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 May 15, 2000 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
May 15, 2000.
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: May 17, 2000
ABN AMRO
LaSalle National Bank
Administrator:
Susan Abbott (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 04/14/00
Payment Date: 04/14/00
Prior Payment: 03/14/00
Record Date: 03/31/00
WAC: 7.3743%
WAMM: 122
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 82,625,49 497,38
07383F AP 3 1000.000000000 921.830297996 5.549208876
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 470,997,475
07383F BB 3 1000.000000000 985.342158238 0
R 0.00
9ABSC140 1000.000000000 0.000000000 0
478,003,982.00 470,997,475 497,38
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 - 82,128,106.
07383F AP 3 0.000000000 0.000000000 916.2810891
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 - 5,975,050
07383F AU 2 0.000000000 0.000000000 1000
F - 13,145,110.
07383F AV 0 0.000000000 0.000000000 1000
G - 4,780,040
07383F AW 8 0.000000000 0.000000000 1000
H - 3,585,030
07383F AX 6 0.000000000 0.000000000 1000
I - 9,560,080
07383F AY 4 0.000000000 0.000000000 1000
J - 2,390,020
07383F AZ 1 0.000000000 0.000000000 1000
K - 4,780,039
07383F BA 5 0.000000000 0.000000000 1000
X - 470,500,088.
07383F BB 3 0.000000000 0.000000000 984.301609
R -
9ABSC140 0.000000000 0.000000000 0.000000000
470,500,088.58
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 406,9 5.91000000%
07383F AP 3 4.540014169 0 5.91000000%
A-2 1,408,7 6.02000000%
07383F AQ 1 5.016666662 0 6.02000000%
B 123,4 6.20000000%
07383F AR 9 5.166666604 0 6.20000000%
C 97, 6.53000000%
07383F AS 7 5.441666901 0 6.53000000%
D 117,0 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 4.700001402 0 5.64000000%
X 505,9 1.28916624%
07383F BB 3 1.058558211 0 1.05332819%
R -
9ABSC140 0 0
2,872,0 -
Total P&I Payment 3,369,420.07
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 82,625,49 497,38
none 1000.000000000 921.830297996 5.549208876
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
478,003,982.00 470,997,475 497,38
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 82,128,10 503,83
none 0.000000000 0.000000000 916.2810891 5.621107417
LA-2 280,821,086 1,712,381
none 0.000000000 0.000000000 1000.000000000 6.0977681
LB 23,900,19 145,73
none 0.000000000 0.000000000 1000.000000000 6.097768056
LC 17,925,14 109,30
none 0.000000000 0.000000000 1000.000000000 6.097768002
LD 21,510,17 131,16
none 0.000000000 0.000000000 1000.000000000 6.097767945
LE 5,975,0 36,4
none 0.000000000 0.000000000 1000.000000000 6.09776822
LF 13,145,11 80,1
none 0.000000000 0.000000000 1000.000000000 6.097767915
LG 4,780,0 29,1
none 0.000000000 0.000000000 1000.000000000 6.097769056
LH 3,585,0 21,8
none 0.000000000 0.000000000 1000.000000000 6.097767662
LI 9,560,0 58,2
none 0.000000000 0.000000000 1000.000000000 6.09776801
LJ 2,390,0 14,5
none 0.000000000 0.000000000 1000.000000000 6.097769056
LK 4,780,0 29,1
none 0.000000000 0.000000000 1000.000000000 6.09776824
LR -
9ABSC126 0.000000000 0.000000000 0.000000000
470,500,088 2,872,033
Total P&I Payme 3,369,420
Interest Pass-Through
Class Adjustment Rate (2)
CUSIP Per $1,000 Next Rate (3)
LA-1 0.073173217
none 0.000000000 0.070816086
LA-2 0.073173217
none 0.000000000 0.070816086
LB 0.073173217
none 0.000000000 0.070816086
LC 0.073173217
none 0.000000000 0.070816086
LD 0.073173217
none 0.000000000 0.070816086
LE 0.073173217
none 0.000000000 0.070816086
LF 0.073173217
none 0.000000000 0.070816086
LG 0.073173217
none 0.000000000 0.070816086
LH 0.073173217
none 0.000000000 0.070816086
LI 0.073173217
none 0.000000000 0.070816086
LJ 0.073173217
none 0.000000000 0.070816086
LK 0.073173217
none 0.000000000 0.070816086
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:
Susan Abbott (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: 04/14/00
Payment Date: 04/14/00
Prior Payment: 03/14/00
Record Date: 03/31/00
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 0.00 0.00 0.00
X 0.00 0.00 0.00
Totals: 0.00 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: 82,640. 390,575. 14,5 106,01
Trustee:
Fiscal Ag
Total 82,640. 390,575. 14,5 106,01
Recovered Advances Outstanding
Principal Interest Principal Interest
Servicer: 82,640. 390,575. 14,5 106,01
Trustee:
Fiscal Ag
Total 82,640. 390,575. 14,5 106,01
Current Period Scheduled Servic 22,368.28
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
04/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
03/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
02/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
12/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
11/15/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
10/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
09/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
08/16/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
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%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
04/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
03/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
02/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
12/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
11/15/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
10/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
09/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
08/16/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
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%
DistributiREO Modifications
Date # Balance # Balance
04/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
03/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
02/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
01/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
12/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
11/15/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
10/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
09/14/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
08/16/99 0 0 0 0
0.00% 0.000% 0.00% 0.000%
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%
DistributiPrepayments
Date # Balance
04/14/00 0 0
0.00% 0.000%
03/14/00 0 0
0.00% 0.000%
02/14/00 0 0
0.00% 0.000%
01/14/00 0 0
0.00% 0.000%
12/14/99 0 0
0.00% 0.000%
11/15/99 0 0
0.00% 0.000%
10/14/99 0 0
0.00% 0.000%
09/14/99 0 0
0.00% 0.000%
08/16/99 0 0
0.00% 0.000%
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%
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
17637B 03/01/00 17,9 17,98
9056 03/01/00 30,8 30,89
11853 03/01/00 46,6 46,67
17027 03/01/00 24,9 24,98
Total 120,54 120,54
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
17637B B
9056 A
11853 A
17027 A
Total -
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
17637B
9056
11853
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, 3 1,995,647
1,000,0 to 1,500, 12 16,173,557.
1,500,0 to 2,000, 16 28,310,445.
2,000,0 to 2,500, 13 29,257,694.
2,500,0 to 3,000, 10 27,249,913.
3,000,0 to 3,500, 10 32,944,189.
3,500,0 to 4,000, 11 42,346,813.
4,000,0 to 4,500, 11 45,980,840.
4,500,0 to 5,000, 6 28,839,508.
5,000,0 to 5,500, 4 21,630,651.
5,500,0 to 6,000, 5 28,854,791.
6,000,0 to 6,500, 5 31,254,905.
6,500,0 to 7,000, 2 13,737,577.
7,000,0 to 7,500, 1 7,301,928
7,500,0 to 8,000, 1 7,929,314
8,000,0 to 8,500, 0
8,500,0 to 9,000, 0
9,000,0 to 9,500, 3 27,894,564.
9,500,0 to 10,000,0 0
10,000,00 & Above 6 78,797,743.
Total 119 470,500,088.6
Current Scheduled Based on
Balances Balance
to 1,000, 0.42%
1,000,0 to 1,500, 3.44%
1,500,0 to 2,000, 6.02%
2,000,0 to 2,500, 6.22%
2,500,0 to 3,000, 5.79%
3,000,0 to 3,500, 7.00%
3,500,0 to 4,000, 9.00%
4,000,0 to 4,500, 9.77%
4,500,0 to 5,000, 6.13%
5,000,0 to 5,500, 4.60%
5,500,0 to 6,000, 6.13%
6,000,0 to 6,500, 6.64%
6,500,0 to 7,000, 2.92%
7,000,0 to 7,500, 1.55%
7,500,0 to 8,000, 1.69%
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 16.75%
Total 100.00%
Average Scheduled Balance is 3,953,782
Maximum Scheduled Balance is 17,732,695
Minimum Scheduled Balance is 309,782
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 28 126,621,285. 26.91%
Office 20 102,267,494. 21.74%
Retail 27 100,249,026. 21.31%
Lodging 15 43,653,683. 9.28%
Mixed Use 11 42,332,596. 9.00%
Industrial 11 33,790,075. 7.18%
Other 5 16,273,250. 3.46%
Self Storage 2 5,312,676 1.13%
Total 119 470,500,088. 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 5,891,211
6.000% to 6.250% 6 27,714,652.
6.250% to 6.500% 9 29,401,956.
6.500% to 6.750% 11 46,984,316.
6.750% to 7.000% 26 112,483,779.3
7.000% to 7.250% 21 81,527,295.
7.250% to 7.500% 13 59,747,896.
7.500% to 7.750% 11 37,065,820.
7.750% to 8.000% 6 28,325,987.
8.000% to 8.250% 5 20,858,843.
8.250% to 8.500% 7 16,070,613.
8.500% to 8.750% 1 1,441,616
8.750% to 9.000% 1 2,986,099
9.000% & Above 0
Total 119 470,500,088.6
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% 5.89%
6.250% to 6.500% 6.25%
6.500% to 6.750% 9.99%
6.750% to 7.000% 23.91%
7.000% to 7.250% 17.33%
7.250% to 7.500% 12.70%
7.500% to 7.750% 7.88%
7.750% to 8.000% 6.02%
8.000% to 8.250% 4.43%
8.250% to 8.500% 3.42%
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 31 123,604,096. 26.27%
New York 11 60,919,841. 12.95%
Connecticut 6 44,788,169. 9.52%
Pennsylvania 12 36,411,965. 7.74%
New Jersey 8 31,539,553. 6.70%
Georgia 3 21,344,150. 4.54%
Arizona 7 19,654,224. 4.18%
Delaware 3 14,098,655. 3.00%
Texas 3 10,949,586. 2.33%
Virginia 1 10,528,156. 2.24%
Various 4 10,472,657. 2.23%
Minnesota 4 10,256,832. 2.18%
Massachusetts 2 9,762,768 2.07%
Michigan 3 9,541,122 2.03%
Ohio 4 8,756,221 1.86%
Maryland 3 8,305,868 1.77%
Florida 1 6,312,860 1.34%
Nevada 1 4,920,468 1.05%
Washington 2 4,908,204 1.04%
New Hampshire 2 4,179,770 0.89%
North Dakota 1 4,156,979 0.88%
Colorado 1 4,123,465 0.88%
Louisiana 1 2,293,624 0.49%
Maine 1 2,260,334 0.48%
North Carolina 1 1,873,355 0.40%
Tennessee 1 1,798,696 0.38%
Oregon 1 1,646,344 0.35%
Kentucky 1 1,092,112 0.23%
Missing 0 0.00%
Missing 0 0.00%
Missing 0 0.00%
Total 119 470,500,088. 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 0 0.00%
1+ to 2 years 119 470,500,088. 100.00%
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 119 470,500,088. 100.00%
Weighted Average Seasoning is 1.4
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 4,429,834 0.94%
121 to 180 months 5 10,006,703. 2.13%
181 to 240 months 2 17,830,084. 3.79%
241 to 360 months 0 0.00%
Total 10 32,266,622. 6.86%
Weighted Average Months to Matu 186
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 0
1.250 to 1.375 0
1.375 to 1.500 0
1.500 to 1.625 0
1.625 to 1.750 0
1.750 to 1.875 0
1.875 to 2.000 0
2.000 to 2.125 0
2.125 to 2.250 0
2.250 to 2.375 0
2.375 & above 0
Unknown 119 470,500,088.6
Total 119 470,500,088.6
0.000
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 0.00%
1.250 to 1.375 0.00%
1.375 to 1.500 0.00%
1.500 to 1.625 0.00%
1.625 to 1.750 0.00%
1.750 to 1.875 0.00%
1.875 to 2.000 0.00%
2.000 to 2.125 0.00%
2.125 to 2.250 0.00%
2.250 to 2.375 0.00%
2.375 & above 0.00%
Unknown 100.00%
Total 100.00%
Weighted Average Debt Service Coverage Ratio 0.000
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 10 32,266,622. 6.86%
Amortizing Balloon 109 438,233,466. 93.14%
Total 119 470,500,088. 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 84 339,008,345. 72.05%
121 to 180 months 24 94,762,045. 20.14%
181 to 240 months 1 4,463,075 0.95%
Total 109 438,233,466. 93.14%
Weighted Average Months to Maturity is 117
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0.00%
1 to 2 years 92 365,068,281. 77.59%
2 Years or More 24 96,258,929. 20.46%
Unknown 3 9,172,878 1.95%
Total 119 470,500,088. 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
5296BEAR99C1 Lodging 10/01/08
6019BEAR99C1 Office 06/01/08
6073BEAR99C1 Mixed Use 08/01/13
6129BEAR99C1 Industrial 07/01/13
6131BEAR99C1 Industrial 07/01/08
6561BEAR99C1 Retail 10/01/08
8484BEAR99C1 Retail 06/01/18
8487BEAR99C1 Retail 12/01/08
8548BEAR99C1 Office 10/01/13
8673BEAR99C1 Other 09/01/08
8722BEAR99C1 Multifamily 10/01/13
8747BEAR99C1 Multifamily 10/01/13
8939BEAR99C1 Mixed Use 11/01/08
9056BEAR99C1 Retail 08/01/13
9072BEAR99C1 Retail 08/01/08
9125BEAR99C1 Multifamily 09/01/08
9144BEAR99C1 Multifamily 08/01/18
9280BEAR99C1 Retail 11/01/13
9291BEAR99C1 Retail 10/01/13
9327BEAR99C1 Multifamily 07/01/06
9328BEAR99C1 Multifamily 07/01/06
9382BEAR99C1 Mixed Use 01/01/09
9412BEAR99C1 Other 10/01/08
9422BEAR99C1 Retail 07/01/08
9424BEAR99C1 Multifamily 10/01/08
9436BEAR99C1 Retail 11/01/08
9491BEAR99C1 Mixed Use 09/01/13
9529BEAR99C1 Mixed Use 11/01/08
9556BEAR99C1 Multifamily 10/01/08
9565BEAR99C1 Office 09/01/08
9586BEAR99C1 Retail 09/01/08
9691BEAR99C1 Multifamily 02/01/09
9709BEAR99C1 Retail 07/01/08
11098BEAR99C1 Multifamily 08/01/13
11102BEAR99C1 Industrial 08/01/08
11116BEAR99C1 Retail 09/01/08
11162BEAR99C1 Multifamily 08/01/08
11207BEAR99C1 Industrial 08/01/08
11260BEAR99C1 Office 10/01/13
11265BEAR99C1 Office 10/01/13
11272BEAR99C1 Office 10/01/13
11279BEAR99C1 Other 11/01/08
11384BEAR99C1 Office 10/01/13
11411BEAR99C1 Self Storag 11/01/08
11423BEAR99C1 Multifamily 11/01/08
11472BEAR99C1 Lodging 10/01/08
11506BEAR99C1 Multifamily 07/01/08
11516BEAR99C1 Retail 10/01/13
11552BEAR99C1 Mixed Use 10/01/08
11599BEAR99C1 Retail 12/01/08
11639BEAR99C1 Office 10/01/08
11647BEAR99C1 Multifamily 11/01/08
11687BEAR99C1 Multifamily 10/01/08
11721BEAR99C1 Multifamily 10/01/08
11839BEAR99C1 Industrial 12/01/08
11845BEAR99C1 Mixed Use 11/01/08
11851BEAR99C1 Retail 10/01/08
11853BEAR99C1 Multifamily 11/01/08
11868BEAR99C1 Office 11/01/08
11895BEAR99C1 Other 01/01/09
11931BEAR99C1 Office 01/01/14
11978BEAR99C1 Multifamily 01/01/14
11997BEAR99C1 Multifamily 10/01/08
11999BEAR99C1 Lodging 12/01/08
12022BEAR99C1 Multifamily 11/01/08
12033BEAR99C1 Multifamily 12/01/08
12050BEAR99C1 Retail 11/01/13
12073BEAR99C1 Office 11/01/13
12074BEAR99C1 Mixed Use 12/01/08
12075BEAR99C1 Mixed Use 12/01/08
12147BEAR99C1 Retail 12/01/08
12178BEAR99C1 Office 10/01/08
12203BEAR99C1 Multifamily 01/01/09
12252BEAR99C1 Multifamily 11/01/08
12253BEAR99C1 Multifamily 09/01/08
12257BEAR99C1 Retail 01/01/09
16363BEAR99C1 Multifamily 10/01/08
16393BEAR99C1 Retail 05/01/13
16462BEAR99C1 Retail 10/01/08
16464BEAR99C1 Office 10/01/08
16496BEAR99C1 Retail 03/01/24
16498BEAR99C1 Industrial 11/01/05
16561BEAR99C1 Multifamily 01/01/09
16609BEAR99C1 Self Storag 11/01/13
16718BEAR99C1 Lodging 02/01/09
16771BEAR99C1 Multifamily 10/01/08
16814BEAR99C1 Retail 01/01/09
16820BEAR99C1 Industrial 11/01/13
16823BEAR99C1 Industrial 11/01/13
16826BEAR99C1 Industrial 11/01/13
16829BEAR99C1 Industrial 11/01/13
16830BEAR99C1 Industrial 11/01/13
16936BEAR99C1 Office 12/01/13
16956BEAR99C1 Office 02/01/09
16957BEAR99C1 Mixed Use 02/01/09
17027BEAR99C1 Retail 01/01/09
17137BEAR99C1 Lodging 01/01/09
17138BEAR99C1 Lodging 01/01/09
17140BEAR99C1 Lodging 02/01/09
17187BEAR99C1 Retail 01/01/09
17194BEAR99C1 Mixed Use 01/01/14
17417BEAR99C1 Lodging 01/01/09
17702BEAR99C1 Retail 01/01/09
17704BEAR99C1 Lodging 01/01/09
17735BEAR99C1 Office 01/01/09
17741BEAR99C1 Other 02/01/14
17820BEAR99C1 Office 01/01/09
17918BEAR99C1 Lodging 02/01/09
0000000000BEAR99C1 Retail 10/01/08
0000000000BEAR99C1 Retail 10/01/05
11969A BEAR99C1 Office 09/01/08
11969B BEAR99C1 Office 09/01/08
17637A BEAR99C1 Lodging 01/01/09
17637B BEAR99C1 Multifamily 01/01/09
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 36160CA 5,498,963 7.97%
5296 35795MI 1,566,585 7.23%
6019 36160CA 3,344,931 6.74%
6073 36160NY 5,418,356 7.13%
6129 36160AZ 1,232,146 6.69%
6131 36160AZ 958,55 6.71%
6561 35795CA 3,917,492 6.99%
8484 36160VA 10,528,156. 7.00%
8487 35795NJ 3,447,010 8.32%
8548 35795PA 6,013,915 6.93%
8673 36160VV 1,279,421 6.70%
8722 36160GA 6,289,485 6.02%
8747 36160GA 9,335,955 6.02%
8939 36160CA 4,192,439 6.89%
9056 36160CA 4,626,317 6.95%
9072 36160CA 1,807,829 7.36%
9125 36160PA 3,101,081 6.76%
9144 36160CA 7,301,928 6.91%
9280 36160MI 2,153,124 6.80%
9291 36160GA 5,718,709 6.96%
9327 36160PA 2,385,522 6.81%
9328 36160PA 1,363,155 6.81%
9382 36160WA 2,359,740 7.40%
9412 36160CT 6,266,810 7.25%
9422 36160LA 2,293,624 7.34%
9424 36160ND 4,156,979 6.34%
9436 36160PA 727,30 8.03%
9491 36160PA 3,864,533 7.38%
9529 35795NJ 9,285,556 7.35%
9556 36160CO 4,123,465 5.76%
9565 36160TX 4,234,320 6.86%
9586 36160DE 6,847,348 7.19%
9691 36160CT 13,965,664. 7.61%
9709 36160CA 4,174,913 7.23%
11098 36160NJ 1,746,337 6.82%
11102 36160NJ 3,692,014 7.01%
11116 36160NJ 2,583,889 6.55%
11162 35795VV 2,683,813 7.05%
11207 35795AZ 3,027,951 7.25%
11260 36160CA 1,912,789 6.21%
11265 36160CA 1,617,757 6.21%
11272 36160CA 1,377,312 6.31%
11279 36160AZ 3,448,375 6.50%
11384 36160CA 1,377,312 6.31%
11411 35795WA 2,548,463 7.22%
11423 36160NV 4,920,468 6.15%
11472 36160TX 5,273,649 7.80%
11506 36160NJ 4,041,046 6.82%
11516 36160MA 4,890,537 6.96%
11552 36160CT 3,638,195 6.17%
11599 35795OR 1,646,344 7.66%
11639 36160MD 1,337,859 6.94%
11647 36160CA 1,970,176 6.45%
11687 36160MN 2,133,416 6.40%
11721 36160MA 4,872,230 6.40%
11839 36160CT 4,349,553 7.30%
11845 36160ME 2,260,334 8.00%
11851 36160CT 1,767,745 5.84%
11853 35795NY 6,371,832 7.25%
11868 36068NY 3,915,848 6.88%
11895 36160VV 3,837,025 7.65%
11931 36160NY 5,859,525 7.15%
11978 36160OH 3,312,267 7.13%
11997 35795CA 4,038,359 6.65%
11999 36160CA 2,604,992 7.70%
12022 36160MN 3,944,164 6.75%
12033 36160NJ 2,199,197 7.31%
12050 36160MD 1,426,284 8.25%
12073 36160PA 5,913,419 6.60%
12074 35795DE 3,820,999 6.70%
12075 35795DE 3,430,307 6.80%
12147 36160AZ 4,109,729 7.99%
12178 35795PA 2,857,655 6.78%
12203 36160VV 2,672,396 7.55%
12252 35795PA 3,175,924 6.40%
12253 35795PA 2,135,730 6.59%
12257 36160NY 1,778,014 6.78%
16363 36160NY 10,334,540. 6.81%
16393 36160CA 2,454,710 6.93%
16462 36160CA 11,436,486. 6.94%
16464 36160CA 17,732,695. 6.71%
16496 35795AZ 4,463,075 8.15%
16498 36160AZ 2,414,387 7.70%
16561 35795NJ 4,544,499 6.83%
16609 36160CA 2,764,212 7.14%
16718 36160FL 6,312,860 8.25%
16771 NY 6,890,228 6.46%
16814 36160MD 5,541,724 7.48%
16820 36160CA 2,936,975 7.14%
16823 36160CA 4,985,454 7.14%
16826 36160CA 4,096,957 7.14%
16829 36160CA 2,245,922 7.14%
16830 36160CA 3,850,152 7.14%
16936 36160NY 3,996,398 7.66%
16956 36160CA 1,286,178 7.13%
16957 36160CA 2,151,875 7.13%
17027 36068NY 2,986,099 8.88%
17137 36160NC 1,873,355 8.42%
17138 36160PA 3,411,068 8.38%
17140 CA 1,972,868 8.27%
17187 36160CA 1,497,507 8.41%
17194 35795CA 1,910,258 7.80%
17417 36160OH 2,070,106 8.34%
17702 36160CA 3,245,271 7.50%
17704 36160TN 1,798,696 8.50%
17735 36160NY 5,439,682 7.25%
17741 36160TX 1,441,616 8.62%
17820 36160NY 7,929,314 8.15%
17918 36160CA 9,273,052 7.94%
0000000000 36129NH 3,869,988 6.96%
0000000000 NH 309,78 6.96%
11969A 35795CT 14,800,200. 7.46%
11969B 35795MI 5,821,412 7.46%
17637A 35795MN 1,567,837 7.31%
17637B 36160MN 2,611,414 7.31%
9100A 35795PA 1,462,650 7.62%
9100B 36160OH 1,652,794 7.62%
9100C 36160KY 1,092,112 7.62%
9100D 35795OH 1,721,052 7.62%
470,500,088.65
Loan
DisclosureScheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
5193 40,851. 0
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 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
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
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
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
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
16464 116,209. 0
16496 33,528. 0
16498 19,480. 0
16561 30,080. 0
16609 18,892. 0
16718 50,460. 0
16771 44,060. 0
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
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
17918 79,107. 0
0000000000 26,007. 0
0000000000 5,652 0
11969A 104,420. 0
11969B 41,072. 0
17637A 10,871. 0
17637B 18,108. 0 B
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..
_
