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: August 17, 1998
(Date of earliest event reported)
Bear Sterns Commercial Mortgage Securities Inc.
(Sponsor)
(Issuer in Respect of
Mortgage Pass-Through Certificates
Series 1998-C1)
(Exact name of registrant as specified in charter)
Delaware 33-65816 3671416
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
245 Park Avenue, New York, NY 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 Mortgage Pass-Through Certificates
Series 1998-C1 issued pursuant to, a Pooling and Servicing
Agreement, dated as of October 1, 1997 (the "Pooling and
Servicing Agreement"), by and among Bear Sterns Commercial
Mortgage Securities, Inc. as sponsor, Banc One Mortgage Capital
Markets, LLC, as master servicer and AMRESCO Management, 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 X, 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 (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 8.14 of the Pooling and Servicing
Agreement, the Trustee is filing this Current Report containing
the August 17, 1998 monthly distribution report prepared by the
Trustee pursuant to Section 4.02 thereof.
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
(c) Exhibits
Exhibit No. Description
99 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on August 17, 1998
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
OF BEHALF OF BEAR STEARNS COMMERCIAL
MORTGAGE SECURITIES, INC.
By: /S/ Russell Goldenberg
Russell Goldenberg
Senior Vice President
Date: August 27,1998
ABN AMRO
LaSalle National Bank
Administrator:
Robert Castle (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Bear Stearns Commercial Mortgage Securities Inc.,
Depositor
Banc One Mortgage Capital Markets, LLC, Servicer
AMRESCO Management, Inc., Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 1998-C1
ABN AMRO Acct: 67-7954-20-8
Statement Date 08/17/98
Payment Date: 08/17/98
Prior Payment: 07/16/98
Record Date: 07/31/98
WAC: 7.51368%
WAMM: 135
Number Of Pages
Table Of Contents 1
REMIC Certificate Report 2
Other Related Information 2
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
Loan Level Listing 6
Total Pages Included In This Package 15
Specially Serviced Loan Detail Appendix A
Modified Loan Detail ppendix B
Realized Loss Detail Appendix C
Information is available for this issue from the following sources
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (312) 904-2200
ASAP #: 335
Monthly Data File Name: 0335MMYY.EXE
ABN AMRO
LaSalle National Bank
Administrator:
Robert Castle (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Bear Stearns Commercial Mortgage Securities Inc.,
Depositor
Banc One Mortgage Capital Markets, LLC, Servicer
AMRESCO Management, Inc., Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 1998-C1
ABN AMRO Acct: 67-7954-20-8
Upper Tier
Statement Date 08/17/98
Payment Date: 08/17/98
Prior Payment: 07/16/98
Record Date: 07/31/98
WAC: 7.5137%
WAMM: 135
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1 129,564,000.00 128,832,058.75
07383FAA6 1000.00000000 994.35073593
A-2 417,211,428.00 417,211,428.00
07383FAB4 1000.00000000 1000.00000000
B 35,736,956.00 35,736,956.00
07383FAC2 1000.00000000 1000.00000000
C 32,163,260.00 32,163,260.00
07383FAD0 1000.00000000 1000.00000000
D 32,163,260.00 32,163,260.00
07383FAE8 1000.00000000 1000.00000000
E 8,934,239.00 8,934,239.00
07383FAF5 1000.00000000 1000.00000000
F 12,507,935.00 12,507,935.00
07383FAH1 1000.00000000 1000.00000000
G 12,507,935.00 12,507,935.00
07383FAJ7 1000.00000000 1000.00000000
H 5,360,543.00 5,360,543.00
07383FAK4 1000.00000000 1000.00000000
I 17,868,478.00 17,868,478.00
07383FAL2 1000.00000000 1000.00000000
J 4,645,804.00 4,645,804.00
07383FAM0 1000.00000000 1000.00000000
K 6,075,283.00 6,075,283.00
07383FAN8 1000.00000000 1000.00000000
X 714,739,121.00N 714,007,179.75
07383FAG3 1000.00000000 998.97593230
R 0.00 0.00
9ABSB465 1000.00000000 0.00000000
714,739,121.00 714,007,179.75
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 599,258.68 0.00 0.00 0.00
07383FAA6 4.62519434 0.00000000 0.00000000 0.00000000
A-2 0.00 0.00 0.00 0.00
07383FAB4 0.00000000 0.00000000 0.00000000 0.00000000
B 0.00 0.00 0.00 0.00
07383FAC2 0.00000000 0.00000000 0.00000000 0.00000000
C 0.00 0.00 0.00 0.00
07383FAD0 0.00000000 0.00000000 0.00000000 0.00000000
D 0.00 0.00 0.00 0.00
07383FAE8 0.00000000 0.00000000 0.00000000 0.00000000
E 0.00 0.00 0.00 0.00
07383FAF5 0.00000000 0.00000000 0.00000000 0.00000000
F 0.00 0.00 0.00 0.00
07383FAH1 0.00000000 0.00000000 0.00000000 0.00000000
G 0.00 0.00 0.00 0.00
07383FAJ7 0.00000000 0.00000000 0.00000000 0.00000000
H 0.00 0.00 0.00 0.00
07383FAK4 0.00000000 0.00000000 0.00000000 0.00000000
I 0.00 0.00 0.00 0.00
07383FAL2 0.00000000 0.00000000 0.00000000 0.00000000
J 0.00 0.00 0.00 0.00
07383FAM0 0.00000000 0.00000000 0.00000000 0.00000000
K 0.00 0.00 0.00 0.00
07383FAN8 0.00000000 0.00000000 0.00000000 0.00000000
X 0.00 0.00 0.00 0.00
07383FAG3 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00 0.00 0.00 0.00
9ABSB465 0.00000000 0.00000000 0.00000000 0.00000000
599,258.68
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
A-1 128,232,800.07 680,662.71 0.00 6.3400%
07383FAA6 989.72554159 5.25348639 0.00000000 Fixed
A-2 417,211,428.00 2,239,034.66 0.00 6.4400%
07383FAB4 1000.00000000 5.36666666 0.00000000 Fixed
B 35,736,956.00 194,766.41 0.00 6.5400%
07383FAC2 1000.00000000 5.44999999 0.00000000 Fixed
C 32,163,260.00 180,918.34 0.00 6.7500%
07383FAD0 1000.00000000 5.62500008 0.00000000 Fixed
D 32,163,260.00 180,918.34 0.00 6.7500%
07383FAE8 1000.00000000 5.62500008 0.00000000 Fixed
E 8,934,239.00 50,255.09 0.00 6.7500%
07383FAF5 1000.00000000 5.62499951 0.00000000 Fixed
F 12,507,935.00 62,539.68 0.00 6.0000%
07383FAH1 1000.00000000 5.00000040 0.00000000 Fixed
G 12,507,935.00 62,539.68 0.00 6.0000%
07383FAJ7 1000.00000000 5.00000040 0.00000000 Fixed
H 5,360,543.00 26,802.72 0.00 6.0000%
07383FAK4 1000.00000000 5.00000093 0.00000000 Fixed
I 17,868,478.00 89,342.39 0.00 6.0000%
07383FAL2 1000.00000000 5.00000000 0.00000000 Fixed
J 4,645,804.00 23,229.02 0.00 6.0000%
07383FAM0 1000.00000000 5.00000000 0.00000000 Fixed
K 6,075,283.00 29,807.05 -569.36 6.0000%
07383FAN8 1000.00000000 4.90628173 -0.09371744 Fixed
X 713,407,921.07 615,142.69 0.00 1.0338%
07383FAG3 998.13750235 0.86065345 0.00000000 1.0319%
R 0.00 0.00 0.00
9ABSB465 0.00000000 0.00000000 0.00000000
713,407,921.07 4,435,958.78
Total P&I Payme 5,035,217.46
Page 2 of 15
Notes: (1) N denotes notional balance not included
in total (2) Interest Paid minus
Interest Adjustment minus Deferred Interest equals
Accrual (3) Estimated
ABN AMRO
LaSalle National Bank
Administrator:
Robert Castle (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Bear Stearns Commercial Mortgage Securities Inc.,
Depositor
Banc One Mortgage Capital Markets, LLC, Servicer
AMRESCO Management, Inc., Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 1998-C1
ABN AMRO Acct: 67-7954-20-8
Lower Tier
Statement Date 08/17/98
Payment Date: 08/17/98
Prior Payment: 07/16/98
Record Date: 07/31/98
WAC: 7.51368%
WAMM: 135
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
LA-1 129,564,000.00 128,832,058.75
NONE 1000.00000000 994.35073593
LA-2 417,211,428.00 417,211,428.00
NONE 1000.00000000 1000.00000000
LB 35,736,956.00 35,736,956.00
NONE 1000.00000000 1000.00000000
LC 32,163,260.00 32,163,260.00
NONE 1000.00000000 1000.00000000
LD 32,163,260.00 32,163,260.00
NONE 1000.00000000 1000.00000000
LE 8,934,239.00 8,934,239.00
NONE 1000.00000000 1000.00000000
LF 12,507,935.00 12,507,935.00
NONE 1000.00000000 1000.00000000
LG 12,507,935.00 12,507,935.00
NONE 1000.00000000 1000.00000000
LH 5,360,543.00 5,360,543.00
NONE 1000.00000000 1000.00000000
LI 17,868,478.00 17,868,478.00
NONE 1000.00000000 1000.00000000
LJ 4,645,804.00 4,645,804.00
NONE 1000.00000000 1000.00000000
LK 6,075,283.00 6,075,283.00
NONE 1000.00000000 1000.00000000
LR 0.00 0.00
9ABSB466 1000.00000000 0.00000000
714,739,121.00 714,007,179.75
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 599,258.68 0.00 0.00 0.00
NONE 4.62519434 0.00000000 0.00000000 0.00000000
LA-2 0.00 0.00 0.00 0.00
NONE 0.00000000 0.00000000 0.00000000 0.00000000
LB 0.00 0.00 0.00 0.00
NONE 0.00000000 0.00000000 0.00000000 0.00000000
LC 0.00 0.00 0.00 0.00
NONE 0.00000000 0.00000000 0.00000000 0.00000000
LD 0.00 0.00 0.00 0.00
NONE 0.00000000 0.00000000 0.00000000 0.00000000
LE 0.00 0.00 0.00 0.00
NONE 0.00000000 0.00000000 0.00000000 0.00000000
LF 0.00 0.00 0.00 0.00
NONE 0.00000000 0.00000000 0.00000000 0.00000000
LG 0.00 0.00 0.00 0.00
NONE 0.00000000 0.00000000 0.00000000 0.00000000
LH 0.00 0.00 0.00 0.00
NONE 0.00000000 0.00000000 0.00000000 0.00000000
LI 0.00 0.00 0.00 0.00
NONE 0.00000000 0.00000000 0.00000000 0.00000000
LJ 0.00 0.00 0.00 0.00
NONE 0.00000000 0.00000000 0.00000000 0.00000000
LK 0.00 0.00 0.00 0.00
NONE 0.00000000 0.00000000 0.00000000 0.00000000
LR 0.00 0.00 0.00 0.00
9ABSB466 0.00000000 0.00000000 0.00000000 0.00000000
599,258.68
Closing Interest Interest Pass-Through
Class Balance Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Per $1,000 Next Rate (3)
LA-1 128,232,800.07 800,506.03 0.00 7.4563%
NONE 989.72554159 6.17846030 0.00000000 7.4545%
LA-2 417,211,428.00 2,592,369.22 0.00 7.4563%
NONE 1000.00000000 6.21356235 0.00000000 7.4545%
LB 35,736,956.00 222,053.80 0.00 7.4563%
NONE 1000.00000000 6.21356223 0.00000000 7.4545%
LC 32,163,260.00 199,848.42 0.00 7.4563%
NONE 1000.00000000 6.21356231 0.00000000 7.4545%
LD 32,163,260.00 199,848.42 0.00 7.4563%
NONE 1000.00000000 6.21356231 0.00000000 7.4545%
LE 8,934,239.00 55,513.45 0.00 7.4563%
NONE 1000.00000000 6.21356223 0.00000000 7.4545%
LF 12,507,935.00 77,718.83 0.00 7.4563%
NONE 1000.00000000 6.21356203 0.00000000 7.4545%
LG 12,507,935.00 77,718.83 0.00 7.4563%
NONE 1000.00000000 6.21356203 0.00000000 7.4545%
LH 5,360,543.00 33,308.07 0.00 7.4563%
NONE 1000.00000000 6.21356269 0.00000000 7.4545%
LI 17,868,478.00 111,026.90 0.00 7.4563%
NONE 1000.00000000 6.21356223 0.00000000 7.4545%
LJ 4,645,804.00 28,866.99 0.00 7.4563%
NONE 1000.00000000 6.21356174 0.00000000 7.4545%
LK 6,075,283.00 37,179.82 -569.36 7.4563%
NONE 1000.00000000 6.11984989 -0.09371744 7.4545%
LR 0.00 0.00 0.00
9ABSB466 0.00000000 0.00000000 0.00000000
713,407,921.07 4,435,958.78 (569.36)
Total P&I Payme 5,035,217.46
Page 3 of 15
Notes: (1) N denotes notional balance not included
in total (2) Interest Paid minus
Interest Adjustment minus Deferred Interest equals
Accrual (3) Estimated
CertifiUnpaid Deferred
Class Interest Shortfall Interest
A-1 0.00 0.00
A-2 0.00 0.00
B 0.00 0.00
C 0.00 0.00
D 0.00 0.00
E 0.00 0.00
F 0.00 0.00
G 0.00 0.00
H 0.00 0.00
I 0.00 0.00
J 0.00 0.00
K 569.36 0.00
X 0.00 0.00
Totals: 0.00 0.00
CertifiAppraisal Reduction Yield Maint.
Class Amount Premiums
A-1 0.00 0.00
A-2 0.00 0.00
B 0.00 0.00
C 0.00 0.00
D 0.00 0.00
E 0.00 0.00
F 0.00 0.00
G 0.00 0.00
H 0.00 0.00
I 0.00 0.00
J 0.00 0.00
K 0.00 0.00
X 0.00 0.00
Totals: 0.00 0.00
Advances
Prior Outstanding Current Month
Principal Interest Principal Interest
Servicer: 28,913.69 140,641.45 2,786.48 23,982.23
Trustee: 0.00 0.00 0.00 0.00
Fiscal Ag 0.00 0.00 0.00 0.00
Total 28,913.69 140,641.45 2,786.48 23,982.23
Recovered Advances Outstanding
Principal Interest Principal Interest
Servicer: 28,913.69 140,641.45 2,786.48 23,982.23
Trustee: 0.00 0.00 0.00 0.00
Fiscal Ag 0.00 0.00 0.00 0.00
Total 28,913.69 140,641.45 2,786.48 23,982.23
Current Period Scheduled Servicing Fees: 34,157.47
Current Period Special Servicing Fees: 0.00
Additional Servicing Compensation: 569.36
Summary of REO Property:
Principal
Property Name Date of REOBalance
0.00 0.00 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0 0 01/00/00 0.00
0.00 0 01/00/00 0.00
0.00 0 01/00/00 0.00
0 0 01/00/00 0.00
Totals: 0.00
Date of FinalAmount Aggregate Other
Property Name Book Value Recovery of Proceeds Revenues
Collect
0.00 0.00 01/00/00 0.00 0.00
0.00 0 01/00/00 0.00 0.00
0.00 0 01/00/00 0.00 0.00
0.00 0 01/00/00 0.00 0.00
0.00 0 01/00/00 0.00 0.00
0.00 0.00 01/00/00 0.00 0.00
0.00 0.00 01/00/00 0.00 0.00
0.00 0.00 01/00/00 0.00 0.00
Totals: 0.00 0.00
Appraised value of real estate acquired through foreclosure
or grant of
of foreclosure: 0.00
Summary of Appraisal Reductions:
Principal
Property Name Loan NumberBalance
0.00 0 0 0.00
0.00 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
0 0 0 0.00
Totals: 0.00
Appraisal Appraisal Date of
Property Name Reduction ADate Reduction
0.00 0.00 01/00/00 01/00/00
0.00 0.00 01/00/00 01/00/00
0 0.00 01/00/00 01/00/00
0 0.00 01/00/00 01/00/00
0 0.00 01/00/00 01/00/00
0 0.00 01/00/00 01/00/00
0 0.00 01/00/00 01/00/00
0 0.00 01/00/00 01/00/00
Totals: 0.00
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
08/17/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
07/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy REO
Date # Balance # Balance # Balance
08/17/98 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
07/16/98 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
DistributiModifications Prepayments Curr Weighted Av
Date # Balance # Balance Coupon Remit
08/17/98 0 0 0 0 7.51% 7.46%
0.00% 0.00% 0.00% 0.00%
07/16/98 0 0 0 0 7.28% 7.22%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
01/00/00 0 0 0 0 0.00% 0.00%
0.00% 0.00% 0.00% 0.00%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinq
Aging Category
Paid Outstanding Out. Property
Disclosure Doc Thru Current P&I P&I Protection
Control # Date Advance Advances** Advances
6383 35977 12,455.43 12,455.43 0.00
5483 35977 14,313.28 14,313.28 0.00
Total 26,768.71 26,768.71 0.00
Special
Disclosure Doc Advance Servicer Foreclosure Bankruptcy
Control # DescriptionTransfer DateDate Date
6383 B
5483 B
Disclosure Doc REO
Control # Date
6383
5483
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current
period P&I Advance
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
$0to $1,000,000 5 4,629,793 0.65%
$1,000,001to $2,000,000 40 63,255,168 8.87%
$2,000,000to $3,000,000 28 70,580,338 9.89%
$3,000,000to $4,000,000 16 56,611,297 7.94%
$4,000,000to $5,000,000 13 58,832,172 8.25%
$5,000,000to $6,000,000 13 72,980,116 10.23%
$6,000,000to $7,000,000 6 40,165,197 5.63%
$7,000,000to $8,000,000 4 30,026,895 4.21%
$8,000,000to $9,000,000 2 17,442,885 2.45%
$9,000,000to $10,000,000 6 57,854,153 8.11%
$10,000,00to $12,000,000 4 45,094,396 6.32%
$12,000,00to $14,000,000 5 64,719,288 9.07%
$14,000,00to $17,000,000 4 63,126,722 8.85%
$17,000,00to $20,000,000 0 0 0.00%
$20,000,00to $23,000,000 2 44,210,133 6.20%
$23,000,00to $28,000,000 1 23,879,368 3.35%
Total 149 713,407,921 100.00%
Average Scheduled Balance is 4,787,973
Maximum Scheduled Balance is 23,879,368
Minimum Scheduled Balance is 770,636
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 41 275,416,215 38.61%
Office 26 122,967,169 17.24%
Multifamily 32 100,603,704 14.10%
Industrial 20 81,420,596 11.41%
Lodging 6 43,203,180 6.06%
Mixed Use 8 29,394,746 4.12%
Mobile Home 8 29,386,794 4.12%
Health Care 3 12,371,204 1.73%
Other 3 10,646,846 1.49%
Self Storage 2 7,997,467 1.12%
Total 149 713,407,921 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
6.000%or less 0 0 0.000%
6.000%to 6.250% 0 0 0.000%
6.250%to 6.500% 1 11,939,402 1.674%
6.500%to 6.750% 3 6,987,846 0.980%
6.750%to 7.000% 25 174,055,822 24.398%
7.000%to 7.250% 34 181,475,507 25.438%
7.250%to 7.500% 35 179,538,205 25.166%
7.500%to 7.750% 24 81,009,761 11.355%
7.750%to 8.000% 12 36,387,373 5.101%
8.000%to 8.250% 9 33,424,558 4.685%
8.250%to 8.500% 0 0 0.000%
8.500%to 8.750% 4 6,264,933 0.878%
8.750%to 18.750% 2 2,324,513 0.326%
0.000%to 0.000% 0 0 0.000%
0.000%& Above 0 0 0.000%
Total 149 713,407,921100.000%
W/Avg Mortgage Interest Rate is 7.279%
Minimum Mortgage Interest Rate is 6.470%
Maximum Mortgage Interest Rate is 9.875%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 29 195,618,374 27.42%
New York 23 117,917,687 16.53%
Florida 15 63,394,339 8.89%
Massachusetts 8 37,783,579 5.30%
Arizona 8 33,784,800 4.74%
Connecticut 6 32,142,782 4.51%
Maryland 5 29,290,410 4.11%
Pennsylvania 8 24,360,607 3.41%
Delaware 4 19,351,966 2.71%
Texas 3 18,719,879 2.62%
Michigan 4 17,078,361 2.39%
New Jersey 3 16,759,274 2.35%
Utah 3 14,580,287 2.04%
Illinois 3 10,694,439 1.50%
Various 1 9,576,668 1.34%
Vermont 2 9,417,044 1.32%
Minnesota 5 9,372,846 1.31%
Washington 1 8,472,951 1.19%
North Carolina 2 7,855,318 1.10%
Virginia 2 7,111,357 1.00%
Oregon 2 6,593,077 0.92%
New Hampshire 1 4,387,289 0.61%
Louisiana 1 4,293,871 0.60%
Colorado 2 4,088,451 0.57%
Nevada 4 3,935,831 0.55%
Rhode Island 1 2,634,113 0.37%
Ohio 1 1,988,871 0.28%
Alabama 1 1,432,815 0.20%
Maine 1 770,636 0.11%
Total 149 713,407,921 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 149 713,407,921 100.00%
1+ to 2 years 0 0 0.00%
2+ to 3 years 0 0 0.00%
3+ to 4 years 0 0 0.00%
4+ to 5 years 0 0 0.00%
5+ to 6 years 0 0 0.00%
6+ to 7 years 0 0 0.00%
7+ to 8 years 0 0 0.00%
8+ to 9 years 0 0 0.00%
9+ to 10 years 0 0 0.00%
10 years or more 0 0 0.00%
Total 149 713,407,921 100.00%
Weighted Average Seasoning is 0.3
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 0 0 0.00%
61 to 120 months 5 14,483,139 2.03%
121 to 180 months 0 0 0.00%
181 to 240 months 0 0 0.00%
241 to 360 months 0 0 0.00%
Total 5 14,483,139 2.03%
Weighted Ave 174
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1or less 0 0 0.00%
1.0001to 1.1 0 0 0.00%
1.1001to 1.2 0 0 0.00%
1.2001to 1.3 0 0 0.00%
1.3001to 1.4 0 0 0.00%
1.4001to 1.5 0 0 0.00%
1.5001to 1.6 0 0 0.00%
1.6001to 1.7 0 0 0.00%
1.7001to 1.8 0 0 0.00%
1.8001to 1.9 0 0 0.00%
1.9001to 2 0 0 0.00%
2.0001to 2.4 0 0 0.00%
2.4001to 2.8 0 0 0.00%
2.8001to 3 0 0 0.00%
3.0001& above 0 0 0.00%
Unknown 149 713,407,921 100.00%
Total 149 713,407,921 100.00%
Weighted Average Debt Service Coverage Ratio is 0
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0 0.00%
1 to 2 years 0 0 0.00%
2 Years or More 0 0 0.00%
Unknown 149 713,407,921 100.00%
Total 149 713,407,921 100.00%
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 0 0 0.00%
13 to 24 months 0 0 0.00%
25 to 36 months 0 0 0.00%
37 to 48 months 0 0 0.00%
49 to 60 months 0 0 0.00%
61 to 120 months 117 509,702,732 71.45%
121 to 180 months 26 179,645,381 25.18%
181 to 240 months 1 9,576,668 1.34%
Total 144 698,924,782 97.97%
Weighted Ave 134
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 5 14,483,139 2.03%
Amortizing Balloon 144 698,924,782 97.97%
Total 149 713,407,921 100.00%
(1) Debt Service Coverage Ratios are calculated
(2) as described in the pros
values are updated periodically as new NOI figures
became available fro
borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer
or Underwriter mak
any representation as to the accuracy of the data
provided by the borrow
for this calculation.
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
3912BEAR98C1 Office 07/01/07
4500BEAR98C1 Industrial 12/01/07
4950BEAR98C1 Office 12/01/09
5005BEAR98C1 Multifamily 12/01/12
5237BEAR98C1 Industrial 01/01/08
5351BEAR98C1 Retail 01/01/13
5405BEAR98C1 Multifamily 01/01/08
5483BEAR98C1 Office 04/01/08
5535BEAR98C1 Industrial 01/01/08
5589BEAR98C1 Industrial 04/01/08
5596BEAR98C1 Multifamily 01/01/08
5610BEAR98C1 Mixed Use 06/01/08
5615BEAR98C1 Office 05/01/08
5632BEAR98C1 Office 01/01/08
5819BEAR98C1 Retail 06/01/08
5828BEAR98C1 Health Care 03/01/08
5829BEAR98C1 Health Care 01/01/13
5833BEAR98C1 Retail 01/01/13
5857BEAR98C1 Retail 06/01/08
5867BEAR98C1 Mobile Home 03/01/08
5873BEAR98C1 Mobile Home 01/01/08
5874BEAR98C1 Mobile Home 05/01/08
5876BEAR98C1 Industrial 01/01/08
5876BEAR98C1 Industrial 01/01/08
5876BEAR98C1 Industrial 01/01/08
5906BEAR98C1 Retail 06/01/08
5914BEAR98C1 Multifamily 02/01/08
5915BEAR98C1 Multifamily 02/01/08
5923BEAR98C1 Office 01/01/08
5979BEAR98C1 Mixed Use 06/01/08
5981BEAR98C1 Industrial 04/01/08
5995BEAR98C1 Industrial 04/01/28
6008BEAR98C1 Lodging 03/01/08
6016BEAR98C1 Office 03/01/08
6017BEAR98C1 Lodging 06/01/08
6021BEAR98C1 Multifamily 04/01/13
6027BEAR98C1 Office 01/01/08
6028BEAR98C1 Multifamily 01/01/08
6041BEAR98C1 Office 02/01/08
6042BEAR98C1 Industrial 03/01/08
6059BEAR98C1 Retail 04/01/13
6070BEAR98C1 Retail 06/01/08
6072BEAR98C1 Multifamily 03/01/08
6082BEAR98C1 Office 05/01/08
6100BEAR98C1 Retail 01/01/13
6101BEAR98C1 Retail 01/01/13
6102BEAR98C1 Mobile Home 01/01/13
6116BEAR98C1 Multifamily 04/01/08
6146BEAR98C1 Office 03/01/08
6151BEAR98C1 Retail 04/01/08
6161BEAR98C1 Mixed Use 06/01/13
6187BEAR98C1 Multifamily 04/01/13
6189BEAR98C1 Multifamily 04/01/13
6190BEAR98C1 Multifamily 06/01/13
6191BEAR98C1 Multifamily 04/01/13
6204BEAR98C1 Lodging 02/01/08
6221BEAR98C1 Retail 06/01/05
6225BEAR98C1 Multifamily 02/01/08
6230BEAR98C1 Retail 03/01/08
6233BEAR98C1 Retail 09/01/07
6234BEAR98C1 Industrial 08/31/07
6235BEAR98C1 Lodging 09/01/12
6236BEAR98C1 Office 08/01/07
6237BEAR98C1 Office 09/01/07
6238BEAR98C1 Multifamily 10/01/07
6239BEAR98C1 Multifamily 10/01/12
6254BEAR98C1 Retail 04/01/13
6266BEAR98C1 Lodging 03/01/08
6284BEAR98C1 Office 04/01/08
6310BEAR98C1 Industrial 03/01/08
6341BEAR98C1 Retail 04/01/08
6347BEAR98C1 Office 04/01/05
6365BEAR98C1 Industrial 03/01/08
6378BEAR98C1 Retail 02/01/08
6382BEAR98C1 Industrial 02/01/08
6383BEAR98C1 Office 06/01/08
6386BEAR98C1 Mixed Use 02/01/13
6388BEAR98C1 Multifamily 05/01/13
6397BEAR98C1 Retail 04/01/08
6414BEAR98C1 Self Storag 01/01/08
6430BEAR98C1 Retail 05/01/13
6461BEAR98C1 Industrial 05/01/08
6475BEAR98C1 Health Care 03/01/08
6526BEAR98C1 Other 04/01/08
6529BEAR98C1 Retail 05/01/08
6557BEAR98C1 Retail 04/01/08
6591BEAR98C1 Office 06/01/08
6599BEAR98C1 Multifamily 06/01/08
6605BEAR98C1 Office 02/01/08
6638BEAR98C1 Multifamily 03/01/08
8460BEAR98C1 Retail 06/01/08
8462BEAR98C1 Multifamily 04/01/08
8466BEAR98C1 Multifamily 03/01/08
8489BEAR98C1 Office 06/01/08
8497BEAR98C1 Retail 05/01/08
8574BEAR98C1 Lodging 03/01/08
8587BEAR98C1 Office 06/01/08
8597BEAR98C1 Multifamily 06/01/08
8652BEAR98C1 Office 06/01/08
8666BEAR98C1 Multifamily 04/01/08
8669BEAR98C1 Mobile Home 05/01/08
8672BEAR98C1 Mobile Home 06/01/08
8749BEAR98C1 Retail 06/01/08
8782BEAR98C1 Multifamily 06/01/08
8785BEAR98C1 Retail 06/01/08
8874BEAR98C1 Retail 06/01/08
8976BEAR98C1 Retail 06/01/08
9002BEAR98C1 Mixed Use 06/01/08
9014BEAR98C1 Industrial 06/01/08
9025BEAR98C1 Other 03/01/13
9073BEAR98C1 Retail 06/01/08
9114BEAR98C1 Industrial 05/01/13
9115BEAR98C1 Retail 05/01/13
9119BEAR98C1 Retail 05/01/13
9121BEAR98C1 Office 05/01/13
9123BEAR98C1 Multifamily 05/01/13
9140BEAR98C1 Retail 06/01/08
9145BEAR98C1 Office 06/01/08
9173BEAR98C1 Multifamily 06/01/08
9204BEAR98C1 Mixed Use 06/01/08
9204BEAR98C1 Mixed Use 06/01/08
9210BEAR98C1 Self Storag 06/01/08
9213BEAR98C1 Retail 05/01/08
9277BEAR98C1 Office 06/01/08
9305BEAR98C1 Mobile Home 04/01/13
9306BEAR98C1 Mobile Home 04/01/13
9326BEAR98C1 Multifamily 06/01/08
9329BEAR98C1 Multifamily 05/01/08
9330BEAR98C1 Multifamily 05/01/08
9331BEAR98C1 Multifamily 05/01/08
9332BEAR98C1 Multifamily 06/01/08
9333BEAR98C1 Multifamily 05/01/08
9365BEAR98C1 Retail 05/01/08
9371BEAR98C1 Other 06/01/08
9406BEAR98C1 Mixed Use 06/01/08
9423BEAR98C1 Industrial 06/01/08
9430BEAR98C1 Retail 06/01/08
9488BEAR98C1 Office 06/01/13
9489BEAR98C1 Office 06/01/13
9495BEAR98C1 Retail 06/01/08
9496BEAR98C1 Retail 06/01/08
9497BEAR98C1 Retail 06/01/08
9588BEAR98C1 Industrial 06/01/08
9669BEAR98C1 Industrial 06/01/08
9671BEAR98C1 Retail 11/01/07
9672BEAR98C1 Retail 11/01/07
9673BEAR98C1 Retail 11/01/07
9674BEAR98C1 Retail 12/01/07
9675BEAR98C1 Retail 11/01/07
Operating Ending
DisclosureStatement Principal Note
Control # Date State Balance Rate
3912 RI 2,634, 8.558%
4500 AZ 3,123, 7.710%
4950 DE 2,685, 7.620%
5005 MA 10,930, 6.860%
5237 NY 9,053, 7.315%
5351 CA 10,248, 7.365%
5405 MI 1,641, 7.190%
5483 NY 1,991, 7.210%
5535 FL 1,288, 6.860%
5589 OR 5,153, 7.490%
5596 FL 2,480, 7.345%
5610 FL 5,856, 7.100%
5615 FL 8,969, 6.990%
5632 CT 4,477, 7.380%
5819 VT 6,492, 7.680%
5828 AZ 7,524, 6.860%
5829 AZ 3,752, 7.415%
5833 NY 6,603, 7.195%
5857 MD 9,928, 7.200%
5867 NY 2,138, 7.310%
5873 NY 1,216, 7.440%
5874 NY 2,541, 7.280%
5876 NV 1,054, 7.610%
5876 NV 905 7.610%
5876 NV 965 7.610%
5906 NY 15,964, 7.080%
5914 MA 3,820, 6.710%
5915 MA 1,587, 6.710%
5923 IL 4,973, 7.900%
5979 MD 1,995, 7.080%
5981 IL 3,983, 7.705%
5995 VV 9,576, 7.730%
6008 FL 22,855, 6.960%
6016 AZ 3,480, 7.170%
6017 MD 2,694, 7.400%
6021 MI 1,579, 6.710%
6027 CA 2,281, 7.300%
6028 CA 1,939, 7.250%
6041 PA 2,581, 7.220%
6042 DE 2,088, 7.190%
6059 OR 1,439, 7.310%
6070 NY 5,338, 7.380%
6072 NY 6,000, 7.220%
6082 WA 8,472, 7.240%
6100 CA 23,879, 7.365%
6101 CA 12,238, 7.365%
6102 CA 2,238, 7.365%
6116 CA 1,894, 7.030%
6146 NY 1,984, 7.760%
6151 MI 11,939, 6.470%
6161 NY 3,975, 7.000%
6187 MN 1,791, 6.761%
6189 MN 1,204, 6.911%
6190 MN 1,547, 7.203%
6191 MN 2,288, 6.761%
6204 CA 12,129, 6.870%
6221 NY 1,995, 7.180%
6225 IL 1,737, 7.140%
6230 PA 995 7.650%
6233 CA 9,338, 8.125%
6234 CA 4,526, 8.250%
6235 CA 1,553, 9.125%
6236 AL 1,432, 8.625%
6237 CA 1,188, 8.625%
6238 NV 1,009, 8.625%
6239 ME 770 9.875%
6254 CO 993 7.460%
6266 VT 2,924, 7.530%
6284 DE 1,496, 7.495%
6310 NJ 7,459, 7.220%
6341 FL 1,917, 7.703%
6347 AZ 1,943, 8.015%
6365 VA 2,437, 7.440%
6378 TX 3,674, 7.400%
6382 NY 3,485, 7.600%
6383 CT 1,698, 8.050%
6386 CA 5,976, 7.950%
6388 NY 3,886, 6.830%
6397 FL 1,503, 7.700%
6414 MA 5,008, 7.390%
6430 MD 11,976, 7.160%
6461 CT 3,492, 7.120%
6475 AZ 1,094, 7.825%
6526 MN 2,540, 7.990%
6529 PA 2,855, 7.800%
6557 FL 2,978, 7.050%
6591 MI 1,917, 6.900%
6599 CO 3,095, 6.870%
6605 TX 14,000, 6.920%
6638 CA 2,291, 6.930%
8460 CA 2,545, 7.830%
8462 CA 2,791, 6.950%
8466 NY 1,029, 7.280%
8489 DE 13,081, 7.120%
8497 MA 2,690, 7.000%
8574 TX 1,045, 8.150%
8587 CA 9,979, 7.570%
8597 LA 4,293, 7.070%
8652 FL 1,677, 7.510%
8666 NH 4,387, 7.040%
8669 NY 5,988, 7.180%
8672 NY 2,398, 7.230%
8749 PA 1,048, 8.040%
8782 FL 1,187, 7.510%
8785 CT 13,270, 7.110%
8874 CT 4,513, 7.110%
8976 NY 9,977, 7.050%
9002 MA 3,392, 7.460%
9014 NJ 4,241, 7.715%
9025 CA 2,268, 7.994%
9073 CA 1,995, 7.630%
9114 CA 6,985, 6.934%
9115 CA 14,469, 6.934%
9119 CA 21,354, 6.934%
9121 CA 15,716, 6.884%
9123 CA 4,989, 6.934%
9140 NY 16,977, 7.320%
9145 CA 5,692, 7.470%
9173 MA 2,694, 7.520%
9204 FL 3,420, 7.350%
9204 FL 2,471, 7.350%
9210 FL 2,988, 6.910%
9213 NY 3,330, 7.620%
9277 CT 4,690, 7.590%
9305 AZ 6,981, 7.310%
9306 AZ 5,884, 7.310%
9326 CA 5,792, 7.300%
9329 PA 4,559, 7.055%
9330 PA 1,833, 7.005%
9331 PA 3,101, 7.005%
9332 NJ 5,058, 7.005%
9333 PA 7,385, 7.005%
9365 NC 1,492, 7.780%
9371 NY 5,837, 7.470%
9406 FL 2,305, 7.760%
9423 NY 1,944, 7.680%
9430 MD 2,696, 7.420%
9488 CA 2,046, 6.934%
9489 CA 1,872, 6.920%
9495 UT 6,740, 7.290%
9496 UT 4,244, 7.290%
9497 UT 3,595, 7.290%
9588 CA 5,393, 7.520%
9669 NY 4,260, 7.580%
9671 FL 1,491, 8.010%
9672 VA 4,674, 8.010%
9673 NC 6,362, 7.760%
9674 OH 1,988, 7.970%
9675 MA 7,657, 8.040%
713,407,921
Loan
DisclosureScheduled Prepayment Status
Control # P&I Prepayment Date Code (1)
3912 21 0
4500 23 0
4950 19 0
5005 72 0
5237 62 0
5351 71 0
5405 11 0
5483 14 0 B
5535 0
5589 38 0
5596 18 0
5610 41 0
5615 63 0
5632 31 0
5819 46 0
5828 52 0
5829 30 0
5833 61 0
5857 71 0
5867 15 0
5873 0
5874 18 0
5876 0
5876 0
5876 0
5906 113, 0
5914 26 0
5915 11 0
5923 36 0
5979 14 0
5981 30 0
5995 68 0
6008 161, 0
6016 25 0
6017 19 1,091
6021 14 0
6027 16 0
6028 13 0
6041 18 0
6042 15 0
6059 11 0
6070 39 0
6072 37 0
6082 61 0
6100 165, 0
6101 84 0
6102 15 0
6116 12 0
6146 14 0
6151 80 0
6161 35 0
6187 12 0
6189 0
6190 10 0
6191 15 0
6204 85 0
6221 14 167
6225 12 0
6230 0
6233 69 0
6234 36 0
6235 16 0
6236 11 0
6237 0
6238 0
6239 0
6254 0
6266 23 0
6284 10 0
6310 54 0
6341 14 0
6347 14 0
6365 18 0
6378 27 0
6382 24 0
6383 12 0 B
6386 43 0
6388 27 0
6397 11 0
6414 37 0
6430 81 0
6461 23 0
6475 0
6526 19 0
6529 20 0
6557 23 0
6591 14 0
6599 20 0
6605 83 0
6638 15 0
8460 19 0
8462 18 0
8466 0
8489 88 0
8497 19 0
8574 0
8587 74 0
8597 28 0
8652 11 0
8666 29 0
8669 40 0
8672 14 0
8749 0
8782 0
8785 94 0
8874 30 0
8976 70 0
9002 25 0
9014 32 0
9025 16 0
9073 14 -167
9114 46 0
9115 95 0
9119 141, 0
9121 103, 0
9123 33 0
9140 116, 0
9145 39 0
9173 19 0
9204 23 0
9204 17 0
9210 23 0
9213 24 0
9277 35 0
9305 48 0
9306 40 0
9326 39 0
9329 32 0
9330 13 0
9331 22 0
9332 35 0
9333 52 0
9365 12 0
9371 43 0
9406 17 0
9423 15 0
9430 18 -1,091
9488 13 0
9489 12 0
9495 46 0
9496 29 0
9497 24 0
9588 37 0
9669 34 0
9671 11 0
9672 34 0
9673 45 0
9674 14 0
9675 56 0
0
* NOI and DSCR, if available and reportable
* under the terms of the
are based on information obtained from the related
borrower, and no othe
agreement shall be held liable for the accuracy or
methodology used to d
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - < one month delinq
1. P&I Adv - delinquent 1 month
2. P&I Adv - delinquent 2 months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
Specially Serviced Loan Detail
Beginning
DisclosureScheduled Interest Maturity
Control # Balance Rate Date
0
Specially
DisclosureProperty Serviced
Control # Type Status CodeComments
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
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
DisclosureModificatiModification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Realized Loss Detail
Beginning
Dist. DisclosureAppraisal Appraisal Scheduled
Date Control # Date Value Balance
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
0 0 0 0.00 0.00
Current Total 0.00
Cumulative 0.00
Gross Proceeds Aggregate
Dist. DisclosureGross as a % of Liquidation
Date Control # Proceeds Sched Principal Expenses *
0 0 0.00 0.00
0 0 0.00 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Current Total 0.00 0 0.00
Cumulative 0.00 0 0.00
Net Net Proceeds
Dist. DisclosureLiquidationas a % of Realized
Date Control # Proceeds Sched. Balance Loss
0 0
0 0
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
0 0 0.00 0 0.00
Current Total 0.00 0.00
Cumulative 0.00 0.00
* Aggregate liquidation expenses also
* include outstanding
P&I advances and unpaid servicing fees, unpaid
trustee fees, etc..
_
