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 : August 16, 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)
52-2155294
52-2155295
(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 August 16, 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
August 16, 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
August 20, 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
August 16, 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.net/cmbs
Payment Date: 08/16/99
Record Date: 07/30/99
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% 240,000,000.00 233,012,938.26 1,197,520.27
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 7.073497% 86,731,000.00 86,731,000.00 0.00
E 361849EX6 7.073497% 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 1,327,341,211.26 1,197,520.27
</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 1,132,054.53 0.00 0.00 2,329,574.80
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 366,387.52 0.00 0.00 366,387.52
D 361849EW8 511,242.89 0.00 0.00 511,242.89
E 361849EX6 117,980.04 0.00 0.00 117,980.04
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 37,654.19 0.00 0.00 37,654.19
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 6,850,550.13 0.00 0.00 8,048,070.40
</TABLE>
<TABLE>
<CAPTION>
Current
Ending Subordination
Class CUSIP Balance Level(1)
<S> <C> <C> <C>
A-1 361849ES7 231,815,417.99 31.19%
A-2 361849ET5 680,686,000.00 31.19%
B 361849EU2 66,716,000.00 26.16%
C 361849EV0 66,717,000.00 21.13%
D 361849EW8 86,731,000.00 14.59%
E 361849EX6 20,015,000.00 13.08%
F 361849EY4 83,396,000.00 6.79%
G 361849EZ1 13,343,000.00 5.79%
H 361849FA5 26,686,000.00 3.77%
J 361849FB3 20,015,000.00 2.26%
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 1,326,143,690.99
</TABLE>
<TABLE>
<CAPTION>
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<S> <C> <C> <C> <C>
X 361849ER9 0.8880169% 1,334,328,273.00 1,327,341,211.26
</TABLE>
<TABLE>
<CAPTION>
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<S> <C> <C> <C> <C> <C>
X 361849ER9 973,570.00 0.00 973,570.05 1,326,143,690.99
<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 970.88724275 4.98966779 4.71689388
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 5.49166659
D 361849EW8 1,000.00000000 0.00000000 5.89458083
E 361849EX6 1,000.00000000 0.00000000 5.89458106
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 5.01666707
K-2 361849FD9 1,000.00000000 0.00000000 5.01666707
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 965.89757496
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 994.76361111 0.72963304 0.00000000 993.86614061
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 0.00
Servicing Advances Outstanding 1,025.28
Reimbursement for Interest on P & I 0.00
Advances paid from general collections
Reimbursement for Interest on Servicing 0.00
Advances paid from general collections
</TABLE>
<TABLE>
<CAPTION>
Master Servicing Fee Summary
<S> <C>
Current Period Accrued Master Servicing Fees 134,797.82
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 134,797.82
</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 1,132,054.53 0.00 1,132,054.53 0.00
A-2 3,502,696.71 0.00 3,502,696.71 0.00
X 973,570.00 0.00 973,570.00 0.00
B 349,981.02 0.00 349,981.02 0.00
C 366,387.52 0.00 366,387.52 0.00
D 511,242.89 0.00 511,242.89 0.00
E 117,980.04 0.00 117,980.04 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 7,824,120.13 0.00 7,824,120.13 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 1,132,054.53 0.00 1,132,054.53 0.00
A-2 0.00 3,502,696.71 0.00 3,502,696.71 0.00
X 0.00 973,570.00 0.00 973,570.00 0.00
B 0.00 349,981.02 0.00 349,981.02 0.00
C 0.00 366,387.52 0.00 366,387.52 0.00
D 0.00 511,242.89 0.00 511,242.89 0.00
E 0.00 117,980.04 0.00 117,980.04 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 0.00 37,654.19 0.00 37,654.19 5.55
Totals 0.00 7,824,120.13 0.00 7,824,120.13 5.55
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 9,021,640.40
Aggregate Number of Outstanding Loans 228
Aggregate Stated Principal Balance of Loans before distributions 1,326,939,770.84
Aggregate Unpaid Principal Balance of Loans after distributions 1,326,143,691.33
Percentage of Cut-off Date Principal Balance after Distributions 99.39%
Aggregate Amount of Service Fee 134,797.84
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 1,481.85
Aggregate Additional Trust Fund Expenses 0.00
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 5,975,789.16 0.45 109 6.9493 1.687469
1,000,000 to 1,999,999 59 90,797,673.84 6.85 132 6.7415 1.499312
2,000,000 to 2,999,999 39 99,052,515.35 7.47 124 6.7123 1.446862
3,000,000 to 3,999,999 29 100,710,949.84 7.59 135 6.9549 1.428679
4,000,000 to 4,999,999 23 101,400,515.46 7.65 126 6.8346 1.498848
5,000,000 to 5,999,999 16 89,240,936.00 6.73 110 6.7397 1.585522
6,000,000 to 6,999,999 10 65,260,606.48 4.92 112 7.0430 1.545630
7,000,000 to 7,999,999 8 59,946,900.00 4.52 111 6.7321 1.374530
8,000,000 to 8,999,999 6 51,746,266.59 3.90 125 7.1451 1.573155
9,000,000 to 9,999,999 5 49,018,842.56 3.70 116 7.0025 1.469258
10,000,000 to 13,999,999 4 50,075,238.79 3.78 100 6.7818 1.323287
14,000,000 to 16,999,999 5 78,507,712.73 5.92 128 7.1432 1.442774
17,000,000 to 19,999,999 5 89,116,794.58 6.72 111 6.9693 1.413977
20,000,000 to 24,999,999 4 87,987,824.78 6.63 114 7.2550 1.296733
25,000,000 to 29,999,999 2 50,941,706.59 3.84 112 5.9946 1.704514
30,000,000 to 39,999,999 2 67,701,896.62 5.11 139 7.3582 1.674602
40,000,000 to 59,999,999 1 58,293,763.77 4.40 113 7.6800 1.390000
60,000,000 and greater 2 130,367,758.19 9.83 112 7.3823 1.276458
Totals 228 1,326,143,691.33 100.00 120 6.9850 1.456003
</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 24,546,143.31 1.85 109 6.7922 1.501257
Arkansas 1 1,387,698.02 0.10 112 7.8400 1.610000
California 39 292,643,110.83 22.07 119 7.0180 1.447672
Colorado 11 31,910,351.80 2.41 125 6.3849 1.726202
Connecticut 10 40,285,678.20 3.04 119 7.6052 1.368704
Florida 26 100,326,752.28 7.57 118 7.0763 1.435598
Georgia 11 51,216,512.65 3.86 115 6.7998 1.502620
Idaho 1 1,092,384.63 0.08 172 6.8000 2.270000
Illinois 9 35,743,996.47 2.70 98 6.6059 1.713027
Iowa 8 30,346,637.89 2.29 134 6.7088 1.510286
Kansas 1 2,376,370.22 0.18 110 6.1250 1.570000
Kentucky 1 4,915,550.88 0.37 216 6.9700 1.000000
Louisiana 5 16,359,759.67 1.23 118 6.9849 1.300014
Maryland 2 9,060,221.10 0.68 111 6.3750 1.384223
Michigan 10 79,862,061.42 6.02 137 6.9133 1.520597
Minnesota 2 5,492,602.23 0.41 114 6.5136 1.931639
Mississippi 1 2,862,086.90 0.22 109 6.9700 1.260000
Missouri 5 39,482,823.65 2.98 106 6.9229 1.285093
Nebraska 2 10,470,134.43 0.79 110 6.6471 1.409714
Nevada 6 51,570,445.25 3.89 113 6.9784 1.397663
New Jersey 7 20,004,394.64 1.51 110 6.5881 1.502191
New Mexico 2 10,299,248.51 0.78 114 6.2110 1.470188
New York 27 165,762,667.69 12.50 115 7.2504 1.362596
North Carolina 4 15,052,378.96 1.14 113 6.9372 1.454705
Ohio 5 15,158,367.77 1.14 152 7.0497 1.469062
Oregon 4 28,500,039.67 2.15 121 7.2628 1.048003
Pennsylvania 6 28,836,037.68 2.17 145 7.0823 1.334075
South Carolina 3 11,476,196.52 0.87 110 7.3214 1.325169
South Dakota 2 3,506,593.55 0.26 110 6.4807 1.504394
Tennessee 3 10,384,271.11 0.78 156 7.5814 1.168072
Texas 21 78,775,124.39 5.94 112 7.1623 1.872061
Utah 2 18,931,366.83 1.43 141 6.6062 1.342746
Vermont 1 8,923,225.71 0.67 110 6.8750 1.790000
Virginia 6 11,809,284.24 0.89 131 6.8920 1.465108
Washington 10 46,631,822.47 3.52 109 6.4972 1.311525
Washington, DC 4 20,141,349.76 1.52 135 7.1594 1.399740
Totals 266 1,326,143,691.33 100.00 120 6.9850 1.456003
</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 59,276,960.18 4.47 118 5.7833 1.581338
6.001% to 6.250% 29 116,898,266.38 8.81 122 6.1632 1.569494
6.251% to 6.500% 26 145,082,923.70 10.94 118 6.3770 1.571411
6.501% to 6.750% 25 102,004,281.69 7.69 118 6.6431 1.555693
6.751% to 7.000% 46 282,067,791.23 21.27 127 6.9294 1.364949
7.001% to 7.250% 42 197,629,343.88 14.90 111 7.1855 1.444351
7.251% to 7.500% 25 180,913,765.90 13.64 121 7.3947 1.341104
7.501% to 7.750% 6 115,026,764.54 8.67 116 7.6734 1.548863
7.751% to 8.000% 9 112,743,517.27 8.50 120 7.8187 1.340952
8.001% or greater 4 14,500,076.56 1.09 119 8.3018 1.694158
Totals 228 1,326,143,691.33 100.00 120 6.9850 1.456003
</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 223 1,305,668,142.77 98.46 120 6.9707 1.454598
13 to 24 months 5 20,475,548.56 1.54 103 7.8946 1.545592
25 to 36 months 0 0.00 0.00 0 0.0000 0.000000
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 1,326,143,691.33 100.00 120 6.9850 1.456003
</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 12 34,296,078.44 2.59 166 7.0018 0.891682
1.10 to 1.19 6 35,559,843.53 2.68 130 6.7398 1.155996
1.20 to 1.24 5 106,675,720.55 8.04 113 7.0898 1.225060
1.25 to 1.29 31 231,238,839.55 17.44 117 6.9020 1.265884
1.30 to 1.34 35 254,958,126.83 19.23 116 7.1966 1.315328
1.35 to 1.39 25 143,918,525.16 10.85 119 7.0926 1.378346
1.4 to 1.49 34 164,074,930.26 12.37 123 6.8988 1.433295
1.5 to 1.59 30 98,051,703.21 7.39 134 7.0306 1.529084
1.6 to 1.79 19 70,803,153.26 5.34 114 6.6531 1.675353
1.8 to 1.89 8 62,209,425.41 4.69 119 7.2307 1.881162
1.9 to 2.19 11 79,021,120.09 5.96 116 6.6703 2.063176
2.2 and greater 12 45,336,225.04 3.42 101 6.7524 2.608816
Totals 228 1,326,143,691.33 100.00 120 6.9850 1.456003
</TABLE>
<TABLE>
<CAPTION>
Property Type(3)
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 87,299,765.59 6.58 107 7.2294 1.875117
Industrial 14 55,064,209.09 4.15 111 6.7347 1.392895
Lodging 12 56,720,891.80 4.28 124 7.2334 1.677803
Mixed Use 2 16,407,362.90 1.24 113 7.3092 1.498217
Mobile Home Park 8 30,647,114.88 2.31 115 6.1909 1.813732
Multi-Family 94 421,147,199.91 31.76 116 6.7730 1.361470
Office 45 376,669,583.56 28.40 120 7.2383 1.383879
Other 15 45,075,986.98 3.40 122 6.4817 1.874228
Retail 41 209,633,242.57 15.81 130 7.0571 1.353679
Self Storage 13 27,478,334.05 2.07 146 6.9405 1.900968
Totals 266 1,326,143,691.33 100.00 120 6.9850 1.456003
</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 24,971,753.68 1.88 62 6.8136 1.926439
85 to 100 months 2 5,312,735.92 0.40 98 8.6042 1.505878
97 to 120 months 177 1,075,979,933.78 81.14 111 6.9632 1.464400
121 to 168 months 5 60,973,483.76 4.60 129 7.4886 1.316157
169 to 192 months 15 81,627,659.01 6.16 170 6.9491 1.484779
181 months or greater 7 25,618,714.51 1.93 212 6.7184 1.334844
Totals 209 1,274,484,280.66 96.10 117 6.9865 1.465235
</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 4,462,781.21 0.34 111 7.2500 1.010000
121 to 150 months 2 4,794,218.84 0.36 145 6.8143 1.182691
151 to 180 months 8 22,445,755.06 1.69 171 6.8948 1.253245
181 or greater months 8 19,956,655.56 1.50 229 6.9742 1.259834
Totals 19 51,659,410.67 3.90 186 6.9487 1.228229
</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 7,670,793.98 0.58 83 6.2548 1.127338
181 to 240 months 7 33,879,036.62 2.55 114 7.2822 2.033788
241 to 300 months 49 192,567,728.18 14.52 118 7.0393 1.559756
301 to 360 months 150 1,039,053,381.54 78.35 117 6.9714 1.431908
361 months or greater 1 1,313,340.34 0.10 112 7.8100 1.280000
Totals 209 1,274,484,280.66 96.10 117 6.9865 1.465235
</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 215 1,244,214,785.88 93.82 120 6.9788 1.444490
1 year or less 13 81,928,905.45 6.18 113 7.0786 1.630845
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 1,326,143,691.33 100.00 120 6.9850 1.456003
<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> <C> <C> <C>
GMAC4240 1 OF Sunnyvale CA 455,163.39 40,508.08 7.780%
GMAC1950 2 OF Various Various 374,132.57 46,811.26 6.950%
GMAC4690 3 RT Ulster NY 385,752.28 35,714.41 7.680%
GMAC4420 4 OF San Francisco CA 231,000.00 0.00 7.700%
GMAC1060 5 OF Detroit MI 190,417.12 24,007.73 6.970%
GMAC2940 6 OT Various Various 139,676.56 22,191.69 6.370%
GMAC2070 7 MF Various Various 123,405.83 0.00 5.620%
GMAC1710 8 OF Danbury CT 156,684.72 17,581.88 7.890%
GMAC4300 9 MF Sarasota FL 141,491.00 15,158.44 7.350%
GMAC4560 10 MF North Las Vegas NV 136,985.53 14,438.33 7.350%
GMAC3020 11 MF Rowland Heights CA 109,712.42 17,784.54 6.300%
GMAC4570 12 MF Peachtree City GA 116,516.43 12,280.87 7.350%
GMAC4140 13 MF Chesterfield MO 114,842.57 12,688.78 7.250%
GMAC2650 14 HC Various Various 109,316.27 33,279.96 7.210%
GMAC1470 15 MF Sacramento CA 93,537.33 0.00 6.200%
GMAC3310 16 RT Round Hill NV 101,045.51 13,199.27 6.800%
GMAC1160 17 HC Various Various 102,174.65 19,734.14 7.110%
GMAC3730 18 SS Various Various 102,702.82 10,246.83 7.490%
GMAC2500 19 OF Beverly Hills CA 85,434.44 14,022.80 6.250%
GMAC4160 20 MF Wilsonville OR 98,042.92 10,093.74 7.410%
GMAC2080 21 OF Norristown Borough PA 94,939.13 9,551.52 7.490%
GMAC3980 22 OF Alpharetta GA 79,496.19 10,085.40 6.875%
GMAC4580 23 RT Miami FL 82,603.96 9,719.00 7.170%
GMAC3180 24 MF Park Forest IL 69,512.33 0.00 6.510%
GMAC2380 25 RT St. George UT 60,994.05 9,216.34 6.500%
GMAC2470 26 LO Washington DC 60,258.83 11,778.46 7.000%
GMAC1690 27 OF Moline IL 61,797.18 13,427.17 7.250%
GMAC1360 28 MF Various Various 59,764.35 7,448.51 7.000%
GMAC3490 29 LO Irving TX 59,363.90 11,603.53 7.000%
GMAC1600 30 MF Various Various 54,706.63 7,408.27 6.750%
GMAC3700 31 MU Brooklyn NY 59,012.34 5,528.61 7.650%
GMAC1350 32 OT Colchester VT 52,867.36 6,861.56 6.875%
GMAC2450 33 HC Richardson TX 53,202.83 10,194.24 7.110%
GMAC4480 34 OF Pontiac MI 53,835.03 6,142.21 7.250%
GMAC2530 35 OF Roseville CA 51,225.20 7,150.59 7.200%
GMAC2720 36 RT Murray UT 46,788.66 6,278.64 6.750%
GMAC1170 37 MF Omaha NE 44,749.62 6,584.80 6.550%
GMAC2880 38 IN Irvine CA 45,808.17 5,979.13 6.880%
GMAC1100 39 OF Santa Monica CA 41,446.99 6,469.58 6.430%
GMAC2090 40 OF Scottsdale AZ 45,402.08 0.00 7.030%
GMAC3810 41 MU Coronado CA 44,326.20 5,569.02 6.900%
GMAC3340 42 MF Chesterfield MO 42,377.32 5,866.14 6.670%
GMAC2930 43 MH Albuquerque NM 39,542.38 6,510.12 6.260%
GMAC4070 44 MF Jackson MI 44,105.15 5,026.66 7.150%
GMAC4190 45 MF Eugene OR 43,699.51 4,770.99 7.260%
GMAC3150 46 RT Santa Monica CA 40,012.05 5,517.25 6.680%
GMAC4030 47 OF Miami FL 41,930.65 4,595.79 7.250%
GMAC2920 48 MH Thornton CO 34,905.07 6,211.43 6.060%
GMAC1530 49 HC Various Various 41,489.48 7,340.71 7.330%
GMAC4310 50 MF Memphis TN 41,225.66 4,380.78 7.350%
GMAC1050 51 IN Baltimore MD 35,418.12 8,505.04 6.375%
GMAC1850 52 HC Wayne MI 40,811.39 6,632.33 7.570%
GMAC2600 53 MF Council Bluff IA 33,925.81 5,188.96 6.450%
GMAC4680 54 LO Solon OH 42,728.56 5,592.56 8.188%
GMAC2660 55 IN Paramount CA 31,934.47 5,282.54 6.230%
GMAC3100 56 RT Canoga Park CA 33,058.95 7,691.70 6.470%
GMAC1410 57 HC Chicago IL 32,300.81 8,361.72 6.540%
GMAC1430 58 LO Orlando FL 40,059.53 6,218.19 7.875%
GMAC1260 59 MF Bridgeton MO 30,796.05 28,848.12 6.260%
GMAC1400 60 RT Bakersfield CA 34,255.13 4,505.73 6.860%
GMAC2870 61 MF Novi MI 32,834.24 4,735.27 6.640%
GMAC3300 62 OT Various Various 28,123.71 5,309.54 5.875%
GMAC4340 63 MF Charlotte NC 34,616.96 3,678.53 7.350%
GMAC2590 64 MF Burbank CA 28,213.88 5,071.31 6.000%
GMAC4170 65 OF Miami FL 35,030.15 3,481.32 7.500%
GMAC1640 66 IN Duluth GA 28,860.14 4,811.30 6.210%
GMAC1110 67 MF Hoboken NJ 31,234.91 4,691.42 7.000%
GMAC1280 68 RT Bryn Mawr PA 28,892.70 4,561.46 6.350%
GMAC3850 69 OF Fort Lauderdale FL 32,612.73 3,574.50 7.250%
GMAC1440 70 LO Stafford TX 33,585.42 5,967.33 7.500%
GMAC3210 71 RT Campbellsville KY 29,544.82 6,990.99 6.970%
GMAC2170 72 RT Placentia CA 30,031.52 3,615.87 7.110%
GMAC1450 73 SS Various Various 26,583.57 6,419.67 6.380%
GMAC4350 74 MF Greensboro NC 30,211.17 3,210.35 7.350%
GMAC2440 75 HC Austin TX 31,058.28 4,856.27 7.770%
GMAC1740 76 OF Tampa FL 25,817.80 15,630.51 6.600%
GMAC3640 77 OF Washington DC 27,990.69 20,710.85 7.250%
GMAC1860 78 MF Indianola IA 26,609.02 3,514.07 6.830%
GMAC4020 79 MF Davenport IA 26,964.08 3,283.53 7.000%
GMAC3410 80 IN Cromwell CT 26,384.06 3,188.15 7.000%
GMAC3190 81 MF West Des Moines IA 26,364.88 3,210.56 7.000%
GMAC2830 82 OF Hazelwood MO 26,772.73 2,992.30 7.200%
GMAC3200 83 MF Everett WA 22,853.19 3,884.83 6.160%
GMAC4330 84 MF Greenville SC 27,064.17 2,875.94 7.350%
GMAC3110 85 MF Lynnwood WA 22,552.80 3,863.78 6.140%
GMAC1480 86 MF Phoenix AZ 22,087.55 3,992.31 6.020%
GMAC2370 87 RT Jacksonville FL 26,162.75 3,107.39 7.125%
GMAC2990 88 MH Davie FL 23,306.59 3,702.93 6.370%
GMAC3560 89 MF Queens NY 24,568.59 3,272.43 6.750%
GMAC3030 90 MF Tuckertown NJ 22,510.46 3,764.05 6.220%
GMAC2550 91 RT Sandy OR 24,812.76 3,238.69 6.880%
GMAC2430 92 LO Stafford TX 26,298.02 4,672.53 7.500%
GMAC3060 93 MF West Des Moines IA 20,935.60 5,644.76 6.030%
GMAC1590 94 MF Washington DC 26,636.73 11,561.04 7.875%
GMAC2800 95 LO Mount Pleasant MI 24,726.57 4,456.01 7.250%
GMAC3140 96 RT New York NY 23,488.75 6,898.30 6.920%
GMAC2230 97 HC Orangeburg SC 24,890.00 4,206.65 7.500%
GMAC1730 98 IN Garden Grove CA 21,956.01 2,989.79 6.770%
GMAC1020 99 IN Maryland Heights MO 20,897.07 4,813.90 6.500%
GMAC4280 100 IN Los Angeles CA 23,650.53 2,483.04 7.360%
GMAC1190 101 RT Ann Arbor MI 19,248.01 3,469.35 6.010%
GMAC2610 102 MF Bedford Heights OH 19,803.12 7,781.84 6.240%
GMAC3440 103 OF San Diego CA 21,590.50 15,132.85 6.950%
GMAC4080 104 MF Brownsville TX 22,347.74 2,469.17 7.250%
GMAC2910 105 MH Dillon CO 18,616.04 3,312.76 6.060%
GMAC3940 106 RT Gonzales LA 21,092.41 14,255.84 7.000%
GMAC2651 107 HC San Antonio TX 20,333.41 6,909.69 6.780%
GMAC3760 108 RT Mission Viejo CA 21,757.17 2,394.57 7.260%
GMAC1780 109 OT Newport Beach CA 22,651.93 5,993.21 7.600%
GMAC2510 110 MF Cedar Rapids IA 20,683.70 2,955.54 7.150%
GMAC1380 111 LO Littleton CO 18,887.84 7,139.15 6.375%
GMAC2190 112 OF North Charleston SC 20,467.73 3,960.06 7.080%
GMAC1420 113 MF Roanoke VA 19,067.06 2,596.40 6.770%
GMAC4200 114 MF Waxahachie TX 20,188.83 2,212.79 7.250%
GMAC1910 115 RT Jacksonville FL 19,807.31 3,540.80 7.250%
GMAC3320 116 MF Harrisburg PA 18,976.81 2,401.92 6.940%
GMAC1070 117 IN Parsippany NJ 17,430.58 2,739.26 6.380%
GMAC1790 118 MF San Antonio TX 16,841.89 3,111.48 6.370%
GMAC2300 119 OF Norcross GA 16,910.24 2,819.12 6.210%
GMAC2560 120 HC Flushing NY 20,948.03 5,837.97 8.010%
GMAC1090 121 IN Waterbury CT 22,571.61 5,747.98 8.770%
GMAC3010 122 MF Bedford OH 14,910.08 10,970.17 5.750%
GMAC3710 123 MF Various Various 18,597.23 2,062.81 7.240%
GMAC3170 124 MF Sunnyside NY 17,260.65 2,351.70 6.730%
GMAC2840 125 RT Brick Township NJ 16,342.24 2,555.11 6.375%
GMAC1340 126 OF Hauppauge NY 16,205.36 2,815.91 6.530%
GMAC2640 127 OF Albuquerque NM 15,590.95 2,742.21 6.090%
GMAC2820 128 MF Phoenix AZ 17,903.40 2,239.94 6.990%
GMAC2460 129 RT Fremont CA 17,684.09 3,429.61 7.000%
GMAC2580 130 MF Various Various 17,937.30 5,475.65 7.200%
GMAC3670 131 MF Encino CA 17,496.69 2,130.65 7.000%
GMAC2480 132 MF Gulfport MS 17,191.10 2,167.44 6.970%
GMAC1580 133 MF Largo FL 16,512.06 0.00 6.740%
GMAC3950 134 OF Miami FL 17,307.33 2,043.21 7.100%
GMAC1130 135 OF Stamford CT 15,224.71 2,487.16 6.280%
GMAC1180 136 MF West Chester PA 15,859.08 2,488.18 6.850%
GMAC1230 137 RT Palm Harbor FL 14,913.69 2,474.47 6.240%
GMAC2340 138 RT Glendale AZ 15,427.51 3,589.46 6.470%
GMAC2900 139 MH Raleigh NC 14,349.86 2,553.59 6.060%
GMAC1540 140 RT Eustis FL 15,128.34 4,037.57 6.580%
GMAC1030 141 IN Baltimore MD 14,384.37 3,454.15 6.375%
GMAC2400 142 MF Colton CA 14,688.85 3,323.10 6.600%
GMAC3590 143 MF Omaha NE 15,229.15 1,890.89 6.950%
GMAC1570 144 LO Highlands Ranch CO 14,065.40 5,089.21 6.500%
GMAC2250 145 HC Hoquiam WA 15,774.23 2,674.56 7.490%
GMAC2790 146 MF Wichita KS 12,545.18 2,176.64 6.125%
GMAC1370 147 LO Stafford VA 14,093.01 7,614.16 7.000%
GMAC3500 148 MF Various Various 11,785.63 2,132.62 6.000%
GMAC1460 149 MH Enumclaw WA 13,229.61 1,822.44 6.740%
GMAC2280 150 MF Sioux Falls SD 12,573.52 4,662.24 6.470%
GMAC2670 151 OF Las Vegas NV 14,016.94 1,561.20 7.250%
GMAC1240 152 MF Phoenix AZ 15,575.05 1,640.59 8.375%
GMAC1510 153 MF Davis CA 11,513.06 1,974.41 6.120%
GMAC2310 154 IN Norcross GA 11,300.02 1,883.84 6.210%
GMAC2210 155 MF Suffern NY 13,045.09 1,429.80 7.250%
GMAC2710 156 RT Sennett NY 13,288.07 4,527.51 7.450%
GMAC1220 157 MF Tampa FL 10,642.14 1,984.60 5.940%
GMAC2410 158 HC Redmond WA 13,496.43 2,256.43 7.560%
GMAC2890 159 MH Garner NC 10,807.64 1,923.25 6.060%
GMAC2680 160 MF Altoona IA 10,682.33 2,649.09 6.030%
GMAC3570 161 RT Fairview Heights IL 10,712.45 6,953.96 6.240%
GMAC1700 162 RT Marco Island FL 11,883.76 1,554.13 6.875%
GMAC4740 163 RT Clarksville TN 13,180.27 3,231.43 7.970%
GMAC1500 164 MF New York NY 11,552.76 1,550.28 6.750%
GMAC1930 165 MF Simsbury CT 11,541.60 1,560.37 6.750%
GMAC1720 166 MF Dallas TX 10,445.70 1,815.90 6.120%
GMAC2760 167 SS Marietta GA 10,238.80 1,865.16 6.000%
GMAC3220 168 MF Phoenix AZ 10,210.96 2,781.25 6.000%
GMAC1760 169 HC Portland OR 11,814.99 2,373.48 6.940%
GMAC1390 170 RT Las Vegas NV 11,522.06 2,446.74 6.770%
GMAC3930 171 MF Meriden CT 11,504.68 1,400.97 7.000%
GMAC4750 172 RT Shelbyville TN 12,601.48 3,535.15 7.970%
GMAC4630 173 MF Wichita Falls TX 11,678.46 1,280.02 7.250%
GMAC1140 174 OF Bronx NY 11,597.09 3,462.64 7.250%
GMAC2200 175 MF Everett WA 9,324.16 1,815.36 5.830%
GMAC2700 176 OF Norfolk VA 11,239.42 1,242.96 7.310%
GMAC2850 177 LO Washington DC 9,576.91 2,397.79 6.250%
GMAC1920 178 MH Halfmoon NY 8,770.41 1,677.70 5.875%
GMAC1270 179 MF Hampton VA 10,528.85 1,209.51 7.150%
GMAC2860 180 OT Various Various 8,508.90 1,676.25 5.800%
GMAC1210 181 LO Manassas VA 10,116.51 2,011.22 7.000%
GMAC3070 182 RT San Marcos TX 8,910.21 5,779.14 6.280%
GMAC1650 183 RT Cicero NY 9,519.41 2,001.72 6.800%
GMAC1330 184 OF Hauppauge NY 9,931.23 1,326.77 7.375%
GMAC2490 185 MF Yardley PA 9,185.74 1,322.69 6.625%
GMAC2150 186 IN Nogales AZ 9,858.83 1,187.03 7.110%
GMAC1010 187 OF West Orange NJ 8,601.23 1,376.09 6.280%
GMAC1900 188 MF Houma LA 9,451.44 2,010.59 7.150%
GMAC1520 189 RT Lithonia GA 7,723.69 4,238.86 5.730%
GMAC3690 190 MF Brooklyn NY 9,354.35 1,130.34 7.000%
GMAC1890 191 OF Cinnaminson NJ 9,370.53 1,132.43 7.080%
GMAC3420 192 OF Marietta GA 9,889.07 1,007.15 7.480%
GMAC3920 193 RT Hacienda Heights CA 9,595.72 1,595.00 7.500%
GMAC2780 194 MF Littleton CO 7,886.00 1,349.76 6.160%
GMAC2420 195 HC Bakersfield CA 8,703.84 1,810.31 6.810%
GMAC2770 196 SS Tucker GA 7,679.10 1,398.87 6.000%
GMAC1660 197 RT Niceville FL 8,233.17 1,885.63 6.540%
GMAC1040 198 IN Los Angeles CA 8,465.27 4,547.05 7.150%
GMAC1770 199 MF Sherman Oaks CA 7,362.69 1,247.93 6.150%
GMAC3650 200 HC Murfreesboro AR 9,377.86 1,385.18 7.840%
GMAC1810 201 MF Luling LA 7,675.78 1,908.76 6.650%
GMAC1670 202 RT Orlando FL 7,704.69 1,764.60 6.540%
GMAC1820 203 MF Miami Township OH 7,801.89 1,179.69 7.000%
GMAC2050 204 OF Hewlett NY 7,152.79 5,042.32 6.320%
GMAC3780 205 MF Altoona IA 8,613.83 863.22 7.500%
GMAC4410 206 RT Mercedes TX 8,837.11 674.32 7.810%
GMAC2350 207 MF Pennsburg PA 7,363.14 1,155.23 6.850%
GMAC1560 208 MF Falcon Heights MN 7,557.74 1,500.64 7.000%
GMAC2810 209 MF Sioux Falls SD 7,027.32 1,046.69 6.500%
GMAC1290 210 MF Phoenix AZ 6,674.57 1,095.53 6.250%
GMAC2740 211 SS Dunwoody GA 6,401.93 1,058.09 6.250%
GMAC1750 212 RT Sayreville NJ 7,056.09 1,424.99 6.900%
GMAC1300 213 HC Bakersfield CA 6,746.08 1,503.47 6.600%
GMAC3090 214 OF Thousand Oaks CA 6,487.06 883.57 6.750%
GMAC1680 215 RT Coeur d'Alene ID 6,401.45 842.50 6.800%
GMAC2750 216 SS Green Acres FL 5,634.29 960.77 6.000%
GMAC2330 217 RT Anaheim Hills CA 6,336.70 869.55 6.750%
GMAC2290 218 MF South Euclid OH 6,664.17 805.47 7.100%
GMAC1250 219 RT Austin TX 6,440.60 2,076.53 7.000%
GMAC3130 220 MF Newport News VA 5,136.92 1,550.16 5.720%
GMAC2730 221 SS Decatur GA 5,119.40 932.58 6.000%
GMAC2160 222 OF East Hartford CT 5,975.97 719.52 7.110%
GMAC1320 223 RT Rosemead CA 5,513.42 1,051.32 7.125%
GMAC4780 224 MF Greenville TX 5,590.75 612.78 7.250%
GMAC2130 225 OF West Palm Beach FL 5,399.61 650.12 7.110%
GMAC2120 226 MF Hartford CT 4,550.23 547.86 7.110%
GMAC2110 227 MF Hartford CT 1,820.09 219.15 7.110%
GMAC2140 228 MF West Hartford CT 1,820.09 219.15 7.110%
Totals 7,960,399.74 1,197,520.27
</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> <C>
GMAC4240 N/A 01/10/2009 N 67,940,468.53 67,899,960.45 08/10/1999
GMAC1950 N/A 11/10/2008 N 62,514,609.00 62,467,797.74 07/10/1999
GMAC4690 N/A 01/10/2009 N 58,329,478.18 58,293,763.77 07/10/1999
GMAC4420 N/A 01/10/2009 N 36,000,000.00 36,000,000.00 07/10/1999
GMAC1060 N/A 09/10/2013 N 31,725,904.35 31,701,896.62 07/10/1999
GMAC2940 03/10/2009 09/10/2028 N 25,463,898.28 25,441,706.59 07/10/1999
GMAC2070 N/A 10/10/2008 N 25,500,000.00 25,500,000.00 07/10/1999
GMAC1710 N/A 09/10/2009 N 23,830,375.52 23,812,793.64 07/10/1999
GMAC4300 N/A 11/05/2008 N 22,355,391.88 22,340,233.44 08/05/1999
GMAC4560 N/A 01/10/2009 N 21,643,533.17 21,629,094.84 07/10/1999
GMAC3020 N/A 10/10/2008 N 20,223,487.40 20,205,702.86 07/10/1999
GMAC4570 N/A 01/05/2009 N 18,409,442.04 18,397,161.17 08/05/1999
GMAC4140 N/A 12/10/2008 N 18,395,250.00 18,382,561.22 07/10/1999
GMAC2650 N/A 09/01/2008 N 17,607,202.45 17,573,922.49 07/01/1999
GMAC1470 N/A 10/10/2008 N 17,520,000.00 17,520,000.00 07/10/1999
GMAC3310 N/A 01/10/2009 N 17,256,348.97 17,243,149.70 07/10/1999
GMAC1160 N/A 08/01/2008 N 16,688,387.64 16,668,653.50 07/01/1999
GMAC3730 N/A 01/10/2014 N 15,923,603.61 15,913,356.78 07/10/1999
GMAC2500 N/A 11/10/2008 N 15,874,269.79 15,860,246.99 08/10/1999
GMAC4160 N/A 01/10/2009 N 15,365,222.26 15,355,128.52 07/10/1999
GMAC2080 N/A 12/10/2010 N 14,719,878.46 14,710,326.94 07/10/1999
GMAC3980 N/A 01/10/2009 N 13,428,095.23 13,418,009.83 08/10/1999
GMAC4580 N/A 08/10/2005 N 13,378,964.39 13,369,245.39 07/10/1999
GMAC3180 N/A 10/10/2008 N 12,400,000.00 12,400,000.00 08/10/1999
GMAC2380 N/A 09/10/2008 N 10,897,199.91 10,887,983.57 07/10/1999
GMAC2470 11/01/2010 11/01/2023 N 9,996,856.83 9,985,078.37 08/01/1999
GMAC1690 N/A 12/10/2008 N 9,898,546.61 9,885,119.44 07/10/1999
GMAC1360 N/A 09/01/2008 N 9,914,822.28 9,907,373.77 08/01/1999
GMAC3490 11/01/2008 11/01/2023 N 9,848,388.64 9,836,785.11 08/01/1999
GMAC1600 N/A 11/10/2008 N 9,411,894.14 9,404,485.87 08/10/1999
GMAC3700 N/A 01/10/2009 N 8,958,230.55 8,952,701.94 07/10/1999
GMAC1350 N/A 10/01/2008 N 8,930,087.27 8,923,225.71 08/01/1999
GMAC2450 N/A 09/01/2008 N 8,689,723.63 8,679,529.39 07/01/1999
GMAC4480 N/A 08/01/2008 N 8,623,185.45 8,617,043.24 07/01/1999
GMAC2530 N/A 10/10/2010 N 8,537,533.64 8,530,383.05 08/10/1999
GMAC2720 N/A 12/10/2014 N 8,049,661.90 8,043,383.26 08/10/1999
GMAC1170 N/A 10/10/2008 N 7,933,939.08 7,927,354.28 07/10/1999
GMAC2880 N/A 09/10/2008 N 7,732,061.17 7,726,082.04 07/10/1999
GMAC1100 N/A 10/10/2008 N 7,485,535.60 7,479,066.02 07/10/1999
GMAC2090 N/A 09/10/2008 N 7,500,000.00 7,500,000.00 08/10/1999
GMAC3810 N/A 01/10/2009 N 7,460,229.98 7,454,660.96 07/10/1999
GMAC3340 N/A 12/10/2008 N 7,378,167.17 7,372,301.03 07/10/1999
GMAC2930 04/10/2009 10/10/2028 N 7,335,492.04 7,328,981.92 07/10/1999
GMAC4070 N/A 01/10/2009 N 7,163,480.41 7,158,453.75 07/10/1999
GMAC4190 N/A 01/10/2009 N 6,990,057.99 6,985,287.00 07/10/1999
GMAC3150 N/A 12/10/2008 N 6,955,929.62 6,950,412.37 07/10/1999
GMAC4030 N/A 01/10/2009 N 6,716,366.10 6,711,770.31 07/10/1999
GMAC2920 04/10/2009 10/10/2028 N 6,688,931.18 6,682,719.75 07/10/1999
GMAC1530 N/A 10/01/2008 N 6,573,168.76 6,565,828.05 07/01/1999
GMAC4310 N/A 12/05/2008 N 6,513,599.54 6,509,218.76 08/05/1999
GMAC1050 N/A 11/10/2008 N 6,451,877.52 6,443,372.48 07/10/1999
GMAC1850 N/A 11/01/2008 N 6,260,750.03 6,254,117.70 08/01/1999
GMAC2600 N/A 10/10/2008 N 6,108,171.96 6,102,983.00 07/10/1999
GMAC4680 01/01/2009 01/01/2024 N 6,060,489.62 6,054,897.06 08/01/1999
GMAC2660 N/A 11/10/2008 N 5,952,679.75 5,947,397.21 08/10/1999
GMAC3100 N/A 11/10/2008 N 5,933,699.51 5,926,007.81 08/10/1999
GMAC1410 N/A 01/31/2002 N 5,926,754.94 5,918,393.22 08/01/1999
GMAC1430 08/01/2008 05/01/2023 N 5,907,396.75 5,901,178.56 08/01/1999
GMAC1260 N/A 09/10/2005 N 5,712,963.19 5,684,115.07 07/10/1999
GMAC1400 09/10/2008 09/10/2028 N 5,798,856.12 5,794,350.39 07/10/1999
GMAC2870 N/A 08/01/2008 N 5,742,482.52 5,737,747.25 07/01/1999
GMAC3300 N/A 12/10/2008 N 5,559,114.44 5,553,804.90 07/10/1999
GMAC4340 N/A 12/05/2008 N 5,469,434.68 5,465,756.15 08/05/1999
GMAC2590 N/A 12/10/2008 N 5,460,751.73 5,455,680.42 07/10/1999
GMAC4170 N/A 01/10/2009 N 5,424,023.68 5,420,542.36 07/10/1999
GMAC1640 N/A 11/10/2008 N 5,396,940.45 5,392,129.15 08/10/1999
GMAC1110 N/A 09/10/2008 N 5,354,556.52 5,349,865.10 07/10/1999
GMAC1280 N/A 11/10/2018 N 5,283,908.44 5,279,346.98 08/10/1999
GMAC3850 N/A 01/10/2009 N 5,223,840.30 5,220,265.80 07/10/1999
GMAC1440 03/01/2008 03/01/2023 N 5,200,322.96 5,194,355.63 08/01/1999
GMAC3210 N/A 08/31/2017 N 4,922,541.87 4,915,550.88 08/10/1999
GMAC2170 N/A 08/01/2008 N 4,905,108.09 4,901,492.22 07/01/1999
GMAC1450 N/A 10/10/2008 N 4,838,752.84 4,832,333.17 08/10/1999
GMAC4350 N/A 12/05/2008 N 4,773,324.81 4,770,114.46 08/05/1999
GMAC2440 N/A 08/01/2008 N 4,641,914.71 4,637,058.44 07/01/1999
GMAC1740 N/A 09/10/2013 N 4,542,721.07 4,527,090.56 07/10/1999
GMAC3640 N/A 11/10/2008 N 4,483,492.06 4,462,781.21 07/10/1999
GMAC1860 N/A 10/10/2008 N 4,524,275.70 4,520,761.63 07/10/1999
GMAC4020 N/A 12/10/2008 N 4,473,304.15 4,470,020.62 07/10/1999
GMAC3410 N/A 01/10/2009 N 4,377,079.33 4,373,891.18 08/10/1999
GMAC3190 N/A 12/10/2013 N 4,373,897.40 4,370,686.84 07/10/1999
GMAC2830 N/A 01/10/2009 N 4,318,181.56 4,315,189.26 07/10/1999
GMAC3200 N/A 11/10/2008 N 4,308,310.64 4,304,425.81 07/10/1999
GMAC4330 N/A 12/05/2008 N 4,276,103.50 4,273,227.56 08/05/1999
GMAC3110 N/A 11/10/2008 N 4,265,529.40 4,261,665.62 07/10/1999
GMAC1480 N/A 10/10/2008 N 4,260,807.63 4,256,815.32 07/10/1999
GMAC2370 N/A 09/01/2008 N 4,264,217.23 4,261,109.84 08/01/1999
GMAC2990 03/10/2009 09/10/2028 N 4,248,935.20 4,245,232.27 07/10/1999
GMAC3560 N/A 01/10/2009 N 4,226,854.83 4,223,582.40 07/10/1999
GMAC3030 N/A 10/10/2008 N 4,202,762.51 4,198,998.46 08/10/1999
GMAC2550 N/A 09/10/2013 N 4,188,199.83 4,184,961.14 07/10/1999
GMAC2430 03/01/2008 03/01/2023 N 4,071,950.98 4,067,278.45 08/01/1999
GMAC3060 N/A 11/10/2013 N 4,031,892.88 4,026,248.12 07/10/1999
GMAC1590 N/A 01/10/2014 N 3,927,996.51 3,916,435.47 07/10/1999
GMAC2800 11/01/2008 11/01/2023 N 3,960,651.95 3,956,195.94 08/01/1999
GMAC3140 N/A 11/10/2009 N 3,941,800.06 3,934,901.76 07/10/1999
GMAC2230 N/A 09/01/2008 N 3,853,936.06 3,849,729.41 07/01/1999
GMAC1730 N/A 09/01/2008 N 3,766,218.51 3,763,228.72 07/01/1999
GMAC1020 N/A 11/10/2008 N 3,733,470.97 3,728,657.07 07/10/1999
GMAC4280 N/A 01/10/2009 N 3,731,676.25 3,729,193.21 08/10/1999
GMAC1190 N/A 11/10/2013 N 3,719,222.97 3,715,753.62 08/10/1999
GMAC2610 N/A 11/10/2018 N 3,685,444.55 3,677,662.71 07/10/1999
GMAC3440 N/A 01/10/2014 N 3,607,601.99 3,592,469.14 08/10/1999
GMAC4080 N/A 12/10/2008 N 3,579,616.24 3,577,147.07 07/10/1999
GMAC2910 04/10/2009 10/10/2028 N 3,567,429.97 3,564,117.21 07/10/1999
GMAC3940 N/A 12/10/2011 N 3,499,201.91 3,484,946.07 07/10/1999
GMAC2651 N/A 09/01/2008 N 3,482,741.68 3,475,831.99 07/01/1999
GMAC3760 N/A 12/10/2008 N 3,480,219.43 3,477,824.86 07/10/1999
GMAC1780 N/A 01/10/2019 N 3,461,246.05 3,455,252.84 08/10/1999
GMAC2510 N/A 09/01/2008 N 3,471,390.54 3,468,435.00 07/01/1999
GMAC1380 N/A 11/01/2018 N 3,440,669.85 3,433,530.70 08/01/1999
GMAC2190 N/A 09/10/2008 N 3,357,199.61 3,353,239.55 08/10/1999
GMAC1420 N/A 09/01/2008 N 3,270,663.43 3,268,067.03 08/01/1999
GMAC4200 N/A 01/10/2009 N 3,233,805.89 3,231,593.10 08/10/1999
GMAC1910 N/A 12/10/2008 N 3,172,694.19 3,169,153.39 07/10/1999
GMAC3320 N/A 10/10/2008 N 3,175,445.33 3,173,043.41 07/10/1999
GMAC1070 N/A 10/10/2008 N 3,172,721.85 3,169,982.59 07/10/1999
GMAC1790 N/A 10/01/2008 N 3,172,725.66 3,169,614.18 07/01/1999
GMAC2300 N/A 11/10/2008 N 3,162,269.80 3,159,450.68 07/10/1999
GMAC2560 N/A 08/01/2013 N 3,138,281.55 3,132,443.58 07/01/1999
GMAC1090 N/A 10/01/2007 N 3,088,475.59 3,082,727.61 08/01/1999
GMAC3010 N/A 11/10/2013 N 3,011,292.10 3,000,321.93 07/10/1999
GMAC3710 N/A 12/10/2008 N 2,982,981.71 2,980,918.90 07/10/1999
GMAC3170 N/A 11/10/2008 N 2,978,398.58 2,976,046.88 07/10/1999
GMAC2840 N/A 11/10/2008 N 2,976,954.77 2,974,399.66 08/10/1999
GMAC1340 N/A 11/10/2008 N 2,978,014.52 2,975,198.61 07/10/1999
GMAC2640 N/A 10/10/2008 N 2,973,008.80 2,970,266.59 07/10/1999
GMAC2820 N/A 09/01/2008 N 2,974,399.05 2,972,159.11 08/01/1999
GMAC2460 N/A 12/10/2018 N 2,933,765.80 2,930,336.19 07/10/1999
GMAC2580 N/A 09/10/2018 N 2,893,112.96 2,887,637.31 08/10/1999
GMAC3670 N/A 12/10/2008 N 2,902,677.34 2,900,546.69 08/10/1999
GMAC2480 N/A 09/01/2008 N 2,864,254.34 2,862,086.90 07/01/1999
GMAC1580 N/A 08/10/2008 N 2,845,000.00 2,845,000.00 08/10/1999
GMAC3950 N/A 11/10/2008 N 2,830,822.61 2,828,779.40 08/10/1999
GMAC1130 N/A 10/10/2008 N 2,815,334.96 2,812,847.80 07/10/1999
GMAC1180 N/A 10/10/2008 N 2,778,232.34 2,775,744.16 07/10/1999
GMAC1230 N/A 10/10/2013 N 2,775,500.57 2,773,026.10 07/10/1999
GMAC2340 N/A 11/10/2008 N 2,769,059.79 2,765,470.33 07/10/1999
GMAC2900 04/10/2009 08/10/2028 N 2,749,893.93 2,747,340.34 07/10/1999
GMAC1540 N/A 12/10/2008 N 2,669,968.81 2,665,931.24 07/10/1999
GMAC1030 N/A 11/10/2008 N 2,620,302.77 2,616,848.62 07/10/1999
GMAC2400 N/A 09/10/2008 N 2,584,548.94 2,581,225.84 07/10/1999
GMAC3590 N/A 12/10/2008 N 2,544,671.04 2,542,780.15 07/10/1999
GMAC1570 12/01/2008 12/01/2018 N 2,512,925.49 2,507,836.28 08/01/1999
GMAC2250 N/A 09/01/2008 N 2,445,722.54 2,443,047.98 08/01/1999
GMAC2790 N/A 10/10/2008 N 2,378,546.86 2,376,370.22 07/10/1999
GMAC1370 N/A 11/01/2013 N 2,338,010.76 2,330,396.60 08/01/1999
GMAC3500 N/A 11/10/2008 N 2,281,089.28 2,278,956.66 07/10/1999
GMAC1460 N/A 09/01/2008 N 2,279,439.14 2,277,616.70 08/01/1999
GMAC2280 N/A 10/10/2008 N 2,256,801.33 2,252,139.09 07/10/1999
GMAC2670 N/A 11/10/2008 N 2,245,205.62 2,243,644.42 08/10/1999
GMAC1240 N/A 09/01/2007 N 2,231,648.90 2,230,008.31 08/01/1999
GMAC1510 N/A 12/10/2008 N 2,184,642.21 2,182,667.80 07/10/1999
GMAC2310 N/A 11/10/2008 N 2,113,140.25 2,111,256.41 07/10/1999
GMAC2210 N/A 01/10/2009 N 2,089,536.13 2,088,106.33 07/10/1999
GMAC2710 N/A 07/10/2013 N 2,071,315.87 2,066,788.36 08/10/1999
GMAC1220 N/A 10/10/2013 N 2,080,574.24 2,078,589.64 07/10/1999
GMAC2410 N/A 08/01/2008 N 2,073,184.72 2,070,928.29 08/01/1999
GMAC2890 04/10/2009 10/10/2028 N 2,071,091.26 2,069,168.01 07/10/1999
GMAC2680 N/A 11/10/2013 N 2,057,261.05 2,054,611.96 07/10/1999
GMAC3570 N/A 11/10/2008 N 1,993,632.87 1,986,678.91 08/10/1999
GMAC1700 N/A 09/10/2008 N 2,007,345.60 2,005,791.47 07/10/1999
GMAC4740 N/A 09/01/2018 N 1,984,482.36 1,981,250.93 08/01/1999
GMAC1500 N/A 12/10/2008 N 1,987,570.82 1,986,020.54 07/10/1999
GMAC1930 N/A 11/10/2013 N 1,985,651.59 1,984,091.22 08/10/1999
GMAC1720 N/A 10/10/2008 N 1,982,105.74 1,980,289.84 08/10/1999
GMAC2760 N/A 10/10/2008 N 1,981,703.34 1,979,838.18 07/10/1999
GMAC3220 N/A 11/10/2008 N 1,976,313.99 1,973,532.74 07/10/1999
GMAC1760 N/A 10/01/2008 N 1,977,036.49 1,974,663.01 08/01/1999
GMAC1390 N/A 10/10/2008 N 1,976,434.17 1,973,987.43 07/10/1999
GMAC3930 N/A 12/10/2008 N 1,908,609.74 1,907,208.77 07/10/1999
GMAC4750 N/A 09/01/2018 N 1,897,336.57 1,893,801.42 08/01/1999
GMAC4630 N/A 01/10/2009 N 1,870,632.30 1,869,352.28 07/10/1999
GMAC1140 N/A 10/10/2008 N 1,857,598.22 1,854,135.58 07/10/1999
GMAC2200 N/A 10/10/2008 N 1,857,299.93 1,855,484.57 07/10/1999
GMAC2700 N/A 09/01/2013 N 1,785,530.11 1,784,287.15 08/01/1999
GMAC2850 01/01/2009 10/01/2023 N 1,779,452.50 1,777,054.71 08/01/1999
GMAC1920 N/A 10/10/2008 N 1,733,616.38 1,731,938.68 07/10/1999
GMAC1270 N/A 12/10/2008 N 1,710,077.53 1,708,868.02 07/10/1999
GMAC2860 N/A 10/10/2008 N 1,703,673.19 1,701,996.94 08/10/1999
GMAC1210 12/01/2008 09/01/2023 N 1,678,315.61 1,676,304.39 08/01/1999
GMAC3070 N/A 10/01/2013 N 1,647,665.07 1,641,885.93 07/01/1999
GMAC1650 N/A 04/01/2018 N 1,625,705.35 1,623,703.63 08/01/1999
GMAC1330 N/A 08/10/2008 N 1,615,929.73 1,614,602.96 07/10/1999
GMAC2490 N/A 09/10/2008 N 1,610,160.51 1,608,837.82 07/10/1999
GMAC2150 N/A 08/01/2008 N 1,610,262.76 1,609,075.73 07/01/1999
GMAC1010 N/A 01/10/2009 N 1,590,528.57 1,589,152.48 07/10/1999
GMAC1900 N/A 12/10/2008 N 1,586,255.38 1,584,244.79 08/10/1999
GMAC1520 N/A 11/10/2016 N 1,565,349.08 1,561,110.22 08/10/1999
GMAC3690 N/A 01/10/2009 N 1,551,873.60 1,550,743.26 07/10/1999
GMAC1890 N/A 09/01/2008 N 1,536,992.79 1,535,860.36 08/01/1999
GMAC3420 N/A 11/10/2008 N 1,535,304.77 1,534,297.62 07/10/1999
GMAC3920 N/A 11/10/2008 N 1,485,788.52 1,484,193.52 07/10/1999
GMAC2780 N/A 10/10/2008 N 1,486,678.58 1,485,328.82 08/10/1999
GMAC2420 N/A 11/01/2013 N 1,484,241.20 1,482,430.89 08/01/1999
GMAC2770 N/A 10/10/2008 N 1,486,277.50 1,484,878.63 07/10/1999
GMAC1660 N/A 04/01/2018 N 1,461,942.38 1,460,056.75 08/01/1999
GMAC1040 N/A 08/01/2013 N 1,374,914.12 1,370,367.07 07/01/1999
GMAC1770 N/A 12/10/2008 N 1,390,280.51 1,389,032.58 07/10/1999
GMAC3650 N/A 12/01/2008 N 1,389,083.20 1,387,698.02 08/01/1999
GMAC1810 N/A 11/10/2008 N 1,385,103.80 1,383,195.04 08/10/1999
GMAC1670 N/A 10/01/2017 N 1,368,101.42 1,366,336.82 08/01/1999
GMAC1820 N/A 08/01/2008 N 1,337,466.30 1,336,286.61 08/01/1999
GMAC2050 N/A 12/10/2010 N 1,314,315.09 1,309,272.77 08/10/1999
GMAC3780 N/A 12/10/2013 N 1,333,753.94 1,332,890.72 08/10/1999
GMAC4410 N/A 12/10/2008 N 1,314,014.66 1,313,340.34 07/10/1999
GMAC2350 N/A 10/10/2008 N 1,289,893.60 1,288,738.37 07/10/1999
GMAC1560 N/A 09/10/2008 N 1,253,818.44 1,252,317.80 07/10/1999
GMAC2810 N/A 11/10/2008 N 1,255,501.15 1,254,454.46 07/10/1999
GMAC1290 N/A 11/10/2008 N 1,240,177.30 1,239,081.77 07/10/1999
GMAC2740 N/A 10/10/2008 N 1,189,519.76 1,188,461.67 07/10/1999
GMAC1750 N/A 11/10/2008 N 1,187,560.98 1,186,135.99 07/10/1999
GMAC1300 N/A 11/01/2008 N 1,186,993.10 1,185,489.63 08/01/1999
GMAC3090 N/A 10/10/2008 N 1,116,052.66 1,115,169.09 07/10/1999
GMAC1680 N/A 12/10/2013 N 1,093,227.13 1,092,384.63 07/10/1999
GMAC2750 N/A 10/10/2008 N 1,090,507.30 1,089,546.53 07/10/1999
GMAC2330 N/A 09/10/2008 N 1,090,184.82 1,089,315.27 08/10/1999
GMAC2290 N/A 08/01/2008 N 1,090,004.93 1,089,199.46 08/01/1999
GMAC1250 N/A 09/01/2018 N 1,068,485.96 1,066,409.43 08/01/1999
GMAC3130 N/A 10/10/2008 N 1,042,911.21 1,041,361.05 07/10/1999
GMAC2730 N/A 10/10/2008 N 990,851.67 989,919.09 07/10/1999
GMAC2160 N/A 08/01/2008 N 976,066.98 975,347.46 07/01/1999
GMAC1320 N/A 09/10/2008 N 898,622.30 897,570.98 07/10/1999
GMAC4780 N/A 01/10/2009 N 895,515.45 894,902.67 07/10/1999
GMAC2130 N/A 08/01/2008 N 881,928.56 881,278.44 07/01/1999
GMAC2120 N/A 08/01/2008 N 743,198.18 742,650.32 07/01/1999
GMAC2110 N/A 08/01/2008 N 297,279.25 297,060.10 07/01/1999
GMAC2140 N/A 08/01/2008 N 297,279.25 297,060.10 07/01/1999
Totals 1,327,341,211.60 1,326,143,691.33
<FN>
(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
(3) Modification Code
1- Maturity Date Extension
2- Amortization Change
3- Principal Write- Off
4- Combination
</FN>
</TABLE>
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>
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>
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>
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>
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 07/01/1999 A
GMAC1160 17 0 07/01/1999 A
GMAC2450 33 0 07/01/1999 A
GMAC4480 34 0 07/01/1999 A
GMAC1530 49 0 07/01/1999 A
GMAC2870 61 0 07/01/1999 A
GMAC2170 72 0 07/01/1999 A
GMAC2440 75 0 07/01/1999 A
GMAC2230 97 0 07/01/1999 A
GMAC1730 98 0 07/01/1999 A
GMAC2651 107 0 07/01/1999 A
GMAC2510 110 0 07/01/1999 A
GMAC1790 118 0 07/01/1999 A
GMAC2560 120 0 07/01/1999 A
GMAC2480 132 0 07/01/1999 A
GMAC3070 182 0 07/01/1999 A
GMAC2150 186 0 07/01/1999 A
GMAC1040 198 0 07/01/1999 A
GMAC2160 222 0 07/01/1999 A
GMAC2130 225 0 07/01/1999 A
GMAC2120 226 0 07/01/1999 A
GMAC2110 227 0 07/01/1999 A
GMAC2140 228 0 07/01/1999 A
Totals 23
</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 17,607,202.45 0.00
GMAC1160 16,688,387.64 0.00
GMAC2450 8,689,723.63 0.00
GMAC4480 8,623,185.45 0.00
GMAC1530 6,573,168.76 0.00
GMAC2870 5,742,482.52 0.00
GMAC2170 4,905,108.09 0.00
GMAC2440 4,641,914.71 0.00
GMAC2230 3,853,936.06 0.00
GMAC1730 3,766,218.51 0.00
GMAC2651 3,482,741.68 0.00
GMAC2510 3,471,390.54 0.00
GMAC1790 3,172,725.66 0.00
GMAC2560 3,138,281.55 0.00
GMAC2480 2,864,254.34 0.00
GMAC3070 1,647,665.07 0.00
GMAC2150 1,610,262.76 0.00
GMAC1040 1,374,914.12 0.00
GMAC2160 976,066.98 0.00
GMAC2130 881,928.56 0.00
GMAC2120 743,198.18 0.00
GMAC2110 297,279.25 0.00
GMAC2140 297,279.25 0.00
Totals 105,049,315.76 0.00
</TABLE>
<TABLE>
<CAPTION>
Loan Number Bankruptcy REO
Date Date
<S> <C> <C>
GMAC2650
GMAC1160
GMAC2450
GMAC4480
GMAC1530
GMAC2870
GMAC2170
GMAC2440
GMAC2230
GMAC1730
GMAC2651
GMAC2510
GMAC1790
GMAC2560
GMAC2480
GMAC3070
GMAC2150
GMAC1040
GMAC2160
GMAC2130
GMAC2120
GMAC2110
GMAC2140
</TABLE>
<TABLE>
Totals by deliquency code:
Totals for status code = A (23 Loans)
Actual Outstanding
Principal Servicing
Balance Advances
<S> <C>
105,049,315.76 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
** Outstanding P & I Advances include the current period advance
</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
