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 monthly
distribution reported to the holders of Bear Stearns Commercial
Mortgage Securities Inc., Commercial Mortgage Pass-Through
Certificates, Series 1999-C1
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
December 14, 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 BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND SERVICING AGREEMENT ON
BEHALF OF BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES INC.,
REGISTRANT
By: /s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President
Date: December 14, 2000
ABN AMRO
LaSalle Bank NA
Administrator:
Susan Abbott (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4159
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 12/14/00
Payment Date: 12/14/00
Prior Payment: 11/14/00
Record Date: 11/30/00
WAC: 7.1388%
WAMM: 114
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: BEAR99C1_200012_3.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 78,277,18 615,70
07383F AP 3 1000.000000000 873.317356971 6.869273474
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 466,649,163
07383F BB 3 1000.000000000 976.245347136 0
R 0.00
9ABSC140 1000.000000000 0.000000000 0
478,003,982.00 466,649,163 615,70
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 - 77,661,474.
07383F AP 3 0.000000000 0.000000000 866.4480835
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 - 466,033,456.
07383F BB 3 0.000000000 0.000000000 974.9572685
R -
9ABSC140 0.000000000 0.000000000 0.000000000
466,033,456.62
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
A-1 385,5 5.91000000%
07383F AP 3 4.301088004 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 4.69999931 0 5.64000000%
X 409,2 1.05251764%
07383F BB 3 0.856262867 0 1.18138625%
R -
9ABSC140 0 0
2,753,9 -
Total P&I Payment 3,369,626.68
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 78,277,18 615,70
none 1000.000000000 873.317356971 6.869273474
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
478,003,982.00 466,649,163 615,70
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 77,661,47 461,95
none 0.000000000 0.000000000 866.4480835 5.153863576
LA-2 280,821,086 1,657,259
none 0.000000000 0.000000000 1000.000000000 5.901478424
LB 23,900,19 141,04
none 0.000000000 0.000000000 1000.000000000 5.901478477
LC 17,925,14 105,78
none 0.000000000 0.000000000 1000.000000000 5.90147842
LD 21,510,17 126,94
none 0.000000000 0.000000000 1000.000000000 5.901478551
LE 5,975,0 35,2
none 0.000000000 0.000000000 1000.000000000 5.901478649
LF 13,145,11 77,5
none 0.000000000 0.000000000 1000.000000000 5.901478192
LG 4,780,0 28,2
none 0.000000000 0.000000000 1000.000000000 5.901477812
LH 3,585,0 21,1
none 0.000000000 0.000000000 1000.000000000 5.901479207
LI 9,560,0 56,4
none 0.000000000 0.000000000 1000.000000000 5.901478858
LJ 2,390,0 14,1
none 0.000000000 0.000000000 1000.000000000 5.901477812
LK 4,780,0 28,2
none 0.000000000 0.000000000 1000.000000000 5.901474862
LR -
9ABSC126 0.000000000 0.000000000 0.000000000
466,033,456 2,753,919
Total P&I Payme 3,369,626
Interest Pass-Through
Class Adjustment Rate (2)
CUSIP Per $1,000 Next Rate (3)
LA-1 0.070817741
none 0.000000000 0.072108003
LA-2 0.070817741
none 0.000000000 0.072108003
LB 0.070817741
none 0.000000000 0.072108003
LC 0.070817741
none 0.000000000 0.072108003
LD 0.070817741
none 0.000000000 0.072108003
LE 0.070817741
none 0.000000000 0.072108003
LF 0.070817741
none 0.000000000 0.072108003
LG 0.070817741
none 0.000000000 0.072108003
LH 0.070817741
none 0.000000000 0.072108003
LI 0.070817741
none 0.000000000 0.072108003
LJ 0.070817741
none 0.000000000 0.072108003
LK 0.070817741
none 0.000000000 0.072108003
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 Bank NA
Administrator:
Susan Abbott (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4159
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: 12/14/00
Payment Date: 12/14/00
Prior Payment: 11/14/00
Record Date: 11/30/00
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 168.16 0.00 0.00
X 0.00 0.00 0.00
Totals: 168.16 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: 68,343. 501,935. 102,79 580,84
Trustee:
Fiscal Ag
Total 68,343. 501,935. 102,79 580,84
Recovered Advances Outstanding
Principal Interest Principal Interest
Servicer: 68,343. 501,935. 102,79 580,84
Trustee:
Fiscal Ag
Total 68,343. 501,935. 102,79 580,84
Current Period Scheduled Servic 22,161.77
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
12/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
11/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
10/16/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
09/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
08/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
07/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
06/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
05/15/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
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%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
12/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
11/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
10/16/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
09/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
08/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
07/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
06/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
05/15/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
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%
DistributiREO Modifications
Date # Balance # Balance
12/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
11/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
10/16/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
09/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
08/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
07/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
06/14/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
05/15/00 0 0 0 0
0.00% 0.000% 0.00% 0.000%
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%
DistributiPrepayments
Date # Balance
12/14/00 0 0
0.00% 0.000%
11/14/00 0 0
0.00% 0.000%
10/16/00 0 0
0.00% 0.000%
09/14/00 0 0
0.00% 0.000%
08/14/00 0 0
0.00% 0.000%
07/14/00 0 0
0.00% 0.000%
06/14/00 0 0
0.00% 0.000%
05/15/00 0 0
0.00% 0.000%
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%
Paid Outstanding
Disclosure Doc Thru Current P&I P&I
Control # Date Advance Advances**
17637B 11/01/00 17,9 17,98
17735 11/01/00 37,2 37,26
11552 11/01/00 22,4 22,41
11851 11/01/00 10,5 10,52
6129 11/01/00 11,6 11,62
9056 11/01/00 30,8 30,89
11969A 11/01/00 103,72 103,72
16464 11/01/00 115,37 115,37
16462 11/01/00 76,1 76,12
11969B 11/01/00 40,7 40,79
11997 11/01/00 26,1 26,12
16771 11/01/00 43,7 43,73
9291 11/01/00 38,1 38,16
11853 11/01/00 46,6 46,68
11647 11/01/00 12,4 12,48
16496 11/01/00 33,3 33,31
16393 11/01/00 16,4 16,41
Total 683,64 683,64
Out. Property Special
Disclosure Doc Protection Advance Servicer
Control # Advances Description (Transfer Date
17637B B
17735 A
11552 A
11851 A
6129 A
9056 A
11969A A
16464 A
16462 A
11969B A
11997 A
16771 A
9291 B
11853 A
11647 A
16496 B
16393 A
Total -
Disclosure Doc ForeclosureBankruptcy REO
Control # Date Date Date
17637B
17735
11552
11851
6129
9056
11969A
16464
16462
11969B
11997
16771
9291
11853
11647
16496
16393
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 1,899,594
1,000,0 to 1,500, 12 15,884,191.
1,500,0 to 2,000, 16 28,016,856.
2,000,0 to 2,500, 13 28,884,784.
2,500,0 to 3,000, 11 30,028,869.
3,000,0 to 3,500, 9 29,625,880.
3,500,0 to 4,000, 12 45,901,823.
4,000,0 to 4,500, 10 41,661,344.
4,500,0 to 5,000, 6 28,592,816.
5,000,0 to 5,500, 4 21,482,390.
5,500,0 to 6,000, 6 34,582,584.
6,000,0 to 6,500, 4 25,009,460.
6,500,0 to 7,000, 2 13,615,051.
7,000,0 to 7,500, 1 7,173,191
7,500,0 to 8,000, 1 7,890,062
8,000,0 to 8,500, 0
8,500,0 to 9,000, 0
9,000,0 to 9,500, 3 27,623,641.
9,500,0 to 10,000,0 0
10,000,00 & Above 6 78,160,913.
Total 119 466,033,456.6
Current Scheduled Based on
Balances Balance
to 1,000, 0.41%
1,000,0 to 1,500, 3.41%
1,500,0 to 2,000, 6.01%
2,000,0 to 2,500, 6.20%
2,500,0 to 3,000, 6.44%
3,000,0 to 3,500, 6.36%
3,500,0 to 4,000, 9.85%
4,000,0 to 4,500, 8.94%
4,500,0 to 5,000, 6.14%
5,000,0 to 5,500, 4.61%
5,500,0 to 6,000, 7.42%
6,000,0 to 6,500, 5.37%
6,500,0 to 7,000, 2.92%
7,000,0 to 7,500, 1.54%
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 16.77%
Total 100.00%
Average Scheduled Balance is 3,916,248
Maximum Scheduled Balance is 17,606,389
Minimum Scheduled Balance is 278,537
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily 28 125,408,221. 26.91%
Office 20 101,336,006. 21.74%
Retail 27 99,304,194. 21.31%
Lodging 15 43,181,976. 9.27%
Mixed Use 11 41,966,241. 9.00%
Industrial 11 33,463,790. 7.18%
Other 5 16,103,870. 3.46%
Self Storage 2 5,269,154 1.13%
Total 119 466,033,456. 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 5,840,139
6.000% to 6.250% 6 27,489,136.
6.250% to 6.500% 9 29,031,842.
6.500% to 6.750% 11 46,495,358.
6.750% to 7.000% 26 111,312,159.9
7.000% to 7.250% 21 80,833,322.
7.250% to 7.500% 13 59,335,047.
7.500% to 7.750% 11 36,665,617.
7.750% to 8.000% 6 28,017,461.
8.000% to 8.250% 5 20,701,468.
8.250% to 8.500% 7 15,941,845.
8.500% to 8.750% 1 1,405,925
8.750% to 9.000% 1 2,964,132
9.000% & Above 0
Total 119 466,033,456.6
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% 5.90%
6.250% to 6.500% 6.23%
6.500% to 6.750% 9.98%
6.750% to 7.000% 23.89%
7.000% to 7.250% 17.34%
7.250% to 7.500% 12.73%
7.500% to 7.750% 7.87%
7.750% to 8.000% 6.01%
8.000% to 8.250% 4.44%
8.250% to 8.500% 3.42%
8.500% to 8.750% 0.30%
8.750% to 9.000% 0.64%
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 31 122,501,193. 26.29%
New York 11 60,334,945. 12.95%
Connecticut 6 44,485,515. 9.55%
Pennsylvania 12 36,088,213. 7.74%
New Jersey 8 31,289,987. 6.71%
Georgia 3 21,176,560. 4.54%
Arizona 7 19,426,682. 4.17%
Delaware 3 13,949,045. 2.99%
Texas 3 10,836,025. 2.33%
Various 4 10,384,099. 2.23%
Virginia 1 10,341,555. 2.22%
Minnesota 4 10,076,832. 2.16%
Massachusetts 2 9,649,880 2.07%
Michigan 3 9,466,606 2.03%
Ohio 4 8,666,412 1.86%
Maryland 3 8,158,253 1.75%
Florida 1 6,260,910 1.34%
Nevada 1 4,881,167 1.05%
Washington 2 4,868,367 1.04%
North Dakota 1 4,124,916 0.89%
New Hampshire 2 4,122,490 0.88%
Colorado 1 4,087,542 0.88%
Louisiana 1 2,270,228 0.49%
Maine 1 2,240,412 0.48%
North Carolina 1 1,858,317 0.40%
Tennessee 1 1,780,939 0.38%
Oregon 1 1,631,051 0.35%
Kentucky 1 1,075,300 0.23%
Missing 0 0.00%
Missing 0 0.00%
Missing 0 0.00%
Total 119 466,033,456. 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 68 244,796,030. 52.53%
2+ to 3 years 51 221,237,426. 47.47%
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 119 466,033,456. 100.00%
Weighted Average Seasoning is 2.0
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 4,166,906 0.89%
121 to 180 months 5 9,734,340 2.09%
181 to 240 months 2 17,514,747. 3.76%
241 to 360 months 0 0.00%
Total 10 31,415,994. 6.74%
Weighted Average Months to Matu 178
Distribution of DSCR
Debt Service Number Scheduled
Coverage Ratio (1) of Loans Balance
0.750 or less 1 5,468,484
0.750 to 0.875 0
0.875 to 1.000 0
1.000 to 1.125 1 5,225,133
1.125 to 1.250 3 17,275,639.
1.250 to 1.375 6 24,505,444.
1.375 to 1.500 18 79,697,729.
1.500 to 1.625 17 60,550,355.
1.625 to 1.750 14 66,464,622.
1.750 to 1.875 9 40,549,606.
1.875 to 2.000 11 43,709,564.
2.000 to 2.125 4 10,253,369.
2.125 to 2.250 3 12,159,866.
2.250 to 2.375 4 9,421,166
2.375 & above 27 90,473,936.
Unknown 1 278,53
Total 119 466,033,456.6
1.863
Debt Service Based on
Coverage Ratio (1) Balance
0.750 or less 1.17%
0.750 to 0.875 0.00%
0.875 to 1.000 0.00%
1.000 to 1.125 1.12%
1.125 to 1.250 3.71%
1.250 to 1.375 5.26%
1.375 to 1.500 17.10%
1.500 to 1.625 12.99%
1.625 to 1.750 14.26%
1.750 to 1.875 8.70%
1.875 to 2.000 9.38%
2.000 to 2.125 2.20%
2.125 to 2.250 2.61%
2.250 to 2.375 2.02%
2.375 & above 19.41%
Unknown 0.06%
Total 100.00%
Weighted Average Debt Service Coverage Ratio 1.863
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 10 31,415,994. 6.74%
Amortizing Balloon 109 434,617,462. 93.26%
Total 119 466,033,456. 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 2 2,662,390 0.57%
61 to 120 months 82 333,514,983. 71.56%
121 to 180 months 24 93,999,236. 20.17%
181 to 240 months 1 4,440,852 0.95%
Total 109 434,617,462. 93.26%
Weighted Average Months to Maturity is 109
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0.00%
1 to 2 years 116 461,880,485. 99.11%
2 Years or More 2 3,874,434 0.83%
Unknown 1 278,53 0.06%
Total 119 466,033,456. 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 0.71
5296BEAR99C1 Lodging 10/01/08 3.49
6019BEAR99C1 Office 06/01/08 1.86
6073BEAR99C1 Mixed Use 08/01/13 2.41
6129BEAR99C1 Industrial 07/01/13 2.59
6131BEAR99C1 Industrial 07/01/08 2.72
6561BEAR99C1 Retail 10/01/08 2.05
8484BEAR99C1 Retail 06/01/18 2.75
8487BEAR99C1 Retail 12/01/08 1.51
8548BEAR99C1 Office 10/01/13 1.61
8673BEAR99C1 Other 09/01/08 1.22
8722BEAR99C1 Multifamily 10/01/13 1.9
8747BEAR99C1 Multifamily 10/01/13 1.3
8939BEAR99C1 Mixed Use 11/01/08 1.86
9056BEAR99C1 Retail 08/01/13 1.88
9072BEAR99C1 Retail 08/01/08 2.12
9125BEAR99C1 Multifamily 09/01/08 1.42
9144BEAR99C1 Multifamily 08/01/18 1.68
9280BEAR99C1 Retail 11/01/13 1.55
9291BEAR99C1 Retail 10/01/13 1.89
9327BEAR99C1 Multifamily 07/01/06 2.72
9328BEAR99C1 Multifamily 07/01/06 2.66
9382BEAR99C1 Mixed Use 01/01/09 1.98
9412BEAR99C1 Other 10/01/08 1.67
9422BEAR99C1 Retail 07/01/08 2
9424BEAR99C1 Multifamily 10/01/08 1.87
9436BEAR99C1 Retail 11/01/08 1.62
9491BEAR99C1 Mixed Use 09/01/13 1.68
9529BEAR99C1 Mixed Use 11/01/08 1.24
9556BEAR99C1 Multifamily 10/01/08 2.67
9565BEAR99C1 Office 09/01/08 1.4
9586BEAR99C1 Retail 09/01/08 1.21
9691BEAR99C1 Multifamily 02/01/09 1.66
9709BEAR99C1 Retail 07/01/08 1.72
11098BEAR99C1 Multifamily 08/01/13 1.58
11102BEAR99C1 Industrial 08/01/08 1.88
11116BEAR99C1 Retail 09/01/08 3.25
11162BEAR99C1 Multifamily 08/01/08 1.47
11207BEAR99C1 Industrial 08/01/08 1.54
11260BEAR99C1 Office 10/01/13 2.86
11265BEAR99C1 Office 10/01/13 2.34
11272BEAR99C1 Office 10/01/13 2.52
11279BEAR99C1 Other 11/01/08 4.14
11384BEAR99C1 Office 10/01/13 3.38
11411BEAR99C1 Self Storag 11/01/08 1.33
11423BEAR99C1 Multifamily 11/01/08 2.97
11472BEAR99C1 Lodging 10/01/08 1.08
11506BEAR99C1 Multifamily 07/01/08 1.27
11516BEAR99C1 Retail 10/01/13 2.16
11552BEAR99C1 Mixed Use 10/01/08 2.85
11599BEAR99C1 Retail 12/01/08 1.55
11639BEAR99C1 Office 10/01/08 1.85
11647BEAR99C1 Multifamily 11/01/08 1.67
11687BEAR99C1 Multifamily 10/01/08 2.1
11721BEAR99C1 Multifamily 10/01/08 1.56
11839BEAR99C1 Industrial 12/01/08 2.34
11845BEAR99C1 Mixed Use 11/01/08 1.98
11851BEAR99C1 Retail 10/01/08 6.6
11853BEAR99C1 Multifamily 11/01/08 1.38
11868BEAR99C1 Office 11/01/08 1.76
11895BEAR99C1 Other 01/01/09 1.9
11931BEAR99C1 Office 01/01/14 2.15
11978BEAR99C1 Multifamily 01/01/14 1.74
11997BEAR99C1 Multifamily 10/01/08 1.6
11999BEAR99C1 Lodging 12/01/08 2.02
12022BEAR99C1 Multifamily 11/01/08 1.55
12033BEAR99C1 Multifamily 12/01/08 1.46
12050BEAR99C1 Retail 11/01/13 1.39
12073BEAR99C1 Office 11/01/13 2.55
12074BEAR99C1 Mixed Use 12/01/08 1.42
12075BEAR99C1 Mixed Use 12/01/08 1.34
12147BEAR99C1 Retail 12/01/08 1.47
12178BEAR99C1 Office 10/01/08 1.79
12203BEAR99C1 Multifamily 01/01/09 1.7
12252BEAR99C1 Multifamily 11/01/08 1.45
12253BEAR99C1 Multifamily 09/01/08 1.63
12257BEAR99C1 Retail 01/01/09 4.17
16363BEAR99C1 Multifamily 10/01/08 1.65
16393BEAR99C1 Retail 05/01/13 1.48
16462BEAR99C1 Retail 10/01/08 1.42
16464BEAR99C1 Office 10/01/08 1.42
16496BEAR99C1 Retail 03/01/24 1.41
16498BEAR99C1 Industrial 11/01/05 1.53
16561BEAR99C1 Multifamily 01/01/09 1.76
16609BEAR99C1 Self Storag 11/01/13 2.44
16718BEAR99C1 Lodging 02/01/09 2.73
16771BEAR99C1 Multifamily 10/01/08 2.64
16814BEAR99C1 Retail 01/01/09 1.91
16820BEAR99C1 Industrial 11/01/13 1.41
16823BEAR99C1 Industrial 11/01/13 1.54
16826BEAR99C1 Industrial 11/01/13 1.63
16829BEAR99C1 Industrial 11/01/13 1.55
16830BEAR99C1 Industrial 11/01/13 1.59
16936BEAR99C1 Office 12/01/13 1.46
16956BEAR99C1 Office 02/01/09 2.41
16957BEAR99C1 Mixed Use 02/01/09 1.57
17027BEAR99C1 Retail 01/01/09 1.39
17137BEAR99C1 Lodging 01/01/09 2.54
17138BEAR99C1 Lodging 01/01/09 2.38
17140BEAR99C1 Lodging 02/01/09 1.96
17187BEAR99C1 Retail 01/01/09 1.37
17194BEAR99C1 Mixed Use 01/01/14 1.4
17417BEAR99C1 Lodging 01/01/09 2.26
17702BEAR99C1 Retail 01/01/09 1.65
17704BEAR99C1 Lodging 01/01/09 1.84
17735BEAR99C1 Office 01/01/09 1.97
17741BEAR99C1 Other 02/01/14 1.5
17820BEAR99C1 Office 01/01/09 1.52
17918BEAR99C1 Lodging 02/01/09 2.73
9513A BEAR99C1 Retail 10/01/08 1.33
9513B BEAR99C1 Retail 10/01/05
11969A BEAR99C1 Office 09/01/08 1.78
11969B BEAR99C1 Office 09/01/08 1.51
17637A BEAR99C1 Lodging 01/01/09 2.2
17637B BEAR99C1 Multifamily 01/01/09 1.63
9100A BEAR99C1 Lodging 02/01/09 2.32
9100B BEAR99C1 Lodging 02/01/09 2.75
9100C BEAR99C1 Lodging 02/01/09 1.65
9100D BEAR99C1 Lodging 02/01/09 2.88
Operating Ending
DisclosureStatement Principal Note
Control # Date State Balance Rate
5193 36525CA 5,468,484 7.97%
5296 36525MI 1,550,660 7.23%
6019 36525CA 3,283,788 6.74%
6073 36525NY 5,382,662 7.13%
6129 36525AZ 1,193,813 6.69%
6131 36525AZ 900,12 6.71%
6561 36525CA 3,876,277 6.99%
8484 36525VA 10,341,555. 7.00%
8487 36525NJ 3,418,620 8.32%
8548 36525PA 5,973,182 6.93%
8673 36525VV 1,270,231 6.70%
8722 36525GA 6,237,513 6.02%
8747 36525GA 9,258,809 6.02%
8939 36525CA 4,163,919 6.89%
9056 36525CA 4,594,704 6.95%
9072 36525CA 1,789,591 7.36%
9125 36525PA 3,079,067 6.76%
9144 36525CA 7,173,191 6.91%
9280 36525MI 2,129,735 6.80%
9291 36525GA 5,680,238 6.96%
9327 36525PA 2,358,921 6.81%
9328 36525PA 1,347,954 6.81%
9382 36525WA 2,345,682 7.40%
9412 36524CT 6,203,325 7.25%
9422 36525LA 2,270,228 7.34%
9424 36525ND 4,124,916 6.34%
9436 36525PA 720,93 8.03%
9491 36525PA 3,825,939 7.38%
9529 36525NJ 9,228,799 7.35%
9556 36525CO 4,087,542 5.76%
9565 36525TX 4,204,966 6.86%
9586 36525DE 6,776,608 7.19%
9691 36525CT 13,886,925. 7.61%
9709 36525CA 4,147,991 7.23%
11098 36525NJ 1,734,052 6.82%
11102 36525NJ 3,667,125 7.01%
11116 36525NJ 2,554,221 6.55%
11162 36525VV 2,655,269 7.05%
11207 36525AZ 2,996,822 7.25%
11260 36525CA 1,897,620 6.21%
11265 36525CA 1,604,928 6.21%
11272 36525CA 1,366,620 6.31%
11279 36524AZ 3,422,827 6.50%
11384 36525CA 1,366,620 6.31%
11411 36525WA 2,522,685 7.22%
11423 36525NV 4,881,167 6.15%
11472 36525TX 5,225,133 7.80%
11506 36525NJ 3,996,088 6.82%
11516 36525MA 4,838,483 6.96%
11552 36525CT 3,609,097 6.17%
11599 36525OR 1,631,051 7.66%
11639 36525MD 1,260,246 6.94%
11647 36525CA 1,955,421 6.45%
11687 36525MN 2,006,534 6.40%
11721 36525MA 4,811,397 6.40%
11839 36525CT 4,322,865 7.30%
11845 36525ME 2,240,412 8.00%
11851 36525CT 1,752,596 5.84%
11853 36525NY 6,307,711 7.25%
11868 36433NY 3,873,843 6.88%
11895 36525VV 3,801,560 7.65%
11931 36525NY 5,763,098 7.15%
11978 36525OH 3,291,265 7.13%
11997 36525CA 4,009,242 6.65%
11999 36525CA 2,580,966 7.70%
12022 36525MN 3,916,509 6.75%
12033 36525NJ 2,177,470 7.31%
12050 36525MD 1,388,710 8.25%
12073 36525PA 5,870,558 6.60%
12074 36525DE 3,779,109 6.70%
12075 36525DE 3,393,326 6.80%
12147 36525AZ 4,088,386 7.99%
12178 36525PA 2,837,637 6.78%
12203 36525VV 2,657,037 7.55%
12252 36525PA 3,139,061 6.40%
12253 36525PA 2,111,368 6.59%
12257 36525NY 1,765,778 6.78%
16363 36525NY 10,256,225. 6.81%
16393 36525CA 2,437,549 6.93%
16462 36525CA 11,359,112. 6.94%
16464 36525CA 17,606,388. 6.71%
16496 36525AZ 4,440,852 8.15%
16498 36160AZ 2,383,854 7.70%
16561 36525NJ 4,513,609 6.83%
16609 36525CA 2,746,469 7.14%
16718 36525FL 6,260,910 8.25%
16771 36525NY 6,838,442 6.46%
16814 36524MD 5,509,296 7.48%
16820 36525CA 2,918,123 7.14%
16823 36525CA 4,953,454 7.14%
16826 36525CA 4,070,660 7.14%
16829 36525CA 2,231,506 7.14%
16830 36525CA 3,825,439 7.14%
16936 36525NY 3,886,879 7.66%
16956 36525CA 1,278,052 7.13%
16957 36525CA 2,138,280 7.13%
17027 36525NY 2,964,132 8.88%
17137 36525NC 1,858,317 8.42%
17138 36525PA 3,383,454 8.38%
17140 36524CA 1,956,693 8.27%
17187 36160CA 1,490,580 8.41%
17194 36525CA 1,859,010 7.80%
17417 36525OH 2,053,238 8.34%
17702 36525CA 3,214,467 7.50%
17704 36525TN 1,780,939 8.50%
17735 36525NY 5,406,109 7.25%
17741 36525TX 1,405,925 8.62%
17820 36525NY 7,890,062 8.15%
17918 36525CA 9,136,033 7.94%
9513A 36525NH 3,843,954 6.96%
9513B NH 278,53 6.96%
11969A 36525CT 14,710,706. 7.46%
11969B 36525MI 5,786,211 7.46%
17637A 36525MN 1,558,285 7.31%
17637B 36525MN 2,595,503 7.31%
9100A 36525PA 1,440,134 7.62%
9100B 36525OH 1,627,351 7.62%
9100C 36525KY 1,075,300 7.62%
9100D 36525OH 1,694,557 7.62%
466,033,456.69
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 A
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 B
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 A
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 A
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
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 A
16462 76,669. 0 A
16464 116,209. 0 A
16496 33,528. 0 B
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
17027 25,127. 0
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 A
17741 14,876. 0
17820 59,539. 0
17918 79,107. 0
9513A 26,007. 0
9513B 5,652 0
11969A 104,420. 0 A
11969B 41,072. 0 A
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
Ending
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..
_
