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: June 28, 1998
(Date of earliest event reported)
Bear Stearns Commercial Mortgage Securities Inc.
(Sponsor)
Issuer in Respect of Commercial 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 monthly
distribution reported to the holders of Bear Stearns
Commercial Mortgage Securities Inc., Commercial Mortgage
Pass-Through Certificates, Series 1998-C1 which was made
on November 16, 2000.
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
December 18, 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 18, 2000
ABN AMRO
LaSalle Bank N.A.
Administrator:
Susan Abbott (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4159
Bear Stearns Commercial Mortgage Securities Inc., Depositor
ORIX Real Estate Capital Markets, LLC, Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 1998-C1
ABN AMRO Acct: 67-7954-20-8
Statement Date 12/18/00
Payment Date: 12/18/00
Prior Payment: 11/16/00
Record Date: 11/30/00
WAC: 7.27341%
WAMM: 107
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:
BEAR98C1_200012_3.EXE
ABN AMRO
LaSalle Bank N.A.
Administrator:
Susan Abbott (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4159
Bear Stearns Commercial Mortgage Securities Inc., Depositor
ORIX Real Estate Capital Markets, LLC, Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 1998-C1
ABN AMRO Acct: 67-7954-20-8
Upper Tier
Statement Date 12/18/00
Payment Date: 12/18/00
Prior Payment: 11/16/00
Record Date: 11/30/00
WAC: 7.2734%
WAMM: 107
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1 129,564,000.00 104,036,350.17
07383FAA6 1000.00000000 802.97266347
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 689,211,471.17
07383FAG3 1000.00000000 964.28396169
R 0.00 0.00
9ABSB465 1000.00000000 0.00000000
714,739,121.00 689,211,471.17
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 859,504.50 0.00 0.00 0.00
07383FAA6 6.63382189 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
859,504.50
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-1 103,176,845.67 549,658.72 0.00 6.3400%
07383FAA6 796.33884158 4.24237226 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 29,478.35 -898.07 6.0000%
07383FAN8 1000.00000000 4.85217726 -0.14782357 Fixed
X 688,351,966.67 454,074.25 0.00 0.7906%
07383FAG3 963.08141872 0.63530068 0.00000000 0.9023%
R 0.00 0.00 0.00
9ABSB465 0.00000000 0.00000000 0.00000000
688,351,966.67 4,143,557.65
Total P&I Payme 5,003,062.15
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 Bank N.A.
Administrator:
Susan Abbott (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4159
Bear Stearns Commercial Mortgage Securities Inc., Depositor
ORIX Real Estate Capital Markets, LLC, Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 1998-C1
ABN AMRO Acct: 67-7954-20-8
Lower Tier
Statement Date 12/18/00
Payment Date: 12/18/00
Prior Payment: 11/16/00
Record Date: 11/30/00
WAC: 7.27341%
WAMM: 107
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
LA-1 129,564,000.00 104,036,350.17
NONE 1000.00000000 802.97266347
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
714,739,121.00 689,211,471.17
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1 859,504.50 0.00 0.00 0.00
NONE 6.63382189 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
859,504.50
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-1 103,176,845.67 625,604.86 0.00 7.2160%
NONE 796.33884158 4.82853925 0.00000000 7.3279%
LA-2 417,211,428.00 2,508,829.81 0.00 7.2160%
NONE 1000.00000000 6.01332955 0.00000000 7.3279%
LB 35,736,956.00 214,898.09 0.00 7.2160%
NONE 1000.00000000 6.01332945 0.00000000 7.3279%
LC 32,163,260.00 193,408.28 0.00 7.2160%
NONE 1000.00000000 6.01332949 0.00000000 7.3279%
LD 32,163,260.00 193,408.28 0.00 7.2160%
NONE 1000.00000000 6.01332949 0.00000000 7.3279%
LE 8,934,239.00 53,724.52 0.00 7.2160%
NONE 1000.00000000 6.01332917 0.00000000 7.3279%
LF 12,507,935.00 75,214.34 0.00 7.2160%
NONE 1000.00000000 6.01332994 0.00000000 7.3279%
LG 12,507,935.00 75,214.34 0.00 7.2160%
NONE 1000.00000000 6.01332994 0.00000000 7.3279%
LH 5,360,543.00 32,234.71 0.00 7.2160%
NONE 1000.00000000 6.01332925 0.00000000 7.3279%
LI 17,868,478.00 107,449.05 0.00 7.2160%
NONE 1000.00000000 6.01332973 0.00000000 7.3279%
LJ 4,645,804.00 27,936.75 0.00 7.2160%
NONE 1000.00000000 6.01332945 0.00000000 7.3279%
LK 6,075,283.00 35,634.62 -898.06 7.2160%
NONE 1000.00000000 5.86550783 -0.14782192 7.3279%
LR 0.00 0.00 0.00
9ABSB466 0.00000000 0.00000000 0.00000000
688,351,966.67 4,143,557.65 (898.06)
Total P&I Payme 5,003,062.15
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 37,443.95 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: 16,204.20 88,751.20 7,916.53 35,754.64
Trustee: 0.00 0.00 0.00 0.00
Fiscal Ag 0.00 0.00 0.00 0.00
Total 16,204.20 88,751.20 7,916.53 35,754.64
Recovered Advances Outstanding
Principal Interest Principal Interest
Servicer: 12,825.50 63,970.88 11,295.23 60,534.96
Trustee: 0.00 0.00 0.00 0.00
Fiscal Ag 0.00 0.00 0.00 0.00
Total 12,825.50 63,970.88 11,295.23 60,534.96
Current Period Scheduled Servicing Fees: 32,977.28
Current Period Special Servicing Fees: 898.05
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
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
12/18/00 3 3,719,422 0 0
2.03% 0.54% 0.00% 0.00%
11/16/00 2 2,707,829 1 1,015,799
1.34% 0.39% 0.67% 0.15%
10/16/00 2 2,710,136 1 1,016,871
1.34% 0.39% 0.67% 0.15%
09/18/00 2 2,666,566 0 0
1.34% 0.38% 0.00% 0.00%
08/16/00 2 2,715,271 0 0
1.34% 0.39% 0.00% 0.00%
07/17/00 2 2,717,529 0 0
1.34% 0.39% 0.00% 0.00%
06/16/00 1 1,651,996 0 0
0.67% 0.24% 0.00% 0.00%
05/16/00 1 1,653,064 0 0
0.67% 0.24% 0.00% 0.00%
04/17/00 2 2,725,353 0 0
1.34% 0.39% 0.00% 0.00%
03/16/00 2 2,956,153 0 0
1.34% 0.42% 0.00% 0.00%
02/16/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
01/18/00 0 0 0 0
0.00% 0.00% 0.00% 0.00%
12/16/99 3 4,629,374 0 0
2.01% 0.66% 0.00% 0.00%
11/16/99 3 4,635,530 0 0
2.01% 0.66% 0.00% 0.00%
10/18/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
09/16/99 0 0 0 0
0.00% 0.00% 0.00% 0.00%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy REO
Date # Balance # Balance # Balance
12/18/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
11/16/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
10/16/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
09/18/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
08/16/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
07/17/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
06/16/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
05/16/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
04/17/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
03/16/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
02/16/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
01/18/00 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
12/16/99 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
11/16/99 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
10/18/99 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
09/16/99 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
12/18/00 0 0 0 0 7.27% 7.22%
0.00% 0.00% 0.00% 0.00%
11/16/00 0 0 1 4,399,683 7.51% 7.46%
0.00% 0.00% 0.67% 0.63%
10/16/00 0 0 0 0 7.28% 7.22%
0.00% 0.00% 0.00% 0.00%
09/18/00 0 0 0 0 7.51% 7.46%
0.00% 0.00% 0.00% 0.00%
08/16/00 0 0 0 0 7.51% 7.46%
0.00% 0.00% 0.00% 0.00%
07/17/00 0 0 0 0 7.28% 7.22%
0.00% 0.00% 0.00% 0.00%
06/16/00 0 0 0 0 7.51% 7.46%
0.00% 0.00% 0.00% 0.00%
05/16/00 0 0 0 0 7.28% 7.22%
0.00% 0.00% 0.00% 0.00%
04/17/00 0 0 0 0 7.51% 7.46%
0.00% 0.00% 0.00% 0.00%
03/16/00 0 0 0 0 7.17% 7.11%
0.00% 0.00% 0.00% 0.00%
02/16/00 0 0 0 0 7.39% 7.34%
0.00% 0.00% 0.00% 0.00%
01/18/00 0 0 0 0 7.51% 7.46%
0.00% 0.00% 0.00% 0.00%
12/16/99 0 0 0 0 7.28% 7.22%
0.00% 0.00% 0.00% 0.00%
11/16/99 0 0 0 0 7.51% 7.46%
0.00% 0.00% 0.00% 0.00%
10/18/99 0 0 0 0 7.28% 7.22%
0.00% 0.00% 0.00% 0.00%
09/16/99 0 0 0 0 7.51% 7.46%
0.00% 0.00% 0.00% 0.00%
Note: Foreclosure and REO Totals are NOT Included in the
Appropriate De
ency Aging Category
Paid Outstanding Out. Property
Disclosure Doc Thru Current P&I P&I Protection
Control # Date Advance Advances** Advances
9423 36831 15,511.99 15,511.99 0.00
8652 36800 11,682.88 23,365.70 0.00
8574 36800 8,162.12 16,324.19 0.00
6475 36800 8,314.18 16,628.30 0.00
Total 43,671.17 71,830.18 0.00
Special
Disclosure Doc Advance Servicer Foreclosure Bankruptcy
Control # DescriptionTransfer DateDate Date
9423 B
8652 1
8574 1 36405
6475 1
Disclosure Doc REO
Control # Date
9423
8652
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 7 6,431,448 0.93%
$1,000,001to $2,000,000 38 59,125,456 8.59%
$2,000,000to $3,000,000 29 71,326,876 10.36%
$3,000,000to $4,000,000 15 51,580,018 7.49%
$4,000,000to $5,000,000 15 67,536,811 9.81%
$5,000,000to $6,000,000 11 62,395,633 9.06%
$6,000,000to $7,000,000 5 32,861,902 4.77%
$7,000,000to $8,000,000 4 29,089,697 4.23%
$8,000,000to $9,000,000 3 25,693,420 3.73%
$9,000,000to $10,000,000 5 47,439,380 6.89%
$10,000,00to $12,000,000 6 67,544,502 9.81%
$12,000,00to $14,000,000 3 39,607,215 5.75%
$14,000,00to $17,000,000 4 61,522,180 8.94%
$17,000,00to $20,000,000 0 0 0.00%
$20,000,00to $23,000,000 2 42,829,539 6.22%
$23,000,00to $28,000,000 1 23,367,889 3.39%
Total 148 688,351,967 100.00%
Average Scheduled Balance is 4,651,027
Maximum Scheduled Balance is 23,367,889
Minimum Scheduled Balance is 708,246
Distribution of Property Types
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail 41 267,683,813 38.89%
Office 26 119,966,665 17.43%
Multifamily 32 97,661,133 14.19%
Industrial 19 74,735,722 10.86%
Lodging 6 41,452,996 6.02%
Mobile Home 8 28,683,887 4.17%
Mixed Use 8 28,331,340 4.12%
Health Care 3 11,852,164 1.72%
Other 3 10,339,606 1.50%
Self Storage 2 7,644,641 1.11%
Total 148 688,351,967 100.00%
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 11,473,773 1.667%
6.500%to 6.750% 3 6,625,884 0.963%
6.750%to 7.000% 25 168,986,183 24.549%
7.000%to 7.250% 34 175,585,031 25.508%
7.250%to 7.500% 35 174,962,893 25.418%
7.500%to 7.750% 24 78,641,217 11.425%
7.750%to 8.000% 12 35,528,942 5.161%
8.000%to 8.250% 8 28,330,450 4.116%
8.250%to 8.500% 0 0 0.000%
8.500%to 8.750% 4 6,090,839 0.885%
8.750%to 18.750% 2 2,126,755 0.309%
0.000%to 0.000% 0 0 0.000%
0.000%& Above 0 0 0.000%
Total 148 688,351,967100.000%
W/Avg Mortgage Interest Rate is 7.273%
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 28 186,478,303 27.09%
New York 23 113,805,985 16.53%
Florida 15 61,106,316 8.88%
Massachusetts 8 36,696,956 5.33%
Arizona 8 32,722,163 4.75%
Connecticut 6 31,233,809 4.54%
Maryland 5 28,478,731 4.14%
Pennsylvania 8 23,557,262 3.42%
Delaware 4 18,908,638 2.75%
Texas 3 18,564,282 2.70%
Michigan 4 16,310,717 2.37%
New Jersey 3 16,190,660 2.35%
Utah 3 14,274,105 2.07%
Illinois 3 10,391,549 1.51%
Various 1 9,392,927 1.36%
Vermont 2 9,134,454 1.33%
Minnesota 5 9,067,828 1.32%
Washington 1 8,184,510 1.19%
North Carolina 2 7,652,240 1.11%
Virginia 2 6,942,822 1.01%
Oregon 2 6,344,258 0.92%
New Hampshire 1 4,288,412 0.62%
Louisiana 1 4,199,020 0.61%
Colorado 2 3,963,121 0.58%
Nevada 4 3,860,390 0.56%
Rhode Island 1 2,556,375 0.37%
Ohio 1 1,951,406 0.28%
Alabama 1 1,386,480 0.20%
Maine 1 708,246 0.10%
0 0 0 0.00%
0 0 0 0.00%
Total 148 688,351,967 100.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 0 0 0.00%
1+ to 2 years 0 0 0.00%
2+ to 3 years 142 673,523,882 97.85%
3+ to 4 years 6 14,828,084 2.15%
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 148 688,351,967 100.00%
Weighted Average Seasoning is 2.6
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 13,107,627 1.90%
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 13,107,627 1.90%
Weighted Ave 146
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
1or less 4 13,844,694 2.01%
1.0001to 1.1 3 10,132,395 1.47%
1.1001to 1.2 7 22,703,201 3.30%
1.2001to 1.3 6 23,420,672 3.40%
1.3001to 1.4 13 61,941,679 9.00%
1.4001to 1.5 13 72,469,805 10.53%
1.5001to 1.6 23 126,332,990 18.35%
1.6001to 1.7 15 75,855,138 11.02%
1.7001to 1.8 8 41,822,170 6.08%
1.8001to 1.9 11 43,932,088 6.38%
1.9001to 2 9 23,010,641 3.34%
2.0001to 2.4 20 85,328,272 12.40%
2.4001to 2.8 10 66,696,647 9.69%
2.8001to 3 0 0 0.00%
3.0001& above 6 20,861,576 3.03%
Unknown 0 0 0.00%
Total 148 688,351,967 100.00%
Weighted Average Debt Service Coverage Ratio is 1.778003
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 1 2,818,447 0.41%
1 to 2 years 134 638,663,826 92.78%
2 Years or More 13 46,869,693 6.81%
Unknown 0 0 0.00%
Total 148 688,351,967 100.00%
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 2 3,823,960 0.56%
61 to 120 months 115 489,319,569 71.09%
121 to 180 months 25 172,707,884 25.09%
181 to 240 months 1 9,392,927 1.36%
Total 143 675,244,340 98.10%
Weighted Ave 106
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 5 13,107,627 1.90%
Amortizing Balloon 143 675,244,340 98.10%
Total 148 688,351,967 100.00%
(1) Debt Service Coverage Ratios are calculated as described
(2) 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 2.440
4500BEAR98C1 Industrial 12/01/07 1.970
4950BEAR98C1 Office 12/01/09 1.590
5005BEAR98C1 Multifamily 12/01/12 2.480
5237BEAR98C1 Industrial 01/01/08 1.820
5351BEAR98C1 Retail 01/01/13 1.640
5405BEAR98C1 Multifamily 01/01/08 1.840
5483BEAR98C1 Office 04/01/08 3.330
5535BEAR98C1 Industrial 01/01/08 3.130
5589BEAR98C1 Industrial 04/01/08 1.580
5596BEAR98C1 Multifamily 01/01/08 1.460
5610BEAR98C1 Mixed Use 06/01/08 2.330
5615BEAR98C1 Office 05/01/08 2.240
5632BEAR98C1 Office 01/01/08 2.230
5819BEAR98C1 Retail 06/01/08 1.670
5828BEAR98C1 Health Care 03/01/08 1.750
5829BEAR98C1 Health Care 01/01/13 1.580
5833BEAR98C1 Retail 01/01/13 0.700
5857BEAR98C1 Retail 06/01/08 1.780
5867BEAR98C1 Mobile Home 03/01/08 1.140
5873BEAR98C1 Mobile Home 01/01/08 1.190
5874BEAR98C1 Mobile Home 05/01/08 1.160
5876BEAR98C1 Industrial 01/01/08 1.700
5906BEAR98C1 Retail 06/01/08 2.760
5914BEAR98C1 Multifamily 02/01/08 1.940
5915BEAR98C1 Multifamily 02/01/08 3.170
5923BEAR98C1 Office 01/01/08 1.850
5979BEAR98C1 Mixed Use 06/01/08 1.970
5981BEAR98C1 Industrial 04/01/08 1.400
5995BEAR98C1 Industrial 04/01/28 1.390
6008BEAR98C1 Lodging 03/01/08 2.310
6016BEAR98C1 Office 03/01/08 2.570
6017BEAR98C1 Lodging 06/01/08 2.490
6021BEAR98C1 Multifamily 04/01/13 1.950
6027BEAR98C1 Office 01/01/08 2.100
6028BEAR98C1 Multifamily 01/01/08 1.370
6041BEAR98C1 Office 02/01/08 1.280
6042BEAR98C1 Industrial 03/01/08 1.680
6059BEAR98C1 Retail 04/01/13 2.260
6070BEAR98C1 Retail 06/01/08 2.050
6072BEAR98C1 Multifamily 03/01/08 1.670
6082BEAR98C1 Office 05/01/08 1.060
6100BEAR98C1 Retail 01/02/13 1.530
6101BEAR98C1 Retail 01/02/13 1.840
6102BEAR98C1 Mobile Home 01/01/13 2.290
6116BEAR98C1 Multifamily 04/01/08 0.750
6146BEAR98C1 Office 03/01/08 1.350
6151BEAR98C1 Retail 04/01/08 2.100
6161BEAR98C1 Mixed Use 06/01/13 1.540
6187BEAR98C1 Multifamily 04/01/13 2.260
6189BEAR98C1 Multifamily 04/01/13 2.150
6190BEAR98C1 Multifamily 06/01/13 1.890
6191BEAR98C1 Multifamily 04/01/13 2.540
6204BEAR98C1 Lodging 02/01/08 3.620
6221BEAR98C1 Retail 06/01/05 1.800
6225BEAR98C1 Multifamily 02/01/08 1.740
6230BEAR98C1 Retail 03/01/08 1.630
6233BEAR98C1 Retail 09/01/07 1.260
6234BEAR98C1 Industrial 08/31/07 1.260
6235BEAR98C1 Lodging 09/01/12 2.080
6236BEAR98C1 Office 08/01/07 2.140
6237BEAR98C1 Office 09/01/07 0.690
6238BEAR98C1 Multifamily 10/01/07 1.430
6239BEAR98C1 Multifamily 10/01/12 1.490
6254BEAR98C1 Retail 04/01/13 1.240
6266BEAR98C1 Lodging 03/01/08 1.910
6284BEAR98C1 Office 04/01/08 1.870
6310BEAR98C1 Industrial 03/01/08 1.380
6341BEAR98C1 Retail 04/01/08 1.670
6347BEAR98C1 Office 04/01/05 1.560
6365BEAR98C1 Industrial 03/01/08 1.690
6378BEAR98C1 Retail 02/01/08 1.870
6382BEAR98C1 Industrial 02/01/08 1.540
6383BEAR98C1 Office 06/01/08 2.040
6386BEAR98C1 Mixed Use 02/01/13 1.120
6388BEAR98C1 Multifamily 05/01/13 1.780
6397BEAR98C1 Retail 04/01/08 1.890
6414BEAR98C1 Self Storag 01/01/08 1.900
6430BEAR98C1 Retail 05/01/13 1.600
6461BEAR98C1 Industrial 05/01/08 2.410
6475BEAR98C1 Health Care 03/01/08 1.020
6526BEAR98C1 Other 04/01/08 1.490
6529BEAR98C1 Retail 05/01/08 1.580
6557BEAR98C1 Retail 04/01/08 1.840
6591BEAR98C1 Office 06/01/08 2.290
6599BEAR98C1 Multifamily 06/01/08 3.050
6605BEAR98C1 Office 02/01/08 2.550
6638BEAR98C1 Multifamily 03/01/08 1.620
8460BEAR98C1 Retail 06/01/08 1.690
8462BEAR98C1 Multifamily 04/01/08 1.560
8466BEAR98C1 Multifamily 03/01/08 1.570
8489BEAR98C1 Office 06/01/08 1.500
8497BEAR98C1 Retail 05/01/08 1.680
8574BEAR98C1 Lodging 03/01/08 1.840
8587BEAR98C1 Office 06/01/08 2.510
8597BEAR98C1 Multifamily 06/01/08 1.680
8652BEAR98C1 Office 06/01/08 1.230
8666BEAR98C1 Multifamily 04/01/08 1.630
8669BEAR98C1 Mobile Home 05/01/08 1.120
8672BEAR98C1 Mobile Home 06/01/08 1.290
8749BEAR98C1 Retail 06/01/08 1.340
8782BEAR98C1 Multifamily 06/01/08 1.550
8785BEAR98C1 Retail 06/01/08 1.600
8874BEAR98C1 Retail 06/01/08 2.320
8976BEAR98C1 Retail 06/01/08 1.590
9002BEAR98C1 Mixed Use 06/01/08 1.140
9014BEAR98C1 Industrial 06/01/08 1.480
9025BEAR98C1 Other 03/01/13 1.520
9073BEAR98C1 Retail 06/01/08 2.140
9114BEAR98C1 Industrial 05/01/13 1.540
9115BEAR98C1 Retail 05/01/13 1.640
9119BEAR98C1 Retail 05/01/13 1.480
9121BEAR98C1 Office 05/01/13 1.680
9123BEAR98C1 Multifamily 05/01/13 1.960
9140BEAR98C1 Retail 06/01/08 1.390
9145BEAR98C1 Office 06/01/08 1.560
9173BEAR98C1 Multifamily 06/01/08 1.930
9204BEAR98C1 Mixed Use 06/01/08 1.560
9210BEAR98C1 Self Storag 06/01/08 2.690
9213BEAR98C1 Retail 05/01/08 1.330
9277BEAR98C1 Office 06/01/08 1.600
9305BEAR98C1 Mobile Home 04/01/13 1.220
9306BEAR98C1 Mobile Home 04/01/13 1.490
9326BEAR98C1 Multifamily 06/01/08 1.540
9329BEAR98C1 Multifamily 05/01/08 1.500
9330BEAR98C1 Multifamily 05/01/08 1.990
9331BEAR98C1 Multifamily 05/01/08 2.230
9332BEAR98C1 Multifamily 06/01/08 0.880
9333BEAR98C1 Multifamily 05/01/08 1.380
9365BEAR98C1 Retail 05/01/08 1.390
9371BEAR98C1 Other 06/01/08 1.520
9406BEAR98C1 Mixed Use 06/01/08 1.400
9423BEAR98C1 Industrial 06/01/08 1.370
9430BEAR98C1 Retail 06/01/08 1.510
9488BEAR98C1 Office 06/01/13 1.180
9489BEAR98C1 Office 06/01/13 2.020
9495BEAR98C1 Retail 06/01/08 1.710
9496BEAR98C1 Retail 06/01/08 1.400
9497BEAR98C1 Retail 06/01/08 1.760
9588BEAR98C1 Industrial 06/01/08 1.460
9669BEAR98C1 Industrial 06/01/08 1.410
9671BEAR98C1 Retail 12/01/07 3.400
9672BEAR98C1 Retail 12/01/07 1.510
9673BEAR98C1 Retail 11/01/07 1.410
9674BEAR98C1 Retail 12/01/07 2.110
9675BEAR98C1 Retail 11/01/07 1.730
0000000000BEAR98C1 Industrial 01/01/08 1.090
0000000000BEAR98C1 Industrial 01/01/08 2.000
0000000000BEAR98C1 Mixed Use 06/01/08 1.430
Operating Ending
DisclosureStatement Principal Note
Control # Date State Balance Rate
3912 36525RI 2,556, 8.558%
4500 36525AZ 3,021, 7.710%
4950 36525DE 2,631, 7.620%
5005 36525MA 10,667, 6.860%
5237 36525NY 8,857, 7.315%
5351 36525CA 10,028, 7.365%
5405 36525MI 1,604, 7.190%
5483 36525NY 1,922, 7.210%
5535 36525FL 1,240, 6.860%
5589 36525OR 4,983, 7.490%
5596 36525FL 2,394, 7.345%
5610 36525FL 5,653, 7.100%
5615 35795FL 8,651, 6.990%
5632 36525CT 4,381, 7.380%
5819 36525VT 6,367, 7.680%
5828 36525AZ 7,249, 6.860%
5829 36525AZ 3,542, 7.415%
5833 36525NY 5,958, 7.195%
5857 36525MD 9,590, 7.200%
5867 36160NY 2,065, 7.310%
5873 36525NY 1,174, 7.440%
5874 36160NY 2,456, 7.280%
5876 36525NV 1,033, 7.610%
5906 36525NY 15,409, 7.080%
5914 36525MA 3,674, 6.710%
5915 36525MA 1,527, 6.710%
5923 36525IL 4,857, 7.900%
5979 36525MD 1,926, 7.080%
5981 36525IL 3,857, 7.705%
5995 36525VV 9,392, 7.730%
6008 36280FL 21,964, 6.960%
6016 36525AZ 3,359, 7.170%
6017 36525MD 2,605, 7.400%
6021 36525MI 1,423, 6.710%
6027 36525CA 2,202, 7.300%
6028 36160CA 1,897, 7.250%
6041 36525PA 2,491, 7.220%
6042 36525DE 2,015, 7.190%
6059 36525OR 1,360, 7.310%
6070 35795NY 5,162, 7.380%
6072 36525NY 5,954, 7.220%
6082 36160WA 8,184, 7.240%
6100 36525CA 23,367, 7.365%
6101 36525CA 11,976, 7.365%
6102 36525CA 2,190, 7.365%
6116 36160CA 1,851, 7.030%
6146 36525NY 1,946, 7.760%
6151 36525MI 11,473, 6.470%
6161 36525NY 3,598, 7.000%
6187 36525MN 1,724, 6.761%
6189 36525MN 1,160, 6.911%
6190 36525MN 1,514, 7.203%
6191 36160MN 2,203, 6.761%
6204 36525CA 11,683, 6.870%
6221 36525NY 1,927, 7.180%
6225 36525IL 1,675, 7.140%
6230 36525PA 962 7.650%
6233 36525CA 9,166, 8.125%
6234 36160CA 0.000%
6235 36525CA 1,418, 9.125%
6236 36525AL 1,386, 8.625%
6237 36525CA 1,154, 8.625%
6238 36525NV 993 8.625%
6239 36525ME 708 9.875%
6254 36525CO 939 7.460%
6266 36525VT 2,766, 7.530%
6284 36525DE 1,465, 7.495%
6310 36525NJ 7,200, 7.220%
6341 36525FL 1,856, 7.703%
6347 36525AZ 1,896, 8.015%
6365 36433VA 2,355, 7.440%
6378 36525TX 3,549, 7.400%
6382 36525NY 3,414, 7.600%
6383 36525CT 1,668, 8.050%
6386 36160CA 5,865, 7.950%
6388 36525NY 3,744, 6.830%
6397 36525FL 1,456, 7.700%
6414 36525MA 4,826, 7.390%
6430 36525MD 11,715, 7.160%
6461 36525CT 3,416, 7.120%
6475 36525AZ 1,060, 7.825%
6526 36525MN 2,463, 7.990%
6529 36525PA 2,801, 7.800%
6557 36525FL 2,808, 7.050%
6591 36525MI 1,808, 6.900%
6599 36160CO 3,023, 6.870%
6605 36525TX 14,000, 6.920%
6638 36160CA 2,238, 6.930%
8460 36525CA 2,467, 7.830%
8462 36525CA 2,727, 6.950%
8466 36525NY 994 7.280%
8489 36525DE 12,795, 7.120%
8497 36525MA 2,595, 7.000%
8574 36525TX 1,014, 8.150%
8587 36525CA 9,660, 7.570%
8597 36525LA 4,199, 7.070%
8652 36464FL 1,644, 7.510%
8666 36525NH 4,288, 7.040%
8669 36525NY 5,858, 7.180%
8672 36525NY 2,345, 7.230%
8749 36525PA 1,017, 8.040%
8782 36525FL 1,149, 7.510%
8785 36525CT 12,811, 7.110%
8874 36525CT 4,414, 7.110%
8976 36403NY 9,628, 7.050%
9002 36525MA 3,282, 7.460%
9014 36525NJ 4,109, 7.715%
9025 36525CA 2,227, 7.994%
9073 36525CA 1,932, 7.630%
9114 36525CA 6,825, 6.934%
9115 36525CA 14,137, 6.934%
9119 36525CA 20,865, 6.934%
9121 36525CA 15,352, 6.884%
9123 36525CA 4,875, 6.934%
9140 36525NY 16,623, 7.320%
9145 36525CA 5,578, 7.470%
9173 36525MA 2,607, 7.520%
9204 36525FL 3,349, 7.350%
9210 36616FL 2,818, 6.910%
9213 36525NY 3,224, 7.620%
9277 36525CT 4,541, 7.590%
9305 36525AZ 6,833, 7.310%
9306 36525AZ 5,759, 7.310%
9326 36525CA 5,670, 7.300%
9329 36525PA 4,399, 7.055%
9330 36525PA 1,768, 7.005%
9331 36525PA 2,991, 7.005%
9332 36525NJ 4,880, 7.005%
9333 36525PA 7,123, 7.005%
9365 36160NC 1,415, 7.780%
9371 36525NY 5,648, 7.470%
9406 36525FL 2,234, 7.760%
9423 36160NY 1,853, 7.680%
9430 36525MD 2,641, 7.420%
9488 36525CA 2,000, 6.934%
9489 36525CA 1,829, 6.920%
9495 36525UT 6,599, 7.290%
9496 36525UT 4,155, 7.290%
9497 36525UT 3,519, 7.290%
9588 36525CA 5,285, 7.520%
9669 36525NY 4,036, 7.580%
9671 36525FL 1,463, 8.010%
9672 36525VA 4,586, 8.010%
9673 36525NC 6,236, 7.760%
9674 36525OH 1,951, 7.970%
9675 36525MA 7,516, 8.040%
0000000000 36525NV 887 7.610%
0000000000 36525NV 945 7.610%
0000000000 36525FL 2,420, 7.350%
688,351,967
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
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 41 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 0 11/1/00
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 1
6526 19 0
6529 20 0
6557 23 0
6591 14 0
6599 20 0
6605 80 0
6638 15 0
8460 19 0
8462 18 0
8466 0
8489 88 0
8497 19 0
8574 0 1
8587 74 0
8597 28 0
8652 11 0 1
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
0000000000 0
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 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
Ending
DisclosureScheduled Interest Maturity
Control # Balance Rate Date
85741,014,489. 0.0815 39508
0 0.00 0 0
0
Specially
DisclosureProperty Serviced
Control # Type Status CodeComments
8574Lodging 2Demand made on Borrower. Borrower has ag
0 0 0 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
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..
_
