FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: September 21, 1999
(Date of earliest event reported)
Bear Stearns Commercial Mortgage Securities Inc.
Sponsor)
(Issuer in Respect of Corporate Leased-Backed Certificates, Series
1999-CLF1)
Exact name of registrant as specified in charter)
Delaware 333-61783 3671416
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
245 Park Avenue, New York, New York 10167
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(212) 272-2000
(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 Corporate Leased-Backed Certificates,
Series 1999-CLF1 issued pursuant to, a Pooling and
Servicing Agreement, dated as of August 15, 1999 (the "Pooling
and Servicing Agreement"), by and among Bear Stearns Commercial
Mortgage Securities Inc., as sponsor, Midland Loan Services, Inc.,
as master servicer and Midland Loan Services, Inc., as
special servicer, LaSalle National Bank, as trustee and REMIC
administrator, and ABN AMRO Bank, N.V., as fiscal agent. The
Class A-1, Class A-2, Class A-3, and Class A-4
Certificates have been registered pursuant to the Act under a
Registration Statement on Form S-3(File No.333-61783) 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 3.20 of the Pooling and Servicing
Agreement, the Trustee is filing this Current Report containing
the September 21, 1999 monthly distribution report.
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
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 4.01 of the Pooling and Servicing
Agreement for the distribution on
September 21, 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 GS MORTGAGE SECURITIES CORPORATION II,
REGISTRANT
By: /s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: September 21, 1999
ABN AMRO
LaSalle Bank N.A.
Administrator:
Barbara Marik (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Bear Stearns Commercial Mortgage Securities Inc., as Depositor
Midland Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Corporate Lease-Backed Certificates
Series 1999-CLF1
ABN AMRO Acct: 67-8210-40-2
Statement Date 09/21/99
Payment Date: 09/21/99
Prior Payment:NA
Record Date: 09/14/99
WAC: 7.306193%
WAMM: 240
Number Of Pages
0
Table Of Contents 1
REMIC Certificate Report 2
Other Related Information 4
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 6
Total Pages Included In This Package 17
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Information is available for this issue from the following
sources
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
ASAP #: 434
Monthly Data File Name: 0434MMYY.EXE
REMIC II
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A1 29,132,000.00 29,132,000.00
07383FBU1 1000.000000000 1000.000000000
A2 25,481,000.00 25,481,000.00
07383FBV9 1000.000000000 1000.000000000
A3 110,676,000.00 110,676,000.00
07383FBW7 1000.000000000 1000.000000000
A4 154,811,000.00 154,811,000.00
07383FBX5 1000.000000000 1000.000000000
X 320,100,000.00 320,100,000.00
07383FBY3 1000.000000000 1000.000000000
B 16,292,000.00 16,292,000.00
07383FBZ0 1000.000000000 1000.000000000
C 15,334,000.00 15,334,000.00
07383FCA4 1000.000000000 1000.000000000
D 24,918,000.00 24,918,000.00
07383FCB2 1000.000000000 1000.000000000
E 3,834,000.00 3,834,000.00
07383FCC0 1000.000000000 1000.000000000
F 2,874,923.00 2,874,923.00
07383FCD8 1000.000000000 1000.000000000
RII 0.00 0.00
9ABSC725 1000.000000000 1000.000000000
703,452,923.00 703,452,923.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A1 511,781.92 0.00 0.00
07383FBU1 17.567689139 0.000000000 0.000000000
A2 142.58 0.00 0.00
07383FBV9 0.005595542 0.000000000 0.000000000
A3 619.30 0.00 0.00
07383FBW7 0.005595612 0.000000000 0.000000000
A4 866.26 0.00 0.00
07383FBX5 0.005595597 0.000000000 0.000000000
X 0.00 0.00 0.00
07383FBY3 0.000000000 0.000000000 0.000000000
B 0.00 0.00 0.00
07383FBZ0 0.000000000 0.000000000 0.000000000
C 0.00 0.00 0.00
07383FCA4 0.000000000 0.000000000 0.000000000
D 0.00 0.00 0.00
07383FCB2 0.000000000 0.000000000 0.000000000
E 0.00 0.00 0.00
07383FCC0 0.000000000 0.000000000 0.000000000
F 0.00 0.00 0.00
07383FCD8 0.000000000 0.000000000 0.000000000
RII 0.00 0.00 0.00
9ABSC725 0.000000000 0.000000000 0.000000000
513,410.06 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
A1 28,620,218.08 163,381.97 0.00
07383FBU1 982.432310861 5.608333448 0.000000000
A2 25,480,857.42 148,639.17 0.00
07383FBV9 999.994404458 5.833333464 0.000000000
A3 110,675,380.70 645,610.00 0.00
07383FBW7 999.994404388 5.833333333 0.000000000
A4 154,810,133.74 903,064.17 0.00
07383FBX5 999.994404403 5.833333355 0.000000000
X 320,100,000.00 34,409.89 0.00
07383FBY3 1000.000000000 0.107497313 0.000000000
B 16,292,000.00 96,454.40 0.00
07383FBZ0 1000.000000000 5.920353548 0.000000000
C 15,334,000.00 90,782.70 0.00
07383FCA4 1000.000000000 5.920353463 0.000000000
D 24,918,000.00 147,523.37 0.00
07383FCB2 1000.000000000 5.920353560 0.000000000
E 3,834,000.00 22,698.64 0.00
07383FCC0 1000.000000000 5.920354721 0.000000000
F 2,874,923.00 17,020.56 0.00
07383FCD8 1000.000000000 5.920353345 0.000000000
RII 0.00 0.00 0.00
9ABSC725 0.000000000 0.000000000 0.000000000
702,939,512.94 2,269,584.87 0.00
Total P&I Payme 2,782,994.93 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A1 6.73000000%
07383FBU1 6.73000000%
A2 7.00000000%
07383FBV9 7.00000000%
A3 7.00000000%
07383FBW7 7.00000000%
A4 7.00000000%
07383FBX5 7.00000000%
X 0.12899677%
07383FBY3 0.12849260%
B 7.10442434%
07383FBZ0 7.10431303%
C 7.10442434%
07383FCA4 7.10431303%
D 7.10442434%
07383FCB2 7.10431303%
E 7.10442434%
07383FCC0 7.10431303%
F 7.10442434%
07383FCD8 7.10431303%
RII 7.10442434%
9ABSC725 7.10431303%
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
REMIC I
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
LA-1 29,132,000.00 29,132,000.00
NONE 1000.000000000 1000.000000000
LA-2 25,481,000.00 25,481,000.00
NONE 1000.000000000 1000.000000000
LA-3 110,676,000.00 110,676,000.00
NONE 1000.000000000 1000.000000000
LA-4 154,811,000.00 154,811,000.00
NONE 1000.000000000 1000.000000000
LB 16,292,000.00 16,292,000.00
NONE 1000.000000000 1000.000000000
LC 15,334,000.00 15,334,000.00
NONE 1000.000000000 1000.000000000
LD 24,918,000.00 24,918,000.00
NONE 1000.000000000 1000.000000000
LE 3,834,000.00 3,834,000.00
NONE 1000.000000000 1000.000000000
LF 2,874,923.00 2,874,923.00
NONE 1000.000000000 1000.000000000
RI 0.00 0.00
9ABSC726 1000.000000000 1000.000000000
383,352,923.00 383,352,923.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 511,781.92 0.00 0.00
NONE 17.567689139 0.000000000 0.000000000
LA-2 142.58 0.00 0.00
NONE 0.005595542 0.000000000 0.000000000
LA-3 619.30 0.00 0.00
NONE 0.005595612 0.000000000 0.000000000
LA-4 866.26 0.00 0.00
NONE 0.005595597 0.000000000 0.000000000
LB 0.00 0.00 0.00
NONE 0.000000000 0.000000000 0.000000000
LC 0.00 0.00 0.00
NONE 0.000000000 0.000000000 0.000000000
LD 0.00 0.00 0.00
NONE 0.000000000 0.000000000 0.000000000
LE 0.00 0.00 0.00
NONE 0.000000000 0.000000000 0.000000000
LF 0.00 0.00 0.00
NONE 0.000000000 0.000000000 0.000000000
RI 0.00 0.00 0.00
9ABSC726 0.000000000 0.000000000 0.000000000
513,410.06 0.00 0.00
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 28,620,218.08 172,471.74 0.00
NONE 982.432310861 5.920353563 0.000000000
LA-2 25,480,857.42 150,856.53 0.00
NONE 999.994404458 5.920353597 0.000000000
LA-3 110,675,380.70 655,241.06 0.00
NONE 999.994404388 5.920353645 0.000000000
LA-4 154,810,133.74 916,535.86 0.00
NONE 999.994404403 5.920353592 0.000000000
LB 16,292,000.00 96,454.40 0.00
NONE 1000.000000000 5.920353548 0.000000000
LC 15,334,000.00 90,782.70 0.00
NONE 1000.000000000 5.920353463 0.000000000
LD 24,918,000.00 147,523.37 0.00
NONE 1000.000000000 5.920353560 0.000000000
LE 3,834,000.00 22,698.64 0.00
NONE 1000.000000000 5.920354721 0.000000000
LF 2,874,923.00 17,020.57 0.00
NONE 1000.000000000 5.920356823 0.000000000
RI 0.00 0.00 0.00
9ABSC726 0.000000000 0.000000000 0.000000000
382,839,512.94 2,269,584.87 0.00
Total P&I Payme 2,782,994.93
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
LA-1 7.10442434%
NONE 7.10431303%
LA-2 7.10442434%
NONE 7.10431303%
LA-3 7.10442434%
NONE 7.10431303%
LA-4 7.10442434%
NONE 7.10431303%
LB 7.10442434%
NONE 7.10431303%
LC 7.10442434%
NONE 7.10431303%
LD 7.10442434%
NONE 7.10431303%
LE 7.10442434%
NONE 7.10431303%
LF 7.10442434%
NONE 7.10431303%
RI 7.10442434%
9ABSC726 7.10431303%
Other Related Information
Available Distribution Amount: 2,782,994.93
Insurance Premium 26,675.00
Beginning Pool Count: 170
Ending Pool Count: 170
Beg Stated Prin Bal of the Mtg Loans: 383,352,923.75
Ending Stated Prin Bal of the Mtg Loans:382,839,513.69
Advances
Prior O Current Period
Principal Interest Principal
Servicer: 0.00 0.00 15,527.90
Trustee: 0.00 0.00 0.00
Fiscal Agent: 0.00 0.00 0.00
0.00 0.00 15,527.90
Current Perio Recovered
Interest Principal Interest
Servicer: 70,764.27 0.00 0.00
Trustee: 0.00 0.00 0.00
Fiscal Agent: 0.00 0.00 0.00
70,764.27 0.00 0.00
Outstanding
Principal Interest
Servicer: 15,527.90 70,764.27
Trustee: 0.00 0.00
Fiscal Agent: 0.00 0.00
15,527.90 70,764.27
Accrued Allocation ofBeginning
Certificate Prepay IntereUnpaid
Class Interest Shortfall Interest
A-1 163,381.97 0.00 0.00
A-2 148,639.17 0.00 0.00
A-3 645,610.00 0.00 0.00
A-4 903,064.17 0.00 0.00
X 34,409.89 0.00 0.00
B 96,454.40 0.00 0.00
C 90,782.70 0.00 0.00
D 147,523.37 0.00 0.00
E 22,698.64 0.00 0.00
F 17,020.56 0.00 0.00
R-2 0.00 0.00 0.00
2,269,584.87 0.00 0.00
Payment of Ending
Prior Unpaid Unpaid Interest
Class Interest Interest Losses
A-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
A-3 0.00 0.00 0.00
A-4 0.00 0.00 0.00
X 0.00 0.00 0.00
B 0.00 0.00 0.00
C 0.00 0.00 0.00
D 0.00 0.00 0.00
E 0.00 0.00 0.00
F 0.00 0.00 0.00
R-2 0.00 0.00 0.00
0.00 0.00 0.00
Prepayment
Class Premiums
A-1 0.00
A-2 0.00
A-3 0.00
A-4 0.00
X 0.00
B 0.00
C 0.00
D 0.00
E 0.00
F 0.00
R-2 0.00
0.00
Current Period Master Servicing Fees Pai 34,906.91
Current Period Workout Fees Paid: 0.00
Current Period Liquidation Fees Paid: 0.00
Current Special Servicing Fees Paid: 0.00
Current Trustee Fees Paid: 2,875.15
37,782.06
Principal
Principal Distribution Amount: 513,410.06
Total Principal Distributed 513,410.06
0.00
Components:
Scheduled Principal 511,631.22
Prepayments 0.00
Repurchases 0.00
Liquidations 0.00
Other Principal Adjustments -12.31
Curtailments 1,791.15
Other Principal Proceeds 0.00
Prior Realized Losses 0.00
Current Realized Losses 0.00
Aggregate Realized Losses 0.00
Additional Trust Fund Expenses
Prior Additional Trust Fund Expenses: 0.00
Current Additional Trust Fund Expenses: 0.00
Aggregate Additional Trust Fund Expenses 0.00
MBIA Policy Draw Amount
Prior Ou Current Period
Principal Interest Principal Interest
0.00 0.00 0.00 0.00
Rec Outstanding
Principal Interest Principal Interest
0.00 0.00 0.00 0.00
MBIA Policy Amount
Beginning Policy Amount: 320,100,000.00
Current Policy Draw Amount: 0.00
Current Policy Recovery Amount: 0.00
Ending Policy Amount: 320,100,000.00
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance #
09/21/99 1 211,595 0
0.59% 0.055% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Distribution Delinq 3+ Months
Date Balance # Balance
09/21/99 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
Distribution Foreclosure/Bankruptcy REO
Date # Balance #
09/21/99 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
01/00/00 0 0 0
0.00% 0.000% 0.00%
Distribution Modifications
Date Balance # Balance
09/21/99 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
01/00/00 0 0 0
0.000% 0.00% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon
09/21/99 0 0 7.3062%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
01/00/00 0 0 0.0000%
0.00% 0.000%
Distribution
Date Remit
09/21/99 7.1879%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
01/00/00 0.0000%
Delinquent Loan Detail
Disclosure Paid Outstanding
Doc Thru Current P&I P&I
Control # Date Advance Advances**
2515 08/15/99 23,382.14 23,382.14
3631 08/15/99 45,913.24 45,913.24
4005 08/01/99 15,271.02 15,271.02
128000052 07/01/99 1,725.77 1,725.77
Total 86,292.17
Disclosure Out. Property Special
Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
2515 0.00 B
3631 0.00 B
4005 0.00 B
128000052 0.00 1
Total 0.00
Disclosure
Doc Foreclosure Bankruptcy REO
Control # Date Date Date
2515
3631
4005
128000052
Total
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
Disclosure Paid Outstanding
Doc Thru Current P&I P&I
Control # Date Advance Advances**
Disclosure Out. Property Special
Doc. Protection Advance Servicer
Control # Advances Description (Transfer Date
0
Disclosure
Doc. Foreclosure Bankruptcy REO
Control # Date Date Date
01/00/00
01/00/00
01/00/00
01/00/00
01/00/00
01/00/00
01/00/00
Pool Total
Distribution of Principal Balances
Current Scheduled Number
Balances of Loans
$0.00to $100,000.00 1
$100,000.01to $200,000.00 7
$200,000.01to $300,000.00 13
$300,000.01to $400,000.00 20
$400,000.01to $500,000.00 16
$500,000.01to $600,000.00 11
$600,000.01to $700,000.00 7
$700,000.01to $800,000.00 6
$800,000.01to $900,000.00 2
$900,000.01to $1,000,000.00 4
$1,000,000.01to $1,100,000.00 1
$1,100,000.01to $1,200,000.00 6
$1,200,000.01to $1,300,000.00 4
$1,300,000.01to $1,400,000.00 3
$1,400,000.01to $1,500,000.00 5
$1,500,000.01to $1,600,000.00 3
$1,600,000.01to $1,700,000.00 1
$1,700,000.01to $1,800,000.00 0
$1,800,000.01to $1,900,000.00 2
$1,900,000.01& Above 58
Total 170
Average Scheduled Balance is
Maximum Scheduled Balance is
Minimum Scheduled Balance is
Distribution of Principal Balances
Current Scheduled Scheduled
Balances Balance
$0.00to $100,000.00 98,494.67
$100,000.01to $200,000.00 1,189,757.74
$200,000.01to $300,000.00 3,364,050.89
$300,000.01to $400,000.00 6,813,272.86
$400,000.01to $500,000.00 7,322,462.74
$500,000.01to $600,000.00 6,025,465.80
$600,000.01to $700,000.00 4,559,385.05
$700,000.01to $800,000.00 4,585,632.89
$800,000.01to $900,000.00 1,708,414.98
$900,000.01to $1,000,000.00 3,803,589.84
$1,000,000.01to $1,100,000.00 1,008,830.04
$1,100,000.01to $1,200,000.00 6,920,930.52
$1,200,000.01to $1,300,000.00 4,938,208.43
$1,300,000.01to $1,400,000.00 4,084,749.94
$1,400,000.01to $1,500,000.00 7,185,457.31
$1,500,000.01to $1,600,000.00 4,724,087.89
$1,600,000.01to $1,700,000.00 1,620,408.20
$1,700,000.01to $1,800,000.00 0.00
$1,800,000.01to $1,900,000.00 3,657,975.18
$1,900,000.01& Above 309,228,338.72
Total 382,839,513.69
Average Scheduled Balance is
Maximum Scheduled Balance is
Minimum Scheduled Balance is
Distribution of Principal Balances
Current Scheduled Based on
Balances Balance
$0.00to $100,000.00 0.03%
$100,000.01to $200,000.00 0.31%
$200,000.01to $300,000.00 0.88%
$300,000.01to $400,000.00 1.78%
$400,000.01to $500,000.00 1.91%
$500,000.01to $600,000.00 1.57%
$600,000.01to $700,000.00 1.19%
$700,000.01to $800,000.00 1.20%
$800,000.01to $900,000.00 0.45%
$900,000.01to $1,000,000.00 0.99%
$1,000,000.01to $1,100,000.00 0.26%
$1,100,000.01to $1,200,000.00 1.81%
$1,200,000.01to $1,300,000.00 1.29%
$1,300,000.01to $1,400,000.00 1.07%
$1,400,000.01to $1,500,000.00 1.88%
$1,500,000.01to $1,600,000.00 1.23%
$1,600,000.01to $1,700,000.00 0.42%
$1,700,000.01to $1,800,000.00 0.00%
$1,800,000.01to $1,900,000.00 0.96%
$1,900,000.01& Above 80.77%
Total 100.00%
Average Scheduled Balance is 2,251,997
Maximum Scheduled Balance is 23,287,797
Minimum Scheduled Balance is 98,495
Loan Seasoning
Number Number Scheduled Based on
of Years of Loans Balance Balance
1 year or less 114317,610,304.0 82.96%
1+ to 2 years 5341,355,602.78 10.80%
2+ to 3 years 2 3,881,547.22 1.01%
3+ to 4 years 0 0.00 0.00%
4+ to 5 years 119,992,059.67 5.22%
5+ to 6 years 0 0.00 0.00%
6+ to 7 years 0 0.00 0.00%
7+ to 8 years 0 0.00 0.00%
8+ to 9 years 0 0.00 0.00%
9+ to 10 years 0 0.00 0.00%
10 years or m 0 0.00 0.00%
Total 170382,839,513.6 100.00%
Weighted Average Seasoning is 0.8
Distribution of Amortization Type
Number Scheduled Based on
Amortization Tof Loans Balance Balance
Fully Amortizi 148243,225,459.3 63.53%
Amortizing Bal 19122,552,271.7 32.01%
Other 317,061,782.60 4.46%
Total 170382,839,513.6 100.00%
(1) Debt Service Coverage Ratios are calculated as described in
the prospectus, values are updated periodically as new NOI
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 Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loansof Loans Balance Balance
12 months or l 0 0.00 0.00%
13 to 24 month 0 0.00 0.00%
25 to 36 month 0 0.00 0.00%
37 to 48 month 0 0.00 0.00%
49 to 60 month 0 0.00 0.00%
61 to 120 mont 0 0.00 0.00%
121 to 180 mon 122,729,100.95 5.94%
181 to 240 mon 1899,823,170.81 26.07%
Total 19122,552,271.7 32.01%
Weighted Average Months to Maturity is 223
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 2 3,737,164.97 0.98%
1 to 2 years 0 0.00 0.00%
2 Years or Mor 0 0.00 0.00%
Unknown 168379,102,348.7 99.02%
Total 170382,839,513.6 100.00%
Distribution of DSCR
Debt Service Number
Coverage Ratio (1) of Loans
0.5or less 0
0.5001to 0.625 0
0.6251to 0.75 0
0.7501to 0.875 0
0.8751to 1 0
1.0001to 1.125 1
1.1251to 1.25 0
1.2501to 1.375 0
1.3751to 1.5 0
1.5001to 1.625 0
1.6251to 1.75 0
1.7501to 1.875 0
1.8751to 2 0
2.0001to 2.125 0
2.1251& above 1
Unknown 0
Total 2
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 0.66%
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 0.32%
Unknown 0.00%
Total 0.98%
Weighted Average Debt Service Coverage R 3.976
Debt Service Scheduled
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 2,512,542.46
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 1,224,622.51
Unknown 168.00
Total 3,737,332.97
Distribution of Remaining Term
Fully Amortizing
Fully AmortiziNumber Scheduled Based on
Mortgage Loansof Loans Balance Balance
60 months or l 1 134,001.28 0.04%
61 to 120 month 1 370,013.91 0.10%
121 to 180 month 14 8,316,235.64 2.17%
181 to 240 month 120161,349,788.7 42.15%
241 to 360 month 1590,117,202.33 23.54%
Total 151260,287,241.9 67.99%
Weighted Average Months to Maturity is 248
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
New Jersey 344,714,633.23 11.68%
New York 2133,813,808.29 8.83%
Connecticut 330,173,974.89 7.88%
Ohio 426,486,781.46 6.92%
Nevada 425,148,863.04 6.57%
Georgia 621,471,000.42 5.61%
Indiana 717,540,431.70 4.58%
Washington 1117,176,739.71 4.49%
Texas 1617,059,532.67 4.46%
Pennsylvania 616,147,439.13 4.22%
Michigan 715,275,547.15 3.99%
Virginia 613,195,593.17 3.45%
New Hampshire 810,878,358.59 2.84%
Massachusetts 310,449,410.41 2.73%
California 3 9,013,483.77 2.35%
South Carolina 2 8,042,608.98 2.10%
Florida 3 7,764,617.24 2.03%
Alabama 3 7,285,227.40 1.90%
North Carolina 4 7,117,698.86 1.86%
Mississippi 4 6,159,218.20 1.61%
New Mexico 6 5,260,005.63 1.37%
Minnesota 4 3,854,781.21 1.01%
Arkansas 1 3,265,268.68 0.85%
Wisconsin 1 3,253,174.47 0.85%
Louisiana 2 2,921,959.12 0.76%
Kansas 2 2,738,343.32 0.72%
Illinois 1 2,581,578.89 0.67%
Iowa 7 2,378,078.07 0.62%
Kentucky 4 2,035,707.16 0.53%
Montana 2 1,577,960.31 0.41%
Other 16 8,057,688.52 2.10%
Total 170382,839,513.6 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number
Interest Rate of Loans
5.75%or less 0
5.75%to 6.00% 0
6.00%to 6.25% 3
6.25%to 6.50% 1
6.50%to 6.75% 7
6.75%to 7.00% 22
7.00%to 7.25% 35
7.25%to 7.50% 21
7.50%to 7.75% 39
7.75%to 8.00% 27
8.00%to 8.25% 11
8.25%to 8.50% 4
8.50%to 8.75% 0
8.75%to 9.00% 0
9.00%& Above 0
Total 170
W/Avg Mortgage Interest Rate is
Minimum Mortgage Interest Rate is
Maximum Mortgage Interest Rate is
Distribution of Mortgage Interest Rates
Current Mortgage Scheduled
Interest Rate Balance
5.75%or less 0.00
5.75%to 6.00% 0.00
6.00%to 6.25% 2,441,380.84
6.25%to 6.50% 335,929.74
6.50%to 6.75%42,349,754.67
6.75%to 7.00%61,078,421.22
7.00%to 7.25%121,667,048.80
7.25%to 7.50%49,922,063.30
7.50%to 7.75%42,366,096.73
7.75%to 8.00%28,158,724.11
8.00%to 8.25% 6,529,542.96
8.25%to 8.50%27,990,551.32
8.50%to 8.75% 0.00
8.75%to 9.00% 0.00
9.00%& Above 0.00
Total 382,839,513.69
W/Avg Mortgage Interest Rate is
Minimum Mortgage Interest Rate is
Maximum Mortgage Interest Rate is
Distribution of Mortgage Interest Rates
Current Mortgage Based on
Interest Rate Balance
5.75%or less 0.00%
5.75%to 6.00% 0.00%
6.00%to 6.25% 0.64%
6.25%to 6.50% 0.09%
6.50%to 6.75% 11.06%
6.75%to 7.00% 15.95%
7.00%to 7.25% 31.78%
7.25%to 7.50% 13.04%
7.50%to 7.75% 11.07%
7.75%to 8.00% 7.36%
8.00%to 8.25% 1.71%
8.25%to 8.50% 7.31%
8.50%to 8.75% 0.00%
8.75%to 9.00% 0.00%
9.00%& Above 0.00%
Total 100.00%
W/Avg Mortgage Interest Rate is 7.3062%
Minimum Mortgage Interest Rate is 6.1800%
Maximum Mortgage Interest Rate is 8.5000%
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 69276,175,008.1 72.14%
Other 9753,787,614.93 14.05%
Office 345,302,739.51 11.83%
Lodging 1 7,574,151.09 1.98%
Total 170382,839,513.6 100.00%
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date
961BEAR99F1 Retail 06/15/23
1210BEAR99F1 Retail 10/15/17
1240BEAR99F1 Retail 01/15/17
1298BEAR99F1 Retail 01/15/19
1323BEAR99F1 Retail 01/15/18
1356BEAR99F1 Retail 04/15/18
1583BEAR99F1 Retail 03/15/18
1587BEAR99F1 Retail 06/15/18
1690BEAR99F1 Retail 03/15/18
1704BEAR99F1 Retail 01/15/18
1705BEAR99F1 Retail 01/15/18
1777BEAR99F1 Retail 06/15/23
1778BEAR99F1 Retail 06/15/23
1848BEAR99F1 Retail 04/15/18
1883BEAR99F1 Retail 07/15/23
2020BEAR99F1 Retail 09/15/23
2025BEAR99F1 Retail 01/15/24
2072BEAR99F1 Retail 10/15/18
2200BEAR99F1 Retail 09/15/18
2202BEAR99F1 Retail 11/15/18
2459BEAR99F1 Retail 01/15/19
2472BEAR99F1 Retail 12/15/18
2490BEAR99F1 Retail 02/15/24
2503BEAR99F1 Retail 07/15/18
2515BEAR99F1 Retail 10/15/18
2521&2522 BEAR99F1 Retail 01/15/24
2524BEAR99F1 Retail 10/15/18
2553BEAR99F1 Retail 07/15/18
2575BEAR99F1 Retail 04/15/19
2580BEAR99F1 Retail 07/15/24
2586BEAR99F1 Retail 03/15/17
2598BEAR99F1 Retail 04/15/18
2603BEAR99F1 Retail 12/15/18
2724BEAR99F1 Retail 08/15/18
2745BEAR99F1 Retail 07/15/18
2752BEAR99F1 Retail 08/15/18
2764BEAR99F1 Retail 01/15/19
2839BEAR99F1 Retail 01/15/19
2850BEAR99F1 Retail 11/15/18
2910BEAR99F1 Retail 08/15/18
3006BEAR99F1 Retail 02/15/19
3068BEAR99F1 Retail 01/15/18
3380BEAR99F1 Retail 11/15/18
3434BEAR99F1 Office 12/15/18
3581BEAR99F1 Retail 11/15/17
3588BEAR99F1 Retail 04/15/21
3589BEAR99F1 Retail 04/15/21
3590BEAR99F1 Retail 04/15/21
3631BEAR99F1 Retail 09/15/19
3802BEAR99F1 Office 12/31/18
3999BEAR99F1 Retail 05/01/24
4000BEAR99F1 Office 03/05/13
4001BEAR99F1 Retail 07/05/18
4002BEAR99F1 Other 01/01/14
4003BEAR99F1 Retail 08/01/18
4005BEAR99F1 Retail 12/01/18
4008BEAR99F1 Retail 05/01/18
4009BEAR99F1 Retail 01/01/19
4194BEAR99F1 Lodging 07/15/21
4316BEAR99F1 Retail 01/15/22
128000001BEAR99F1 Other 07/10/16
128000002BEAR99F1 Other 05/05/16
128000003BEAR99F1 Other 09/10/17
128000004BEAR99F1 Other 09/19/17
128000005BEAR99F1 Other 11/14/16
128000006BEAR99F1 Other 10/03/17
128000007BEAR99F1 Other 09/28/17
128000009BEAR99F1 Other 11/14/17
128000010BEAR99F1 Other 09/26/17
128000011BEAR99F1 Other 06/24/06
128000012BEAR99F1 Other 03/24/17
128000013BEAR99F1 Other 02/23/16
128000014BEAR99F1 Other 08/24/16
128000015BEAR99F1 Other 12/29/15
128000017BEAR99F1 Other 11/01/16
128000018BEAR99F1 Other 11/01/16
128000019BEAR99F1 Other 06/01/12
128000020BEAR99F1 Other 09/26/16
128000021BEAR99F1 Other 01/02/18
128000022BEAR99F1 Other 11/19/17
128000023BEAR99F1 Other 02/01/18
128000024BEAR99F1 Other 04/01/18
128000025BEAR99F1 Other 12/20/17
128000026BEAR99F1 Other 04/01/18
128000027BEAR99F1 Other 02/01/13
128000028BEAR99F1 Other 01/01/13
128000029BEAR99F1 Other 01/01/13
128000030BEAR99F1 Other 01/01/18
128000031BEAR99F1 Other 11/01/03
128000032BEAR99F1 Other 04/01/18
128000033BEAR99F1 Other 04/01/18
128000034BEAR99F1 Other 04/01/17
128000035BEAR99F1 Other 03/01/18
128000036BEAR99F1 Other 12/01/12
128000039BEAR99F1 Other 05/01/18
128000040BEAR99F1 Other 09/01/13
128000041BEAR99F1 Other 05/01/28
128000042BEAR99F1 Other 03/01/18
128000043BEAR99F1 Other 05/01/18
128000044BEAR99F1 Other 05/01/18
128000045BEAR99F1 Other 05/01/18
128000046BEAR99F1 Other 05/01/18
128000047BEAR99F1 Other 05/01/18
128000048BEAR99F1 Other 06/01/18
128000049BEAR99F1 Other 06/01/18
128000050BEAR99F1 Other 12/01/17
128000051BEAR99F1 Other 06/01/18
128000052BEAR99F1 Other 07/01/18
128000053BEAR99F1 Other 08/01/18
128000054BEAR99F1 Other 06/01/18
128000055BEAR99F1 Other 09/01/18
128000056BEAR99F1 Other 09/01/18
128000057BEAR99F1 Other 10/01/13
128000058BEAR99F1 Other 03/01/18
128000059BEAR99F1 Other 09/01/18
128000060BEAR99F1 Other 09/01/18
128000061BEAR99F1 Other 09/01/18
128000062BEAR99F1 Other 04/01/13
128000063BEAR99F1 Other 09/01/18
128000064BEAR99F1 Other 09/01/23
128000065BEAR99F1 Other 08/01/18
128000066BEAR99F1 Other 09/01/16
128000067BEAR99F1 Other 11/01/17
128000068BEAR99F1 Other 03/01/19
128000069BEAR99F1 Other 02/01/19
128000070BEAR99F1 Other 09/01/18
128000071BEAR99F1 Other 07/01/18
128000072BEAR99F1 Other 08/01/18
128000073BEAR99F1 Other 03/01/19
128000074BEAR99F1 Other 10/01/18
128000075BEAR99F1 Other 12/01/18
128000079BEAR99F1 Other 12/01/18
128000080BEAR99F1 Other 11/01/18
128000081BEAR99F1 Other 11/01/18
128000082BEAR99F1 Other 12/01/18
128000083BEAR99F1 Other 10/01/17
128000085BEAR99F1 Other 12/01/18
128000086BEAR99F1 Other 10/01/18
128000087BEAR99F1 Other 06/01/16
128000088BEAR99F1 Other 12/01/18
128000089BEAR99F1 Other 01/01/14
128000090BEAR99F1 Other 11/01/18
128000092BEAR99F1 Other 01/01/19
128000093BEAR99F1 Other 03/01/19
128000094BEAR99F1 Other 05/01/19
128000095BEAR99F1 Other 02/01/19
128000096BEAR99F1 Other 10/01/18
128000098BEAR99F1 Other 02/01/19
128000099BEAR99F1 Other 03/01/19
128000100BEAR99F1 Other 03/01/14
128000102BEAR99F1 Other 06/01/14
128000103BEAR99F1 Other 03/01/19
128000104BEAR99F1 Other 03/01/14
128000105BEAR99F1 Other 03/01/14
128000106BEAR99F1 Other 04/01/19
128000107BEAR99F1 Other 04/01/19
00002504P BEAR99F1 Retail 12/15/18
0002023NB BEAR99F1 Retail 03/15/19
0002031NB BEAR99F1 Retail 06/15/18
0002071NB BEAR99F1 Retail 08/15/18
0002275NB BEAR99F1 Retail 01/15/19
0002396NB BEAR99F1 Retail 09/15/18
0002434NB BEAR99F1 Retail 11/15/18
0002437NB BEAR99F1 Retail 03/15/23
0002673NB BEAR99F1 Retail 04/15/19
0002906NB BEAR99F1 Retail 01/15/19
0003143NB BEAR99F1 Retail 06/15/18
001684NBC BEAR99F1 Retail 02/15/24
002104NBC BEAR99F1 Retail 01/15/19
002591NBC BEAR99F1 Retail 04/15/24
0 0 0 01/00/00
* 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
Disclosure Statement
Control # DSCR Date State
961 MI
1210 MI
1240 1.020 12/31/98MA
1298 NY
1323 NY
1356 VA
1583 NC
1587 NC
1690 MI
1704 10.040 12/31/98NY
1705 NY
1777 MI
1778 MI
1848 MI
1883 NV
2020 MI
2025 NV
2072 TX
2200 VA
2202 FL
2459 PA
2472 NJ
2490 NH
2503 PA
2515 PA
2521&2522 IN
2524 PA
2553 NY
2575 MS
2580 NY
2586 AL
2598 AL
2603 PA
2724 NY
2745 VA
2752 PA
2764 VA
2839 NY
2850 NY
2910 WI
3006 SC
3068 NY
3380 GA
3434 IL
3581 FL
3588 LA
3589 AR
3590 AL
3631 MA
3802 CT
3999 NV
4000 OH
4001 IN
4002 MN
4003 OH
4005 OH
4008 NC
4009 TX
4194 WA
4316 CA
128000001 MN
128000002 NY
128000003 TN
128000004 WA
128000005 KY
128000006 WA
128000007 RI
128000009 ME
128000010 IA
128000011 ME
128000012 ME
128000013 NH
128000014 NY
128000015 NH
128000017 VA
128000018 WV
128000019 OH
128000020 NH
128000021 IA
128000022 NM
128000023 WY
128000024 NH
128000025 OR
128000026 NH
128000027 OK
128000028 OK
128000029 OK
128000030 NM
128000031 NY
128000032 IA
128000033 IA
128000034 KY
128000035 MA
128000036 OK
128000039 MS
128000040 CA
128000041 WA
128000042 NV
128000043 NY
128000044 NY
128000045 TX
128000046 NH
128000047 NY
128000048 TX
128000049 IA
128000050 NY
128000051 IN
128000052 IA
128000053 NM
128000054 MT
128000055 MT
128000056 MN
128000057 UT
128000058 WA
128000059 KY
128000060 MS
128000061 NY
128000062 TX
128000063 WA
128000064 CO
128000065 NY
128000066 IN
128000067 IN
128000068 NM
128000069 NM
128000070 TX
128000071 WA
128000072 TX
128000073 IA
128000074 WA
128000075 KS
128000079 MS
128000080 WA
128000081 TX
128000082 GA
128000083 NM
128000085 CA
128000086 IN
128000087 ME
128000088 WA
128000089 TX
128000090 TX
128000092 VA
128000093 NH
128000094 NY
128000095 NY
128000096 MN
128000098 IN
128000099 KY
128000100 TX
128000102 TX
128000103 LA
128000104 TX
128000105 TX
128000106 WA
128000107 TX
00002504P TX
0002023NB FL
0002031NB NC
0002071NB GA
0002275NB CT
0002396NB GA
0002434NB GA
0002437NB SC
0002673NB KS
0002906NB GA
0003143NB DC
001684NBC NJ
002104NBC NJ
002591NBC CT
Ending
Disclosure Principal Note Scheduled
Control # Balance Rate P&I
0
961 1,580,005.15 0.08 12,379.08
1210 1,326,858.14 0.07 10,113.98
1240 2,512,542.46 0.08 19,362.29
1298 2,216,325.32 0.07 16,096.78
1323 1,369,004.76 0.08 10,485.68
1356 2,208,718.32 0.07 15,986.63
1583 1,117,218.94 0.07 9,219.74
1587 2,332,697.45 0.07 18,468.26
1690 2,536,242.98 0.08 21,385.79
1704 1,224,622.51 0.08 9,477.09
1705 1,566,745.51 0.08 11,962.55
1777 2,553,243.34 0.07 18,080.94
1778 2,321,659.72 0.07 17,394.63
1848 2,527,546.91 0.08 21,116.90
1883 3,352,513.20 0.07 24,510.31
2020 2,429,990.91 0.07 17,826.54
2025 3,913,692.17 0.07 28,390.43
2072 5,019,891.15 0.07 39,073.03
2200 2,780,850.80 0.07 22,665.49
2202 2,718,128.55 0.07 21,902.55
2459 3,654,814.99 0.07 25,934.55
247223,287,796.82 0.07 131,380.40
2490 7,670,632.19 0.07 53,500.45
2503 1,803,678.41 0.07 14,653.21
2515 3,332,397.41 0.07 23,660.19
2521&2522 4,493,078.46 0.07 32,406.39
2524 3,054,054.08 0.07 22,075.60
2553 6,792,760.34 0.07 44,491.53
2575 4,591,769.14 0.08 34,729.14
2580 9,748,433.28 0.07 64,805.58
2586 1,437,905.72 0.07 11,811.02
2598 4,226,913.48 0.07 31,095.38
2603 2,448,197.47 0.07 19,688.00
2724 2,234,661.41 0.07 17,439.33
2745 3,856,859.39 0.07 28,998.56
2752 1,854,296.77 0.07 14,261.25
2764 3,414,259.44 0.07 24,932.74
2839 1,192,025.60 0.07 8,694.02
2850 2,443,786.47 0.07 19,255.10
2910 3,253,174.47 0.07 23,609.33
3006 3,144,537.03 0.07 24,905.22
3068 1,433,051.58 0.07 10,722.77
3380 2,290,557.66 0.07 16,564.78
3434 2,581,578.89 0.08 18,192.15
3581 2,042,037.57 0.08 13,515.99
3588 2,634,396.00 0.08 19,981.71
3589 3,265,268.68 0.08 24,577.09
3590 1,620,408.20 0.08 12,237.81
3631 6,547,980.91 0.07 46,459.48
380219,992,059.67 0.08 174,231.47
399917,299,816.36 0.07 125,091.31
400022,729,100.95 0.07 156,548.93
400111,112,167.78 0.07 77,435.93
4002 3,145,290.89 0.07 27,134.94
4003 1,424,024.73 0.08 11,643.07
4005 1,964,509.72 0.07 15,435.07
4008 2,206,016.80 0.07 15,935.22
4009 2,377,836.16 0.07 18,998.65
4194 7,574,151.09 0.09 55,020.00
4316 7,545,053.96 0.08 57,116.76
128000001 136,777.44 0.08 1,265.87
128000002 301,349.88 0.08 2,770.86
128000003 634,727.66 0.08 5,623.17
128000004 312,428.96 0.08 2,723.69
128000005 291,250.74 0.08 2,638.58
128000006 479,116.99 0.08 4,171.97
128000007 544,039.56 0.08 4,727.40
128000009 409,879.36 0.08 3,619.26
128000010 317,851.18 0.08 2,770.99
128000011 370,013.91 0.08 5,826.39
128000012 279,572.01 0.08 2,450.44
128000013 219,810.24 0.08 1,994.40
128000014 98,494.67 0.08 878.88
128000015 457,178.79 0.08 4,155.25
128000017 438,286.36 0.08 3,921.33
128000018 351,212.72 0.08 3,141.88
128000019 369,146.06 0.08 3,823.83
128000020 188,052.51 0.08 1,650.71
128000021 342,261.15 0.08 2,935.30
128000022 775,739.48 0.08 6,554.23
128000023 870,034.79 0.07 7,221.09
128000024 769,651.20 0.08 6,471.88
128000025 582,637.07 0.08 4,950.71
128000026 506,925.06 0.08 4,333.19
128000027 390,481.08 0.08 3,923.38
128000028 289,533.81 0.08 2,919.42
128000029 301,924.86 0.08 3,044.36
128000030 1,008,830.04 0.08 8,499.25
128000031 134,001.28 0.08 3,140.15
128000032 263,002.99 0.08 2,219.48
128000033 257,570.14 0.08 2,173.64
128000034 265,862.05 0.08 2,290.66
128000035 1,388,887.04 0.08 11,794.96
128000036 305,260.56 0.08 3,066.92
128000039 554,510.06 0.08 4,707.02
128000040 732,429.54 0.08 6,445.53
128000041 1,428,709.61 0.08 10,368.01
128000042 582,841.31 0.08 4,918.73
128000043 507,338.52 0.08 4,291.22
128000044 413,735.46 0.08 3,486.98
128000045 316,170.59 0.08 2,706.91
128000046 650,626.15 0.08 5,463.86
128000047 186,165.48 0.08 1,562.27
128000048 579,496.47 0.08 4,860.26
128000049 332,412.36 0.07 2,751.91
128000050 257,132.04 0.08 2,214.22
128000051 469,793.82 0.08 3,920.33
128000052 211,594.64 0.08 1,755.80
128000053 455,131.93 0.07 3,754.74
128000054 1,118,375.67 0.08 9,332.61
128000055 459,584.64 0.08 3,806.77
128000056 188,596.75 0.07 1,548.50
128000057 164,034.99 0.07 1,548.99
128000058 1,164,955.05 0.07 9,379.16
128000059 782,397.19 0.07 6,241.57
128000060 636,425.52 0.07 5,210.16
128000061 684,391.49 0.07 5,374.75
128000062 480,113.72 0.07 4,561.92
128000063 928,816.97 0.07 7,294.31
128000064 1,255,742.22 0.07 8,652.27
128000065 248,670.50 0.07 1,954.17
128000066 335,929.74 0.06 2,707.72
128000067 363,257.24 0.06 2,791.48
128000068 1,239,743.41 0.06 9,171.68
128000069 838,380.19 0.06 6,186.98
128000070 220,406.53 0.07 1,728.33
128000071 1,218,100.29 0.07 9,543.17
128000072 603,631.44 0.07 4,818.42
128000073 653,385.61 0.07 5,047.97
128000074 1,179,499.48 0.07 9,049.59
128000075 329,914.47 0.08 2,702.81
128000079 376,513.48 0.07 2,958.25
128000080 1,148,855.78 0.07 9,438.33
128000081 419,976.98 0.07 3,406.84
128000082 578,557.50 0.07 4,518.30
128000083 942,180.58 0.07 7,516.48
128000085 736,000.27 0.07 5,691.44
128000086 574,075.37 0.07 4,686.89
128000087 328,691.91 0.08 2,879.02
128000088 789,415.21 0.07 6,424.33
128000089 515,024.76 0.07 4,886.55
128000090 500,020.12 0.07 4,005.21
128000092 496,618.86 0.07 4,042.66
128000093 415,482.45 0.08 3,432.45
128000094 489,030.11 0.08 4,091.47
128000095 272,082.08 0.08 2,281.95
128000096 384,116.13 0.08 3,280.89
128000098 192,129.29 0.08 1,641.03
128000099 696,197.18 0.08 5,936.06
128000100 345,952.27 0.08 3,298.44
128000102 338,384.31 0.08 3,237.01
128000103 287,563.12 0.08 2,476.88
128000104 466,845.70 0.08 4,435.23
128000105 471,813.09 0.08 4,501.12
128000106 952,690.28 0.08 7,844.40
128000107 499,874.48 0.08 4,115.94
00002504P 3,904,094.90 0.07 29,291.62
0002023NB 3,004,451.12 0.07 23,390.12
0002031NB 1,461,765.67 0.08 12,123.24
0002071NB 11,949,568.66 0.07 86,719.54
0002275NB 1,577,337.23 0.07 12,668.99
0002396NB 1,958,582.73 0.07 15,371.65
0002434NB 2,323,614.62 0.07 18,116.54
0002437NB 4,898,071.95 0.07 35,571.06
0002673NB 2,408,428.85 0.07 18,497.90
0002906NB 2,370,119.25 0.07 17,793.70
0003143NB 979,902.01 0.07 7,919.14
001684NBC 18,567,035.78 0.07 127,601.67
002104NBC 2,859,800.63 0.07 23,262.53
002591NBC 8,604,577.99 0.08 55,694.80
0382,839,513.6 0.00 0.00
Loan
Disclosure Prepayment Status
Control # Prepayment Date Code (1)
0
961 0.00
1210 0.00
1240 0.00
1298 0.00
1323 0.00
1356 0.00
1583 0.00
1587 0.00
1690 0.00
1704 0.00
1705 0.00
1777 0.00
1778 0.00
1848 0.00
1883 0.00
2020 0.00
2025 0.00
2072 0.00
2200 0.00
2202 0.00
2459 0.00
2472 0.00
2490 0.00
2503 0.00
2515 0.00 B
2521&2522 0.03
2524 0.00
2553 0.00
2575 0.00
2580 0.00
2586 0.00
2598 0.00
2603 0.00
2724 0.00
2745 0.00
2752 0.00
2764 0.00
2839 0.00
2850 0.00
2910 0.00
3006 0.00
3068 0.00
3380 0.00
3434 0.00
3581 0.00
3588 0.00
3589 0.00
3590 0.00
3631 0.00 B
3802 0.00
3999 0.00
4000 0.03
4001 0.02
4002 0.00
4003 -0.04
4005 -0.03 B
4008 0.00
4009 0.01
4194 0.00
4316 0.00
128000001 -0.01
128000002 0.00
128000003 0.00
128000004 0.00
128000005 0.00
128000006 0.00
128000007 0.00
128000009 0.00
128000010 0.00
128000011 0.00
128000012 0.00
128000013 0.00
128000014 0.00
128000015 0.00
128000017 0.00
128000018 0.00
128000019 0.00
128000020 0.00
128000021 0.00
128000022 0.00
128000023 0.00
128000024 0.00
128000025 0.00
128000026 0.00
128000027 0.00
128000028 0.00
128000029 0.00
128000030 -12.31
128000031 0.00
128000032 0.00
128000033 0.00
128000034 0.00
128000035 0.00
128000036 0.00
128000039 0.00
128000040 1,791.15
128000041 0.00
128000042 0.00
128000043 0.00
128000044 0.00
128000045 0.00
128000046 0.00
128000047 0.00
128000048 0.00
128000049 0.00
128000050 0.00
128000051 0.00
128000052 0.00 1
128000053 0.00
128000054 0.00
128000055 0.00
128000056 0.00
128000057 0.00
128000058 0.00
128000059 0.00
128000060 0.00
128000061 0.00
128000062 0.00
128000063 0.00
128000064 0.00
128000065 0.00
128000066 0.00
128000067 0.00
128000068 0.00
128000069 0.00
128000070 0.00
128000071 0.00
128000072 0.00
128000073 0.00
128000074 0.00
128000075 0.00
128000079 0.00
128000080 0.00
128000081 0.00
128000082 0.00
128000083 0.00
128000085 0.00
128000086 0.00
128000087 0.00
128000088 0.00
128000089 0.00
128000090 0.00
128000092 0.00
128000093 0.00
128000094 0.00
128000095 0.00
128000096 0.00
128000098 0.00
128000099 0.00
128000100 0.00
128000102 0.00
128000103 0.00
128000104 0.00
128000105 0.00
128000106 0.00
128000107 0.00
00002504P -0.01
0002023NB 0.00
0002031NB 0.00
0002071NB 0.00
0002275NB 0.00
0002396NB 0.00
0002434NB 0.00
0002437NB 0.00
0002673NB 0.00
0002906NB 0.00
0003143NB 0.00
001684NBC 0.00
002104NBC 0.00
002591NBC 0.00
1,778.84 01/00/00
Specially Serviced Loan Detail
Beginning
Disclosure Scheduled Interest Maturity
Control # Balance Rate Date
0
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 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Modified Loan Detail
Disclosure Modification Modification
Control # Date Description
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
0 01/00/00 0 0
Realized Loss Detail
Dist. Disclosure Appraisal Appraisal
Date Control # Date Value
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 0.00
01/00/00 0 01/00/00 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..
Appendix C
Beginning Gross Proceeds
Dist. Scheduled Gross as a % of
Date Balance Proceeds Sched Principal
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
Current Total 0.00
Cumulative 0.00
Aggregate Net Net Proceeds
Dist. Liquidation Liquidation as a % of
Date Expenses * Proceeds Sched. Balance
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
01/00/00 0.00 0.00 0.00%
Current Total 0.00 0.00
Cumulative 0.00 0.00
Dist. Realized
Date Loss
01/00/00
01/00/00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
01/00/00 0.00
Current Total 0.00
Cumulative 0.00
_
