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: April 16, 1999
(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
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 April 16, 1999 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
Exhibits
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 4.2 of the Pooling and Servicing
Agreement for the distribution on
April 16,1999
Pursuant to the requirements of the Securities Exchange
Act of 1934, the Registrant has duly caused this report
to be signed on behalf of the Registrant by the undersigned
thereunto duly authorized.
LASALLE NATIONAL BANK, IN
ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF Bear Sterns
Commercial Mortgage Securities
Inc., REGISTRANT
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: April 16,1999
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 04/16/99
Payment Date: 04/16/99
Prior Payment: 03/16/99
Record Date: 03/31/99
WAC: 7.51385%
WAMM: 127
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 Appendix 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 (714) 282-5518
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 04/16/99
Payment Date: 04/16/99
Prior Payment: 03/16/99
Record Date: 03/31/99
WAC: 7.5139%
WAMM: 127
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1 129,564,000.00 123,238,506.83
07383FAA6 1000.00000000 951.17862084
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 708,413,627.83
07383FAG3 1000.00000000 991.14992732
R 0.00 0.00
9ABSB465 1000.00000000 0.00000000
714,739,121.00 708,413,627.83
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 635,590.54 0.00 0.00 0.00
07383FAA6 4.90561066 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
635,590.54
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-1 122,602,916.29 651,110.11 0.00 6.3400%
07383FAA6 946.27301017 5.02539371 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 30,376.39 0.00 6.0000%
07383FAN8 1000.00000000 4.99999588 0.00000000 Fixed
X 707,778,037.29 610,041.35 0.00 1.0334%
07383FAG3 990.26066504 0.85351610 0.00000000 0.7987%
R 0.00 0.00 0.00
9ABSB465 0.00000000 0.00000000 0.00000000
707,778,037.29 4,401,874.18
Total P&I Payme 5,037,464.72
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 04/16/99
Payment Date: 04/16/99
Prior Payment: 03/16/99
Record Date: 03/31/99
WAC: 7.51385%
WAMM: 127
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
LA-1 129,564,000.00 123,238,506.83
NONE 1000.00000000 951.17862084
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
714,739,121.00 708,413,627.83
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 635,590.54 0.00 0.00 0.00
NONE 4.90561066 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
635,590.54
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-1 122,602,916.29 765,767.88 0.00 7.4564%
NONE 946.27301017 5.91034454 0.00000000 7.2218%
LA-2 417,211,428.00 2,592,429.26 0.00 7.4564%
NONE 1000.00000000 6.21370626 0.00000000 7.2218%
LB 35,736,956.00 222,058.95 0.00 7.4564%
NONE 1000.00000000 6.21370634 0.00000000 7.2218%
LC 32,163,260.00 199,853.05 0.00 7.4564%
NONE 1000.00000000 6.21370626 0.00000000 7.2218%
LD 32,163,260.00 199,853.05 0.00 7.4564%
NONE 1000.00000000 6.21370626 0.00000000 7.2218%
LE 8,934,239.00 55,514.74 0.00 7.4564%
NONE 1000.00000000 6.21370662 0.00000000 7.2218%
LF 12,507,935.00 77,720.63 0.00 7.4564%
NONE 1000.00000000 6.21370594 0.00000000 7.2218%
LG 12,507,935.00 77,720.63 0.00 7.4564%
NONE 1000.00000000 6.21370594 0.00000000 7.2218%
LH 5,360,543.00 33,308.84 0.00 7.4564%
NONE 1000.00000000 6.21370634 0.00000000 7.2218%
LI 17,868,478.00 111,029.47 0.00 7.4564%
NONE 1000.00000000 6.21370606 0.00000000 7.2218%
LJ 4,645,804.00 28,867.66 0.00 7.4564%
NONE 1000.00000000 6.21370596 0.00000000 7.2218%
LK 6,075,283.00 37,750.02 0.00 7.4564%
NONE 1000.00000000 6.21370560 0.00000000 7.2218%
LR 0.00 0.00 0.00
9ABSB466 0.00000000 0.00000000 0.00000000
707,778,037.29 4,401,874.18 0.00
Total P&I Payme 5,037,464.72
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 489.12 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: 7,541.31 28,319.23 7,511.11 56,799.22
Trustee: 0.00 0.00 0.00 0.00
Fiscal Ag 0.00 0.00 0.00 0.00
Total 7,541.31 28,319.23 7,511.11 56,799.22
Recovered Advances Outstanding
Principal Interest Principal Interest
Servicer: 7,541.31 28,319.23 7,511.11 56,799.22
Trustee: 0.00 0.00 0.00 0.00
Fiscal Ag 0.00 0.00 0.00 0.00
Total 7,541.31 28,319.23 7,511.11 56,799.22
Current Period Scheduled Servicing Fees: 33,889.08
Current Period Special Servicing Fees: 0.00
Additional Servicing Compensation: 0.00
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 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
04/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
03/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
02/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/19/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
11/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/16/98 0 0 0 0
0.00% 0.00% 0.00% 0.00%
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%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy REO
Date # Balance # Balance # Balance
04/16/99 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
03/16/99 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
02/16/99 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/19/99 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
12/16/98 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
11/16/98 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
09/16/98 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
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%
DistributiModifications Prepayments Curr Weighted Av
Date # Balance # Balance Coupon Remit
04/16/99 0 0 0 0 7.51% 7.46%
0.00% 0.00% 0.00% 0.00%
03/16/99 0 0 0 0 7.05% 6.99%
0.00% 0.00% 0.00% 0.00%
02/16/99 0 0 0 0 7.39% 7.34%
0.00% 0.00% 0.00% 0.00%
01/19/99 0 0 0 0 7.39% 7.34%
0.00% 0.00% 0.00% 0.00%
12/16/98 0 0 0 0 7.28% 7.22%
0.00% 0.00% 0.00% 0.00%
11/16/98 0 0 0 0 7.51% 7.46%
0.00% 0.00% 0.00% 0.00%
10/16/98 0 0 0 0 7.28% 7.22%
0.00% 0.00% 0.00% 0.00%
09/16/98 0 0 0 0 7.51% 7.46%
0.00% 0.00% 0.00% 0.00%
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%
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
9423 36220 15,509.00 15,509.00 0.00
8652 36220 11,681.79 11,681.79 0.00
5876 36220 7,443.57 7,443.57 0.00
0000000000 36220 6,390.23 6,390.23 0.00
0000000000 36220 6,811.57 6,811.57 0.00 B
8574 36220 8,161.12 8,161.12 0.00 B
6475 36220 8,313.06 8,313.06 0.00 B
0.00
Total 64,310.34 64,310.34 0.00
Special
Disclosure Doc Advance Servicer Foreclosure Bankruptcy
Control # DescriptionTransfer DateDate Date
9423 B
8652 B
5876 B
00000000005876A B
00000000005876B B
8574 B
6475 B
Disclosure Doc REO
Control # Date
9423
8652
5876
00000000005876A
00000000005876B
8574
6475
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 4,579,614 0.65%
$1,000,001to $2,000,000 40 62,672,484 8.85%
$2,000,000to $3,000,000 28 69,967,223 9.89%
$3,000,000to $4,000,000 16 56,055,826 7.92%
$4,000,000to $5,000,000 14 63,354,934 8.95%
$5,000,000to $6,000,000 12 67,527,008 9.54%
$6,000,000to $7,000,000 6 39,798,588 5.62%
$7,000,000to $8,000,000 4 29,770,971 4.21%
$8,000,000to $9,000,000 3 26,277,203 3.71%
$9,000,000to $10,000,000 5 48,428,622 6.84%
$10,000,00to $12,000,000 4 44,762,625 6.32%
$12,000,00to $14,000,000 5 64,321,901 9.09%
$14,000,00to $17,000,000 4 62,686,729 8.86%
$17,000,00to $20,000,000 0 0 0.00%
$20,000,00to $23,000,000 2 43,835,475 6.19%
$23,000,00to $28,000,000 1 23,738,833 3.35%
Total 149 707,778,037 100.00%
Average Scheduled Balance is 4,750,188
Maximum Scheduled Balance is 23,738,833
Minimum Scheduled Balance is 754,127
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 41 273,301,993 38.61%
Office 26 122,147,215 17.26%
Multifamily 32 99,811,816 14.10%
Industrial 20 80,793,941 11.42%
Lodging 6 42,730,087 6.04%
Mobile Home 8 29,193,074 4.12%
Mixed Use 8 29,105,160 4.11%
Health Care 3 12,230,068 1.73%
Other 3 10,563,105 1.49%
Self Storage 2 7,901,578 1.12%
Total 149 707,778,037 100.00%
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 11,812,076 1.669%
6.500%to 6.750% 3 6,889,328 0.973%
6.750%to 7.000% 25 172,672,600 24.396%
7.000%to 7.250% 34 179,879,742 25.415%
7.250%to 7.500% 35 178,285,959 25.190%
7.500%to 7.750% 24 80,364,198 11.354%
7.750%to 8.000% 12 36,152,685 5.108%
8.000%to 8.250% 9 33,231,516 4.695%
8.250%to 8.500% 0 0 0.000%
8.500%to 8.750% 4 6,217,940 0.879%
8.750%to 18.750% 2 2,271,993 0.321%
0.000%to 0.000% 0 0 0.000%
0.000%& Above 0 0 0.000%
Total 149 707,778,037100.000%
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 29 194,316,426 27.45%
New York 23 116,809,365 16.50%
Florida 15 62,773,491 8.87%
Massachusetts 8 37,486,509 5.30%
Arizona 8 33,494,913 4.73%
Connecticut 6 31,894,302 4.51%
Maryland 5 29,068,407 4.11%
Pennsylvania 8 24,141,427 3.41%
Delaware 4 19,230,245 2.72%
Texas 3 18,677,537 2.64%
Michigan 4 16,868,991 2.38%
New Jersey 3 16,604,326 2.35%
Utah 3 14,496,086 2.05%
Illinois 3 10,611,850 1.50%
Various 1 9,526,133 1.35%
Vermont 2 9,340,041 1.32%
Minnesota 5 9,289,598 1.31%
Washington 1 8,394,342 1.19%
North Carolina 2 7,799,884 1.10%
Virginia 2 7,065,244 1.00%
Oregon 2 6,525,453 0.92%
New Hampshire 1 4,360,105 0.62%
Louisiana 1 4,267,787 0.60%
Colorado 2 4,054,221 0.57%
Nevada 4 3,915,089 0.55%
Rhode Island 1 2,613,053 0.37%
Ohio 1 1,978,574 0.28%
Alabama 1 1,420,511 0.20%
Maine 1 754,127 0.11%
Total 149 707,778,037 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 109 523,456,154 73.96%
1+ to 2 years 40 184,321,883 26.04%
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 149 707,778,037 100.00%
Weighted Average Seasoning is 0.9
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 14,112,342 1.99%
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 14,112,342 1.99%
Weighted Ave 166
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1or less 3 10,184,463 1.44%
1.0001to 1.1 3 11,786,242 1.67%
1.1001to 1.2 9 32,134,440 4.54%
1.2001to 1.3 7 31,070,297 4.39%
1.3001to 1.4 9 24,441,341 3.45%
1.4001to 1.5 20 129,496,766 18.30%
1.5001to 1.6 18 98,924,902 13.98%
1.6001to 1.7 12 82,225,004 11.62%
1.7001to 1.8 10 28,463,887 4.02%
1.8001to 1.9 7 29,944,474 4.23%
1.9001to 2 7 32,932,941 4.65%
2.0001to 2.4 18 79,629,624 11.25%
2.4001to 2.8 8 21,143,083 2.99%
2.8001to 3 0 0 0.00%
3.0001& above 3 37,698,682 5.33%
Unknown 15 57,701,892 8.15%
Total 149 707,778,037 100.00%
Weighted Average Debt Service Coverage Ratio is 1.744226
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 149 707,778,037 100.00%
Total 149 707,778,037 100.00%
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 117 505,675,902 71.45%
121 to 180 months 26 178,463,660 25.21%
181 to 240 months 1 9,526,133 1.35%
Total 144 693,665,695 98.01%
Weighted Ave 126
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 5 14,112,342 1.99%
Amortizing Balloon 144 693,665,695 98.01%
Total 149 707,778,037 100.00%
(1) Debt Service Coverage Ratios are calculated as described
in the prospectus values are updated periodically as new NOI
figures became available from borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or
Underwriter make any representation as to the accuracy of
the data provided by the borrowers for this calculation.
Loan Level Detail
Property
Disclosure Type Maturity
Control # Group Code Date DSCR
3912BEAR98C1 Office 07/01/07 2.290
4500BEAR98C1 Industrial 12/01/07 1.980
4950BEAR98C1 Office 12/01/09 1.560
5005BEAR98C1 Multifamily 12/01/12 1.640
5237BEAR98C1 Industrial 01/01/08 1.690
5351BEAR98C1 Retail 01/01/13 1.640
5405BEAR98C1 Multifamily 01/01/08 1.720
5483BEAR98C1 Office 04/01/08 2.260
5535BEAR98C1 Industrial 01/01/08 2.760
5589BEAR98C1 Industrial 04/01/08 1.590
5596BEAR98C1 Multifamily 01/01/08 1.260
5610BEAR98C1 Mixed Use 06/01/08 2.230
5615BEAR98C1 Office 05/01/08 2.240
5632BEAR98C1 Office 01/01/08 2.300
5819BEAR98C1 Retail 06/01/08 1.700
5828BEAR98C1 Health Care 03/01/08 1.200
5829BEAR98C1 Health Care 01/01/13
5833BEAR98C1 Retail 01/01/13 2.460
5857BEAR98C1 Retail 06/01/08 1.760
5867BEAR98C1 Mobile Home 03/01/08 1.140
5873BEAR98C1 Mobile Home 01/01/08 1.550
5874BEAR98C1 Mobile Home 05/01/08 0.830
5876BEAR98C1 Industrial 01/01/08 1.790
5906BEAR98C1 Retail 06/01/08
5914BEAR98C1 Multifamily 02/01/08 2.520
5915BEAR98C1 Multifamily 02/01/08 2.660
5923BEAR98C1 Office 01/01/08 1.940
5979BEAR98C1 Mixed Use 06/01/08 1.570
5981BEAR98C1 Industrial 04/01/08 1.430
5995BEAR98C1 Industrial 04/01/28 2.070
6008BEAR98C1 Lodging 03/01/08 3.260
6016BEAR98C1 Office 03/01/08 1.740
6017BEAR98C1 Lodging 06/01/08 2.340
6021BEAR98C1 Multifamily 04/01/13 1.790
6027BEAR98C1 Office 01/01/08 2.080
6028BEAR98C1 Multifamily 01/01/08
6041BEAR98C1 Office 02/01/08 1.710
6042BEAR98C1 Industrial 03/01/08 2.330
6059BEAR98C1 Retail 04/01/13 1.350
6070BEAR98C1 Retail 06/01/08 2.050
6072BEAR98C1 Multifamily 03/01/08
6082BEAR98C1 Office 05/01/08 1.060
6100BEAR98C1 Retail 01/02/13 1.470
6101BEAR98C1 Retail 01/02/13 1.630
6102BEAR98C1 Mobile Home 01/01/13 2.120
6116BEAR98C1 Multifamily 04/01/08
6146BEAR98C1 Office 03/01/08 1.500
6151BEAR98C1 Retail 04/01/08 1.840
6161BEAR98C1 Mixed Use 06/01/13
6187BEAR98C1 Multifamily 04/01/13 2.040
6189BEAR98C1 Multifamily 04/01/13 1.370
6190BEAR98C1 Multifamily 06/01/13 1.490
6191BEAR98C1 Multifamily 04/01/13 2.540
6204BEAR98C1 Lodging 02/01/08 3.630
6221BEAR98C1 Retail 06/01/05 2.210
6225BEAR98C1 Multifamily 02/01/08 1.550
6230BEAR98C1 Retail 03/01/08 1.880
6233BEAR98C1 Retail 09/01/07 1.290
6234BEAR98C1 Industrial 08/31/07
6235BEAR98C1 Lodging 09/01/12 2.600
6236BEAR98C1 Office 08/01/07 2.690
6237BEAR98C1 Office 09/01/07 1.420
6238BEAR98C1 Multifamily 10/01/07 1.160
6239BEAR98C1 Multifamily 10/01/12
6254BEAR98C1 Retail 04/01/13
6266BEAR98C1 Lodging 03/01/08 2.560
6284BEAR98C1 Office 04/01/08 1.980
6310BEAR98C1 Industrial 03/01/08 1.430
6341BEAR98C1 Retail 04/01/08 1.070
6347BEAR98C1 Office 04/01/05 1.540
6365BEAR98C1 Industrial 03/01/08 1.700
6378BEAR98C1 Retail 02/01/08 1.280
6382BEAR98C1 Industrial 02/01/08 0.720
6383BEAR98C1 Office 06/01/08 1.290
6386BEAR98C1 Mixed Use 02/01/13
6388BEAR98C1 Multifamily 05/01/13 1.510
6397BEAR98C1 Retail 04/01/08 1.090
6414BEAR98C1 Self Storag 01/01/08 1.700
6430BEAR98C1 Retail 05/01/13 2.360
6461BEAR98C1 Industrial 05/01/08 2.010
6475BEAR98C1 Health Care 03/01/08
6526BEAR98C1 Other 04/01/08 1.140
6529BEAR98C1 Retail 05/01/08 1.160
6557BEAR98C1 Retail 04/01/08 1.760
6591BEAR98C1 Office 06/01/08 2.270
6599BEAR98C1 Multifamily 06/01/08 3.050
6605BEAR98C1 Office 02/01/08 1.960
6638BEAR98C1 Multifamily 03/01/08
8460BEAR98C1 Retail 06/01/08 1.430
8462BEAR98C1 Multifamily 04/01/08 1.520
8466BEAR98C1 Multifamily 03/01/08 1.540
8489BEAR98C1 Office 06/01/08 1.610
8497BEAR98C1 Retail 05/01/08 1.650
8574BEAR98C1 Lodging 03/01/08 1.760
8587BEAR98C1 Office 06/01/08 2.150
8597BEAR98C1 Multifamily 06/01/08 1.660
8652BEAR98C1 Office 06/01/08 1.820
8666BEAR98C1 Multifamily 04/01/08 1.350
8669BEAR98C1 Mobile Home 05/01/08 1.150
8672BEAR98C1 Mobile Home 06/01/08 1.240
8749BEAR98C1 Retail 06/01/08 1.360
8782BEAR98C1 Multifamily 06/01/08 1.420
8785BEAR98C1 Retail 06/01/08 1.530
8874BEAR98C1 Retail 06/01/08 1.960
8976BEAR98C1 Retail 06/01/08 1.450
9002BEAR98C1 Mixed Use 06/01/08 1.550
9014BEAR98C1 Industrial 06/01/08
9025BEAR98C1 Other 03/01/13 1.520
9073BEAR98C1 Retail 06/01/08 1.780
9114BEAR98C1 Industrial 05/01/13 1.550
9115BEAR98C1 Retail 05/01/13 1.500
9119BEAR98C1 Retail 05/01/13 1.580
9121BEAR98C1 Office 05/01/13 1.590
9123BEAR98C1 Multifamily 05/01/13 1.500
9140BEAR98C1 Retail 06/01/08 1.460
9145BEAR98C1 Office 06/01/08 1.480
9173BEAR98C1 Multifamily 06/01/08 1.690
9204BEAR98C1 Mixed Use 06/01/08 1.490
9210BEAR98C1 Self Storag 06/01/08 1.920
9213BEAR98C1 Retail 05/01/08
9277BEAR98C1 Office 06/01/08 1.510
9305BEAR98C1 Mobile Home 04/01/13 1.440
9306BEAR98C1 Mobile Home 04/01/13 1.210
9326BEAR98C1 Multifamily 06/01/08 1.260
9329BEAR98C1 Multifamily 05/01/08 1.430
9330BEAR98C1 Multifamily 05/01/08 1.350
9331BEAR98C1 Multifamily 05/01/08 1.840
9332BEAR98C1 Multifamily 06/01/08 1.490
9333BEAR98C1 Multifamily 05/01/08 1.130
9365BEAR98C1 Retail 05/01/08
9371BEAR98C1 Other 06/01/08 1.480
9406BEAR98C1 Mixed Use 06/01/08 1.460
9423BEAR98C1 Industrial 06/01/08 1.350
9430BEAR98C1 Retail 06/01/08 1.400
9488BEAR98C1 Office 06/01/13 1.190
9489BEAR98C1 Office 06/01/13 1.600
9495BEAR98C1 Retail 06/01/08 1.860
9496BEAR98C1 Retail 06/01/08 1.850
9497BEAR98C1 Retail 06/01/08 1.660
9588BEAR98C1 Industrial 06/01/08 1.330
9669BEAR98C1 Industrial 06/01/08 0.620
9671BEAR98C1 Retail 12/01/07 1.900
9672BEAR98C1 Retail 12/01/07 1.320
9673BEAR98C1 Retail 11/01/07 1.410
9674BEAR98C1 Retail 12/01/07 1.930
9675BEAR98C1 Retail 11/01/07 1.520
0000000000BEAR98C1 Industrial 01/01/08 1.140
0000000000BEAR98C1 Industrial 01/01/08 2.020
0000000000BEAR98C1 Mixed Use 06/01/08 1.740
Operating Ending
DisclosureStatement Principal Note
Control # Date State Balance Rate
3912 36160RI 2,613, 8.558%
4500 36160AZ 3,095, 7.710%
4950 36160DE 2,670, 7.620%
5005 35795MA 10,858, 6.860%
5237 36160NY 8,999, 7.315%
5351 36160CA 10,187, 7.365%
5405 36160MI 1,631, 7.190%
5483 35795NY 1,972, 7.210%
5535 35795FL 1,275, 6.860%
5589 36160OR 5,107, 7.490%
5596 36160FL 2,456, 7.345%
5610 36160FL 5,801, 7.100%
5615 35795FL 8,883, 6.990%
5632 35795CT 4,451, 7.380%
5819 35795VT 6,457, 7.680%
5828 35795AZ 7,449, 6.860%
5829 AZ 3,695, 7.415%
5833 35795NY 6,429, 7.195%
5857 35430MD 9,835, 7.200%
5867 36160NY 2,118, 7.310%
5873 35795NY 1,205, 7.440%
5874 35795NY 2,518, 7.280%
5876 36160NV 1,049, 7.610%
5906 35795NY 15,812, 7.080%
5914 36160MA 3,780, 6.710%
5915 36160MA 1,571, 6.710%
5923 36160IL 4,941, 7.900%
5979 35795MD 1,976, 7.080%
5981 35430IL 3,949, 7.705%
5995 35430VV 9,526, 7.730%
6008 35550FL 22,615, 6.960%
6016 35430AZ 3,447, 7.170%
6017 36160MD 2,670, 7.400%
6021 35795MI 1,537, 6.710%
6027 35795CA 2,260, 7.300%
6028 35795CA 1,928, 7.250%
6041 35795PA 2,556, 7.220%
6042 35795DE 2,068, 7.190%
6059 36160OR 1,418, 7.310%
6070 35795NY 5,290, 7.380%
6072 NY 6,000, 7.220%
6082 36160WA 8,394, 7.240%
6100 35795CA 23,738, 7.365%
6101 36160CA 12,166, 7.365%
6102 35795CA 2,225, 7.365%
6116 35795CA 1,882, 7.030%
6146 35795NY 1,973, 7.760%
6151 36160MI 11,812, 6.470%
6161 NY 3,873, 7.000%
6187 36160MN 1,773, 6.761%
6189 36160MN 1,192, 6.911%
6190 36160MN 1,538, 7.203%
6191 36160MN 2,265, 6.761%
6204 36160CA 12,007, 6.870%
6221 35795NY 1,976, 7.180%
6225 36160IL 1,720, 7.140%
6230 36160PA 986 7.650%
6233 35795CA 9,291, 8.125%
6234 35795CA 4,489, 8.250%
6235 36160CA 1,517, 9.125%
6236 35795AL 1,420, 8.625%
6237 35795CA 1,179, 8.625%
6238 36160NV 1,005, 8.625%
6239 35795ME 754 9.875%
6254 CO 978 7.460%
6266 36160VT 2,882, 7.530%
6284 36160DE 1,487, 7.495%
6310 36160NJ 7,388, 7.220%
6341 35795FL 1,900, 7.703%
6347 36160AZ 1,931, 8.015%
6365 36160VA 2,415, 7.440%
6378 36160TX 3,640, 7.400%
6382 35430NY 3,465, 7.600%
6383 36160CT 1,689, 8.050%
6386 CA 5,945, 7.950%
6388 36160NY 3,847, 6.830%
6397 35795FL 1,490, 7.700%
6414 36160MA 4,958, 7.390%
6430 36160MD 11,904, 7.160%
6461 36160CT 3,471, 7.120%
6475 35795AZ 1,085, 7.825%
6526 35795MN 2,519, 7.990%
6529 36160PA 2,840, 7.800%
6557 35795FL 2,932, 7.050%
6591 35795MI 1,888, 6.900%
6599 36160CO 3,075, 6.870%
6605 36160TX 14,000, 6.920%
6638 35795CA 2,277, 6.930%
8460 35795CA 2,523, 7.830%
8462 36160CA 2,774, 6.950%
8466 35795NY 1,019, 7.280%
8489 36160DE 13,002, 7.120%
8497 36160MA 2,664, 7.000%
8574 35795TX 1,036, 8.150%
8587 36160CA 9,892, 7.570%
8597 36160LA 4,267, 7.070%
8652 35795FL 1,668, 7.510%
8666 35795NH 4,360, 7.040%
8669 36160NY 5,952, 7.180%
8672 36160NY 2,382, 7.230%
8749 36160PA 1,039, 8.040%
8782 36160FL 1,177, 7.510%
8785 36160CT 13,145, 7.110%
8874 36160CT 4,486, 7.110%
8976 36038NY 9,882, 7.050%
9002 35795MA 3,362, 7.460%
9014 NJ 4,205, 7.715%
9025 36160CA 2,257, 7.994%
9073 36160CA 1,978, 7.630%
9114 36160CA 6,941, 6.934%
9115 36160CA 14,378, 6.934%
9119 36160CA 21,220, 6.934%
9121 36160CA 15,616, 6.884%
9123 35795CA 4,957, 6.934%
9140 36160NY 16,879, 7.320%
9145 36160CA 5,661, 7.470%
9173 36160MA 2,670, 7.520%
9204 35795FL 3,400, 7.350%
9210 36160FL 2,942, 6.910%
9213 NY 3,301, 7.620%
9277 36160CT 4,649, 7.590%
9305 35795AZ 6,940, 7.310%
9306 36160AZ 5,849, 7.310%
9326 36160CA 5,758, 7.300%
9329 35795PA 4,516, 7.055%
9330 35795PA 1,816, 7.005%
9331 35795PA 3,071, 7.005%
9332 35795NJ 5,009, 7.005%
9333 35795PA 7,313, 7.005%
9365 NC 1,471, 7.780%
9371 36160NY 5,786, 7.470%
9406 36160FL 2,286, 7.760%
9423 35795NY 1,919, 7.680%
9430 36160MD 2,681, 7.420%
9488 36160CA 2,034, 6.934%
9489 36160CA 1,860, 6.920%
9495 36160UT 6,701, 7.290%
9496 36160UT 4,219, 7.290%
9497 36160UT 3,574, 7.290%
9588 36160CA 5,363, 7.520%
9669 35795NY 4,200, 7.580%
9671 36160FL 1,484, 8.010%
9672 36160VA 4,650, 8.010%
9673 36160NC 6,327, 7.760%
9674 36160OH 1,978, 7.970%
9675 36160MA 7,618, 8.040%
0000000000 36160NV 900 7.610%
0000000000 36160NV 960 7.610%
0000000000 35795FL 2,457, 7.350%
707,778,037
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
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 B
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 0
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 0
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
6386 43 0
6388 27 0
6397 11 0
6414 37 0
6430 81 0
6461 23 0
6475 0 B
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 B
8587 74 0
8597 28 0
8652 11 0 B
8666 29 0
8669 40 0
8672 16 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 0
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
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 B
9430 18 0
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
0000000000 0 B
0000000000 0 B
0000000000 17 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 other agreement shall be held liable for the
accuracy or methodology used to determine
(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..
_
