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: September 15, 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 September 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
(c) Exhibits
Exhibit No. Description
99 Monthly distribution report pursuant to
Section 4.1 of the Pooling and Servicing
Agreement for the distribution on
September 15, 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 MORTGAGE CAPTIAL
FUNDING, INC, REGISTRANT
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: September 30, 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 Date09/15/98
Payment Date: 09/15/98
Prior Payment:NA
Record Date: 08/31/98
WAC: 7.278559%
WAMM: 134
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 4
Other Related Information 4
Asset Backed Facts Sheets 1
Delinquency Loan Detail
Mortgage Loan Characteristics 2
Loan Level Listing 14
Total Pages Included In This Package 26
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-1 465,000,000.00 465,000,000.00 1,870,261.59
361849DX7 1000.000000000 1000.000000000 4.022067935
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 2,530,361,727.0 0.00
361849DZ2 1000.000000000 1000.000000000 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 1000.000000000 0.000000000
2,530,361,727.00 2,530,361,727.0 1,870,261.59
Class Principal Negative Closing
CUSIP Adj. or Loss Amortization Balance
Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 463,129,738.41
361849DX7 0.000000000 0.000000000 995.977932065
A-2 0.00 0.001,369,512,000.00
361849DY5 0.000000000 0.000000000 1000.000000000
X 0.00 0.002,528,491,465.41
361849DZ2 0.000000000 0.000000000 999.260871847
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 2,528,491,465.41
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 2,383,125.00 0.00 6.15%
361849DX7 5.125000000 0.000000000 Fixed
A-2 7,326,889.20 0.00 6.42%
361849DY5 5.350000000 0.000000000 Fixed
X 1,734,977.37 0.00 0.82279653%
361849DZ2 0.685663773 0.000000000 0.63073515%
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 95,679.38 0.00 6.05%
361849EM0 5.041667003 0.000000000 Fixed
RIII 0.00 0.00 0.00%
361849EQ1 0.000000000 0.000000000 None
15,144,065.41
Total P&I Paym 17,014,327.00
Notes: (1) N denotes notional balance not included in
total
(2) Interest Paid minus Interest Adjustment minus Deferred
(3) 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-1 465,000,000.00 465,000,000.00 1,870,261.59
None 1000.000000000 1000.000000000 4.022067935
LA-2 1,369,512,000.01,369,512,000.0 0.00
None 1000.000000000 1000.000000000 0.000000000
LB 126,518,000.00 126,518,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LC 113,866,000.00 113,866,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LD 164,474,000.00 164,474,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LE 37,955,000.00 37,955,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LF 88,563,000.00 88,563,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LG 44,281,000.00 44,281,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LH 18,978,000.00 18,978,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LJ 18,977,000.00 18,977,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LK 18,978,000.00 18,978,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LL 25,304,000.00 25,304,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LM 18,978,000.00 18,978,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LN 18,977,727.00 18,977,727.00 0.00
None 1000.000000000 1000.000000000 0.000000000
RII 0.00 0.00 0.00
361849EP3 1000.000000000 1000.000000000 0.000000000
2,530,361,727.02,530,361,727.0 1,870,261.59
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 0.00 0.00 463,129,738.41
None 0.000000000 0.000000000 995.977932065
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 0.002,528,491,465.41
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
LA-1 2,782,997.52 0.00 7.1819291%
None 5.984940903 0.000000000 6.9900224%
LA-2 8,196,448.39 0.00 7.1819291%
None 5.984940906 0.000000000 6.9900224%
LB 757,202.75 0.00 7.1819291%
None 5.984940878 0.000000000 6.9900224%
LC 681,481.28 0.00 7.1819291%
None 5.984940895 0.000000000 6.9900224%
LD 984,367.17 0.00 7.1819291%
None 5.984940903 0.000000000 6.9900224%
LE 227,158.43 0.00 7.1819291%
None 5.984940851 0.000000000 6.9900224%
LF 530,044.32 0.00 7.1819291%
None 5.984940890 0.000000000 6.9900224%
LG 265,019.17 0.00 7.1819291%
None 5.984940945 0.000000000 6.9900224%
LH 113,582.21 0.00 7.1819291%
None 5.984940984 0.000000000 6.9900224%
LJ 113,576.22 0.00 7.1819291%
None 5.984940718 0.000000000 6.9900224%
LK 113,582.21 0.00 7.1819291%
None 5.984940984 0.000000000 6.9900224%
LL 151,442.94 0.00 7.1819291%
None 5.984940721 0.000000000 6.9900224%
LM 113,582.21 0.00 7.1819291%
None 5.984940984 0.000000000 6.9900224%
LN 113,580.59 0.00 7.1819291%
None 5.984941716 0.000000000 6.9900224%
RII 0.00 0.00 0.0000000%
361849EP3 0.000000000 0.000000000 None
15,144,065.41 0.00
Total P&I Paym 17,014,327.00
Notes: (1) N denotes notional balance not included in
total
(2) Interest Paid minus Interest Adjustment minus Deferred
(3) 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 2,530,361,727.02,530,361,727.0 1,870,261.59
None 1000.000000000 1000.000000000 0.739128153
RI 0.00 0.00 0.00
361849EN8 1000.000000000 1000.000000000 0.000000000
2,530,361,727.02,530,361,727.0 1,870,261.59
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Reg Interest 0.00 0.002,528,491,465.41
None 0.000000000 0.000000000 999.260871847
RI 0.00 0.00 0.00
361849EN8 0.000000000 0.000000000 0.000000000
0.00 0.00 2,528,491,465.41
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Reg Interest 15,144,065.41 0.00 7.1819291%
None 5.984940907 0.000000000 6.9900224%
RI 0.00 0.00 0.0000000%
361849EN8 0.000000000 0.000000000 None
15,144,065.41 0.00
Total P&I Paym 17,014,327.00
Notes: (1) N denotes notional balance not included in
total
(2) Interest Paid minus Interest Adjustment minus Deferred
(3) 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: 09/15/98
Payment Date: 09/15/98
Prior Payment: NA
Record Date: 08/31/98
Accrued Excess Beginning
CertificatPrepay InteUnpaid
Class Interest Shortfall Interest
A-1 2,383,125. 0.00 0.00
A-2 7,326,889. 0.00 0.00
X 1,734,977. 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: 15,144,065 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 urrent Period
Principal Interest Principal Interest
Servicer 0.00 0.00 0.00 0.00
Trustee: 0.00 0.00 0.00 0.00
Fiscal Ag 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
utstanding
Principal Interest Principal Interest
0.00 0.00 0.00 0.00
Servicer 0.00 0.00 0.00 0.00
Trustee: 0.00 0.00 0.00 0.00
Fiscal Ag 0.00 0.00 0.00 0.00
0 0 0 0
Servicing Compensation
Current Period Master Servicing Fees Paid: 199,119.09
Current Period Surveillance Fees Paid: 0.00
Current Period Primary Fees Paid: 0.00
Current Period Sub Servicer Fees Paid: 0.00
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
199,119.09
Outstanding Mortgage Loans in Pool
Number of Outstanding Mortgage Loans in Pool
404.00
Aggregate Stated Principal Balance before
Di2,530,361,727.11
Aggregate Stated Principal Balance after
Dis2,528,491,465.52
Percentage of Remaining Cut-off Date Princip
99.93%
Summary of REO Properties
# Property Name Ending
Date of REOPrin. BalanceBook Value
1. 0 0 0 0
2. 0 0 0 0
3. 0 0 0 0
4. 0 0 0 0
0 Date of FinAmount
# PropertyRecovery of Proceeds
1. 0 0 0
2. 0 0 0
3. 0 0 0
4. 0 0 0
Summary of Appraisal Reductions
Beginning Ending
# PropertyLoan NumberPrin. BalancePrin. Balance
1. 0 0 0 0
2. 0 0 0 0
3. 0 0 0 0
4. 0 0 0 0
5. 0 0 0 0
Appraisal Appraisal Date of
# PropertyReduction ADate Reduction
1. 0 0 0 0
2. 0 0 0 0
3. 0 0 0 0
4. 0 0 0 0
5. 0 0 0 0
Summary of Repurchased, Liquidated or Disposed Loans
Principal
# PropertyLoan NumberBalance Book Value
1. 0 0 0 0
2. 0 0 0 0
3. 0 0 0 0
4. 0 0 0 0
5. 0 0 0 0
Date of FinAmount Aggregate Other
# PropertyLiquidationof Proceeds Rev. Collected
1. 0 0 0 0
2. 0 0 0 0
3. 0 0 0 0
4. 0 0 0 0
5. 0 0 0 0
Number of loans which have had their maturity dates exte 0
Stated principal balance outstanding of loans which have 0.00
Weighted average extension period (in months) of loans w 0
0
Number of loans in the process of having their maturity 0
Stated principal balance of loans in the process of havi 0.00
Weighted average anticipated extension period of loans i 0
0
Cut-off principal balance of paid off loans that never e 0.00
0
Cut-off principal balance of paid off loans that experie 0.00
Weighted average extension period of paid off loans that 0
0
Number of loans in the process of having their maturity 0
Cut-off principal balance of loans in the process of hav 0.00
Weighted average extension period of loans in the proces 0
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
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%
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%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
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%
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%
Distributi REO Modifications
Date # Balance # Balance
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%
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%
DistributiPrepayments Curr Weighted Avg.
# Balance Coupon Remit
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%
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**
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
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
0to 2000000 107 151816203.1
2000000.01to 4000000 154 439273227
4000000.01to 6000000 69 337943286.6
6000000.01to 8000000 24 167883882.7
8000000.01to 10000000 6 52630418.19
10000000to 12000000 7 74913218.6
12000000to 14000000 6 78134106.23
14000000to 16000000 6 88778313.21
16000000to 18000000 1 16697322.44
18000000to 20000000 4 74429775.27
20000000to 22000000 4 83752756.36
22000000to 24000000 1 23007140.39
24000000to 26000000 2 49590716.02
26000000to 28000000 1 26901696.72
28000000to 30000000 2 58416759.7
30000000to 38000000 1 36500000
38000000to 46000000 3 128604449
46000000to 64000000 3 173426974.5
64000000to 130000000 1 130000000
130000000& Above 2 335791219.5
Total 404 2528491466
Current Scheduled Based on
Balances 0Balance
$0to $2,000,000 6.00%
$2,000,000to $4,000,000 17.37%
$4,000,000to $6,000,000 13.37%
$6,000,000to $8,000,000 6.64%
$8,000,000to $10,000,000 2.08%
$10,000,00to $12,000,000 2.96%
$12,000,00to $14,000,000 3.09%
$14,000,00to $16,000,000 3.51%
$16,000,00to $18,000,000 0.66%
$18,000,00to $20,000,000 2.94%
$20,000,00to $22,000,000 3.31%
$22,000,00to $24,000,000 0.91%
$24,000,00to $26,000,000 1.96%
$26,000,00to $28,000,000 1.06%
$28,000,00to $30,000,000 2.31%
$30,000,00to $38,000,000 1.44%
$38,000,00to $46,000,000 5.09%
$46,000,00to $64,000,000 6.86%
$64,000,00to $130,000,00 5.14%
$130,000,0& Above 13.28%
Total 100.00%
Average Scheduled Balance is 6,258,642
Maximum Scheduled Balance is 199,691,220
Minimum Scheduled Balance is 439,687
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 132 765,763,705 30.29%
Retail 95 626,376,940 24.77%
Office 66 278,724,650 11.02%
Other 32 261,498,482 10.34%
Lodging 17 238,294,969 9.42%
Health Care 17 158,030,098 6.25%
Industrial 21 103,495,113 4.09%
Self Storage 23 49,880,534 1.97%
Mixed Use 1 46,426,975 1.84%
Total 4042,528,491,466 100.00%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
Various 7 475,811,776 18.82%
California 56 387,201,927 15.31%
New Jersey 21 168,023,029 6.65%
Texas 42 126,872,918 5.02%
Florida 34 121,787,728 4.82%
Pennsylvania 12 109,524,419 4.33%
New York 19 108,608,667 4.30%
Nevada 10 87,537,559 3.46%
Michigan 8 81,881,778 3.24%
Utah 3 80,537,402 3.19%
Virginia 8 71,273,811 2.82%
Georgia 20 60,294,747 2.38%
Ohio 15 49,536,810 1.96%
Arizona 13 46,971,609 1.86%
Washington 8 43,014,290 1.70%
Massachusetts 10 40,804,917 1.61%
Maryland 8 39,979,090 1.58%
Illinois 7 39,905,245 1.58%
Iowa 5 36,246,572 1.43%
Tennessee 10 34,739,929 1.37%
Colorado 8 33,424,869 1.32%
Oklahoma 8 26,506,644 1.05%
Oregon 6 23,508,605 0.93%
District of Columbia 3 23,136,688 0.92%
Connecticut 7 21,858,832 0.86%
South Carolina 6 20,150,870 0.80%
New Hampshire 4 17,682,805 0.70%
Wisconsin 4 17,045,317 0.67%
Alabama 6 16,842,829 0.67%
Delaware 1 15,781,014 0.62%
Other 35 101,998,769 4.03%
Total 4042,528,491,466 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
0.0625or less 0 0
0.0625to 0.065 15 142,463,601
0.065to 0.0675 13 564,802,848
0.0675to 0.07 45 428,156,610
0.07to 0.0725 112 454,059,060
0.0725to 0.075 148 646,875,929
0.075to 0.0775 37 161,237,817
0.0775to 0.08 23 89,951,808
0.08to 0.0825 2 12,194,174
0.0825to 0.085 2 9,129,318
0.085to 0.0875 2 7,668,033
0.0875to 0.09 2 5,847,323
0.09to 0.0925 2 3,181,227
0.0925to 0.095 0 0
0.095& Above 1 2,923,717
Total 4042,528,491,466
Current Mortgage Based on
Interest Rate Balance
0.0625or less 0.00%
0.0625to 0.065 5.63%
0.065to 0.0675 22.34%
0.0675to 0.07 16.93%
0.07to 0.0725 17.96%
0.0725to 0.075 25.58%
0.075to 0.0775 6.38%
0.0775to 0.08 3.56%
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 6.28%
Maximum Mortgage Interest Rate 9.75%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 3872,449,317,673 96.87%
1+ to 2 years 12 55,508,822 2.20%
2+ to 3 years 1 10,410,004 0.41%
3+ to 4 years 1 4,675,142 0.18%
4+ to 5 years 3 8,579,825 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 4042,528,491,466 100.00%
Weighted Average Seasoning is 0.2
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 30 706,535,079 27.94%
121 to 180 months 27 153,999,001 6.09%
181 to 240 months 20 65,069,165 2.57%
241 to 360 months 20 142,974,436 5.65%
Total 971,068,577,681 42.26%
Weighted Average Mon 148
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 1,039,893 0.04%
37 to 48 months 1 4,675,142 0.18%
49 to 60 months 4 8,774,736 0.35%
61 to 120 months 2631,253,570,109 49.58%
121 to 180 months 27 149,632,518 5.92%
181 to 240 months 11 42,221,387 1.67%
Total 3071,459,913,784 57.74%
Weighted Average Months to Matu 124
Distribution of DSCR
Debt Service Number Scheduled
Coverage Ratio (1) of Loans Balance
1.1or less 0 0
1.1001to 1.25 0 0
1.2501to 1.4 0 0
1.4001to 1.55 0 0
1.5501to 1.7 0 0
1.7001to 1.85 0 0
1.8501to 2 0 0
2.0001to 2.15 0 0
2.1501to 2.3 0 0
2.3001to 2.45 0 0
2.4501to 2.6 0 0
2.6001to 2.75 0 0
2.7501to 2.9 0 0
2.9001to 3.05 0 0
3.0501& above 0 0
Unknown 4042,528,491,466
Total 4042,528,491,466
Debt Service Based on
Coverage Ratio (1) Balance
1.1or less 0.00%
1.1001to 1.25 0.00%
1.2501to 1.4 0.00%
1.4001to 1.55 0.00%
1.5501to 1.7 0.00%
1.7001to 1.85 0.00%
1.8501to 2 0.00%
2.0001to 2.15 0.00%
2.1501to 2.3 0.00%
2.3001to 2.45 0.00%
2.4501to 2.6 0.00%
2.6001to 2.75 0.00%
2.7501to 2.9 0.00%
2.9001to 3.05 0.00%
3.0501& above 0.00%
Unknown 100.00%
Total 100.00%
Weighted Average Debt Service C 0.00%
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 4042,528,491,466 100.00%
Total 4042,528,491,466 100.00%
(1) Debt Service Coverage Ratios are calculated as
(2) 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 51 225,200,059
Interest Only / Balloon 3031,385,813,784
Interest Only / Amortizing 4 74,100,000
Interest Only / Amortizing / Ba 46 843,377,623
Total 4042,528,491,466
Based on
Amortization Type Balance
Fully Amortizing 8.91%
Interest Only / Balloon 54.81%
Interest Only / Amortizing 2.93%
Interest Only / Amortizing / Ba 33.35%
Total 100.00%
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR*
1GMAC98C2 Retail 7/10/08
2GMAC98C2 Other 4/16/08
3GMAC98C2 Lodging 6/2/08
4GMAC98C2 Retail 8/10/08
5GMAC98C2 Multifamily 6/1/08
6GMAC98C2 Mixed Use 7/1/08
7GMAC98C2 Multifamily 8/10/08
8GMAC98C2 Multifamily 8/10/23
9GMAC98C2 Multifamily 7/1/08
10GMAC98C2 Multifamily 8/10/08
11GMAC98C2 Multifamily 2/10/09
12GMAC98C2 Industrial 7/10/23
13GMAC98C2 Lodging 7/1/08
14GMAC98C2 Health Care 8/1/08
15GMAC98C2 Health Care 6/1/08
16GMAC98C2 Multifamily 7/1/08
17GMAC98C2 Retail 8/1/08
18GMAC98C2 Office 8/1/07
19GMAC98C2 Office 5/1/13
20GMAC98C2 Multifamily 12/1/07
21GMAC98C2 Multifamily 2/10/09
22GMAC98C2 Multifamily 8/10/13
23GMAC98C2 Retail 5/1/13
24GMAC98C2 Multifamily 6/1/08
25GMAC98C2 Office 4/1/08
26GMAC98C2 Retail 7/1/08
27GMAC98C2 Multifamily 2/10/09
28GMAC98C2 Multifamily 6/1/08
29GMAC98C2 Health Care 7/1/08
30GMAC98C2 Health Care 7/1/08
31GMAC98C2 Office 7/1/08
32GMAC98C2 Lodging 7/1/13
33GMAC98C2 Health Care 7/1/08
35GMAC98C2 Multifamily 5/1/18
36GMAC98C2 Retail 4/1/08
37GMAC98C2 Multifamily 7/1/08
38GMAC98C2 Health Care 7/1/08
39GMAC98C2 Retail 7/1/08
40GMAC98C2 Lodging 6/1/08
41GMAC98C2 Retail 6/1/08
42GMAC98C2 Multifamily 7/1/08
43GMAC98C2 Health Care 7/1/08
44GMAC98C2 Other 3/1/13
45GMAC98C2 Retail 8/1/08
46GMAC98C2 Industrial 6/1/08
47GMAC98C2 Industrial 5/1/05
48GMAC98C2 Other 8/1/13
50GMAC98C2 Other 12/1/18
51GMAC98C2 Lodging 1/1/18
53GMAC98C2 Retail 8/1/08
54GMAC98C2 Multifamily 5/1/08
55GMAC98C2 Retail 8/10/08
56GMAC98C2 Industrial 5/1/08
57GMAC98C2 Office 8/1/08
58GMAC98C2 Retail 5/1/08
59GMAC98C2 Lodging 9/1/08
60GMAC98C2 Multifamily 2/10/09
61GMAC98C2 Lodging 9/1/08
62GMAC98C2 Multifamily 5/1/08
63GMAC98C2 Lodging 6/1/08
64GMAC98C2 Health Care 7/1/13
65GMAC98C2 Retail 7/1/05
66GMAC98C2 Office 4/1/08
67GMAC98C2 Multifamily 7/1/08
68GMAC98C2 Other 12/1/18
69GMAC98C2 Multifamily 8/1/08
70GMAC98C2 Office 7/1/08
71GMAC98C2 Industrial 5/1/10
72GMAC98C2 Other 12/1/18
73GMAC98C2 Office 4/1/08
74GMAC98C2 Retail 5/1/08
75GMAC98C2 Multifamily 1/1/05
76GMAC98C2 Health Care 7/1/08
77GMAC98C2 Office 6/1/08
78GMAC98C2 Retail 7/1/05
79GMAC98C2 Retail 7/1/08
80GMAC98C2 Office 5/1/08
81GMAC98C2 Multifamily 5/1/08
82GMAC98C2 Multifamily 2/10/09
83GMAC98C2 Office 8/1/05
84GMAC98C2 Multifamily 7/1/08
85GMAC98C2 Retail 8/1/08
86GMAC98C2 Retail 8/1/08
87GMAC98C2 Other 11/1/17
88GMAC98C2 Retail 4/1/08
89GMAC98C2 Multifamily 4/1/08
90GMAC98C2 Health Care 6/1/18
91GMAC98C2 Multifamily 8/1/08
92GMAC98C2 Office 6/1/08
93GMAC98C2 Other 6/1/18
94GMAC98C2 Multifamily 7/11/08
95GMAC98C2 Office 4/1/10
96GMAC98C2 Multifamily 2/10/09
97GMAC98C2 Multifamily 4/1/08
98GMAC98C2 Other 12/1/18
99GMAC98C2 Other 12/1/18
100GMAC98C2 Lodging 5/1/08
101GMAC98C2 Multifamily 6/1/08
102GMAC98C2 Retail 7/1/08
103GMAC98C2 Multifamily 6/1/08
104GMAC98C2 Office 5/1/05
105GMAC98C2 Retail 7/1/10
106GMAC98C2 Multifamily 7/1/13
107GMAC98C2 Office 1/1/08
108GMAC98C2 Office 3/1/08
109GMAC98C2 Office 7/11/08
110GMAC98C2 Other 12/1/18
111GMAC98C2 Multifamily 6/1/08
112GMAC98C2 Office 6/1/08
113GMAC98C2 Health Care 7/1/13
114GMAC98C2 Office 5/1/08
115GMAC98C2 Retail 5/1/08
116GMAC98C2 Multifamily 7/1/02
117GMAC98C2 Multifamily 7/1/13
118GMAC98C2 Multifamily 6/1/08
119GMAC98C2 Industrial 5/1/08
120GMAC98C2 Retail 1/1/18
121GMAC98C2 Multifamily 9/1/07
122GMAC98C2 Other 12/1/18
123GMAC98C2 Office 8/1/08
124GMAC98C2 Office 6/1/05
125GMAC98C2 Multifamily 7/1/08
126GMAC98C2 Multifamily 9/1/07
127GMAC98C2 Retail 7/1/23
128GMAC98C2 Multifamily 2/10/09
129GMAC98C2 Multifamily 2/10/09
130GMAC98C2 Retail 7/1/23
131GMAC98C2 Multifamily 5/1/08
132GMAC98C2 Self Storag 7/1/08
133GMAC98C2 Health Care 7/1/08
134GMAC98C2 Multifamily 1/1/05
135GMAC98C2 Retail 7/1/08
136GMAC98C2 Multifamily 6/1/08
137GMAC98C2 Health Care 2/1/08
138GMAC98C2 Office 7/1/08
139GMAC98C2 Multifamily 7/1/08
140GMAC98C2 Office 5/1/08
141GMAC98C2 Industrial 6/1/08
142GMAC98C2 Retail 6/1/08
143GMAC98C2 Other 7/1/18
144GMAC98C2 Retail 7/1/10
145GMAC98C2 Office 7/1/08
146GMAC98C2 Health Care 7/1/08
147GMAC98C2 Lodging 11/1/08
148GMAC98C2 Multifamily 5/1/08
149GMAC98C2 Office 4/1/08
150GMAC98C2 Industrial 5/1/13
151GMAC98C2 Retail 7/1/11
152GMAC98C2 Self Storag 6/1/08
153GMAC98C2 Multifamily 5/1/08
154GMAC98C2 Retail 4/1/03
155GMAC98C2 Multifamily 7/1/08
156GMAC98C2 Other 3/1/18
157GMAC98C2 Multifamily 3/1/13
158GMAC98C2 Office 6/1/08
159GMAC98C2 Retail 6/1/08
160GMAC98C2 Multifamily 8/10/08
161GMAC98C2 Multifamily 7/1/08
162GMAC98C2 Office 6/1/08
163GMAC98C2 Retail 5/1/21
164GMAC98C2 Other 4/1/18
165GMAC98C2 Retail 8/1/08
166GMAC98C2 Multifamily 7/1/08
167GMAC98C2 Self Storag 7/1/08
168GMAC98C2 Retail 6/1/08
169GMAC98C2 Retail 5/1/08
170GMAC98C2 Retail 5/1/08
171GMAC98C2 Other 8/1/18
172GMAC98C2 Retail 5/1/07
173GMAC98C2 Multifamily 7/10/08
174GMAC98C2 Office 7/1/08
175GMAC98C2 Multifamily 6/1/13
176GMAC98C2 Multifamily 6/1/08
177GMAC98C2 Office 6/1/08
178GMAC98C2 Retail 5/1/05
179GMAC98C2 Other 8/1/08
180GMAC98C2 Retail 5/1/08
181GMAC98C2 Other 12/1/18
182GMAC98C2 Multifamily 8/1/08
183GMAC98C2 Office 4/1/08
184GMAC98C2 Multifamily 6/1/08
185GMAC98C2 Multifamily 5/1/08
186GMAC98C2 Office 5/1/08
187GMAC98C2 Other 7/1/17
188GMAC98C2 Retail 6/1/08
189GMAC98C2 Multifamily 5/1/08
190GMAC98C2 Other 1/1/18
192GMAC98C2 Retail 1/1/08
193GMAC98C2 Retail 6/1/08
194GMAC98C2 Office 6/1/08
195GMAC98C2 Retail 6/1/13
196GMAC98C2 Multifamily 8/1/08
197GMAC98C2 Multifamily 2/10/09
198GMAC98C2 Industrial 6/1/08
199GMAC98C2 Retail 5/1/08
200GMAC98C2 Office 3/1/08
201GMAC98C2 Multifamily 2/10/09
202GMAC98C2 Multifamily 8/1/18
203GMAC98C2 Retail 6/1/08
204GMAC98C2 Lodging 5/11/08
205GMAC98C2 Retail 5/1/08
206GMAC98C2 Other 7/1/13
207GMAC98C2 Industrial 7/1/08
208GMAC98C2 Retail 5/1/14
209GMAC98C2 Multifamily 8/1/08
210GMAC98C2 Retail 8/1/08
211GMAC98C2 Retail 5/1/08
212GMAC98C2 Retail 5/1/05
213GMAC98C2 Retail 6/11/08
214GMAC98C2 Office 6/1/08
215GMAC98C2 Office 6/1/08
216GMAC98C2 Lodging 6/1/08
217GMAC98C2 Retail 8/1/08
218GMAC98C2 Industrial 7/1/05
219GMAC98C2 Office 7/1/08
220GMAC98C2 Retail 1/1/08
221GMAC98C2 Other 12/1/18
222GMAC98C2 Health Care 7/1/08
223GMAC98C2 Office 4/1/08
224GMAC98C2 Multifamily 4/1/08
225GMAC98C2 Industrial 7/1/05
226GMAC98C2 Office 7/10/08
227GMAC98C2 Lodging 7/1/08
228GMAC98C2 Multifamily 12/1/15
229GMAC98C2 Multifamily 5/1/08
230GMAC98C2 Office 4/1/13
231GMAC98C2 Self Storag 5/1/13
232GMAC98C2 Office 3/1/18
233GMAC98C2 Multifamily 6/1/08
234GMAC98C2 Multifamily 7/10/08
235GMAC98C2 Self Storag 7/1/18
236GMAC98C2 Retail 6/1/08
237GMAC98C2 Multifamily 4/1/08
238GMAC98C2 Multifamily 2/10/09
239GMAC98C2 Office 7/1/03
240GMAC98C2 Office 7/1/08
241GMAC98C2 Retail 6/1/08
242GMAC98C2 Retail 5/1/08
243GMAC98C2 Self Storag 6/1/08
244GMAC98C2 Other 2/1/18
245GMAC98C2 Other 11/1/16
246GMAC98C2 Multifamily 6/1/08
247GMAC98C2 Multifamily 2/10/09
248GMAC98C2 Office 8/1/08
249GMAC98C2 Retail 7/1/08
250GMAC98C2 Office 7/1/18
251GMAC98C2 Industrial 5/1/08
252GMAC98C2 Multifamily 5/1/08
253GMAC98C2 Health Care 6/1/08
254GMAC98C2 Industrial 6/1/13
255GMAC98C2 Other 2/1/18
256GMAC98C2 Retail 7/1/08
257GMAC98C2 Other 4/1/18
258GMAC98C2 Retail 7/1/08
259GMAC98C2 Multifamily 5/1/08
260GMAC98C2 Multifamily 6/1/13
261GMAC98C2 Multifamily 7/1/08
262GMAC98C2 Office 7/10/08
263GMAC98C2 Lodging 6/1/08
264GMAC98C2 Self Storag 5/1/13
265GMAC98C2 Multifamily 5/1/13
266GMAC98C2 Office 7/1/08
267GMAC98C2 Self Storag 5/1/18
268GMAC98C2 Multifamily 11/1/06
269GMAC98C2 Retail 7/1/08
270GMAC98C2 Retail 6/1/08
271GMAC98C2 Multifamily 7/1/08
272GMAC98C2 Retail 7/1/08
273GMAC98C2 Self Storag 7/1/08
274GMAC98C2 Retail 6/1/08
275GMAC98C2 Multifamily 5/1/08
276GMAC98C2 Industrial 8/1/13
277GMAC98C2 Multifamily 8/10/08
278GMAC98C2 Multifamily 7/1/13
279GMAC98C2 Multifamily 5/1/08
280GMAC98C2 Retail 6/1/08
281GMAC98C2 Self Storag 5/1/18
282GMAC98C2 Office 8/1/05
283GMAC98C2 Retail 6/1/08
284GMAC98C2 Office 6/1/10
285GMAC98C2 Office 6/1/08
286GMAC98C2 Lodging 5/1/08
287GMAC98C2 Multifamily 5/1/08
288GMAC98C2 Retail 6/1/08
289GMAC98C2 Retail 9/1/11
290GMAC98C2 Retail 5/1/18
291GMAC98C2 Retail 7/1/08
292GMAC98C2 Industrial 8/10/23
293GMAC98C2 Multifamily 2/10/09
294GMAC98C2 Multifamily 7/1/08
295GMAC98C2 Retail 6/1/08
296GMAC98C2 Office 5/1/08
297GMAC98C2 Multifamily 4/1/08
298GMAC98C2 Industrial 5/1/18
299GMAC98C2 Multifamily 6/1/08
300GMAC98C2 Industrial 7/1/08
301GMAC98C2 Multifamily 8/10/08
302GMAC98C2 Multifamily 5/1/08
303GMAC98C2 Self Storag 6/11/08
304GMAC98C2 Self Storag 6/1/08
305GMAC98C2 Office 4/1/08
306GMAC98C2 Self Storag 6/1/08
307GMAC98C2 Industrial 7/1/08
308GMAC98C2 Retail 6/11/08
309GMAC98C2 Self Storag 7/1/13
310GMAC98C2 Self Storag 7/1/13
311GMAC98C2 Retail 1/1/08
312GMAC98C2 Office 6/1/08
313GMAC98C2 Other 6/1/18
314GMAC98C2 Multifamily 7/1/08
315GMAC98C2 Retail 6/10/08
316GMAC98C2 Office 5/1/05
317GMAC98C2 Health Care 5/1/08
318GMAC98C2 Lodging 6/1/08
319GMAC98C2 Retail 5/1/08
320GMAC98C2 Multifamily 5/1/08
321GMAC98C2 Multifamily 3/1/13
322GMAC98C2 Retail 6/1/10
323GMAC98C2 Multifamily 8/1/08
324GMAC98C2 Retail 5/1/08
325GMAC98C2 Self Storag 5/1/08
326GMAC98C2 Other 6/1/18
327GMAC98C2 Office 8/1/09
328GMAC98C2 Multifamily 7/1/08
329GMAC98C2 Multifamily 6/1/08
330GMAC98C2 Office 8/1/08
331GMAC98C2 Multifamily 5/1/23
332GMAC98C2 Lodging 6/1/13
333GMAC98C2 Office 1/1/08
334GMAC98C2 Office 8/1/08
335GMAC98C2 Multifamily 7/1/08
336GMAC98C2 Self Storag 7/1/05
337GMAC98C2 Multifamily 7/1/08
338GMAC98C2 Multifamily 4/1/08
339GMAC98C2 Retail 6/1/08
340GMAC98C2 Retail 6/1/08
341GMAC98C2 Multifamily 7/1/08
342GMAC98C2 Industrial 5/1/05
343GMAC98C2 Multifamily 7/1/08
344GMAC98C2 Office 7/1/08
345GMAC98C2 Office 8/1/05
346GMAC98C2 Retail 7/1/08
347GMAC98C2 Office 5/1/08
348GMAC98C2 Multifamily 7/1/08
349GMAC98C2 Multifamily 5/1/23
350GMAC98C2 Retail 2/1/08
351GMAC98C2 Other 1/1/17
352GMAC98C2 Self Storag 6/1/08
353GMAC98C2 Multifamily 7/1/08
354GMAC98C2 Multifamily 5/1/23
355GMAC98C2 Office 7/1/08
356GMAC98C2 Retail 6/1/08
357GMAC98C2 Retail 7/1/13
358GMAC98C2 Office 4/1/08
359GMAC98C2 Multifamily 5/1/08
360GMAC98C2 Self Storag 6/1/08
361GMAC98C2 Other 10/1/17
362GMAC98C2 Self Storag 7/1/08
363GMAC98C2 Multifamily 5/1/23
364GMAC98C2 Self Storag 6/1/08
365GMAC98C2 Retail 5/1/08
366GMAC98C2 Multifamily 7/1/08
367GMAC98C2 Office 4/1/08
368GMAC98C2 Multifamily 7/1/08
369GMAC98C2 Other 6/1/21
370GMAC98C2 Multifamily 5/1/08
371GMAC98C2 Retail 5/1/08
372GMAC98C2 Multifamily 7/1/08
373GMAC98C2 Office 5/1/05
374GMAC98C2 Office 8/10/08
375GMAC98C2 Retail 8/1/08
376GMAC98C2 Multifamily 7/1/08
377GMAC98C2 Other 4/1/13
378GMAC98C2 Self Storag 7/1/05
379GMAC98C2 Multifamily 2/10/09
380GMAC98C2 Multifamily 7/1/03
381GMAC98C2 Retail 6/1/10
382GMAC98C2 Multifamily 5/1/08
383GMAC98C2 Retail 5/1/18
384GMAC98C2 Retail 6/1/08
385GMAC98C2 Multifamily 5/1/08
386GMAC98C2 Multifamily 6/1/08
387GMAC98C2 Multifamily 5/1/08
388GMAC98C2 Retail 7/1/08
389GMAC98C2 Multifamily 6/1/08
390GMAC98C2 Office 8/1/08
391GMAC98C2 Multifamily 5/1/03
392GMAC98C2 Industrial 4/1/01
393GMAC98C2 Retail 7/10/08
394GMAC98C2 Retail 6/1/08
395GMAC98C2 Multifamily 8/1/08
396GMAC98C2 Multifamily 7/1/08
397GMAC98C2 Self Storag 6/1/08
398GMAC98C2 Multifamily 5/1/08
399GMAC98C2 Multifamily 5/1/08
400GMAC98C2 Retail 5/1/08
401GMAC98C2 Multifamily 8/1/08
402GMAC98C2 Retail 5/1/08
403GMAC98C2 Retail 5/1/08
404GMAC98C2 Multifamily 7/1/08
405GMAC98C2 Retail 7/1/08
406GMAC98C2 Multifamily 7/1/08
407GMAC98C2 Multifamily 8/1/08
408GMAC98C2 Multifamily 8/1/08
* 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
DisclosureStatement Principal Note
Control # Date State Balance Rate
1 VV 199,691,2 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 46,426, 7.330%
7 MI 45,160, 6.616%
8 CA 45,000, 7.270%
9 NJ 38,444, 6.860%
10 VA 36,500, 6.280%
11 FL 29,975, 6.350%
12 VV 28,441, 7.380%
13 WA 26,901, 6.660%
14 VV 24,972, 6.980%
15 VV 24,618, 7.680%
16 NV 23,007, 6.910%
17 CA 21,449, 6.900%
18 NY 21,000, 7.330%
19 NY 20,946, 7.220%
20 NV 20,356, 7.217%
21 PA 18,984, 6.350%
22 NV 18,887, 7.125%
23 NJ 18,349, 6.990%
24 IA 18,208, 7.000%
25 OH 16,697, 7.480%
26 DE 15,781, 7.140%
27 CO 14,987, 6.350%
28 AZ 14,968, 7.010%
29 NJ 14,388, 7.460%
30 IL 14,371, 7.650%
31 UT 14,280, 7.030%
32 OR 13,925, 7.720%
33 NJ 13,737, 7.460%
35 DC 12,960, 6.955%
36 VA 12,553, 7.290%
37 MD 12,482, 6.910%
38 NJ 12,474, 7.460%
39 NJ 11,650, 6.850%
40 CA 10,967, 7.580%
41 GA 10,785, 6.680%
42 MI 10,485, 7.125%
43 NJ 10,478, 7.460%
44 MA 10,410, 6.590%
45 CA 10,136, 6.990%
46 CA 9,254, 7.460%
47 PA 9,213, 7.550%
48 HI 9,218, 7.140%
50 CA 8,422, 7.960%
51 CA 8,326, 7.875%
53 NY 8,195, 7.240%
54 NV 7,979, 7.140%
55 NJ 7,791, 7.130%
56 CA 7,731, 7.460%
57 MD 7,695, 7.150%
58 MA 7,580, 7.220%
59 IA 7,577, 8.125%
60 WI 7,493, 6.350%
61 NJ 7,484, 7.250%
62 GA 7,483, 7.030%
63 IL 7,462, 7.460%
64 TX 6,826, 7.750%
65 NY 6,778, 7.680%
66 FL 6,763, 7.310%
67 NY 6,741, 6.990%
68 WA 6,699, 7.960%
69 TX 6,595, 7.010%
70 NJ 6,592, 7.150%
71 NJ 6,583, 7.240%
72 MI 6,508, 7.960%
73 FL 6,426, 7.270%
74 IN 6,382, 6.950%
75 TX 6,338, 7.280%
76 CA 6,187, 8.340%
77 FL 6,180, 7.290%
78 NY 5,993, 7.600%
79 CA 5,992, 7.200%
80 CT 5,986, 7.560%
81 DC 5,981, 6.810%
82 MI 5,745, 6.350%
83 TX 5,746, 7.330%
84 NJ 5,740, 6.970%
85 PA 5,696, 7.080%
86 CA 5,694, 7.380%
87 NH 5,689, 7.050%
88 TX 5,681, 7.340%
89 GA 5,661, 7.240%
90 TN 5,621, 7.810%
91 MD 5,595, 6.880%
92 TX 5,589, 7.420%
93 NY 5,536, 6.918%
94 NJ 5,493, 7.330%
95 NE 5,383, 7.620%
96 MI 5,295, 6.350%
97 TX 5,241, 7.150%
98 NY 5,168, 7.960%
99 OH 5,168, 7.960%
100 SC 5,129, 7.390%
101 VV 5,088, 7.125%
102 KS 4,994, 7.470%
103 AZ 4,989, 7.210%
104 VA 4,986, 7.420%
105 PA 4,950, 7.400%
106 TN 4,942, 7.250%
107 VA 4,897, 7.310%
108 IL 4,880, 7.260%
109 CA 4,794, 7.260%
110 WI 4,785, 7.960%
111 MD 4,788, 7.070%
112 TX 4,741, 7.370%
113 TX 4,710, 7.750%
114 MA 4,688, 7.480%
115 OH 4,685, 7.185%
116 NV 4,675, 8.560%
117 PA 4,674, 7.080%
118 NH 4,665, 7.350%
119 FL 4,655, 7.500%
120 IL 4,616, 8.125%
121 TX 4,607, 7.438%
122 MO 4,594, 7.960%
123 CO 4,597, 6.960%
124 FL 4,590, 7.030%
125 OK 4,568, 7.020%
126 OK 4,568, 7.470%
127 VA 4,507, 7.400%
128 TN 4,496, 6.350%
129 NM 4,496, 6.350%
130 PA 4,489, 7.400%
131 MO 4,487, 7.250%
132 FL 4,341, 7.330%
133 TN 4,290, 7.500%
134 AZ 4,275, 7.260%
135 PA 4,269, 7.040%
136 NY 4,232, 7.410%
137 GA 4,228, 7.340%
138 DC 4,194, 7.120%
139 NC 4,194, 6.940%
140 SC 4,189, 7.400%
141 CA 4,157, 7.420%
142 IL 4,142, 7.580%
143 NY 4,105, 7.130%
144 CA 4,094, 7.020%
145 AL 4,091, 7.170%
146 OK 4,090, 7.500%
147 RI 3,996, 7.875%
148 TX 3,989, 7.040%
149 FL 3,978, 7.180%
150 FL 3,953, 7.650%
151 CA 3,941, 7.000%
152 CA 3,907, 7.320%
153 GA 3,901, 7.030%
154 CO 3,887, 7.290%
155 TN 3,835, 6.950%
156 TX 3,820, 7.210%
157 OH 3,785, 7.390%
158 NH 3,743, 7.440%
159 TX 3,738, 7.420%
160 CA 3,737, 6.760%
161 NY 3,693, 7.875%
162 CA 3,692, 7.170%
163 IA 3,679, 7.430%
164 IL 3,653, 6.840%
165 SC 3,597, 7.150%
166 IA 3,594, 7.000%
167 CA 3,593, 7.490%
168 CA 3,593, 7.330%
169 FL 3,591, 7.480%
170 NH 3,584, 7.120%
171 VA 3,543, 7.380%
172 AZ 3,499, 9.000%
173 CA 3,497, 6.760%
174 CT 3,495, 6.760%
175 AL 3,493, 7.370%
176 MI 3,493, 7.310%
177 MN 3,488, 7.250%
178 OK 3,486, 7.470%
179 CA 3,431, 7.990%
180 OH 3,439, 7.340%
181 GA 3,397, 7.960%
182 NV 3,397, 6.910%
183 MA 3,363, 7.270%
184 PA 3,342, 7.220%
185 TX 3,291, 7.270%
186 CT 3,286, 7.400%
187 TX 3,272, 7.190%
188 MS 3,194, 7.470%
189 TX 3,191, 7.250%
190 IA 3,186, 6.910%
192 TX 3,183, 7.540%
193 CA 3,165, 7.375%
194 SC 3,143, 7.280%
195 MA 3,140, 7.490%
196 CA 3,097, 6.610%
197 MI 3,097, 6.350%
198 MO 3,093, 7.270%
199 OH 3,091, 7.190%
200 OK 3,080, 7.330%
201 CO 2,997, 6.350%
202 FL 2,994, 7.000%
203 CT 2,994, 7.410%
204 CA 2,992, 8.660%
205 MA 2,992, 7.340%
206 NY 2,981, 7.370%
207 TN 2,941, 8.310%
208 LA 2,923, 9.750%
209 CA 2,897, 6.950%
210 KS 2,896, 7.200%
211 MS 2,892, 7.270%
212 CA 2,892, 7.070%
213 WI 2,871, 7.550%
214 NY 2,844, 7.470%
215 TN 2,844, 7.180%
216 MA 2,837, 7.920%
217 NV 2,797, 7.375%
218 VA 2,796, 7.375%
219 CA 2,796, 7.150%
220 TX 2,784, 7.420%
221 CT 2,775, 7.960%
222 AZ 2,744, 7.390%
223 OK 2,740, 7.300%
224 PA 2,739, 7.050%
225 TX 2,697, 7.430%
226 FL 2,696, 7.250%
227 GA 2,694, 7.450%
228 TX 2,695, 7.700%
229 FL 2,692, 7.300%
230 OR 2,690, 7.670%
231 CA 2,688, 7.350%
232 MD 2,684, 7.380%
233 AZ 2,674, 7.140%
234 CA 2,671, 6.900%
235 CA 2,640, 7.430%
236 NY 2,641, 7.320%
237 PA 2,639, 7.090%
238 GA 2,597, 6.450%
239 CA 2,596, 7.230%
240 CA 2,594, 7.050%
241 AL 2,594, 7.290%
242 TX 2,593, 7.230%
243 TN 2,591, 7.250%
244 OK 2,578, 7.380%
245 TX 2,549, 7.190%
246 MD 2,543, 7.220%
247 FL 2,497, 6.350%
248 NV 2,498, 7.010%
249 CA 2,494, 7.375%
250 FL 2,491, 7.460%
251 MO 2,493, 7.080%
252 WA 2,493, 6.920%
253 CA 2,491, 7.830%
254 FL 2,476, 7.200%
255 TX 2,471, 7.260%
256 FL 2,470, 7.860%
257 LA 2,465, 7.430%
258 AL 2,447, 7.290%
259 GA 2,433, 7.030%
260 AL 2,420, 7.330%
261 FL 2,397, 7.060%
262 FL 2,396, 7.250%
263 MD 2,393, 7.700%
264 CA 2,390, 7.350%
265 TX 2,390, 7.340%
266 GA 2,376, 7.350%
267 AZ 2,372, 7.320%
268 GA 2,347, 8.875%
269 NY 2,314, 7.875%
270 CO 2,311, 7.410%
271 MA 2,297, 7.690%
272 AZ 2,297, 7.200%
273 SC 2,295, 7.270%
274 KS 2,295, 7.390%
275 FL 2,293, 7.400%
276 OR 2,283, 7.320%
277 CA 2,278, 6.940%
278 NC 2,270, 6.970%
279 UT 2,257, 7.210%
280 NY 2,244, 7.390%
281 AZ 2,233, 7.320%
282 TX 2,198, 7.330%
283 OH 2,195, 7.280%
284 MN 2,195, 7.270%
285 CA 2,170, 7.430%
286 FL 2,166, 7.500%
287 FL 2,165, 7.210%
288 AZ 2,154, 6.860%
289 MS 2,141, 9.040%
290 FL 2,141, 7.370%
291 CA 2,137, 7.260%
292 PA 2,097, 7.030%
293 FL 2,098, 6.350%
294 KY 2,097, 7.030%
295 MI 2,095, 7.210%
296 MN 2,094, 7.220%
297 FL 2,091, 7.370%
298 NJ 2,088, 7.610%
299 TX 2,075, 7.200%
300 CO 2,047, 7.380%
301 CA 2,038, 6.950%
302 ND 1,994, 7.220%
303 NV 1,994, 7.750%
304 TN 1,993, 7.250%
305 TX 1,989, 7.240%
306 NV 1,944, 7.520%
307 MA 1,896, 7.500%
308 WI 1,894, 7.750%
309 CA 1,888, 7.100%
310 CA 1,888, 7.100%
311 AZ 1,864, 7.520%
312 CT 1,846, 7.500%
313 TX 1,839, 7.050%
314 MN 1,828, 6.570%
315 CA 1,833, 7.500%
316 TX 1,820, 7.410%
317 CA 1,795, 7.510%
318 SC 1,795, 7.970%
319 MD 1,795, 7.340%
320 AL 1,795, 7.030%
321 OH 1,793, 7.390%
322 IN 1,776, 7.280%
323 NJ 1,758, 6.900%
324 TX 1,750, 7.290%
325 WA 1,743, 7.770%
326 TX 1,740, 7.050%
327 IN 1,713, 7.250%
328 MN 1,679, 6.570%
329 CA 1,676, 7.280%
330 AZ 1,673, 7.030%
331 GA 1,652, 7.430%
332 CA 1,645, 7.750%
333 OH 1,640, 7.370%
334 CA 1,598, 7.250%
335 MA 1,597, 7.050%
336 OR 1,597, 7.710%
337 TX 1,596, 7.200%
338 OR 1,579, 7.570%
339 KY 1,572, 7.580%
340 CA 1,571, 7.260%
341 CO 1,556, 6.750%
342 GA 1,553, 7.310%
343 OH 1,538, 7.110%
344 FL 1,537, 7.410%
345 TX 1,524, 7.330%
346 TX 1,523, 7.320%
347 FL 1,510, 7.175%
348 ND 1,498, 7.220%
349 GA 1,493, 7.430%
350 VA 1,489, 7.740%
351 CT 1,474, 7.250%
352 WA 1,451, 7.530%
353 TX 1,447, 7.200%
354 GA 1,443, 7.430%
355 OR 1,433, 7.320%
356 GA 1,396, 7.610%
357 CA 1,391, 7.500%
358 OK 1,392, 7.440%
359 GA 1,388, 7.030%
360 WA 1,387, 7.530%
361 TX 1,381, 6.940%
362 CA 1,377, 7.190%
363 GA 1,353, 7.430%
364 WA 1,347, 7.530%
365 NC 1,346, 7.080%
366 OH 1,338, 7.110%
367 CA 1,305, 7.500%
368 TX 1,297, 7.200%
369 CA 1,297, 7.846%
370 TX 1,295, 7.270%
371 NC 1,294, 7.210%
372 OH 1,288, 7.110%
373 TX 1,266, 7.290%
374 FL 1,249, 7.375%
375 TX 1,248, 7.500%
376 KS 1,233, 7.125%
377 FL 1,230, 7.840%
378 AZ 1,223, 7.710%
379 FL 1,199, 6.350%
380 TX 1,198, 6.980%
381 CA 1,197, 7.230%
382 NY 1,196, 6.940%
383 FL 1,191, 7.370%
384 TN 1,183, 7.840%
385 MN 1,176, 7.000%
386 OH 1,172, 7.210%
387 FL 1,156, 7.030%
388 GA 1,147, 7.110%
389 FL 1,147, 7.280%
390 CA 1,099, 7.320%
391 NJ 1,092, 7.050%
392 CO 1,039, 9.125%
393 FL 1,039, 7.375%
394 NY 1,023, 7.300%
395 NJ 1,019, 6.900%
396 NJ 996 7.050%
397 WA 989 7.530%
398 NY 971 7.640%
399 GA 957 7.030%
400 TX 930 7.050%
401 NJ 919 6.900%
402 CA 897 7.330%
403 OH 872 7.260%
404 OH 828 7.110%
405 IL 778 7.400%
406 MN 592 6.570%
407 NJ 499 6.900%
408 NJ 439 6.900%
2,528,491,466
* 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
DisclosureScheduled 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
20 139, 0
21 119, 0
22 128, 0
23 122, 0
24 122, 1
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 57,106
45 72 0
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
58 51 0
59 59 0
60 47 0
61 54 0
62 50 0
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
75 43 0
76 49 0
77 44 0
78 42 0
79 41 0
80 42 0
81 39 0
82 36 0
83 39 0
84 38 0
85 38 0
86 42 0
87 43 0
88 39 0
89 38 0
90 46 0
91 37 0
92 38 0
93 39 0
94 37 0
95 38 0
96 33 0
97 35 0
98 42 0
99 42 0
100 37 0
101 34 0
102 34 0
103 34 0
104 35 0
105 31 0
106 33 0
107 33 0
108 33 0
109 32 0
110 39 0
111 32 0
112 32 0
113 36 0
114 32 0
115 31 0
116 37 0
117 31 0
118 34 0
119 34 0
120 39 0
121 32 0
122 38 0
123 30 0
124 30 0
125 30 0
126 32 0
127 33 0
128 28 0
129 28 0
130 32 0
131 31 0
132 31 0
133 31 0
134 29 0
135 28 0
136 29 0
137 29 0
138 28 0
139 27 0
140 29 0
141 28 0
142 29 0
143 29 0
144 27 0
145 29 0
146 30 0
147 30 0
148 26 0
149 28 0
150 37 0
151 28 0
152 26 0
153 26 0
154 26 0
155 25 0
156 26 0
157 26 0
158 26 0
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
171 25 0
172 28 0
173 22 0
174 22 0
175 24 0
176 24 0
177 25 0
178 25 0
179 41 0
180 23 0
181 28 0
182 22 0
183 23 0
184 23 0
185 22 0
186 24 0
187 24 0
188 22 0
189 21 0
190 24 0
192 22 0
193 22 0
194 21 0
195 23 0
196 20 0
197 19 0
198 21 0
199 21 0
200 22 0
201 18 0
202 23 0
203 20 0
204 24 0
205 20 0
206 27 0
207 25 0
208 30 0
209 19 0
210 21 0
211 19 0
212 19 0
213 21 0
214 19 0
215 19 0
216 21 0
217 19 0
218 19 0
219 19 0
220 19 0
221 23 0
222 20 0
223 18 0
224 18 0
225 18 0
226 18 0
227 19 0
228 19 0
229 18 0
230 19 0
231 19 0
232 21 0
233 18 0
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
245 19 0
246 17 0
247 15 0
248 16 0
249 18 0
250 20 0
251 16 0
252 16 0
253 19 0
254 22 0
255 19 0
256 18 0
257 17 0
258 16 0
259 16 0
260 16 0
261 16 0
262 16 0
263 18 0
264 17 0
265 17 0
266 16 0
267 18 0
268 19 0
269 20 0
270 16 0
271 16 0
272 15 0
273 16 0
274 15 0
275 16 0
276 15 0
277 15 0
278 16 0
279 15 0
280 15 0
281 17 0
282 15 0
283 15 0
284 15 0
285 15 0
286 16 0
287 15 0
288 14 0
289 23 0
290 15 0
291 14 0
292 15 0
293 13 0
294 14 0
295 14 0
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
306 14 0
307 14 0
308 14 0
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
320 12 0
321 12 0
322 12 0
323 11 0
324 12 0
325 13 0
326 13 0
327 11 0
328 19 0
329 11 0
330 11 0
331 12 0
332 12 0
333 11 0
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
345 10 0
346 10 0
347 10 0
348 10 0
349 11 0
350 10 0
351 12 0
352 10 0
353 10 0
354 10 0
355 0
356 0
357 12 0
358 10 0
359 0
360 10 0
361 0
362 0
363 0
364 10 0
365 0
366 0
367 0
368 0
369 0
370 0
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
383 0
384 0
385 0
386 0
387 0
388 0
389 0
390 0
391 0
392 10 0
393 0
394 0
395 0
396 0
397 0
398 0
399 0
400 0
401 0
402 0
403 0
404 0
405 0
406 0
407 0
408 0
57,108
* 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
DisclosureScheduled 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
DisclosureProperty 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
DisclosureModificatiModification
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..
_
