
295 14 0 B
296 14 0
297 14 0
298 16 0
299 14 0
300 14 0
301 13 0
302 13 0
303 15 0
304 14 0
305 14 0 B
306 14 0
307 14 0 B
308 14 0 B
309 17 0
310 17 0
311 13 0
312 13 0
313 14 0
314 21 0
315 12 0
316 12 0
317 12 0
318 13 0
319 12 0 B
320 12 0 B
321 12 0
322 12 0 B
323 11 0
324 12 0 B
325 13 0 B
326 13 0
327 11 0 B
328 19 0 B
329 11 0
330 11 0
331 12 0
332 12 0
333 11 0 B
334 10 0
335 10 0
336 12 0
337 11 0
338 11 0
339 11 0
340 10 0
341 10 0
342 11 0
343 10 0
344 11 0 B
345 10 0
346 10 0
347 10 0
348 10 0
349 11 0
350 10 0
351 12 0 B
352 10 0 B
353 10 0
354 10 0
355 0
356 0
357 12 0
358 10 0
359 0 B
360 10 0 B
361 0
362 0
363 0
364 10 0 B
365 0 B
366 0
367 0
368 0
369 0
370 0 B
371 0
372 0
373 0
374 0
375 0
376 0
377 10 0
378 0
379 0
380 0
381 0
382 0 B
383 0 B
384 0
385 0
386 0
387 0 B
388 0 B
389 0
390 0 B
391 0
392 10 0
393 0
394 0
395 0
396 0
397 0 B
398 0
399 0 B
400 0 B
401 0
402 0
403 0 B
404 0
405 0
406 0 B
407 0
408 0
0
* 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
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
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 CodeComments
0 0
0
0
0
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 ModificatiModification
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
Realized Loss Detail
Beginning
Dist. DisclosureAppraisal Appraisal Scheduled
Date Control # Date Value Balance
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
Current Total 0.00 0.00
Cumulative 0.00 0.00
* Aggregate liquidation expenses also include
outstanding P&I advances and unpaid servicing
fees, unpaid trustee fees, etc..
Gross ProceedAggregate
Dist. DisclosureGross as a % of Liquidation
Date Control # Proceeds Sched PrincipExpenses *
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 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..
Net Net Proceeds
Dist. DisclosureLiquidationas a % of Realized
Date Control # Proceeds Sched. BalancLoss
0 0
0 0
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 0.00
0 0 0.00 0.00% 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..
_
|
|