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: June 9, 1999
(Date of earliest event reported)
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
(Sponsor)
(Issuer in Respect of
Mortgage Pass-Through Certificates
Series 1999-C2)
(Exact name of registrant as specified in charter)
Delaware 333-64963 23-2811925
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
650 Dresher Road, Horsham, Pennsylvania 19044
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code (215) 328-3164
(Former name or former address, if changed since last report.)
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust
Fund formed, and the Commercial Mortgage Pass-Through Certificates
Series 1999-C2 issued pursuant to, a Pooling and Servicing
Agreement, dated as of June 1, 1999 (the "Pooling and Servicing
Agreement"), by and among GMAC Commercial Mortgage Securities,
Inc., as sponsor, GMAC Commercial Mortgage Corporation, as master
servicer and special servicer, LaSalle National Bank, as trustee
and REMIC administrator, and ABN AMRO Bank, N.V., as fiscal agent.
The Class X, Class A-1, Class A-2, Class B, Class C, Class D,
Class E, Class F, Class G, Class H, Class J, Class K, Class L,
Class M and Class N Certificates have been registered pursuant
to the Act under a Registration Statement on Form S-3 (File
No.333-64963) (the "Registration Statement").
Capitalized terms used herein and not defined herein
have the same meanings ascribed to such terms in the Pooling and
Servicing Agreement.
Pursuant to Section 8.14 of the Pooling and Servicing
Agreement, the Trustee is filing this Current Report containing
the September 15, 1999 monthly distribution report prepared by
the Trustee pursuant to Section 4.01 thereof.
This Current Report is being filed by the Trustee,
in its capacity as such under the Pooling and Servicing Agreement,
on behalf of the Registrant. The information reported and
contained herein has been supplied to the Trustee by one or more
of the Master Servicer, the Special Servicer or other third
parties without independent review or investigation by the Trustee.
Pursuant to the Pooling and Servicing Agreement, the Trustee is
not responsible for the accuracy or completeness of such information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Exhibit No. Description
99 Monthly distribution report pursuant to
Section 4.1 of the Pooling and Servicing
Agreement for the distribution on September
15, 1999
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed on
behalf of the Registrant by the undersigned thereunto duly authorized.
LASALLE NATIONAL BANK, IN
ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF MORTGAGE CAPTIAL
FUNDING, INC, REGISTRANT
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: August 30, 1999
ABN AMRO
LaSalle Bank N.A.
Administrator:
Ann Kelly (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
GMAC Commercial Mortgage Securities, Inc.
GMAC Commercial Mortgage Corporation as Master Servicer
GMAC Commercial Mortgage Corporation as Special Servicer
Mortgage Pass-Through Certificates
Series 1999-C2
ABN AMRO Acct: 678153214
Statement Date09/15/99
Payment Date: 09/15/99
Prior Payment:08/16/99
Record Date: 08/31/99
WAC: 7.631451%
WAMM: 167
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 4
Other Related Information 4
Asset Backed Facts Sheets 1
Delinquency Loan Detail 4
Mortgage Loan Characteristics 2
Loan Level Listing 5
Total Pages Included In This Package 21
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Remic III
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 150,250,000.00 148,837,217.60 639,530.49
361849FT4 1000.000000000 990.597122130 4.256442529
A-2 548,955,000.00 548,955,000.00 0.00
361849FU1 1000.000000000 1000.000000000 0.000000000
X 974,502,236.00N 973,089,453.60 0.00
361849FS6 1000.000000000 998.550252275 0.000000000
B 51,161,000.00 51,161,000.00 0.00
361849FV9 1000.000000000 1000.000000000 0.000000000
C 48,725,000.00 48,725,000.00 0.00
361849FW7 1000.000000000 1000.000000000 0.000000000
D 14,618,000.00 14,618,000.00 0.00
361849FX5 1000.000000000 1000.000000000 0.000000000
E 41,416,000.00 41,416,000.00 0.00
361849FY3 1000.000000000 1000.000000000 0.000000000
F 12,181,000.00 12,181,000.00 0.00
361849FZ0 1000.000000000 1000.000000000 0.000000000
G 12,182,000.00 12,182,000.00 0.00
361849GA4 1000.000000000 1000.000000000 0.000000000
H 46,289,000.00 46,289,000.00 0.00
361849GL0 1000.000000000 1000.000000000 0.000000000
J 7,308,000.00 7,308,000.00 0.00
361849GM8 1000.000000000 1000.000000000 0.000000000
K 19,490,000.00 19,490,000.00 0.00
361849GN6 1000.000000000 1000.000000000 0.000000000
L 7,309,000.00 7,309,000.00 0.00
361849GP1 1000.000000000 1000.000000000 0.000000000
M 4,873,000.00 4,873,000.00 0.00
361849GQ9 1000.000000000 1000.000000000 0.000000000
N 9,745,236.00 9,745,236.00 0.00
361849GR7 1000.000000000 1000.000000000 0.000000000
RIII 0.00 0.00 0.00
361849GU0 1000.000000000 0.000000000 0.000000000
974,502,236.00 973,089,453.60 639,530.49
Class Principal Negative Closing
CUSIP Adj. or Loss Amortization Balance
Per $1,000 Per $1,000 Per $1,000
A-1 0.00 0.00 148,197,687.11
361849FT4 0.000000000 0.000000000 986.340679601
A-2 0.00 0.00 548,955,000.00
361849FU1 0.000000000 0.000000000 1000.000000000
X 0.00 0.00 972,449,923.11
361849FS6 0.000000000 0.000000000 997.893988526
B 0.00 0.00 51,161,000.00
361849FV9 0.000000000 0.000000000 1000.000000000
C 0.00 0.00 48,725,000.00
361849FW7 0.000000000 0.000000000 1000.000000000
D 0.00 0.00 14,618,000.00
361849FX5 0.000000000 0.000000000 1000.000000000
E 0.00 0.00 41,416,000.00
361849FY3 0.000000000 0.000000000 1000.000000000
F 0.00 0.00 12,181,000.00
361849FZ0 0.000000000 0.000000000 1000.000000000
G 0.00 0.00 12,182,000.00
361849GA4 0.000000000 0.000000000 1000.000000000
H 0.00 0.00 46,289,000.00
361849GL0 0.000000000 0.000000000 1000.000000000
J 0.00 0.00 7,308,000.00
361849GM8 0.000000000 0.000000000 1000.000000000
K 0.00 0.00 19,490,000.00
361849GN6 0.000000000 0.000000000 1000.000000000
L 0.00 0.00 7,309,000.00
361849GP1 0.000000000 0.000000000 1000.000000000
M 0.00 0.00 4,873,000.00
361849GQ9 0.000000000 0.000000000 1000.000000000
N 0.00 0.00 9,745,236.00
361849GR7 0.000000000 0.000000000 1000.000000000
RIII 0.00 0.00 0.00
361849GU0 0.000000000 0.000000000 0.000000000
0.00 0.00 972,449,923.11
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 814,883.77 0.00 6.5700%
361849FT4 5.423519268 0.000000000 6.5700%
A-2 3,177,077.06 0.00 6.9450%
361849FU1 5.787499995 0.000000000 6.9450%
X 503,390.05 0.00 0.62077341%
361849FS6 0.516561206 0.000000000 0.41354916%
B 304,407.95 0.00 7.1400%
361849FV9 5.950000000 0.000000000 7.1400%
C 293,974.17 0.00 7.2400%
361849FW7 6.033333402 0.000000000 7.2400%
D 89,839.79 0.00 7.3750%
361849FX5 6.145833219 0.000000000 7.3114%
E 260,038.58 0.00 7.5344%
361849FY3 6.278698571 0.000000000 7.3114%
F 76,480.83 0.00 7.5344%
361849FZ0 6.278698793 0.000000000 7.3114%
G 76,487.11 0.00 7.5344%
361849GA4 6.278698900 0.000000000 7.3114%
H 249,999.17 0.00 6.4810%
361849GL0 5.400833243 0.000000000 6.4810%
J 39,469.29 0.00 6.4810%
361849GM8 5.400833333 0.000000000 6.4810%
K 105,262.24 0.00 6.4810%
361849GN6 5.400833248 0.000000000 6.4810%
L 39,474.69 0.00 6.4810%
361849GP1 5.400833219 0.000000000 6.4810%
M 26,318.26 0.00 6.4810%
361849GQ9 5.400833162 0.000000000 6.4810%
N 52,399.23 -233.17 6.4810%
361849GR7 5.376907240 -0.023926563 6.4810%
RIII 0.00 0.00 0.0000%
361849GU0 0.000000000 0.000000000 None
6,109,502.19 (233.17)
Total P&I Paym 6,749,032.68
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estima
Remic II
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 150,250,000.00 148,837,217.60 639,530.49
None 1000.000000000 990.597122130 4.256442529
LA-2 548,955,000.00 548,955,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LB 51,161,000.00 51,161,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LC 48,725,000.00 48,725,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LD 14,618,000.00 14,618,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LE 41,416,000.00 41,416,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LF 12,181,000.00 12,181,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LG 12,182,000.00 12,182,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LH 46,289,000.00 46,289,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LJ 7,308,000.00 7,308,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LK 19,490,000.00 19,490,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LL 7,309,000.00 7,309,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LM 4,873,000.00 4,873,000.00 0.00
None 1000.000000000 1000.000000000 0.000000000
LN 9,745,236.00 9,745,236.00 0.00
None 1000.000000000 1000.000000000 0.000000000
RII 0.00 0.00 0.00
361849GT3 1000.000000000 0.000000000 0.000000000
974,502,236.00 973,089,453.60 639,530.49
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 0.00 0.00 148,197,687.11
None 0.000000000 0.000000000 986.340679601
LA-2 0.00 0.00 548,955,000.00
None 0.000000000 0.000000000 1000.000000000
LB 0.00 0.00 51,161,000.00
None 0.000000000 0.000000000 1000.000000000
LC 0.00 0.00 48,725,000.00
None 0.000000000 0.000000000 1000.000000000
LD 0.00 0.00 14,618,000.00
None 0.000000000 0.000000000 1000.000000000
LE 0.00 0.00 41,416,000.00
None 0.000000000 0.000000000 1000.000000000
LF 0.00 0.00 12,181,000.00
None 0.000000000 0.000000000 1000.000000000
LG 0.00 0.00 12,182,000.00
None 0.000000000 0.000000000 1000.000000000
LH 0.00 0.00 46,289,000.00
None 0.000000000 0.000000000 1000.000000000
LJ 0.00 0.00 7,308,000.00
None 0.000000000 0.000000000 1000.000000000
LK 0.00 0.00 19,490,000.00
None 0.000000000 0.000000000 1000.000000000
LL 0.00 0.00 7,309,000.00
None 0.000000000 0.000000000 1000.000000000
LM 0.00 0.00 4,873,000.00
None 0.000000000 0.000000000 1000.000000000
LN 0.00 0.00 9,745,236.00
None 0.000000000 0.000000000 1000.000000000
RII 0.00 0.00 0.00
361849GT3 0.000000000 0.000000000 0.000000000
0.00 0.00 972,449,923.11
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
LA-1 934,504.02 0.00 7.5344%
None 6.219660699 0.000000000 7.3114%
LA-2 3,446,722.97 0.00 7.5344%
None 6.278698564 0.000000000 7.3114%
LB 321,224.50 0.00 7.5344%
None 6.278698618 0.000000000 7.3114%
LC 305,929.59 0.00 7.5344%
None 6.278698615 0.000000000 7.3114%
LD 91,782.02 0.00 7.5344%
None 6.278698864 0.000000000 7.3114%
LE 260,038.58 0.00 7.5344%
None 6.278698571 0.000000000 7.3114%
LF 76,480.83 0.00 7.5344%
None 6.278698793 0.000000000 7.3114%
LG 76,487.11 0.00 7.5344%
None 6.278698900 0.000000000 7.3114%
LH 290,634.68 0.00 7.5344%
None 6.278698611 0.000000000 7.3114%
LJ 45,884.73 0.00 7.5344%
None 6.278698686 0.000000000 7.3114%
LK 122,371.83 0.00 7.5344%
None 6.278698307 0.000000000 7.3114%
LL 45,891.01 0.00 7.5344%
None 6.278698864 0.000000000 7.3114%
LM 30,596.10 0.00 7.5344%
None 6.278698953 0.000000000 7.3114%
LN 60,954.22 -233.17 7.5344%
None 6.254771049 -0.023926563 7.3114%
RII 0.00 0.00 0.0000%
361849GT3 0.000000000 0.000000000 None
6,109,502.19 -233.17
Total P&I Paym 6,749,032.68
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estima
Remic I
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
Reg Interest 974,502,236.00 973,089,453.60 639,530.49
None 1000.000000000 998.550252275 0.656263748
RI 0.00 0.00 0.00
361849GS5 1000.000000000 0.000000000 0.000000000
974,502,236.00 973,089,453.60 639,530.49
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Reg Interest 0.00 0.00 972,449,923.11
None 0.000000000 0.000000000 997.893988526
RI 0.00 0.00 0.00
361849GS5 0.000000000 0.000000000 0.000000000
0.00 0.00 972,449,923.11
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
Reg Interest 6,109,502.19 -233.17 7.5344%
None 6.269356769 -0.000239271 7.3114%
RI 0.00 0.00 0.0000%
361849GS5 0.000000000 0.000000000 None
6,109,502.19 (233.17)
Total P&I Paym 6,749,032.68
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estima
ABN AMRO
LaSalle Bank N.A.
Administrator:
Ann Kelly (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
GMAC Commercial Mortgage Securities, Inc.
GMAC Commercial Mortgage Corporation as Master Servicer
GMAC Commercial Mortgage Corporation as Special Servicer
Mortgage Pass-Through Certificates
Series 1999-C2
ABN AMRO Acct: 678153214
Other Related Information
Statement Date: 09/15/99
Payment Date: 09/15/99
Prior Payment: 08/16/99
Record Date: 08/31/99
Accrued Excess Beginning
CertificatPrepay InterUnpaid
Class Interest Shortfall Interest
A-1 814,883.77 0.00 0.00
A-2 3,177,077. 0.00 0.00
X 503,390.05 0.00 0.00
B 304,407.95 0.00 0.00
C 293,974.17 0.00 0.00
D 89,839.79 0.00 0.00
E 260,038.58 0.00 0.00
F 76,480.83 0.00 0.00
G 76,487.11 0.00 0.00
H 249,999.17 0.00 0.00
J 39,469.29 0.00 0.00
K 105,262.24 0.00 0.00
L 39,474.69 0.00 0.00
M 26,318.26 0.00 0.00
N 52,632.40 0.00 0.00
Total: 6,109,735. 0.00 0.00
Payment ofEnding
Prior UnpaUnpaid Excess Prepayment
Class Interest Interest Interest Premiums
A-1 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00
X 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00
C 0.00 0.00 0.00 0.00
D 0.00 0.00 0.00 0.00
E 0.00 0.00 0.00 0.00
F 0.00 0.00 0.00 0.00
G 0.00 0.00 0.00 0.00
H 0.00 0.00 0.00 0.00
J 0.00 0.00 0.00 0.00
K 0.00 0.00 0.00 0.00
L 0.00 0.00 0.00 0.00
M 0.00 0.00 0.00 0.00
N 0.00 233.17 0.00 0.00
Total: 0.00 233.17 0.00 0.00
Advances
Prior Outstanding Current Period
Principal Interest Principal Interest
Servicer 60,253.68 494,417.22 390,948.753,700,092.69
Trustee: 0.00 0.00 0.00 0.00
Fiscal Age 0.00 0.00 0.00 0.00
Recovered Outstanding
Principal Interest Principal Interest
Servicer 59,065.80 481,458.26 392,136.633,713,051.65
Trustee: 0.00 0.00 0.00 0.00
Fiscal Age 0.00 0.00 0.00 0.00
Servicing Compensation
Current Period Master Servicing Fees Paid: 76,641.04
Additional Master Servicing Compensation: 233.17
Current Period Special Servicing Fees Paid: 0.00
Current Period Workout Fees Paid: 0.00
Current Period Liquidation Fees Paid: 0.00
Current Period Modification Fees Paid: 0.00
76,874.21
Mortgage Loan Pool Information
Number of Outstanding Mortgage Loans in Pool:
121.00
Aggregate Stated Principal Balance before Distribution Dat
973,089,454.31
Aggregate Stated Principal Balance after Distribution Date
972,449,923.82
Aggregate Principal Prepayments made during related Collec
0.00
Aggregate Prepayment Interest Excess received during related
Collection
Period:
0.00
Aggregate Balloon Payment Interest Excess received during
related
Collection Period:
0.00
Aggregate Prepayment Interest Shortfall received during
related
Collection Period:
0.00
Aggregate Balloon Payment Interest Shortfall received during
related
Collection Period:
0.00
Aggregate Realized Losses incurred during related Collecti
0.00
Summary of REO Properties
Ending
# Property Name Date of REO Prin. BalanceBook Value
1. 01/00/00 0.00 0.00
2. 01/00/00 0.00 0.00
3. 01/00/00 0.00 0.00
4. 01/00/00 0.00 0.00
5. 01/00/00 0.00 0.00
Amount Appraised Appraisal
# Property Name of Proceeds Value Date
1. 0.00 0.00 01/00/00
2. 0.00 0.00 01/00/00
3. 0.00 0.00 01/00/00
4. 0.00 0.00 01/00/00
5. 0.00 0.00 01/00/00
Balance of Excess Liquidation Proceeds Reserve Account for
0.00
Distribution Date:
Summary of Appraisal Reductions
Beginning Ending
# Property Name Loan Number Prin. BalancePrin. Balance
1. 0 0.00 0.00
2. 0.00 0.00 0.00
3. 0 0.00 0.00
4. 0.00 0.00 0.00
5. 0 0.00 0.00
Appraisal Appraisal Date of
# Property Name Reduction AmDate Reduction
1. 0.00 01/00/00 01/00/00
2. 0.00 01/00/00 01/00/00
3. 0.00 01/00/00 01/00/00
4. 0.00 01/00/00 01/00/00
5. 0.00 01/00/00 01/00/00
Summary of Repurchased, Liquidated or Disposed Loans
Principal
# Property Name Loan Number Balance Book Value
1. 0 0.00 0.00
2. 0 0.00 0.00
3. 0 0.00 0.00
4. 0 0.00 0.00
5. 0.00 0.00 0.00
Date of FinaAmount Aggregate Other
# Property Name Liquidation of Proceeds Rev. Collected
1. 01/00/00 0.00 0.00
2. 01/00/00 0.00 0.00
3. 01/00/00 0.00 0.00
4. 01/00/00 0.00 0.00
5. 01/00/00 0.00 0.00
DistributioDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
9/15/99 1 1,994,844.1 0 -
0.83% 0.205% 0.00% 0.000%
8/16/99 0 0 -
0.00% 0.000% 0.00% 0.000%
7/15/99 1 1,446,163.1 0 -
0.83% 0.149% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
DistributioDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
9/15/99 0 0 -
0.00% 0.000% 0.00% 0.000%
8/16/99 0 0 -
0.00% 0.000% 0.00% 0.000%
7/15/99 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
Distributio REO Modifications
Date # Balance # Balance
9/15/99 0 0 -
0.00% 0.000% 0.00% 0.000%
8/16/99 0 0 -
0.00% 0.000% 0.00% 0.000%
7/15/99 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
1/0/00 0 0 -
0.00% 0.000% 0.00% 0.000%
DistributioPrepayments Curr Weighted Avg.
# Balance Coupon Remit
9/15/99 0 7.6315% 7.5344%
0.00% 0.000%
8/16/99 0 7.6315% 7.5345%
0.00% 0.000%
7/15/99 0 7.4057% 7.3116%
0.00% 0.000%
1/0/00 0 0.0000% 0.0000%
0.00% 0.000%
1/0/00 0 0.0000% 0.0000%
0.00% 0.000%
1/0/00 0 0.0000% 0.0000%
0.00% 0.000%
1/0/00 0 0.0000% 0.0000%
0.00% 0.000%
Delinquent Loan Detail
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
28 08/10/99 11/15/54 11/15/54
121 08/10/99 03/14/20 03/14/20
60 08/10/99 11/25/77 11/25/77
40 08/10/99 12/08/13 12/08/13
57 08/10/99 10/03/14 10/03/14
99 08/10/99 11/14/41 11/14/41
84 08/10/99 12/08/63 12/08/63
62 08/10/99 04/25/81 04/25/81
97 08/10/99 05/05/42 05/05/42
110 08/10/99 06/19/32 06/19/32
65 08/10/99 10/11/74 10/11/74
81 08/10/99 11/03/58 11/03/58
90 08/10/99 09/23/47 09/23/47
118 08/10/99 01/28/23 01/28/23
34 08/10/99 09/02/36 09/02/36
68 08/10/99 03/16/80 03/16/80
55 08/10/99 04/11/75 04/11/75
101 07/10/99 09/23/38 06/17/77
30 08/10/99 12/08/41 12/08/41
21 08/10/99 12/04/17 12/04/17
98 08/10/99 10/12/49 10/12/49
94 08/10/99 11/16/46 11/16/46
2 08/10/99 04/09/92 04/09/92
107 08/10/99 06/23/39 06/23/39
61 08/10/99 10/26/80 10/26/80
100 08/10/99 01/25/41 01/25/41
4 08/10/99 05/31/51 05/31/51
49 08/10/99 04/19/00 04/19/00
89 08/10/99 10/25/49 10/25/49
69 08/10/99 07/22/73 07/22/73
120 08/10/99 02/19/23 02/19/23
15 08/10/99 01/26/36 01/26/36
96 08/10/99 10/23/45 10/23/45
44 08/10/99 10/30/10 10/30/10
48 08/10/99 11/21/04 11/21/04
58 08/10/99 05/19/91 05/19/91
53 08/10/99 12/28/92 12/28/92
47 08/10/99 10/19/08 10/19/08
75 08/10/99 09/18/67 09/18/67
9 08/10/99 03/14/62 03/14/62
38 08/10/99 01/03/32 01/03/32
93 08/10/99 03/27/45 03/27/45
115 08/10/99 03/07/28 03/07/28
78 08/10/99 04/07/65 04/07/65
56 08/10/99 04/30/88 04/30/88
66 08/01/99 11/03/71 11/03/71
36 08/10/99 10/01/36 10/01/36
71 08/10/99 03/04/76 03/04/76
106 08/10/99 04/21/40 04/21/40
73 08/10/99 09/04/67 09/04/67
116 08/10/99 01/18/36 01/18/36
87 08/10/99 09/14/58 09/14/58
109 08/10/99 01/14/34 01/14/34
31 08/10/99 07/30/49 07/30/49
111 08/10/99 08/26/33 08/26/33
88 08/10/99 11/05/56 11/05/56
77 08/10/99 10/19/67 10/19/67
27 08/10/99 01/31/67 01/31/67
102 08/10/99 01/29/39 01/29/39
8 08/10/99 03/20/14 03/20/14
76 08/10/99 01/27/66 01/27/66
119 08/10/99 03/27/22 03/27/22
74 08/10/99 01/30/68 01/30/68
45 08/10/99 04/29/11 04/29/11
63 08/10/99 07/19/78 07/19/78
70 08/10/99 05/17/70 05/17/70
5 08/10/99 02/04/03 02/04/03
52 08/10/99 07/03/94 07/03/94
32 08/10/99 01/18/70 01/18/70
24 08/10/99 10/13/03 10/13/03
79 08/10/99 01/27/62 01/27/62
114 08/10/99 07/13/28 07/13/28
122 08/10/99 10/23/12 10/23/12
103 08/10/99 10/18/39 10/18/39
112 08/10/99 07/15/31 07/15/31
72 08/10/99 06/12/67 06/12/67
83 08/10/99 04/07/62 04/07/62
59 08/10/99 07/07/83 07/07/83
18 08/10/99 07/20/73 07/20/73
92 08/10/99 07/22/45 07/22/45
82 08/10/99 01/08/59 01/08/59
10 08/10/99 10/13/03 10/13/03
19 08/10/99 06/12/47 06/12/47
23 08/10/99 03/02/91 03/02/91
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
28 0 B
121 0 B
60 0 B
40 0 B
57 0 B
99 0 B
84 0 B
62 0 B
97 0 B
110 0 B
65 0 B
81 0 B
90 0 B
118 0 B
34 0 B
68 0 B
55 0 B
101 0 1
30 0 B
21 0 B
98 0 B
94 0 B
2 0 B
107 0 B
61 0 B
100 0 B
4 0 B
49 0 B
89 0 B
69 0 B
120 0 B
15 0 B
96 0 B
44 0 B
48 0 B
58 0 B
53 0 B
47 0 B
75 0 B
9 0 B
38 0 B
93 0 B
115 0 B
78 0 B
56 0 B
66 0 B
36 0 B
71 0 B
106 0 B
73 0 B
116 0 B
87 0 B
109 0 B
31 0 B
111 0 B
88 0 B
77 0 B
27 0 B
102 0 B
8 0 B
76 0 B
119 0 B
74 0 B
45 0 B
63 0 B
70 0 B
5 0 B
52 0 B
32 0 B
24 0 B
79 0 B
114 0 B
122 0 B
103 0 B
112 0 B
72 0 B
83 0 B
59 0 B
18 0 B
92 0 B
82 0 B
10 0 B
19 0 B
23 0 B
Disclosure Doc Foreclosure Bankruptcy REO
Control # Date Date Date
28
121
60
40
57
99
84
62
97
110
65
81
90
118
34
68
55
101
30
21
98
94
2
107
61
100
4
49
89
69
120
15
96
44
48
58
53
47
75
9
38
93
115
78
56
66
36
71
106
73
116
87
109
31
111
88
77
27
102
8
76
119
74
45
63
70
5
52
32
24
79
114
122
103
112
72
83
59
18
92
82
10
19
23
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period P&I
Advance
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled
Balances of Loans Balance
$0 to $1,000,000 2 1,604,367
$1,000,000 to $2,000,000 20 31,901,406
$2,000,000 to $3,000,000 19 48,138,979
$3,000,000 to $4,000,000 19 66,684,599
$4,000,000 to $5,000,000 14 62,447,748
$5,000,000 to $6,000,000 10 56,207,139
$6,000,000 to $7,000,000 2 13,593,457
$7,000,000 to $8,000,000 8 59,000,075
$8,000,000 to $9,000,000 2 17,385,719
$9,000,000 to $10,000,000 1 9,094,303
$10,000,000to $14,000,000 7 84,142,285
$14,000,000to $17,000,000 2 31,987,110
$17,000,000to $20,000,000 4 75,708,726
$20,000,000to $25,000,000 3 67,768,547
$25,000,000to $30,000,000 4106,522,842
$30,000,000to $40,000,000 1 36,000,000
$40,000,000to $60,000,000 2104,262,622
$60,000,000to $80,000,000 0 0
$80,000,000to $90,000,000 0 0
$90,000,000& Above 1100,000,000
Total 121972,449,924
Current Scheduled Based on
Balances Balance
$0to $1,000,000 0.16%
$1,000,000to $2,000,000 3.28%
$2,000,000to $3,000,000 4.95%
$3,000,000to $4,000,000 6.86%
$4,000,000to $5,000,000 6.42%
$5,000,000to $6,000,000 5.78%
$6,000,000to $7,000,000 1.40%
$7,000,000to $8,000,000 6.07%
$8,000,000to $9,000,000 1.79%
$9,000,000to $10,000,000 0.94%
$10,000,000to $14,000,000 8.65%
$14,000,000to $17,000,000 3.29%
$17,000,000to $20,000,000 7.79%
$20,000,000to $25,000,000 6.97%
$25,000,000to $30,000,000 10.95%
$30,000,000to $40,000,000 3.70%
$40,000,000to $60,000,000 10.72%
$60,000,000to $80,000,000 0.00%
$80,000,000to $90,000,000 0.00%
$90,000,000& Above 10.28%
Total 100.00%
Average Scheduled Balance is 8,036,776
Maximum Scheduled Balance is 100,000,000
Minimum Scheduled Balance is 637,630
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Office 21 268,171,750 27.58%
Multifamily 38 261,481,259 26.89%
Retail 35 257,818,747 26.51%
Other 5 67,131,081 6.90%
Lodging 5 57,239,628 5.89%
Industrial 13 44,136,494 4.54%
Mixed Use 3 14,634,206 1.50%
Self Storage 1 1,836,759 0.19%
Total 121 972,449,924 100.00%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
New York 10 193,481,880 19.90%
California 24 188,518,475 19.39%
Florida 9 70,366,359 7.24%
Pennsylvania 6 64,579,054 6.64%
Colorado 2 56,035,799 5.76%
Various 8 53,574,100 5.51%
Illinois 2 46,008,601 4.73%
Texas 15 44,710,480 4.60%
Arizona 3 41,576,028 4.28%
Nevada 2 28,345,417 2.91%
Virginia 4 26,456,241 2.72%
Maryland 3 24,361,484 2.51%
New Jersey 6 24,128,105 2.48%
Ohio 2 17,893,258 1.84%
Michigan 5 16,002,767 1.65%
Georgia 3 13,459,844 1.38%
Massachusetts 3 11,828,947 1.22%
North Carolina 3 11,783,454 1.21%
Alaska 1 7,450,787 0.77%
New Hampshire 1 5,578,685 0.57%
Louisiana 2 4,782,626 0.49%
Kentucky 1 4,535,396 0.47%
Iowa 1 4,103,992 0.42%
Rhode Island 1 3,889,706 0.40%
Missouri 1 3,690,049 0.38%
Minnesota 1 2,124,188 0.22%
Indiana 1 1,994,844 0.21%
South Dakota 1 1,189,361 0.12%
Total 121 972,449,924 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
0.0625or less 2 7,555,581
0.0625to 0.065 0 0
0.065to 0.0675 2 102,377,904
0.0675to 0.07 13 131,410,691
0.07to 0.0725 10 175,754,831
0.0725to 0.075 16 101,757,030
0.075to 0.0775 22 177,900,476
0.0775to 0.08 38 192,551,718
0.08to 0.0825 10 40,141,917
0.0825to 0.085 5 14,851,780
0.085to 0.0875 2 8,536,787
0.0875to 0.09 0 0
0.09to 0.0925 1 19,611,209
0.0925to 0.095 0 0
0.095& Above 0 0
Total 121 972,449,924
Current Mortgage Based on
Interest Rate Balance
0.0625or less 0.78%
0.0625to 0.065 0.00%
0.065to 0.0675 10.53%
0.0675to 0.07 13.51%
0.07to 0.0725 18.07%
0.0725to 0.075 10.46%
0.075to 0.0775 18.29%
0.0775to 0.08 19.80%
0.08to 0.0825 4.13%
0.0825to 0.085 1.53%
0.085to 0.0875 0.88%
0.0875to 0.09 0.00%
0.09to 0.0925 2.02%
0.0925to 0.095 0.00%
0.095& Above 0.00%
Total 100.00%
W/Avg Mortgage Interest Rate is 7.41%
Minimum Mortgage Interest Rate is 6.25%
Maximum Mortgage Interest Rate is 9.03%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 121 972,449,924 100.00%
1+ to 2 years 0 0 0.00%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or more 0 0 0.00%
Total 121 972,449,924 100.00%
Weighted Average Seasoning is 0.6
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
50 months or less 0 0 0.00%
51 to 100 months 0 0 0.00%
101 to 150 months 0 0 0.00%
151 to 200 months 2 5,807,650 0.60%
201 to 380 months 6 42,617,823 4.38%
Total 8 48,425,473 4.98%
Weighted Average Mont 223
Maturity
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
50 months or less 0 0 0.00%
51 to 100 months 0 0 0.00%
101 to 150 months 99 643,549,768 66.18%
151 to 200 months 3 79,944,631 8.22%
201 to 250 months 5 20,059,545 2.06%
251 to 300 months 5 80,470,507 8.28%
301 to 360 months 1 100,000,000 10.28%
361 to 400 months 0 0 0.00%
Total 113 924,024,451 95.02%
Weighted Average Months to Maturi 164
Distribution of DSCR
Debt Service Number Scheduled
Coverage Ratio (1) of Loans Balance
0.5or less 0 0
0.5001to 0.625 0 0
0.6251to 0.75 0 0
0.7501to 0.875 0 0
0.8751to 1 0 0
1.0001to 1.125 0 0
1.1251to 1.25 0 0
1.2501to 1.375 0 0
1.3751to 1.5 0 0
1.5001to 1.625 0 0
1.6251to 1.75 0 0
1.7501to 1.875 0 0
1.8751to 2 0 0
2.0001to 2.125 0 0
2.1251& above 0 0
Unknown 121 972,449,924
Total 121 972,449,924
Debt Service Based on
Coverage Ratio (1) Balance
0.5or less 0.00%
0.5001to 0.625 0.00%
0.6251to 0.75 0.00%
0.7501to 0.875 0.00%
0.8751to 1 0.00%
1.0001to 1.125 0.00%
1.1251to 1.25 0.00%
1.2501to 1.375 0.00%
1.3751to 1.5 0.00%
1.5001to 1.625 0.00%
1.6251to 1.75 0.00%
1.7501to 1.875 0.00%
1.8751to 2 0.00%
2.0001to 2.125 0.00%
2.1251& above 0.00%
Unknown 100.00%
Total 100.00%
Weighted Average Debt Service Cov 0.00%
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 121 972,449,924 100.00%
Total 121 972,449,924 100.00%
(1) Debt Service Coverage Ratios are calc. as described in the
prospectus, values are updated periodically as new NOI figures
became available from borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or
Underwriter makes any representation as to the accuracy of the
data provided by the borrower
for this calculation.
Distribution of Amortization Type
Number Scheduled
Amortization Type of Loans Balance
Fully Amortizing 8 48,425,473
Amortizing Balloon 109 739,704,451
Interest Only / Balloon 4 184,320,000
Total 121 972,449,924
Based on
Amortization Type Balance
Fully Amortizing 4.98%
Amortizing Balloon 76.07%
Interest Only / Balloon 18.95%
Total 100.00%
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
1GMAC99C2 Retail 3/1/29
2GMAC99C2 Office 1/10/09
3GMAC99C2 Office 7/10/15
4GMAC99C2 Office 12/10/08
5GMAC99C2 Retail 5/10/09
6GMAC99C2 Other 3/10/19
7GMAC99C2 Lodging 6/1/24
8GMAC99C2 Multifamily 3/10/09
9GMAC99C2 Office 1/10/09
10GMAC99C2 Multifamily 5/10/09
11GMAC99C2 Office 7/10/15
12GMAC99C2 Office 2/10/09
13GMAC99C2 Other 5/1/21
14GMAC99C2 Multifamily 5/10/09
15GMAC99C2 Multifamily 2/10/09
16GMAC99C2 Multifamily 5/10/09
17GMAC99C2 Lodging 5/1/24
18GMAC99C2 Multifamily 5/10/09
19GMAC99C2 Multifamily 5/10/09
20GMAC99C2 Multifamily 5/10/09
21GMAC99C2 Other 1/10/24
22GMAC99C2 Office 2/10/09
23GMAC99C2 Multifamily 5/10/09
24GMAC99C2 Multifamily 5/10/09
25GMAC99C2 Industrial 1/10/19
27GMAC99C2 Multifamily 5/10/11
28GMAC99C2 Retail 3/10/09
29GMAC99C2 Office 12/10/08
30GMAC99C2 Multifamily 1/10/09
31GMAC99C2 Retail 4/10/09
32GMAC99C2 Retail 5/10/14
33GMAC99C2 Other 5/10/09
34GMAC99C2 Retail 1/10/09
35GMAC99C2 Multifamily 5/10/09
36GMAC99C2 Retail 2/10/09
37GMAC99C2 Lodging 4/1/24
38GMAC99C2 Retail 4/10/09
39GMAC99C2 Office 1/10/09
40GMAC99C2 Mixed Use 1/10/09
41GMAC99C2 Multifamily 5/10/09
42GMAC99C2 Retail 1/10/09
43GMAC99C2 Retail 4/10/09
44GMAC99C2 Retail 3/10/09
45GMAC99C2 Retail 4/10/09
46GMAC99C2 Office 5/10/09
47GMAC99C2 Office 5/10/09
48GMAC99C2 Retail 3/10/09
49GMAC99C2 Retail 4/10/09
50GMAC99C2 Lodging 5/1/17
51GMAC99C2 Retail 4/10/09
52GMAC99C2 Industrial 3/10/09
53GMAC99C2 Mixed Use 4/10/09
54GMAC99C2 Multifamily 2/10/09
55GMAC99C2 Retail 4/10/09
56GMAC99C2 Multifamily 1/10/09
57GMAC99C2 Industrial 4/10/14
58GMAC99C2 Retail 2/10/09
59GMAC99C2 Multifamily 4/10/09
60GMAC99C2 Mixed Use 1/10/09
61GMAC99C2 Multifamily 3/10/09
62GMAC99C2 Industrial 1/10/09
63GMAC99C2 Office 4/10/09
64GMAC99C2 Retail 5/10/09
65GMAC99C2 Industrial 5/10/09
66GMAC99C2 Multifamily 3/1/09
67GMAC99C2 Lodging 5/1/17
68GMAC99C2 Multifamily 3/10/19
69GMAC99C2 Multifamily 4/10/09
70GMAC99C2 Multifamily 5/10/09
71GMAC99C2 Office 5/10/09
72GMAC99C2 Multifamily 5/10/09
73GMAC99C2 Multifamily 4/10/09
74GMAC99C2 Industrial 3/10/09
75GMAC99C2 Office 2/10/09
76GMAC99C2 Industrial 5/10/09
77GMAC99C2 Office 3/10/19
78GMAC99C2 Retail 5/10/09
79GMAC99C2 Industrial 3/10/09
80GMAC99C2 Retail 1/10/09
81GMAC99C2 Multifamily 1/10/09
82GMAC99C2 Retail 5/10/10
83GMAC99C2 Office 4/10/09
84GMAC99C2 Multifamily 4/10/09
85GMAC99C2 Retail 4/10/09
86GMAC99C2 Office 4/10/09
87GMAC99C2 Retail 12/10/18
88GMAC99C2 Industrial 3/10/19
89GMAC99C2 Multifamily 4/10/09
90GMAC99C2 Multifamily 1/10/09
91GMAC99C2 Multifamily 2/10/09
92GMAC99C2 Multifamily 5/10/09
93GMAC99C2 Retail 2/10/09
94GMAC99C2 Office 1/10/09
95GMAC99C2 Retail 2/10/19
96GMAC99C2 Retail 1/10/09
97GMAC99C2 Multifamily 4/10/09
98GMAC99C2 Office 2/10/19
99GMAC99C2 Retail 3/10/09
100GMAC99C2 Multifamily 4/10/09
101GMAC99C2 Multifamily 5/10/09
102GMAC99C2 Multifamily 3/10/09
103GMAC99C2 Industrial 3/10/09
104GMAC99C2 Multifamily 3/10/09
105GMAC99C2 Multifamily 1/10/09
106GMAC99C2 Self Storage 2/10/09
107GMAC99C2 Retail 3/10/09
108GMAC99C2 Retail 1/10/09
109GMAC99C2 Multifamily 3/10/09
110GMAC99C2 Office 2/10/09
111GMAC99C2 Retail 4/10/09
112GMAC99C2 Industrial 3/10/09
113GMAC99C2 Retail 5/10/19
114GMAC99C2 Industrial 3/10/09
115GMAC99C2 Other 1/10/09
116GMAC99C2 Office 5/10/14
117GMAC99C2 Retail 3/10/09
118GMAC99C2 Multifamily 2/10/09
119GMAC99C2 Retail 4/10/09
120GMAC99C2 Retail 2/10/09
121GMAC99C2 Retail 3/10/09
122GMAC99C2 Industrial 3/10/09
* NOI and DSCR, if available and reportable under the terms of
The trust agreement, are based on information obtained from the
Related borrower, and no other party to the agreement shall be
held liable for the accuracy or methodology used to determine
such figures.
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Operating Ending
Disclosure Statement Principal Note
Control # Date State Balance Rate
1 NY 100,000,0 6.560%
2 CO 53,642, 7.030%
3 CA 50,620, 7.180%
4 AZ 36,000, 7.800%
5 PA 28,320, 7.660%
6 NV 26,709, 7.375%
7 IL 26,397, 7.625%
8 NY 25,095, 7.620%
9 NY 23,366, 7.820%
10 FL 22,528, 6.773%
11 CA 21,873, 7.180%
12 NY 20,000, 7.230%
13 IL 19,611, 9.030%
14 PA 18,690, 6.773%
15 NA 17,406, 7.580%
16 FL 16,547, 6.773%
17 CA 15,439, 8.000%
18 CA 13,964, 7.750%
19 FL 13,806, 6.773%
20 MD 12,261, 6.773%
21 VA 12,156, 7.430%
22 NY 10,740, 7.375%
23 OH 10,666, 6.773%
24 NA 10,547, 7.610%
25 CA 9,094, 7.250%
27 GA 8,875, 7.350%
28 MD 8,510, 7.000%
29 NJ 7,695, 7.250%
30 NA 7,591, 7.250%
31 MI 7,476, 7.960%
32 AK 7,450, 7.920%
33 CA 7,266, 8.300%
34 CA 7,229, 7.360%
35 OH 7,227, 6.773%
36 CA 7,062, 7.610%
37 NC 6,865, 8.125%
38 VA 6,727, 7.760%
39 PA 5,966, 7.950%
40 NA 5,943, 7.500%
41 PA 5,931, 6.773%
42 CA 5,759, 6.800%
43 TX 5,682, 8.040%
44 NH 5,578, 7.880%
45 VA 5,406, 7.690%
46 CA 5,335, 7.555%
47 TX 5,322, 8.190%
48 NY 5,279, 7.880%
49 CA 4,984, 8.020%
50 MA 4,764, 8.750%
51 CA 4,670, 7.930%
52 NJ 4,648, 8.120%
53 CA 4,585, 8.100%
54 KY 4,535, 6.800%
55 AZ 4,479, 6.250%
56 TX 4,474, 7.800%
57 FL 4,433, 7.650%
58 CA 4,365, 7.850%
59 TX 4,285, 7.690%
60 NA 4,104, 7.400%
61 IA 4,103, 7.790%
62 NJ 4,012, 7.470%
63 CA 3,937, 7.930%
64 CA 3,889, 7.670%
65 RI 3,889, 7.560%
66 TX 3,833, 7.290%
67 MA 3,772, 8.750%
68 NA 3,757, 7.000%
69 CA 3,752, 7.750%
70 MO 3,690, 7.480%
71 CA 3,635, 7.900%
72 MD 3,589, 7.330%
73 TX 3,389, 7.940%
74 TX 3,387, 8.000%
75 PA 3,383, 7.950%
76 MA 3,292, 8.000%
77 NJ 3,200, 8.000%
78 NY 3,087, 8.000%
79 TX 3,088, 8.000%
80 FL 3,076, 6.250%
81 MI 3,031, 7.625%
82 LA 2,992, 7.820%
83 FL 2,991, 8.375%
84 NC 2,985, 8.140%
85 FL 2,891, 8.250%
86 GA 2,890, 7.970%
87 NY 2,702, 7.800%
88 NJ 2,683, 8.000%
89 CA 2,516, 7.850%
90 CA 2,484, 7.520%
91 MI 2,461, 7.300%
92 CO 2,393, 7.460%
93 TX 2,388, 7.500%
94 NA 2,386, 7.750%
95 FL 2,377, 6.750%
96 PA 2,287, 7.950%
97 NY 2,241, 7.375%
98 TX 2,172, 7.900%
99 VA 2,166, 7.600%
100 MN 2,124, 7.610%
101 IN 1,994, 7.660%
102 CA 1,992, 7.750%
103 TX 1,980, 8.000%
104 NC 1,932, 7.750%
105 NJ 1,887, 7.150%
106 NA 1,836, 8.400%
107 LA 1,790, 8.470%
108 FL 1,713, 7.150%
109 GA 1,693, 8.000%
110 NV 1,635, 7.250%
111 MI 1,591, 7.990%
112 TX 1,569, 8.000%
113 MI 1,441, 8.000%
114 TX 1,419, 8.000%
115 CA 1,387, 7.500%
116 CA 1,374, 7.920%
117 CA 1,294, 7.790%
118 SD 1,189, 7.000%
119 AZ 1,096, 8.100%
120 TX 1,079, 8.125%
121 NY 966 8.410%
122 TX 637 8.000%
972,449,924
* NOI and DSCR, if available and reportable under the terms of
The trust agreement, are based on information obtained from the
Related borrower, and no other party to the agreement shall be
held liable for the accuracy or methodology used to determine
such figures.
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Loan
Disclosure Scheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
1 564,
2 364, B
3 337,
4 241, B
5 186, B
6 217,
7 197,
8 190, B
9 171, B
10 148, B
11 145,
12 124,
13 166,
14 123, B
15 124, B
16 109, B
17 120,
18 101, B
19 90 B
20 80 B
21 80 B
22 75
23 70 B
24 75 B
25 69
27 61 B
28 57 B
29 53
30 52 B
31 55 B
32 62 B
33 59
34 50 B
35 47 B
36 50 B
37 54
38 48 B
39 44
40 42 B
41 39 B
42 38
43 42
44 41 B
45 41 B
46 38
47 40 B
48 38 B
49 37 B
50 44
51 34
52 35 B
53 34 B
54 35
55 27 B
56 32 B
57 42 B
58 33 B
59 30 B
60 28 B
61 29 B
62 30 B
63 29 B
64 28
65 27 B
66 26 B
67 35
68 29 B
69 27 B
70 26 B
71 28 B
72 25 B
73 25 B
74 25 B
75 25 B
76 24 B
77 25 B
78 24 B
79 23 B
80 19
81 21 B
82 21 B
83 23 B
84 23 B
85 22
86 21
87 21 B
88 21 B
89 18 B
90 17 B
91 17
92 16 B
93 16 B
94 17 B
95 16
96 16 B
97 15 B
98 18 B
99 15 B
100 15 B
101 14 1
102 14 B
103 14 B
104 14
105 12
106 14 B
107 14 B
108 11
109 12 B
110 12 B
111 12 B
112 11 B
113 12
114 10 B
115 10 B
116 13 B
117
118 B
119 B
120 B
121 B
122 B
(0)
* NOI and DSCR, if available and reportable under the terms of the
trust agreement, are based on information obtained from the related
borrower, and no other party to the agreement shall be held liable
for the accuracy or methodology used to determine such figures.
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
0
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Specially
Disclosure Property Serviced
Control # Type Status Code Comments
0
0 0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Modified Loan Detail
Disclosure ModificatiModification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Realized Loss Detail
Beginning
Dist. DisclosureAppraisal Appraisal Scheduled
Date Control # Date Value Balance
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
1/0/00 0 1/0/00 0.00 0.00
Current Total 0.00
Cumulative 0.00
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
Gross ProceedAggregate
Dist. DisclosureGross as a % of Liquidation
Date Control # Proceeds Sched PrincipExpenses *
1/0/00 0 0.00 0.00
1/0/00 0 0.00 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
Current Total 0.00 0.00
Cumulative 0.00 0.00
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
Net Net Proceeds
Dist. DisclosureLiquidation as a % of Realized
Date Control # Proceeds Sched. BalancLoss
1/0/00 0
1/0/00 0
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
1/0/00 0 0.00 0.00% 0.00
Current Total 0.00 0.00
Cumulative 0.00 0.00
* Aggregate liquidation expenses also include outstanding
P&I advances and unpaid servicing fees, unpaid trustee fees, etc..
_
