COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES SERIES 1999 C2
8-K, EX-99.1, 2000-11-28
ASSET-BACKED SECURITIES
Previous: COMMERCIAL MORTGAGE PASS THROUGH CERTIFICATES SERIES 1999 C2, 8-K, 2000-11-28
Next: OPPENHEIMER TRINITY VALUE FUND, 485BPOS, 2000-11-28







Wells Fargo Bank MN, N. A.         First Union National Bank-
Corporate Trust Services           Chase Manhattan Bank
11000 Broken Land Parkway          Commercial Mortgage Trust
Columbia, MD 21044                 Commercial Mortgage Pass-Through Certificates
                                   Series 1999-C2



For Additional Information, please contact
CTSLink Customer Service
301/815-6600

Reports Available on the World Wide Web
@ www.ctslink.com/cmbs

Payment Date: 11/17/2000
Record Date:  10/31/2000





                            DISTRIBUTION DATE STATEMENT

                                  Table of Contents
STATEMENT SECTIONS                                               PAGE(s)

Certificate Distribution Detail                                          2
Certificate Factor Detail                                                3
Reconciliation Detail                                                    4
Other Required Information                                               5
Ratings Detail                                                           6
Current Mortgage Loan and Property Stratification Tables                 7 - 9
Mortgage Loan Detail                                                     10 - 16
Principal Prepayment Detail                                              17
Historical Detail                                                        18
Delinquency Loan Detail                                                  19 - 20
Specially Serviced Loan Detail                                           21 - 31
Modified Loan Detail                                                     32
Liquidated Loan Detail                                                   33



This report has been compiled from information provided to Wells Fargo MN, N.A.
by various third parties, which may include the Servicer, Master Servicer,
Special Servicer and others. Wells Fargo MN, N.A. has not independently
confirmed the accuracy of information received from these third parties and
assumes no duty to do so. Wells Fargo MN, N.A. expressly disclaims any
responsibility for the accuracy or completeness of information furnished by
third parties.



     Underwriter
First Union Capital Markets
One First Union Center
301 South College Street
Charlotte, NC  28288
Contact: Craig M. Lieberman
Phone Number: (704) 383-7407

     Underwriter
Chase Securities, Inc.
270 Park Avenue, 6th Floor
New York NY   10017
Contact: Steven Schwartz
Phone Number: (212) 834-5612

     Master Servicer
First Union National Bank
Charlotte Plaza, Floor 23 NC-1075
201 South College Street
Charlotte, NC  28288
Contact:  Timothy S. Ryan
Phone Number:  (704) 593-7878

     Special Servicer
ORIX Real Estate Capital Markets, LLC
1717 Main Street, 14th Floor
Dallas TX 75201
Contact: Paul G. Smyth
Phone Number: (214) 237-2010

Copyright 1997, Wells Fargo Bank Minnesota, N.A.


<TABLE>
<CAPTION>

                      Certificate Distribution Detail

    Class         CUSIP              Pass-Through       Original           Beginning           Principal
                                         Rate            Balance            Balance          Distribution
    <S>        <C>                    <C>           <C>                 <C>               <C>
    A-1        337366AA6               6.363000%    203,500,000.00      184,680,054.49    1,013,988.47
    A-2        337366AB4               6.645000%    673,747,967.00      673,747,967.00            0.00
     B         337366AD0               6.795000%     47,260,093.00       47,260,093.00            0.00
     C         337366AE8               6.944000%     62,028,874.00       62,028,874.00            0.00
     D         337366AF5               7.062000%     14,768,779.00       14,768,779.00            0.00
     E         337366AG3               7.399723%     41,352,582.00       41,352,582.00            0.00
     F         337366AH1               7.399723%     17,722,535.00       17,722,535.00            0.00
     G         337366AJ7               5.950000%     41,352,582.00       41,352,582.00            0.00
     H         337366AK4               5.950000%     11,815,024.00       11,815,024.00            0.00
     J         337366AL2               5.950000%     11,815,023.00       11,815,023.00            0.00
     K         337366AM0               5.950000%     11,815,024.00       11,815,024.00            0.00
     L         337366AN8               5.950000%     11,815,023.00       11,815,023.00            0.00
     M         337366AP3               5.950000%     11,815,024.00       11,815,024.00            0.00
     N         337366AQ1               5.950000%     20,676,291.00       20,676,291.00            0.00
    R-I           N/A                  0.000000%              0.00                0.00            0.00
    R-II          N/A                  0.000000%              0.00                0.00            0.00
   R-III          N/A                  0.000000%              0.00                0.00            0.00
                                                  1,181,484,821.00    1,162,664,875.49    1,013,988.47

</TABLE>
<TABLE>
<CAPTION>
   Class          CUSIP                Interest     Prepayment  Realized Loss/       Total
                                     Distribution    Penalties  Additional Trust  Distribution
                                                                 Fund Expenses
    <S>        <C>                <C>                 <C>            <C>         <C>
    A-1        337366AA6             979,265.99        0.00        0.00        1,993,254.46
    A-2        337366AB4           3,730,879.37        0.00        0.00        3,730,879.37
     B         337366AD0             267,610.28        0.00        0.00          267,610.28
     C         337366AE8             358,940.42        0.00        0.00          358,940.42
     D         337366AF5              86,914.26        0.00        0.00           86,914.26
     E         337366AG3             254,998.05        0.00        0.00          254,998.05
     F         337366AH1             109,284.88        0.00        0.00          109,284.88
     G         337366AJ7             205,039.89        0.00        0.00          205,039.89
     H         337366AK4              58,582.83        0.00        0.00           58,582.83
     J         337366AL2              58,582.82        0.00        0.00           58,582.82
     K         337366AM0              58,582.83        0.00        0.00           58,582.83
     L         337366AN8              58,582.82        0.00        0.00           58,582.82
     M         337366AP3              58,582.83        0.00        0.00           58,582.83
     N         337366AQ1              94,309.40        0.00        0.00           94,309.40
    R-I           N/A                      0.00        0.00        0.00                0.00
    R-II          N/A                      0.00        0.00        0.00                0.00
   R-III          N/A                      0.00        0.00        0.00                0.00
                                   6,380,156.67        0.00        0.00        7,394,145.14

</TABLE>
<TABLE>
<CAPTION>
                                                         Current
                                                      Subordination
   Class          CUSIP             Ending Balance       Level(1)
    <S>        <C>                <C>                   <C>
    A-1        337366AA6            183,666,066.02       26.19%
    A-2        337366AB4            673,747,967.00       26.19%
     B         337366AD0             47,260,093.00       22.12%
     C         337366AE8             62,028,874.00       16.78%
     D         337366AF5             14,768,779.00       15.51%
     E         337366AG3             41,352,582.00       11.95%
     F         337366AH1             17,722,535.00       10.43%
     G         337366AJ7             41,352,582.00        6.87%
     H         337366AK4             11,815,024.00        5.85%
     J         337366AL2             11,815,023.00        4.83%
     K         337366AM0             11,815,024.00        3.81%
     L         337366AN8             11,815,023.00        2.80%
     M         337366AP3             11,815,024.00        1.78%
     N         337366AQ1             20,676,291.00        0.00%
    R-I           N/A                         0.00        0.00%
    R-II          N/A                         0.00        0.00%
   R-III          N/A                         0.00        0.00%
                                  1,161,650,887.02

</TABLE>
<TABLE>
<CAPTION>




                                             Original              Beginning
                    Pass-Through             Notional               Notional
Class    CUSIP         Rate                   Amount                 Amount
<S>    <C>          <C>                  <C>                  <C>
IO     337366AC2      0.906215%          1,181,484,821.00       1,162,664,875.49


</TABLE>
<TABLE>
<CAPTION>
                                                                           Ending
                       Interest        Prepayment        Total            Notional
Class   CUSIP        Distribution      Penalties       Distribution        Amount
<S>   <C>           <C>                 <C>           <C>              <C>
IO    337366AC2        878,020.06            0.00        878,020.06    1,161,650,887.02

<FN>
(1)  Calculated by taking (A) the sum of the ending certificate balance of all
classes less (B) the sum of (i) the ending certificate balance of the designated
class and (ii) the ending certificate balance of all classes which are not
subordinate to the designated class and dividing the result by (A).
</FN>
</TABLE>
<TABLE>
<CAPTION>



                        Certificate Factor Detail

                                              Beginning      Principal      Interest
 Class            CUSIP                       Balance       Distribution   Distribution
    <S>        <C>                         <C>               <C>          <C>
    A-1        337366AA6                    907.51869528    4.98274432    4.81211789
    A-2        337366AB4                  1,000.00000000    0.00000000    5.53750000
     B         337366AD0                  1,000.00000000    0.00000000    5.66250007
     C         337366AE8                  1,000.00000000    0.00000000    5.78666671
     D         337366AF5                  1,000.00000000    0.00000000    5.88499970
     E         337366AG3                  1,000.00000000    0.00000000    6.16643599
     F         337366AH1                  1,000.00000000    0.00000000    6.16643612
     G         337366AJ7                  1,000.00000000    0.00000000    4.95833344
     H         337366AK4                  1,000.00000000    0.00000000    4.95833356
     J         337366AL2                  1,000.00000000    0.00000000    4.95833313
     K         337366AM0                  1,000.00000000    0.00000000    4.95833356
     L         337366AN8                  1,000.00000000    0.00000000    4.95833313
     M         337366AP3                  1,000.00000000    0.00000000    4.95833356
     N         337366AQ1                  1,000.00000000    0.00000000    4.56123393
    R-I           N/A                         0.00000000    0.00000000    0.00000000
    R-II          N/A                         0.00000000    0.00000000    0.00000000
   R-III          N/A                         0.00000000    0.00000000    0.00000000

</TABLE>
<TABLE>
<CAPTION>
                                         Prepayment   Realized Loss/      Ending
   Class          CUSIP                  Penalties   Additional Trust     Balance
                                                      Fund Expenses
    <S>        <C>                    <C>            <C>               <C>
    A-1        337366AA6                0.00000000    0.00000000       902.53595096
    A-2        337366AB4                0.00000000    0.00000000     1,000.00000000
     B         337366AD0                0.00000000    0.00000000     1,000.00000000
     C         337366AE8                0.00000000    0.00000000     1,000.00000000
     D         337366AF5                0.00000000    0.00000000     1,000.00000000
     E         337366AG3                0.00000000    0.00000000     1,000.00000000
     F         337366AH1                0.00000000    0.00000000     1,000.00000000
     G         337366AJ7                0.00000000    0.00000000     1,000.00000000
     H         337366AK4                0.00000000    0.00000000     1,000.00000000
     J         337366AL2                0.00000000    0.00000000     1,000.00000000
     K         337366AM0                0.00000000    0.00000000     1,000.00000000
     L         337366AN8                0.00000000    0.00000000     1,000.00000000
     M         337366AP3                0.00000000    0.00000000     1,000.00000000
     N         337366AQ1                0.00000000    0.00000000     1,000.00000000
    R-I           N/A                   0.00000000    0.00000000         0.00000000
    R-II          N/A                   0.00000000    0.00000000         0.00000000
   R-III          N/A                   0.00000000    0.00000000         0.00000000

</TABLE>
<TABLE>
<CAPTION>



                               Beginnning                                           Ending
                               Notional           Interest         Prepayment      Notional
Class          CUSIP            Amount          Distribution       Penalties        Amount
<S>         <C>             <C>                 <C>              <C>              <C>
IO           337366AC2       984.07093754         0.74314967       0.00000000  983.21270521


</TABLE>
<TABLE>
<CAPTION>



                         Reconciliation Detail

Advance Summary
<S>                                                     <C>


P & I Advances Outstanding                               326,217.27
Servicing Advances Outstanding                            16,976.08

Reimbursement for Interest on Advances                         0.00
paid from general collections

Reimbursement for Interest on Servicing Advances           1,419.13
paid from general collections

Aggregate amount of Nonrecoverable Advances                    0.00

</TABLE>
<TABLE>
<CAPTION>

Servicing Fee Breakdowns
<S>                                                      <C>

Current Period Accrued Servicing Fees                    69,931.03
Less Delinquent Servicing Fees                            2,441.00
Less Reductions to Servicing Fees                             0.00
Plus Servicing Fees for Delinquent Payments Received      3,025.39
Plus Adjustments for Prior Servicing Calculation              0.00
Total Servicing Fees Collected                           70,515.42


</TABLE>
<TABLE>
<CAPTION>



Certificate Interest Reconciliation

   Class              Accrued     Net Aggregate  Distributable  Distributable
                    Certificate   Prepayment     Certificate    Certificate
                      Interest     Interest       Interest       Interest
                                   Shortfall                    Adjustment
    <S>           <C>                <C>         <C>              <C>
    A-1              979,265.99       0.00       979,265.99        0.00
    A-2            3,730,879.37       0.00     3,730,879.37        0.00
     IO              878,020.06       0.00       878,020.06        0.00
     B               267,610.28       0.00       267,610.28        0.00
     C               358,940.42       0.00       358,940.42        0.00
     D                86,914.26       0.00        86,914.26        0.00
     E               254,998.05       0.00       254,998.05        0.00
     F               109,284.88       0.00       109,284.88        0.00
     G               205,039.89       0.00       205,039.89        0.00
     H                58,582.83       0.00        58,582.83        0.00
     J                58,582.82       0.00        58,582.82        0.00
     K                58,582.83       0.00        58,582.83        0.00
     L                58,582.82       0.00        58,582.82        0.00
     M                58,582.83       0.00        58,582.83        0.00
     N               102,519.94       0.00       102,519.94        0.00
   Total           7,266,387.27       0.00     7,266,387.27        0.00


</TABLE>
<TABLE>
<CAPTION>
                     Additional                  Remaining Unpaid
                     Trust Fund     Interest      Distributable
 Class                Expenses    Distribution  Certificate Interest
  <S>                <C>        <C>                <C>
    A-1                0.00       979,265.99          0.00
    A-2                0.00     3,730,879.37          0.00
     IO                0.00       878,020.06          0.00
     B                 0.00       267,610.28          0.00
     C                 0.00       358,940.42          0.00
     D                 0.00        86,914.26          0.00
     E                 0.00       254,998.05          0.00
     F                 0.00       109,284.88          0.00
     G                 0.00       205,039.89          0.00
     H                 0.00        58,582.83          0.00
     J                 0.00        58,582.82          0.00
     K                 0.00        58,582.83          0.00
     L                 0.00        58,582.82          0.00
     M                 0.00        58,582.83          0.00
     N             8,210.55        94,309.40     11,766.78
   Total           8,210.55     7,258,176.73     11,766.78

</TABLE>
<TABLE>
<CAPTION>



                      Other Required Information
<S>                                                               <C>

Available Distribution Amount                                       8,272,165.20

Aggregate Number of Outstanding Loans                                        223
Aggregate Unpaid Principal Balance of Loans                     1,161,696,765.59
Aggregate Stated Principal Balance of Loans                     1,161,650,887.40


Aggregate Amount of Service Fee                                        70,515.42
Aggregate Amount of Special Servicing Fee                               6,791.42
Aggregate Amount of Trustee Fee                                         2,180.00
Aggregate Trust Fund Expenses                                           1,419.13
Interest Reserve Deposit                                                    0.00
Interest Reserve Withdrawal                                                 0.00

Specially Serviced Loans not Delinquent
        Number of Outstanding Loans                                            0
        Aggregate Unpaid Principal Balance                                  0.00

</TABLE>
<TABLE>
<CAPTION>

                     Original Subordination Level

<S>                     <C>

Class A-1               25.75%
Class A-2               25.75%
Class B                 21.75%
Class C                 16.50%
Class D                 15.25%
Class E                 11.75%
Class F                 10.25%
Class G                  6.75%
Class H                  5.75%
Class J                  4.75%
Class K                  3.75%
Class L                  2.75%
Class M                  1.75%
Class N                  0.00%

</TABLE>
<TABLE>
<CAPTION>

Appraisal Reduction Amount


                              Appraisal               Date Appraisal
Loan                          Reduction               Reduction
Number                        Amount                  Effected
<S>                              <C>                      <C>

                                None

Total

</TABLE>
<TABLE>
<CAPTION>



                           Ratings Detail

                                             Original Ratings
   Class           Cusip            Fitch            Moody's         S&P
   <S>          <C>                 <C>               <C>           <C>
    A-1          337366AA6           AAA              Aaa             X
    A-2          337366AB4           AAA              Aaa             X
     IO          337366AC2           AAA              Aaa             X
     B           337366AD0            AA              Aa2             X
     C           337366AE8            A                A2             X
     D           337366AF5            A-               A3             X
     E           337366AG3           BBB              Baa2            X
     F           337366AH1           BBB-             Baa3            X
     G           337366AJ7           BB+              Ba1             X
     H           337366AK4            BB              Ba2             X
     J           337366AL2           BB-              Ba3             X
     K           337366AM0            B+               B1             X
     L           337366AN8            B                B2             X
     M           337366AP3            B-               B3             X
     N           337366AQ1            NR               NR             X



</TABLE>
<TABLE>
<CAPTION>

                                              Current Ratings(1)
   Class           Cusip           Fitch            Moody's          S&P

   <S>          <C>                <C>             <C>              <C>

    A-1          337366AA6           AAA              Aaa             X
    A-2          337366AB4           AAA              Aaa             X
     IO          337366AC2           AAA              Aaa             X
     B           337366AD0            AA              Aa2             X
     C           337366AE8            A                A2             X
     D           337366AF5            A-               A3             X
     E           337366AG3           BBB              Baa2            X
     F           337366AH1           BBB-             Baa3            X
     G           337366AJ7           BB+              Ba1             X
     H           337366AK4            BB              Ba2             X
     J           337366AL2           BB-              Ba3             X
     K           337366AM0            B+               B1             X
     L           337366AN8            B                B2             X
     M           337366AP3            B-               B3             X
     N           337366AQ1            NR               NR             X



<FN>
NR -  Designates that the class was not rated by the above agency at the
time of original issuance.
X - Designates that the above rating agency did not rate any classes in this
transaction at the time of original issuance.
N/A - Data not available this period.

1) For any class not rated at the time of original issuance by any particular
rating agency, no request has been made subsequent to issuance to obtain rating
information, if any, from such rating agency. The current ratings were obtained
directly from the applicable rating agency within 30 days of the payment date
listed above. The ratings may have changed since they were obtained. Because the
ratings may have changed, you may want to obtain current ratings directly from
rating agencies.


Fitch, Inc.
One State Street Plaza
New York, New York 10004
(212) 908-0500

Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553-0300

Standard & Poor's Rating Services
55 Water Street
New York, New York 10041
(212) 438-2000

</FN>
</TABLE>
<TABLE>
<CAPTION>

         Current Mortgage Loan and Property Stratification Tables


                                Scheduled Balance

                                                                          % Of
          Scheduled                  # of             Scheduled            Agg.       WAM                        Weighted
           Balance                   Loans             Balance             Bal.       (2)             WAC       Avg DSCR(1)
 <S>                                 <C>          <C>                   <C>         <C>            <C>         <C>
       Below 1,000,000                  6            4,279,321.89          0.37       119           7.4741       1.805181
    1,000,001 to 2,000,000             59           84,633,197.81          7.29       133           7.5755       1.449239
    2,000,001 to 3,000,000             49          122,966,339.20         10.59       142           7.4248       1.479073
    3,000,001 to 4,000,000             18           64,286,612.35          5.53       135           7.5838       1.961194
    4,000,001 to 5,000,000             21           93,598,882.82          8.06       105           7.3731       1.522782
    5,000,001 to 6,000,000             16           85,958,489.04          7.40       114           7.3490       1.640963
    6,000,001 to 7,000,000             10           63,804,590.74          5.49        98           7.3310       1.541360
    7,000,001 to 8,000,000              6           45,889,711.96          3.95       119           7.1543       1.410755
    8,000,001 to 9,000,000              5           44,432,535.49          3.82        98           7.2617       1.346636
   9,000,001 to 10,000,000              3           28,191,305.34          2.43       136           7.0728       1.368198
   10,000,001 to 15,000,000            15          176,458,079.71         15.19        96           7.4519       1.399851
   15,000,001 to 20,000,000             8          138,423,898.95         11.92        98           7.2487       1.573292
   20,000,001 to 25,000,000             4           92,736,718.00          7.98        95           7.4881       1.375931
    25,000,001 and greater              3          115,991,204.10          9.99        98           7.1015       1.579193
            Totals                    223        1,161,650,887.40        100.00       110           7.3603       1.510238

</TABLE>
<TABLE>
<CAPTION>
                                              State(3)

                            # of            Scheduled           % of                                  Weighted
       State                Props.           Balance             Agg.      WAM             WAC       Avg DSCR(1)
                                                                 Bal.      (2)
 <S>                     <C>          <C>                      <C>       <C>            <C>          <C>
      Alabama                 5          33,382,589.93           2.87      105           7.3388       1.095230
      Arizona                 5          23,927,010.44           2.06      100           7.5151       1.401204
     Arkansas                 1           3,807,506.16           0.33      187           7.2350            NAP
    California               40         150,216,310.48          12.93      101           7.6745       1.457613
    Connecticut               6          52,565,019.45           4.53      103           7.6665       1.359034
     Delaware                 1          21,955,346.32           1.89       96           6.7500       1.930000
      Florida                21          79,626,982.94           6.85      110           7.2955       1.579512
      Georgia                17         113,785,074.22           9.80      100           7.4673       1.276288
      Hawaii                  1           6,202,877.17           0.53      100           6.9100       1.440000
     Illinois                10          26,847,047.54           2.31      103           7.0436       1.709326
      Indiana                 3          16,284,260.21           1.40       99           7.3587       1.401144
       Iowa                   1           3,995,762.90           0.34      237           8.1100            NAP
      Kansas                  4          20,123,744.02           1.73       97           6.7813       1.619017
     Kentucky                 4           5,159,945.29           0.44      159           7.4001       1.205103
     Louisiana                2           5,852,273.30           0.50      156           7.8638       2.005212
     Maryland                 2           9,407,424.41           0.81      123           7.2562       1.170000
   Massachusetts              6          23,411,495.13           2.02      120           7.6400       1.399246
     Michigan                 3          18,057,427.84           1.55      144           7.3931       1.360000
     Minnesota                2          14,062,197.10           1.21       96           6.7710       1.530660
    Mississippi               1           1,143,937.39           0.10      130           7.4100       1.310000
     Missouri                 5          27,595,154.59           2.38      103           6.9003       1.675606
     Nebraska                 8          11,047,415.53           0.95      100           7.6543       1.744322
      Nevada                  5          34,339,595.13           2.96      108           7.6144       1.175509
   New Hampshire              1           2,473,968.31           0.21      235           6.9420            NAP
    New Jersey                7          54,602,829.40           4.70       96           6.7462       1.573167
     New York                16          67,123,000.48           5.78      102           7.7191       1.810808
  North Carolina             21          72,624,036.99           6.25      138           7.3452       1.302785
       Ohio                   5          11,366,111.24           0.98      133           7.7544       1.254798
      Oregon                  1           2,590,271.53           0.22       99           7.7500       1.720000
   Pennsylvania               9          63,350,847.48           5.45      107           7.2166       1.413758
   Rhode Island               1           1,041,248.29           0.09      100           8.5000       1.320000
  South Carolina              4          19,313,826.61           1.66      131           8.0978       1.140000
     Tennessee                4          10,417,953.65           0.90      149           7.3240       1.831888
       Texas                 14          84,125,655.25           7.24      105           6.8553       1.884593
       Utah                   1           3,259,180.94           0.28      102           7.8500       1.300000
     Virginia                19          37,784,742.18           3.25      161           7.3254       1.783809
    Washington                1          18,338,477.71           1.58       92           7.2130       1.890000
     Wisconsin                3          10,442,339.85           0.90      100           7.8591       1.618942
      Totals                260       1,161,650,887.40         100.00      110           7.3603       1.510238

</TABLE>
<TABLE>
<CAPTION>





                                    Note Rate

          Note                 # of            Scheduled            % of                                  Weighted
          Rate                 Loans            Balance              Agg.      WAM             WAC       Avg DSCR(1)
                                                                     Bal.      (2)
 <S>                           <C>          <C>                    <C>        <C>            <C>         <C>
    6.749% or Less               18          141,510,582.44         12.18       99            6.5528      1.747404
   6.750% to 6.999%              21          130,573,141.83         11.24      126            6.8232      1.767997
   7.000% to 7.249%              32          175,725,664.58         15.13      113            7.1132      1.656525
   7.250% to 7.499%              58          199,922,019.89         17.21      125            7.3680      1.332632
   7.500% to 7.749%              36          303,313,433.44         26.11      100            7.6199      1.417954
   7.750% to 7.999%              30          109,311,039.84          9.41      104            7.8167      1.441880
   8.000% to 8.249%              13           37,127,676.70          3.20      114            8.0702      1.321714
   8.250% to 8.499%               7           38,120,520.18          3.28       97            8.2699      1.454585
   8.500% to 8.999%               5           19,491,014.32          1.68      111            8.5707      1.195433
  9.000% and greater              3            6,555,794.18          0.56      152            9.3436      1.963285
        Totals                  223        1,161,650,887.40        100.00      110            7.3603      1.510238

</TABLE>
<TABLE>
<CAPTION>

                                            Seasoning

                                   # of           Scheduled             % of                                  Weighted
          Seasoning                Loans           Balance               Agg.      WAM            WAC       Avg DSCR(1)
                                                                         Bal.      (2)
 <S>                              <C>       <C>                     <C>           <C>         <C>            <C>
    12 months or less                0                    0.00          0.00         0           0.0000       0.000000
     13 to 24 months               140          836,831,487.23         72.04       102           7.3919       1.485783
     25 to 36 months                82          300,617,391.57         25.88       135           7.2005       1.586407
     37 to 48 months                 1           24,202,008.60          2.08        95           8.2500       1.560000
  49 months and greater              0                    0.00          0.00         0           0.0000       0.000000
          Totals                   223        1,161,650,887.40        100.00       110           7.3603       1.510238

</TABLE>
<TABLE>
<CAPTION>




                                Debt Service Coverage Ratio(1)

    Debt Service                  # of            Scheduled            % of                                   Weighted
   Coverage Ratio                 Loans            Balance              Agg.      WAM            WAC         Avg DSCR(1)
                                                                        Bal.      (2)
<S>                                <C>        <C>                   <C>        <C>          <C>           <C>
       Credit Lease                 27           75,887,168.69          6.53       209           7.2004            NAP
       1.19 or less                 28          208,514,840.18         17.95       104           7.5338       1.097430
       1.20 to 1.24                  7           45,850,168.75          3.95       105           7.5773       1.222905
       1.25 to 1.29                 17           98,660,274.74          8.49       100           7.6485       1.269586
       1.30 to 1.34                 35           83,443,042.37          7.18       110           7.4697       1.310863
       1.35 to 1.39                 10           54,524,837.85          4.69        99           7.4622       1.375005
       1.40 to 1.44                 11           74,101,480.00          6.38       110           6.8868       1.425482
       1.45 to 1.49                 10           78,335,992.07          6.74       100           7.5443       1.480670
       1.50 to 1.54                  5           29,765,750.85          2.56        96           7.0907       1.513632
       1.55 to 1.59                 10           63,718,405.28          5.49       106           7.6843       1.573325
       1.60 to 1.69                 15           51,758,722.36          4.46        98           7.4918       1.643478
     1.7 and greater                48          297,090,204.26         25.57       103           7.1048       1.996904
          Totals                   223        1,161,650,887.40        100.00       110           7.3603       1.510238

</TABLE>
<TABLE>
<CAPTION>

                                               Property Type

       Property                    # of            Scheduled           % of                                   Weighted
         Type                     Loans            Balance             Agg.        WAM             WAC        Avg DSCR(1)
                                                                        Bal.       (2)
 <S>                              <C>          <C>                  <C>        <C>          <C>             <C>
       Health Care                   9           24,015,267.22          2.07       108           7.7352       1.744666
        Industrial                  13           36,648,644.61          3.15       100           7.6835       1.614062
         Lodging                    27          182,794,612.69         15.74       118           7.2285       1.615012
        Mixed Use                    9           42,729,854.82          3.68       100           7.6559       1.524186
     Mobile Home Park                3            9,290,257.04          0.80        98           7.5683       1.322386
       Multi-Family                 85          361,171,281.79         31.09       106           7.4530       1.334277
          Office                    23          148,149,654.23         12.75        96           7.5726       1.525976
          Other                      1            1,372,184.86          0.12       270           7.7500            NAP
          Retail                    89          353,552,225.91         30.44       119           7.1429       1.626205
       Self Storage                  1            1,926,904.23          0.17       100           7.3750       2.130000
          Totals                   260        1,161,650,887.40        100.00       110           7.3603       1.510238


</TABLE>
<TABLE>
<CAPTION>



                           Anticipated Remaining Term (ARD and Balloon Loans)

      Anticipated                 # of            Scheduled            % of                                  Weighted
    Remaining Term(2)             Loans            Balance              Agg.      WAM              WAC       Avg DSCR(1)
                                                                        Bal.      (2)
  <S>                             <C>           <C>                    <C>        <C>          <C>           <C>
    108 months or less             155          996,404,871.91         85.77        97           7.3673       1.514536
    109 to 120 months                0                    0.00          0.00         0           0.0000       0.000000
    121 to 156 months               29           48,115,567.81          4.14       136           7.3392       1.303146
    157 to 216 months                8           28,350,699.10          2.44       190           7.1253            NAP
    217 to 240 months                5           14,482,157.01          1.25       236           7.2643            NAP
    241 to 252 months                0                    0.00          0.00         0           0.0000       0.000000
    253 to 300 months                0                    0.00          0.00         0           0.0000       0.000000
     301 and greater                 0                    0.00          0.00         0           0.0000       0.000000
          Totals                   197        1,087,353,295.83         93.60       103           7.3584       1.504798


</TABLE>
<TABLE>
<CAPTION>


                             Remaining Stated Term (Fully Amortizing Loans)



       Remaining                  # of             Scheduled           % of                                  Weighted
      Stated Term                 Loans             Balance             Agg.      WAM             WAC       Avg DSCR(1)
                                                                        Bal.      (2)
  <S>                              <C>          <C>                  <C>       <C>          <C>           <C>
    108 months or less               0                    0.00          0.00         0           0.0000       0.000000
    109 to 120 months                0                    0.00          0.00         0           0.0000       0.000000
    121 to 156 months                3            5,171,245.20          0.45       150           7.5218       1.410000
    157 to 216 months                9           29,509,612.78          2.54       204           7.2756       1.630860
    217 to 240 months               10           32,014,806.85          2.76       226           7.4117       1.810709
    241 to 252 months                0                    0.00          0.00         0           0.0000       0.000000
    253 to 300 months                2            4,579,039.29          0.39       274           7.3998       1.590000
     301 and greater                 2            3,022,887.45          0.26       332           7.9754       1.078273
          Totals                    26           74,297,591.57          6.40       219           7.3875       1.648016

</TABLE>
<TABLE>
<CAPTION>


                    Remaining Amortization Term (ARD and Balloon Loans)

      Remaining                    # of           Scheduled            % of                                   Weighted
   Amortization Term               Loans           Balance              Agg.      WAM             WAC        Avg DSCR(1)
                                                                        Bal.      (2)
  <S>                              <C>          <C>                   <C>       <C>          <C>         <C>
    180 months or less               0                    0.00          0.00         0           0.0000       0.000000
    181 to 228 months               10           25,977,581.70          2.24       112           7.4826       1.436554
    229 to 240 months                6           20,523,169.92          1.77       187           7.2350            NAP
    241 to 264 months                1            5,288,900.44          0.46       215           6.7500            NAP
    265 to 288 months               62          261,225,386.40         22.49       106           7.3319       1.542880
    289 to 300 months                3           13,606,751.52          1.17       143           6.9795       1.430000
    301 to 348 months              115          760,731,505.85         65.49        98           7.3776       1.495174
     349 and greater                 0                    0.00          0.00         0           0.0000       0.000000
          Totals                   197        1,087,353,295.83         93.60       103           7.3584       1.504798

</TABLE>
<TABLE>
<CAPTION>

                           Age of Most Recent NOI

         Age of Most                 # of            Scheduled           % of                                  Weighted
         Recent NOI                  Loans            Balance             Agg.      WAM            WAC        Avg DSCR(1)
                                                                          Bal.      (2)
  <S>                               <C>        <C>                     <C>         <C>            <C>         <C>
        Credit Lease                   27          75,887,168.69           6.53      209           7.2004     NAP
  Underwriter's Information            29          38,992,399.88           3.36      125           7.5406       1.305625
       1 year or less                 167       1,046,771,318.83          90.11      103           7.3651       1.517860
        1 to 2 years                    0                   0.00           0.00        0           0.0000       0.000000
     2 years or greater                 0                   0.00           0.00        0           0.0000       0.000000
           Totals                     223       1,161,650,887.40         100.00      110           7.3603       1.510238


<FN>
(1) The Trustee makes no representations as to the accuracy of the data provided
by the borrower for this calculation. "NAP" means not applicable and relates to
the ommision of credit lease loans in the calculation of DSCR.

(2)Anticipated Remaining Term and WAM are each calculated based upon the term
from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the maturity date.

(3) Data in this table was calculated by allocating pro-rata the current loan
information to the properties based upon the Cut-off Date balance of each
property as disclosed in the offering document.



</FN>
</TABLE>
<TABLE>
<CAPTION>



                         Mortgage Loan Detail



     Loan                       Property                                                   Interest         Principal        Gross
    Number        ODCR           Type(1)     City                       State              Payment           Payment         Coupon
  <S>             <C>          <C>         <C>                        <C>               <C>                  <C>             <C>
  480000001         1             LO        Various                    Various           286,404.35         68,060.63        6.750%
  265300078         2          Various      Various                      CA              242,840.47         22,195.34        7.610%
  265999996         3             MF        Newnan                       GA              177,330.14              0.00        7.050%
  480000004         4             LO        Hoover                       AL              152,296.64         35,223.08        7.400%
  480000005         5             OF        Los Angeles                  CA              166,510.40         17,686.49        8.250%
  480000006         6             MF        Smyrna                       GA              146,533.20         13,249.42        7.650%
  480000007         7             RT        Amarillo                     TX              122,544.06         18,161.91        6.570%
  480000008         8             OF        Stamford                     CT              131,033.73         11,834.31        7.720%
  480000009         9             RT        South Plainfield             NJ              106,781.20         15,699.85        6.570%
  480000010        10             RT        Lewisville                   TX              105,462.92         15,506.01        6.570%
  480000011        11             LO        Seattle                      WA              114,053.79         24,140.73        7.213%
  265300024        12             RT        Phoenix                      AZ              108,392.18         10,494.29        7.500%
  265300057        13             MF        Bellflower                   CA              100,804.43          9,671.46        7.500%
  265300050        14             MF        Henderson                    NV               98,265.65          9,978.79        7.370%
  265300048        15             MF        New York                     NY               99,893.01          8,833.42        7.700%
  265300038        16             MF        Philadelphia                 PA               95,508.08          8,483.41        7.690%
  480000017        17             RT        Allentown                    PA               84,982.80         10,999.65        6.950%
  480000018        18             OF        Marlboro                     NJ               77,297.74         11,697.45        6.500%
  480000019        19             MF        Raleigh                      NC               85,318.05          9,788.40        7.375%
  265999976        20             LO        Charleston                   SC               93,204.76         11,474.76        8.500%
  480000021        21             RT        Novi                         MI               81,066.22          7,369.64        7.600%
  255999863        22             OF        Maryland Heights             MO               70,886.67              0.00        6.860%
  480000023        23             RT        Philadelphia                 PA               67,782.53          8,052.99        7.275%
  480000024        24             MF        Roswell                      GA               69,818.00          6,312.88        7.650%
  480000025        25             MF        Clarkston                    GA               68,829.21          6,353.43        7.550%
  265300045        26             MF        Various                      CA               69,216.04          6,284.32        7.625%
  480000027        27             RT        Derby                        CT               70,919.98          5,937.38        7.875%
  255999598        28             MF        Matawan                      NJ               64,504.89          7,120.56        7.240%
  480000029        29             MF        Largo                        FL               66,629.66          6,024.60        7.650%
  480000030        30             OF        New York                     NY               67,069.47          5,830.71        7.700%
  355132452        31             MF        Charlotte                    NC               55,478.08         20,855.87        6.800%
  480000032        32             RT        Miami                        FL               57,653.72          7,206.68        7.050%
  480000033        33             MF        Atlanta                      GA               58,774.65          6,743.12        7.375%
  480000034        34             RT        Minnetonka                   MN               50,788.72          7,467.37        6.570%
  480000035        35             MF        Clearwater                   FL               59,016.70          5,336.25        7.650%
  265300042        36             MF        Las Vegas                    NV               59,345.33          5,131.77        7.750%
  255999747        37             OF        Various                      PA               53,086.30          8,817.04        7.000%
  265300018        38             MF        Indianapolis                 IN               55,807.61          5,863.30        7.340%
  480000039        39             LO        Kissimmee                    FL               47,884.45          9,894.75        7.000%
  825999751        40             RT        Norwalk                      CT               50,142.45          8,392.60        7.750%
  480000041        41             RT        Oxnard                       CA               43,572.84          6,406.43        6.570%
  480000042        42             RT        Wichita                      KS               43,572.84          6,406.43        6.570%
  480000043        43             MF        Pikesville                   MD               48,599.69          5,575.76        7.375%
  265300052        44             RT        Auburn                       MA               47,517.09          4,172.52        7.700%
  265300025        45             RT        Cerritos                     CA               45,981.91          3,895.42        7.780%
  265300007        46             MF        Various                      IL               42,123.62          7,258.12        7.470%
  480000047        47             MF        Fayetteville                 NC               42,777.03          3,948.63        7.550%
  480000048        48             OF        New York                     NY               40,110.93          4,859.78        7.125%
  265300060        49             OF        New York                     NY               42,329.97          3,700.46        7.710%
  255999680        50             RT        Lafayette                    IN               39,530.53          7,428.49        7.375%
  265300016        51             MF        Ewa                          HI               36,936.20          4,597.76        6.910%
  480000052        52             RT        Manchester                   MO               34,969.28          5,141.47        6.570%
  255999829        53             RT        Norwalk                      CT               37,881.18          4,488.98        7.125%
  825999708        54             LO        Raleigh                      NC               35,399.58              0.00        7.235%
  265999995        55             RT        Mission Viejo                CA               40,454.31          3,782.80        7.625%
  255999783        56             LO        Tampa                        FL               35,973.03          7,302.20        7.100%
  255999600        57             LO        Gastonia                     NC               36,854.49          6,479.69        7.625%
  480000058        58             RT        Dallas                       TX               31,916.41          4,692.61        6.570%
  480000059        59             MF        Smyrna                       GA               37,218.91          3,365.31        7.650%
  265300073        60             MF        Euless                       TX               33,684.97          3,648.38        7.200%
  480000061        61             MF        Charlotte                    NC               35,315.18          3,259.84        7.550%
  825999870        62             RT        Chesapeake                   VA               29,801.25          9,099.52        6.750%
  255999781        63             LO        Sarasota                     FL               32,255.97          6,547.68        7.100%
  255999950        64             MF        Wallkill                     NY               34,364.57          3,393.01        7.500%
  265999999        65             HC        New Rochelle                 NY               41,474.22         14,922.00        9.375%
  255999936        66             MH        Monticello                   MN               31,282.47          6,243.13        7.125%
  265300066        67             MF        Grand Island                 NE               33,221.39          3,173.38        7.510%
  265300010        68             OF        Boston                       MA               34,863.37          5,030.24        7.930%
  480000069        69             RT        Wichita                      KS               28,724.77          4,223.35        6.570%
  255999917        70             MF        Tallahassee                  FL               30,004.15          3,630.61        6.875%
  480000071        71             IN        Exton                        PA               31,091.93          5,771.22        7.250%
  480000072        72             RT        Wichita                      KS               28,308.47          4,162.14        6.570%
  480000073        73             MF        Cincinnati                   OH               34,251.81          2,729.93        8.000%
  245114243        74             LO        Alexandria                   VA               30,982.19          8,325.68        7.375%
  255999833        75             MF        Roselle Park                 NJ               25,794.34          4,586.19        6.125%
  255999780        76             LO        Knoxville                    TN               29,570.45          6,002.53        7.100%
  265999981        77             MU        Monroe                       CT               30,942.20          3,246.22        7.375%
  255999948        78             HC        Macon                        GA               26,005.56          6,404.38        6.500%
  480000079        79             MF        Lutz                         FL               28,890.21          2,612.22        7.650%
  255999726        80             HC        Various                      GA               28,091.16          8,505.26        7.625%
  480000081        81             OF        Wellesley                    MA               29,244.12          2,430.18        7.800%
  265300033        82             IN        Green Bay                    WI               29,325.02          2,396.77        7.875%
  480000083        83             IN        Exton                        PA               26,519.59          4,922.51        7.250%
  480000084        84             RT        Joplin                       MO               24,145.46          3,550.06        6.570%
  265999978        85             RT        Orange                       CA               27,770.83              0.00        7.500%
  480000086        86             OF        Atlanta                      GA               28,679.78          2,391.15        7.900%
  825999709        87             LO        Hilton Head                  SC               24,028.80              0.00        7.235%
  265300029        88             OF        Fenton                       MO               27,168.10          4,198.97        7.730%
  245114242        89             LO        Alexandria                   VA               25,380.38          6,820.33        7.375%
  265300040        90             RT        Las Vegas                    NV               28,707.85          3,736.87        8.250%
  480000091        91             OF        Pasadena                     CA               27,592.17          2,263.84        7.920%
  825999748        92             RT        Davenport                    IA               27,040.23          5,257.77        8.110%
  255999954        93             RT        San Diego                    CA               25,159.65          2,809.58        7.250%
  480000094        94             MF        Marietta                     GA               26,547.76          2,400.42        7.650%
  825999697        95             LO        Little Rock                  AR               22,956.09              0.00        7.235%
  265300000        96             OF        Bronx                        NY               26,060.55          2,237.73        7.750%
  265300034        97             IN        Green Bay                    WI               24,991.56          6,598.78        7.830%
  265300044        98             RT        Flower Mound                 TX               24,773.68          2,117.70        7.760%
  480000099        99             IN        North Haven                  CT               24,666.80          2,068.84        7.910%
  480000100        100            IN        Vernon                       CA               24,958.42          1,874.89        8.020%
  245114332        101            LO        Asheville                    NC               23,429.68          6,876.36        7.810%
  265300058        102            RT        San Francisco                CA               24,817.42          1,824.32        8.090%
  480000103        103            RT        Baton Rouge                  LA               24,492.94          1,678.46        8.200%
  255999931        104            RT        Scarsdale & New Ro           NY               20,700.82          2,584.77        7.000%
  480000105        105            RT        Philadelphia                 PA               19,669.81          2,706.82        6.750%
  480000106        106            OF        Draper                       UT               22,043.26          1,790.62        7.850%
  255999965        107            MF        Boone                        NC               20,044.35          3,808.28        7.250%
  255999563        108            HC        Statesville                  NC               19,346.74          2,380.68        7.125%
  825999678        109            LO        Sparks                       NV               17,967.97              0.00        7.235%
  480000110        110            OF        Southborough                 MA               17,931.96         11,242.95        7.125%
  825999696        111            LO        Mobile                       AL               17,485.25              0.00        7.235%
  255999804        112            HC        Burlington                   NC               18,303.82          2,320.56        7.000%
  825999591        113            RT        Commerce Township            MI               17,241.56          4,064.33        6.942%
  265300069        114            MU        Savannah                     GA               22,253.77          2,410.54        8.750%
  480000115        115            OF        Las Vegas                    NV               20,409.28          1,603.66        8.000%
  480000116        116            OF        Carpinteria                  CA               19,360.89          1,701.63        7.750%
  265999979        117            MF        Denton                       TX               19,964.46          1,608.22        8.000%
  255999650        118            RT        Ft. Meyers                   FL               16,355.41          5,818.14        7.000%
  825999914        119            RT        Colleyville                  TX               15,084.30          6,425.70        6.700%
  265300074        120            MF        Fort Worth                   TX               17,791.00          1,729.52        7.470%
  480000121        121            MF        Charlotte                    NC               17,882.73          1,650.70        7.550%
  825999588        122            RT        Holland                      MI               15,649.19          3,688.96        6.942%
  245114238        123            LO        Fredericksburg               VA               16,690.62          4,485.18        7.375%
  265300081        124            MF        Los Angeles                  CA               17,759.88          2,150.74        7.750%
  825999906        125            RT        Pembroke Pines               FL               14,470.02          6,183.63        6.750%
  25-5999947       126            LO        Richmond                     VA               15,252.38          5,478.59        6.875%
  825999874        127            RT        York                         PA               14,888.18          6,358.96        7.020%
  265999982        128            RT        Medford                      OR               17,304.56          2,711.65        7.750%
  255999933        129            MF        Orange                       NJ               17,240.55          1,536.62        7.750%
  255999782        130            LO        Mobile                       AL               15,561.83          3,158.92        7.100%
  265300008        131            MF        St. Augustine Beach          FL               16,103.72          1,721.12        7.300%
  825114249        132            RT        Franklin                     TN               14,689.21          5,575.14        7.125%
  265300041        133            MU        Lawrenceville                GA               17,447.22          1,337.15        8.000%
  825114317        134            RT        Yarmouth                     MA               15,410.79          3,027.70        7.375%
  825999895        135            RT        Dallas                       TX               13,812.87          5,855.80        6.750%
  265300013        136            MF        San Francisco                CA               16,098.46          2,745.82        7.500%
  825999574        137            RT        Claremont                    NH               14,330.08          3,142.11        6.942%
  265300064        138            MF        North Platte                 NE               16,118.76          1,539.70        7.510%
  265300062        139            MH        Ranch Mirage                 CA               16,625.97          1,427.62        7.750%
  265300028        140            MF        Grand Prairie                TX               15,793.70          1,611.31        7.375%
  265300055        141            IN        Phoenix                      AZ               16,245.23          1,475.42        7.640%
  245114237        142            LO        Shreveport                   LA               15,173.84          4,077.58        7.375%
  265300032        143            IN        Green Bay                    WI               16,422.01          1,342.19        7.875%
  265300017        144            MF        Phoenix                      AZ               15,353.26          1,589.00        7.375%
  825999929        145            RT        Oviedo                       FL               13,018.94          5,096.73        6.688%
  265300035        146            MF        Topeka                       KS               17,004.54          2,119.16        8.375%
  825999592        147            RT        Ironton                      OH               13,523.14          2,965.17        6.942%
  480000148        148            RT        Various                      NY               15,485.19          1,256.66        7.875%
  265999990        149            MF        Arlington                    VA               14,964.62          1,333.76        7.750%
  245114239        150            LO        Charlotte                    NC               13,959.21          3,751.18        7.375%
  255999890        151            MU        Livingston                   NJ               13,257.14          2,702.85        7.040%
  265999998        152            MF        Los Angeles                  CA               13,760.94          1,433.91        7.375%
  265300019        153            RT        Commack                      NY               14,769.56          2,089.55        8.050%
  265300047        154            RT        Copperas Cove                TX               14,578.03          1,138.00        7.960%
  255999651        155            RT        Montgomery                   AL               12,295.15          4,373.78        7.000%
  480000156        156            OF        Pasadena                     CA               14,652.81          1,035.30        8.190%
  255999966        157            RT        East Northport               NY               12,213.05          1,582.46        6.875%
  265300022        158            MF        Nashville                    TN               12,846.00          1,371.49        7.270%
  265300014        159            HC        Woodstock                    VA               13,992.60          1,357.62        8.250%
  265300020        160            SS        Charlottesville              VA               12,260.67          3,698.67        7.375%
  245114188        161            MF        Long Branch                  NJ               12,581.37          1,361.86        7.470%
  255999988        162            MF        Radford                      VA               11,437.50          1,494.54        6.875%
  265300051        163            MF        Chesapeake                   VA               13,603.64          1,695.32        8.375%
  265999993        164            IN        North Miami                  FL               12,082.26          2,367.18        7.750%
  265999991        165            IN        Margate                      FL               12,000.86          1,503.51        7.750%
  265999975        166            MF        Omaha                        NE               13,296.88            901.27        8.375%
  265300026        167            HC        Charlottesville              VA               13,005.25            893.18        8.250%
  815114264        168            RT        Tallahassee                  FL               10,760.85          3,624.92        7.250%
  825999776        169            RT        Lansdowne                    MD                9,910.54          4,145.63        6.740%
  480000170        170            RT        Winter Park                  FL               10,074.79          1,456.76        6.630%
  255999603        171            LO        Asheville                    NC               12,025.56          3,198.83        8.150%
  265300049        172            MH        Hamilton                     OH               12,695.81          1,437.61        8.625%
  255999951        173            MF        New Windsor                  NY               10,672.68          1,137.87        7.375%
  255999856        174            RT        Wilson                       NC               10,591.02          1,938.35        7.410%
  825999949        175            RT        Tarboro                      NC                9,723.09          3,274.20        7.125%
  265999977        176            RT        New York                     NY               11,536.52          1,618.41        8.120%
  265300065        177            MF        Norfolk                      NE               10,221.96            976.43        7.510%
  265300039        178            MF        Sarasota                     FL               10,935.76          1,498.21        8.080%
  255999846        179            RT        Santa Rosa                   CA                9,743.74          1,783.28        7.410%
  825999797        180            RT        Rocky Mount                  VA                8,643.94          2,378.64        7.000%
  265300063        181            MF        Marietta                     GA               10,293.09            807.20        7.950%
  245114240        182            LO        Mount Sterling               KY                9,306.14          2,500.79        7.375%
  255999850        183            RT        Riverside                    CA                9,426.01          1,725.13        7.410%
  265999983        184            MF        Bronx                        NY                9,866.78            879.40        7.750%
  255999848        185            RT        Richmond                     VA                9,320.10          1,705.74        7.410%
  255999987        186            MF        Radford                      VA                8,318.18          1,086.94        6.875%
  255999859        187            RT        Garner                       NC                8,896.46          1,628.21        7.410%
  255999727        188            MF        Lowell                       MA                8,712.84            904.19        7.320%
  265300056        189            IN        Phoenix                      AZ                9,097.33            826.23        7.640%
  825999800        190            OT        Rock Hill                    SC                8,868.69          1,031.31        7.750%
  255999852        191            RT        Fresno                       CA                8,366.91          1,531.29        7.410%
  265999994        192            IN        Margate                      FL                8,368.53          1,639.58        7.750%
  825114352        193            RT        Greenville                   SC                7,351.20          4,264.03        7.125%
  255999843        194            RT        Forsyth                      IL                8,049.18          1,473.14        7.410%
  255999838        195            RT        Owensboro                    KY                8,049.18          1,473.14        7.410%
  255999839        196            RT        Peru                         IL                8,049.18          1,473.14        7.410%
  255999860        197            RT        Dothan                       AL                7,943.27          1,453.76        7.410%
  255999847        198            RT        Evansville                   IN                7,943.27          1,453.76        7.410%
  255999842        199            RT        Hopkinsville                 KY                7,837.36          1,434.37        7.410%
  255999844        200            RT        Tallahassee                  FL                7,837.36          1,434.37        7.410%
  255999849        201            RT        Visalia                      CA                7,837.36          1,434.37        7.410%
  255999841        202            RT        Pikeville                    KY                7,731.45          1,414.99        7.410%
  255999837        203            RT        Albany                       GA                7,625.54          1,395.60        7.410%
  255999855        204            RT        Heath                        OH                7,625.54          1,395.60        7.410%
  255999845        205            RT        Marion                       IL                7,625.54          1,395.60        7.410%
  255999836        206            RT        Temple                       TX                7,519.63          1,376.22        7.410%
  255999858        207            RT        Zanesville                   OH                7,413.72          1,356.84        7.410%
  255999851        208            RT        Fresno                       CA                7,307.81          1,337.45        7.410%
  255999857        209            RT        Jackson                      MS                7,307.81          1,337.45        7.410%
  255999840        210            RT        Modesto                      CA                7,201.90          1,318.07        7.410%
  255999853        211            RT        Champaign                    IL                6,990.08          1,279.30        7.410%
  255999854        212            RT        Sanford                      NC                6,884.17          1,259.92        7.410%
  255999830        213            RT        Moberly                      MO                6,884.17          1,259.92        7.410%
  895096319        214            MF        Knoxville                    TN                7,928.73            699.55        8.900%
  265300027        215            RT        Pawtucket                    RI                7,633.77          1,695.33        8.500%
  805114051        216            RT        Ormond Beach                 FL                7,820.77          2,525.76        9.125%
  255999970        217            MF        Radford                      VA                6,238.64            815.20        6.875%
  825999672        218            LO        Lumberton                    NC                5,899.93              0.00        7.235%
  265300054        219            IN        Phoenix                      AZ                5,848.28            531.15        7.640%
  255999986        220            MF        Radford                      VA                4,497.01            587.62        6.875%
  265300031        221            MF        Corpus Christi               TX                4,782.12            461.99        7.500%
  255999969        222            MF        Radford                      VA                2,998.01            391.74        6.875%
  265300012        223            RT        Douglasville                 GA                3,334.30            282.80        9.500%
    Totals                                                                             7,338,498.29      1,013,988.47

</TABLE>
<TABLE>



  Loan                Anticipated                   Neg             Beginning              Ending             Paid
  Number               Repayment          Maturity  Amort            Scheduled             Scheduled          Thru
                         Date              Date    (Y/N)             Balance               Balance            Date
  <S>                <C>              <C>         <C>          <C>                  <C>                   <C>
  480000001               11/10/2008    11/10/2023   N           49,273,866.17       49,205,805.54         11/10/2000
  265300078              N/A            04/01/2009   N           37,057,593.90       37,035,398.56         11/01/2000
  265999996              N/A            01/01/2009   N           29,750,000.00       29,750,000.00         11/01/2000
  480000004              N/A            06/10/2008   N           24,696,752.41       24,661,529.33         11/10/2000
  480000005              N/A            10/01/2008   N           24,219,695.09       24,202,008.60         11/01/2000
  480000006              N/A            03/10/2009   N           22,244,129.38       22,230,879.96         11/10/2000
  480000007               11/10/2008    11/10/2028   N           21,660,462.02       21,642,300.11         11/10/2000
  480000008              N/A            12/10/2008   N           19,710,907.15       19,699,072.84         11/10/2000
  480000009               12/10/2008    12/10/2028   N           18,874,273.53       18,858,573.68         11/10/2000
  480000010               12/10/2008    12/10/2028   N           18,641,258.04       18,625,752.03         11/10/2000
  480000011               07/10/2008    11/10/2023   N           18,362,618.44       18,338,477.71         11/10/2000
  265300024              N/A            03/01/2009   N           16,783,305.28       16,772,810.99         11/01/2000
  265300057              N/A            04/01/2009   N           15,608,428.42       15,598,756.96         11/01/2000
  265300050              N/A            04/01/2009   N           15,483,710.35       15,473,731.56         11/01/2000
  265300048              N/A            03/01/2009   N           15,065,556.60       15,056,723.18         11/01/2000
  265300038              N/A            03/01/2009   N           14,422,965.87       14,414,482.46         11/01/2000
  480000017               08/10/2008    08/10/2028   N           14,199,956.51       14,188,956.86         11/10/2000
  480000018              N/A            12/10/2005   N           13,810,018.31       13,798,320.86         11/10/2000
  480000019              N/A            04/10/2009   N           13,434,443.70       13,424,655.30         11/10/2000
  265999976              N/A            12/01/2008   N           12,733,856.66       12,722,381.90         11/01/2000
  480000021              N/A            05/10/2009   N           12,387,028.72       12,379,659.08         11/10/2000
  255999863              N/A            09/01/2009   N           12,000,000.00       12,000,000.00         11/01/2000
  480000023              N/A            03/10/2013   N           10,819,957.86       10,811,904.87         11/10/2000
  480000024              N/A            03/10/2009   N           10,598,557.28       10,592,244.40         11/10/2000
  480000025              N/A            06/10/2009   N           10,586,847.51       10,580,494.08         11/10/2000
  265300045              N/A            04/01/2009   N           10,541,627.81       10,535,343.49         11/01/2000
  480000027              N/A            01/10/2004   N           10,458,245.33       10,452,307.95         11/10/2000
  255999598               01/01/2009    01/21/2029   N           10,346,533.29       10,339,412.73         11/01/2000
  480000029              N/A            03/10/2009   N           10,114,559.80       10,108,535.20         11/10/2000
  480000030              N/A            05/10/2009   N           10,115,211.24       10,109,380.53         11/10/2000
  355132452              N/A            08/01/2018   N            9,474,434.30        9,453,578.43         11/01/2000
  480000032              N/A            07/10/2008   N            9,496,837.66        9,489,630.98         11/10/2000
  480000033              N/A            04/10/2009   N            9,254,839.05        9,248,095.93         11/10/2000
  480000034               12/10/2008    12/10/2028   N            8,977,237.41        8,969,770.04         11/10/2000
  480000035              N/A            03/10/2009   N            8,958,892.17        8,953,555.92         11/10/2000
  265300042              N/A            03/01/2009   N            8,892,536.58        8,887,404.81         11/01/2000
  255999747              N/A            07/01/2008   N            8,806,943.21        8,798,126.17         11/01/2000
  265300018              N/A            02/01/2009   N            8,829,541.85        8,823,678.55         11/01/2000
  480000039              N/A            11/10/2008   N            7,943,963.80        7,934,069.05         11/10/2000
  825999751              N/A            01/01/2019   N            7,763,992.43        7,755,599.83         11/01/2000
  480000041               12/10/2008    12/10/2028   N            7,701,782.89        7,695,376.46         11/10/2000
  480000042               12/10/2008    12/10/2028   N            7,701,782.89        7,695,376.46         11/10/2000
  480000043              N/A            04/10/2009   N            7,652,657.21        7,647,081.45         11/10/2000
  265300052              N/A            04/01/2009   N            7,166,381.23        7,162,208.71         11/01/2000
  265300025              N/A            04/01/2009   N            6,863,541.41        6,859,645.99         11/01/2000
  265300007              N/A            02/01/2009   N            6,548,561.62        6,541,303.50         11/01/2000
  480000047              N/A            06/10/2009   N            6,579,676.23        6,575,727.60         11/10/2000
  480000048              N/A            07/10/2008   N            6,537,605.48        6,532,745.70         11/10/2000
  265300060              N/A            04/01/2009   N            6,375,795.82        6,372,095.36         11/01/2000
  255999680              N/A            07/01/2008   N            6,224,600.17        6,217,171.68         11/01/2000
  265300016              N/A            03/01/2009   N            6,207,474.93        6,202,877.17         11/01/2000
  480000052               12/10/2008    12/10/2028   N            6,181,048.72        6,175,907.25         11/10/2000
  255999829              N/A            10/01/2008   N            6,174,182.57        6,169,693.59         11/01/2000
  825999708              N/A            06/01/2016   N            5,871,388.00        5,871,388.00         11/01/2000
  265999995              N/A            01/01/2009   N            6,161,205.70        6,157,422.90         11/01/2000
  255999783              N/A            09/01/2008   N            5,883,821.46        5,876,519.26         11/01/2000
  255999600              N/A            06/01/2008   N            5,612,952.87        5,606,473.18         11/01/2000
  480000058               12/10/2008    12/10/2028   N            5,641,433.31        5,636,740.70         11/10/2000
  480000059              N/A            03/10/2009   N            5,649,929.80        5,646,564.49         11/10/2000
  265300073              N/A            05/01/2009   N            5,433,060.00        5,429,411.62         11/01/2000
  480000061              N/A            06/10/2009   N            5,431,943.22        5,428,683.38         10/10/2000
  825999870              N/A            10/01/2018   N            5,297,999.96        5,288,900.44         11/01/2000
  255999781              N/A            09/01/2008   N            5,275,852.31        5,269,304.63         11/01/2000
  255999950              N/A            01/01/2009   N            5,320,966.38        5,317,573.37         11/01/2000
  265999999              N/A            01/01/2014   N            5,137,451.85        5,122,529.85         11/01/2000
  255999936              N/A            10/01/2008   N            5,098,670.19        5,092,427.06         11/01/2000
  265300066              N/A            04/01/2009   N            5,137,106.93        5,133,933.55         11/01/2000
  265300010              N/A            04/01/2009   N            5,105,484.29        5,100,454.05         11/01/2000
  480000069               12/10/2008    12/10/2028   N            5,077,289.92        5,073,066.57         11/10/2000
  255999917              N/A            10/01/2008   N            5,068,149.50        5,064,518.89         11/01/2000
  480000071              N/A            02/10/2009   N            4,980,242.27        4,974,471.05         11/10/2000
  480000072               12/10/2008    12/10/2028   N            5,003,706.05        4,999,543.91         11/10/2000
  480000073              N/A            12/10/2008   N            4,972,037.52        4,969,307.59         11/10/2000
  245114243              N/A            03/01/2020   N            4,878,551.86        4,870,226.18         11/01/2000
  255999833              N/A            11/01/2008   N            4,890,565.86        4,885,979.67         11/01/2000
  255999780              N/A            09/01/2008   N            4,836,602.08        4,830,599.55         11/01/2000
  265999981              N/A            12/01/2008   N            4,872,254.26        4,869,008.04         11/01/2000
  255999948              N/A            10/01/2008   N            4,646,154.37        4,639,749.99         11/01/2000
  480000079              N/A            03/10/2009   N            4,385,609.97        4,382,997.75         11/10/2000
  255999726              N/A            07/01/2008   N            4,278,293.61        4,269,788.35         11/01/2000
  480000081              N/A            05/10/2009   N            4,353,962.98        4,351,532.80         10/10/2000
  265300033              N/A            03/01/2009   N            4,324,426.45        4,322,029.68         11/01/2000
  480000083              N/A            02/10/2009   N            4,247,853.65        4,242,931.14         11/10/2000
  480000084               12/10/2008    12/10/2028   N            4,267,866.93        4,264,316.87         11/10/2000
  265999978              N/A            12/01/2008   N            4,300,000.00        4,300,000.00         11/01/2000
  480000086              N/A            12/10/2008   N            4,215,892.00        4,213,500.85         11/10/2000
  825999709              N/A            06/01/2016   N            3,985,427.02        3,985,427.02         11/01/2000
  265300029              N/A            04/01/2009   N            4,081,507.40        4,077,308.43         11/01/2000
  245114242              N/A            03/01/2020   N            3,996,473.29        3,989,652.96         11/01/2000
  265300040              N/A            03/01/2009   N            4,040,987.63        4,037,250.76         11/01/2000
  480000091              N/A            01/10/2009   N            4,045,772.40        4,043,508.56         11/10/2000
  825999748              N/A            08/01/2020   N            4,001,020.67        3,995,762.90         11/01/2000
  255999954              N/A            11/01/2008   N            4,030,021.70        4,027,212.12         11/01/2000
  480000094              N/A            03/10/2009   N            4,030,019.95        4,027,619.53         11/10/2000
  825999697              N/A            06/01/2016   N            3,807,506.16        3,807,506.16         11/01/2000
  265300000              N/A            04/01/2009   N            3,905,015.30        3,902,777.57         11/01/2000
  265300034              N/A            04/01/2009   N            3,706,572.29        3,699,973.51         11/01/2000
  265300044              N/A            04/01/2009   N            3,707,401.21        3,705,283.51         11/01/2000
  480000099              N/A            11/10/2008   N            3,621,406.04        3,619,337.20         11/10/2000
  480000100              N/A            05/10/2009   N            3,613,961.48        3,612,086.59         11/10/2000
  245114332              N/A            05/01/2008   N            3,483,822.95        3,476,946.59         11/01/2000
  265300058              N/A            04/01/2009   N            3,562,451.72        3,560,627.40         11/01/2000
  480000103              N/A            06/10/2009   N            3,468,709.12        3,467,030.66         11/10/2000
  255999931              N/A            10/01/2008   N            3,434,237.56        3,431,652.79         11/01/2000
  480000105              N/A            11/10/2008   N            3,384,053.01        3,381,346.19         11/10/2000
  480000106              N/A            05/10/2009   N            3,260,971.56        3,259,180.94         11/10/2000
  255999965              N/A            11/01/2023   N            3,210,662.71        3,206,854.43         11/01/2000
  255999563              N/A            05/01/2008   N            3,153,288.26        3,150,907.58         11/01/2000
  825999678              N/A            06/01/2016   N            2,980,174.23        2,980,174.23         11/01/2000
  480000110              N/A            08/10/2013   N            2,922,696.47        2,911,453.52         11/10/2000
  825999696              N/A            06/01/2016   N            2,900,109.84        2,900,109.84         11/01/2000
  255999804              N/A            08/01/2008   N            3,036,578.91        3,034,258.35         11/01/2000
  825999591              N/A            06/01/2020   N            2,980,390.27        2,976,325.94         11/01/2000
  265300069              N/A            04/01/2009   N            2,953,495.36        2,951,084.82         11/01/2000
  480000115              N/A            02/10/2009   N            2,962,637.43        2,961,033.77         11/10/2000
  480000116              N/A            02/10/2009   N            2,901,111.65        2,899,410.02         11/10/2000
  265999979              N/A            11/01/2008   N            2,898,067.01        2,896,458.79         11/01/2000
  255999650              N/A            08/01/2013   N            2,713,340.29        2,707,522.15         11/01/2000
  825999914              N/A            11/01/2018   N            2,701,666.50        2,695,240.80         11/01/2000
  265300074              N/A            04/01/2009   N            2,765,798.07        2,764,068.55         11/01/2000
  480000121              N/A            06/10/2009   N            2,750,601.56        2,748,950.86         11/10/2000
  825999588              N/A            06/01/2020   N            2,705,131.78        2,701,442.82         11/01/2000
  245114238              N/A            03/01/2020   N            2,628,156.94        2,623,671.76         11/01/2000
  265300081              N/A            05/01/2009   N            2,661,210.05        2,659,059.31         11/01/2000
  825999906              N/A            09/01/2018   N            2,572,447.71        2,566,264.08         11/01/2000
  25-5999947             N/A            11/01/2008   N            2,576,354.64        2,570,876.05         11/01/2000
  825999874              N/A            12/01/2013   N            2,544,987.70        2,538,628.74         11/01/2000
  265999982              N/A            02/01/2009   N            2,592,983.18        2,590,271.53         11/01/2000
  255999933              N/A            12/01/2008   N            2,583,391.68        2,581,855.06         11/01/2000
  255999782              N/A            09/01/2008   N            2,545,324.75        2,542,165.83         11/01/2000
  265300008              N/A            02/01/2009   N            2,561,794.42        2,560,073.30         11/01/2000
  825114249              N/A            12/01/2018   N            2,473,973.01        2,468,397.87         11/01/2000
  265300041              N/A            04/01/2009   N            2,532,661.61        2,531,324.46         11/01/2000
  825114317              N/A            01/01/2019   N            2,507,518.58        2,504,490.88         11/01/2000
  825999895              N/A            10/01/2018   N            2,455,621.76        2,449,765.96         11/01/2000
  265300013              N/A            02/01/2009   N            2,492,664.22        2,489,918.40         11/01/2000
  825999574              N/A            06/01/2020   N            2,477,110.42        2,473,968.31         11/01/2000
  265300064              N/A            04/01/2009   N            2,492,484.82        2,490,945.12         11/01/2000
  265300062              N/A            04/01/2009   N            2,491,300.82        2,489,873.20         11/01/2000
  265300028              N/A            03/01/2009   N            2,486,924.52        2,485,313.21         11/01/2000
  265300055              N/A            03/01/2009   N            2,469,296.82        2,467,821.40         11/01/2000
  245114237              N/A            03/01/2020   N            2,389,320.22        2,385,242.64         11/01/2000
  265300032              N/A            03/01/2009   N            2,421,678.85        2,420,336.66         11/01/2000
  265300017              N/A            02/01/2009   N            2,417,571.20        2,415,982.20         11/01/2000
  825999929              N/A            08/01/2018   N            2,336,109.05        2,331,012.32         11/01/2000
  265300035              N/A            03/01/2009   N            2,357,876.24        2,355,757.08         10/01/2000
  825999592              N/A            06/01/2020   N            2,337,622.21        2,334,657.04         11/01/2000
  480000148              N/A            04/10/2009   N            2,283,530.56        2,282,273.90         11/10/2000
  265999990              N/A            12/01/2008   N            2,242,356.48        2,241,022.72         11/01/2000
  245114239              N/A            03/01/2020   N            2,198,060.32        2,194,309.14         11/01/2000
  255999890              N/A            11/01/2008   N            2,186,845.33        2,184,142.48         11/01/2000
  265999998              N/A            01/01/2009   N            2,166,840.30        2,165,406.39         11/01/2000
  265300019              N/A            02/01/2009   N            2,130,651.28        2,128,561.73         11/01/2000
  265300047              N/A            04/01/2009   N            2,126,799.67        2,125,661.67         11/01/2000
  255999651              N/A            08/01/2013   N            2,039,748.73        2,035,374.95         11/01/2000
  480000156              N/A            03/10/2009   N            2,077,675.43        2,076,640.13         11/10/2000
  255999966              N/A            12/01/2008   N            2,062,966.33        2,061,383.87         11/01/2000
  265300022              N/A            03/01/2009   N            2,051,985.19        2,050,613.70         11/01/2000
  265300014              N/A            02/01/2009   N            1,969,632.37        1,968,274.75         11/01/2000
  265300020              N/A            03/01/2009   N            1,930,602.90        1,926,904.23         11/01/2000
  245114188              N/A            03/01/2028   N            1,955,906.78        1,954,544.92         11/01/2000
  255999988              N/A            11/01/2008   N            1,931,965.49        1,930,470.95         11/01/2000
  265300051              N/A            03/01/2009   N            1,886,300.98        1,884,605.66         11/01/2000
  265999993              N/A            03/01/2009   N            1,870,801.62        1,868,434.44         11/01/2000
  265999991              N/A            03/01/2009   N            1,858,197.58        1,856,694.07         11/01/2000
  265999975              N/A            11/01/2008   N            1,843,766.25        1,842,864.98         11/01/2000
  265300026              N/A            03/01/2009   N            1,830,651.53        1,829,758.35         11/01/2000
  815114264              N/A            05/01/2018   N            1,781,106.74        1,777,481.82         11/01/2000
  825999776              N/A            12/01/2018   N            1,764,488.59        1,760,342.96         11/01/2000
  480000170              N/A            11/10/2008   N            1,764,668.52        1,763,211.76         11/10/2000
  255999603              N/A            06/01/2008   N            1,713,517.67        1,710,318.84         11/01/2000
  265300049              N/A            04/01/2009   N            1,709,394.39        1,707,956.78         11/01/2000
  255999951              N/A            10/01/2005   N            1,680,553.29        1,679,415.42         11/01/2000
  255999856              N/A            09/01/2011   N            1,659,818.41        1,657,880.06         10/01/2000
  825999949              N/A            07/01/2018   N            1,637,573.48        1,634,299.28         11/01/2000
  265999977              N/A            12/01/2008   N            1,649,908.13        1,648,289.72         11/01/2000
  265300065              N/A            04/01/2009   N            1,580,648.31        1,579,671.88         11/01/2000
  265300039              N/A            04/01/2009   N            1,571,732.33        1,570,234.12         11/01/2000
  255999846              N/A            09/01/2011   N            1,527,032.96        1,525,249.68         10/01/2000
  825999797              N/A            05/01/2018   N            1,481,818.88        1,479,440.24         11/01/2000
  265300063              N/A            04/01/2009   N            1,503,555.25        1,502,748.05         11/01/2000
  245114240              N/A            03/01/2020   N            1,465,373.42        1,462,872.63         11/01/2000
  255999850              N/A            09/01/2011   N            1,477,238.37        1,475,513.24         10/01/2000
  265999983              N/A            12/01/2008   N            1,478,476.89        1,477,597.49         11/01/2000
  255999848              N/A            09/01/2011   N            1,460,640.34        1,458,934.60         10/01/2000
  255999987              N/A            11/01/2008   N            1,405,065.79        1,403,978.85         11/01/2000
  255999859              N/A            09/01/2011   N            1,394,247.47        1,392,619.26         10/01/2000
  255999727              N/A            04/01/2009   N            1,382,259.36        1,381,355.17         11/01/2000
  265300056              N/A            03/01/2009   N            1,382,806.29        1,381,980.06         11/01/2000
  825999800              N/A            05/01/2023   N            1,373,216.17        1,372,184.86         11/01/2000
  255999852              N/A            09/01/2011   N            1,311,256.59        1,309,725.30         10/01/2000
  265999994              N/A            03/01/2009   N            1,295,772.60        1,294,133.02         11/01/2000
  825114352              N/A            01/01/2013   N            1,238,096.86        1,233,832.83         11/01/2000
  255999843              N/A            09/01/2011   N            1,261,462.00        1,259,988.86         10/01/2000
  255999838              N/A            09/01/2011   N            1,261,462.00        1,259,988.86         10/01/2000
  255999839              N/A            09/01/2011   N            1,261,462.00        1,259,988.86         10/01/2000
  255999860              N/A            09/01/2011   N            1,244,863.74        1,243,409.98         10/01/2000
  255999847              N/A            09/01/2011   N            1,244,863.74        1,243,409.98         10/01/2000
  255999842              N/A            09/01/2011   N            1,228,265.70        1,226,831.33         10/01/2000
  255999844              N/A            09/01/2011   N            1,228,265.70        1,226,831.33         10/01/2000
  255999849              N/A            09/01/2011   N            1,228,265.69        1,226,831.32         10/01/2000
  255999841              N/A            09/01/2011   N            1,211,667.46        1,210,252.47         10/01/2000
  255999837              N/A            09/01/2011   N            1,195,069.43        1,193,673.83         10/01/2000
  255999855              N/A            09/01/2011   N            1,195,069.43        1,193,673.83         10/01/2000
  255999845              N/A            09/01/2011   N            1,195,069.43        1,193,673.83         10/01/2000
  255999836              N/A            09/01/2011   N            1,178,471.13        1,177,094.91         10/01/2000
  255999858              N/A            09/01/2011   N            1,161,872.84        1,160,516.00         10/01/2000
  255999851              N/A            09/01/2011   N            1,145,274.84        1,143,937.39         10/01/2000
  255999857              N/A            09/01/2011   N            1,145,274.84        1,143,937.39         10/01/2000
  255999840              N/A            09/01/2011   N            1,128,676.55        1,127,358.48         10/01/2000
  255999853              N/A            09/01/2011   N            1,095,480.27        1,094,200.97         10/01/2000
  255999854              N/A            09/01/2011   N            1,078,881.96        1,077,622.04         10/01/2000
  255999830              N/A            09/01/2011   N            1,078,881.96        1,077,622.04         10/01/2000
  895096319              N/A            02/01/2029   N            1,069,042.08        1,068,342.53         11/01/2000
  265300027              N/A            03/01/2009   N            1,042,943.62        1,041,248.29         11/01/2000
  805114051              N/A            12/01/2012   N            1,028,484.61        1,025,958.85         11/01/2000
  255999970              N/A            11/01/2008   N            1,053,799.37        1,052,984.17         11/01/2000
  825999672              N/A            06/01/2016   N              978,564.67          978,564.67         11/01/2000
  265300054              N/A            03/01/2009   N              888,946.94          888,415.79         11/01/2000
  255999986              N/A            11/01/2008   N              759,611.73          759,024.11         11/01/2000
  265300031              N/A            03/01/2009   N              740,457.67          739,995.68         11/01/2000
  255999969              N/A            11/01/2008   N              506,407.90          506,016.16         11/01/2000
  265300012              N/A            02/01/2009   N              407,588.28          407,305.48         11/01/2000
    Totals                                                    1,162,664,875.87    1,161,650,887.40
</TABLE>

<TABLE>
                                  Appraisal                           Appraisal             Res              Mod
     Loan                        Reduction                            Reduction            Strat.            Code
     Number                        Date                               Amount                (2)              (3)
<S>                            <C>                                 <C>                     <C>              <C>
  255999856                                                                                  3
  255999846                                                                                  3
  255999850                                                                                  3
  255999848                                                                                  3
  255999859                                                                                  3
  255999852                                                                                  3
  255999843                                                                                  3
  255999838                                                                                  3
  255999839                                                                                  3
  255999860                                                                                  3
  255999847                                                                                  3
  255999842                                                                                  3
  255999844                                                                                  3
  255999849                                                                                  3
  255999841                                                                                  3
  255999837                                                                                  3
  255999855                                                                                  3
  255999845                                                                                  3
  255999836                                                                                  3
  255999858                                                                                  3
  255999851                                                                                  3
  255999857                                                                                  3
  255999840                                                                                  3
  255999853                                                                                  3
  255999854                                                                                  3
  255999830                                                                                  3
   Totals                                                              0.00
<FN>
(1) Property Type Code

SS- Self Storage
MF- Multi-Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
LO- Lodging
MU- Mixed Use
OT- Other



(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD

(3) Modification Code
1- Maturity Date Extension
2- Amortization Change
3- Principal Write-Off
4- Combination


</FN>
</TABLE>



Principal Prepayment Detail

No Principal Prepayments this Period



<TABLE>
<CAPTION>
                            Historical Detail

Delinquencies

Distribution         30-59 Days         60-89 Days       90 Days or More       Foreclosure        REO              Modifications
Date                 #       Balance    #      Balance   #     Balance         #      Balance     #     Balance    #     Balance
<S>                  <C>     <C>        <C>     <C>       <C>     <C>          <C>     <C>        <C>     <C>      <C>     <C>
11/17/2000            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
10/17/2000            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
09/15/2000            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
08/17/2000            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
07/17/2000            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
06/16/2000            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
05/17/2000            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
04/17/2000            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
03/17/2000            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
02/17/2000            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
01/18/2000            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
12/17/1999            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00
11/18/1999            0       $0.00      0       $0.00     0       $0.00        0       $0.00      0       $0.00    0       $0.00


</TABLE>
<TABLE>
<CAPTION>

Prepayments

Distribution         Curtailments           Payoff
Date                 #     Amount         #    Amount
<S>                  <C>     <C>        <C>     <C>
11/17/2000            0       $0.00      0       $0.00
10/17/2000            0       $0.00      0       $0.00
09/15/2000            0       $0.00      0       $0.00
08/17/2000            0       $0.00      0       $0.00
07/17/2000            0       $0.00      0       $0.00
06/16/2000            0       $0.00      0       $0.00
05/17/2000            0       $0.00      0       $0.00
04/17/2000            0       $0.00      0       $0.00
03/17/2000            0       $0.00      0       $0.00
02/17/2000            0       $0.00      0       $0.00
01/18/2000            0       $0.00      0       $0.00
12/17/1999            0       $0.00      0       $0.00
11/18/1999            0       $0.00      0       $0.00

</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities

Distribution      Next Weighted Avg.             WAM
Date              Coupon        Remit
<S>            <C>           <C>              <C>
11/17/2000        7.360268      7.278831         110
10/17/2000        7.360234%     7.278798%        111
09/15/2000        7.360205%     7.285782%        112
08/17/2000        7.360171%     7.285750%        113
07/17/2000        7.360136%     7.285719%        114
06/16/2000        7.360108%     7.285604%        115
05/17/2000        7.360044%     7.285604%        116
04/17/2000        7.360015%     7.285579%        117
03/17/2000        7.359981%     7.285547%        118
02/17/2000        7.359958%     7.285528%        119
01/18/2000        7.359924%     7.285497%        120
12/17/1999        7.359889%     7.285465%        121
11/18/1999        7.359823%     7.285366%        122

<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.

</FN>
</TABLE>
<TABLE>
<CAPTION>


                        Delinquency Loan Detail

                 Offering       # of                                  Current             Outstanding  Status of
  Loan Number    Document      Months              Paid Through       P & I                 P & I       Mortgage
             Cross-Reference   Delinq.                 Date          Advances             Advances**    Loan(1)
 <S>            <C>                 <C>             <C>              <C>               <C>             <C>
  480000061        61          0                    10/10/2000       38,190.26            38,190.26      B
  480000081        81          0                    10/10/2000       31,365.89            31,365.89      B
  265300035       146          0                    10/01/2000       19,005.80            19,005.80      B
  255999856       174          0                    10/01/2000       12,100.57            12,100.57      B
  255999846       179          0                    10/01/2000       11,132.53            11,132.53      B
  255999850       183          0                    10/01/2000       10,769.52            10,769.52      B
  255999848       185          0                    10/01/2000       10,648.50            10,648.50      B
  255999859       187          0                    10/01/2000       10,164.48            10,164.48      B
  255999852       191          0                    10/01/2000        9,559.46             9,559.46      B
  255999843       194          0                    10/01/2000        9,196.44             9,196.44      B
  255999838       195          0                    10/01/2000        9,196.44             9,196.44      B
  255999839       196          0                    10/01/2000        9,196.44             9,196.44      B
  255999860       197          0                    10/01/2000        9,075.44             9,075.44      B
  255999847       198          0                    10/01/2000        9,075.44             9,075.44      B
  255999842       199          0                    10/01/2000        8,954.42             8,954.42      B
  255999844       200          0                    10/01/2000        8,954.42             8,954.42      B
  255999849       201          0                    10/01/2000        8,954.42             8,954.42      B
  255999841       202          0                    10/01/2000        8,833.43             8,833.43      B
  255999837       203          0                    10/01/2000        8,712.41             8,712.41      B
  255999855       204          0                    10/01/2000        8,712.41             8,712.41      B
  255999845       205          0                    10/01/2000        8,712.41             8,712.41      B
  255999836       206          0                    10/01/2000        8,591.42             8,591.42      B
  255999858       207          0                    10/01/2000        8,470.40             8,470.40      B
  255999851       208          0                    10/01/2000        8,349.40             8,349.40      B
  255999857       209          0                    10/01/2000        8,349.40             8,349.40      B
  255999840       210          0                    10/01/2000        8,228.39             8,228.39      B
  255999853       211          0                    10/01/2000        7,986.37             7,986.37      B
  255999854       212          0                    10/01/2000        7,865.38             7,865.38      B
  255999830       213          0                    10/01/2000        7,865.38             7,865.38      B
    Totals                                                          326,217.27           326,217.27

</TABLE>
<TABLE>
<CAPTION>
                     Resolution                                          Actual       Outstanding        Bankruptcy          REO
    Loan Number       Strategy        Servicing     Foreclosure        Principal      Servicing            Date             Date
                      Code(2)       Transfer Date      Date             Balance        Advances
    <S>              <C>             <C>             <C>             <C>                <C>
  480000061                                                           5,431,943.22         0.00
  480000081                                                           4,353,962.98         0.00
  265300035                                                           2,357,876.24         0.00
  255999856              3           9/21/00                          1,659,818.41         0.00
  255999846              3           9/21/00                          1,527,032.96         0.00
  255999850              3           9/21/00                          1,477,238.37         0.00
  255999848              3           9/21/00                          1,460,640.34         0.00
  255999859              3           9/21/00                          1,394,247.47         0.00
  255999852              3           9/21/00                          1,311,256.59         0.00
  255999843              3           9/21/00                          1,261,462.00         0.00
  255999838              3           9/21/00                          1,261,462.00         0.00
  255999839              3           9/21/00                          1,261,462.00         0.00
  255999860              3           9/21/00                          1,244,863.74         0.00
  255999847              3           9/21/00                          1,244,863.74         0.00
  255999842              3           9/21/00                          1,228,265.70         0.00
  255999844              3           9/21/00                          1,228,265.70         0.00
  255999849              3           9/21/00                          1,228,265.69         0.00
  255999841              3           9/21/00                          1,211,667.46         0.00
  255999837              3           9/21/00                          1,195,069.43         0.00
  255999855              3           9/21/00                          1,195,069.43         0.00
  255999845              3           9/21/00                          1,195,069.43         0.00
  255999836              3           9/21/00                          1,178,471.13         0.00
  255999858              3           9/21/00                          1,161,872.84         0.00
  255999851              3           9/21/00                          1,145,274.84         0.00
  255999857              3           9/21/00                          1,145,274.84         0.00
  255999840              3           9/21/00                          1,128,676.55         0.00
  255999853              3           9/21/00                          1,095,480.27         0.00
  255999854              3           9/21/00                          1,078,881.96         0.00
  255999830              3           9/21/00                          1,078,881.96         0.00
    Totals                                                           44,742,617.29         0.00


</TABLE>
<TABLE>



                                        Current       Outstanding        Actual           Outstanding
                                         P & I          P & I           Principal          Servicing
                                        Advances       Advances**        Balance            Advances
                              <S>                 <C>                <C>                     <C>
Totals by deliquency code:
Totals for status code = B (29 Loans)   326,217.27    326,217.27       44,742,617.29           0.00
</TABLE>





(1) Status of Mortgage Loan
A- Payment Not Received But Still in Grace Period
B- Late Payment But Less Than 1 Month Delinquent
0- Current
1- One Month Delinquent
2- Two Months Delinquent
3- Three Or More Months Delinquent
4- Assumed Scheduled Payment (Performing Matured Balloon)
7- Foreclosure
9- REO

(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10-Deed In Lieu Of Foreclosure
11-Full Payoff
12-Reps and Warranties
13-Other or TBD

**Outstanding P & I Advances include the current period advance.

<TABLE>

                  Specially Serviced Loan Detail - Part 1

     Loan         Offering            Servicing    Resolution       Scheduled       Property   State                Interest
    Number        Document             Transfer     Strategy         Balance        Type (2)                        Rate
               Cross-Reference          Date         Code (1)
<S>                <C>               <C>           <C>           <C>                <C>       <C>                 <C>
  255999856        174                09/21/2000     3            1,657,880.06         RT       NC                  7.410%
  255999846        179                09/21/2000     3            1,525,249.68         RT       CA                  7.410%
  255999850        183                09/21/2000     3            1,475,513.24         RT       CA                  7.410%
  255999848        185                09/21/2000     3            1,458,934.60         RT       VA                  7.410%
  255999859        187                09/21/2000     3            1,392,619.26         RT       NC                  7.410%
  255999852        191                09/21/2000     3            1,309,725.30         RT       CA                  7.410%
  255999843        194                09/21/2000     3            1,259,988.86         RT       IL                  7.410%
  255999838        195                09/21/2000     3            1,259,988.86         RT       KY                  7.410%
  255999839        196                09/21/2000     3            1,259,988.86         RT       IL                  7.410%
  255999860        197                09/21/2000     3            1,243,409.98         RT       AL                  7.410%
  255999847        198                09/21/2000     3            1,243,409.98         RT       IN                  7.410%
  255999842        199                09/21/2000     3            1,226,831.33         RT       KY                  7.410%
  255999844        200                09/21/2000     3            1,226,831.33         RT       FL                  7.410%
  255999849        201                09/21/2000     3            1,226,831.32         RT       CA                  7.410%
  255999841        202                09/21/2000     3            1,210,252.47         RT       KY                  7.410%
  255999837        203                09/21/2000     3            1,193,673.83         RT       GA                  7.410%
  255999855        204                09/21/2000     3            1,193,673.83         RT       OH                  7.410%
  255999845        205                09/21/2000     3            1,193,673.83         RT       IL                  7.410%
  255999836        206                09/21/2000     3            1,177,094.91         RT       TX                  7.410%
  255999858        207                09/21/2000     3            1,160,516.00         RT       OH                  7.410%
  255999851        208                09/21/2000     3            1,143,937.39         RT       CA                  7.410%
  255999857        209                09/21/2000     3            1,143,937.39         RT       MS                  7.410%
  255999840        210                09/21/2000     3            1,127,358.48         RT       CA                  7.410%
  255999853        211                09/21/2000     3            1,094,200.97         RT       IL                  7.410%
  255999854        212                09/21/2000     3            1,077,622.04         RT       NC                  7.410%
  255999830        213                09/21/2000     3            1,077,622.04         RT       MO                  7.410%
</TABLE>
<TABLE>



     Loan                  Actual             Net          DSCR                DSCR         Note           Maturity      Remaining
    Number                Balance          Operating       Date                             Date             Date      Amortization
                                             Income                                                                        Term
<S>                  <C>                <C>               <C>               <C>          <C>           <C>              <C>
  255999856         1,659,818.41       196,251.49                            1.31         10/01/1998    09/01/2011        273
  255999846         1,527,032.96       180,551.26                            1.31         10/01/1998    09/01/2011        273
  255999850         1,477,238.37       174,755.88                            1.31         10/01/1998    09/01/2011        273
  255999848         1,460,640.34       172,936.90                            1.31         10/01/1998    09/01/2011        273
  255999859         1,394,247.47       164,851.34                            1.31         10/01/1998    09/01/2011        273
  255999852         1,311,256.59       155,063.57                            1.31         10/01/1998    09/01/2011        273
  255999843         1,261,462.00       149,150.98                            1.31         10/01/1998    09/01/2011        273
  255999838         1,261,462.00       149,151.04                            1.31         10/01/1998    09/01/2011        273
  255999839         1,261,462.00       149,229.81                            1.31         10/01/1998    09/01/2011        273
  255999860         1,244,863.74       147,188.73                            1.31         10/01/1998    09/01/2011        273
  255999847         1,244,863.74       147,188.73                            1.31         10/01/1998    09/01/2011        273
  255999842         1,228,265.70       145,226.17                            1.31         10/01/1998    09/01/2011        273
  255999844         1,228,265.70       145,415.66                            1.31         10/01/1998    09/01/2011        273
  255999849         1,228,265.69       145,226.14                            1.31         10/01/1998    09/01/2011        273
  255999841         1,211,667.46       143,263.56                            1.31         10/01/1998    09/01/2011        273
  255999837         1,195,069.43       141,301.23                            1.31         10/01/1998    09/01/2011        273
  255999855         1,195,069.43       141,301.08                            1.31         10/01/1998    09/01/2011        273
  255999845         1,195,069.43       141,301.08                            1.31         10/01/1998    09/01/2011        273
  255999836         1,178,471.13       139,338.47                            1.31         10/01/1998    09/01/2011        273
  255999858         1,161,872.84       137,376.16                            1.31         10/01/1998    09/01/2011        273
  255999851         1,145,274.84       135,413.61                            1.31         10/01/1998    09/01/2011        273
  255999857         1,145,274.84       135,413.61                            1.31         10/01/1998    09/01/2011        273
  255999840         1,128,676.55       133,451.01                            1.31         10/01/1998    09/01/2011        273
  255999853         1,095,480.27       129,525.89                            1.31         10/01/1998    09/01/2011        273
  255999854         1,078,881.96       127,563.45                            1.31         10/01/1998    09/01/2011        273
  255999830         1,078,881.96       127,563.50                            1.31         10/01/1998    09/01/2011        273

<FN>
                          (1) Resolution Strategy Code

 1  - Modification           6 -  DPO                         10 - Deed in Lieu Of
 2  - Foreclosure            7 -  REO                                 Foreclosure
 3  - Bankruptcy             8 -  Resolved                    11 - Full Payoff
 4  - Extension              9 -  Pending Return              12 - Reps and Warranties
 5  - Note Sale                   to Master Servicer          13 - Other or TBD


                          (2) Property Type Code

MF - Multi-Family          OF - Office
RT - Retail                MU- Mixed Use
HC - Health Care           LO - Lodging
IN - Industrial            SS - Self Storage
WH - Warehouse             OT - Other
MH - Mobile Home Park

</FN>
</TABLE>

<TABLE>

                    Specially Serviced Loan Detail - Part 2

     Loan             Offering         Resolution      Site       Phase 1      Apprasial                Apprasial        Other REO
    Number            Document          Strategy    Inspection      Date          Date                    Value          Property
                   Cross-Reference      Code (1)       Date                                                               Revenue
<S>               <C>                 <C>          <C>           <C>         <C>                    <C>
   255999856             174               3                                   07/01/1998             2,500,000.00
   255999846             179               3                                   07/10/1998             2,300,000.00
   255999850             183               3                                   07/08/1998             2,225,000.00
   255999848             185               3                                   07/20/1998             2,200,000.00
   255999859             187               3                                   07/01/1998             2,100,000.00
   255999852             191               3                                   07/09/1998             1,975,000.00
   255999843             194               3                                   07/12/1998             1,900,000.00
   255999838             195               3                                   07/10/1998             1,900,000.00
   255999839             196               3                                   07/12/1998             1,900,000.00
   255999860             197               3                                   07/30/1998             1,875,000.00
   255999847             198               3                                   07/10/1998             1,875,000.00
   255999842             199               3                                   07/10/1998             1,850,000.00
   255999844             200               3                                   07/30/1998             1,850,000.00
   255999849             201               3                                   07/08/1998             1,850,000.00
   255999841             202               3                                   07/19/1998             1,850,000.00
   255999837             203               3                                   07/01/1998             1,800,000.00
   255999855             204               3                                   07/08/1998             1,800,000.00
   255999845             205               3                                   07/11/1998             1,800,000.00
   255999836             206               3                                   07/17/1998             1,775,000.00
   255999858             207               3                                   07/08/1998             1,750,000.00
   255999851             208               3                                   07/08/1998             1,725,000.00
   255999857             209               3                                   07/18/1998             1,725,000.00
   255999840             210               3                                   07/09/1998             1,700,000.00
   255999853             211               3                                   07/12/1998             1,650,000.00
   255999854             212               3                                   07/01/1998             1,625,000.00
   255999830             213               3                                   07/11/1998             1,625,000.00

</TABLE>
<TABLE>

     Loan                                 Comments from Special Servicer
    Number
<S>            <C>
   255999856    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999846    Single tenant in BK, store on closure list, probable lease rejection & f/c.
   255999850    Single tenant in BK, store on closure list, probable lease rejection & f/c.
   255999848    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999859    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999852    Single tenant in BK, store on closure list, probable lease rejection & f/c.
   255999843    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999838    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999839    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999860    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999847    Single tenant in BK, store on closure list, probable lease rejection & f/c.
   255999842    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999844    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999849    Single tenant in BK, store on closure list, probable lease rejection & f/c.
   255999841    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999837    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999855    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999845    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999836    Single tenant in BK, store on closure list, probable lease rejection & f/c.
   255999858    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999851    Single tenant in BK, store on closure list, probable lease rejection & f/c.
   255999857    Single tenant in BK, store on closure list, probable lease rejection & f/c.
   255999840    Single tenant in BK, store on closure list, probable lease rejection & f/c.
   255999853    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999854    Single tenant in BK, store not on closure list, probable lease affirmation.
   255999830    Single tenant in BK, store not on closure list, probable lease affirmation.

<FN>
                          (1) Resolution Strategy Code

 1  - Modification           6 -  DPO                         10 - Deed in Lieu Of
 2  - Foreclosure            7 -  REO                                 Foreclosure
 3  - Bankruptcy             8 -  Resolved                    11 - Full Payoff
 4  - Extension              9 -  Pending Return              12 - Reps and Warranties
 5  - Note Sale                   to Master Servicer          13 - Other or TBD




</FN>
</TABLE>

                            Modified Loan Detail

                             No Modified Loans




                            Liquidated Loan Detail


                         No Liquidated Loans this Period



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission