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: February 3, 1999
(Date of earliest event reported)
Bear Stearns Commercial Mortgage Securities Inc.
Sponsor)
(Issuer in Respect of Commercial Mortgage Pass-Through
Certificates Series 1999-C1)
Exact name of registrant as specified in charter)
Delaware 333-61783 3411414
(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 Commercial Mortgage Pass-Through
Certificates Series 1999-C1 issued pursuant to, a Pooling and
Servicing Agreement, dated as of February 1, 1999 (the "Pooling
and Servicing Agreement"), by and among Bear Stearns Commercial
Mortgage Securities Inc., as sponsor, GE Capital Loan Services,
Inc., as master servicer and GE Capital Realty Group, 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 B, Class C, Class D and Class E
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 July 14, 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 4.02 of the Pooling and Servicing
Agreement for the distribution on
July 14, 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: July 16, 1999
ABN AMRO
LaSalle National Bank
Administrator:
Robert Castle (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
Bear Stearns Commercial Mortgage Securities Inc., Depositor
GE Capital Loan Services, Inc., Servicer
GE Capital Realty Group, Inc., Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 1999-C1
ABN AMRO Acct: 67-8101-90-8
Statement Date 07/14/99
Payment Date: 07/14/99
Prior Payment: 06/14/99
Record Date: 06/30/99
WAC: 7.1384%
WAMM: 131
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 3
Other Related Information 2
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 5
Total Pages Included In This Package 15
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
Bloomberg User Terminal
ASAP #: 384
Monthly Data File Name: 0384MMYY.EXE
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 89,632,000.00 87,416,68 561,4
07383F AP 3 1000.000000000 975.284334947 6.264472064
A-2 280,821,086.00 280,821,086
07383F AQ 1 1000.000000000 1000.000000000 0
B 23,900,199.00 23,900,19
07383F AR 9 1000.000000000 1000.000000000 0
C 17,925,149.00 17,925,14
07383F AS 7 1000.000000000 1000.000000000 0
D 21,510,179.00 21,510,17
07383F AT 5 1000.000000000 1000.000000000 0
E 5,975,050.00 5,975,0
07383F AU 2 1000.000000000 1000.000000000 0
F 13,145,110.00 13,145,11
07383F AV 0 1000.000000000 1000.000000000 0
G 4,780,040.00 4,780,0
07383F AW 8 1000.000000000 1000.000000000 0
H 3,585,030.00 3,585,0
07383F AX 6 1000.000000000 1000.000000000 0
I 9,560,080.00 9,560,0
07383F AY 4 1000.000000000 1000.000000000 0
J 2,390,020.00 2,390,0
07383F AZ 1 1000.000000000 1000.000000000 0
K 4,780,039.00 4,780,0
07383F BA 5 1000.000000000 1000.000000000 0
X 478,003,982N 475,788,667
07383F BB 3 1000.000000000 995.365489466 0
R 0.00
9ABSC140 1000.000000000 0.000000000 0
478,003,982.00 475,788,667 561,4
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 - 86,855,188
07383F AP 3 0.000000000 0.000000000 969.0198629
A-2 - 280,821,086
07383F AQ 1 0.000000000 0.000000000 1000
B - 23,900,199
07383F AR 9 0.000000000 0.000000000 1000
C - 17,925,149
07383F AS 7 0.000000000 0.000000000 1000
D - 21,510,179
07383F AT 5 0.000000000 0.000000000 1000
E - 5,975,05
07383F AU 2 0.000000000 0.000000000 1000
F - 13,145,110
07383F AV 0 0.000000000 0.000000000 1000
G - 4,780,04
07383F AW 8 0.000000000 0.000000000 1000
H - 3,585,03
07383F AX 6 0.000000000 0.000000000 1000
I - 9,560,08
07383F AY 4 0.000000000 0.000000000 1000
J - 2,390,02
07383F AZ 1 0.000000000 0.000000000 1000
K - 4,780,03
07383F BA 5 0.000000000 0.000000000 1000
X - 475,227,170
07383F BB 3 0.000000000 0.000000000 994.190819
R -
9ABSC140 0.000000000 0.000000000 0.000000000
475,227,170.35
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 430, 5.91000000%
07383F AP 3 4.803275393 0 5.91000000%
A-2 1,408,7 6.02000000%
07383F AQ 1 5.016666662 0 6.02000000%
B 123, 6.20000000%
07383F AR 9 5.166666604 0 6.20000000%
C 97, 6.53000000%
07383F AS 7 5.441666901 0 6.53000000%
D 117, 6.53000000%
07383F AT 5 5.441666478 0 6.53000000%
E 32, 6.53000000%
07383F AU 2 5.441666597 0 6.53000000%
F 61, 5.64000000%
07383F AV 0 4.700000228 0 5.64000000%
G 22, 5.64000000%
07383F AW 8 4.700000418 0 5.64000000%
H 16, 5.64000000%
07383F AX 6 4.699999721 0 5.64000000%
I 44, 5.64000000%
07383F AY 4 4.700000418 0 5.64000000%
J 11, 5.64000000%
07383F AZ 1 4.699998326 0 5.64000000%
K 22, 5.64000000%
07383F BA 5 4.69999931 0 5.64000000%
X 418, 1.05440204%
07383F BB 3 0.874596166 0 1.28813232%
R -
9ABSC140 0 0
2,807,6 -
Total P&I Payment 3,369,192.57
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 89,632,000.00 87,416,68 561,4
none 1000.000000000 975.284334947 6.264472064
LA-2 280,821,086.00 280,821,086
none 1000.000000000 1000.000000000 0.000000000
LB 23,900,199.00 23,900,19
none 1000.000000000 1000.000000000 0.000000000
LC 17,925,149.00 17,925,14
none 1000.000000000 1000.000000000 0.000000000
LD 21,510,179.00 21,510,17
none 1000.000000000 1000.000000000 0.000000000
LE 5,975,050.00 5,975,0
none 1000.000000000 1000.000000000 0.000000000
LF 13,145,110.00 13,145,11
none 1000.000000000 1000.000000000 0.000000000
LG 4,780,040.00 4,780,0
none 1000.000000000 1000.000000000 0.000000000
LH 3,585,030.00 3,585,0
none 1000.000000000 1000.000000000 0.000000000
LI 9,560,080.00 9,560,0
none 1000.000000000 1000.000000000 0.000000000
LJ 2,390,020.00 2,390,0
none 1000.000000000 1000.000000000 0.000000000
LK 4,780,039.00 4,780,0
none 1000.000000000 1000.000000000 0.000000000
LR 0.00
9ABSC126 1000.000000000 0.000000000 0.000000000
478,003,982.00 475,788,667 561,4
Principal Negative Closing Interest
Class Adj. or Loss Amortization Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000 Per $1,000
LA-1 86,855,18 515,8
none 0.000000000 0.000000000 969.0198629 5.755289182
LA-2 280,821,086 1,657,16
none 0.000000000 0.000000000 1000.000000000 5.901139738
LB 23,900,19 141,0
none 0.000000000 0.000000000 1000.000000000 5.901139568
LC 17,925,14 105,7
none 0.000000000 0.000000000 1000.000000000 5.90113979
LD 21,510,17 126,9
none 0.000000000 0.000000000 1000.000000000 5.901139642
LE 5,975,0 35,
none 0.000000000 0.000000000 1000.000000000 5.901138903
LF 13,145,11 77,
none 0.000000000 0.000000000 1000.000000000 5.901139663
LG 4,780,0 28,
none 0.000000000 0.000000000 1000.000000000 5.901138903
LH 3,585,0 21,
none 0.000000000 0.000000000 1000.000000000 5.901138903
LI 9,560,0 56,
none 0.000000000 0.000000000 1000.000000000 5.901139949
LJ 2,390,0 14,
none 0.000000000 0.000000000 1000.000000000 5.901138903
LK 4,780,0 28,
none 0.000000000 0.000000000 1000.000000000 5.901142229
LR -
9ABSC126 0.000000000 0.000000000 0.000000000
475,227,170 2,807,69
Total P&I Payme 3,369,19
Interest Pass-Through
Class Adjustment Rate (2)
CUSIP Per $1,000 Next Rate (3)
LA-1 0.070813677
none 0.000000000 0.073152362
LA-2 0.070813677
none 0.000000000 0.073152362
LB 0.070813677
none 0.000000000 0.073152362
LC 0.070813677
none 0.000000000 0.073152362
LD 0.070813677
none 0.000000000 0.073152362
LE 0.070813677
none 0.000000000 0.073152362
LF 0.070813677
none 0.000000000 0.073152362
LG 0.070813677
none 0.000000000 0.073152362
LH 0.070813677
none 0.000000000 0.073152362
LI 0.070813677
none 0.000000000 0.073152362
LJ 0.070813677
none 0.000000000 0.073152362
LK 0.070813677
none 0.000000000 0.073152362
LR -
9ABSC126 0.000000000
-
0Original Opening Principal Principal
Class Face Value (1) Balance Payment Adj. or Loss
CUSIP Per $1,000 Per $1,000 Per $1,000 Per $1,000
L
07383F BC 1 1000.00000000 0.00000000 0.00000000 0.00000000
Negative Closing Interest Interest
Class Amortization Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000 Per $1,000
L
07383F BC 1 0.000000000 0.000000000 0.000000000 0.000000000
Total P&I Payment
ABN AMRO
LaSalle National Bank
Administrator:
Robert Castle (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4107
Bear Stearns Commercial Mortgage Securities Inc., Deposito
GE Capital Loan Services, Inc., Servicer
GE Capital Realty Group, Inc., Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 1999-C1
ABN AMRO Acct: 67-8101-90-8
Other Related Information
Statement Date: 07/14/99
Payment Date: 07/14/99
Prior Payment: 36325
Record Date: 06/30/99
CertifiUnpaid Deferred Appraisal Reduction
Class Interest SInterest Amount
A-1 0.00 0.00 0.00
A-2 0.00 0.00 0.00
B 0.00 0.00 0.00
C 0.00 0.00 0.00
D 0.00 0.00 0.00
E 0.00 0.00 0.00
F 0.00 0.00 0.00
G 0.00 0.00 0.00
H 0.00 0.00 0.00
I 0.00 0.00 0.00
J 0.00 0.00 0.00
K 173.63 0.00 0.00
X 0.00 0.00 0.00
Totals: 173.63 0.00 0.00
CertifiYield Maint.
Class Premiums
0.00
A-1 0.00
A-2 0.00
B 0.00
C 0.00
D 0.00
E 0.00
F 0.00
G 0.00
H 0.00
I 0.00
J 0.00
K 0.00
X 0.00
Totals: 0.00
Advances
Advances
Prior Outstanding Current Month
Principal Interest Principal Interest
Servicer: 49,681. 442,794. 95,3 653,92
Trustee:
Fiscal Ag
Total 49,681. 442,794. 95,3 653,92
Recovered Advances Outstanding
Principal Interest Principal Interest
Servicer: 49,681. 442,794. 95,3 653,92
Trustee:
Fiscal Ag
Total 49,681. 442,794. 95,3 653,92
Current Period Scheduled Servic 22,595.83
Current Period Special Servicin 0.00
Additional Servicing Compensati 0.00
Summary of REO Property:
Principal
Property Name Date of REOBalance Book Value
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
Totals: 0.00 0.00 0.00
Date of FinAmount Aggregate Othe
Property Name Recovery of Proceeds Revenues Colle
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
Totals: 0.00 0.00 0.00
Appraised value of real estate acquired through
foreclosure or grant of a deed in lieu of fo 0.00
Summary of Appraisal Reductions:
Principal Appraisal
Property Name Loan NumberBalance Reduction Amou
0.00 0 0.00 0
0.00 0 0.00 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0.00 0
0 0 0.00 0
Totals: 0.00 0.00
Appraisal Date of
Property Name Date Reduction
0.00 0.00 0
0.00 0.00 0
0 0 0
0 0.00 0
0 0 0
0 0 0
0 0.00 0
0 0.00 0
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
07/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
06/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
05/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
04/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
03/15/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
07/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
06/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
05/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
04/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
03/15/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
07/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
06/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
05/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
04/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
03/15/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
DistributiPrepayments
Date # Balance
07/14/99 0 0
0.00% 0.000%
06/14/99 0 0
0.00% 0.000%
05/14/99 0 0
0.00% 0.000%
04/14/99 0 0
0.00% 0.000%
03/15/99 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
01/00/00 0 0
0.00% 0.000%
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
16957 06/01/99 14,5 14,5
17820 06/01/99 59,1 59,1
17637A 06/01/99 10,7 10,7
5193 06/01/99 40,5 40,5
11102 06/01/99 24,7 24,7
6073 06/01/99 36,8 36,8
9056 06/01/99 30,8 30,8
11969A 06/01/99 103,71 103,71
16464 06/01/99 115,36 115,36
16462 06/01/99 76,1 76,1
11969B 06/01/99 40,7 40,7
5296 06/01/99 11,4 11,4
11997 06/01/99 26,1 26,1
16771 06/01/99 43,7 43,7
11853 06/01/99 46,6 46,6
11647 06/01/99 12,4 12,4
12147 06/01/99 30,2 30,2
17027 06/01/99 24,9 24,9
Total 749,26 749,26
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
16957 B
17820 B
17637A B
5193 A
11102 A
6073 B
9056 A
11969A A
16464 A
16462 A
11969B A
5296 B
11997 A
16771 A
11853 A
11647 A
12147 B
17027 A
Total -
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
16957
17820
17637A
5193
11102
6073
9056
11969A
16464
16462
11969B
5296
11997
16771
11853
11647
12147
17027
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&
Distribution of Principal Balances
Current Scheduled Number Scheduled
Balances of Loans Balance
to 1,000, 2 1,077,179
1,000,0 to 1,500, 12 15,997,090.
1,500,0 to 2,000, 17 30,125,409.
2,000,0 to 2,500, 13 29,653,697.
2,500,0 to 3,000, 9 24,470,731.
3,000,0 to 3,500, 11 36,293,371.
3,500,0 to 4,000, 10 38,701,390.
4,000,0 to 4,500, 12 50,435,018.
4,500,0 to 5,000, 5 24,082,580.
5,000,0 to 5,500, 4 21,274,752.
5,500,0 to 6,000, 6 34,644,902.
6,000,0 to 6,500, 5 31,542,675.
6,500,0 to 7,000, 2 13,867,435.
7,000,0 to 7,500, 1 7,439,017
7,500,0 to 8,000, 1 7,970,043
8,000,0 to 8,500, 0
8,500,0 to 9,000, 0
9,000,0 to 9,500, 3 28,181,030.
9,500,0 to 10,000,0 0
10,000,00 & Above 6 79,470,844.
Total 119 475,227,170.4
Current Scheduled Based on
Balances Balance
to 1,000, 0.23%
1,000,0 to 1,500, 3.37%
1,500,0 to 2,000, 6.34%
2,000,0 to 2,500, 6.24%
2,500,0 to 3,000, 5.15%
3,000,0 to 3,500, 7.64%
3,500,0 to 4,000, 8.14%
4,000,0 to 4,500, 10.61%
4,500,0 to 5,000, 5.07%
5,000,0 to 5,500, 4.48%
5,500,0 to 6,000, 7.29%
6,000,0 to 6,500, 6.64%
6,500,0 to 7,000, 2.92%
7,000,0 to 7,500, 1.57%
7,500,0 to 8,000, 1.68%
8,000,0 to 8,500, 0.00%
8,500,0 to 9,000, 0.00%
9,000,0 to 9,500, 5.93%
9,500,0 to 10,000,0 0.00%
10,000,00 & Above 16.72%
Total 100.00%
Average Scheduled Balance is 3,993,506
Maximum Scheduled Balance is 17,866,417
Minimum Scheduled Balance is 343,185
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 28 127,910,415. 26.92%
Office 20 103,252,875. 21.73%
Retail 27 101,247,829. 21.31%
Lodging 15 44,149,982. 9.29%
Mixed Use 11 42,719,783. 8.99%
Industrial 11 34,135,501. 7.18%
Other 5 16,452,151. 3.46%
Self Storage 2 5,358,631 1.13%
Total 119 475,227,170. 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled
Interest Rate of Loans Balance
5.750% or less 0
5.750% to 6.000% 2 5,945,843
6.000% to 6.250% 6 27,955,110.
6.250% to 6.500% 9 29,797,404.
6.500% to 6.750% 11 47,504,133.
6.750% to 7.000% 26 113,726,979.0
7.000% to 7.250% 21 82,260,463.
7.250% to 7.500% 13 60,182,019.
7.500% to 7.750% 11 37,487,968.
7.750% to 8.000% 6 28,650,717.
8.000% to 8.250% 5 21,023,330.
8.250% to 8.500% 7 16,205,109.
8.500% to 8.750% 1 1,479,179
8.750% to 9.000% 1 3,008,910
9.000% & Above 0
Total 119 475,227,170.4
Current Mortgage Based on
Interest Rate Balance
5.750% or less 0.00%
5.750% to 6.000% 1.25%
6.000% to 6.250% 5.88%
6.250% to 6.500% 6.27%
6.500% to 6.750% 10.00%
6.750% to 7.000% 23.93%
7.000% to 7.250% 17.31%
7.250% to 7.500% 12.66%
7.500% to 7.750% 7.89%
7.750% to 8.000% 6.03%
8.000% to 8.250% 4.42%
8.250% to 8.500% 3.41%
8.500% to 8.750% 0.31%
8.750% to 9.000% 0.63%
9.000% & Above 0.00%
Total 100.00%
W/Avg Mortgage Interest Rate is 7.14%
Minimum Mortgage Interest Rate 5.76%
Maximum Mortgage Interest Rate 8.88%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 31 124,770,242. 26.25%
New York 11 61,538,124. 12.95%
Connecticut 6 45,106,774. 9.49%
Pennsylvania 12 36,754,668. 7.73%
New Jersey 8 31,803,054. 6.69%
Georgia 3 21,522,531. 4.53%
Arizona 7 19,895,300. 4.19%
Delaware 3 14,257,362. 3.00%
Texas 3 11,069,190. 2.33%
Virginia 1 10,726,727. 2.26%
Various 4 10,566,071. 2.22%
Minnesota 4 10,448,963. 2.20%
Massachusetts 2 9,883,400 2.08%
Michigan 3 9,619,738 2.02%
Ohio 4 8,850,911 1.86%
Maryland 3 8,462,452 1.78%
Florida 1 6,367,200 1.34%
Nevada 1 4,962,340 1.04%
Washington 2 4,950,225 1.04%
New Hampshire 2 4,240,651 0.89%
North Dakota 1 4,191,069 0.88%
Colorado 1 4,161,903 0.88%
Louisiana 1 2,318,353 0.49%
Maine 1 2,281,237 0.48%
North Carolina 1 1,889,055 0.40%
Tennessee 1 1,817,272 0.38%
Oregon 1 1,662,448 0.35%
Kentucky 1 1,109,899 0.23%
Missing 0 0.00%
Missing 0 0.00%
Missing 0 0.00%
Total 119 475,227,170. 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 118 472,754,334. 99.48%
1+ to 2 years 1 2,472,835 0.52%
2+ to 3 years 0 0.00%
3+ to 4 years 0 0.00%
4+ to 5 years 0 0.00%
5+ to 6 years 0 0.00%
6+ to 7 years 0 0.00%
7+ to 8 years 0 0.00%
8+ to 9 years 0 0.00%
9+ to 10 years 0 0.00%
10 years or more 0 0.00%
Total 119 475,227,170. 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
60 months or less 0 0.00%
61 to 120 months 3 4,711,435 0.99%
121 to 180 months 5 10,295,382. 2.17%
181 to 240 months 2 18,165,744. 3.82%
241 to 360 months 0 0.00%
Total 10 33,172,561. 6.98%
Weighted Average Months to Matu 194
Distribution of DSCR
Debt Service Number Scheduled
Coverage Ratio (1) of Loans Balance
0.750 or less 0
0.750 to 0.875 0
0.875 to 1.000 0
1.000 to 1.125 1 5,530,722
1.125 to 1.250 5 21,115,854.
1.250 to 1.375 12 57,999,711.
1.375 to 1.500 17 55,739,669.
1.500 to 1.625 13 69,292,381.
1.625 to 1.750 14 64,491,951.
1.750 to 1.875 9 26,204,712.
1.875 to 2.000 4 15,550,683.
2.000 to 2.125 8 35,721,462.
2.125 to 2.250 3 4,168,922
2.250 to 2.375 5 22,541,500.
2.375 & above 11 26,712,237.
Unknown 17 70,157,362.
Total 119 475,227,170.4
1.721
Debt Service Based on
Coverage Ratio (1) Balance
0.750 or less 0.00%
0.750 to 0.875 0.00%
0.875 to 1.000 0.00%
1.000 to 1.125 1.16%
1.125 to 1.250 4.44%
1.250 to 1.375 12.20%
1.375 to 1.500 11.73%
1.500 to 1.625 14.58%
1.625 to 1.750 13.57%
1.750 to 1.875 5.51%
1.875 to 2.000 3.27%
2.000 to 2.125 7.52%
2.125 to 2.250 0.88%
2.250 to 2.375 4.74%
2.375 & above 5.62%
Unknown 14.76%
Total 100.00%
Weighted Average Debt Service Coverage Ratio 1.721
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 10 33,172,561. 6.98%
Amortizing Balloon 109 442,054,608. 93.02%
Total 119 475,227,170. 100.00%
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 0 0.00%
13 to 24 months 0 0.00%
25 to 36 months 0 0.00%
37 to 48 months 0 0.00%
49 to 60 months 0 0.00%
61 to 120 months 84 341,998,439. 71.97%
121 to 180 months 24 95,570,030. 20.11%
181 to 240 months 1 4,486,138 0.94%
Total 109 442,054,608. 93.02%
Weighted Average Months to Maturity is 126
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 51 223,885,608. 47.11%
1 to 2 years 51 181,184,199. 38.13%
2 Years or More 0 0.00%
Unknown 17 70,157,362. 14.76%
Total 119 475,227,170. 100.00%
(1) Debt Service Coverage Ratios are calculated as describ
prospectus, values are updated periodically as new NOI fig
available from borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or Underwr
any representation as to the accuracy of the data provided
for this calculation.
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
5193BEAR99C1 Office 05/01/08 1.10941
5296BEAR99C1 Lodging 10/01/08 2.27659
6019BEAR99C1 Office 06/01/08 1.71218
6073BEAR99C1 Mixed Use 08/01/13 1.94491
6129BEAR99C1 Industrial 07/01/13 1.93969
6131BEAR99C1 Industrial 07/01/08 1.83958
6561BEAR99C1 Retail 10/01/08
8484BEAR99C1 Retail 06/01/18 2.36311
8487BEAR99C1 Retail 12/01/08
8548BEAR99C1 Office 10/01/13
8673BEAR99C1 Other 09/01/08 1.63164
8722BEAR99C1 Multifamily 10/01/13 1.6744
8747BEAR99C1 Multifamily 10/01/13 1.66291
8939BEAR99C1 Mixed Use 11/01/08 1.60688
9056BEAR99C1 Retail 08/01/13 1.93296
9072BEAR99C1 Retail 08/01/08 1.86394
9125BEAR99C1 Multifamily 09/01/08 1.39953
9144BEAR99C1 Multifamily 08/01/18 1.5531
9280BEAR99C1 Retail 11/01/13 1.49654
9291BEAR99C1 Retail 10/01/13 1.64218
9327BEAR99C1 Multifamily 07/01/06 2.44247
9328BEAR99C1 Multifamily 07/01/06 2.22466
9382BEAR99C1 Mixed Use 01/01/09 1.60599
9412BEAR99C1 Other 10/01/08 1.37827
9422BEAR99C1 Retail 07/01/08 1.49969
9424BEAR99C1 Multifamily 10/01/08 1.84526
9436BEAR99C1 Retail 11/01/08 1.55486
9491BEAR99C1 Mixed Use 09/01/13 1.56451
9513BEAR99C1 Retail 10/01/08 1.37795
9513BEAR99C1 Retail 10/01/05
9529BEAR99C1 Mixed Use 11/01/08 1.32057
9556BEAR99C1 Multifamily 10/01/08 1.98165
9565BEAR99C1 Office 09/01/08 1.42223
9586BEAR99C1 Retail 09/01/08
9691BEAR99C1 Multifamily 02/01/09 1.5389
9709BEAR99C1 Retail 07/01/08 1.83973
11098BEAR99C1 Multifamily 08/01/13 1.84642
11102BEAR99C1 Industrial 08/01/08 1.64371
11116BEAR99C1 Retail 09/01/08 2.42585
11162BEAR99C1 Multifamily 08/01/08
11207BEAR99C1 Industrial 08/01/08 1.3706
11260BEAR99C1 Office 10/01/13 2.55503
11265BEAR99C1 Office 10/01/13 2.04492
11272BEAR99C1 Office 10/01/13 2.47281
11279BEAR99C1 Other 11/01/08 3.69574
11384BEAR99C1 Office 10/01/13 3.0328
11411BEAR99C1 Self Storag 11/01/08 1.59001
11423BEAR99C1 Multifamily 11/01/08 2.81
11472BEAR99C1 Lodging 10/01/08 1.71395
11506BEAR99C1 Multifamily 07/01/08 1.46158
11516BEAR99C1 Retail 10/01/13 2.09324
11552BEAR99C1 Mixed Use 10/01/08 2.4281
11599BEAR99C1 Retail 12/01/08 1.45668
11639BEAR99C1 Office 10/01/08 1.72385
11647BEAR99C1 Multifamily 11/01/08 1.61268
11687BEAR99C1 Multifamily 10/01/08 1.6858
11721BEAR99C1 Multifamily 10/01/08 1.55606
11839BEAR99C1 Industrial 12/01/08 2.0725
11845BEAR99C1 Mixed Use 11/01/08 1.41465
11851BEAR99C1 Retail 10/01/08 6.2759
11853BEAR99C1 Multifamily 11/01/08 1.36627
11868BEAR99C1 Office 11/01/08 1.77123
11895BEAR99C1 Other 01/01/09 1.60727
11931BEAR99C1 Office 01/01/14 2.27281
11978BEAR99C1 Multifamily 01/01/14 1.82132
11997BEAR99C1 Multifamily 10/01/08
11999BEAR99C1 Lodging 12/01/08 1.79888
12022BEAR99C1 Multifamily 11/01/08 1.38176
12033BEAR99C1 Multifamily 12/01/08 1.37257
12050BEAR99C1 Retail 11/01/13
12073BEAR99C1 Office 11/01/13 2.08908
12074BEAR99C1 Mixed Use 12/01/08 1.37292
12075BEAR99C1 Mixed Use 12/01/08 1.39253
12147BEAR99C1 Retail 12/01/08 1.23844
12178BEAR99C1 Office 10/01/08 1.64467
12203BEAR99C1 Multifamily 01/01/09
12252BEAR99C1 Multifamily 11/01/08
12253BEAR99C1 Multifamily 09/01/08
12257BEAR99C1 Retail 01/01/09 2.80242
16363BEAR99C1 Multifamily 10/01/08 1.67962
16393BEAR99C1 Retail 05/01/13 1.40612
16462BEAR99C1 Retail 10/01/08 1.28515
16464BEAR99C1 Office 10/01/08 1.54535
16496BEAR99C1 Retail 03/01/24 1.33338
16498BEAR99C1 Industrial 11/01/05 1.37573
16561BEAR99C1 Multifamily 01/01/09 1.64645
16609BEAR99C1 Self Storag 11/01/13 2.27709
16718BEAR99C1 Lodging 02/01/09 1.39622
16771BEAR99C1 Multifamily 10/01/08
16814BEAR99C1 Retail 01/01/09 1.63633
16820BEAR99C1 Industrial 11/01/13 1.31411
16823BEAR99C1 Industrial 11/01/13 1.29794
16826BEAR99C1 Industrial 11/01/13 1.20958
16829BEAR99C1 Industrial 11/01/13 1.24535
16830BEAR99C1 Industrial 11/01/13 1.45896
16936BEAR99C1 Office 12/01/13 1.25252
16956BEAR99C1 Office 02/01/09 2.57001
16957BEAR99C1 Mixed Use 02/01/09 2.11564
17027BEAR99C1 Retail 01/01/09 1.36849
17137BEAR99C1 Lodging 01/01/09 1.57128
17138BEAR99C1 Lodging 01/01/09 1.6065
17140BEAR99C1 Lodging 02/01/09
17187BEAR99C1 Retail 01/01/09 1.38127
17194BEAR99C1 Mixed Use 01/01/14 1.33017
17417BEAR99C1 Lodging 01/01/09 1.66076
17702BEAR99C1 Retail 01/01/09 1.8324
17704BEAR99C1 Lodging 01/01/09
17735BEAR99C1 Office 01/01/09 2.11069
17741BEAR99C1 Other 02/01/14 1.41187
17820BEAR99C1 Office 01/01/09 1.24402
17918BEAR99C1 Lodging 02/01/09 2.02759
11969A BEAR99C1 Office 09/01/08
11969B BEAR99C1 Office 09/01/08
17637A BEAR99C1 Lodging 01/01/09
17637B BEAR99C1 Multifamily 01/01/09 1.14901
9100A BEAR99C1 Lodging 02/01/09 2.34314
9100B BEAR99C1 Lodging 02/01/09 2.19412
9100C BEAR99C1 Lodging 02/01/09 2.19574
9100D BEAR99C1 Lodging 02/01/09 2.01246
Operating Ending
DisclosureStatement Principal Note
Control # Date State Balance Rate
5193 36160CA 5,530,722 7.97%
5296 35795MI 1,583,432 7.23%
6019 36160CA 3,410,142 6.74%
6073 35795NY 5,455,959 7.13%
6129 35795AZ 1,273,126 6.69%
6131 35795AZ 1,021,107 6.71%
6561 CA 3,961,196 6.99%
8484 36160VA 10,726,727. 7.00%
8487 NJ 3,476,687 8.32%
8548 PA 6,056,922 6.93%
8673 35795VV 1,289,152 6.70%
8722 36160GA 6,344,943 6.02%
8747 36160GA 9,418,274 6.02%
8939 36160CA 4,222,566 6.89%
9056 36160CA 4,659,693 6.95%
9072 35795CA 1,827,101 7.36%
9125 36160PA 3,124,374 6.76%
9144 36160CA 7,439,017 6.91%
9280 36160MI 2,177,974 6.80%
9291 36160GA 5,759,313 6.96%
9327 35795PA 2,413,790 6.81%
9328 35795PA 1,379,308 6.81%
9382 35795WA 2,374,488 7.40%
9412 35795CT 6,333,959 7.25%
9422 35795LA 2,318,353 7.34%
9424 36160ND 4,191,069 6.34%
9436 36160PA 733,99 8.03%
9491 35795PA 3,905,301 7.38%
9513 35795NH 3,897,466 6.96%
9513 NH 343,18 6.96%
9529 35795NJ 9,345,155 7.35%
9556 35795CO 4,161,903 5.76%
9565 36160TX 4,265,342 6.86%
9586 DE 6,922,222 7.19%
9691 36160CT 14,048,027. 7.61%
9709 36160CA 4,203,238 7.23%
11098 35795NJ 1,759,328 6.82%
11102 36160NJ 3,718,272 7.01%
11116 36160NJ 2,615,490 6.55%
11162 VV 2,714,069 7.05%
11207 35795AZ 3,060,881 7.25%
11260 36160CA 1,928,941 6.21%
11265 36160CA 1,631,418 6.21%
11272 36160CA 1,388,684 6.31%
11279 35795AZ 3,475,486 6.50%
11384 36160CA 1,388,684 6.31%
11411 35795WA 2,575,736 7.22%
11423 36160NV 4,962,340 6.15%
11472 35795TX 5,324,668 7.80%
11506 35795NJ 4,088,813 6.82%
11516 36160MA 4,945,756 6.96%
11552 36160CT 3,669,191 6.17%
11599 35795OR 1,662,448 7.66%
11639 36160MD 1,420,788 6.94%
11647 35795CA 1,985,844 6.45%
11687 35795MN 2,269,539 6.40%
11721 35795MA 4,937,644 6.40%
11839 35795CT 4,377,591 7.30%
11845 35795ME 2,281,237 8.00%
11851 36160CT 1,783,940 5.84%
11853 35795NY 6,439,649 7.25%
11868 36160NY 3,960,443 6.88%
11895 35795VV 3,874,372 7.65%
11931 35795NY 5,961,973 7.15%
11978 36160OH 3,334,379 7.13%
11997 CA 4,069,204 6.65%
11999 35795CA 2,630,281 7.70%
12022 36160MN 3,973,425 6.75%
12033 35795NJ 2,222,160 7.31%
12050 MD 1,465,952 8.25%
12073 36160PA 5,958,850 6.60%
12074 35795DE 3,865,545 6.70%
12075 35795DE 3,469,594 6.80%
12147 36160AZ 4,131,934 7.99%
12178 35795PA 2,878,829 6.78%
12203 VV 2,688,476 7.55%
12252 PA 3,215,240 6.40%
12253 PA 2,161,669 6.59%
12257 35795NY 1,790,954 6.78%
16363 35795NY 10,417,435. 6.81%
16393 36160CA 2,472,835 6.93%
16462 36160CA 11,518,173. 6.94%
16464 35795CA 17,866,417. 6.71%
16496 35795AZ 4,486,138 8.15%
16498 35795AZ 2,446,624 7.70%
16561 35795NJ 4,577,145 6.83%
16609 36160CA 2,782,894 7.14%
16718 36160FL 6,367,200 8.25%
16771 NY 6,945,212 6.46%
16814 35795MD 5,575,711 7.48%
16820 36160CA 2,956,825 7.14%
16823 36160CA 5,019,149 7.14%
16826 36160CA 4,124,647 7.14%
16829 36160CA 2,261,101 7.14%
16830 36160CA 3,876,174 7.14%
16936 36160NY 4,112,567 7.66%
16956 36160CA 1,294,732 7.13%
16957 36160CA 2,166,187 7.13%
17027 36068NY 3,008,910 8.88%
17137 35795NC 1,889,055 8.42%
17138 35795PA 3,439,912 8.38%
17140 CA 1,989,783 8.27%
17187 35795CA 1,504,664 8.41%
17194 35795CA 1,964,555 7.80%
17417 36160OH 2,087,734 8.34%
17702 36160CA 3,277,762 7.50%
17704 TN 1,817,272 8.50%
17735 36160NY 5,474,975 7.25%
17741 35795TX 1,479,179 8.62%
17820 36160NY 7,970,043 8.15%
17918 36160CA 9,417,599 7.94%
11969A CT 14,894,063. 7.46%
11969B MI 5,858,331 7.46%
17637A MN 1,577,871 7.31%
17637B 36160MN 2,628,127 7.31%
9100A 35795PA 1,486,472 7.62%
9100B 35795OH 1,679,714 7.62%
9100C 35795KY 1,109,899 7.62%
9100D 35795OH 1,749,082 7.62%
475,227,170.42
Loan
DisclosureScheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
5193 40,851. 0 A
5296 11,544. 0 B
6019 26,591. 0
6073 37,075. 0 B
6129 11,681. 0
6131 12,605. 0
6561 28,245. 0
8484 85,282. 0
8487 27,759. 0
8548 40,297. 0
8673 8,388 0
8722 38,432. 0
8747 57,048. 0
8939 27,947. 0
9056 31,111. 0 A
9072 13,503. 0
9125 20,459. 0
9144 58,512. 0
9280 15,269. 0
9291 38,431. 0
9327 17,014. 0
9328 9,722 0
9382 16,513. 0
9412 46,259. 0
9422 17,114. 0
9424 26,261. 0
9436 5,726 0
9491 28,882. 0
9513 26,007. 0
9513 5,652 0
9529 64,763. 0
9556 24,536. 0
9565 28,204. 0
9586 50,366. 0
9691 99,605. 0
9709 28,866. 0
11098 11,595. 0
11102 24,974. 0 A
11116 17,975. 0
11162 19,524. 0
11207 22,407. 0
11260 11,925. 0
11265 10,085. 0
11272 8,674 0
11279 22,122. 0
11384 8,674 0
11411 18,742. 0
11423 30,461. 0
11472 40,775. 0
11506 28,856. 0
11516 35,211. 0
11552 22,589. 0
11599 12,552. 0
11639 17,369. 0
11647 12,575. 0 A
11687 27,129. 0
11721 33,448. 0
11839 30,165. 0
11845 17,751. 0
11851 10,607. 0
11853 46,982. 0 A
11868 27,953. 0
11895 29,202. 0
11931 47,294. 0
11978 22,589. 0
11997 26,320. 0 A
11999 19,929. 0
12022 25,943. 0
12033 16,277. 0
12050 14,552. 0
12073 38,319. 0
12074 26,822. 0
12075 24,292. 0
12147 30,407. 0 B
12178 18,867. 0
12203 18,971. 0
12252 21,741. 0
12253 14,910. 0
12257 11,704. 0
16363 69,241. 0
16393 16,521. 0
16462 76,669. 0 A
16464 116,209. 0 A
16496 33,528. 0
16498 19,480. 0
16561 30,080. 0
16609 18,892. 0
16718 50,460. 0
16771 44,060. 0 A
16814 39,060. 0
16820 20,073. 0
16823 34,073. 0
16826 28,001. 0
16829 15,350. 0
16830 26,314. 0
16936 39,317. 0
16956 8,758 0
16957 14,653. 0 B
17027 25,127. 0 A
17137 15,197. 0
17138 27,570. 0
17140 15,795. 0
17187 11,514. 0
17194 18,882. 0
17417 16,683. 0
17702 24,386. 0
17704 15,117. 0
17735 37,519. 0
17741 14,876. 0
17820 59,539. 0 B
17918 79,107. 0
11969A 104,420. 0 A
11969B 41,072. 0 A
17637A 10,871. 0 B
17637B 18,108. 0
9100A 12,194. 0
9100B 13,779. 0
9100C 9,105 0
9100D 14,348. 0
0
* NOI and DSCR, if available and reportable under the te
agreement, are based on information obtained from the rela
and no other party to the agreement shall be held liable f
accuracy or methodology used to determine such figures.
(1) LegeA. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Specially Serviced Loan Detail
Beginning
DisclosureScheduled Interest Maturity Property
Control # Balance Rate Date Type
00000000003,900,849. 0.0696 39722Retail
0
0Specially
DisclosureServiced
Control # Status Code (1) Comments
0000000000 0 0 0
0 0 0
0 0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
(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
DisclosureModification Modification
Control # Date Description
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
0 01/00/00 0 0 0
Realized Loss Detail
Beginning
Dist. DisclosureAppraisal Appraisal Scheduled
Date Control # Date Value Balance
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
01/00/00 0 0 0.00 0.00
Current Total 0.00
Cumulative 0.00
Gross ProceAggregate Net
Dist. Gross as a % of Liquidation Liquidation
Date Proceeds Sched PrincExpenses * Proceeds
01/00/00 0.00 0.00
01/00/00 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
01/00/00 0.00 0 0.00 0.00
Current Total 0.00 0.00
Cumulative 0.00 0.00
Net Proceeds
Dist. as a % of Realized
Date Sched. BalLoss
01/00/00
01/00/00
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
01/00/00 0% -
Current Total -
Cumulative -
* Aggregate liquidation expenses also include outstand
and unpaid servicing fees, unpaid trustee fees, etc..
_
