|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: GMAC COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 1999-10-25 |
Next: EGAMES INC, 8-K, 1999-10-25 |
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 : October 15, 1999
(Date of earliest event reported)
Commission File No.: 333-64963
GMAC Commercial Mortgage Securities, Inc.
Mortgage Pass-Through Certificates
Series 1999-C1
(Exact name of registrant as specified in its charter)
New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)
52-6994909
52-2155294
52-2155295
52-2155297
(I.R.S. Employer Identification No.)
c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, Maryland 21044
(Address of principal executive offices) (Zip Code)
(410) 884-2000
Registrant's Full Telephone Number
(Former name, former address and former fiscal year,
if changed since last report)
ITEM 5. Other Events
On October 15, 1999 a distribution was made to holders of GMAC Commercial
Mortgage Securities, Inc., Mortgage Pass-Through Certificates
Series 1999-C1
ITEM 7. Financial Statements and Exhibits
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Commercial Mortgage
Pass-Through Certificates, Series 1999-C1, relating to the
October 15, 1999 distribution
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned hereunto duly authorized.
GMAC Commercial Mortgage Securities, Inc.
Mortgage Pass-Through Certificates
Series 1999-C1
October 22, 1999 by Norwest Bank Minnesota, N.A., as Trustee
/s/ Sherri J. Sharps, Vice President
INDEX TO EXHIBITS
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Commercial Mortgage
Pass-Through Certificates, Series 1999-C1, relating to the
October 15, 1999 distribution
Norwest Bank Minnesota, N. A.
Corporate Trust Services GMAC Commercial Mortgage Securities, Inc.
3 New York Plaza, 15th Floor Mortgage Pass-Through Certificates
New York, NY 10004 Series 1999-C1
For Additional Information, please contact
Leslie Gaskill
(212)515-5254
Reports Available on the World Wide Web
@ www.CTSLink.com/cmbs
Payment Date: 10/15/99
Record Date: 09/30/99
DISTRIBUTION DATE STATEMENT
Table of Contents
STATEMENT SECTIONS PAGE(s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Ratings Detail 6
Current Mortgage Loan and Property Stratification Tables 7 - 9
Mortgage Loan Detail 10 - 16
Principal Prepayment Detail 17
Historical Detail 18
Delinquency Loan Detail 19 - 20
Specially Serviced Loan Detail 21 - 22
Modified Loan Detail 23
Liquidated Loan Detail 24
This report has been compiled from information provided to Norwest by
various third parties, which may include the Servicer, Master Servicer, Special
Servicer and others. Norwest has not independently confirmed the accuracy of
information received from these third parties and assumes no duty to do so.
Norwest expressly disclaims any responsibility for the accuracy or completeness
of information furnished by third parties.
Underwriter
Goldman, Sachs & Co.
85 Broad Street
New York, New York 10004
Contact: Dan Sparks
Phone Number: (212)902-2914
Servicer
GMAC Commercial Mortgage Corporation
650 Dresher Road
Horsham, PA 10944-8015
Contact: Coral I. Horstmeyer
Phone Number: (215) 328-1790
Special Servicer
GMAC Commercial Mortgage Corporation
650 Dresher Road
Horsham, PA 10944-8015
Contact: Coral I. Horstmeyer
Phone Number: (215)328-1790
Copyright 1997, Norwest Bank Minnesota, N.A.
<TABLE>
<CAPTION>
Certificate Distribution Detail
Class CUSIP Pass- Through Original Beginning Principal
Rate Balance Balance Distribution
<S> <C> <C> <C> <C> <C>
A-1 361849ES7 5.830000% 240,000,000.00 230,610,756.88 1,434,410.07
A-2 361849ET5 6.175000% 680,686,000.00 680,686,000.00 0.00
B 361849EU2 6.295000% 66,716,000.00 66,716,000.00 0.00
C 361849EV0 6.590000% 66,717,000.00 66,717,000.00 0.00
D 361849EW8 6.865448% 86,731,000.00 86,731,000.00 0.00
E 361849EX6 6.865448% 20,015,000.00 20,015,000.00 0.00
F 361849EY4 6.020000% 83,396,000.00 83,396,000.00 0.00
G 361849EZ1 6.020000% 13,343,000.00 13,343,000.00 0.00
H 361849FA5 6.020000% 26,686,000.00 26,686,000.00 0.00
J 361849FB3 6.020000% 20,015,000.00 20,015,000.00 0.00
K-1 361849FC1 6.020000% 22,517,455.00 22,517,455.00 0.00
K-2 361849FD9 6.020000% 7,505,818.00 7,505,818.00 0.00
R-I 361849FE7 0.000000% 0.00 0.00 0.00
R-II 361849FF4 0.000000% 0.00 0.00 0.00
R-III 361849FG2 0.000000% 0.00 0.00 0.00
Totals 1,334,328,273.00 1,324,939,029.88 1,434,410.07
</TABLE>
<TABLE>
<CAPTION>
Class CUSIP Interest Prepayment Realized Loss/ Total
Distribution Penalties Additional Trust Distribution
Fund Expenses
<S> <C> <C> <C> <C> <C>
A-1 361849ES7 1,120,383.93 0.00 0.00 2,554,794.00
A-2 361849ET5 3,502,696.71 0.00 0.00 3,502,696.71
B 361849EU2 349,981.02 0.00 0.00 349,981.02
C 361849EV0 366,387.53 0.00 0.00 366,387.53
D 361849EW8 496,206.00 0.00 0.00 496,206.00
E 361849EX6 114,509.96 0.00 0.00 114,509.96
F 361849EY4 418,369.93 0.00 0.00 418,369.93
G 361849EZ1 66,937.38 0.00 0.00 66,937.38
H 361849FA5 133,874.77 0.00 0.00 133,874.77
J 361849FB3 100,408.58 0.00 0.00 100,408.58
K-1 361849FC1 112,962.57 0.00 0.00 112,962.57
K-2 361849FD9 37,649.90 0.00 0.00 37,649.90
R-I 361849FE7 0.00 0.00 0.00 0.00
R-II 361849FF4 0.00 0.00 0.00 0.00
R-III 361849FG2 0.00 0.00 0.00 0.00
Totals 6,820,368.28 0.00 0.00 8,254,778.35
</TABLE>
<TABLE>
<CAPTION>
Current
Ending Subordination
Class CUSIP Balance Level(1)
<S> <C> <C> <C>
A-1 361849ES7 229,176,346.81 31.25%
A-2 361849ET5 680,686,000.00 31.25%
B 361849EU2 66,716,000.00 26.21%
C 361849EV0 66,717,000.00 21.17%
D 361849EW8 86,731,000.00 14.62%
E 361849EX6 20,015,000.00 13.11%
F 361849EY4 83,396,000.00 6.81%
G 361849EZ1 13,343,000.00 5.80%
H 361849FA5 26,686,000.00 3.78%
J 361849FB3 20,015,000.00 2.27%
K-1 361849FC1 22,517,455.00 0.57%
K-2 361849FD9 7,505,818.00 0.00%
R-I 361849FE7 0.00 0.00%
R-II 361849FF4 0.00 0.00%
R-III 361849FG2 0.00 0.00%
Totals 1,323,504,619.81
</TABLE>
<TABLE>
<CAPTION>
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<S> <C> <C> <C> <C>
X 361849ER9 0.688223% 1,334,328,273.00 1,324,939,029.88
</TABLE>
<TABLE>
<CAPTION>
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<S> <C> <C> <C> <C> <C>
X 361849ER9 759,877.82 0.00 759,877.82 1,323,504,619.81
<FN>
(1) Calculated by taking (A) the sum of the ending certificate balance of
all classes less (B) the sum of (i) the ending certificate balance of the
designated class and (ii) the ending certificate balance of all classes which
are not subordinate to the designated class and dividing the result by (A).
</FN>
</TABLE>
<TABLE>
<CAPTION>
Certificate Factor Detail
Beginning Principal Interest
Class CUSIP Balance Distribution Distribution
<S> <C> <C> <C> <C>
A-1 361849ES7 960.87815367 5.97670863 4.66826638
A-2 361849ET5 1,000.00000000 0.00000000 5.14583334
B 361849EU2 1,000.00000000 0.00000000 5.24583338
C 361849EV0 1,000.00000000 0.00000000 5.49166674
D 361849EW8 1,000.00000000 0.00000000 5.89461231
E 361849EX6 1,000.00000000 0.00000000 5.89451254
F 361849EY4 1,000.00000000 0.00000000 5.01666663
G 361849EZ1 1,000.00000000 0.00000000 5.01666642
H 361849FA5 1,000.00000000 0.00000000 5.01666679
J 361849FB3 1,000.00000000 0.00000000 5.01666650
K-1 361849FC1 1,000.00000000 0.00000000 5.01666685
K-2 361849FD9 1,000.00000000 0.00000000 4.97522988
R-I 361849FE7 0.00000000 0.00000000 0.00000000
R-II 361849FF4 0.00000000 0.00000000 0.00000000
R-III 361849FG2 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Prepayment Realized Loss/ Ending
Class CUSIP Penalties Additional Trust Balance
Fund Expenses
<S> <C> <C> <C> <C>
A-1 361849ES7 0.00000000 0.00000000 954.90144504
A-2 361849ET5 0.00000000 0.00000000 1,000.00000000
B 361849EU2 0.00000000 0.00000000 1,000.00000000
C 361849EV0 0.00000000 0.00000000 1,000.00000000
D 361849EW8 0.00000000 0.00000000 1,000.00000000
E 361849EX6 0.00000000 0.00000000 1,000.00000000
F 361849EY4 0.00000000 0.00000000 1,000.00000000
G 361849EZ1 0.00000000 0.00000000 1,000.00000000
H 361849FA5 0.00000000 0.00000000 1,000.00000000
J 361849FB3 0.00000000 0.00000000 1,000.00000000
K-1 361849FC1 0.00000000 0.00000000 1,000.00000000
K-2 361849FD9 0.00000000 0.00000000 1,000.00000000
R-I 361849FE7 0.00000000 0.00000000 0.00000000
R-II 361849FF4 0.00000000 0.00000000 0.00000000
R-III 361849FG2 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Beginnning Ending
Notional Interest Prepayment Notional
Class CUSIP Amount Distribution Penalties Amount
<S> <C> <C> <C> <C> <C>
X 361849ER9 992.96331847 0.56948341 0.00000000 991.88831309
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 0.00
Servicing Advances Outstanding 107.17
Reimbursement for Interest on P & I 0.00
Advances paid from general collections
Reimbursement for Interest on Servicing 4.29
Advances paid from general collections
</TABLE>
<TABLE>
<CAPTION>
Master Servicing Fee Summary
<S> <C>
Current Period Accrued Master Servicing Fees 130,586.51
Less Master Servicing fees on Delinquent Payments 0.00
Less Reductions to Master Servicing Fees 0.00
Plus Master Servicing Fees for Delinquent Payments Received 0.00
Plus Adjustments for Prior Master Servicing Calculation 0.00
Total Master Servicing Fees Collected 130,586.51
</TABLE>
<TABLE>
<CAPTION>
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable
Certificate Prepayment Certificate Certificate
Interest Interest Shortfall Interest Interest
Adjustment
<S> <C> <C> <C> <C>
A-1 1,120,383.93 0.00 1,120,383.93 0.00
A-2 3,502,696.71 0.00 3,502,696.71 0.00
X 759,877.82 0.00 759,877.82 0.00
B 349,981.02 0.00 349,981.02 0.00
C 366,387.53 0.00 366,387.53 0.00
D 496,206.00 0.00 496,206.00 0.00
E 114,509.96 0.00 114,509.96 0.00
F 418,369.93 0.00 418,369.93 0.00
G 66,937.38 0.00 66,937.38 0.00
H 133,874.77 0.00 133,874.77 0.00
J 100,408.58 0.00 100,408.58 0.00
K-1 112,962.57 0.00 112,962.57 0.00
K-2 37,654.19 0.00 37,654.19 0.00
Totals 7,580,250.39 0.00 7,580,250.39 0.00
</TABLE>
<TABLE>
<CAPTION>
Additional Total Unpaid
Trust Fund Interest Excess Interest Distributable
Class Expenses Distribution Interest Distribution Certificate Int
<S> <C> <C> <C> <C> <C>
A-1 0.00 1,120,383.93 0.00 1,120,383.93 0.00
A-2 0.00 3,502,696.71 0.00 3,502,696.71 0.00
X 0.00 759,877.82 0.00 759,877.82 0.00
B 0.00 349,981.02 0.00 349,981.02 0.00
C 0.00 366,387.53 0.00 366,387.53 0.00
D 0.00 496,206.00 0.00 496,206.00 0.00
E 0.00 114,509.96 0.00 114,509.96 0.00
F 0.00 418,369.93 0.00 418,369.93 0.00
G 0.00 66,937.38 0.00 66,937.38 0.00
H 0.00 133,874.77 0.00 133,874.77 0.00
J 0.00 100,408.58 0.00 100,408.58 0.00
K-1 0.00 112,962.57 0.00 112,962.57 0.00
K-2 4.29 37,649.90 0.00 37,649.90 320.86
Totals 4.29 7,580,246.10 0.00 7,580,246.10 320.86
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 9,014,656.17
Aggregate Number of Outstanding Loans 228
Aggregate Stated Principal Balance of Loans before distributions 1,324,939,030.22
Aggregate Stated Principal Balance of Loans after distributions 1,323,504,620.15
Percentage of Cut-off Date Principal Balance after Distributions 99.19%
Aggregate Amount of Service Fee 130,586.51
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 1,435.35
Aggregate Additional Trust Fund Expenses 4.29
Additional Trust Fund Expenses attributed to 0.00
Rating Agency charges for Assumptions
Net Balloon Payment Excess (Shortfall) 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
</TABLE>
<TABLE>
<CAPTION>
Appraisal Reductions
Appraisal Date Appraisal
Loan Reduction Reduction
Number Effected Effected
<S> <C> <C>
None
Total
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings
Class Cusip DCR Fitch Moody's S&P
<S> <C> <C> <C> <C> <C>
A-1 361849ES7 X AAA X AAA
A-2 361849ET5 X AAA X AAA
X 361849ER9 X AAA X AAAr
B 361849EU2 X AA X AA
C 361849EV0 X A X A
D 361849EW8 X BBB X BBB
E 361849EX6 X BBB- X BBB-
F 361849EY4 X BB X NR
G 361849EZ1 X BB- X NR
H 361849FA5 X B X NR
J 361849FB3 X B- X NR
K-1 361849FC1 X NR X NR
K-2 361849FD9 X NR X NR
</TABLE>
<TABLE>
<CAPTION>
Current Ratings(1)
Class Cusip DCR Fitch Moody's S&P
<S> <C> <C> <C> <C> <C>
A-1 361849ES7 X AAA X AAA
A-2 361849ET5 X AAA X AAA
X 361849ER9 X AAA X AAAr
B 361849EU2 X AA X AA
C 361849EV0 X A X A
D 361849EW8 X BBB X BBB
E 361849EX6 X BBB- X BBB-
F 361849EY4 X BB X NR
G 361849EZ1 X BB- X NR
H 361849FA5 X B X NR
J 361849FB3 X B- X NR
K-1 361849FC1 X NR X NR
K-2 361849FD9 X NR X NR
<FN>
NR - Designates that the class was not rated by the above agency at the
time of original issuance.
X - Designates that the above rating agency did not rate any classes in this
transaction at the time of original issuance.
N/A - Data not available this period.
1) For any class not rated at the time of original issuance by any
particular rating agency, no request has been made subsequent to issuance to
obtain rating information, if any, from such rating agency. The current ratings
were obtained directly from the applicable rating agency within 30 days of the
payment date listed above. The ratings may have changed since they were
obtained. Because the ratings may have changed, you may want to obtain current
ratings directly from the rating agencies.
Duff & Phelps Credit Rating Co.
55 East Monroe Street
Chicago, Illinois 60603
(312) 368- 3100
Fitch IBCA, Inc.
One State Street Plaza
New York, New York 10004
(212) 908- 0500
Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553- 0300
Standard & Poor's Rating Services
26 Broadway
New York, New York 10004
(212) 208- 8000
</FN>
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Scheduled Balance
%Of
Scheduled # of Scheduled Agg WAM Weighted
Balance Loans Balance Bal. (2) WAC Avg DSCR(1)
<S> <C> <C> <C> <C> <C> <C>
Below 1,000,000 8 5,964,642.89 0.45 107 6.9494 1.775523
1,000,000 to 1,999,999 59 90,556,565.22 6.84 130 6.7417 1.499093
2,000,000 to 2,999,999 40 101,800,349.39 7.69 124 6.6841 1.548076
3,000,000 to 3,999,999 28 97,403,370.44 7.36 132 6.9917 1.463179
4,000,000 to 4,999,999 23 101,139,882.53 7.64 124 6.8346 1.515132
5,000,000 to 5,999,999 16 89,010,960.70 6.73 108 6.7400 1.636279
6,000,000 to 6,999,999 10 65,129,311.97 4.92 110 7.0430 1.552707
7,000,000 to 7,999,999 8 59,852,426.27 4.52 109 6.7322 1.415003
8,000,000 to 8,999,999 6 51,652,624.43 3.90 123 7.1451 1.597624
9,000,000 to 9,999,999 5 48,905,045.96 3.70 114 7.0024 1.611615
10,000,000 to 13,999,999 4 50,009,496.88 3.78 98 6.7817 1.352296
14,000,000 to 16,999,999 5 78,363,682.12 5.92 126 7.1433 1.637150
17,000,000 to 19,999,999 5 88,958,351.01 6.72 109 6.9689 1.417044
20,000,000 to 24,999,999 4 87,844,193.86 6.64 112 7.2551 1.253512
25,000,000 to 29,999,999 2 50,892,459.53 3.85 110 5.9942 1.704102
30,000,000 to 39,999,999 2 67,647,314.84 5.11 137 7.3585 2.146344
40,000,000 to 59,999,999 1 58,209,196.48 4.40 111 7.6800 1.390000
60,000,000 and greater 2 130,164,745.63 9.83 110 7.3824 1.516612
Totals 228 1,323,504,620.15 100.00 118 6.9851 1.537457
</TABLE>
<TABLE>
<CAPTION>
State(3)
# of Scheduled % of Weighted
State Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Arizona 8 24,510,165.96 1.85 107 6.7925 1.558390
Arkansas 1 1,384,597.62 0.10 110 7.8400 1.610000
California 39 292,208,110.81 22.08 117 7.0180 1.611391
Colorado 11 31,830,228.59 2.40 123 6.3850 1.907953
Connecticut 10 40,215,138.98 3.04 117 7.6051 1.383659
Florida 26 100,118,501.43 7.56 116 7.0765 1.428556
Georgia 11 51,121,353.41 3.86 113 6.8000 1.508679
Idaho 1 1,090,478.63 0.08 170 6.8000 2.270000
Illinois 9 35,672,073.07 2.70 96 6.6058 1.819287
Iowa 8 30,286,590.95 2.29 132 6.7090 1.487942
Kansas 1 2,371,578.50 0.18 108 6.1250 1.459600
Kentucky 1 4,900,492.43 0.37 214 6.9700 1.000000
Louisiana 5 16,305,451.38 1.23 116 6.9849 1.300107
Maryland 2 9,034,503.13 0.68 109 6.3750 1.287176
Michigan 10 79,714,433.63 6.02 135 6.9133 1.608169
Minnesota 2 5,481,122.70 0.41 112 6.5136 1.931743
Mississippi 1 2,857,159.20 0.22 107 6.9700 1.260000
Missouri 5 39,363,879.15 2.97 104 6.9238 1.301152
Nebraska 2 10,451,105.74 0.79 108 6.6472 1.409716
Nevada 6 51,481,669.48 3.89 111 6.9785 1.397674
New Jersey 7 19,966,110.85 1.51 108 6.5881 1.502199
New Mexico 2 10,278,819.86 0.78 112 6.2110 1.719135
New York 27 165,461,510.60 12.50 113 7.2505 1.551508
North Carolina 4 15,026,547.83 1.14 111 6.9374 1.578552
Ohio 5 15,102,561.35 1.14 150 7.0516 1.393632
Oregon 4 28,452,956.66 2.15 119 7.2629 1.101530
Pennsylvania 6 28,787,791.15 2.18 143 7.0824 1.289911
South Carolina 3 11,451,570.56 0.87 108 7.3214 1.264853
South Dakota 2 3,494,449.78 0.26 108 6.4807 1.446452
Tennessee 3 10,360,429.83 0.78 154 7.5811 1.060374
Texas 21 78,548,389.42 5.93 110 7.1624 1.859116
Utah 2 18,896,640.97 1.43 139 6.6062 1.282632
Vermont 1 8,907,677.71 0.67 108 6.8750 2.237430
Virginia 6 11,774,288.94 0.89 129 6.8921 1.569674
Washington 10 46,552,659.07 3.52 107 6.4965 1.382491
Washington, DC 4 20,043,580.78 1.51 133 7.1587 1.592426
Totals 266 1,323,504,620.15 100.00 118 6.9851 1.537457
</TABLE>
<TABLE>
<CAPTION>
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
6.000% or less 16 59,182,021.79 4.47 116 5.7832 1.581900
6.001% to 6.250% 29 116,673,329.19 8.82 120 6.1632 1.614970
6.251% to 6.500% 26 144,694,902.52 10.93 116 6.3770 1.588423
6.501% to 6.750% 25 101,806,048.21 7.69 116 6.6431 1.621025
6.751% to 7.000% 46 281,466,702.49 21.27 125 6.9294 1.560553
7.001% to 7.250% 42 197,174,686.11 14.90 109 7.1855 1.456383
7.251% to 7.500% 25 180,605,448.47 13.65 119 7.3947 1.396301
7.501% to 7.750% 6 114,896,596.99 8.68 114 7.6734 1.770194
7.751% to 8.000% 9 112,544,218.31 8.50 118 7.8187 1.355826
8.001% or greater 4 14,460,666.07 1.09 117 8.3018 1.615148
Totals 228 1,323,504,620.15 100.00 118 6.9851 1.537457
</TABLE>
<TABLE>
<CAPTION>
Seasoning
# of Scheduled % of Weighted
Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
12 months or less 168 1,007,638,801.24 76.13 118 6.9549 1.527076
13 to 24 months 59 313,639,126.21 23.70 116 7.0720 1.570584
25 to 36 months 1 2,226,692.70 0.17 95 8.3750 1.569300
37 to 48 months 0 0.00 0.00 0 0.0000 0.000000
49 months and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 228 1,323,504,620.15 100.00 118 6.9851 1.537457
</TABLE>
<TABLE>
<CAPTION>
Debt Service Coverage Ratio (1)
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
1.09 or less 16 67,821,049.36 5.12 133 7.1296 0.977003
1.10 to 1.19 8 56,071,993.39 4.24 128 7.0039 1.133728
1.20 to 1.24 7 63,559,877.55 4.80 112 7.0428 1.212381
1.25 to 1.29 24 174,457,536.00 13.18 114 6.7765 1.270906
1.30 to 1.34 34 217,544,736.10 16.44 115 7.3077 1.313283
1.35 to 1.39 20 144,029,968.28 10.88 117 7.0489 1.376185
1.4 to 1.49 30 105,427,606.76 7.97 113 6.9561 1.439541
1.5 to 1.59 25 79,808,543.17 6.03 128 6.9602 1.547525
1.6 to 1.79 23 185,116,211.15 13.99 116 6.8133 1.696631
1.8 to 1.89 8 27,776,965.05 2.10 124 6.5875 1.860619
1.9 to 2.19 14 80,912,720.32 6.11 119 6.6437 2.085329
2.2 and greater 19 120,977,413.02 9.14 114 7.1335 2.583569
Totals 228 1,323,504,620.15 100.00 118 6.9851 1.537457
</TABLE>
<TABLE>
<CAPTION>
Property Type
Property # of Scheduled % of Weighted
Type Props Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Health Care 22 87,043,093.00 6.58 105 7.2295 1.958015
Industrial 14 54,938,431.59 4.15 109 6.7345 1.417993
Lodging 12 56,559,053.69 4.27 122 7.2337 1.725918
Mixed Use 2 16,381,629.68 1.24 111 7.3093 1.498228
Mobile Home Park 8 30,585,977.55 2.31 113 6.1909 2.156577
Multi-Family 94 420,398,920.95 31.76 114 6.7730 1.352644
Office 45 376,011,112.39 28.41 118 7.2385 1.556305
Other 15 44,983,102.55 3.40 120 6.4816 1.962955
Retail 41 209,176,423.83 15.80 128 7.0573 1.371921
Self Storage 13 27,426,874.92 2.07 144 6.9408 2.525461
Totals 266 1,323,504,620.15 100.00 118 6.9851 1.537457
</TABLE>
<TABLE>
<CAPTION>
Anticipated Remaining Term (ARD and Balloon Loans)
Anticipated # of Scheduled % of Weighted
Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
84 months or less 3 24,873,467.15 1.88 60 6.8147 2.184602
85 to 100 months 2 5,297,798.02 0.40 96 8.6040 1.505939
97 to 120 months 178 1,097,879,902.63 82.95 110 6.9833 1.523642
121 to 168 months 4 37,083,528.37 2.80 132 7.2315 1.455400
169 to 192 months 15 81,473,211.59 6.16 168 6.9491 1.785158
181 months or greater 7 25,559,643.33 1.93 210 6.7183 1.348179
Totals 209 1,272,167,551.09 96.12 115 6.9865 1.547725
</TABLE>
<TABLE>
<CAPTION>
Remaining Stated Term (Fully Amortizing Loans)
# of Scheduled % of Weighted
Remaining Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
30 months or less 0 0.00 0.00 0 0.0000 0.000000
31 to 60 months 0 0.00 0.00 0 0.0000 0.000000
61 to 120 months 1 4,420,076.25 0.33 109 7.2500 1.010000
121 to 150 months 2 4,754,377.94 0.36 143 6.8142 1.182680
151 to 180 months 8 22,288,604.17 1.68 169 6.8952 1.382491
181 or greater months 8 19,874,010.70 1.50 227 6.9746 1.256190
Totals 19 51,337,069.06 3.88 184 6.9490 1.283021
</TABLE>
<TABLE>
<CAPTION>
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
120 months or less 0 0.00 0.00 0 0.0000 0.000000
121 to 180 months 2 7,597,283.66 0.57 81 6.2548 1.127498
181 to 240 months 8 37,662,674.45 2.85 113 7.2446 1.977951
241 to 300 months 50 193,892,995.38 14.65 117 7.0115 1.600372
301 to 360 months 148 1,031,702,904.30 77.95 115 6.9767 1.525560
361 months or greater 1 1,311,693.30 0.10 110 7.8100 1.280000
Totals 209 1,272,167,551.09 96.12 115 6.9865 1.547725
</TABLE>
<TABLE>
<CAPTION>
Age of Most Recent NOI
Age of Most # of Scheduled % of Weighted
Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Underwriter's Information 149 791,490,746.52 59.80 118 6.9673 1.416876
1 year or less 79 532,013,873.63 40.20 117 7.0115 1.716849
1 to 2 years 0 0.00 0.00 0 0.0000 0.000000
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 228 1,323,504,620.15 100.00 118 6.9851 1.537457
<FN>
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures
become available from borrowers on an asset level. In all cases the most current
DSCR provided by the Servicer is used. To the extent that no DSCR is provided by
the Servicer, information from the offering is used. The Trustee makes no representations as to the
accuracy of the data provided by the borrower for this calculation.
(2)Anticipated Remaining Term and WAM are each calculated based upon the
term from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the maturity date.
(3) Data in this table was calculated by allocating pro-rata the
current loan information to the properties based upon the Cut-off Date balance
of each property as disclosed in the offering document.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type(1) City State Payment Payment Coupon
<S> <C> <C> <C> <C>
GMAC4240 1 OF Sunnyvale CA 439,953.69 55,717.78 7.780%
GMAC1950 2 OF Various Various 361,519.92 59,423.91 6.950%
GMAC4690 3 RT Ulster NY 372,850.00 48,616.69 7.680%
GMAC4420 4 OF San Francisco CA 231,000.00 0.00 7.700%
GMAC1060 5 OF Detroit MI 183,994.90 30,429.95 6.970%
GMAC2940 6 OT Various Various 134,934.61 26,933.64 6.370%
GMAC2070 7 MF Various Various 119,425.00 0.00 5.620%
GMAC1710 8 OF Danbury CT 156,452.76 17,813.84 7.890%
GMAC4300 9 MF Sarasota FL 136,740.50 19,908.94 7.350%
GMAC4560 10 MF North Las Vegas NV 132,389.21 19,034.65 7.350%
GMAC3020 11 MF Rowland Heights CA 105,986.06 21,510.90 6.300%
GMAC4570 12 MF Peachtree City GA 112,606.92 16,190.38 7.350%
GMAC4140 13 MF Chesterfield MO 110,984.17 16,547.18 7.250%
GMAC2650 14 HC Various Various 105,388.79 37,207.44 7.210%
GMAC1470 15 MF Sacramento CA 90,520.00 0.00 6.200%
GMAC3310 16 RT Round Hill NV 97,635.95 16,608.83 6.800%
GMAC1160 17 HC Various Various 98,644.13 23,264.66 7.110%
GMAC3730 18 SS Various Various 99,261.50 13,688.15 7.490%
GMAC2500 19 OF Beverly Hills CA 82,532.02 16,925.22 6.250%
GMAC4160 20 MF Wilsonville OR 94,755.19 13,381.47 7.410%
GMAC2080 21 OF Norristown Borough PA 91,756.96 12,733.69 7.490%
GMAC3980 22 OF Alpharetta GA 76,815.89 12,765.70 6.875%
GMAC4580 23 RT Miami FL 79,822.81 12,500.15 7.170%
GMAC3180 24 MF Park Forest IL 67,270.00 0.00 6.510%
GMAC2380 25 RT St. George UT 58,926.38 11,284.01 6.500%
GMAC2470 26 LO Washington DC 58,177.17 13,860.12 7.000%
GMAC1690 27 OF Moline IL 59,640.97 15,583.38 7.250%
GMAC1360 28 MF Various Various 57,749.30 9,463.56 7.000%
GMAC3490 29 LO Irving TX 57,313.15 13,654.28 7.000%
GMAC1600 30 MF Various Various 52,858.32 9,256.58 6.750%
GMAC3700 31 MU Brooklyn NY 57,038.00 7,502.95 7.650%
GMAC1350 32 OT Colchester VT 51,083.10 8,645.82 6.875%
GMAC2450 33 HC Richardson TX 51,365.44 12,031.63 7.110%
GMAC4480 34 OF Pontiac MI 52,023.96 7,953.28 7.250%
GMAC2530 35 OF Roseville CA 51,139.14 7,236.65 7.200%
GMAC2720 36 RT Murray UT 45,208.51 7,858.79 6.750%
GMAC1170 37 MF Omaha NE 43,234.00 8,100.42 6.550%
GMAC2880 38 IN Irvine CA 44,261.72 7,525.58 6.880%
GMAC1100 39 OF Santa Monica CA 40,040.47 7,876.10 6.430%
GMAC2090 40 OF Scottsdale AZ 43,937.50 0.00 7.030%
GMAC3810 41 MU Coronado CA 42,832.09 7,063.13 6.900%
GMAC3340 42 MF Chesterfield MO 40,944.91 7,298.55 6.670%
GMAC2930 43 MH Albuquerque NM 38,198.71 7,853.79 6.260%
GMAC4070 44 MF Jackson MI 42,622.32 6,509.49 7.150%
GMAC4190 45 MF Eugene OR 42,231.94 6,238.56 7.260%
GMAC3150 46 RT Santa Monica CA 38,659.74 6,869.56 6.680%
GMAC4030 47 OF Miami FL 40,522.34 6,004.10 7.250%
GMAC2920 48 MH Thornton CO 33,716.20 7,400.30 6.060%
GMAC1530 49 HC Various Various 40,061.14 8,769.05 7.330%
GMAC4310 50 MF Memphis TN 39,841.96 5,764.48 7.350%
GMAC1050 51 IN Baltimore MD 34,184.99 9,738.17 6.375%
GMAC1850 52 HC Wayne MI 39,410.95 8,032.77 7.570%
GMAC2600 53 MF Council Bluff IA 32,775.49 6,339.28 6.450%
GMAC4680 54 LO Solon OH 41,273.63 7,047.49 8.188%
GMAC2660 55 IN Paramount CA 30,849.33 6,367.68 6.230%
GMAC3100 56 RT Canoga Park CA 31,909.36 8,841.29 6.470%
GMAC1410 57 HC Chicago IL 32,209.42 8,453.11 6.540%
GMAC1430 58 LO Orlando FL 38,685.40 7,592.32 7.875%
GMAC1260 59 MF Bridgeton MO 29,500.83 30,143.34 6.260%
GMAC1400 60 RT Bakersfield CA 33,098.46 5,662.40 6.860%
GMAC2870 61 MF Novi MI 31,722.52 5,846.99 6.640%
GMAC3300 62 OT Various Various 27,164.38 6,268.87 5.875%
GMAC4340 63 MF Charlotte NC 33,455.08 4,840.41 7.350%
GMAC2590 64 MF Burbank CA 27,252.91 6,032.28 6.000%
GMAC4170 65 OF Miami FL 33,856.49 4,654.98 7.500%
GMAC1640 66 IN Duluth GA 27,879.24 5,792.20 6.210%
GMAC1110 67 MF Hoboken NJ 31,180.02 4,746.31 7.000%
GMAC1280 68 RT Bryn Mawr PA 27,912.27 5,541.89 6.350%
GMAC3850 69 OF Fort Lauderdale FL 31,517.38 4,669.85 7.250%
GMAC1440 70 LO Stafford TX 32,427.19 7,125.56 7.500%
GMAC3210 71 RT Campbellsville KY 28,510.31 8,025.50 6.970%
GMAC2170 72 RT Placentia CA 29,019.79 4,627.60 7.110%
GMAC1450 73 SS Various Various 25,657.59 7,345.65 6.380%
GMAC4350 74 MF Greensboro NC 29,197.16 4,224.36 7.350%
GMAC2440 75 HC Austin TX 29,993.30 5,921.25 7.770%
GMAC1740 76 OF Tampa FL 24,812.54 16,635.77 6.600%
GMAC3640 77 OF Washington DC 26,836.73 21,864.81 7.250%
GMAC1860 78 MF Indianola IA 25,710.55 4,412.54 6.830%
GMAC4020 79 MF Davenport IA 26,055.85 4,191.76 7.000%
GMAC3410 80 IN Cromwell CT 25,495.66 4,076.55 7.000%
GMAC3190 81 MF West Des Moines IA 25,476.83 4,098.61 7.000%
GMAC2830 82 OF Hazelwood MO 25,873.07 3,891.96 7.200%
GMAC3200 83 MF Everett WA 22,076.00 4,662.02 6.160%
GMAC4330 84 MF Greenville SC 26,155.79 3,784.32 7.350%
GMAC3110 85 MF Lynnwood WA 21,785.65 4,630.93 6.140%
GMAC1480 86 MF Phoenix AZ 21,334.89 4,744.97 6.020%
GMAC2370 87 RT Jacksonville FL 25,281.78 3,988.36 7.125%
GMAC2990 88 MH Davie FL 22,515.34 4,494.18 6.370%
GMAC3560 89 MF Queens NY 23,739.14 4,101.88 6.750%
GMAC3030 90 MF Tuckertown NJ 21,745.19 4,529.32 6.220%
GMAC2550 91 RT Sandy OR 23,975.10 4,076.35 6.880%
GMAC2430 92 LO Stafford TX 25,391.10 5,579.45 7.500%
GMAC3060 93 MF West Des Moines IA 20,203.38 6,376.98 6.030%
GMAC1590 94 MF Washington DC 25,625.22 12,572.55 7.875%
GMAC2800 95 LO Mount Pleasant MI 23,874.93 5,307.65 7.250%
GMAC3140 96 RT New York NY 22,651.25 7,735.80 6.920%
GMAC2230 97 HC Orangeburg SC 24,034.35 5,062.30 7.500%
GMAC1730 98 IN Garden Grove CA 21,213.92 3,731.88 6.770%
GMAC1020 99 IN Maryland Heights MO 20,170.67 5,540.30 6.500%
GMAC4280 100 IN Los Angeles CA 22,857.06 3,276.51 7.360%
GMAC1190 101 RT Ann Arbor MI 18,592.27 4,125.09 6.010%
GMAC2610 102 MF Bedford Heights OH 19,083.16 8,501.80 6.240%
GMAC3440 103 OF San Diego CA 20,718.21 16,005.14 6.950%
GMAC4080 104 MF Brownsville TX 21,596.92 3,219.99 7.250%
GMAC2910 105 MH Dillon CO 17,981.98 3,946.82 6.060%
GMAC3940 106 RT Gonzales LA 20,245.19 15,103.06 7.000%
GMAC2651 107 HC San Antonio TX 19,599.18 7,643.92 6.780%
GMAC3760 108 RT Mission Viejo CA 21,026.26 3,125.48 7.260%
GMAC1780 109 OT Newport Beach CA 21,845.06 6,800.08 7.600%
GMAC2510 110 MF Cedar Rapids IA 20,648.38 2,990.86 7.150%
GMAC1380 111 LO Littleton CO 18,202.50 7,824.49 6.375%
GMAC2190 112 OF North Charleston SC 19,760.61 4,667.18 7.080%
GMAC1420 113 MF Roanoke VA 18,422.61 3,240.85 6.770%
GMAC4200 114 MF Waxahachie TX 19,510.76 2,890.86 7.250%
GMAC1910 115 RT Jacksonville FL 19,125.44 4,222.67 7.250%
GMAC3320 116 MF Harrisburg PA 18,336.79 3,041.94 6.940%
GMAC1070 117 IN Parsippany NJ 16,839.10 3,330.74 6.380%
GMAC1790 118 MF San Antonio TX 16,808.76 3,144.61 6.370%
GMAC2300 119 OF Norcross GA 16,335.49 3,393.87 6.210%
GMAC2560 120 HC Flushing NY 20,869.83 5,916.17 8.010%
GMAC1090 121 IN Waterbury CT 22,487.29 5,832.30 8.770%
GMAC3010 122 MF Bedford OH 14,323.72 11,556.53 5.750%
GMAC3710 123 MF Various Various 17,972.35 2,687.69 7.240%
GMAC3170 124 MF Sunnyside NY 16,677.40 2,934.95 6.730%
GMAC2840 125 RT Brick Township NJ 15,787.85 3,109.50 6.375%
GMAC1340 126 OF Hauppauge NY 16,174.63 2,846.64 6.530%
GMAC2640 127 OF Albuquerque NM 15,060.11 3,273.05 6.090%
GMAC2820 128 MF Phoenix AZ 17,299.70 2,843.64 6.990%
GMAC2460 129 RT Fremont CA 17,073.50 4,040.20 7.000%
GMAC2580 130 MF Various Various 17,292.77 6,120.18 7.200%
GMAC3670 131 MF Encino CA 16,907.35 2,719.99 7.000%
GMAC2480 132 MF Gulfport MS 16,611.29 2,747.25 6.970%
GMAC1580 133 MF Largo FL 15,979.42 0.00 6.740%
GMAC3950 134 OF Miami FL 16,724.78 2,625.76 7.100%
GMAC1130 135 OF Stamford CT 14,707.48 3,004.39 6.280%
GMAC1180 136 MF West Chester PA 15,830.59 2,516.67 6.850%
GMAC1230 137 RT Palm Harbor FL 14,406.80 2,981.36 6.240%
GMAC2340 138 RT Glendale AZ 14,891.03 4,125.94 6.470%
GMAC2900 139 MH Raleigh NC 13,861.11 3,042.34 6.060%
GMAC1540 140 RT Eustis FL 14,595.92 4,569.99 6.580%
GMAC1030 141 IN Baltimore MD 13,883.56 3,954.96 6.375%
GMAC2400 142 MF Colton CA 14,178.36 3,833.59 6.600%
GMAC3590 143 MF Omaha NE 14,715.92 2,404.12 6.950%
GMAC1570 144 LO Highlands Ranch CO 13,556.39 5,598.22 6.500%
GMAC2250 145 HC Hoquiam WA 15,231.89 3,216.90 7.490%
GMAC2790 146 MF Wichita KS 12,118.22 2,603.60 6.125%
GMAC1370 147 LO Stafford VA 13,549.30 8,157.87 7.000%
GMAC3500 148 MF Various Various 11,384.07 2,534.18 6.000%
GMAC1460 149 MH Enumclaw WA 12,782.32 2,269.73 6.740%
GMAC2280 150 MF Sioux Falls SD 12,117.51 5,118.25 6.470%
GMAC2670 151 OF Las Vegas NV 13,545.86 2,032.28 7.250%
GMAC1240 152 MF Phoenix AZ 15,552.07 1,663.57 8.375%
GMAC1510 153 MF Davis CA 11,121.48 2,365.99 6.120%
GMAC2310 154 IN Norcross GA 10,915.95 2,267.91 6.210%
GMAC2210 155 MF Suffern NY 12,606.95 1,867.94 7.250%
GMAC2710 156 RT Sennett NY 12,803.02 5,012.56 7.450%
GMAC1220 157 MF Tampa FL 10,279.14 2,347.60 5.940%
GMAC2410 158 HC Redmond WA 13,032.54 2,720.32 7.560%
GMAC2890 159 MH Garner NC 10,439.54 2,291.35 6.060%
GMAC2680 160 MF Altoona IA 10,311.04 3,020.38 6.030%
GMAC3570 161 RT Fairview Heights IL 10,294.38 7,372.03 6.240%
GMAC1700 162 RT Marco Island FL 11,482.56 1,955.33 6.875%
GMAC4740 163 RT Clarksville TN 13,137.20 3,274.50 7.970%
GMAC1500 164 MF New York NY 11,162.59 1,940.45 6.750%
GMAC1930 165 MF Simsbury CT 11,151.69 1,950.28 6.750%
GMAC1720 166 MF Dallas TX 10,090.17 2,171.43 6.120%
GMAC2760 167 SS Marietta GA 9,889.82 2,214.14 6.000%
GMAC3220 168 MF Phoenix AZ 9,853.69 3,138.52 6.000%
GMAC1760 169 HC Portland OR 11,406.33 2,782.14 6.940%
GMAC1390 170 RT Las Vegas NV 11,122.69 2,846.11 6.770%
GMAC3930 171 MF Meriden CT 11,117.16 1,788.49 7.000%
GMAC4750 172 RT Shelbyville TN 12,554.36 3,582.27 7.970%
GMAC4630 173 MF Wichita Falls TX 11,286.22 1,672.26 7.250%
GMAC1140 174 OF Bronx NY 11,181.02 3,878.71 7.250%
GMAC2200 175 MF Everett WA 9,005.70 2,133.82 5.830%
GMAC2700 176 OF Norfolk VA 10,861.66 1,620.72 7.310%
GMAC2850 177 LO Washington DC 9,242.94 2,731.76 6.250%
GMAC1920 178 MH Halfmoon NY 8,471.03 1,977.08 5.875%
GMAC1270 179 MF Hampton VA 10,174.75 1,563.61 7.150%
GMAC2860 180 OT Various Various 8,218.18 1,966.97 5.800%
GMAC1210 181 LO Manassas VA 9,766.64 2,361.09 7.000%
GMAC3070 182 RT San Marcos TX 8,562.13 6,127.22 6.280%
GMAC1650 183 RT Cicero NY 9,189.58 2,331.55 6.800%
GMAC1330 184 OF Hauppauge NY 9,914.88 1,343.12 7.375%
GMAC2490 185 MF Yardley PA 8,874.78 1,633.65 6.625%
GMAC2150 186 IN Nogales AZ 9,526.70 1,519.16 7.110%
GMAC1010 187 OF West Orange NJ 8,309.32 1,668.00 6.280%
GMAC1900 188 MF Houma LA 9,427.41 2,034.62 7.150%
GMAC1520 189 RT Lithonia GA 7,433.96 4,528.59 5.730%
GMAC3690 190 MF Brooklyn NY 9,039.37 1,445.32 7.000%
GMAC1890 191 OF Cinnaminson NJ 9,054.85 1,448.11 7.080%
GMAC3420 192 OF Marietta GA 9,557.47 1,338.75 7.480%
GMAC3920 193 RT Hacienda Heights CA 9,266.18 1,924.54 7.500%
GMAC2780 194 MF Littleton CO 7,617.72 1,618.04 6.160%
GMAC2420 195 HC Bakersfield CA 8,402.46 2,111.69 6.810%
GMAC2770 196 SS Tucker GA 7,417.36 1,660.61 6.000%
GMAC1660 197 RT Niceville FL 7,946.97 2,171.83 6.540%
GMAC1040 198 IN Los Angeles CA 8,137.84 4,874.48 7.150%
GMAC1770 199 MF Sherman Oaks CA 7,112.36 1,498.26 6.150%
GMAC3650 200 HC Murfreesboro AR 9,057.18 1,705.86 7.840%
GMAC1810 201 MF Luling LA 7,654.57 1,929.97 6.650%
GMAC1670 202 RT Orlando FL 7,436.86 2,032.43 6.540%
GMAC1820 203 MF Miami Township OH 7,788.08 1,193.50 7.000%
GMAC2050 204 OF Hewlett NY 6,868.80 5,326.31 6.320%
GMAC3780 205 MF Altoona IA 8,325.14 1,151.91 7.500%
GMAC4410 206 RT Mercedes TX 8,543.24 968.19 7.810%
GMAC2350 207 MF Pennsburg PA 7,349.92 1,168.45 6.850%
GMAC1560 208 MF Falcon Heights MN 7,296.38 1,762.00 7.000%
GMAC2810 209 MF Sioux Falls SD 6,789.26 1,284.75 6.500%
GMAC1290 210 MF Phoenix AZ 6,447.81 1,322.29 6.250%
GMAC2740 211 SS Dunwoody GA 6,184.36 1,275.66 6.250%
GMAC1750 212 RT Sayreville NJ 6,812.04 1,669.04 6.900%
GMAC1300 213 HC Bakersfield CA 6,511.88 1,737.67 6.600%
GMAC3090 214 OF Thousand Oaks CA 6,267.83 1,102.80 6.750%
GMAC1680 215 RT Coeur d'Alene ID 6,185.38 1,058.57 6.800%
GMAC2750 216 SS Green Acres FL 5,442.90 1,152.16 6.000%
GMAC2330 217 RT Anaheim Hills CA 6,122.48 1,083.77 6.750%
GMAC2290 218 MF South Euclid OH 6,439.64 1,030.00 7.100%
GMAC1250 219 RT Austin TX 6,208.54 2,308.59 7.000%
GMAC3130 220 MF Newport News VA 4,956.40 1,730.68 5.720%
GMAC2730 221 SS Decatur GA 4,944.91 1,107.07 6.000%
GMAC2160 222 OF East Hartford CT 5,774.64 920.85 7.110%
GMAC1320 223 RT Rosemead CA 5,323.05 1,241.69 7.125%
GMAC4780 224 MF Greenville TX 5,402.98 800.55 7.250%
GMAC2130 225 OF West Palm Beach FL 5,217.70 832.03 7.110%
GMAC2120 226 MF Hartford CT 4,396.94 701.15 7.110%
GMAC2110 227 MF Hartford CT 1,758.77 280.47 7.110%
GMAC2140 228 MF West Hartford CT 1,758.77 280.47 7.110%
Totals 7,712,272.23 1,434,410.07
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C>
GMAC4240 N/A 1/10/09 N 67,859,180.99 67,803,463.21 9/10/99
GMAC1950 N/A 11/10/08 N 62,420,706.33 62,361,282.42 9/10/99
GMAC4690 N/A 1/10/09 N 58,257,813.17 58,209,196.48 9/10/99
GMAC4420 N/A 1/10/09 N 36,000,000.00 36,000,000.00 9/10/99
GMAC1060 N/A 9/10/13 N 31,677,744.79 31,647,314.84 9/10/99
GMAC2940 3/10/09 9/10/28 N 25,419,393.17 25,392,459.53 9/10/99
GMAC2070 N/A 10/10/08 N 25,500,000.00 25,500,000.00 9/10/99
GMAC1710 N/A 9/10/09 N 23,795,096.16 23,777,282.32 9/10/99
GMAC4300 N/A 11/5/08 N 22,324,979.06 22,305,070.12 10/5/99
GMAC4560 N/A 1/10/09 N 21,614,565.13 21,595,530.48 9/10/99
GMAC3020 N/A 10/10/08 N 20,187,821.84 20,166,310.94 9/10/99
GMAC4570 N/A 1/5/09 N 18,384,802.57 18,368,612.19 10/5/99
GMAC4140 N/A 12/10/08 N 18,369,793.22 18,353,246.04 9/10/99
GMAC2650 N/A 9/1/08 N 17,540,435.91 17,503,228.47 9/1/99
GMAC1470 N/A 10/10/08 N 17,520,000.00 17,520,000.00 9/10/99
GMAC3310 N/A 1/10/09 N 17,229,873.14 17,213,264.31 9/10/99
GMAC1160 N/A 8/1/08 N 16,648,798.54 16,625,533.88 10/1/99
GMAC3730 N/A 1/10/14 N 15,903,043.86 15,889,355.71 9/10/99
GMAC2500 N/A 11/10/08 N 15,846,148.72 15,829,223.50 10/10/99
GMAC4160 N/A 1/10/09 N 15,344,970.38 15,331,588.91 9/10/99
GMAC2080 N/A 12/10/10 N 14,700,713.81 14,687,980.12 9/10/99
GMAC3980 N/A 1/10/09 N 13,407,864.72 13,395,099.02 10/10/99
GMAC4580 N/A 8/10/05 N 13,359,466.38 13,346,966.23 9/10/99
GMAC3180 N/A 10/10/08 N 12,400,000.00 12,400,000.00 9/10/99
GMAC2380 N/A 9/10/08 N 10,878,715.64 10,867,431.63 9/10/99
GMAC2470 11/1/10 11/1/23 N 9,973,228.91 9,959,368.79 10/1/99
GMAC1690 N/A 12/10/08 N 9,871,608.44 9,856,025.06 10/10/99
GMAC1360 N/A 9/1/08 N 9,899,880.36 9,890,416.80 10/1/99
GMAC3490 11/1/08 11/1/23 N 9,825,111.63 9,811,457.35 10/1/99
GMAC1600 N/A 11/10/08 N 9,397,034.54 9,387,777.96 10/10/99
GMAC3700 N/A 1/10/09 N 8,947,136.91 8,939,633.96 9/10/99
GMAC1350 N/A 10/1/08 N 8,916,323.53 8,907,677.71 10/1/99
GMAC2450 N/A 9/1/08 N 8,669,272.74 8,657,241.11 9/1/99
GMAC4480 N/A 8/1/08 N 8,610,862.68 8,602,909.40 9/1/99
GMAC2530 N/A 10/10/10 N 8,523,189.56 8,515,952.91 9/10/99
GMAC2720 N/A 12/10/14 N 8,037,068.13 8,029,209.34 9/10/99
GMAC1170 N/A 10/10/08 N 7,920,732.34 7,912,631.92 9/10/99
GMAC2880 N/A 9/10/08 N 7,720,067.48 7,712,541.90 9/10/99
GMAC1100 N/A 10/10/08 N 7,472,560.62 7,464,684.52 9/10/99
GMAC2090 N/A 9/10/08 N 7,500,000.00 7,500,000.00 9/10/99
GMAC3810 N/A 1/10/09 N 7,449,058.85 7,441,995.72 9/10/99
GMAC3340 N/A 12/10/08 N 7,366,401.20 7,359,102.65 9/10/99
GMAC2930 4/10/09 10/10/28 N 7,322,436.70 7,314,582.91 9/10/99
GMAC4070 N/A 1/10/09 N 7,153,396.14 7,146,886.65 9/10/99
GMAC4190 N/A 1/10/09 N 6,980,486.19 6,974,247.63 9/10/99
GMAC3150 N/A 12/10/08 N 6,944,863.39 6,937,993.83 9/10/99
GMAC4030 N/A 1/10/09 N 6,707,145.82 6,701,141.72 9/10/99
GMAC2920 4/10/09 10/10/28 N 6,676,475.91 6,669,075.61 9/10/99
GMAC1530 N/A 10/1/08 N 6,558,441.00 6,549,671.95 9/1/99
GMAC4310 N/A 12/5/08 N 6,504,810.25 6,499,045.77 10/5/99
GMAC1050 N/A 11/10/08 N 6,434,820.75 6,425,082.58 9/10/99
GMAC1850 N/A 11/1/08 N 6,247,442.14 6,239,409.37 10/1/99
GMAC2600 N/A 10/10/08 N 6,097,765.21 6,091,425.93 9/10/99
GMAC4680 1/1/09 1/1/24 N 6,049,265.07 6,042,217.58 10/1/99
GMAC2660 N/A 11/10/08 N 5,942,086.33 5,935,718.65 9/10/99
GMAC3100 N/A 11/10/08 N 5,918,273.25 5,909,431.96 10/10/99
GMAC1410 N/A 1/31/02 N 5,909,985.93 5,901,532.82 10/1/99
GMAC1430 8/1/08 5/1/23 N 5,894,918.21 5,887,325.89 10/1/99
GMAC1260 N/A 9/10/05 N 5,655,111.44 5,624,968.10 9/10/99
GMAC1400 9/10/08 9/10/28 N 5,789,818.05 5,784,155.65 9/10/99
GMAC2870 N/A 8/1/08 N 5,732,984.90 5,727,137.91 10/1/99
GMAC3300 N/A 12/10/08 N 5,548,468.50 5,542,199.63 9/10/99
GMAC4340 N/A 12/5/08 N 5,462,054.34 5,457,213.93 10/5/99
GMAC2590 N/A 12/10/08 N 5,450,582.91 5,444,550.63 9/10/99
GMAC4170 N/A 1/10/09 N 5,417,038.56 5,412,383.58 9/10/99
GMAC1640 N/A 11/10/08 N 5,387,292.12 5,381,499.92 9/10/99
GMAC1110 N/A 9/10/08 N 5,345,146.32 5,340,400.01 9/10/99
GMAC1280 N/A 11/10/18 N 5,274,760.58 5,269,218.69 10/10/99
GMAC3850 N/A 1/10/09 N 5,216,668.98 5,211,999.13 9/10/99
GMAC1440 3/1/08 3/1/23 N 5,188,349.76 5,181,224.20 10/1/99
GMAC3210 N/A 8/31/17 N 4,908,517.93 4,900,492.43 10/10/99
GMAC2170 N/A 8/1/08 N 4,897,854.22 4,893,226.62 9/1/99
GMAC1450 N/A 10/10/08 N 4,825,878.23 4,818,532.58 10/10/99
GMAC4350 N/A 12/5/08 N 4,766,883.79 4,762,659.43 10/5/99
GMAC2440 N/A 8/1/08 N 4,632,169.68 4,626,248.43 9/1/99
GMAC1740 N/A 9/10/13 N 4,511,371.21 4,494,735.44 9/10/99
GMAC3640 N/A 11/10/08 N 4,441,941.06 4,420,076.25 10/10/99
GMAC1860 N/A 10/10/08 N 4,517,226.90 4,512,814.36 9/10/99
GMAC4020 N/A 12/10/08 N 4,466,717.30 4,462,525.54 9/10/99
GMAC3410 N/A 1/10/09 N 4,370,683.81 4,366,607.26 10/10/99
GMAC3190 N/A 12/10/13 N 4,367,456.93 4,363,358.32 10/10/99
GMAC2830 N/A 1/10/09 N 4,312,178.40 4,308,286.44 9/10/99
GMAC3200 N/A 11/10/08 N 4,300,520.38 4,295,858.36 9/10/99
GMAC4330 N/A 12/5/08 N 4,270,333.42 4,266,549.10 10/5/99
GMAC3110 N/A 11/10/08 N 4,257,781.41 4,253,150.48 9/10/99
GMAC1480 N/A 10/10/08 N 4,252,802.32 4,248,057.35 9/10/99
GMAC2370 N/A 9/1/08 N 4,257,983.38 4,253,995.02 10/1/99
GMAC2990 3/10/09 9/10/28 N 4,241,509.03 4,237,014.85 9/10/99
GMAC3560 N/A 1/10/09 N 4,220,290.95 4,216,189.07 9/10/99
GMAC3030 N/A 10/10/08 N 4,195,214.25 4,190,684.93 10/10/99
GMAC2550 N/A 9/10/13 N 4,181,703.26 4,177,626.91 9/10/99
GMAC2430 3/1/08 3/1/23 N 4,062,575.74 4,056,996.29 10/1/99
GMAC3060 N/A 11/10/13 N 4,020,574.05 4,014,197.07 9/10/99
GMAC1590 N/A 1/10/14 N 3,904,796.03 3,892,223.48 9/10/99
GMAC2800 11/1/08 11/1/23 N 3,951,712.11 3,946,404.46 10/1/99
GMAC3140 N/A 11/10/09 N 3,927,962.35 3,920,226.55 9/10/99
GMAC2230 N/A 9/1/08 N 3,845,495.60 3,840,433.30 10/1/99
GMAC1730 N/A 9/1/08 N 3,760,221.50 3,756,489.62 10/1/99
GMAC1020 N/A 11/10/08 N 3,723,816.22 3,718,275.92 9/10/99
GMAC4280 N/A 1/10/09 N 3,726,694.44 3,723,417.93 10/10/99
GMAC1190 N/A 11/10/13 N 3,712,266.32 3,708,141.23 10/10/99
GMAC2610 N/A 11/10/18 N 3,669,839.06 3,661,337.26 9/10/99
GMAC3440 N/A 1/10/14 N 3,577,245.72 3,561,240.58 10/10/99
GMAC4080 N/A 12/10/08 N 3,574,662.49 3,571,442.50 9/10/99
GMAC2910 4/10/09 10/10/28 N 3,560,787.16 3,556,840.34 9/10/99
GMAC3940 N/A 12/10/11 N 3,470,604.30 3,455,501.24 9/10/99
GMAC2651 N/A 9/1/08 N 3,468,881.96 3,461,238.04 9/1/99
GMAC3760 N/A 12/10/08 N 3,475,415.32 3,472,289.84 9/10/99
GMAC1780 N/A 1/10/19 N 3,449,220.41 3,442,420.33 10/10/99
GMAC2510 N/A 9/1/08 N 3,465,461.85 3,462,470.99 10/1/99
GMAC1380 N/A 11/1/18 N 3,426,352.36 3,418,527.87 10/1/99
GMAC2190 N/A 9/10/08 N 3,349,255.34 3,344,588.16 10/10/99
GMAC1420 N/A 9/1/08 N 3,265,455.49 3,262,214.64 10/1/99
GMAC4200 N/A 1/10/09 N 3,229,366.50 3,226,475.64 10/10/99
GMAC1910 N/A 12/10/08 N 3,165,590.48 3,161,367.81 9/10/99
GMAC3320 N/A 10/10/08 N 3,170,627.14 3,167,585.20 9/10/99
GMAC1070 N/A 10/10/08 N 3,167,228.28 3,163,897.54 9/10/99
GMAC1790 N/A 10/1/08 N 3,166,486.18 3,163,341.57 9/1/99
GMAC2300 N/A 11/10/08 N 3,156,616.48 3,153,222.61 9/10/99
GMAC2560 N/A 8/1/13 N 3,126,566.64 3,120,650.47 9/1/99
GMAC1090 N/A 10/1/07 N 3,076,937.62 3,071,105.32 10/1/99
GMAC3010 N/A 11/10/13 N 2,989,297.44 2,977,740.91 9/10/99
GMAC3710 N/A 12/10/08 N 2,978,843.23 2,976,155.54 9/10/99
GMAC3170 N/A 11/10/08 N 2,973,681.55 2,970,746.60 9/10/99
GMAC2840 N/A 11/10/08 N 2,971,830.52 2,968,721.02 10/10/99
GMAC1340 N/A 11/10/08 N 2,972,367.38 2,969,520.74 9/10/99
GMAC2640 N/A 10/10/08 N 2,967,510.00 2,964,236.95 9/10/99
GMAC2820 N/A 9/1/08 N 2,969,905.69 2,967,062.05 10/1/99
GMAC2460 N/A 12/10/18 N 2,926,885.91 2,922,845.71 9/10/99
GMAC2580 N/A 9/10/18 N 2,882,127.71 2,876,007.53 10/10/99
GMAC3670 N/A 12/10/08 N 2,898,403.20 2,895,683.21 9/10/99
GMAC2480 N/A 9/1/08 N 2,859,906.45 2,857,159.20 9/1/99
GMAC1580 N/A 8/10/08 N 2,845,000.00 2,845,000.00 9/10/99
GMAC3950 N/A 11/10/08 N 2,826,723.70 2,824,097.94 9/10/99
GMAC1130 N/A 10/10/08 N 2,810,347.19 2,807,342.80 9/10/99
GMAC1180 N/A 10/10/08 N 2,773,241.77 2,770,725.10 9/10/99
GMAC1230 N/A 10/10/13 N 2,770,538.33 2,767,556.97 9/10/99
GMAC2340 N/A 11/10/08 N 2,761,860.87 2,757,734.93 9/10/99
GMAC2900 4/10/09 8/10/28 N 2,744,773.43 2,741,731.09 9/10/99
GMAC1540 N/A 12/10/08 N 2,661,870.79 2,657,300.80 9/10/99
GMAC1030 N/A 11/10/08 N 2,613,375.51 2,609,420.55 9/10/99
GMAC2400 N/A 9/10/08 N 2,577,883.86 2,574,050.27 9/10/99
GMAC3590 N/A 12/10/08 N 2,540,877.94 2,538,473.82 9/10/99
GMAC1570 12/1/08 12/1/18 N 2,502,718.59 2,497,120.37 10/1/99
GMAC2250 N/A 9/1/08 N 2,440,356.17 2,437,139.27 10/1/99
GMAC2790 N/A 10/10/08 N 2,374,182.10 2,371,578.50 9/10/99
GMAC1370 N/A 11/1/13 N 2,322,736.54 2,314,578.67 10/1/99
GMAC3500 N/A 11/10/08 N 2,276,813.02 2,274,278.84 9/10/99
GMAC1460 N/A 9/1/08 N 2,275,783.68 2,273,513.95 10/1/99
GMAC2280 N/A 10/10/08 N 2,247,450.87 2,242,332.62 9/10/99
GMAC2670 N/A 11/10/08 N 2,242,073.48 2,240,041.20 9/10/99
GMAC1240 N/A 9/1/07 N 2,228,356.27 2,226,692.70 10/1/99
GMAC1510 N/A 12/10/08 N 2,180,682.99 2,178,317.00 9/10/99
GMAC2310 N/A 11/10/08 N 2,109,362.49 2,107,094.58 9/10/99
GMAC2210 N/A 1/10/09 N 2,086,667.60 2,084,799.66 9/10/99
GMAC2710 N/A 7/10/13 N 2,062,231.80 2,057,219.24 9/10/99
GMAC1220 N/A 10/10/13 N 2,076,594.89 2,074,247.29 9/10/99
GMAC2410 N/A 8/1/08 N 2,068,657.17 2,065,936.85 10/1/99
GMAC2890 4/10/09 10/10/28 N 2,067,234.73 2,064,943.38 9/10/99
GMAC2680 N/A 11/10/13 N 2,051,949.11 2,048,928.73 9/10/99
GMAC3570 N/A 11/10/08 N 1,979,687.59 1,972,315.56 10/10/99
GMAC1700 N/A 9/10/08 N 2,004,228.14 2,002,272.81 9/10/99
GMAC4740 N/A 9/1/18 N 1,977,998.04 1,974,723.54 10/1/99
GMAC1500 N/A 12/10/08 N 1,984,461.24 1,982,520.79 9/10/99
GMAC1930 N/A 11/10/13 N 1,982,521.78 1,980,571.50 10/10/99
GMAC1720 N/A 10/10/08 N 1,978,464.37 1,976,292.94 10/10/99
GMAC2760 N/A 10/10/08 N 1,977,963.38 1,975,749.24 10/10/99
GMAC3220 N/A 11/10/08 N 1,970,737.12 1,967,598.60 9/10/99
GMAC1760 N/A 10/1/08 N 1,972,275.35 1,969,493.21 10/1/99
GMAC1390 N/A 10/10/08 N 1,971,526.43 1,968,680.32 9/10/99
GMAC3930 N/A 12/10/08 N 1,905,799.35 1,904,010.86 9/10/99
GMAC4750 N/A 9/1/18 N 1,890,242.79 1,886,660.52 10/1/99
GMAC4630 N/A 1/10/09 N 1,868,064.27 1,866,392.01 9/10/99
GMAC1140 N/A 10/10/08 N 1,850,651.32 1,846,772.61 9/10/99
GMAC2200 N/A 10/10/08 N 1,853,660.10 1,851,526.28 9/10/99
GMAC2700 N/A 9/1/13 N 1,783,036.36 1,781,415.64 10/1/99
GMAC2850 1/1/09 10/1/23 N 1,774,644.02 1,771,912.26 10/1/99
GMAC1920 N/A 10/10/08 N 1,730,252.50 1,728,275.42 9/10/99
GMAC1270 N/A 12/10/08 N 1,707,651.07 1,706,087.46 9/10/99
GMAC2860 N/A 10/10/08 N 1,700,312.32 1,698,345.35 9/10/99
GMAC1210 12/1/08 9/1/23 N 1,674,281.05 1,671,919.96 10/1/99
GMAC3070 N/A 10/1/13 N 1,636,075.53 1,629,948.31 9/1/99
GMAC1650 N/A 4/1/18 N 1,621,690.19 1,619,358.64 10/1/99
GMAC1330 N/A 8/10/08 N 1,613,268.04 1,611,924.92 9/10/99
GMAC2490 N/A 9/10/08 N 1,607,507.59 1,605,873.94 9/10/99
GMAC2150 N/A 8/1/08 N 1,607,881.44 1,606,362.28 9/1/99
GMAC1010 N/A 1/10/09 N 1,587,768.94 1,586,100.94 9/10/99
GMAC1900 N/A 12/10/08 N 1,582,222.22 1,580,187.60 10/10/99
GMAC1520 N/A 11/10/16 N 1,556,850.45 1,552,321.86 10/10/99
GMAC3690 N/A 1/10/09 N 1,549,606.11 1,548,160.79 9/10/99
GMAC1890 N/A 9/1/08 N 1,534,721.03 1,533,272.92 10/1/99
GMAC3420 N/A 11/10/08 N 1,533,283.98 1,531,945.23 10/10/99
GMAC3920 N/A 11/10/08 N 1,482,588.22 1,480,663.68 9/10/99
GMAC2780 N/A 10/10/08 N 1,483,971.90 1,482,353.86 9/10/99
GMAC2420 N/A 11/1/13 N 1,480,609.96 1,478,498.27 10/1/99
GMAC2770 N/A 10/10/08 N 1,483,472.53 1,481,811.92 10/10/99
GMAC1660 N/A 4/1/18 N 1,458,160.50 1,455,988.67 10/1/99
GMAC1040 N/A 8/1/13 N 1,365,792.02 1,360,917.54 9/1/99
GMAC1770 N/A 12/10/08 N 1,387,778.05 1,386,279.79 9/10/99
GMAC3650 N/A 12/1/08 N 1,386,303.48 1,384,597.62 10/1/99
GMAC1810 N/A 11/10/08 N 1,381,275.71 1,379,345.74 10/10/99
GMAC1670 N/A 10/1/17 N 1,364,562.28 1,362,529.85 10/1/99
GMAC1820 N/A 8/1/08 N 1,335,100.04 1,333,906.54 10/1/99
GMAC2050 N/A 12/10/10 N 1,304,203.01 1,298,876.70 10/10/99
GMAC3780 N/A 12/10/13 N 1,332,021.92 1,330,870.01 9/10/99
GMAC4410 N/A 12/10/08 N 1,312,661.49 1,311,693.30 9/10/99
GMAC2350 N/A 10/10/08 N 1,287,576.55 1,286,408.10 9/10/99
GMAC1560 N/A 9/10/08 N 1,250,808.11 1,249,046.11 9/10/99
GMAC2810 N/A 11/10/08 N 1,253,401.91 1,252,117.16 9/10/99
GMAC1290 N/A 11/10/08 N 1,237,980.34 1,236,658.05 9/10/99
GMAC2740 N/A 10/10/08 N 1,187,397.88 1,186,122.22 10/10/99
GMAC1750 N/A 11/10/08 N 1,184,702.53 1,183,033.49 9/10/99
GMAC1300 N/A 11/1/08 N 1,183,977.61 1,182,239.94 10/1/99
GMAC3090 N/A 10/10/08 N 1,114,280.38 1,113,177.58 9/10/99
GMAC1680 N/A 12/10/13 N 1,091,537.20 1,090,478.63 9/10/99
GMAC2750 N/A 10/10/08 N 1,088,580.79 1,087,428.63 10/10/99
GMAC2330 N/A 9/10/08 N 1,088,440.67 1,087,356.90 10/10/99
GMAC2290 N/A 8/1/08 N 1,088,389.06 1,087,359.06 10/1/99
GMAC1250 N/A 9/1/18 N 1,064,320.38 1,062,011.79 10/1/99
GMAC3130 N/A 10/10/08 N 1,039,803.25 1,038,072.57 9/10/99
GMAC2730 N/A 10/10/08 N 988,981.69 987,874.62 10/10/99
GMAC2160 N/A 8/1/08 N 974,623.53 973,702.68 9/1/99
GMAC1320 N/A 9/10/08 N 896,513.21 895,271.52 10/10/99
GMAC4780 N/A 1/10/09 N 894,286.07 893,485.52 9/10/99
GMAC2130 N/A 8/1/08 N 880,624.34 879,792.31 9/1/99
GMAC2120 N/A 8/1/08 N 742,099.11 741,397.96 9/1/99
GMAC2110 N/A 8/1/08 N 296,839.61 296,559.14 9/1/99
GMAC2140 N/A 8/1/08 N 296,839.61 296,559.14 9/1/99
Totals 1,324,939,030.22 1,323,504,620.15
</TABLE>
<TABLE>
Appraisal Appraisal Res Mod
Loan Reduction Reduction Strat. Code
Number Date Amount (2) (3)
<S> <C>
Totals 0.00
</TABLE>
(1) Property Type Code
SS- Self Storage
MF- Multi- Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
LO- Lodging
MU- Mixed Use
OT- Other
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
(3) Modification Code
1- Maturity Date Extension
2- Amortization Change
3- Principal Write- Off
4- Combination
Principal PrePayment Detail
No Principal Prepayments this Period
<TABLE>
<CAPTION>
Historical Detail
Delinquencies
Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO
Date # Balance # Balance # Balance # Balance # Balance
<S> <C> <C> <C> <C> <C>
10/15/1999 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
09/15/1999 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
08/16/1999 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
07/15/1999 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
06/15/1999 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
05/17/1999 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
04/15/1999 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
03/15/1999 0 $7,962,755.28 0 $0.00 0 $0.00 0 $0.00 0 $0.00
Distribution Modifications
Date # Balance
<S> <C>
10/15/1999 0 $0.00
09/15/1999 0 $0.00
08/16/1999 0 $0.00
07/15/1999 0 $0.00
06/15/1999 0 $0.00
05/17/1999 0 $0.00
04/15/1999 0 $0.00
03/15/1999 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
<S> <C> <C>
10/15/1999 0 $0.00 0 $0.00
09/15/1999 0 $0.00 0 $0.00
08/16/1999 0 $0.00 0 $0.00
07/15/1999 0 $0.00 0 $0.00
06/15/1999 0 $0.00 0 $0.00
05/17/1999 0 $0.00 0 $0.00
04/15/1999 0 $0.00 0 $0.00
03/15/1999 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
<S> <C> <C> <C>
10/15/1999 6.985055% 6.865483% 118
09/15/1999 6.985021% 6.865448% 119
08/16/1999 6.984980% 6.865407% 120
07/15/1999 6.984940% 6.865366% 121
06/15/1999 6.984905% 6.865331% 122
05/17/1999 6.984865% 6.865290% 123
04/15/1999 6.984831% 6.865255% 124
03/15/1999 6.984790% 6.865215% 125
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Delinquency Loan Detail
Offering # of Current Outstanding Status of
Loan Number Document Months Paid Through P & I P & I Mortgage
Cross- Reference Delinq. Date Advances Advances** Loan(1)
<S> <C> <C> <C> <C> <C> <C>
GMAC2650 14 0 9/1/99 A
GMAC2450 33 0 9/1/99 A
GMAC4480 34 0 9/1/99 A
GMAC1530 49 0 9/1/99 A
GMAC2170 72 0 9/1/99 A
GMAC2440 75 0 9/1/99 A
GMAC2651 107 0 9/1/99 A
GMAC1790 118 0 9/1/99 A
GMAC2560 120 0 9/1/99 A
GMAC2480 132 0 9/1/99 A
GMAC3070 182 0 9/1/99 A
GMAC2150 186 0 9/1/99 A
GMAC1040 198 0 9/1/99 A
GMAC2160 222 0 9/1/99 A
GMAC2130 225 0 9/1/99 A
GMAC2120 226 0 9/1/99 A
GMAC2110 227 0 9/1/99 A
GMAC2140 228 0 9/1/99 A
totals 18
</TABLE>
<TABLE>
<CAPTION>
Resolution Servicing Fore Actual Outstanding
Loan Number Strategy Transfer Closure Principal Servicing
Code(2) Date Date Balance Advances
<S> <C> <C> <C> <C> <C>
GMAC2650 17,540,435.91 0.00
GMAC2450 8,669,272.74 0.00
GMAC4480 8,610,862.68 0.00
GMAC1530 6,558,441.00 0.00
GMAC2170 4,897,854.22 0.00
GMAC2440 4,632,169.68 0.00
GMAC2651 3,468,881.96 0.00
GMAC1790 3,166,486.18 0.00
GMAC2560 3,126,566.64 0.00
GMAC2480 2,859,906.45 0.00
GMAC3070 1,636,075.53 0.00
GMAC2150 1,607,881.44 0.00
GMAC1040 1,365,792.02 0.00
GMAC2160 974,623.53 0.00
GMAC2130 880,624.34 0.00
GMAC2120 742,099.11 0.00
GMAC2110 296,839.61 0.00
GMAC2140 296,839.61 0.00
totals 71,331,652.65 0.00
</TABLE>
<TABLE>
<CAPTION>
Loan Number Bankruptcy REO
Date Date
<S> <C> <C>
GMAC2650
GMAC2450
GMAC4480
GMAC1530
GMAC2170
GMAC2440
GMAC2651
GMAC1790
GMAC2560
GMAC2480
GMAC3070
GMAC2150
GMAC1040
GMAC2160
GMAC2130
GMAC2120
GMAC2110
GMAC2140
</TABLE>
<TABLE>
Actual Outstanding
Principal Servicing
Balance Advances
<S> <C>
Totals by deliquency code:
Totals for status code = A (18 Loans) 71,331,652.65 0.00
<FN>
(1) Status of Mortgage Loan
A- Payment Not Received But Still in Grace Period
B- Late Payment But Less Than 1 Month Delinquent
0- Current
1- One Month Delinquent
2- Two Months Delinquent
3- Three Or More Months Delinquent
4- Assumed Scheduled Payment (Performing Matured Balloon)
7- Foreclosure
9- REO
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
</FN>
</TABLE>
Specially Serviced Loan Detail - Part 1
No Specially Serviced Loans this Period
Specially Serviced Loan Detail - Part 2
No Specially Serviced Loans this Period
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
No Liquidated Loans this Period
|
|