SEC Info℠  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Bear Stearns Commercial Mortgage Securities Inc – ‘8-K’ for 1/25/99

As of:  Monday, 1/25/99   ·   For:  1/25/99   ·   Accession #:  1013255-99-22   ·   File #:  33-65816

Previous ‘8-K’:  ‘8-K’ on / for 1/21/99   ·   Next:  ‘8-K’ on / for 2/3/99   ·   Latest:  ‘8-K’ on 7/6/06 for 6/21/06

Find Words in Filings emoji
 		  in    Show  and   ↓Hints

  As Of                Filer                Filing    For·On·As Docs:Size              Issuer               Agent

 1/25/99  Bear Stearns Com’l Mtge Secs Inc  8-K:1       1/25/99    1:40K                                    Lasalle Bank NA/FA

Current Report   —   Form 8-K
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 8-K         Current Report                                        29±   111K

Document Table of Contents

Page (sequential) | (alphabetic) Top
 
11st Page   -   Filing Submission
"Item 5. Other Events
"Item 7. Financial Statements, Pro Forma Financial Information and Exhibits 

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: January 16, 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                                                                  

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 January 16, 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                                                        

Exhibits                                                                        

Exhibit No.     Description                                                     

99.1            Monthly distribution report pursuant to                         
Section 4.2 of the Pooling and Servicing        
Agreement for the distribution on               
January 16, 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, 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: January 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       01/19/99                                                   
Payment Date:        01/19/99                                                   
Prior Payment:       12/16/98                                                   
Record Date:         12/31/98                                                   

WAC:                 7.39260%                                                   
WAMM:                     130                                                   

                     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       01/19/99                                                   
Payment Date:        01/19/99                                                   
Prior Payment:       12/16/98                                                   
Record Date:         12/31/98                                                   

WAC:                  7.3926%                                                   
WAMM:                     130                                                   

Original                    Opening                 
Class         Face Value (1)              Balance                               
CUSIP         Per $1,000                  Per $1,000                            

A-1            129,564,000.00              125,518,683.58                       
07383FAA6       1000.00000000                968.77746581                       
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             710,693,804.58                       
07383FAG3       1000.00000000                994.34014971                       
R                        0.00                        0.00                       
9ABSB465        1000.00000000                  0.00000000                       

714,739,121.00              710,693,804.58        

Principal      Principal                   Negative 
Class         Payment        Adj. or Loss                Amortization           
CUSIP         Per $1,000     Per $1,000                  Per $1,000             

A-1                621,345.49         0.00           0.00           0.00        
07383FAA6          4.79566461   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        

621,345.49                                

   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            124,897,338.09   663,157.04           0.00        6.3400%        
07383FAA6        963.98180119   5.11837424     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    30,330.79         -45.63        6.0000%        
07383FAN8       1000.00000000   4.99249006    -0.00751076         Fixed         
X              710,072,459.09   540,352.81           0.00        0.9124%        
07383FAG3        993.47081785   0.75601404     0.00000000        0.9115%        
R                        0.00         0.00           0.00                       
9ABSB465           0.00000000   0.00000000     0.00000000                       

710,072,459.09 4,344,186.97                       
Total P&I Payme 4,965,532.46                        

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       01/19/99                                                   
Payment Date:        01/19/99                                                   
Prior Payment:       12/16/98                                                   
Record Date:         12/31/98                                                   

WAC:                 7.39260%                                                   
WAMM:                     130                                                   

Original                    Opening                 
Class         Face Value (1)              Balance                               
CUSIP         Per $1,000                  Per $1,000                            

LA-1           129,564,000.00              125,518,683.58                       
NONE            1000.00000000                968.77746581                       
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              710,693,804.58        

Principal      Principal                   Negative 
Class         Payment        Adj. or Loss                Amortization           
CUSIP         Per $1,000     Per $1,000                  Per $1,000             

LA-1               621,345.49         0.00           0.00           0.00        
NONE               4.79566461   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        

621,345.49                                

   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           124,897,338.09   767,253.57           0.00        7.3352%        
NONE             963.98180119   5.92181138     0.00000000        7.3344%        
LA-2           417,211,428.00 2,550,273.37           0.00        7.3352%        
NONE            1000.00000000   6.11266422     0.00000000        7.3344%        
LB              35,736,956.00   218,448.01           0.00        7.3352%        
NONE            1000.00000000   6.11266416     0.00000000        7.3344%        
LC              32,163,260.00   196,603.21           0.00        7.3352%        
NONE            1000.00000000   6.11266426     0.00000000        7.3344%        
LD              32,163,260.00   196,603.21           0.00        7.3352%        
NONE            1000.00000000   6.11266426     0.00000000        7.3344%        
LE               8,934,239.00    54,612.00           0.00        7.3352%        
NONE            1000.00000000   6.11266388     0.00000000        7.3344%        
LF              12,507,935.00    76,456.81           0.00        7.3352%        
NONE            1000.00000000   6.11266448     0.00000000        7.3344%        
LG              12,507,935.00    76,456.81           0.00        7.3352%        
NONE            1000.00000000   6.11266448     0.00000000        7.3344%        
LH               5,360,543.00    32,767.20           0.00        7.3352%        
NONE            1000.00000000   6.11266433     0.00000000        7.3344%        
LI              17,868,478.00   109,224.01           0.00        7.3352%        
NONE            1000.00000000   6.11266444     0.00000000        7.3344%        
LJ               4,645,804.00    28,398.24           0.00        7.3352%        
NONE            1000.00000000   6.11266424     0.00000000        7.3344%        
LK               6,075,283.00    37,090.53         -45.63        7.3352%        
NONE            1000.00000000   6.10515263    -0.00751076        7.3344%        
LR                       0.00         0.00           0.00                       
9ABSB466           0.00000000   0.00000000     0.00000000                       

710,072,459.09 4,344,186.97        (45.63)        
Total P&I Payme 4,965,532.46                        
                                              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             690.75                    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:  4,487.21  22,702.75    13,159.45  102,793.87                       
Trustee:       0.00       0.00         0.00        0.00                       
Fiscal Ag      0.00       0.00         0.00        0.00                       

Total  4,487.21  22,702.75    13,159.45  102,793.87                   

Recovered            Advances Outstanding                   
Principal Interest   Principal    Interest                  

Servicer:  4,487.21  22,702.75    13,159.45  102,793.87                       
Trustee:       0.00       0.00         0.00        0.00                       
Fiscal Ag      0.00       0.00         0.00        0.00                       

Total  4,487.21  22,702.75    13,159.45  102,793.87                   

Current Period Scheduled Servicing Fees:       33,998.49                        
Current Period Special Servicing Fees:              0.00                        
Additional Servicing Compensation:                 45.62                        

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                             
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%         
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         
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%
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           
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%         
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                36130   15,508.56   15,508.56    0.00           
6190                36130   10,144.80   10,144.80    0.00           
8652                36130   11,681.61   11,681.61    0.00           
6239                36130    8,391.44    8,391.44    0.00           
5237                36130   62,065.96   62,065.96    0.00  B        
8574                36130    8,160.96    8,160.96    0.00  B        

Total                            115,953.33  115,953.33    0.00                 

Special           
Disclosure Doc      Advance    Servicer     Foreclosure Bankruptcy              
Control #           DescriptionTransfer DateDate        Date                    

9423           B                                                    
6190           B                                                    
8652           B                                                    
6239           B                                                    
5237           B                                                    
8574           B                                                    

Disclosure Doc      REO                                                         
Control #           Date                                                        

9423                                                                
6190                                                                
8652                                                                
6239                                                                
5237                                                                
8574                                                                
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   4,599,902   0.65%        
$1,000,001to         $2,000,000           40  62,908,761   8.86%                
$2,000,000to         $3,000,000           28  70,216,378   9.89%                
$3,000,000to         $4,000,000           16  56,280,042   7.93%                
$4,000,000to         $5,000,000           14  63,554,742   8.95%                
$5,000,000to         $6,000,000           12  67,710,494   9.54%                
$6,000,000to         $7,000,000            6  39,947,335   5.63%                
$7,000,000to         $8,000,000            4  29,875,181   4.21%                
$8,000,000to         $9,000,000            2  17,344,203   2.44%                
$9,000,000to        $10,000,000            6  57,604,053   8.11%                
$10,000,00to        $12,000,000            4  44,898,570   6.32%                
$12,000,00to        $14,000,000            5  64,484,347   9.08%                
$14,000,00to        $17,000,000            4  62,868,022   8.85%                
$17,000,00to        $20,000,000            0           0   0.00%                
$20,000,00to        $23,000,000            2  43,982,612   6.19%                
$23,000,00to        $28,000,000            1  23,797,815   3.35%                

Total                                    149 710,072,459 100.00%                
Average Scheduled Balance is       4,765,587                                    
Maximum  Scheduled Balance is     23,797,815                                    
Minimum  Scheduled Balance is        760,681                                    

Distribution of Property Types                                                  
Number      Scheduled   Based on        
Property Types      of Loans   Balance      Balance                             
Retail                       41  274,169,298      38.61%                        
Office                       26  122,483,907      17.25%                        
Multifamily                  32  100,133,878      14.10%                        
Industrial                   20   81,051,556      11.41%                        
Lodging                       6   42,914,753       6.04%                        
Mobile Home                   8   29,272,965       4.12%                        
Mixed Use                     8   29,222,161       4.12%                        
Health Care                   3   12,286,517       1.73%                        
Other                         3   10,597,560       1.49%                        
Self Storage                  2    7,939,864       1.12%                        

Total                       149  710,072,459     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  11,862,869  1.671%            
6.500%to             6.750%            3   6,928,244  0.976%            
6.750%to             7.000%           25 173,228,261 24.396%            
7.000%to             7.250%           34 180,525,385 25.424%            
7.250%to             7.500%           35 178,803,872 25.181%            
7.500%to             7.750%           24  80,629,341 11.355%            
7.750%to             8.000%           12  36,251,033  5.105%            
8.000%to             8.250%            9  33,313,539  4.692%            
8.250%to             8.500%            0           0  0.000%            
8.500%to             8.750%            4   6,237,168  0.878%            
8.750%to            18.750%            2   2,292,747  0.323%            
0.000%to             0.000%            0           0  0.000%            
0.000%&         Above                  0           0  0.000%            
Total                                    149 710,072,459100.000%                
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                                29 194,856,484  27.44%                
New York                                  23 117,256,004  16.51%                
Florida                                   15  63,018,893   8.87%                
Massachusetts                              8  37,608,111   5.30%                
Arizona                                    8  33,612,940   4.73%                
Connecticut                                6  31,996,155   4.51%                
Maryland                                   5  29,159,481   4.11%                
Pennsylvania                               8  24,230,299   3.41%                
Delaware                                   4  19,280,928   2.72%                
Texas                                      3  18,694,775   2.63%                
Michigan                                   4  16,952,094   2.39%                
New Jersey                                 3  16,667,105   2.35%                
Utah                                       3  14,531,449   2.05%                
Illinois                                   3  10,645,877   1.50%                
Various                                    1   9,547,692   1.34%                
Vermont                                    2   9,371,609   1.32%                
Minnesota                                  5   9,323,375   1.31%                
Washington                                 1   8,426,172   1.19%                
North Carolina                             2   7,822,905   1.10%                
Virginia                                   2   7,084,544   1.00%                
Oregon                                     2   6,552,731   0.92%                
New Hampshire                              1   4,371,409   0.62%                
Louisiana                                  1   4,278,657   0.60%                
Colorado                                   2   4,068,139   0.57%                
Nevada                                     4   3,923,958   0.55%                
Rhode Island                               1   2,621,792   0.37%                
Ohio                                       1   1,982,993   0.28%                
Alabama                                    1   1,425,208   0.20%                
Maine                                      1     760,681   0.11%                

Total                                    149 710,072,459 100.00%                

Loan Seasoning                                                                  
               Number        Scheduled  Based on
Number of Years                of Loans     Balance     Balance                 
1 year or less                           137 668,238,552  94.11%                
1+ to 2 years                            12  41,833,907   5.89%               
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                                    149 710,072,459 100.00%                
    Weighted Average Seasoning is            0.7

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  14,256,867   2.01%      
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  14,256,867   2.01%                
                           Weighted Ave    169

Distribution of DSCR                                                            
Debt Service         Number        Scheduled  Based on      
Coverage Ratio (1)   of Loans     Balance     Balance       
1or        less                  11  57,512,785   8.10%       
1.0001to                1.1            4  17,602,971   2.48%            
1.1001to                1.2            4  22,010,649   3.10%            
1.2001to                1.3            3  17,573,206   2.47%            
1.3001to                1.4            8  25,524,286   3.59%            
1.4001to                1.5           19  96,264,330  13.56%            
1.5001to                1.6           13  82,027,896  11.55%            
1.6001to                1.7           13  71,946,769  10.13%            
1.7001to                1.8           11  39,923,943   5.62%            
1.8001to                1.9            6  13,111,396   1.85%            
1.9001to                  2            2  14,762,045   2.08%            
2.0001to                2.4           16  63,780,271   8.98%            
2.4001to                2.8            5  14,149,824   1.99%            
2.8001to                  3            0           0   0.00%            
3.0001&         above                  4  45,594,095   6.42%            
Unknown                                   30 128,287,991  18.07%                
Total                                    149 710,072,459 100.00%                
Weighted Average Debt Service Coverage Ratio is         1.703791                

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                                  149 710,072,459 100.00%                
Total                                    149 710,072,459 100.00%                

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               117 507,314,523  71.45%      
121 to 180 months               26 178,953,377  25.20%      
181 to 240 months                1   9,547,692   1.34%      
Total                                    144 695,815,592  97.99%                
                           Weighted Ave    129

Distribution of Amortization Type                                               
               Number        Scheduled  Based on
Amortization Type              of Loans     Balance     Balance                 
Fully Amortizing                           5  14,256,867   2.01%                
Amortizing Balloon                       144 695,815,592  97.99%                

Total                                    149 710,072,459 100.00%                

(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 borrow for this calculation.                           

Loan Level Detail                                                               
Property                                
Disclosure          Type       Maturity                                         
Control # Group     Code       Date         DSCR                                

3912BEAR98C1  Office          07/01/07       1.460                  
4500BEAR98C1  Industrial      12/01/07       1.770                  
4950BEAR98C1  Office          12/01/09       1.410                  
5005BEAR98C1  Multifamily     12/01/12       1.640                  
5237BEAR98C1  Industrial      01/01/08       0.950                  
5351BEAR98C1  Retail          01/01/13       1.430                  
5405BEAR98C1  Multifamily     01/01/08       1.830                  
5483BEAR98C1  Office          04/01/08       2.260                  
5535BEAR98C1  Industrial      01/01/08       2.760                  
5589BEAR98C1  Industrial      04/01/08       1.640                  
5596BEAR98C1  Multifamily     01/01/08                              
5610BEAR98C1  Mixed Use       06/01/08       1.620                  
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       0.120                  
5873BEAR98C1  Mobile Home     01/01/08       1.550                  
5874BEAR98C1  Mobile Home     05/01/08       0.830                  
5876BEAR98C1  Industrial      01/01/08       1.610                  
5876BEAR98C1  Industrial      01/01/08       3.180                  
5876BEAR98C1  Industrial      01/01/08                              
5906BEAR98C1  Retail          06/01/08                              
5914BEAR98C1  Multifamily     02/01/08       1.740                  
5915BEAR98C1  Multifamily     02/01/08       1.860                  
5923BEAR98C1  Office          01/01/08       1.470                  
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       2.060                  
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       1.660                  
6070BEAR98C1  Retail          06/01/08       2.050                  
6072BEAR98C1  Multifamily     03/01/08                              
6082BEAR98C1  Office          05/01/08       1.080                  
6100BEAR98C1  Retail          01/01/13       1.470                  
6101BEAR98C1  Retail          01/01/13       1.620                  
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       1.940                  
6161BEAR98C1  Mixed Use       06/01/13                              
6187BEAR98C1  Multifamily     04/01/13       0.510                  
6189BEAR98C1  Multifamily     04/01/13                              
6190BEAR98C1  Multifamily     06/01/13                              
6191BEAR98C1  Multifamily     04/01/13                              
6204BEAR98C1  Lodging         02/01/08       3.550                  
6221BEAR98C1  Retail          06/01/05       2.210                  
6225BEAR98C1  Multifamily     02/01/08       1.470                  
6230BEAR98C1  Retail          03/01/08       1.320                  
6233BEAR98C1  Retail          09/01/07       1.290                  
6234BEAR98C1  Industrial      08/31/07                              
6235BEAR98C1  Lodging         09/01/12       2.320                  
6236BEAR98C1  Office          08/01/07       2.690                  
6237BEAR98C1  Office          09/01/07       1.420                  
6238BEAR98C1  Multifamily     10/01/07                              
6239BEAR98C1  Multifamily     10/01/12                              
6254BEAR98C1  Retail          04/01/13                              
6266BEAR98C1  Lodging         03/01/08       1.950                  
6284BEAR98C1  Office          04/01/08       2.020                  
6310BEAR98C1  Industrial      03/01/08       1.790                  
6341BEAR98C1  Retail          04/01/08       1.070                  
6347BEAR98C1  Office          04/01/05       1.490                  
6365BEAR98C1  Industrial      03/01/08                              
6378BEAR98C1  Retail          02/01/08       1.900                  
6382BEAR98C1  Industrial      02/01/08       0.720                  
6383BEAR98C1  Office          06/01/08       1.720                  
6386BEAR98C1  Mixed Use       02/01/13                              
6388BEAR98C1  Multifamily     05/01/13       0.680                  
6397BEAR98C1  Retail          04/01/08       1.090                  
6414BEAR98C1  Self Storag     01/01/08       1.580                  
6430BEAR98C1  Retail          05/01/13       2.380                  
6461BEAR98C1  Industrial      05/01/08       2.080                  
6475BEAR98C1  Health Care     03/01/08                              
6526BEAR98C1  Other           04/01/08       1.140                  
6529BEAR98C1  Retail          05/01/08                              
6557BEAR98C1  Retail          04/01/08       1.760                  
6591BEAR98C1  Office          06/01/08       2.270                  
6599BEAR98C1  Multifamily     06/01/08       1.540                  
6605BEAR98C1  Office          02/01/08                              
6638BEAR98C1  Multifamily     03/01/08                              
8460BEAR98C1  Retail          06/01/08       1.430                  
8462BEAR98C1  Multifamily     04/01/08       1.340                  
8466BEAR98C1  Multifamily     03/01/08       1.540                  
8489BEAR98C1  Office          06/01/08                              
8497BEAR98C1  Retail          05/01/08       1.430                  
8574BEAR98C1  Lodging         03/01/08       1.760                  
8587BEAR98C1  Office          06/01/08       3.770                  
8597BEAR98C1  Multifamily     06/01/08       1.510                  
8652BEAR98C1  Office          06/01/08       1.820                  
8666BEAR98C1  Multifamily     04/01/08       1.350                  
8669BEAR98C1  Mobile Home     05/01/08       1.250                  
8672BEAR98C1  Mobile Home     06/01/08       1.350                  
8749BEAR98C1  Retail          06/01/08                              
8782BEAR98C1  Multifamily     06/01/08       1.440                  
8785BEAR98C1  Retail          06/01/08       1.580                  
8874BEAR98C1  Retail          06/01/08       0.870                  
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                              
9073BEAR98C1  Retail          06/01/08       2.580                  
9114BEAR98C1  Industrial      05/01/13                              
9115BEAR98C1  Retail          05/01/13       1.520                  
9119BEAR98C1  Retail          05/01/13       0.920                  
9121BEAR98C1  Office          05/01/13                              
9123BEAR98C1  Multifamily     05/01/13       1.500                  
9140BEAR98C1  Retail          06/01/08       1.580                  
9145BEAR98C1  Office          06/01/08       1.690                  
9173BEAR98C1  Multifamily     06/01/08       0.580                  
9204BEAR98C1  Mixed Use       06/01/08       1.490                  
9204BEAR98C1  Mixed Use       06/01/08       1.740                  
9210BEAR98C1  Self Storag     06/01/08       2.640                  
9213BEAR98C1  Retail          05/01/08                              
9277BEAR98C1  Office          06/01/08       1.620                  
9305BEAR98C1  Mobile Home     04/01/13       1.440                  
9306BEAR98C1  Mobile Home     04/01/13       1.360                  
9326BEAR98C1  Multifamily     06/01/08       1.070                  
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       1.610                  
9406BEAR98C1  Mixed Use       06/01/08       1.300                  
9423BEAR98C1  Industrial      06/01/08       1.350                  
9430BEAR98C1  Retail          06/01/08                              
9488BEAR98C1  Office          06/01/13       0.830                  
9489BEAR98C1  Office          06/01/13       1.660                  
9495BEAR98C1  Retail          06/01/08       1.630                  
9496BEAR98C1  Retail          06/01/08       1.660                  
9497BEAR98C1  Retail          06/01/08       1.600                  
9588BEAR98C1  Industrial      06/01/08       1.390                  
9669BEAR98C1  Industrial      06/01/08       0.620                  
9671BEAR98C1  Retail          11/01/07       1.830                  
9672BEAR98C1  Retail          11/01/07       1.180                  
9673BEAR98C1  Retail          11/01/07       1.540                  
9674BEAR98C1  Retail          12/01/07       2.330                  
9675BEAR98C1  Retail          11/01/07       1.530                  

Operating            Ending                                 
DisclosureStatement            Principal    Note                                
Control # Date      State      Balance      Rate                                

3912     35795RI                2,621,      8.558%                  
4500     35795AZ                3,107,      7.710%                  
4950     35795DE                2,677,      7.620%                  
5005     35795MA               10,888,      6.860%                  
5237     35430NY                9,022,      7.315%                  
5351     35795CA               10,213,      7.365%                  
5405     35795MI                1,635,      7.190%                  
5483     35795NY                1,980,      7.210%                  
5535     35795FL                1,280,      6.860%                  
5589     35795OR                5,125,      7.490%                  
5596     35795FL                2,466,      7.345%                  
5610     35795FL                5,823,      7.100%                  
5615     35795FL                8,918,      6.990%                  
5632     35795CT                4,462,      7.380%                  
5819     35795VT                6,472,      7.680%                  
5828     35795AZ                7,479,      6.860%                  
5829          AZ                3,717,      7.415%                  
5833     35795NY                6,497,      7.195%                  
5857     35430MD                9,873,      7.200%                  
5867     35430NY                2,126,      7.310%                  
5873     35795NY                1,209,      7.440%                  
5874     35795NY                2,528,      7.280%                  
5876     35795NV                1,051,      7.610%                  
5876     35795NV                   902      7.610%                  
5876          NV                   962      7.610%                  
5906     35795NY               15,873,      7.080%                  
5914     35795MA                3,796,      6.710%                  
5915     35795MA                1,577,      6.710%                  
5923     35430IL                4,954,      7.900%                  
5979     35795MD                1,984,      7.080%                  
5981     35430IL                3,963,      7.705%                  
5995     35430VV                9,547,      7.730%                  
6008     35550FL               22,706,      6.960%                  
6016     35430AZ                3,461,      7.170%                  
6017     35734MD                2,679,      7.400%                  
6021     35795MI                1,553,      6.710%                  
6027     35795CA                2,268,      7.300%                  
6028     35795CA                1,933,      7.250%                  
6041     35795PA                2,566,      7.220%                  
6042     35795DE                2,076,      7.190%                  
6059     35430OR                1,426,      7.310%                  
6070     35795NY                5,310,      7.380%                  
6072          NY                6,000,      7.220%                  
6082     35430WA                8,426,      7.240%                  
6100     35795CA               23,797,      7.365%                  
6101     35795CA               12,196,      7.365%                  
6102     35795CA                2,231,      7.365%                  
6116     35795CA                1,887,      7.030%                  
6146     35795NY                1,978,      7.760%                  
6151     35795MI               11,862,      6.470%                  
6161          NY                3,913,      7.000%                  
6187     35795MN                1,780,      6.761%                  
6189     35795MN                1,197,      6.911%                  
6190     35795MN                1,542,      7.203%                  
6191     35795MN                2,275,      6.761%                  
6204     35795CA               12,056,      6.870%                  
6221     35795NY                1,984,      7.180%                  
6225     35795IL                1,727,      7.140%                  
6230     35795PA                   989      7.650%                  
6233     35795CA                9,311,      8.125%                  
6234     35795CA                4,504,      8.250%                  
6235     35795CA                1,532,      9.125%                  
6236     35795AL                1,425,      8.625%                  
6237     35795CA                1,182,      8.625%                  
6238     35795NV                1,007,      8.625%                  
6239     35795ME                   760      9.875%                  
6254          CO                   984      7.460%                  
6266     35795VT                2,899,      7.530%                  
6284     35795DE                1,491,      7.495%                  
6310     35795NJ                7,417,      7.220%                  
6341     35795FL                1,907,      7.703%                  
6347     35795AZ                1,936,      8.015%                  
6365          VA                2,424,      7.440%                  
6378     35430TX                3,654,      7.400%                  
6382     35430NY                3,474,      7.600%                  
6383     35795CT                1,693,      8.050%                  
6386          CA                5,959,      7.950%                  
6388     35795NY                3,863,      6.830%                  
6397     35795FL                1,496,      7.700%                  
6414     35795MA                4,979,      7.390%                  
6430     35795MD               11,934,      7.160%                  
6461     35795CT                3,480,      7.120%                  
6475     35795AZ                1,089,      7.825%                  
6526     35795MN                2,528,      7.990%                  
6529          PA                2,846,      7.800%                  
6557     35795FL                2,950,      7.050%                  
6591     35795MI                1,899,      6.900%                  
6599     35795CO                3,083,      6.870%                  
6605          TX               14,000,      6.920%                  
6638     35795CA                2,283,      6.930%                  
8460     35795CA                2,532,      7.830%                  
8462     35795CA                2,781,      6.950%                  
8466     35795NY                1,023,      7.280%                  
8489          DE               13,035,      7.120%                  
8497     35795MA                2,675,      7.000%                  
8574     35795TX                1,040,      8.150%                  
8587     35795CA                9,928,      7.570%                  
8597     35795LA                4,278,      7.070%                  
8652     35795FL                1,672,      7.510%                  
8666     35795NH                4,371,      7.040%                  
8669     35795NY                5,967,      7.180%                  
8672     35795NY                2,388,      7.230%                  
8749     35795PA                1,043,      8.040%                  
8782     35795FL                1,181,      7.510%                  
8785     35795CT               13,195,      7.110%                  
8874     35795CT                4,497,      7.110%                  
8976     36038NY                9,920,      7.050%                  
9002     35795MA                3,375,      7.460%                  
9014          NJ                4,220,      7.715%                  
9025          CA                2,262,      7.994%                  
9073     35795CA                1,985,      7.630%                  
9114          CA                6,959,      6.934%                  
9115     35795CA               14,415,      6.934%                  
9119     35795CA               21,275,      6.934%                  
9121     35795CA               15,657,      6.884%                  
9123     35795CA                4,971,      6.934%                  
9140     35430NY               16,920,      7.320%                  
9145     35795CA                5,674,      7.470%                  
9173     35795MA                2,680,      7.520%                  
9204     35795FL                3,409,      7.350%                  
9204     35795FL                2,463,      7.350%                  
9210     35795FL                2,960,      6.910%                  
9213          NY                3,313,      7.620%                  
9277     35795CT                4,666,      7.590%                  
9305     35795AZ                6,957,      7.310%                  
9306     35795AZ                5,864,      7.310%                  
9326     35795CA                5,772,      7.300%                  
9329     35795PA                4,533,      7.055%                  
9330     35795PA                1,823,      7.005%                  
9331     35795PA                3,083,      7.005%                  
9332     35795NJ                5,029,      7.005%                  
9333     35795PA                7,342,      7.005%                  
9365          NC                1,480,      7.780%                  
9371     35795NY                5,807,      7.470%                  
9406     35795FL                2,293,      7.760%                  
9423     35795NY                1,929,      7.680%                  
9430          MD                2,687,      7.420%                  
9488     35795CA                2,039,      6.934%                  
9489     35795CA                1,865,      6.920%                  
9495     35795UT                6,718,      7.290%                  
9496     35795UT                4,230,      7.290%                  
9497     35795UT                3,583,      7.290%                  
9588     35795CA                5,376,      7.520%                  
9669     35795NY                4,224,      7.580%                  
9671     35430FL                1,487,      8.010%                  
9672     35430VA                4,660,      8.010%                  
9673     35430NC                6,342,      7.760%                  
9674     35430OH                1,982,      7.970%                  
9675     35430MA                7,635,      8.040%                  

 710,072,459

            Loan
DisclosureScheduled            Prepayment   Status                              
Control # P&I       Prepayment Date         Code (1)                            

3912        21          0                                           
4500        23          0                                           
4950        19          0                                           
5005        70          0                                           
5237        62          0              B                            
5351        71          0                                           
5405        10          0                                           
5483        14          0                                           
5535                    0                                           
5589        38          0                                           
5596        18          0                                           
5610        40          0                                           
5615        61          0                                           
5632        31          0                                           
5819        46          0                                           
5828        51          0                                           
5829        30          0                                           
5833        60          0                                           
5857        69          0                                           
5867        15          0                                           
5873                    0                                           
5874        17          0                                           
5876                    0                                           
5876                    0                                           
5876                    0                                           
5906      110,          0                                           
5914        25          0                                           
5915        10          0                                           
5923        36          0                                           
5979        13          0                                           
5981        30          0                                           
5995        68          0                                           
6008      161,          0                                           
6016        24          0                                           
6017        19          0                                           
6021        13          0                                           
6027        16          0                                           
6028        12          0                                           
6041        18          0                                           
6042        14          0                                           
6059        11          0                                           
6070        39          0                                           
6072        36          0                                           
6082        59          0                                           
6100      165,          0                                           
6101        84          0                                           
6102        15          0                                           
6116        12          0                                           
6146        14          0                                           
6151        78          0                                           
6161        35          0                                           
6187        12          0                                           
6189                    0                                           
6190        10          0              B                            
6191        15          0                                           
6204        82          0                                           
6221        13          0                                           
6225        12          0                                           
6230                    0                                           
6233        69          0                                           
6234        36          0                                           
6235        16          0                                           
6236        11          0                                           
6237                    0                                           
6238                    0                                           
6239                    0              B                            
6254                    0                                           
6266        23          0                                           
6284        10          0                                           
6310        52          0                                           
6341        14          0                                           
6347        14          0                                           
6365        18          0                                           
6378        27          0                                           
6382        24          0                                           
6383        12          0                                           
6386        43          0                                           
6388        26          0                                           
6397        11          0                                           
6414        37          0                                           
6430        78          0                                           
6461        22          0                                           
6475                    0                                           
6526        19          0                                           
6529        20          0                                           
6557        22          0                                           
6591        14          0                                           
6599        19          0                                           
6605        80          0                                           
6638        14          0                                           
8460        19          0                                           
8462        17          0                                           
8466                    0                                           
8489        85          0                                           
8497        18          0                                           
8574                    0              B                            
8587        74          0                                           
8597        27          0                                           
8652        11          0              B                            
8666        28          0                                           
8669        39          0                                           
8672        15          0                                           
8749                    0                                           
8782                    0                                           
8785        92          0                                           
8874        29          0                                           
8976        69          0                                           
9002        25          0                                           
9014        32          0                                           
9025        16          0                                           
9073        14          0                                           
9114        44          0                                           
9115        93          0                                           
9119      137,          0                                           
9121      100,          0                                           
9123        32          0                                           
9140      116,          0                                           
9145        39          0                                           
9173        19          0                                           
9204        23          0                                           
9204        17          0                                           
9210        22          0                                           
9213        24          0                                           
9277        35          0                                           
9305        48          0                                           
9306        40          0                                           
9326        39          0                                           
9329        31          0                                           
9330        12          0                                           
9331        21          0                                           
9332        34          0                                           
9333        50          0                                           
9365        12          0                                           
9371        43          0                                           
9406        17          0                                           
9423        15          0              B                            
9430        18          0                                           
9488        13          0                                           
9489        12          0                                           
9495        44          0                                           
9496        28          0                                           
9497        23          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 other 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..                                                             
_

Dates Referenced Herein

This ‘8-K’ Filing    Date    Other Filings
Filed on / For Period End:1/25/99None on these Dates
1/16/99
1/16/98
10/1/97
 List all Filings 
↑Top
Filing Submission 0001013255-99-000022   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)
Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
About — Privacy — Redactions — Help — Mon., Apr. 29, 11:39:21.1pm ET