PNC MAC 2000-C2 Due Date and Grace Period
September 29, 2000
<TABLE>
<CAPTION>
Mortgage Mortgage Cut-Off Date
Loan Loan Seller Principal Payment Due Grace
Tab No. Seller Number Property Name Balance Date Period
------- -------- ----------- --------------- ------------ ----------- ------
<S> <C> <C> <C> <C> <C> <C>
1 CIBC 39 475 Park Avenue South $59,946,195 1 7
2 MSDWMC 00-06587 Camino Real Marketplace $49,000,000 1 0
3 CIBC 51 Courtyard by Marriott $45,000,000 1 7
4 CIBC 41 AppleTree Business Park $37,227,201 1 7
5 MSDWMC 99-05370 Bozzuto's Warehouse and Distribution Facility $32,843,136 1 0
6 Midland 940920747 500 North Capitol $29,539,428 1 5
7 Midland 940922223 Arcadia Crossing Power Center $29,367,163 1 5
8 CIBC 49 Sweetheart Cup Distribution Center $27,000,000 1 7
9 CIBC 47 Triangle Plaza II $26,286,819 1 7
10 Midland 940914930 Solana Beach Towne Centre $25,983,319 1 5
11 Midland 940920912 Continental Teves Building $24,093,491 1 5
12 CIBC 7 Discovery Creative & Technology Center $23,581,086 1 7
13 MSDWMC 00-06476 Springfield Gardens Shopping Center $20,948,014 1 5
14 Midland 940923829 Post Trace Apartments $18,350,000 1 15
15 CIBC 30 Northside Marketplace $15,390,300 1 7
16 MSDWMC 99-05457 Suburban Lodge - Norcross $3,477,018 1 5
17 MSDWMC 99-05473 Suburban Lodge - Matthews $3,202,774 1 5
18 MSDWMC 99-05458 Suburban Lodge - Douglasville $2,742,437 1 5
19 MSDWMC 99-05482 Suburban Lodge - Columbus (Eastland) $2,742,437 1 5
20 MSDWMC 99-05464 Suburban Lodge - Indianapolis $2,693,465 1 5
21 CIBC 46 Triangle Plaza I $14,851,920 1 7
22 CIBC 10 Taconic Corporate Park $14,457,060 1 7
23 CIBC 31 Fairway Plaza $14,241,024 1 7
24 CIBC 45 Monticello Mall $12,892,056 1 7
25 MSDWMC 00-06488 Town Center Shopping Center $12,393,142 1 5
26 MSDWMC 99-06197 1450 Marina Way South Office Building $11,451,777 1 10
27 Midland 940922592 The Waterford at Portage Apartments Phase I $5,799,016 1 5
28 Midland 940923093 The Waterford at Portgage Trail Phase II $4,344,020 1 5
29 Midland 940910165 River Drive Center I $10,287,599 1 5
30 Midland 940922719 Kingsley Hotel & Suites $10,000,000 1 5
31 CIBC 50 Homewood Suites $9,400,000 1 7
32 CIBC 23 Grants Pass Shopping Center $9,288,011 1 7
33 CIBC 40 Imperial Plaza $8,991,222 1 7
<PAGE>
<CAPTION>
(Table Continued)
Mortgage Mortgage Cut-Off Date
Loan Loan Seller Principal Payment Due Grace
Tab No. Seller Number Property Name Balance Date Period
------- -------- ----------- --------------- ------------ ----------- ------
<S> <C> <C> <C> <C> <C> <C>
34 Midland 940922590 The Waterford at Spencer Oaks Apartments $8,862,388 1 5
35 CIBC 29 Hickory Hollow $8,634,613 1 7
36 MSDWMC 00-06682 26600 Telegraph Road Office Building $8,582,702 1 5
37 MSDWMC 00-06643 Huntington Medical Center $8,482,855 1 5
38 MSDWMC 00-06366 Home Depot - Gardena $8,232,483 1 5
39 MSDWMC 99-06267 Montego Palms Apartments $8,133,680 1 5
40 Midland 940911144 Mountain Village Apartments $7,713,717 1 5
41 Midland 940909029 The Harvard Community Health Building $7,644,388 1 10
42 Midland 940922591 Waterford at Sterling Place Apartments $7,629,751 1 5
43 Midland 940923935 Regents Place Apartment Homes $7,591,873 1 5
44 MSDWMC 00-06887 First Carousel Office Building $4,993,722 1 7
45 MSDWMC 00-06916 Corporate Center II Office Building $2,496,861 1 7
46 Midland 940922521 Sunrise Village $7,290,248 1 5
47 MSDWMC 99-06237 Ahwatukee Plaza $6,584,520 1 5
48 CIBC 33 U.S. Government Intelligence Center $6,393,687 1 7
49 CIBC 37 Trails End Apartments $6,193,113 1 7
50 CIBC 8 Lakeview Executive Center $6,085,033 1 7
51 MSDWMC 00-06283 Piedmont Tech Office Building $5,986,809 1 5
52 Midland 940913344 Aerospace Dynamics International, Inc. $5,882,808 1 5
53 CIBC 34 Garden Way $5,876,342 1 7
54 Midland 940910640 Windscape Apartments $5,870,858 1 5
55 MSDWMC 00-06359 The Shops at Eagle Pointe $3,395,759 1 5
56 MSDWMC 99-05402 The Shops at Haw Creek $1,947,568 1 5
57 Midland 940923893 Best Buy $5,400,000 1 5
58 Midland 030218299 Regency at South Shore $5,063,459 1 5
59 Midland 940909503 Woodlake Village Apartments $4,890,312 1 10
60 Midland 940915062 Torrance Van & Storage $4,696,517 1 5
61 CIBC 13 Southside Plaza Shopping Center $4,563,607 1 7
62 Midland 940910354 Lackland Self Storage $4,417,257 1 5
63 Midland 030218739 Imperial Mobile Home Park $4,396,251 1 5
64 Midland 940921805 The Falls Apartments $4,267,400 1 5
65 Midland 940910166 Chesapeake Estates of Grantville $4,014,812 1 5
66 CIBC 28 Deerfield Town Square $3,947,699 1 7
67 Midland 940910823 Westbridge Garden Villas Apartments $3,913,143 1 5
68 Midland 940906784 Two Charlesgate West $3,831,856 1 10
69 Midland 940923138 Tower Center $3,797,532 1 5
70 MSDWMC 00-06329 Park Central Plaza $3,620,598 1 5
71 Midland 940923126 Comfort Suites $3,459,657 1 5
72 Midland 940923617 Mission Bank Building $3,444,400 1 5
73 CIBC 11 Cambridge Court Apartments $3,439,218 1 7
<PAGE>
<CAPTION>
(Table Continued)
Mortgage Mortgage Cut-Off Date
Loan Loan Seller Principal Payment Due Grace
Tab No. Seller Number Property Name Balance Date Period
------- -------- ----------- --------------- ------------ ----------- ------
<S> <C> <C> <C> <C> <C> <C>
74 Midland 940922875 Huntington Crossing $3,396,674 1 5
75 Midland 940909756 Research & Development Building $3,270,797 1 5
76 Midland 940922450 4084 Office Building $3,254,444 1 7
77 Midland 940910369 Poulsbo Village $3,187,764 1 5
78 MSDWMC 00-06324 Studio Heights Apartments $3,186,288 1 5
79 Midland 940910196 Hilltop Court $3,130,062 1 5
80 CIBC 24 Rite Aid - Flatbush $3,101,888 1 7
81 Midland 940923034 Scripps Terrace Business Park $3,069,389 1 5
82 Midland 940923981 Village Square Office Park $3,066,000 1 7
83 Midland 940910270 Imperial Gardens Apartments $3,047,007 1 5
84 CIBC 32 2001 Greenville $3,045,406 1 7
85 Midland 940915455 ASG Corporate Office $3,044,687 1 5
86 Midland 940920072 Hackettstown Commerce Park Bldg. II $3,040,783 1 5
87 Midland 940923934 San Diego Medical Building $2,948,107 1 5
88 CIBC 21 Wood Park Apartments $2,947,015 1 7
89 Midland 940923187 San Gabriel Business Park $2,870,122 1 5
90 Midland 940910547 Pacific Grinding Wheel Property $2,852,196 1 5
91 Midland 940923094 La Casa Illusion Apartments $2,847,337 1 5
92 CIBC 35 Washington Place Apartments & Washington Park Apartments $2,847,170 1 7
93 CIBC 26 Mt. Airy Apartments $2,783,796 1 7
94 Midland 940909062 Coventry Manor Phase I $2,754,772 1 5
95 Midland 940910117 Office Max $2,748,964 1 7
96 CIBC 48 Austin Square $2,694,004 1 7
97 Midland 940910551 Maplewood Commons Shopping Center $2,690,286 1 5
98 Midland 940910081 Deerfield Cove (Floresta Estate) $2,628,142 1 10
99 Midland 940910021 Timber Glen II $2,623,483 1 5
100 Midland 940909730 Stone Ridge Towne Centre $2,611,428 1 5
101 Midland 940910916 Crown Pointe Apartments $2,598,099 1 5
102 Midland 940920569 Joslyn Loft Apartments $2,529,640 1 5
103 MSDWMC 99-05019 Hendersonville Plaza $2,487,340 1 5
104 Midland 940910831 Griffin Street Parking Garage $2,474,815 1 5
105 Midland 940909699 601 8th Avenue $2,420,831 1 5
106 Midland 940909904 Dalton Place $2,416,896 1 10
107 CIBC 27 Dicks Clothing & Sporting Goods - Richmond $2,400,000 1 7
108 CIBC 42 Hampton Inn $2,398,031 1 7
109 Midland 940911561 Penns View Apartments $2,382,258 1 5
110 Midland 940909219 U-Stor University Mini Storage $2,375,325 1 5
111 MSDWMC 99-05695 El Portal Apartments $2,367,371 1 5
112 Midland 940921379 Holiday Inn Express $2,363,205 1 5
113 CIBC 19 Confetti Apartments West $2,286,882 1 7
<PAGE>
<CAPTION>
(Table Continued)
Mortgage Mortgage Cut-Off Date
Loan Loan Seller Principal Payment Due Grace
Tab No. Seller Number Property Name Balance Date Period
------- -------- ----------- --------------- ------------ ----------- ------
<S> <C> <C> <C> <C> <C> <C>
114 Midland 940922685 Hoopskirt Factory Apartments $2,263,885 1 5
115 Midland 940907055 Bayview Apartments $2,252,749 1 10
116 Midland 940910627 Garden Park Apartments $2,229,646 1 5
117 CIBC 16 Gambro Dialysis Center Office Building $2,211,248 1 7
118 MSDWMC 00-06815 PetSmart-Greensburg $2,198,004 1 5
119 CIBC 36 Village at Western Branch $2,197,609 1 7
120 Midland 940910827 Gramercy Park Town Homes $2,180,096 1 5
121 CIBC 22 Western Oaks Apartments $2,172,799 1 7
122 Midland 940921632 Grafalloy Building $2,161,592 1 5
123 Midland 940920964 Airborne Express Distribution Center $2,159,634 1 5
124 Midland 940921429 Spanish Spur Apartments $2,138,054 1 5
125 Midland 940921485 Buie Del Mar Office Building $2,123,921 1 5
126 CIBC 17 72 Hudson Street $2,096,112 1 7
127 Midland 940910219 Walgreen's Hollis Shopping Center $2,074,344 1 5
128 CIBC 25 Ramada Limited $2,072,738 1 7
129 CIBC 18 Kingston Place Apartments $2,066,066 1 7
130 Midland 940910284 Deer Trace North Mobile Home Community $2,052,700 1 5
131 MSDWMC 00-06280 Lawndale Shopping Center $2,039,618 1 5
132 Midland 940910443 Paradise Apartments $1,996,902 1 5
133 Midland 940922993 5 Lawrence Properties $1,972,000 1 5
134 CIBC 15 Holiday Inn Express - Manhattan Beach $1,950,007 1 7
135 Midland 940920142 Superstition Springs Plaza $1,936,535 1 5
136 Midland 940909809 The Menlo Plaza Shopping Center $1,936,248 1 5
137 Midland 940910673 7023 Little River Turnpike $1,935,695 1 10
138 Midland 940923932 California Bank & Trust $1,923,765 1 5
139 CIBC 12 Tampa Multifamily Portfolio II $1,919,742 1 7
140 Midland 940910101 Lackland Self Storage $1,899,896 1 5
141 Midland 940911558 Firehouse Square $1,885,695 1 5
142 Midland 940920242 Beringer Place Apartments $1,885,466 1 5
143 Midland 940909812 2300 Boynton Avenue Building $1,844,901 1 5
144 Midland 940909790 Miramar Industrial Showroom $1,842,034 1 5
145 Midland 940922262 Woodhaven Apartments $1,830,171 1 5
146 CIBC 20 Oak Hollow Apartments $1,797,438 1 7
147 Midland 940909612 Westbrooke Shopping Center $1,696,427 1 10
148 Midland 940909063 Coventry Manor Phase II $1,691,527 1 5
149 CIBC 9 Holiday Inn Express - Blythe $1,687,820 1 7
150 Midland 940922693 The Northwood Village Apartments $1,675,629 1 5
151 Midland 940911063 Eastwyck Apartments $1,649,708 1 5
152 Midland 940901303 The Ridgepoint Apartments $1,613,296 1 5
153 MSDWMC 99-05611 Hollywood Video & Retail Shops $1,608,014 1 5
<PAGE>
<CAPTION>
(Table Continued)
Mortgage Mortgage Cut-Off Date
Loan Loan Seller Principal Payment Due Grace
Tab No. Seller Number Property Name Balance Date Period
------- -------- ----------- --------------- ------------ ----------- ------
<S> <C> <C> <C> <C> <C> <C>
154 Midland 940910984 4630 Forge Road $1,600,129 1 5
155 Midland 940920381 Snow Garden Apartments $1,599,613 1 5
156 Midland 940923933 Ruth's Chris Steak House $1,598,973 1 5
157 Midland 940922364 Lofstrand Industrial $1,597,252 1 5
158 Midland 940910886 Mesa Villa Apartments $1,595,292 1 5
159 Midland 940910087 San Bernardino Mitsubishi $1,588,400 1 5
160 Midland 940921869 Lake Mall $1,571,328 1 5
161 CIBC 14 Holiday Inn Express - St. Augustine $1,544,982 1 7
162 CIBC 38 Annie Apartments & Santo Villas Apartments $1,536,037 1 7
163 Midland 940911560 Lincoln Court Apartments $1,512,564 1 5
164 Midland 940922582 Spring Meadows Apartments $1,498,456 1 5
165 Midland 940909640 Oakwood Center $1,454,210 1 5
166 Midland 940914899 180 Prospect Street $1,432,543 1 5
167 Midland 940909189 Lincoln Heights Shopping Center $1,356,388 1 10
168 Midland 940910315 ABC Building Supply Warehouse $1,355,445 1 5
169 Midland 940909606 Northrock Business Park Buildings $1,332,108 1 5
170 Midland 940920163 1825 & 2011 Spruce Street $1,276,760 1 5
171 Midland 940910304 Deer Trace South Mobile Home Community $1,270,719 1 5
172 Midland 940910757 Silverton Plaza $1,231,066 1 10
173 Midland 940910666 Foothill Hacienda $1,223,326 1 5
174 Midland 940911298 Briarwood Apartments $1,191,874 1 5
175 Midland 940907332 Marc's Retail Center $1,178,311 1 10
176 Midland 940910915 Windemere Apartments $1,174,892 1 5
177 Midland 940922074 4401-4225 East 46th Avenue $1,163,606 1 5
178 Midland 940911105 Gaslight Village Apartments $1,161,372 1 5
179 Midland 940906410 Guinea Road Warehouse $1,111,900 1 10
180 Midland 940909858 Legacy Business Park Medical Office - 7 $1,104,627 1 10
181 Midland 940910675 3240 Prospect Street $1,092,352 1 5
182 Midland 940910280 Ridgeview Heights Apartments $1,067,491 1 5
183 Midland 940922988 Wawaset Park Apartments $1,046,186 1 5
184 Midland 940914936 Flying Cloud Office Building $1,037,790 1 5
185 Midland 940913769 Medical Office Building $1,035,507 1 5
186 MSDWMC 00-06305 7930 National Highway Industrial Building $946,839 1 5
187 Midland 940910917 3603 Peck Road $928,305 1 5
188 Midland 940909794 The Exmet Building $862,098 1 5
189 Midland 940909759 Acquest Building $773,626 1 5
190 Midland 940921896 The Savannah Apartments $696,932 1 5
$1,076,288,358
</TABLE>