SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: December 15, 1997
(Date of earliest event reported)
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
(Sponsor)
(Issuer in Respect of
Mortgage Pass-Through Certificates
Series 1997-C1)
(Exact name of registrant as specified in charter)
Delaware 33-94448 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)
328-3480
(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
1997-C1 issued pursuant to, a Pooling and Servicing
Agreement, dated
as of September 1, 1997 (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 A-3, Class B, Class C, Class D, Class E and
Class F Certificates
have been registered pursuant to the Act under a
Registration Statement
on Form S-3 (File No.333-24489) (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, 1997 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
ompleteness 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
December 15, 1997
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: December 30, 1997
ABN AMRO
LaSalle National Bank
Administrator:
Linda Wirfel (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 1997-C1
ABN AMRO Acct: 67-7808-80-0
Statement Date 12/15/97
Payment Date: 12/15/97
Prior Payment: 11/17/97
Record Date: 11/28/97
WAC: 8.623041%
WAMM: 134
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail
Mortgage Loan Characteristics 3
Loan Level Listing 13
Total Pages Included In This Package 24
Specially Serviced Loan DetaiAppendix 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
X 1,696,984,278.0N 1,693,502,643.0 0.00
361849CB6 1000.000000000 997.948339890 0.000000000
A-1 261,582,000.00 258,100,365.05 1,782,303.45
361849BT8 1000.000000000 986.690082078 6.813555405
A-2 227,661,000.00 227,661,000.00 0.00
361849BU5 1000.000000000 1000.000000000 0.000000000
A-3 724,100,000.00 724,100,000.00 0.00
361849BV3 1000.000000000 1000.000000000 0.000000000
B 67,879,000.00 67,879,000.00 0.00
361849BW1 1000.000000000 1000.000000000 0.000000000
C 50,909,000.00 50,909,000.00 0.00
361849BX9 1000.000000000 1000.000000000 0.000000000
D 50,909,000.00 50,909,000.00 0.00
361849BY7 1000.000000000 1000.000000000 0.000000000
E 93,334,000.00 93,334,000.00 0.00
361849BZ4 1000.000000000 1000.000000000 0.000000000
F 25,454,000.00 25,454,000.00 0.00
361849CA8 1000.000000000 1000.000000000 0.000000000
G 84,849,000.00 84,849,000.00 0.00
361849CC4 1000.000000000 1000.000000000 0.000000000
H 59,394,000.00 59,394,000.00 0.00
361849CD2 1000.000000000 1000.000000000 0.000000000
J 16,969,000.00 16,969,000.00 0.00
361849CE0 1000.000000000 1000.000000000 0.000000000
K 33,944,278.00 33,944,278.00 0.00
361849CF7 1000.000000000 1000.000000000 0.000000000
RIII 0.00 0.00 0.00
9ABSA723 1000.000000000 0.000000000 0.000000000
1,696,984,278.00 1,693,502,643.0 1,782,303.45
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
X 0.00 0.00 1,691,720,339.60
361849CB6 0.000000000 0.000000000 996.898062953
A-1 0.00 0.00 256,318,061.60
361849BT8 0.000000000 0.000000000 979.876526672
A-2 0.00 0.00 227,661,000.00
361849BU5 0.000000000 0.000000000 1000.000000000
A-3 0.00 0.00 724,100,000.00
361849BV3 0.000000000 0.000000000 1000.000000000
B 0.00 0.00 67,879,000.00
361849BW1 0.000000000 0.000000000 1000.000000000
C 0.00 0.00 50,909,000.00
361849BX9 0.000000000 0.000000000 1000.000000000
D 0.00 0.00 50,909,000.00
361849BY7 0.000000000 0.000000000 1000.000000000
E 0.00 0.00 93,334,000.00
361849BZ4 0.000000000 0.000000000 1000.000000000
F 0.00 0.00 25,454,000.00
361849CA8 0.000000000 0.000000000 1000.000000000
G 0.00 0.00 84,849,000.00
361849CC4 0.000000000 0.000000000 1000.000000000
H 0.00 0.00 59,394,000.00
361849CD2 0.000000000 0.000000000 1000.000000000
J 0.00 0.00 16,969,000.00
361849CE0 0.000000000 0.000000000 1000.000000000
K 0.00 0.00 33,944,278.00
361849CF7 0.000000000 0.000000000 1000.000000000
RIII 0.00 0.00 0.00
9ABSA723 0.000000000 0.000000000 0.000000000
0.00 0.00 1,691,720,339.60
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
X 2,299,190.32 0.00 1.62918458%
361849CB6 1.354868368 0.000000000 1.65266548%
A-1 1,469,021.24 0.00 6.83000000%
361849BT8 5.615911034 0.000000000 Fixed
A-2 1,300,134.03 0.00 6.85300000%
361849BU5 5.710833344 0.000000000 Fixed
A-3 4,144,869.08 0.00 6.86900000%
361849BV3 5.724166662 0.000000000 Fixed
B 391,322.44 0.00 6.91800000%
361849BW1 5.765000074 0.000000000 Fixed
C 292,641.90 0.00 6.89800000%
361849BX9 5.748333301 0.000000000 Fixed
D 296,841.89 0.00 6.99700000%
361849BY7 5.830833251 0.000000000 Fixed
E 551,059.49 0.00 7.08500000%
361849BZ4 5.904166649 0.000000000 Fixed
F 153,190.66 0.00 7.22200000%
361849CA8 6.018333464 0.000000000 Fixed
G 524,225.41 0.00 7.41400000%
361849CC4 6.178333392 0.000000000 7.41400000%
H 326,667.00 0.00 6.60000000%
361849CD2 5.500000000 0.000000000 6.60000000%
J 93,329.50 0.00 6.60000000%
361849CE0 5.500000000 0.000000000 6.60000000%
K 186,693.53 0.00 6.60000000%
361849CF7 5.500000029 0.000000000 6.60000000%
RIII 0.00 0.00
9ABSA723 0.000000000 0.000000000
12,029,186.49 0.00
Total P&I Payment 13,811,489.94
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-1 261,582,000.00 258,100,365.05 1,782,303.45
None 1000.000000000 986.690082078 6.813555405
LA-2 227,661,000.00 227,661,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LA-3 724,100,000.00 724,100,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LB 67,879,000.00 67,879,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LC 50,909,000.00 50,909,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LD 50,909,000.00 50,909,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LE 93,334,000.00 93,334,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LF 25,454,000.00 25,454,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LG 84,849,000.00 84,849,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LH 59,394,000.00 59,394,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LJ 16,969,000.00 16,969,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LK 33,944,278.00 33,944,278.00 0.00
None 1000.000000000 1000.000000000 0.000000000
RII 0.00 0.00 0.00
None 1000.000000000 0.000000000 0.000000000
1,696,984,278.00 1,693,502,643.0 1,782,303.45
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 0.00 0.00 256,318,061.60
None 0.000000000 0.000000000 979.876526672
LA-2 0.00 0.00 227,661,000.00
None 0.000000000 0.000000000 1000.000000000
LA-3 0.00 0.00 724,100,000.00
None 0.000000000 0.000000000 1000.000000000
LB 0.00 0.00 67,879,000.00
None 0.000000000 0.000000000 1000.000000000
LC 0.00 0.00 50,909,000.00
None 0.000000000 0.000000000 1000.000000000
LD 0.00 0.00 50,909,000.00
None 0.000000000 0.000000000 1000.000000000
LE 0.00 0.00 93,334,000.00
None 0.000000000 0.000000000 1000.000000000
LF 0.00 0.00 25,454,000.00
None 0.000000000 0.000000000 1000.000000000
LG 0.00 0.00 84,849,000.00
None 0.000000000 0.000000000 1000.000000000
LH 0.00 0.00 59,394,000.00
None 0.000000000 0.000000000 1000.000000000
LJ 0.00 0.00 16,969,000.00
None 0.000000000 0.000000000 1000.000000000
LK 0.00 0.00 33,944,278.00
None 0.000000000 0.000000000 1000.000000000
RII 0.00 0.00 0.00
None 0.000000000 0.000000000 0.000000000
0.00 0.00 1,691,720,339.60
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
LA-1 1,833,323.05 0.00 8.52376809%
None 7.008597878 0.000000000 8.54731704%
LA-2 1,617,107.97 0.00 8.52376809%
None 7.103140064 0.000000000 8.54731704%
LA-3 5,143,383.73 0.00 8.52376809%
None 7.103140077 0.000000000 8.54731704%
LB 482,154.05 0.00 8.52376809%
None 7.103140146 0.000000000 8.54731704%
LC 361,613.76 0.00 8.52376809%
None 7.103140113 0.000000000 8.54731704%
LD 361,613.76 0.00 8.52376809%
None 7.103140113 0.000000000 8.54731704%
LE 662,964.48 0.00 8.52376809%
None 7.103140120 0.000000000 8.54731704%
LF 180,803.32 0.00 8.52376809%
None 7.103139782 0.000000000 8.54731704%
LG 602,694.33 0.00 8.52376809%
None 7.103140049 0.000000000 8.54731704%
LH 421,883.90 0.00 8.52376809%
None 7.103140048 0.000000000 8.54731704%
LJ 120,533.18 0.00 8.52376809%
None 7.103139843 0.000000000 8.54731704%
LK 241,110.96 0.00 8.52376809%
None 7.103140034 0.000000000 8.54731704%
RII 0.00 0.00 8.52376809%
None 0.000000000 0.000000000 8.54731704%
12,029,186.49 0.00
Total P&I Payment 13,811,489.94
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
REMIC I Reg In1,696,984,278.00 1,693,502,643.0 1,782,303.45
None 1000.000000000 997.948339890 1.050276937
RI 0.00 0.00 0.00
9ABSA725 1000.000000000 0.000000000 0.000000000
1,696,984,278.00 1,693,502,643.0 1,782,303.45
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
REMIC I Reg In 0.00 0.00 1,691,720,339.60
None 0.000000000 0.000000000 996.898062953
RI 0.00 0.00 0.00
9ABSA725 0.000000000 0.000000000 0.000000000
0.00 0.00 1,691,720,339.60
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
REMIC I Reg In 12,029,186.49 0.00 8.52376809%
None 7.088566845 0.000000000 8.54731704%
RI 0.00 0.00
9ABSA725 0.000000000 0.000000000
12,029,186.49 0.00
Total P&I Payment 13,811,489.94
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Other Related Information
Accrued Excess Beginning Payment of
Certificate Prepay InteUnpaid Prior Unpaid
Class Interest Shortfall Interest Interest
X 2,299,190.33 0.00 0.00 0.00
A-1 1,469,021.24 0.00 0.00 0.00
A-2 1,300,134.03 0.00 0.00 0.00
A-3 4,144,869.08 0.00 0.00 0.00
B 391,322.44 0.00 0.00 0.00
C 292,641.90 0.00 0.00 0.00
D 296,841.89 0.00 0.00 0.00
E 551,059.49 0.00 0.00 0.00
F 153,190.66 0.00 0.00 0.00
G 524,225.41 0.00 0.00 0.00
H 326,667.00 0.00 0.00 0.00
J 93,329.50 0.00 0.00 0.00
K 186,693.53 0.00 0.00 0.00
12,029,186.5 0.00 0.00 0.00
Ending Yield
Unpaid MaintenancePrepayment
Class Interest Premium Premiums
X 0.00 0.00 0.00
A-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
A-3 0.00 0.00 0.00
B 0.00 0.00 0.00
C 0.00 0.00 0.00
D 0.00 0.00 0.00
E 0.00 0.00 0.00
F 0.00 0.00 0.00
G 0.00 0.00 0.00
H 0.00 0.00 0.00
J 0.00 0.00 0.00
K 0.00 0.00 0.00
0.00 0.00 0.00
Advances
Prio Current Period
Principal Interest Principal Interest
Servicer 291,340.07 1,962,085.2 128,206.30 936,758.31
Trustee: 0.00 0.00 0.00 0.00
Fiscal Ag 0.00 0.00 0.00 0.00
291,340.07 1,962,085.2 128,206.30 936,758.31
Outstanding
Principal Interest Principal Interest
Servicer 291,340.07 1,942,748.3 128,206.30 956,095.19
Servicer 0.00 0.00 0.00 0.00
Servicer 0.00 0.00 0.00 0.00
291,340.07 1,942,748.3 128,206.30 956,095.19
Servicing Compensation
Current Period Master Servicing Fees Paid: 31,238.01
Current Period Surveillance Fees Paid: 9,174.09
Current Period Primary Fees Paid: 56,329.52
Current Period Sub Servicer Fees Paid: 39,765.82
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
136,507.44
Outstanding Mortgage Loans in Pool
Number of Outstanding Mortgage Loans in Pool 355
Aggregate Stated Principal Balance before Dist1,693,502,643.05
Aggregate Stated Principal Balance after Distr1,691,720,339.60
Percentage of Remaining Cut-off Date Principal 99.69%
Summary of REO Properties
Principal
# Property NDate of REOBalance Book Value
1. 01/00/00 0.00 0.00
2. 01/00/00 0.00 0.00
3. 01/00/00 0.00 0.00
4. 01/00/00 0.00 0.00
5. 01/00/00 0.00 0.00
Date of FinAmount Aggregate Other
# Property NRecovery of Proceeds Rev. Collected
1. 01/00/00 0.00 0.00
2. 01/00/00 0.00 0.00
3. 01/00/00 0.00 0.00
4. 01/00/00 0.00 0.00
5. 01/00/00 0.00 0.00
Summary of Appraisal Reductions
Principal Appraisal
# Property NLoan NumberBalance Reduction Amt.
1. 0 0.00 0.00
2. 0.00 0.00 0.00
3. 0 0.00 0.00
4. 0.00 0.00 0.00
5. 0 0.00 0.00
Appraisal Date of
# Property NDate Reduction
1. 01/00/00 01/00/00
2. 01/00/00 01/00/00
3. 01/00/00 01/00/00
4. 01/00/00 01/00/00
5. 01/00/00 01/00/00
Summary of Repurchased, Liquidated or Disposed Loans
Principal
# Property NLoan NumberBalance Book Value
1. 0 0.00 0.00
2. 0 0.00 0.00
3. 0 0.00 0.00
4. 0 0.00 0.00
5. 0.00 0.00 0.00
Date of FinAmount Aggregate Other
# Property NLiquidationof Proceeds Rev. Collected
1. 01/00/00 0.00 0.00
2. 01/00/00 0.00 0.00
3. 01/00/00 0.00 0.00
4. 01/00/00 0.00 0.00
5. 01/00/00 0.00 0.00
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
12/15/97 0 0 0 0
0.00% 0.000% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
10/15/97 0 0 0 0
0.00% 0.000% 0.00% 0.000%
Distributi REO Modifications
Date # Balance # Balance
10/15/97 0 0 0 0
0.00% 0.000% 0.00% 0.000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
10/15/97 0 0 8.6230% 8.5238%
0.00% 0.000%
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
0 01/00/00 0.00 0.00
283 11/01/97 11,769.95 11,769.95
143 11/01/97 30,170.58 30,170.58
182 11/01/97 23,200.26 23,200.26
148 11/01/97 27,767.24 27,767.24
154 11/01/97 30,717.85 30,717.85
272 11/01/97 10,221.66 10,221.66
208 11/01/97 18,254.95 18,254.95
306 11/01/97 8,195.56 8,195.56
225 11/01/97 18,568.14 18,568.14
107 11/01/97 40,854.86 40,854.86
162 11/01/97 29,635.51 29,635.51
152 11/01/97 29,803.13 29,803.13
122 11/01/97 38,889.87 38,889.87
104 11/01/97 41,537.26 41,537.26
311 11/01/97 9,069.57 9,069.57
139 11/01/97 32,358.53 32,358.53
113 11/01/97 41,026.47 41,026.47
42 11/01/97 81,620.77 81,620.77
300 11/01/97 11,135.78 11,135.78
342 11/01/97 3,860.86 3,860.86
336 11/01/97 5,430.14 5,430.14
247 11/01/97 15,766.74 15,766.74
246 11/01/97 15,059.68 15,059.68
175 11/01/97 27,677.25 27,677.25
174 11/01/97 27,677.25 27,677.25
196 11/01/97 24,714.76 24,714.76
202 11/01/97 22,879.92 22,879.92
200 11/01/97 26,911.57 26,911.57
01/00/00
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
0 0.000 01/00/00
283 0.00 B
143 0.00 B
182 0.00 B
148 0.00 B
154 0.00 B
272 0.00 B
208 0.00 B
306 0.00 B
225 0.00 B
107 0.00 B
162 0.00 B
152 0.00 B
122 0.00 B
104 0.00 B
311 0.00 B
139 0.00 B
113 0.00 B
42 0.00 B
300 0.00 B
342 0.00 B
336 0.00 B
247 0.00 B
246 0.00 B
175 0.00 B
174 0.00 B
196 0.00 B
202 0.00 B
200 0.00 B
0 01/00/00
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
0 01/00/00 01/00/00 01/00/00
143
182
148
154
272
208
306
225
107
162
152
122
104
311
139
113
42
300
342
336
247
246
175
174
196
202
200
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
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
0 01/00/00 0.00 0.00
219 11/01/97 19,411.19 19,411.19
262 11/01/97 13,223.91 13,223.91
286 11/01/97 13,098.55 13,098.55
153 11/01/97 28,036.87 28,036.87
288 11/01/97 13,981.36 13,981.36
168 11/01/97 27,347.14 27,347.14
216 11/01/97 19,225.84 19,225.84
32 11/01/97 85,428.99 85,428.99
133 11/01/97 32,588.74 32,588.74
137 11/01/97 32,161.48 32,161.48
190 11/01/97 23,538.47 23,538.47
206 11/01/97 20,974.88 20,974.88
161 11/01/97 27,936.63 27,936.63
01/00/00
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
0 0.00 0 01/00/00
219 0.00 B
262 0.00 B
286 0.00 B
153 0.00 B
288 0.00 B
168 0.00 B
216 0.00 B
32 0.00 B
133 0.00 B
137 0.00 B
190 0.00 B
206 0.00 B
161 0.00 B
0 01/00/00
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
0 01/00/00 01/00/00 01/00/00
219
262
286
153
288
168
216
32
133
137
190
206
161
01/00/00 01/00/00 01/00/00
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
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
0 01/00/00 0.00 0.00
01/00/00
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
0
0 0.00 0 01/00/00
0 01/00/00
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
0
0 01/00/00 01/00/00 01/00/00
01/00/00 01/00/00 01/00/00
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 $100,000 0 0
$100,000to $250,000 4 815,349
$250,000to $500,000 14 5,388,305
$500,000to $750,000 14 9,090,968
$750,000to $1,000,000 12 10,733,538
$1,000,000to $2,000,000 78 116,626,318
$2,000,000to $3,000,000 49 124,759,312
$3,000,000to $4,000,000 48 171,125,039
$4,000,000to $5,000,000 32 144,655,205
$5,000,000to $6,000,000 25 135,527,999
$6,000,000to $7,000,000 13 84,506,093
$7,000,000to $8,000,000 14 106,041,957
$8,000,000to $9,000,000 4 33,406,008
$9,000,000to $10,000,000 6 56,728,390
$10,000,00to $11,000,000 8 82,986,844
$11,000,00to $12,000,000 8 92,199,761
$12,000,00to $13,000,000 3 37,929,376
$13,000,00to $14,000,000 4 54,960,971
$14,000,00to $15,000,000 1 14,937,550
$15,000,00& Above 18 409,301,358
Total 3551,691,720,340
Current Scheduled Based on
Balances Balance
$0to $100,000 0.00%
$100,000to $250,000 0.05%
$250,000to $500,000 0.32%
$500,000to $750,000 0.54%
$750,000to $1,000,000 0.63%
$1,000,000to $2,000,000 6.89%
$2,000,000to $3,000,000 7.37%
$3,000,000to $4,000,000 10.12%
$4,000,000to $5,000,000 8.55%
$5,000,000to $6,000,000 8.01%
$6,000,000to $7,000,000 5.00%
$7,000,000to $8,000,000 6.27%
$8,000,000to $9,000,000 1.97%
$9,000,000to $10,000,000 3.35%
$10,000,00to $11,000,000 4.91%
$11,000,00to $12,000,000 5.45%
$12,000,00to $13,000,000 2.24%
$13,000,00to $14,000,000 3.25%
$14,000,00to $15,000,000 0.88%
$15,000,00& Above 24.19%
Total 100.00%
Average Scheduled Balance is 4,765,409
Maximum Scheduled Balance is 39,888,874
Minimum Scheduled Balance is 161,721
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 92 431,338,733 25.50%
Multifamily 84 318,080,418 18.80%
Office 46 305,661,400 18.07%
Industrial 40 172,426,582 10.19%
Lodging 25 159,502,012 9.43%
Health Care 15 137,119,022 8.11%
Mixed Use 19 72,546,797 4.29%
Self Storage 22 48,445,757 2.86%
Mobile Home 10 44,855,287 2.65%
Other 2 1,744,332 0.10%
Total 3551,691,720,340 100.00%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 66 290,839,242 17.19%
New York 39 207,201,619 12.25%
Various 12 136,651,926 8.08%
Pennsylvania 21 122,120,059 7.22%
Texas 27 91,489,819 5.41%
Virginia 6 69,361,634 4.10%
Connecticut 13 63,547,917 3.76%
Colorado 13 62,934,247 3.72%
Florida 20 59,976,468 3.55%
Michigan 3 57,704,018 3.41%
Georgia 10 44,424,146 2.63%
District of Columbia 5 43,981,299 2.60%
Maryland 12 43,722,609 2.58%
New Jersey 10 41,019,240 2.42%
Arizona 10 33,450,985 1.98%
Massachusetts 7 30,783,981 1.82%
Illinois 5 30,328,319 1.79%
Utah 13 27,691,509 1.64%
Puerto Rico 3 26,547,499 1.57%
Oklahoma 1 20,000,000 1.18%
Ohio 4 19,773,656 1.17%
Nevada 3 17,348,071 1.03%
Wisconsin 3 12,910,329 0.76%
Kansas 1 12,910,176 0.76%
Indiana 4 10,912,714 0.65%
Missouri 2 10,374,203 0.61%
Rhode Island 3 9,961,647 0.59%
Louisiana 2 9,834,292 0.58%
Minnesota 2 9,801,968 0.58%
Maine 2 8,519,710 0.50%
Other 33 65,597,041 3.88%
Total 3551,691,720,340 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
7.500%or less 10 37,320,333
7.500%to 7.750% 10 48,761,839
7.750%to 8.000% 40 234,290,270
8.000%to 8.250% 19 176,420,582
8.250%to 8.500% 28 198,740,994
8.500%to 8.750% 50 257,480,899
8.750%to 9.000% 68 331,923,941
9.000%to 9.250% 58 218,711,718
9.250%to 9.500% 22 74,433,198
9.500%to 9.750% 20 63,745,266
9.750%to 10.000% 18 38,315,935
10.000%to 10.250% 10 4,816,468
10.250%to 10.500% 1 5,406,897
10.500%to 10.750% 0 0
10.750%& Above 1 1,351,999
Total 3551,691,720,340
Current Mortgage Based on
Interest Rate Balance
7.500%or less 2.21%
7.500%to 7.750% 2.88%
7.750%to 8.000% 13.85%
8.000%to 8.250% 10.43%
8.250%to 8.500% 11.75%
8.500%to 8.750% 15.22%
8.750%to 9.000% 19.62%
9.000%to 9.250% 12.93%
9.250%to 9.500% 4.40%
9.500%to 9.750% 3.77%
9.750%to 10.000% 2.26%
10.000%to 10.250% 0.28%
10.250%to 10.500% 0.32%
10.500%to 10.750% 0.00%
10.750%& Above 0.08%
Total 100.00%
W/Avg Mortgage Interest Rate is 8.6230%
Minimum Mortgage Interest Rate is 7.2600%
Maximum Mortgage Interest Rate is 11.0000%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 2821,365,285,267 80.70%
1+ to 2 years 42 124,588,566 7.36%
2+ to 3 years 18 100,923,587 5.97%
3+ to 4 years 6 36,346,853 2.15%
4+ to 5 years 2 17,543,499 1.04%
5+ to 6 years 2 37,134,656 2.20%
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 3 9,897,912 0.59%
Total 3551,691,720,340 100.00%
Weighted Average Seaso 0.9
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 51 257,120,668 15.20%
Amortizing Balloon 2891,318,994,465 77.97%
Interest Only / Balloo 15 115,605,207 6.83%
Total 3551,691,720,340 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 0 0 0.00%
61 to 120 months 1 3,790,330 0.22%
121 to 180 months 11 43,107,417 2.55%
181 to 240 months 26 80,514,384 4.76%
241 to 360 months 13 119,708,482 7.08%
Total 51 247,120,613 14.61%
Weighted Average Months to Maturi 231
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 1 1,344,904 0.08%
25 to 36 months 0 0 0.00%
37 to 48 months 2 17,336,701 1.02%
49 to 60 months 5 36,125,604 2.14%
61 to 120 months 2551,193,291,555 70.54%
121 to 180 months 33 136,992,551 8.10%
181 to 240 months 8 59,508,411 3.52%
Total 3041,444,599,726 85.39%
Weighted Average Months to Maturi 118
Distribution of DSCR
Debt Service Number Scheduled
Coverage Ratio (1) of Loans Balance
0.500or less 0 0
0.500to 0.625 0 0
0.625to 0.750 0 0
0.750to 0.875 0 0
0.875to 1.000 11 94,630,446
1.000to 1.125 19 105,315,959
1.125to 1.250 76 400,798,644
1.250to 1.375 125 631,653,285
1.375to 1.500 62 278,042,475
1.500to 1.625 24 88,943,869
1.625to 1.750 15 33,133,759
1.750to 1.875 7 20,933,674
1.875to 2.000 5 10,409,363
2.000to 2.125 2 1,451,701
2.125& above 9 26,407,163
Unknown 0 0
Total 3551,691,720,340
Debt Service Based on
Coverage Ratio (1) Balance
0.5or less 0.00%
0.5001to 0.625 0.00%
0.6251to 0.75 0.00%
0.7501to 0.875 0.00%
0.8751to 1 5.59%
1.0001to 1.125 6.23%
1.1251to 1.25 23.69%
1.2501to 1.375 37.34%
1.3751to 1.5 16.44%
1.5001to 1.625 5.26%
1.6251to 1.75 1.96%
1.7501to 1.875 1.24%
1.8751to 2 0.62%
2.0001to 2.125 0.09%
2.1251& above 1.56%
Unknown 0.00%
Total 100.00%
Weighted Average Debt Service Coverage Ratio i 1.325
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 3551,691,720,340 100.00%
Total 3551,691,720,340 100.00%
(1) Debt Service Coverage Ratios are calculated as described in the
prospec
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 Maximum Rates
Number Scheduled
Maximum Rates of Loans Balance
No Maximum 0 0
0.01%to 6.50% 0 0
6.51%to 7.00% 0 0
7.01%to 7.50% 0 0
7.51%to 8.00% 0 0
8.01%to 8.50% 0 0
8.51%to 9.00% 0 0
9.01%to 9.50% 0 0
9.51%to 10.00% 0 0
10.01%to 10.50% 0 0
10.51%to 11.00% 0 0
11.01%to 11.50% 7 14,118,792
11.51%to 12.00% 0 0
12.01%& above 3 2,603,278
Fixed Rate Mortgage 3451,674,998,269
Total 3551,691,720,340
Based on
Maximum Rates Balance
No Maximum 0.00%
0.01%to 6.50% 0.00%
6.51%to 7.00% 0.00%
7.01%to 7.50% 0.00%
7.51%to 8.00% 0.00%
8.01%to 8.50% 0.00%
8.51%to 9.00% 0.00%
9.01%to 9.50% 0.00%
9.51%to 10.00% 0.00%
10.01%to 10.50% 0.00%
10.51%to 11.00% 0.00%
11.01%to 11.50% 0.83%
11.51%to 12.00% 0.00%
12.01%& above 0.15%
Fixed Rate Mortgage 99.01%
Total 100.00%
Weighted Average for Mtge with a Maximum Rate 11.28%
Distribution of Payment Adjustment
Payment Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
Three Month 7 14,118,792 0.83%
Six Month 3 2,603,278 0.15%
Fixed Rate Mortgage 3451,674,998,269 99.01%
Total 3551,691,720,340 100.00%
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
3 Month LIBOR 7 14,118,792 0.83%
6 Month LIBOR 3 2,603,278 0.15%
Fixed Rate Mortgage 3451,674,998,269 99.01%
Total 3551,691,720,340 100.00%
Distribution of Mortgage Loan Margins
Mortgage Loan Margins Number Scheduled
No Margin Loans Balance
0.010%to 2.500% 0 0
2.510%to 2.625% 7 14,118,792
2.635%to 2.750% 0 0
2.760%to 2.875% 0 0
2.885%to 3.000% 0 0
3.010%to 3.125% 0 0
3.135%to 3.250% 2 1,181,569
3.260%to 3.375% 0 0
3.385%to 99.000% 0 0
1 1,421,708
Fixed Rate Mortgage
Total 3451,674,998,269
3551,691,720,340
Based on
Mortgage Loan Margins Balance
No Margin 0.00%
0.010%to 2.500% 0.83%
2.510%to 2.625% 0.00%
2.635%to 2.750% 0.00%
2.760%to 2.875% 0.00%
2.885%to 3.000% 0.00%
3.010%to 3.125% 0.07%
3.135%to 3.250% 0.00%
3.260%to 3.375% 0.00%
3.385%to 99.000% 0.08%
Fixed Rate Mortgage 99.01%
Total 100.00%
Weighted Average for Mtge with a 2.29%
Distribution of Minimum Rates
Number Scheduled
Minimum Rates (1) of Loans Balance
No Minimum 0 0
0.010%to 2.000% 0 0
2.010%to 2.125% 7 14,118,792
2.135%to 2.250% 0 0
2.260%to 2.375% 0 0
2.385%to 2.500% 0 0
2.510%to 2.625% 0 0
2.635%to 2.750% 0 0
2.760%to 2.875% 0 0
2.885%to 3.000% 0 0
3.010%to 3.125% 0 0
3.135%to 3.250% 0 0
3.260%to 3.375% 0 0
3.385%& Above 3 2,603,278
Fixed Rate Mortgage 3451,674,998,269
Total 3551,691,720,340
Based on
Minimum Rates (1) Balance
No Minimum 0.00%
0.010%to 2.000% 0.00%
2.010%to 2.125% 0.83%
2.135%to 2.250% 0.00%
2.260%to 2.375% 0.00%
2.385%to 2.500% 0.00%
2.510%to 2.625% 0.00%
2.635%to 2.750% 0.00%
2.760%to 2.875% 0.00%
2.885%to 3.000% 0.00%
3.010%to 3.125% 0.00%
3.135%to 3.250% 0.00%
3.260%to 3.375% 0.00%
3.385%& Above 0.15%
Fixed Rate Mortgage 9.01%
Total 100.00%
Weighted Average for Mtge with a Minimum Rate 3.20%
Distribution of Interest Adjustment
Interest Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
Three Month 7 14,118,792 0.83%
Six Month 3 2,603,278 0.15%
Fixed Rate Mortgage 3451,674,998,269 99.01%
Total 3551,691,720,340 100.00%
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1GMAC97C1 Office 07/01/07 1.340
2GMAC97C1 Office 01/31/20 1.000
3GMAC97C1 Health Care 09/01/07 1.310
4GMAC97C1 Industrial 08/01/07 1.270
5GMAC97C1 Health Care 08/01/07 1.410
6GMAC97C1 Office 08/01/07 1.260
7GMAC97C1 Lodging 07/01/07 1.440
8GMAC97C1 Multifamily 06/01/07 1.250
9GMAC97C1 Retail 09/01/20 1.300
10GMAC97C1 Multifamily 06/01/08 1.190
11GMAC97C1 Retail 08/01/07 1.270
12GMAC97C1 Lodging 05/01/07 1.400
13GMAC97C1 Health Care 08/01/07 1.390
14GMAC97C1 Office 08/01/07 1.360
15GMAC97C1 Retail 09/01/22 1.250
16GMAC97C1 Industrial 10/31/02 1.110
17GMAC97C1 Multifamily 04/30/05 1.240
18GMAC97C1 Office 08/01/07 1.270
19GMAC97C1 Retail 08/01/07 1.570
20GMAC97C1 Multifamily 04/01/07 1.250
21GMAC97C1 Office 08/01/12 1.110
22GMAC97C1 Office 03/01/07 1.130
23GMAC97C1 Health Care 07/01/12 1.530
24GMAC97C1 Health Care 01/01/09 1.320
25GMAC97C1 Lodging 04/01/17 1.330
26GMAC97C1 Retail 07/01/07 1.300
27GMAC97C1 Mixed Use 09/01/07 1.250
28GMAC97C1 Mobile Home 02/01/04 1.180
29GMAC97C1 Industrial 06/01/07 1.400
30GMAC97C1 Mobile Home 10/01/01 1.150
31GMAC97C1 Office 08/01/04 1.290
32GMAC97C1 Retail 07/01/07 1.280
33GMAC97C1 Retail 08/01/13 1.560
34GMAC97C1 Retail 01/01/11 1.230
35GMAC97C1 Health Care 06/01/07 1.450
36GMAC97C1 Retail 09/01/07 1.280
37GMAC97C1 Retail 07/01/07 1.250
38GMAC97C1 Retail 07/31/19 1.000
39GMAC97C1 Retail 06/10/14 1.250
40GMAC97C1 Multifamily 10/01/07 1.160
41GMAC97C1 Mixed Use 08/01/07 1.250
42GMAC97C1 Mixed Use 06/01/07 1.180
43GMAC97C1 Lodging 02/01/07 1.410
44GMAC97C1 Retail 12/01/03 1.400
45GMAC97C1 Multifamily 09/01/07 1.430
46GMAC97C1 Lodging 07/01/17 1.410
47GMAC97C1 Retail 07/31/19 1.000
48GMAC97C1 Lodging 12/01/03 1.340
49GMAC97C1 Self Storag 07/01/04 1.210
50GMAC97C1 Office 09/01/05 1.360
51GMAC97C1 Retail 06/01/10 1.100
52GMAC97C1 Industrial 01/15/05 1.010
53GMAC97C1 Retail 09/01/07 1.260
54GMAC97C1 Retail 09/01/07 1.290
55GMAC97C1 Retail 08/01/07 1.370
56GMAC97C1 Lodging 07/01/17 1.120
57GMAC97C1 Retail 07/31/19 1.000
58GMAC97C1 Lodging 05/01/07 1.420
59GMAC97C1 Office 01/01/07 1.310
60GMAC97C1 Multifamily 09/01/07 1.220
61GMAC97C1 Lodging 08/01/07 1.870
62GMAC97C1 Multifamily 08/01/07 1.190
63GMAC97C1 Industrial 09/01/07 1.250
64GMAC97C1 Office 11/01/02 1.260
65GMAC97C1 Retail 11/01/03 1.290
66GMAC97C1 Multifamily 06/01/07 1.290
67GMAC97C1 Industrial 02/01/07 1.170
68GMAC97C1 Retail 06/01/07 1.300
69GMAC97C1 Retail 11/15/19 1.120
70GMAC97C1 Retail 07/01/12 1.330
71GMAC97C1 Lodging 04/01/07 1.490
72GMAC97C1 Office 02/01/07 1.330
73GMAC97C1 Multifamily 09/01/07 1.560
74GMAC97C1 Multifamily 06/01/07 1.430
75GMAC97C1 Office 04/01/07 1.260
76GMAC97C1 Multifamily 07/01/08 2.640
77GMAC97C1 Lodging 07/01/07 1.590
78GMAC97C1 Multifamily 02/01/15 1.100
79GMAC97C1 Retail 05/01/20 1.300
80GMAC97C1 Multifamily 06/01/07 1.220
81GMAC97C1 Mixed Use 06/01/07 1.290
82GMAC97C1 Retail 03/01/17 1.000
83GMAC97C1 Mobile Home 10/01/01 1.200
84GMAC97C1 Mixed Use 05/01/07 1.250
85GMAC97C1 Multifamily 03/01/10 1.640
86GMAC97C1 Multifamily 08/01/07 1.240
87GMAC97C1 Retail 10/01/18 1.370
88GMAC97C1 Multifamily 09/01/07 1.420
89GMAC97C1 Multifamily 06/01/07 1.320
90GMAC97C1 Industrial 10/31/02 1.340
91GMAC97C1 Lodging 05/01/07 1.830
92GMAC97C1 Retail 07/01/07 1.260
93GMAC97C1 Office 06/01/07 1.100
94GMAC97C1 Industrial 05/01/07 1.310
95GMAC97C1 Office 03/01/06 1.440
96GMAC97C1 Retail 05/01/20 1.250
97GMAC97C1 Multifamily 12/29/01 0.970
98GMAC97C1 Mobile Home 10/01/03 1.170
99GMAC97C1 Office 04/01/06 1.180
100GMAC97C1 Health Care 08/01/17 3.030
101GMAC97C1 Office 08/01/07 1.210
102GMAC97C1 Retail 08/01/07 1.290
103GMAC97C1 Retail 07/01/12 1.280
104GMAC97C1 Office 08/01/07 1.290
105GMAC97C1 Office 07/01/07 1.470
106GMAC97C1 Office 02/01/04 1.190
107GMAC97C1 Retail 02/01/07 1.080
108GMAC97C1 Office 09/01/03 1.060
109GMAC97C1 Mixed Use 11/01/05 1.510
110GMAC97C1 Retail 07/01/12 1.270
111GMAC97C1 Multifamily 02/01/07 1.200
112GMAC97C1 Retail 01/01/17 2.170
113GMAC97C1 Lodging 09/01/07 1.400
114GMAC97C1 Self Storag 09/01/07 1.280
115GMAC97C1 Multifamily 07/01/07 1.180
116GMAC97C1 Multifamily 08/01/07 1.360
117GMAC97C1 Industrial 08/01/07 1.320
118GMAC97C1 Retail 03/01/17 1.000
119GMAC97C1 Multifamily 07/01/27 1.280
120GMAC97C1 Retail 04/01/17 1.230
121GMAC97C1 Retail 04/01/07 1.300
122GMAC97C1 Retail 06/01/07 1.440
123GMAC97C1 Industrial 09/01/07 1.340
124GMAC97C1 Mixed Use 08/01/07 1.940
125GMAC97C1 Multifamily 06/01/07 1.290
126GMAC97C1 Retail 04/01/04 1.240
127GMAC97C1 Lodging 04/01/07 1.370
128GMAC97C1 Mobile Home 03/01/07 1.330
129GMAC97C1 Lodging 06/01/07 1.240
130GMAC97C1 Multifamily 07/01/04 1.250
131GMAC97C1 Multifamily 11/01/05 1.380
132GMAC97C1 Retail 07/15/15 1.030
133GMAC97C1 Industrial 12/01/10 1.220
134GMAC97C1 Industrial 09/01/04 1.400
135GMAC97C1 Retail 07/01/12 1.280
136GMAC97C1 Multifamily 08/01/07 1.290
137GMAC97C1 Industrial 12/01/10 1.230
138GMAC97C1 Retail 07/01/12 1.280
139GMAC97C1 Health Care 08/01/07 1.930
140GMAC97C1 Health Care 08/01/07 3.030
141GMAC97C1 Retail 05/01/07 1.290
142GMAC97C1 Office 06/01/11 1.630
143GMAC97C1 Multifamily 11/01/08 1.360
144GMAC97C1 Retail 08/01/07 1.350
145GMAC97C1 Industrial 10/01/05 1.060
146GMAC97C1 Health Care 06/01/07 1.660
147GMAC97C1 Retail 06/01/17 1.280
148GMAC97C1 Multifamily 12/01/08 1.330
149GMAC97C1 Lodging 06/01/07 1.400
150GMAC97C1 Industrial 04/01/07 1.290
151GMAC97C1 Retail 06/01/12 1.190
152GMAC97C1 Multifamily 06/01/07 1.220
153GMAC97C1 Mixed Use 08/01/07 1.820
154GMAC97C1 Office 04/01/07 1.370
155GMAC97C1 Multifamily 08/01/07 1.280
156GMAC97C1 Retail 03/01/17 1.000
157GMAC97C1 Retail 09/01/07 1.280
158GMAC97C1 Industrial 06/01/05 1.340
159GMAC97C1 Industrial 08/01/12 1.210
160GMAC97C1 Retail 05/01/07 1.220
161GMAC97C1 Multifamily 08/01/07 1.670
162GMAC97C1 Office 04/01/07 1.350
163GMAC97C1 Multifamily 05/01/04 1.110
164GMAC97C1 Retail 03/01/17 1.000
165GMAC97C1 Retail 08/01/07 1.380
166GMAC97C1 Industrial 08/01/12 1.190
167GMAC97C1 Multifamily 04/01/06 1.410
168GMAC97C1 Industrial 07/01/07 1.310
169GMAC97C1 Industrial 12/01/05 1.370
170GMAC97C1 Retail 11/01/18 1.300
171GMAC97C1 Industrial 09/01/12 1.370
172GMAC97C1 Multifamily 05/01/07 1.410
173GMAC97C1 Industrial 04/01/07 1.580
174GMAC97C1 Self Storag 04/01/07 1.260
175GMAC97C1 Self Storag 04/01/07 1.540
176GMAC97C1 Lodging 09/01/07 1.660
177GMAC97C1 Multifamily 08/01/07 1.190
178GMAC97C1 Retail 08/01/07 1.310
179GMAC97C1 Retail 09/01/19 1.150
180GMAC97C1 Multifamily 02/01/07 1.360
181GMAC97C1 Industrial 03/01/06 1.160
182GMAC97C1 Multifamily 12/01/08 1.190
183GMAC97C1 Multifamily 09/01/07 1.210
184GMAC97C1 Industrial 04/01/07 1.380
185GMAC97C1 Office 05/01/07 1.330
186GMAC97C1 Self Storag 03/01/07 1.530
187GMAC97C1 Retail 03/01/07 1.330
188GMAC97C1 Retail 04/01/07 1.480
189GMAC97C1 Office 06/01/07 1.450
190GMAC97C1 Industrial 12/01/10 1.200
191GMAC97C1 Mixed Use 08/01/07 1.210
192GMAC97C1 Multifamily 06/01/07 1.260
193GMAC97C1 Retail 10/01/07 1.430
194GMAC97C1 Multifamily 08/01/07 1.280
195GMAC97C1 Health Care 07/01/12 1.670
196GMAC97C1 Multifamily 06/01/07 1.390
197GMAC97C1 Retail 04/01/17 1.350
198GMAC97C1 Office 06/01/07 1.530
199GMAC97C1 Industrial 07/01/07 1.270
200GMAC97C1 Lodging 05/01/07 1.460
201GMAC97C1 Retail 09/01/07 1.380
202GMAC97C1 Multifamily 04/01/07 1.440
203GMAC97C1 Office 07/01/07 1.210
204GMAC97C1 Multifamily 08/01/07 1.170
205GMAC97C1 Multifamily 04/01/06 1.570
206GMAC97C1 Industrial 12/01/10 1.420
207GMAC97C1 Office 06/01/07 1.360
208GMAC97C1 Multifamily 01/01/09 1.250
209GMAC97C1 Mixed Use 04/01/04 1.440
210GMAC97C1 Lodging 09/01/07 1.540
211GMAC97C1 Lodging 09/01/07 1.640
212GMAC97C1 Industrial 08/01/07 1.300
213GMAC97C1 Office 04/01/07 1.290
214GMAC97C1 Office 06/01/07 1.460
215GMAC97C1 Retail 07/01/07 1.570
216GMAC97C1 Multifamily 07/01/07 1.340
217GMAC97C1 Multifamily 04/01/07 1.060
218GMAC97C1 Lodging 09/01/07 1.400
219GMAC97C1 Office 07/01/07 1.500
220GMAC97C1 Retail 07/01/07 1.330
221GMAC97C1 Industrial 07/31/19 1.000
222GMAC97C1 Multifamily 06/01/07 1.360
223GMAC97C1 Retail 03/01/17 1.000
224GMAC97C1 Mobile Home 08/01/12 1.380
225GMAC97C1 Retail 02/01/07 1.110
226GMAC97C1 Retail 09/01/07 1.290
227GMAC97C1 Self Storag 06/01/04 1.680
228GMAC97C1 Multifamily 04/01/06 1.090
229GMAC97C1 Office 12/01/03 1.300
230GMAC97C1 Office 09/01/07 1.300
231GMAC97C1 Self Storag 05/01/07 1.460
232GMAC97C1 Self Storag 09/01/03 1.240
233GMAC97C1 Office 06/01/07 1.590
234GMAC97C1 Office 06/01/07 1.390
235GMAC97C1 Retail 08/01/04 1.300
236GMAC97C1 Multifamily 08/01/07 1.240
237GMAC97C1 Multifamily 06/01/04 1.300
238GMAC97C1 Multifamily 09/01/07 1.230
239GMAC97C1 Office 06/01/07 1.460
240GMAC97C1 Multifamily 07/01/07 1.350
241GMAC97C1 Office 06/01/07 1.340
242GMAC97C1 Self Storag 07/01/04 1.360
243GMAC97C1 Self Storag 05/01/07 1.340
244GMAC97C1 Multifamily 02/01/07 1.290
245GMAC97C1 Health Care 06/03/07 2.240
246GMAC97C1 Self Storag 04/01/07 1.330
247GMAC97C1 Self Storag 12/01/03 1.360
248GMAC97C1 Office 06/01/07 1.290
249GMAC97C1 Mixed Use 12/01/06 1.490
250GMAC97C1 Industrial 03/01/06 1.240
251GMAC97C1 Mixed Use 02/01/07 1.370
252GMAC97C1 Health Care 08/01/17 2.260
253GMAC97C1 Lodging 08/01/07 1.390
254GMAC97C1 Industrial 03/01/06 1.240
255GMAC97C1 Mobile Home 07/01/07 1.180
256GMAC97C1 Self Storag 09/01/07 1.440
257GMAC97C1 Retail 08/01/07 1.370
258GMAC97C1 Industrial 07/01/07 1.290
259GMAC97C1 Multifamily 04/01/06 1.480
260GMAC97C1 Multifamily 05/01/07 1.350
261GMAC97C1 Multifamily 09/01/07 1.220
262GMAC97C1 Mixed Use 09/01/12 1.320
263GMAC97C1 Multifamily 09/01/07 1.220
264GMAC97C1 Multifamily 04/01/06 1.740
265GMAC97C1 Health Care 02/28/07 1.610
266GMAC97C1 Self Storag 05/01/07 1.380
267GMAC97C1 Multifamily 05/01/12 1.850
269GMAC97C1 Retail 01/01/07 1.790
270GMAC97C1 Retail 05/01/07 1.220
271GMAC97C1 Multifamily 06/01/06 1.370
272GMAC97C1 Multifamily 01/01/09 1.160
273GMAC97C1 Retail 09/01/04 1.350
274GMAC97C1 Mixed Use 09/01/07 1.310
275GMAC97C1 Mixed Use 09/01/07 1.280
276GMAC97C1 Multifamily 09/01/07 1.200
277GMAC97C1 Retail 08/01/07 1.440
278GMAC97C1 Retail 07/01/07 1.290
279GMAC97C1 Multifamily 06/01/04 1.070
280GMAC97C1 Self Storag 07/01/07 1.320
281GMAC97C1 Industrial 06/01/07 1.310
282GMAC97C1 Retail 06/01/07 1.560
283GMAC97C1 Multifamily 08/01/03 1.180
284GMAC97C1 Office 05/01/02 1.430
285GMAC97C1 Multifamily 04/01/07 1.250
286GMAC97C1 Lodging 05/01/07 1.950
287GMAC97C1 Industrial 03/01/06 1.200
288GMAC97C1 Other 07/01/17 1.540
289GMAC97C1 Industrial 04/19/99 1.020
290GMAC97C1 Industrial 08/01/17 1.460
291GMAC97C1 Office 07/01/07 1.700
292GMAC97C1 Self Storag 04/01/12 1.260
293GMAC97C1 Mobile Home 08/01/17 1.370
294GMAC97C1 Multifamily 09/01/06 1.050
295GMAC97C1 Multifamily 02/01/07 1.270
296GMAC97C1 Lodging 06/01/07 1.210
297GMAC97C1 Health Care 03/31/07 3.560
298GMAC97C1 Self Storag 06/01/17 1.230
299GMAC97C1 Office 08/01/07 1.330
300GMAC97C1 Retail 08/01/17 1.320
301GMAC97C1 Retail 08/01/07 1.320
302GMAC97C1 Multifamily 02/01/07 1.290
303GMAC97C1 Retail 04/01/07 1.330
304GMAC97C1 Office 06/01/07 1.330
305GMAC97C1 Multifamily 07/01/07 1.250
306GMAC97C1 Multifamily 01/01/09 1.390
307GMAC97C1 Office 08/01/07 1.330
308GMAC97C1 Retail 03/01/17 1.590
309GMAC97C1 Multifamily 10/01/06 1.380
310GMAC97C1 Retail 05/01/03 2.110
311GMAC97C1 Retail 05/01/07 1.170
312GMAC97C1 Multifamily 08/01/12 1.450
313GMAC97C1 Multifamily 09/01/06 1.850
314GMAC97C1 Mixed Use 11/01/11 1.210
315GMAC97C1 Lodging 12/01/11 2.450
316GMAC97C1 Self Storag 07/01/07 1.300
317GMAC97C1 Retail 06/01/07 1.290
318GMAC97C1 Retail 07/01/07 1.390
319GMAC97C1 Office 06/01/07 1.550
320GMAC97C1 Mixed Use 07/01/17 1.580
321GMAC97C1 Retail 03/01/06 1.480
322GMAC97C1 Self Storag 06/01/12 1.290
323GMAC97C1 Self Storag 08/01/12 1.360
324GMAC97C1 Retail 12/01/06 1.670
325GMAC97C1 Multifamily 09/01/12 1.540
326GMAC97C1 Self Storag 06/01/07 1.240
327GMAC97C1 Multifamily 03/01/12 1.440
328GMAC97C1 Self Storag 06/01/07 1.390
329GMAC97C1 Mobile Home 08/01/17 1.360
330GMAC97C1 Industrial 07/01/07 1.240
331GMAC97C1 Retail 05/01/07 1.580
332GMAC97C1 Retail 02/01/17 1.630
333GMAC97C1 Retail 09/01/05 1.200
334GMAC97C1 Industrial 11/01/06 1.390
335GMAC97C1 Multifamily 08/01/14 1.270
336GMAC97C1 Retail 07/01/07 1.760
337GMAC97C1 Retail 05/01/07 1.590
338GMAC97C1 Office 03/01/07 1.530
339GMAC97C1 Multifamily 02/01/22 1.480
340GMAC97C1 Retail 11/01/06 1.410
341GMAC97C1 Retail 06/01/17 2.380
342GMAC97C1 Multifamily 08/01/07 1.630
343GMAC97C1 Retail 03/01/17 1.370
344GMAC97C1 Multifamily 07/01/04 1.980
345GMAC97C1 Other 10/01/16 1.700
346GMAC97C1 Multifamily 08/01/07 2.050
347GMAC97C1 Industrial 04/01/06 1.390
348GMAC97C1 Retail 05/01/07 1.300
349GMAC97C1 Mixed Use 11/01/11 1.250
350GMAC97C1 Retail 12/01/10 1.380
351GMAC97C1 Multifamily 04/01/07 1.740
352GMAC97C1 Industrial 01/01/06 1.260
353GMAC97C1 Mixed Use 10/01/09 1.290
354GMAC97C1 Mobile Home 09/01/07 1.420
355GMAC97C1 Retail 08/01/17 1.250
356GMAC97C1 Multifamily 04/01/12 1.960
* NOI and DSCR, if available and reportable under the terms of the
tru
are based on information obtained from the related borrower, and no
other p
agreement shall be held liable for the accuracy or methodology used to
dete
(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 NY 9,888, 8.990%
2 VA 9,737, 7.830%
3 VV 0,916, 9.010%
4 MI 5,935, 8.408%
5 VV 3,753, 8.540%
6 NY 2,441, 8.180%
7 CT 2,000, 8.350%
8 PA 1,422, 8.625%
9 PA 0,271, 7.800%
10 OK 0,000, 8.470%
11 MI 9,845, 7.995%
12 CO 9,134, 9.370%
13 VV 9,099, 8.540%
14 CA 8,822, 8.230%
15 CA 8,445, 8.460%
16 VV 6,863, 9.500%
17 NY 5,510, 8.850%
18 DC 5,212, 8.500%
19 CA 4,937, 8.125%
20 NY 4,000, 8.703%
21 CA 3,934, 7.990%
22 NY 3,679, 8.940%
23 CA 3,346, 8.760%
24 KS 2,910, 8.100%
25 VA 2,558, 9.060%
26 PA 2,460, 8.420%
27 CA 1,925, 8.010%
28 MI 1,922, 8.367%
29 MA 1,741, 9.530%
30 IL 1,505, 8.910%
31 VV 1,359, 9.125%
32 PA 1,363, 8.235%
33 CT 1,271, 8.650%
34 OH 1,110, 7.650%
35 TX 0,965, 8.092%
36 PR 0,579, 8.130%
37 CA 0,368, 8.622%
38 GA 0,302, 7.880%
39 CT 0,271, 9.650%
40 TX 0,285, 7.680%
41 DC 0,204, 8.500%
42 MD 0,009, 9.000%
43 NY 9,916, 9.625%
44 PA 9,535, 8.375%
45 NV 9,470, 8.100%
46 DC 9,456, 8.875%
47 TX 9,171, 7.880%
48 CA 9,177, 9.375%
49 CA 8,975, 9.000%
50 PA 8,225, 8.510%
51 VV 8,133, 9.550%
52 CT 8,071, 9.780%
53 PR 7,984, 8.130%
54 PR 7,984, 8.130%
55 CA 7,977, 7.830%
56 DC 7,963, 8.875%
57 TX 7,895, 7.880%
58 CO 7,757, 9.922%
59 NY 7,569, 8.780%
60 PA 7,484, 7.800%
61 CA 7,369, 8.187%
62 CA 7,385, 7.970%
63 MA 7,280, 8.030%
64 NJ 7,185, 7.500%
65 AZ 7,160, 8.860%
66 GA 7,046, 9.000%
67 NJ 6,892, 9.090%
68 CA 6,762, 9.000%
69 MO 6,696, 8.800%
70 GA 6,680, 8.730%
71 TX 6,650, 9.000%
72 GA 6,638, 9.080%
73 FL 6,529, 8.100%
74 VV 6,390, 8.880%
75 CA 6,373, 9.040%
76 NY 6,272, 8.700%
77 LA 6,322, 9.175%
78 NY 6,252, 7.850%
79 NY 6,043, 8.880%
80 OH 5,974, 8.720%
81 CA 5,968, 9.188%
82 IL 5,907, 8.900%
83 IN 5,831, 8.660%
84 CA 5,678, 9.250%
85 VV 5,612, 7.850%
86 CA 5,540, 7.970%
87 FL 5,507, 8.800%
88 FL 5,482, 8.100%
89 NJ 5,480, 8.750%
90 IL 5,425, 7.625%
91 GA 5,406, 10.254%
92 VA 5,384, 8.770%
93 NJ 5,375, 9.030%
94 VA 5,365, 9.060%
95 VV 5,341, 7.500%
96 PA 5,297, 8.880%
97 FL 5,284, 9.170%
98 MN 5,161, 8.810%
99 CO 5,118, 7.270%
100 AZ 5,098, 8.780%
101 NY 5,081, 8.320%
102 CA 5,080, 8.563%
103 VV 5,089, 8.660%
104 NY 5,033, 8.780%
105 VT 4,981, 8.950%
106 NY 4,954, 9.050%
107 CA 4,951, 8.700%
108 NV 4,895, 9.050%
109 CO 4,881, 7.750%
110 WI 4,883, 8.660%
111 TX 4,820, 8.700%
112 NC 4,796, 7.260%
113 ME 4,787, 9.250%
114 CA 4,746, 8.670%
115 CO 4,730, 8.570%
116 CA 4,735, 7.970%
117 CA 4,681, 8.375%
118 MN 4,640, 8.900%
119 NY 4,635, 8.530%
120 FL 4,560, 8.810%
121 TX 4,544, 9.040%
122 CA 4,526, 9.250%
123 NY 4,490, 8.000%
124 CA 4,481, 8.312%
125 NJ 4,484, 8.700%
126 CA 4,330, 9.100%
127 CA 4,268, 9.000%
128 AZ 4,263, 8.770%
129 VA 4,228, 9.500%
130 TX 4,110, 8.690%
131 NY 4,093, 7.950%
132 IL 4,057, 9.740%
133 MD 4,041, 7.550%
134 PA 4,013, 9.125%
135 WI 4,028, 8.660%
136 CA 4,009, 7.970%
137 MD 3,988, 7.550%
138 WI 3,998, 8.660%
139 AZ 3,984, 8.580%
140 AZ 3,984, 8.580%
141 FL 3,974, 8.910%
142 NY 3,868, 9.680%
143 CO 3,892, 8.520%
144 CA 3,890, 8.780%
145 MA 3,790, 7.400%
146 OR 3,827, 8.607%
147 PA 3,765, 9.120%
148 CO 3,768, 7.980%
149 ME 3,732, 9.810%
150 KY 3,732, 8.923%
151 CO 3,726, 9.090%
152 MD 3,712, 8.960%
153 CA 3,683, 7.850%
154 NY 3,682, 8.860%
155 CA 3,690, 7.970%
156 MO 3,678, 8.900%
157 AZ 3,589, 8.525%
158 RI 3,586, 8.560%
159 MD 3,577, 8.750%
160 CT 3,582, 9.200%
161 GA 3,547, 8.250%
162 ID 3,523, 8.960%
163 TX 3,517, 9.011%
164 LA 3,512, 8.900%
165 NY 3,485, 8.250%
166 MD 3,478, 8.750%
167 SD 3,431, 7.819%
168 IL 3,432, 8.375%
169 MD 3,403, 7.950%
170 RI 3,397, 9.375%
171 NJ 3,373, 9.214%
172 NJ 3,378, 9.080%
173 CO 3,378, 9.070%
174 FL 3,374, 8.750%
175 FL 3,374, 8.750%
176 TX 3,339, 8.375%
177 CA 3,321, 7.970%
178 CA 3,247, 8.670%
179 FL 3,227, 9.020%
180 MD 3,170, 9.000%
181 PA 3,150, 7.500%
182 UT 3,148, 7.980%
183 CA 3,112, 7.460%
184 FL 3,088, 8.630%
185 NV 2,982, 9.625%
186 CA 2,981, 9.940%
187 SC 2,982, 8.360%
188 RI 2,978, 9.010%
189 UT 2,944, 8.850%
190 MD 2,919, 7.550%
191 NY 2,917, 8.500%
192 CA 2,915, 8.950%
193 TX 2,894, 8.300%
194 CA 2,887, 7.967%
195 CA 2,887, 9.125%
196 AL 2,884, 9.250%
197 CT 2,865, 9.330%
198 UT 2,860, 8.850%
199 MA 2,835, 8.490%
200 FL 2,797, 9.875%
201 NY 2,762, 7.830%
202 CA 2,719, 9.000%
203 GA 2,648, 9.000%
204 CA 2,640, 7.970%
205 ND 2,599, 7.819%
206 MD 2,601, 7.550%
207 UT 2,596, 8.850%
208 MT 2,519, 7.810%
209 NY 2,508, 9.875%
210 TX 2,492, 8.375%
211 IN 2,489, 9.500%
212 NY 2,494, 8.610%
213 FL 2,490, 8.405%
214 UT 2,391, 8.850%
215 WA 2,389, 9.000%
216 FL 2,388, 8.500%
217 TX 2,389, 9.125%
218 TX 2,342, 8.375%
219 CA 2,289, 9.130%
220 CO 2,289, 9.120%
221 NY 2,252, 7.880%
222 NM 2,252, 9.125%
223 VV 2,248, 8.900%
224 CO 2,224, 8.500%
225 WV 2,230, 8.820%
226 NY 2,225, 7.950%
227 CA 2,188, 9.500%
228 SD 2,165, 7.819%
229 MA 2,102, 8.890%
230 CA 2,096, 8.360%
231 VA 2,087, 9.260%
232 TX 2,073, 9.625%
233 UT 2,032, 8.850%
234 UT 1,996, 8.210%
235 OH 1,993, 9.250%
236 AZ 1,992, 8.400%
237 PA 1,988, 8.750%
238 PA 1,966, 7.740%
239 UT 1,968, 8.850%
240 PA 1,944, 8.670%
241 UT 1,923, 8.850%
242 CA 1,916, 9.375%
243 CA 1,863, 9.020%
244 TX 1,848, 8.750%
245 VV 1,843, 9.400%
246 FL 1,835, 8.750%
247 CA 1,830, 9.250%
248 UT 1,793, 8.850%
249 CT 1,753, 9.625%
250 PA 1,746, 7.500%
251 PA 1,747, 8.830%
252 CA 1,739, 9.250%
253 NY 1,724, 9.250%
254 NJ 1,717, 7.500%
255 UT 1,717, 9.103%
256 AZ 1,695, 9.250%
257 CA 1,693, 8.875%
258 MA 1,688, 8.640%
259 ND 1,684, 7.819%
260 NJ 1,640, 9.388%
261 TX 1,611, 8.500%
262 FL 1,595, 8.875%
263 PA 1,543, 7.740%
264 ND 1,535, 7.819%
265 CT 1,519, 9.100%
266 CA 1,515, 9.020%
267 NJ 1,490, 9.170%
269 FL 1,421, 9.375%
270 MD 1,453, 9.200%
271 ND 1,415, 7.819%
272 WA 1,410, 7.810%
273 CA 1,397, 8.740%
274 ID 1,393, 8.625%
275 CA 1,395, 8.290%
276 UT 1,396, 7.930%
277 TX 1,394, 8.875%
278 CA 1,393, 9.125%
279 TX 1,395, 8.810%
280 CA 1,393, 9.150%
281 CA 1,393, 9.750%
282 WA 1,392, 9.000%
283 IA 1,374, 9.090%
284 MD 1,367, 9.000%
285 TX 1,364, 8.940%
286 FL 1,361, 9.875%
287 PA 1,360, 7.500%
288 IN 1,351, 11.000%
289 MA 1,344, 8.250%
290 CA 1,341, 8.312%
291 NY 1,343, 8.875%
292 AK 1,312, 9.750%
293 NC 1,292, 8.875%
294 SD 1,286, 7.819%
295 AK 1,253, 9.125%
296 TX 1,239, 10.000%
297 WA 1,241, 8.750%
298 IN 1,239, 9.875%
299 CA 1,195, 9.045%
300 NY 1,193, 9.500%
301 PA 1,191, 8.000%
302 PA 1,193, 9.250%
303 TX 1,151, 9.070%
304 NY 1,148, 9.060%
305 DC 1,144, 8.750%
306 WA 1,130, 7.810%
307 TX 1,120, 9.000%
308 FL 1,091, 9.750%
309 CA 1,087, 9.875%
310 CA 1,083, 10.000%
311 CO 1,061, 9.170%
312 TX 1,043, 8.625%
313 WY 989 8.750%
314 NY 989 9.625%
315 GA 983 10.250%
316 AZ 971 9.875%
317 CO 970 9.500%
318 CA 930 8.750%
319 UT 921 8.850%
320 NY 819 10.125%
321 CA 809 9.625%
322 CA 796 9.875%
323 TX 791 9.375%
324 CT 759 9.625%
325 NM 747 8.875%
326 TX 746 9.650%
327 NM 744 9.250%
328 GA 736 9.875%
329 AZ 712 9.000%
330 OH 695 9.875%
331 NY 634 9.125%
332 CA 621 10.125%
333 CA 610 9.750%
334 NY 608 10.000%
335 NY 594 8.625%
336 NY 571 9.750%
337 NY 547 9.125%
338 OR 520 9.375%
339 NY 495 9.500%
340 CA 484 10.000%
341 PA 446 10.250%
342 GA 432 8.875%
343 FL 428 10.125%
344 CT 419 9.375%
345 CT 392 10.125%
346 WA 368 9.125%
347 CA 368 9.625%
348 CA 348 10.250%
349 CT 346 10.125%
350 CT 293 9.625%
351 TX 286 9.500%
352 CA 276 9.375%
353 NY 245 10.125%
354 NY 224 9.500%
355 OR 184 10.125%
356 FL 161 10.000%
1,691,720,340
* NOI and DSCR, if available and reportable under the terms of the
tru
are based on information obtained from the related borrower, and no
other p
agreement shall be held liable for the accuracy or methodology used to
dete
(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
Loan
DisclosureScheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 321 0
2 318 0
3 260 0
4 198 0
5 192 0
6 167 0
7 153 0
8 167 0
9 158 0
10 141 0
11 145 0
12 166 0
13 154 -4
14 148 0
15 148 0
16 175 0
17 132 0
18 117 0
19 117 0
20 101 0
21 109 0
22 110 0
23 110 0
24 103 0
25 106 0
26 9 0
27 8 0
28 9 0
29 103 0
30 9 0
31 9 0
32 8 0 B
33 109 0
34 112 0
35 8 0
36 7 0
37 8 0
38 8 0
39 9 0
40 7 -47
41 7 0
42 8 0 B
43 8 0
44 8 0
45 7 0
46 7 0
47 7 0
48 8 0
49 7 0
50 6 0
51 9 0
52 8 0
53 5 0
54 5 0
55 5 0
56 6 0
57 6 0
58 7 0
59 6 0
60 5 0
61 5 0
62 4 0
63 5 0
64 5 0
65 6 0
66 5 0
67 6 0
68 5 0
69 5 0
70 5 0
71 5 0
72 5 0
73 5 0
74 5 0
75 5 0
76 7 0
77 5 0
78 5 0
79 5 0
80 4 0
81 5 1
82 5 0
83 4 0
84 4 0
85 5 0
86 3 0
87 4 0
88 4 0
89 4 0
90 4 0
91 5 0
92 4 0
93 4 0
94 4 0
95 4 0
96 4 0
97 4 0
98 4 0
99 3 0
100 4 0
101 4 0
102 4 0
103 3 0
104 4 0 B
105 4 0
106 4 0
107 4 0 B
108 4 0
109 3 0
110 3 0
111 3 0
112 3 0
113 4 0 B
114 3 0
115 3 0
116 3 0
117 3 0
118 4 0
119 3 0
120 4 0
121 3 0
122 3 0 B
123 3 0
124 3 0
125 3 0
126 3 0
127 3 0
128 3 0
129 3 0
130 3 0
131 3 0
132 3 0
133 3 0 B
134 3 0
135 2 0
136 2 0
137 3 0 B
138 2 0
139 3 0 B
140 3 0
141 3 0
142 4 0
143 3 0 B
144 3 0
145 5 0
146 3 0
147 3 0
148 2 0 B
149 3 0
150 2 0
151 3 0
152 2 0 B
153 2 0 B
154 3 0 B
155 2 0
156 3 0
157 2 0
158 2 0
159 3 0
160 3 0
161 2 0 B
162 2 0 B
163 2 0
164 3 0
165 2 0
166 3 0
167 2 0
168 2 0 B
169 2 0
170 3 0
171 3 0
172 2 0
173 2 0
174 2 0 B
175 2 0 B
176 2 0
177 2 0
178 2 0
179 2 0
180 2 0
181 2 0
182 2 0 B
183 2 0
184 2 0
185 2 0
186 2 0
187 2 0
188 2 0
189 2 0
190 2 0 B
191 2 0
192 2 0
193 2 -20
194 2 0
195 2 0
196 2 0 B
197 2 0
198 2 0
199 2 0
200 2 0 B
201 1 0
202 2 -3 B
203 2 0
204 1 0
205 2 0
206 2 0 B
207 2 0
208 1 0 B
209 2 0
210 1 0
211 2 0
212 1 0
213 1 0
214 1 0
215 2 0
216 1 0 B
217 1 0
218 1 0
219 1 0 B
220 1 0
221 1 0
222 1 0
223 2 0
224 2 0
225 1 0 B
226 1 0
227 1 0
228 1 0
229 2 0
230 1 0
231 1 0
232 1 0
233 1 0
234 1 0
235 1 0
236 1 0
237 1 0
238 1 0
239 1 0
240 1 0
241 1 0
242 1 0
243 1 0
244 1 0
245 1 0
246 1 0 B
247 1 0 B
248 1 0
249 1 0
250 1 0
251 1 0
252 1 0
253 1 0
254 1 0
255 1 0
256 1 0
257 1 0
258 1 0
259 1 0
260 1 0
261 1 0
262 1 0 B
263 1 -1
264 1 0
265 1 0
266 1 0
267 1 0
269 1 0
270 1 0
271 1 0
272 1 0 B
273 1 0
274 1 0
275 1 0
276 1 0
277 1 0
278 1 0
279 1 0
280 1 0
281 1 0
282 1 0
283 1 0 B
284 1 0
285 1 0
286 1 0 B
287 1 0
288 1 0 B
289 1 0
290 1 0
291 1 0
292 1 0
293 1 0
294 1 0
295 1 0
296 1 0
297 1 0
298 1 0
299 1 0
300 1 0 B
301 1 0
302 0
303 0
304 0
305 0
306 0 B
307 0
308 0
309 0
310 0
311 0 B
312 0
313 0
314 0
315 0
316 0
317 0
318 0
319 0
320 0
321 0
322 0
323 0
324 0
325 0
326 0
327 0
328 0
329 0
330 0
331 0
332 0
333 0
334 0
335 0
336 0 B
337 0
338 0
339 0
340 0
341 0
342 0 B
343 0
344 0
345 0
346 0
347 0
348 0
349 0
350 0
351 0
352 0
353 0
354 0
355 0
356 0
(73)
* NOI and DSCR, if available and reportable under the terms of the
tru
are based on information obtained from the related borrower, and no
other p
agreement shall be held liable for the accuracy or methodology used to
dete
(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
0 0
0 0
0 0
0 0
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
DisclosureModificationModification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Realized Loss Detail
Beginning
Dist. Disclosure Appraisal Appraisal Scheduled
Date Control # Date Value Balance
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 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..
Gross ProceedAggregate
Dist. Disclosure Gross 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 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 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. Disclosure Liquidationas a % of Realized
Date Control # Proceeds Sched. BalancLoss
0 0
0 0
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 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..
