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 June 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
June 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: June 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 06/14/99
Payment Date: 06/14/99
Prior Payment: 05/14/99
Record Date: 05/28/99
WAC: 7.3741%
WAMM: 132
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 87,881,87 465,1
07383F AP 3 1000.000000000 980.474304266 5.189969319
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 476,253,854
07383F BB 3 1000.000000000 996.338676610 0
R 0.00
9ABSC140 1000.000000000 0.000000000 0
478,003,982.00 476,253,854 465,1
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 - 87,416,685
07383F AP 3 0.000000000 0.000000000 975.2843349
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 - 475,788,667
07383F BB 3 0.000000000 0.000000000 995.3654895
R -
9ABSC140 0.000000000 0.000000000 0.000000000
475,788,667.51
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 432, 5.91000000%
07383F AP 3 4.828835907 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, (1 5.64000000%
07383F BA 5 4.678612455 -0.021386855 5.64000000%
X 512, 1.29021218%
07383F BB 3 1.071240239 0 1.05440204%
R -
9ABSC140 0 0
2,903,8 (102.23)
Total P&I Payment 3,369,068.20
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 87,881,87 465,1
none 1000.000000000 980.474304266 5.189969319
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
478,003,982.00 476,253,854 465,1
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 87,416,68 535,8
none 0.000000000 0.000000000 975.2843349 5.978494065
LA-2 280,821,086 1,712,32
none 0.000000000 0.000000000 1000.000000000 6.097552981
LB 23,900,19 145,7
none 0.000000000 0.000000000 1000.000000000 6.097552995
LC 17,925,14 109,2
none 0.000000000 0.000000000 1000.000000000 6.09755322
LD 21,510,17 131,1
none 0.000000000 0.000000000 1000.000000000 6.097553163
LE 5,975,0 36,
none 0.000000000 0.000000000 1000.000000000 6.097552322
LF 13,145,11 80,
none 0.000000000 0.000000000 1000.000000000 6.097552626
LG 4,780,0 29,
none 0.000000000 0.000000000 1000.000000000 6.097553577
LH 3,585,0 21,
none 0.000000000 0.000000000 1000.000000000 6.09755288
LI 9,560,0 58,
none 0.000000000 0.000000000 1000.000000000 6.097552531
LJ 2,390,0 14,
none 0.000000000 0.000000000 1000.000000000 6.097551485
LK 4,780,0 29,
none 0.000000000 0.000000000 1000.000000000 6.076163814
LR -
9ABSC126 0.000000000 0.000000000 0.000000000
475,788,667 2,903,88
Total P&I Payme 3,369,06
Interest Pass-Through
Class Adjustment Rate (2)
CUSIP Per $1,000 Next Rate (3)
LA-1 0.073170636
none 0.000000000 0.070813677
LA-2 0.073170636
none 0.000000000 0.070813677
LB 0.073170636
none 0.000000000 0.070813677
LC 0.073170636
none 0.000000000 0.070813677
LD 0.073170636
none 0.000000000 0.070813677
LE 0.073170636
none 0.000000000 0.070813677
LF 0.073170636
none 0.000000000 0.070813677
LG 0.073170636
none 0.000000000 0.070813677
LH 0.073170636
none 0.000000000 0.070813677
LI 0.073170636
none 0.000000000 0.070813677
LJ 0.073170636
none 0.000000000 0.070813677
LK 0.073170636
none -0.021388947 0.070813677
LR -
9ABSC126 0.000000000
(102.24)
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: 06/14/99
Payment Date: 06/14/99
Prior Payment: 05/14/99
Record Date: 05/28/99
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 172.82 0.00 0.00
X 0.00 0.00 0.00
Totals: 172.82 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: 54,910. 338,016. 49,6 442,79
Trustee:
Fiscal Ag
Total 54,910. 338,016. 49,6 442,79
Recovered Advances Outstanding
Principal Interest Principal Interest
Servicer: 54,910. 338,016. 49,6 442,79
Trustee:
Fiscal Ag
Total 54,910. 338,016. 49,6 442,79
Current Period Scheduled Servic 22,617.93
Current Period Special Servicin 0.00
Additional Servicing Compensati 102.25
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
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%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
DistributiREO Modifications
Date # Balance # Balance
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%
01/00/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
DistributiPrepayments
Date # Balance
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%
01/00/00 0 0
0.00% 0.000%
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
17140 05/01/99 15,7 15,7
17187 05/01/99 11,4 11,4
17704 05/01/99 15,0 15,0
5193 05/01/99 40,5 40,5
11102 05/01/99 24,7 24,7
9056 05/01/99 30,8 30,8
16462 05/01/99 76,1 76,1
11997 05/01/99 26,1 26,1
16771 05/01/99 43,7 43,7
11853 05/01/99 46,6 46,6
11647 05/01/99 12,4 12,4
16609 05/01/99 18,7 18,7
16820 05/01/99 19,9 19,9
16823 05/01/99 33,8 33,8
16826 05/01/99 27,8 27,8
16829 05/01/99 15,2 15,2
16496 05/01/99 33,3 33,3
Total 492,47 492,47
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
17140 B
17187 B
17704 B
5193 B
11102 B
9056 B
16462 B
11997 B
16771 B
11853 B
11647 B
16609 B
16820 B
16823 B
16826 B
16829 B
16496 B
Total -
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
17140
17187
17704
5193
11102
9056
16462
11997
16771
11853
11647
16609
16820
16823
16826
16829
16496
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 1,081,629
1,000,0 to 1,500, 12 16,037,924.
1,500,0 to 2,000, 17 30,162,997.
2,000,0 to 2,500, 13 29,699,721.
2,500,0 to 3,000, 9 24,495,740.
3,000,0 to 3,500, 11 36,336,600.
3,500,0 to 4,000, 10 38,743,412.
4,000,0 to 4,500, 12 50,489,878.
4,500,0 to 5,000, 5 24,109,255.
5,000,0 to 5,500, 4 21,294,131.
5,500,0 to 6,000, 6 34,680,160.
6,000,0 to 6,500, 5 31,577,171.
6,500,0 to 7,000, 2 13,882,909.
7,000,0 to 7,500, 1 7,454,604
7,500,0 to 8,000, 1 7,975,416
8,000,0 to 8,500, 0
8,500,0 to 9,000, 0
9,000,0 to 9,500, 3 28,214,983.
9,500,0 to 10,000,0 0
10,000,00 & Above 6 79,552,129.
Total 119 475,788,667.5
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 3,998,224
Maximum Scheduled Balance is 17,882,707
Minimum Scheduled Balance is 346,826
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 28 128,062,462. 26.92%
Office 20 103,370,478. 21.73%
Retail 27 101,366,823. 21.31%
Lodging 15 44,208,735. 9.29%
Mixed Use 11 42,766,211. 8.99%
Industrial 11 34,176,524. 7.18%
Other 5 16,473,254. 3.46%
Self Storage 2 5,364,177 1.13%
Total 119 475,788,667. 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 5,952,297
6.000% to 6.250% 6 27,983,772.
6.250% to 6.500% 9 29,842,631.
6.500% to 6.750% 11 47,565,175.
6.750% to 7.000% 26 113,873,230.6
7.000% to 7.250% 21 82,348,589.
7.250% to 7.500% 13 60,235,638.
7.500% to 7.750% 11 37,537,793.
7.750% to 8.000% 6 28,689,112.
8.000% to 8.250% 5 21,043,636.
8.250% to 8.500% 7 16,221,624.
8.500% to 8.750% 1 1,483,400
8.750% to 9.000% 1 3,011,762
9.000% & Above 0
Total 119 475,788,667.5
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 31 124,909,629. 26.25%
New York 11 61,611,629. 12.95%
Connecticut 6 45,146,179. 9.49%
Pennsylvania 12 36,795,605. 7.73%
New Jersey 8 31,834,980. 6.69%
Georgia 3 21,543,917. 4.53%
Arizona 7 19,923,580. 4.19%
Delaware 3 14,276,016. 3.00%
Texas 3 11,083,336. 2.33%
Virginia 1 10,749,305. 2.26%
Various 4 10,577,331. 2.22%
Minnesota 4 10,470,837. 2.20%
Massachusetts 2 9,896,965 2.08%
Michigan 3 9,629,289 2.02%
Ohio 4 8,862,136 1.86%
Maryland 3 8,480,297 1.78%
Florida 1 6,373,841 1.34%
Nevada 1 4,967,344 1.04%
Washington 2 4,955,310 1.04%
New Hampshire 2 4,247,675 0.89%
North Dakota 1 4,195,166 0.88%
Colorado 1 4,166,440 0.88%
Louisiana 1 2,321,279 0.49%
Maine 1 2,283,764 0.48%
North Carolina 1 1,890,983 0.40%
Tennessee 1 1,819,501 0.38%
Oregon 1 1,664,377 0.35%
Kentucky 1 1,111,943 0.23%
Missing 0 0.00%
Missing 0 0.00%
Missing 0 0.00%
Total 119 475,788,667. 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 119 475,788,667. 100.00%
1+ to 2 years 0 0.00%
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 119 475,788,667. 100.00%
Weighted Average Seasoning is 0.5
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 4,742,342 1.00%
121 to 180 months 5 10,327,660. 2.17%
181 to 240 months 2 18,203,910. 3.83%
241 to 360 months 0 0.00%
Total 10 33,273,913. 6.99%
Weighted Average Months to Matu 195
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 0
1.125 to 1.250 1 4,134,828
1.250 to 1.375 5 14,016,060.
1.375 to 1.500 23 91,157,141.
1.500 to 1.625 8 46,400,778.
1.625 to 1.750 9 36,072,477.
1.750 to 1.875 10 32,062,350.
1.875 to 2.000 4 15,856,984.
2.000 to 2.125 2 6,549,073
2.125 to 2.250 1 1,381,197
2.250 to 2.375 4 9,798,290
2.375 & above 10 37,196,084.
Unknown 42 181,163,402.2
Total 119 475,788,667.5
1.808
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 0.00%
1.125 to 1.250 0.87%
1.250 to 1.375 2.95%
1.375 to 1.500 19.16%
1.500 to 1.625 9.75%
1.625 to 1.750 7.58%
1.750 to 1.875 6.74%
1.875 to 2.000 3.33%
2.000 to 2.125 1.38%
2.125 to 2.250 0.29%
2.250 to 2.375 2.06%
2.375 & above 7.82%
Unknown 38.08%
Total 100.00%
Weighted Average Debt Service Coverage Ratio 1.808
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 10 33,273,913. 6.99%
Amortizing Balloon 109 442,514,754. 93.01%
Total 119 475,788,667. 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 84 342,358,281. 71.96%
121 to 180 months 24 95,667,294. 20.11%
181 to 240 months 1 4,489,178 0.94%
Total 109 442,514,754. 93.01%
Weighted Average Months to Maturity is 127
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 4 16,000,004. 3.36%
1 to 2 years 73 278,625,260. 58.56%
2 Years or More 0 0.00%
Unknown 42 181,163,402. 38.08%
Total 119 475,788,667. 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 1.4483
5296BEAR99C1 Lodging 10/01/08
6019BEAR99C1 Office 06/01/08 1.64828
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 2.72262
8487BEAR99C1 Retail 12/01/08
8548BEAR99C1 Office 10/01/13
8673BEAR99C1 Other 09/01/08
8722BEAR99C1 Multifamily 10/01/13 1.63328
8747BEAR99C1 Multifamily 10/01/13
8939BEAR99C1 Mixed Use 11/01/08 1.6896
9056BEAR99C1 Retail 08/01/13 1.85014
9072BEAR99C1 Retail 08/01/08 1.86394
9125BEAR99C1 Multifamily 09/01/08 1.3789
9144BEAR99C1 Multifamily 08/01/18 1.50793
9280BEAR99C1 Retail 11/01/13 1.40065
9291BEAR99C1 Retail 10/01/13 1.82861
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 1.70925
9436BEAR99C1 Retail 11/01/08 1.4704
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
9556BEAR99C1 Multifamily 10/01/08 1.98165
9565BEAR99C1 Office 09/01/08 1.67735
9586BEAR99C1 Retail 09/01/08
9691BEAR99C1 Multifamily 02/01/09 1.45699
9709BEAR99C1 Retail 07/01/08 1.47222
11098BEAR99C1 Multifamily 08/01/13 1.84642
11102BEAR99C1 Industrial 08/01/08 1.66013
11116BEAR99C1 Retail 09/01/08 2.42585
11162BEAR99C1 Multifamily 08/01/08
11207BEAR99C1 Industrial 08/01/08 1.3706
11260BEAR99C1 Office 10/01/13 2.56865
11265BEAR99C1 Office 10/01/13 2.3214
11272BEAR99C1 Office 10/01/13 1.8155
11279BEAR99C1 Other 11/01/08 3.69574
11384BEAR99C1 Office 10/01/13 2.27017
11411BEAR99C1 Self Storag 11/01/08
11423BEAR99C1 Multifamily 11/01/08
11472BEAR99C1 Lodging 10/01/08
11506BEAR99C1 Multifamily 07/01/08 1.46158
11516BEAR99C1 Retail 10/01/13 1.88964
11552BEAR99C1 Mixed Use 10/01/08 2.73291
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
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 6.34017
11853BEAR99C1 Multifamily 11/01/08
11868BEAR99C1 Office 11/01/08 1.53137
11895BEAR99C1 Other 01/01/09 1.60727
11931BEAR99C1 Office 01/01/14
11978BEAR99C1 Multifamily 01/01/14 1.86192
11997BEAR99C1 Multifamily 10/01/08
11999BEAR99C1 Lodging 12/01/08 1.79888
12022BEAR99C1 Multifamily 11/01/08
12033BEAR99C1 Multifamily 12/01/08 1.37257
12050BEAR99C1 Retail 11/01/13
12073BEAR99C1 Office 11/01/13 4.20811
12074BEAR99C1 Mixed Use 12/01/08
12075BEAR99C1 Mixed Use 12/01/08
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
16393BEAR99C1 Retail 05/01/13 1.48931
16462BEAR99C1 Retail 10/01/08 1.40109
16464BEAR99C1 Office 10/01/08 1.54535
16496BEAR99C1 Retail 03/01/24
16498BEAR99C1 Industrial 11/01/05 1.37573
16561BEAR99C1 Multifamily 01/01/09
16609BEAR99C1 Self Storag 11/01/13 2.75996
16718BEAR99C1 Lodging 02/01/09 1.76211
16771BEAR99C1 Multifamily 10/01/08
16814BEAR99C1 Retail 01/01/09 1.63633
16820BEAR99C1 Industrial 11/01/13 1.42422
16823BEAR99C1 Industrial 11/01/13 1.42935
16826BEAR99C1 Industrial 11/01/13 1.45255
16829BEAR99C1 Industrial 11/01/13 1.42174
16830BEAR99C1 Industrial 11/01/13 1.44836
16936BEAR99C1 Office 12/01/13 1.30376
16956BEAR99C1 Office 02/01/09 2.35111
16957BEAR99C1 Mixed Use 02/01/09 2.03129
17027BEAR99C1 Retail 01/01/09 1.40928
17137BEAR99C1 Lodging 01/01/09
17138BEAR99C1 Lodging 01/01/09
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
17702BEAR99C1 Retail 01/01/09 1.8324
17704BEAR99C1 Lodging 01/01/09
17735BEAR99C1 Office 01/01/09 2.2599
17741BEAR99C1 Other 02/01/14 1.41187
17820BEAR99C1 Office 01/01/09
17918BEAR99C1 Lodging 02/01/09
11969A BEAR99C1 Office 09/01/08
11969B BEAR99C1 Office 09/01/08
17637A BEAR99C1 Lodging 01/01/09
17637B BEAR99C1 Multifamily 01/01/09 1.29807
9100A BEAR99C1 Lodging 02/01/09
9100B BEAR99C1 Lodging 02/01/09
9100C BEAR99C1 Lodging 02/01/09
9100D BEAR99C1 Lodging 02/01/09
Operating Ending
DisclosureStatement Principal Note
Control # Date State Balance Rate
5193 35795CA 5,534,813 7.97%
5296 MI 1,585,424 7.23%
6019 35795CA 3,417,539 6.74%
6073 35795NY 5,460,613 7.13%
6129 35795AZ 1,277,684 6.69%
6131 35795AZ 1,027,968 6.71%
6561 CA 3,966,338 6.99%
8484 35795VA 10,749,305. 7.00%
8487 NJ 3,480,317 8.32%
8548 PA 6,062,210 6.93%
8673 VV 1,290,337 6.70%
8722 35795GA 6,351,538 6.02%
8747 GA 9,428,065 6.02%
8939 35795CA 4,226,266 6.89%
9056 35795CA 4,663,793 6.95%
9072 35795CA 1,829,384 7.36%
9125 35795PA 3,127,214 6.76%
9144 35795CA 7,454,604 6.91%
9280 35795MI 2,180,885 6.80%
9291 35795GA 5,764,312 6.96%
9327 35795PA 2,417,095 6.81%
9328 35795PA 1,381,197 6.81%
9382 35795WA 2,376,347 7.40%
9412 35795CT 6,341,903 7.25%
9422 35795LA 2,321,279 7.34%
9424 35795ND 4,195,166 6.34%
9436 35795PA 734,80 8.03%
9491 35795PA 3,910,137 7.38%
9513 35795NH 3,900,849 6.96%
9513 NH 346,82 6.96%
9529 NJ 9,352,633 7.35%
9556 35795CO 4,166,440 5.76%
9565 35795TX 4,269,142 6.86%
9586 DE 6,931,060 7.19%
9691 35795CT 14,058,536. 7.61%
9709 35795CA 4,206,759 7.23%
11098 35795NJ 1,760,916 6.82%
11102 35795NJ 3,721,506 7.01%
11116 36160NJ 2,619,170 6.55%
11162 VV 2,717,627 7.05%
11207 35795AZ 3,064,772 7.25%
11260 35795CA 1,930,874 6.21%
11265 35795CA 1,633,053 6.21%
11272 35795CA 1,390,049 6.31%
11279 35795AZ 3,478,765 6.50%
11384 35795CA 1,390,049 6.31%
11411 WA 2,578,962 7.22%
11423 NV 4,967,344 6.15%
11472 TX 5,330,793 7.80%
11506 35795NJ 4,094,400 6.82%
11516 35795MA 4,952,244 6.96%
11552 35795CT 3,672,896 6.17%
11599 35795OR 1,664,377 7.66%
11639 35795MD 1,429,888 6.94%
11647 35795CA 1,987,736 6.45%
11687 MN 2,284,485 6.40%
11721 35795MA 4,944,720 6.40%
11839 35795CT 4,381,104 7.30%
11845 35795ME 2,283,764 8.00%
11851 35795CT 1,785,856 5.84%
11853 NY 6,447,676 7.25%
11868 35795NY 3,965,676 6.88%
11895 35795VV 3,878,847 7.65%
11931 NY 5,973,675 7.15%
11978 35795OH 3,337,130 7.13%
11997 CA 4,072,954 6.65%
11999 35795CA 2,633,313 7.70%
12022 MN 3,976,998 6.75%
12033 35795NJ 2,224,885 7.31%
12050 MD 1,470,395 8.25%
12073 36160PA 5,964,366 6.60%
12074 DE 3,870,756 6.70%
12075 DE 3,474,199 6.80%
12147 36160AZ 4,134,828 7.99%
12178 35795PA 2,881,416 6.78%
12203 VV 2,690,519 7.55%
12252 PA 3,219,809 6.40%
12253 PA 2,164,692 6.59%
12257 35795NY 1,792,538 6.78%
16363 NY 10,427,478. 6.81%
16393 35795CA 2,475,056 6.93%
16462 35795CA 11,528,219. 6.94%
16464 35795CA 17,882,707. 6.71%
16496 AZ 4,489,178 8.15%
16498 35795AZ 2,450,382 7.70%
16561 NJ 4,581,151 6.83%
16609 35795CA 2,785,214 7.14%
16718 35795FL 6,373,841 8.25%
16771 NY 6,951,848 6.46%
16814 35795MD 5,580,012 7.48%
16820 35795CA 2,959,290 7.14%
16823 35795CA 5,023,334 7.14%
16826 35795CA 4,128,086 7.14%
16829 35795CA 2,262,987 7.14%
16830 35795CA 3,879,406 7.14%
16936 35795NY 4,125,550 7.66%
16956 35795CA 1,295,797 7.13%
16957 35795CA 2,167,968 7.13%
17027 35795NY 3,011,762 8.88%
17137 NC 1,890,983 8.42%
17138 PA 3,443,450 8.38%
17140 CA 1,991,851 8.27%
17187 35795CA 1,505,626 8.41%
17194 35795CA 1,970,628 7.80%
17417 OH 2,089,893 8.34%
17702 36160CA 3,281,638 7.50%
17704 TN 1,819,501 8.50%
17735 35795NY 5,479,390 7.25%
17741 35795TX 1,483,400 8.62%
17820 NY 7,975,416 8.15%
17918 CA 9,434,283 7.94%
11969A CT 14,905,880. 7.46%
11969B MI 5,862,979 7.46%
17637A MN 1,579,130 7.31%
17637B 35795MN 2,630,223 7.31%
9100A PA 1,489,210 7.62%
9100B OH 1,682,807 7.62%
9100C KY 1,111,943 7.62%
9100D OH 1,752,304 7.62%
475,788,667.58
Loan
DisclosureScheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
5193 40,851. 0 B
5296 11,544. 0
6019 26,591. 0
6073 37,075. 0
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 B
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 B
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 B
11687 27,129. 0
11721 33,448. 0
11839 30,165. 0
11845 17,751. 0
11851 10,607. 0
11853 46,982. 0 B
11868 27,953. 0
11895 29,202. 0
11931 47,294. 0
11978 22,589. 0
11997 26,320. 0 B
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
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 B
16464 116,209. 0
16496 33,528. 0 B
16498 19,480. 0
16561 30,080. 0
16609 18,892. 0 B
16718 50,460. 0
16771 44,060. 0 B
16814 39,060. 0
16820 20,073. 0 B
16823 34,073. 0 B
16826 28,001. 0 B
16829 15,350. 0 B
16830 26,314. 0
16936 39,317. 0
16956 8,758 0
16957 14,653. 0
17027 25,127. 0
17137 15,197. 0
17138 27,570. 0
17140 15,795. 0 B
17187 11,514. 0 B
17194 18,882. 0
17417 16,683. 0
17702 24,386. 0
17704 15,117. 0 B
17735 37,519. 0
17741 14,876. 0
17820 59,539. 0
17918 79,107. 0
11969A 104,420. 0
11969B 41,072. 0
17637A 10,871. 0
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
0
0Specially
DisclosureServiced
Control # Status Code (1) 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
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..
_
