PNC MORT ACCEPT CORP COMMERC MORT PASS THR CERT SER 1999 CM1
8-K, EX-19, 2000-10-13
ASSET-BACKED SECURITIES
Previous: PNC MORT ACCEPT CORP COMMERC MORT PASS THR CERT SER 1999 CM1, 8-K, 2000-10-13
Next: PNC MORT ACCEPT CORP COMMERC MORT PASS THR CERT SER 1999 CM1, 8-K, EX-20, 2000-10-13



Wells Fargo Bank Minnesota, N.A.    For additional information, please contact:
Corporate Trust Services                               CTSLink Customer Service
11000 Broken Land Parkway                                        (800) 815-6600
Columbia, MD 21044                      Reports Available on the World Wide Web
                                                         @ www.ctslink.com/cmbs

                          PNC Mortgage Acceptance Corp.
                  Commercial Mortgage Pass-Through Certificates
                                 Series 1999-CM1
                          DISTRIBUTION DATE STATEMENT
                            Payment Date: 10/11/2000
                             Record Date: 09/29/2000

Master Servicer:     Midland Loan Services, Inc.
                     210 West 10th Street
                     Kansas City, MO 64105
                     Contact: Brad Hauger
                     Phone Number: (816) 292-8629

Special Servicer:    Midland Loan Services, Inc.
                     210 West 10th Street
                     Kansas City, MO 64105
                     Contact: Brad Hauger
                     Phone Number: (816) 292-8629

Underwriter:         Donaldson, Lufkin & Jenrette
                     Securities Corporation
                     277 Park Avenue
                     New York, NY 10172
                     Contact: N. Dante LaRocca
                     Phone Number: (212) 892-4964

Underwriter:         PNC Capital Markets, Inc.
                     One PNC Plaza, 26th Floor
                     249 Fifth Avenue
                     Pittsburgh, PA  15222-2707
                     Contact: Tim Martin
                     Phone Number: (412) 762-4256

Underwriter:         Prudential Securities Incorporated
                     One New York Plaza
                     New York, NY  10292
                     Contact: John Mulligan
                     Phone Number: (212) 778-4365

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

                                    Page - 3
<PAGE>
<TABLE>
                         CERTIFICATE DISTRIBUTION DETAIL
<CAPTION>
                          Pass-
                         Through         Original          Beginning       Principal      Interest
Class        CUSIP        Rate           Balance            Balance      Distribution   Distribution
<S>         <C>          <C>          <C>               <C>               <C>           <C>
A-1A ...    69348HAB4    7.110000%    123,351,000.00    118,527,137.24    646,052.37      702,273.29
A-1B ...    69348HAC2    7.330000%    433,652,000.00    433,652,000.00          0.00    2,648,890.97
A-2 ....    69348HAD0    7.510000%     39,922,000.00     39,922,000.00          0.00      249,845.18
A-3 ....    69348HAE8    7.660000%     34,218,000.00     34,218,000.00          0.00      218,424.90
A-4 ....    69348HAF5    7.850000%     13,308,000.00     13,308,000.00          0.00       87,056.50
B-1 ....    69348HAG3    7.897911%     24,713,000.00     24,713,000.00          0.00      162,650.90
B-2 ....    69348HAH1    7.897911%      9,505,000.00      9,505,000.00          0.00       62,558.04
B-3 ....    69348HAJ7    7.100000%     26,615,000.00     26,615,000.00          0.00      157,472.08
B-4 ....    69348HAK4    7.100000%      7,604,000.00      7,604,000.00          0.00       44,990.33
B-5 ....    69348HAL2    7.100000%      6,654,000.00      6,654,000.00          0.00       39,369.50
B-6 ....    69348HAM0    6.850000%     10,455,000.00     10,455,000.00          0.00       59,680.63
B-7 ....    69348HAN8    6.850000%      7,604,000.00      7,604,000.00          0.00       43,406.17
B-8 ....    69348HAP3    6.850000%      5,703,000.00      5,703,000.00          0.00       32,554.63
C ......    69348HAQ1    6.850000%      7,605,000.00      7,605,000.00          0.00       43,411.88
D ......    69348HAR9    6.850000%      9,505,266.00      9,505,266.00          0.00       53,917.45
E ......    69348HAS7    0.000000%              0.00              0.00          0.00            0.00
R-I ....    69348HBC1    0.000000%              0.00              0.00          0.00            0.00
R-II ...    69348HBD9    0.000000%              0.00              0.00          0.00            0.00
R-III ..    69348HBE7    0.000000%              0.00              0.00          0.00            0.00
            ---------    --------     --------------    --------------    ----------    ------------
Totals .         --          --       760,414,266.00    755,590,403.24    646,052.37    4,606,502.45
            =========    ========     ==============    ==============    ==========    ============
</TABLE>

<TABLE>
                   CERTIFICATE DISTRIBUTION DETAIL, CONTINUED
<CAPTION>
                                                                           Current
            Prepayment     Realized        Total           Ending       Subordination
Class        Premiums        Loss       Distribution       Balance        Level(1)
<S>         <C>           <C>           <C>             <C>               <C>
A-1A ...          0.00          0.00    1,348,325.66    117,881,084.87      26.94%
A-1B ...          0.00          0.00    2,648,890.97    433,652,000.00      26.94%
A-2 ....          0.00          0.00      249,845.18     39,922,000.00      21.66%
A-3 ....          0.00          0.00      218,424.90     34,218,000.00      17.12%
A-4 ....          0.00          0.00       87,056.50     13,308,000.00      15.36%
B-1 ....          0.00          0.00      162,650.90     24,713,000.00      12.09%
B-2 ....          0.00          0.00       62,558.04      9,505,000.00      10.83%
B-3 ....          0.00          0.00      157,472.08     26,615,000.00       7.30%
B-4 ....          0.00          0.00       44,990.33      7,604,000.00       6.30%
B-5 ....          0.00          0.00       39,369.50      6,654,000.00       5.41%
B-6 ....          0.00          0.00       59,680.63     10,455,000.00       4.03%
B-7 ....          0.00          0.00       43,406.17      7,604,000.00       3.02%
B-8 ....          0.00          0.00       32,554.63      5,703,000.00       2.27%
C ......          0.00          0.00       43,411.88      7,605,000.00       1.26%
D ......          0.00          0.00       53,917.45      9,505,266.00       0.00%
E ......          0.00          0.00            0.00              0.00       0.00%
R-I ....          0.00          0.00            0.00              0.00       0.00%
R-II ...          0.00          0.00            0.00              0.00       0.00%
R-III ..          0.00          0.00            0.00              0.00       0.00%
            ----------    ----------    ------------    --------------    -------
Totals .          0.00          0.00    5,252,554.82    754,944,350.87       --
            ==========    ==========    ============    ==============    =======
<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 results
     by (A).
</FN>
</TABLE>
<TABLE>
                   CERTIFICATE DISTRIBUTION DETAIL, CONTINUED
<CAPTION>
                   Pass-         Original          Beginning                                                    Ending
                  Through        Notional           Notional        Interest     Prepayment      Total         Notional
Class  CUSIP       Rate           Amount             Amount       Distribution    Premiums    Distribution      Amount
<S>  <C>          <C>          <C>               <C>               <C>           <C>           <C>           <C>
S    69348HAA6    0.579300%    760,414,266.00    755,590,403.24    366,144.01          0.00    366,144.01    754,944,350.87
     =========    ========     ==============    ==============    ==========    ==========    ==========    ==============
</TABLE>

                                    Page - 4
<PAGE>
<TABLE>
                           CERTIFICATE FACTOR DETAIL
<CAPTION>
                       Beginning        Principal       Interest      Prepayment   Realized         Ending
Class       CUSIP      Balance        Distribution   Distribution     Premiums      Loss           Balance
<S>      <C>          <C>               <C>           <C>           <C>           <C>           <C>
A-1A     69348HAB4      960.89320103    5.23751222    5.69329223    0.00000000    0.00000000      955.65568881
A-1B     69348HAC2    1,000.00000000    0.00000000    6.10833334    0.00000000    0.00000000    1,000.00000000
A-2 .    69348HAD0    1,000.00000000    0.00000000    6.25833325    0.00000000    0.00000000    1,000.00000000
A-3 .    69348HAE8    1,000.00000000    0.00000000    6.38333333    0.00000000    0.00000000    1,000.00000000
A-4 .    69348HAF5    1,000.00000000    0.00000000    6.54166667    0.00000000    0.00000000    1,000.00000000
B-1 .    69348HAG3    1,000.00000000    0.00000000    6.58159268    0.00000000    0.00000000    1,000.00000000
B-2 .    69348HAH1    1,000.00000000    0.00000000    6.58159285    0.00000000    0.00000000    1,000.00000000
B-3 .    69348HAJ7    1,000.00000000    0.00000000    5.91666654    0.00000000    0.00000000    1,000.00000000
B-4 .    69348HAK4    1,000.00000000    0.00000000    5.91666623    0.00000000    0.00000000    1,000.00000000
B-5 .    69348HAL2    1,000.00000000    0.00000000    5.91666667    0.00000000    0.00000000    1,000.00000000
B-6 .    69348HAM0    1,000.00000000    0.00000000    5.70833381    0.00000000    0.00000000    1,000.00000000
B-7 .    69348HAN8    1,000.00000000    0.00000000    5.70833377    0.00000000    0.00000000    1,000.00000000
B-8 .    69348HAP3    1,000.00000000    0.00000000    5.70833421    0.00000000    0.00000000    1,000.00000000
C ...    69348HAQ1    1,000.00000000    0.00000000    5.70833399    0.00000000    0.00000000    1,000.00000000
D ...    69348HAR9    1,000.00000000    0.00000000    5.67237676    0.00000000    0.00000000    1,000.00000000
E ...    69348HAS7        0.00000000    0.00000000    0.00000000    0.00000000    0.00000000        0.00000000
R-I .    69348HBC1        0.00000000    0.00000000    0.00000000    0.00000000    0.00000000        0.00000000
R-II     69348HBD9        0.00000000    0.00000000    0.00000000    0.00000000    0.00000000        0.00000000
R-III    69348HBE7        0.00000000    0.00000000    0.00000000    0.00000000    0.00000000        0.00000000
</TABLE>

<TABLE>
                      CERTIFICATE FACTOR DETAIL, CONTINUED
<CAPTION>
                          Beginning         Interest      Prepayment         Ending
Class       CUSIP          Balance        Distribution     Premiums          Balance
<S>       <C>             <C>              <C>            <C>              <C>
S         69348HAA6       993.65627004     0.48150597     0.00000000       992.80666424
</TABLE>

                                    Page - 5
<PAGE>
                             RECONCILIATION DETAIL

ADVANCE SUMMARY
P&I Advances Outstanding                                    2,587,384.36
Servicing Advances Outstanding                                    800.00
Reimbursement for Interest on Advances                              0.00

SERVICING FEE SUMMARY
Current Period Accrued Servicing Fees                          51,965.85
Less Servicing Fees on Delinquent Payments                     22,767.45
Less Reductions to Servicing Fees                                   0.00
Plus Servicing Fees for Delinquent Payments Received           14,207.67
Plus Adjustments for Prior Servicing Calculation                    0.00
Total Servicing Fees Collected                                 43,406.07

<TABLE>
                      CERTIFICATE INTEREST RECONCILIATION
<CAPTION>
                                 Net                                                                           Remaining
                              Aggregate                         Distributable                                   Unpaid
              Accrued         Prepayment      Distributable     Certificate     Additional                   Distributable
             Certificate      Interest        Certificate        Interest       Trust Fund     Interest       Certificate
Class         Interest        Shortfall         Interest        Adjustment      Expenses     Distribution      Interest
<S>         <C>              <C>              <C>              <C>            <C>            <C>              <C>
A-1A ...      364,761.38             0.00       364,761.38             0.00           0.00     366,144.01             0.00
A-1B ...      702,273.29             0.00       702,273.29             0.00           0.00     702,273.29             0.00
A-2 ....    2,648,890.97             0.00     2,648,890.97             0.00           0.00   2,648,890.97             0.00
A-3 ....      249,845.18             0.00       249,845.18             0.00           0.00     249,845.18             0.00
A-4 ....      218,424.90             0.00       218,424.90             0.00           0.00     218,424.90             0.00
B-1 ....       87,056.50             0.00        87,056.50             0.00           0.00      87,056.50             0.00
B-2 ....      162,603.53             0.00       162,603.53             0.00           0.00     162,650.90             0.00
B-3 ....       62,539.82             0.00        62,539.82             0.00           0.00      62,558.04             0.00
B-4 ....      157,472.08             0.00       157,472.08             0.00           0.00     157,472.08             0.00
B-5 ....       44,990.33             0.00        44,990.33             0.00           0.00      44,990.33             0.00
B-6 ....       39,369.50             0.00        39,369.50             0.00           0.00      39,369.50             0.00
B-7 ....       59,680.63             0.00        59,680.63             0.00           0.00      59,680.63             0.00
B-8 ....       43,406.17             0.00        43,406.17             0.00           0.00      43,406.17             0.00
C ......       32,554.63             0.00        32,554.63             0.00           0.00      32,554.63             0.00
D ......       43,411.88             0.00        43,411.88             0.00           0.00      43,411.88             0.00
E ......       54,259.23             0.00        54,259.23             0.00         341.78      53,917.45         3,425.80
R-I ....            0.00             0.00             0.00             0.00           0.00           0.00             0.00
            ------------     ------------     ------------     ------------   ------------   ------------     ------------
Totals .    4,971,540.02             0.00     4,971,540.02             0.00         341.78   4,972,646.46         3,425.80
            ============     ============     ============     ============   ============   ============     ============
</TABLE>

                                    Page - 6
<PAGE>
                           OTHER REQUIRED INFORMATION


Available Distribution Amount (1)                   5,618,698.83

Aggregate Number of Outstanding Loans                        207
Aggregate Stated Principal Balance of Loans       754,944,351.15
Aggregate Unpaid Principal Balance of Loans       755,226,844.30

Aggregate Amount of Servicing Fee                      43,406.07
Aggregate Amount of Special Servicing Fee                 341.78
Aggregate Amount of Trustee Fee                         1,448.22
Aggregate Trust Fund Expenses                               0.00

Deferred Interest Received                                     0
Default Interest Received                                   0.00

Interest Reserve Deposit                                    0.00
Interest Reserve Withdraw                                   0.00

                           AGGREGATE REDUCTION AMOUNT

              Appraisal      Date Appraisal
Loan          Reduction        Reduction
Number        Effected          Effected


<TABLE>
                                 RATINGS DETAIL
<CAPTION>
                                Original Ratings                      Current Ratings(4)
                          -------------------------------     -------------------------------
                          DCR     FITCH   MOODY'S    S&P      DCR     FITCH   MOODY'S    S&P
Class         CUSIP       (2)      (1)      (2)      (1)      (2)      (1)      (2)      (1)
<S>         <C>           <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>
S ......    69348HAA6      X       AAA       X       AAAr      X       AAA       X       AAAr
A-1A ...    69348HAB4      X       AAA       X       AAA       X       AAA       X       AAA
A-1B ...    69348HAC2      X       AAA       X       AAA       X       AAA       X       AAA
A-2 ....    69348HAD0      X        AA       X        AA       X        AA       X        AA
A-3 ....    69348HAE8      X        A        X        A        X        A        X        A
A-4 ....    69348HAF5      X        A-       X        A-       X        A-       X        A-
B-1 ....    69348HAG3      X       BBB       X       BBB       X       BBB       X       BBB
B-2 ....    69348HAH1      X       BBB-      X       BBB-      X       BBB-      X       BBB-
B-3 ....    69348HAJ7      X        NR       X       BB+       X        NR       X       BB+
B-4 ....    69348HAK4      X        NR       X        BB       X        NR       X        BB
B-5 ....    69348HAL2      X        NR       X       BB-       X        NR       X       BB-
B-6 ....    69348HAM0      X        B+       X        B+       X        B+       X        B+
B-7 ....    69348HAN8      X        NR       X        B        X        NR       X        B
B-8 ....    69348HAP3      X        B-       X        B-       X        B-       X        B-
C ......    69348HAQ1      X        NR       X       CCC       X        NR       X       CCC
D ......    69348HAR9      X        NR       X        NR       X        NR       X        NR
<FN>
(1)  NR - Designates  that the class was not rated by the above agency at the
          time of original issuance.
(2)  X  - Designates  that the above  rating  agency did not rate any classes
          in this transaction  at the time of original  issuance.
(3)  N/A- Data not available this period.
(4)  For  any  class  not  rated  at the  time  of the  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 the rating
     agencies.
</FN>
</TABLE>

                                    Page - 7
<PAGE>
            CURRENT MORTGAGE LOAN AND PROPERTY STRATIFICATION TABLES

<TABLE>
SCHEDULED BALANCE
<CAPTION>
                                                                % of                         Weighted
Scheduled                         # of         Scheduled      Aggregate   WAM                Average
Balance                           Loans         Balance        Balance    (2)       WAC      DSCR (1)
<S>                               <C>       <C>                <C>        <C>     <C>        <C>
Below 500,000 ................      1           396,352.91       0.05     109     8.8800     2.080000
500,001 to 750,000 ...........     13         8,518,759.10       1.13     104     8.5520     1.404461
750,001 to 1,000,000 .........     17        14,734,791.25       1.95     112     8.2077     2.035651
1,000,001 to 1,250,000 .......     17        18,926,936.27       2.51     106     8.1815     1.610983
1,250,001 to 1,500,000 .......     15        20,938,543.65       2.77     117     8.1302     1.857145
1,500,001 to 1,750,000 .......     20        32,315,808.01       4.28     115     8.0757     1.628800
1,750,001 to 2,000,000 .......     17        31,329,912.50       4.15     100     7.8714     1.472458
2,000,001 to 3,000,000 .......     34        82,545,174.48      10.93     110     8.0656     1.598750
3,000,001 to 4,000,000 .......     20        69,218,500.03       9.17     102     7.9394     1.626485
4,000,001 to 5,000,000 .......     13        57,928,133.52       7.67     109     7.9716     1.558894
5,000,001 to 6,000,000 .......     10        54,458,680.49       7.21     104     7.9643     1.507501
6,000,001 to 7,000,000 .......      8        52,298,374.14       6.93     105     7.9277     1.440885
7,000,001 to 8,000,000 .......      5        36,571,095.80       4.84     108     7.8924     1.490521
8,000,001 to 9,000,000 .......      2        16,863,215.32       2.23     101     7.4646     1.600195
9,000,001 to 11,500,000 ......      7        73,880,076.18       9.79     104     7.6749     1.539205
11,500,001 to 15,500,000 .....      4        49,617,485.60       6.57      98     7.9739     1.225645
15,500,001 to 34,500,000 .....      2        53,434,062.61       7.08     107     7.8650     1.591715
34,500,001 or greater ........      2        80,968,449.29      10.73     108     8.3206     1.204473
------------------------------    ---       --------------     ------     ---     ------     --------
Totals .......................    207       754,944,351.15     100.00     106     7.9828     1.512241
                                  ===       ==============     ======     ===     ======     ========

<FN>
(1)  Debt Service Coverage Ratios are updated periodically as new NOI figures
     become available from borrowers on an asset level. In all cases the most
     current DSCR provided by the Servicer is used. To the extent that no DSCR
     is provided by the Servicer, information from the offering document is
     used. The Trustee makes no representation as to the accuracy of the data
     provided by the borrower for this calculation.
(2)  Anticiapted 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.
</FN>
</TABLE>

                                    Page - 8
<PAGE>
<TABLE>
STATE
<CAPTION>
                                                                % of                         Weighted
                                  # of         Scheduled      Aggregate   WAM                Average
State (3)                         Loans         Balance        Balance    (2)       WAC      DSCR (1)
<S>                               <C>       <C>                <C>        <C>     <C>        <C>
Arizona ......................      7        14,588,577.96       1.93     100     7.8698     1.530848
Arkansas .....................      5         8,823,270.08       1.17     108     8.3976     1.584927
California ...................     31       113,537,517.85      15.04     108     8.0804     1.720885
Colorado .....................      8        22,735,176.30       3.01      99     8.2671     1.428056
Connecticut ..................      5        10,579,258.74       1.40     107     8.3415     1.154929
Florida ......................     17        59,974,994.79       7.94     106     8.1049     1.531292
Georgia ......................      9        21,703,438.14       2.87     118     8.0357     1.653085
Idaho ........................      1         1,384,210.05       0.18     217     6.9500     0.970000
Indiana ......................      4         9,852,775.18       1.31     128     8.0487     1.321644
Iowa .........................      1         1,414,133.73       0.19     165     8.0300     2.730000
Kansas .......................      5         7,106,650.25       0.94      91     7.5629     1.384363
Kentucky .....................      1         5,682,813.95       0.75     107     8.1700     1.350000
Louisiana ....................      5         6,330,784.43       0.84     101     7.5985     2.436189
Maryland .....................      3        11,758,131.74       1.56     106     7.9385     1.664173
Massachusetts ................      7        40,870,936.60       5.41     106     7.9672     1.627658
Michigan .....................      4        48,587,646.21       6.44     107     8.0219     1.254958
Minnesota ....................      3        12,775,764.22       1.69     109     8.4035     1.561688
Mississippi ..................      1         2,147,690.90       0.28     105     8.1000     0.580000
Nebraska .....................      1         5,566,922.80       0.74     109     8.3600     1.330000
Nevada .......................      2         3,414,153.67       0.45     105     8.0850     1.760787
New Hampshire ................      4        12,520,165.13       1.66      96     7.1610     1.760095
New Jersey ...................      5        16,606,339.60       2.20     107     8.1990     1.501782
New Mexico ...................      2         1,969,989.97       0.26     104     8.2800     2.749000
New York .....................     11        70,299,685.11       9.31     111     8.4679     1.168356
Ohio .........................      3         6,037,056.39       0.80     101     7.4525     1.625239
Oklahoma .....................      8        47,485,371.01       6.29     104     7.4083     1.488281
Oregon .......................      3         4,558,130.59       0.60     100     7.4875     1.651712
Pennsylvania .................     10        35,269,297.02       4.67     102     7.3759     1.703225
Tennessee ....................      2        14,488,590.87       1.92      78     8.5120     0.880801
Texas ........................     31        87,639,339.19      11.61     106     7.8549     1.516502
Utah .........................      2         4,155,861.11       0.55     106     8.1842     1.579557
Vermont ......................      1         3,765,893.95       0.50      96     7.2600     1.620000
Virginia .....................      6        26,698,605.21       3.54     106     7.9647     1.574391
Washington ...................      2         5,879,995.39       0.78      95     7.4322     1.554916
Wisconsin ....................      2         8,735,183.02       1.16     105     7.9494     1.475512
                                  ---       --------------     ------     ---     ------     --------
Totals .......................    212       754,944,351.15     100.00     106     7.9828     1.512241
                                  ===       ==============     ======     ===     ======     ========
<FN>
(1)  Debt Service Coverage Ratios are updated periodically as new NOI figures
     become available from borrowers on an asset level. In all cases the most
     current DSCR provided by the Servicer is used. To the extent that no DSCR
     is provided by the Servicer, information from the offering document is
     used. The Trustee makes no representation as to the accuracy of the data
     provided by the borrower for this calculation.
(2)  Anticiapted 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>

                                    Page - 9
<PAGE>
<TABLE>
Note Rate
<CAPTION>
                                                                % of                         Weighted
                                  # of         Scheduled      Aggregate   WAM                Average
Note Rate                         Loans         Balance        Balance    (2)       WAC      DSCR (1)
<S>                               <C>       <C>                <C>        <C>     <C>        <C>
Note Rate
7.000% or Less ...............     16        63,592,934.94       8.42      98     6.7486     1.762425
7.001% to 7.250% .............     10        21,969,426.53       2.91      90     7.1374     1.600280
7.251% to 7.500% .............     11        52,526,906.22       6.96     107     7.4078     1.642634
7.501% to 7.750% .............      9        58,226,699.21       7.71     105     7.6949     1.521978
7.751% to 8.000% .............     37       200,377,413.00      26.54     107     7.8642     1.455376
8.001% to 8.250% .............     51       173,294,153.51      22.95     109     8.1328     1.542010
8.251% to 8.500% .............     38       100,600,538.38      13.33     107     8.3455     1.436009
8.501% to 8.750% .............     25       114,104,157.53      15.11     106     8.5935     1.366980
8.751% to 9.000% .............     12        14,617,402.27       1.94     109     8.8286     1.649206
9.001% or greater ............      5         7,857,858.47       1.04     105     9.1488     1.953180
------------------------------    ---       --------------     ------     ---     ------     --------
Totals .......................    207       754,944,351.15        100     106     7.9828     1.512241
<FN>
(1)  Debt Service Coverage Ratios are updated periodically as new NOI figures
     become available from borrowers on an asset level. In all cases the most
     current DSCR provided by the Servicer is used. To the extent that no DSCR
     is provided by the Servicer, information from the offering document is
     used. The Trustee makes no representation as to the accuracy of the data
     provided by the borrower for this calculation.
(2)  Anticiapted 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.
</FN>
</TABLE>
<TABLE>
SEASONING
<CAPTION>
                                                                % of                         Weighted
                                  # of         Scheduled      Aggregate   WAM                Average
Seasoning                         Loans         Balance        Balance    (2)       WAC      DSCR (1)
<S>                               <C>       <C>                <C>        <C>     <C>        <C>
12 months or less ............     90       334,066,960.83      44.25     109     8.3079     1.384564
13 to 24 months ..............     89       332,160,166.66      44.00     106     7.8693     1.569486
25 to 36 months ..............     28        88,717,223.66      11.75      97     7.1833     1.775693
37 to 48 months ..............      0                 0.00       0.00       0     0.0000     0.000000
49 months and greater ........      0                 0.00       0.00       0     0.0000     0.000000
------------------------------    ---       --------------     ------     ---     ------     --------
Totals .......................    207       754,944,351.15     100.00     106     7.9828     1.512241
                                  ===       ==============     ======     ===     ======     ========
<FN>
(1)  Debt Service Coverage Ratios are updated periodically as new NOI figures
     become available from borrowers on an asset level. In all cases the most
     current DSCR provided by the Servicer is used. To the extent that no DSCR
     is provided by the Servicer, information from the offering document is
     used. The Trustee makes no representation as to the accuracy of the data
     provided by the borrower for this calculation.
(2)  Anticiapted 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.
</FN>
</TABLE>


                                    Page - 10
<PAGE>
<TABLE>
DEBT SERVICE COVERAGE RATIO (1)
<CAPTION>
                                                                % of                         Weighted
Debt Service                      # of         Scheduled      Aggregate   WAM                Average
Coverage Ratio                    Loans         Balance        Balance    (2)       WAC      DSCR (1)
<S>                               <C>       <C>                <C>        <C>     <C>        <C>

Credit Lease .................      1         2,076,580.50       0.28     231     8.1400          NAP
Less than Zero ...............      0                 0.00       0.00       0     0.0000     0.000000
Zero to 1.19 .................     27        97,758,279.75      12.95     106     8.2435     0.892128
1.20 to 1.21 .................      4        83,591,290.99      11.07     108     8.3089     1.204333
1.22 to 1.29 .................     15        60,766,338.10       8.05     107     8.0749     1.255125
1.3 to 1.34 ..................     13        40,213,242.66       5.33     109     8.0977     1.318217
1.35 to 1.39 .................     12        27,637,574.36       3.66     102     7.8983     1.368718
1.4 and greater ..............    135       442,901,044.79      58.67     105     7.8452     1.769076
------------------------------    ---       --------------     ------     ---     ------     --------
Totals .......................    207       754,944,351.15     100.00     106     7.9828     1.512241
==============================    ===       ==============     ======     ===     ======     ========
<FN>
(1)  Debt Service Coverage Ratios are updated periodically as new NOI figures
     become available from borrowers on an asset level. In all cases the most
     current DSCR provided by the Servicer is used. To the extent that no DSCR
     is provided by the Servicer, information from the offering document is
     used. The Trustee makes no representation as to the accuracy of the data
     provided by the borrower for this calculation.
(2)  Anticiapted 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.
</FN>
</TABLE>

<TABLE>
PROPERTY TYPE
<CAPTION>
                                                                % of                         Weighted
                                  # of         Scheduled      Aggregate   WAM                Average
Property Type  (3)                Loans         Balance        Balance    (2)       WAC      DSCR (1)
<S>                               <C>       <C>                <C>        <C>     <C>        <C>
Credit Lease .................      1         2,076,580.50       0.28     231     8.1400          NAP
Industrial ...................     17        39,154,325.23       5.19     108     8.0276     1.518045
Lodging ......................      6        31,759,919.36       4.21     106     8.4263     2.121901
Mixed Use ....................      7        25,317,252.08       3.35     107     8.3503     1.640312
Mobile Home Park .............      6        18,104,193.76       2.40      92     7.0777     1.582700
Multi-Family .................     84       293,814,512.50      38.92     105     7.7361     1.500800
Office .......................     37       134,083,817.28      17.76     105     8.1776     1.598848
Retail .......................     43       199,927,400.02      26.48     107     8.1405     1.352591
Self Storage .................     11        10,706,350.42       1.42     113     8.5179     1.471082
                                  ---       --------------     ------     ---     ------     --------
Totals .......................    212       754,944,351.15     100.00     106     7.9828     1.512241
                                  ===       ==============     ======     ===     ======     ========
<FN>
(1)  Debt Service Coverage Ratios are updated periodically as new NOI figures
     become available from borrowers on an asset level. In all cases the most
     current DSCR provided by the Servicer is used. To the extent that no DSCR
     is provided by the Servicer, information from the offering document is
     used. The Trustee makes no representation as to the accuracy of the data
     provided by the borrower for this calculation.
(2)  Anticiapted 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>


                                    Page - 11
<PAGE>
<TABLE>
ANTICIPATED REMAINING TERM (ARD AND BALLOON LOANS)
<CAPTION>
                                                                % of                         Weighted
Anticipated                       # of         Scheduled      Aggregate   WAM                Average
Remaining Term (2)                Loans         Balance        Balance    (2)       WAC      DSCR (1)
<S>                               <C>       <C>                <C>        <C>     <C>        <C>
114 months or less ...........    195       729,588,252.85      96.64     104     7.9855     1.502440
115 to 119 months ............      1         4,465,397.01       0.59     115     8.1600     2.050000
120 to 199 months ............      5        11,590,693.55       1.54     156     7.6660     2.007256
200 months or greate .........      1         2,076,580.50       0.28     231     8.1400          NAP
                                  ---       --------------     ------     ---     ------     --------
Totals .......................    202       747,720,923.91      99.04     105     7.9820     1.513567
                                  ===       ==============     ======     ===     ======     ========
<FN>
(1)  Debt Service Coverage Ratios are updated periodically as new NOI figures
     become available from borrowers on an asset level. In all cases the most
     current DSCR provided by the Servicer is used. To the extent that no DSCR
     is provided by the Servicer, information from the offering document is
     used. The Trustee makes no representation as to the accuracy of the data
     provided by the borrower for this calculation.
(2)  Anticiapted 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.
</FN>
</TABLE>

<TABLE>
REMAINING STATED TERM (FULLY AMORTIZING LOANS)
<CAPTION>
                                                                % of                         Weighted
Remaining                         # of         Scheduled      Aggregate   WAM                Average
Stated Term                       Loans         Balance        Balance    (2)       WAC      DSCR (1)
<S>                               <C>       <C>                <C>        <C>     <C>        <C>
114 months or less ...........      0                 0.00       0.00       0     0.0000     0.000000
115 to 119 months ............      0                 0.00       0.00       0     0.0000     0.000000
120 to 199 months ............      3         4,213,501.82       0.56     167     8.4974     1.630213
200 months or greater ........      2         3,009,925.42       0.40     223     7.4577     1.018611
------------------------------    ---       --------------     ------     ---     ------     --------
Totals .......................      5         7,223,427.24       0.96     190     8.0642     1.375365
                                  ===       ==============     ======     ===     ======     ========
<FN>
(1)  Debt Service Coverage Ratios are updated periodically as new NOI figures
     become available from borrowers on an asset level. In all cases the most
     current DSCR provided by the Servicer is used. To the extent that no DSCR
     is provided by the Servicer, information from the offering document is
     used. The Trustee makes no representation as to the accuracy of the data
     provided by the borrower for this calculation.
(2)  Anticiapted 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.
</FN>
</TABLE>
                                    Page - 12
<PAGE>

<TABLE>
REMAINING AMORTIZATION TERM (ARD AND BALLOON LOANS)
<CAPTION>
                                                                % of                         Weighted
Remaining                         # of         Scheduled      Aggregate   WAM                Average
Amortization Term                 Loans         Balance        Balance    (2)       WAC      DSCR (1)
<S>                               <C>       <C>                <C>        <C>     <C>        <C>
238 months or  less ..........      6         7,302,376.45       0.97     118     8.3471     1.610501
239 to 298 months ............     67       147,855,137.49      19.58     107     8.0850     1.793010
299 to 312 months ............      0                 0.00       0.00       0     0.0000     0.000000
313 months and greater .......    129       592,563,409.97      78.49     105     7.9518     1.443625
------------------------------    ---       --------------     ------     ---     ------     --------
Totals .......................    202       747,720,923.91      99.04     105     7.9820     1.513567
                                  ===       ==============     ======     ===     ======     ========
<FN>
(1)  Debt Service Coverage Ratios are updated periodically as new NOI figures
     become available from borrowers on an asset level. In all cases the most
     current DSCR provided by the Servicer is used. To the extent that no DSCR
     is provided by the Servicer, information from the offering document is
     used. The Trustee makes no representation as to the accuracy of the data
     provided by the borrower for this calculation.
(2)  Anticiapted 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.
</FN>
</TABLE>

<TABLE>
AGE OF MOST RECENT NOI
<CAPTION>
                                                                % of                         Weighted
Age of Most                       # of         Scheduled      Aggregate   WAM                Average
Recent NOI                        Loans         Balance        Balance    (2)       WAC      DSCR (1)
<S>                               <C>       <C>                <C>        <C>     <C>        <C>
Credit Lease .................      1         2,076,580.50       0.28     231     8.1400          NAP
Underwriter's Information ....      7        24,041,215.29       3.18     116     8.2161     1.255956
1 year or less ...............    189       712,253,272.67      94.35     105     7.9670     1.520748
1 to 2 years .................     10        16,573,282.69       2.20     107     8.3030     1.518401
2 years or greater ...........      0                 0.00       0.00       0     0.0000     0.000000
------------------------------    ---       --------------     ------     ---     ------     --------
Totals .......................    207       754,944,351.15     100.00     106     7.9828     1.512241
                                  ===       ==============     ======     ===     ======     ========
<FN>
(1)  Debt Service Coverage Ratios are updated periodically as new NOI figures
     become available from borrowers on an asset level. In all cases the most
     current DSCR provided by the Servicer is used. To the extent that no DSCR
     is provided by the Servicer, information from the offering document is
     used. The Trustee makes no representation as to the accuracy of the data
     provided by the borrower for this calculation.
(2)  Anticiapted 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.
</FN>
</TABLE>

                                    Page - 13
<PAGE>
<TABLE>
                              MORTGAGE LOAN DETAIL
<CAPTION>

OD                                                                                           Anticipated                 Neg.
CR  Prop                                              Interest     Principal      Gross      Repayment     Maturity      Amort
No Type(1)    City                       State        Payment       Payment       Coupon      Date          Date         (Y/N)
<S>    <C>   <C>                        <C>        <C>             <C>            <C>       <C>           <C>           <C>
  1    RT    Saratoga Springs             NY         320,162.17     28,403.46     8.580%    11/01/2009    11/01/2029     N
  2    RT    Lansing                      MI         241,634.11     26,189.96     8.000%    N/A           09/01/2009     N
  3    MF    Various                    Various      210,226.89     25,059.34     7.740%    N/A           07/01/2009     N
  4    OF    Palo Alto                    CA         140,247.55     14,722.28     8.060%    N/A           11/01/2009     N
  5    MF    Oklahoma City                OK          83,526.62     10,915.52     7.430%    N/A           09/01/2009     N
  6    MF    Tulsa                        OK          80,293.80      9,344.13     7.760%    N/A           10/01/2009     N
  7    OF    Memphis                      TN          86,970.95      7,702.48     8.600%    N/A           10/01/2006     N
  8    MU    Boston                       MA          79,151.08      8,172.01     8.180%    N/A           07/01/2009     N
  9    MF    New York                     NY          78,525.10      7,600.63     8.310%    N/A           11/01/2009     N
 10    MH    York                         PA          59,358.08     11,973.79     6.320%    N/A           11/01/2008     N
 11    MF    Lauderhill                   FL          74,628.84      7,546.96     8.190%    N/A           10/01/2009     N
 12    RT    Jensen Beach                 FL          73,705.32      7,699.99     8.090%    N/A           10/01/2009     N
 13    MF    El Paso                      TX          56,788.94     10,190.92     6.700%    N/A           09/01/2008     N
 14    LO    Los Angeles                  CA          71,283.90     10,252.15     8.650%    N/A           08/01/2009     N
 15    MF    Kingwood                     TX          58,627.25      7,668.07     7.480%    N/A           06/01/2009     N
 16    MF    North Little Rock            AR          30,042.36      3,128.32     8.100%    N/A           10/01/2009     N
 17    RT    North Little Rock            AR          12,672.84      1,086.79     8.700%    N/A           10/01/2009     N
 18    RT    North Little Rock            AR           7,854.71        673.60     8.700%    N/A           10/01/2009     N
 19    RT    Sherwood                     AR           6,174.13        529.48     8.700%    N/A           10/01/2009     N
 20    RT    North Little Rock            AR           5,041.73        432.36     8.700%    N/A           10/01/2009     N
 21    RT    Manchester/Hooksett          NH          48,494.32      8,350.95     6.890%    08/01/2008    08/01/2028     N
 22    RT    Washington Townshi           MI          56,491.05      5,968.81     8.040%    N/A           11/01/2009     N
 23    OF    San Diego                    CA          52,232.55      5,679.79     7.990%    N/A           09/01/2009     N
 24    OF    Burbank                      CA          48,896.53      5,452.86     7.890%    N/A           10/01/2009     N
 25    MF    Oklahoma City                OK          44,219.97      5,778.81     7.430%    N/A           09/01/2009     N
 26    MF    Dallas                       TX          50,881.27      4,528.53     8.570%    N/A           11/01/2009     N
 27    MF    Orlando                      FL          44,475.04      5,509.95     7.570%    N/A           10/01/2009     N
 28    RT    Selma                        CA          48,275.89      4,657.64     8.320%    N/A           10/01/2009     N
 29    OF    Holmdel                      NJ          45,540.41      4,993.18     7.980%    N/A           08/01/2009     N
 30    MF    Waco                         TX          44,614.04      4,645.68     8.100%    N/A           10/01/2009     N
 31    MF    Victoria                     TX          43,365.14      4,921.23     7.890%    N/A           07/01/2009     N
 32    MF    Revere                       MA          42,539.51      4,748.01     7.910%    N/A           09/01/2009     N
 33    MF    Oklahoma City                OK          36,661.05      6,302.16     6.860%    N/A           07/01/2008     N
 34    LO    Brookfield                   WI          43,891.35      6,685.47     8.370%    N/A           11/01/2009     N
 35    RT    Pittsfield                   MA          40,910.17      7,239.77     7.960%    N/A           06/01/2009     N
 36    OF    Louisville                   KY          38,717.53      3,970.93     8.170%    N/A           09/01/2009     N
 37    MF    Mesa                         AZ          33,915.79      5,414.67     7.190%    N/A           02/01/2008     N
 38    LO    Eden Prairie                 MN          39,018.38      5,943.22     8.370%    N/A           11/01/2009     N
 39    RT    Omaha                        NE          38,808.65      3,696.12     8.360%    N/A           11/01/2009     N
 40    RT    Sun City                     CA          34,003.83      7,639.06     7.420%    N/A           06/01/2008     N
 41    MF    Haverhill                    MA          37,791.11      3,576.02     8.380%    N/A           11/01/2009     N
 42    OF    New Brighton                 MN          37,354.80      3,645.10     8.300%    N/A           10/01/2009     N
 43    MF    State College                PA          34,705.81      4,055.11     7.770%    N/A           09/01/2009     N
 44    OF    Colorado Springs             CO          33,547.13      4,028.24     7.740%    N/A           06/01/2009     N
 45    MF    Anderson                     IN          33,875.74      3,697.95     7.940%    N/A           11/01/2009     N
 46    MF    Killeen                      TX          35,531.62      3,162.38     8.570%    N/A           11/01/2009     N
 47    MF    Azusa                        CA          30,577.69      4,525.40     7.440%    N/A           01/01/2013     N
 48    IN    Pacoima                      CA          22,222.41      2,291.55     8.130%    N/A           10/01/2009     N
 49    IN    Sylmar                       CA          11,050.93      1,826.46     8.130%    N/A           09/01/2009     N
 50    OF    Maitland                     FL          30,757.04      3,333.66     8.000%    N/A           09/01/2009     N
 51    OF    Decatur                      GA          31,022.02      3,096.66     8.230%    N/A           10/01/2009     N
 52    MU    Boston                       MA          30,402.71      5,589.77     8.160%    N/A           05/01/2010     N
 53    IN    Newark                       NJ          31,796.03      4,621.32     8.560%    N/A           10/01/2009     N
 54    MF    Spokane                      WA          26,333.35      4,151.22     7.180%    N/A           04/01/2008     N
<FN>
(1)  Property Type Code    WH - Warehouse            SS - Self Storage
     MF - Multifamily      MH - Mobile Home Park     OT - Other
     RT - Retail           OF - Office
     HC - Health Care      MU - Mixed Use
     IN - Industrial       LO - Lodging
</FN>
</TABLE>

                                 Page - 14
<PAGE>
<TABLE>
                              MORTGAGE LOAN DETAIL, Continued
<CAPTION>
OD        Beginning         Ending           Paid        Appraisal     Appraisal    Res.     Mod.
CR        Scheduled         Scheduled        Thru        Reduction     Reduction    Strat    Code
No         Balance          Balance          Date        Date          Amount       (2)     (3)
<S>    <C>               <C>               <C>           <C>           <C>           <C>    <C>
  1     44,777,925.59     44,749,522.13    09/01/2000          --            --      --     --
  2     36,245,117.12     36,218,927.16    09/01/2000          --            --      --     --
  3     32,593,316.41     32,568,257.07    10/01/2000          --            --      --     --
  4     20,880,527.82     20,865,805.54    10/01/2000          --            --      --     --
  5     13,490,167.00     13,479,251.48    09/01/2000          --            --      --     --
  6     12,416,566.93     12,407,222.80    09/01/2000          --            --      --     --
  7     12,135,480.97     12,127,778.49    09/01/2000          --            --      --     --
  8     11,611,404.84     11,603,232.83    10/01/2000          --            --      --     --
  9     11,339,364.03     11,331,763.40    10/01/2000          --            --      --     --
 10     11,270,520.63     11,258,546.84    10/01/2000          --            --      --     --
 11     10,934,629.14     10,927,082.18    09/01/2000          --            --      --     --
 12     10,932,803.82     10,925,103.83    10/01/2000          --            --      --     --
 13     10,171,153.11     10,160,962.19    09/01/2000          --            --      --     --
 14      9,889,096.33      9,878,844.18    10/01/2000          --            --      --     --
 15      9,405,441.63      9,397,773.56    09/01/2000          --            --      --     --
 16      4,450,719.87      4,447,591.55    09/01/2000          --            --      --     --
 17      1,747,977.76      1,746,890.97    09/01/2000          --            --      --     --
 18      1,083,407.94      1,082,734.34    09/01/2000          --            --      --     --
 19        851,604.41        851,074.93    09/01/2000          --            --      --     --
 20        695,410.65        694,978.29    09/01/2000          --            --      --     --
 21      8,446,035.55      8,437,684.60    10/01/2000          --            --      --     --
 22      8,431,499.53      8,425,530.72    10/01/2000          --            --      --     --
 23      7,844,688.45      7,839,008.66    10/01/2000          --            --      --     --
 24      7,436,734.37      7,431,281.51    10/01/2000          --            --      --     --
 25      7,141,853.09      7,136,074.28    09/01/2000          --            --      --     --
 26      7,124,565.74      7,120,037.21    09/01/2000          --            --      --     --
 27      7,050,204.09      7,044,694.14    09/01/2000          --            --      --     --
 28      6,962,869.02      6,958,211.38    10/01/2000          --            --      --     --
 29      6,848,181.21      6,843,188.03    10/01/2000          --            --      --     --
 30      6,609,487.96      6,604,842.28    09/01/2000          --            --      --     --
 31      6,595,458.50      6,590,537.27    09/01/2000          --            --      --     --
 32      6,453,528.76      6,448,780.75    09/01/2000          --            --      --     --
 33      6,413,011.60      6,406,709.44    09/01/2000          --            --      --     --
 34      6,292,667.26      6,285,981.79    10/01/2000          --            --      --     --
 35      6,167,362.97      6,160,123.20    10/01/2000          --            --      --     --
 36      5,686,784.88      5,682,813.95    09/01/2000          --            --      --     --
 37      5,660,494.00      5,655,079.33    09/01/2000          --            --      --     --
 38      5,594,032.53      5,588,089.31    10/01/2000          --            --      --     --
 39      5,570,618.92      5,566,922.80    10/01/2000          --            --      --     --
 40      5,499,271.68      5,491,632.62    09/01/2000          --            --      --     --
 41      5,411,614.99      5,408,038.97    10/01/2000          --            --      --     --
 42      5,400,694.36      5,397,049.26    10/01/2000          --            --      --     --
 43      5,359,971.33      5,355,916.22    10/01/2000          --            --      --     --
 44      5,201,105.12      5,197,076.88    09/01/2000          --            --      --     --
 45      5,119,759.10      5,116,061.15    10/01/2000          --            --      --     --
 46      4,975,255.35      4,972,092.97    09/01/2000          --            --      --     --
 47      4,931,885.90      4,927,360.50    09/01/2000          --            --      --     --
 48      3,280,061.17      3,277,769.62    10/01/2000          --            --      --     --
 49      1,631,133.40      1,629,306.94    10/01/2000          --            --      --     --
 50      4,613,556.58      4,610,222.92    10/01/2000          --            --      --     --
 51      4,523,259.00      4,520,162.34    10/01/2000          --            --      --     --
 52      4,470,986.78      4,465,397.01    09/01/2000          --            --      --     --
 53      4,457,386.87      4,452,765.55    09/01/2000          --            --      --     --
 54      4,401,116.23      4,396,965.01    10/01/2000          --            --      --     --
<FN>
(2)  Resolution Strategy Code:
     1 - Modification    8 - Resolved
     2 - Foreclosure     9 - Pending Return to Master Servicer
     3 - Bankruptcy     10 - Deed in Lieu Of Foreclosure
     4 - Extension      11 - Full Payoff
     5 - Note Sale      12 - Reps and Warranties
     6 - DPO            13 - Other or TBD
     7 - REO
(3)  Modification Code
     1 - Maturity Date Extension
     2 - Amortization Change
     3 - Principal Write-Off
     4 - Combination
</FN>
</TABLE>

                                    Page - 15
<PAGE>
<TABLE>
                              MORTGAGE LOAN DETAIL, Continued
<CAPTION>
OD                                                                                           Anticipated                 Neg.
CR  Prop                                              Interest     Principal      Gross      Repayment     Maturity      Amort
No Type(1)    City                       State        Payment       Payment       Coupon      Date          Date         (Y/N)
<S>    <C>   <C>                          <C>      <C>             <C>            <C>       <C>           <C>           <C>
 55    RT    Chula Vista                  CA          27,412.63      3,503.59     7.550%    N/A           06/01/2009     N
 56    IN    Norwood                      MA          23,812.38      6,487.99     6.640%    N/A           11/01/2008     N
 57    RT    Santa Maria                  CA          27,527.63      3,300.65     7.760%    N/A           05/01/2009     N
 58    RT    Norwalk                      CT          30,573.19      3,232.85     8.790%    N/A           11/01/2009     N
 59    LO    Thornton                     CO          29,370.60      4,114.73     8.670%    N/A           11/01/2009     N
 60    MF    Cape Canaveral               FL          26,363.73      3,212.69     7.950%    N/A           05/01/2008     N
 61    MF    Dallas                       TX          26,992.88      2,805.08     8.160%    N/A           07/01/2009     N
 62    OF    Los Angeles                  CA          26,700.26      2,626.56     8.260%    N/A           11/01/2009     N
 63    OF    Miami                        FL          26,111.39      2,723.23     8.080%    N/A           11/01/2009     N
 64    MF    Midwest City                 OK          22,125.03      3,664.80     6.940%    N/A           09/01/2008     N
 65    LO    South Burlington             VT          22,815.23      5,218.51     7.260%    N/A           10/01/2008     N
 66    OF    Colorado Springs             CO          24,618.55      2,452.36     8.260%    N/A           09/01/2009     N
 67    MF    Alvin                        TX          21,690.43      2,990.12     7.300%    N/A           07/01/2009     N
 68    OF    Upper Dublin Townsh          PA          23,534.82      2,359.63     8.240%    N/A           09/01/2009     N
 69    MF    Desoto                       TX          21,704.72      2,503.77     7.840%    N/A           07/01/2009     N
 70    MF    State College                PA          18,863.73      3,176.97     6.890%    09/01/2008    09/01/2028     N
 71    OF    St Helena                    CA          22,315.70      2,267.61     8.160%    N/A           11/01/2009     N
 72    IN    Zilwaukee                    MI          22,194.71      2,296.15     8.120%    N/A           10/01/2009     N
 73    RT    Bowling Green                OH          18,755.00      3,110.52     6.900%    11/01/2008    11/01/2028     N
 74    MF    Bedford                      TX          22,451.40      2,193.62     8.350%    N/A           07/01/2006     N
 75    RT    Oceanside                    CA          21,907.63      2,196.73     8.270%    N/A           07/01/2009     N
 76    MU    Williamsport                 PA          24,118.92      3,020.81     9.130%    09/01/2009    09/01/2024     N
 77    RT    Waterford                    CT          21,290.16      3,461.88     8.210%    N/A           08/01/2009     N
 78    IN    Cerritos                     CA          21,559.74      2,304.84     8.610%    N/A           10/01/2009     N
 79    OF    Aurora                       CO          21,074.38      3,122.88     8.520%    N/A           09/01/2009     N
 80    IN    Hackettstown                 NJ          19,941.63      3,352.14     8.070%    N/A           09/01/2009     N
 81    OF    Ft Lauderdale                FL          19,108.88      2,170.50     7.910%    N/A           06/01/2009     N
 82    MU    Freeport                     NY          20,739.52      2,956.21     8.630%    N/A           10/01/2009     N
 83    RT    Atlanta                      GA          20,048.74      3,004.75     8.450%    N/A           10/01/2009     N
 84    SS    Palm Bay                     FL           9,541.62      1,261.31     8.880%    N/A           11/01/2009     N
 85    SS    Bradenton                    FL           8,073.68      1,067.26     8.880%    N/A           11/01/2009     N
 86    SS    West Melbourne               FL           2,935.88        388.10     8.880%    N/A           11/01/2009     N
 87    MF    Upper Darby Townsh           PA          18,080.16      2,095.60     7.810%    N/A           08/01/2009     N
 88    MH    Montrose                     CO          17,970.30      1,935.54     8.050%    N/A           07/01/2004     N
 89    MF    Salem                        OR           4,940.48        798.46     7.030%    N/A           08/01/2008     N
 90    MF    Mcminnville                  OR          10,570.32      1,708.34     7.030%    N/A           08/01/2008     N
 91    RT    Woodbridge                   VA          18,174.34      1,750.62     8.340%    N/A           10/01/2009     N
 92    MF    Dallas                       TX          14,875.71      2,375.82     7.050%    N/A           09/01/2008     N
 93    OF    Big Flats                    NY          17,507.17      7,648.20     8.510%    N/A           09/01/2014     N
 94    IN    Northborough                 MA          17,014.68      4,583.12     8.190%    N/A           08/01/2009     N
 95    RT    San Leandro                  CA          16,169.91      2,861.27     7.840%    N/A           11/01/2009     N
 96    MF    Hampton                      VA          16,856.15      1,732.54     8.140%    N/A           10/01/2009     N
 97    RT    Columbia                     MD          17,306.24      1,669.10     8.360%    N/A           09/01/2009     N
 98    MF    Bayside                      WI          14,035.30      2,379.57     6.870%    09/01/2008    09/01/2028     N
 99    MF    Jacksonville                 FL          15,783.17      2,109.86     7.740%    N/A           02/01/2008     N
100    RT    Sun City                     CA          16,519.03      1,697.89     8.140%    N/A           10/01/2009     N
101    MF    San Marcos                   TX          16,031.39      1,779.87     7.980%    N/A           06/01/2014     N
102    IN    Park City                    UT          16,726.03      1,575.03     8.410%    N/A           10/01/2009     N
103    MF    Dallas                       TX          13,972.67      3,337.27     7.110%    N/A           10/01/2008     N
104    RT    Farragut                     TN          15,868.18      1,695.07     8.060%    N/A           08/01/2009     N
105    IN    Hampton                      VA          16,402.76      2,389.21     8.530%    N/A           11/01/2009     N
106    OF    Peoria                       AZ          15,860.42      1,590.19     8.240%    N/A           09/01/2009     N
107    RT    Santa Maria                  CA          15,860.42      1,590.19     8.240%    N/A           09/01/2009     N
108    MF    Houston                      TX          15,610.77      2,565.60     8.150%    N/A           09/01/2009     N
109    LO    Weeki Wachee                 FL          16,874.91      2,011.05     9.280%    N/A           10/01/2009     N
<FN>
(1)  Property Type Code    WH - Warehouse            SS - Self Storage
     MF - Multifamily      MH - Mobile Home Park     OT - Other
     RT - Retail           OF - Office
     HC - Health Care      MU - Mixed Use
     IN - Industrial       LO - Lodging
</FN>
</TABLE>

                                    Page - 16
<PAGE>
<TABLE>
                              MORTGAGE LOAN DETAIL, Continued
<CAPTION>
OD        Beginning         Ending           Paid        Appraisal     Appraisal    Res.     Mod.
CR        Scheduled         Scheduled        Thru        Reduction     Reduction    Strat    Code
No         Balance          Balance          Date        Date          Amount       (2)     (3)
<S>    <C>               <C>               <C>           <C>           <C>           <C>    <C>
 55      4,356,973.68      4,353,470.09    09/01/2000          --            --      --     --
 56      4,303,441.51      4,296,953.52    10/01/2000          --            --      --     --
 57      4,256,850.64      4,253,549.99    10/01/2000          --            --      --     --
 58      4,173,814.23      4,170,581.38    10/01/2000          --            --      --     --
 59      4,065,135.42      4,061,020.69    10/01/2000          --            --      --     --
 60      3,979,430.81      3,976,218.12    09/01/2000          --            --      --     --
 61      3,969,540.84      3,966,735.76    10/01/2000          --            --      --     --
 62      3,878,971.83      3,876,345.27    09/01/2000          --            --      --     --
 63      3,877,929.86      3,875,206.63    10/01/2000          --            --      --     --
 64      3,825,654.18      3,821,989.38    09/01/2000          --            --      --     --
 65      3,771,112.46      3,765,893.95    10/01/2000          --            --      --     --
 66      3,576,544.83      3,574,092.47    09/01/2000          --            --      --     --
 67      3,565,550.89      3,562,560.77    09/01/2000          --            --      --     --
 68      3,427,400.25      3,425,040.62    09/01/2000          --            --      --     --
 69      3,322,151.33      3,319,647.56    09/01/2000          --            --      --     --
 70      3,285,410.97      3,282,234.00    10/01/2000          --            --      --     --
 71      3,281,720.21      3,279,452.60    09/01/2000          --            --      --     --
 72      3,280,006.24      3,277,710.09    10/01/2000          --            --      --     --
 73      3,261,738.92      3,258,628.40    10/01/2000          --            --      --     --
 74      3,226,548.75      3,224,355.13    09/01/2000          --            --      --     --
 75      3,178,857.85      3,176,661.12    10/01/2000          --            --      --     --
 76      3,170,065.92      3,167,045.11    10/01/2000          --            --      --     --
 77      3,111,838.45      3,108,376.57    10/01/2000          --            --      --     --
 78      3,004,841.70      3,002,536.86    10/01/2000          --            --      --     --
 79      2,968,222.29      2,965,099.41    09/01/2000          --            --      --     --
 80      2,965,297.93      2,961,945.79    09/01/2000          --            --      --     --
 81      2,898,944.41      2,896,773.91    10/01/2000          --            --      --     --
 82      2,883,826.71      2,880,870.50    10/01/2000          --            --      --     --
 83      2,847,158.74      2,844,153.99    09/01/2000          --            --      --     --
 84      1,289,408.36      1,288,147.05    10/01/2000          --            --      --     --
 85      1,091,037.85      1,089,970.59    10/01/2000          --            --      --     --
 86        396,741.01        396,352.91    10/01/2000          --            --      --     --
 87      2,778,000.92      2,775,905.32    10/01/2000          --            --      --     --
 88      2,678,802.08      2,676,866.54    10/01/2000          --            --      --     --
 89        843,324.43        842,525.97    10/01/2000          --            --      --     --
 90      1,804,322.07      1,802,613.73    10/01/2000          --            --      --     --
 91      2,615,012.67      2,613,262.05    10/01/2000          --            --      --     --
 92      2,532,036.57      2,529,660.75    10/01/2000          --            --      --     --
 93      2,468,696.22      2,461,048.02    10/01/2000          --            --      --     --
 94      2,492,993.44      2,488,410.32    10/01/2000          --            --      --     --
 95      2,474,986.45      2,472,125.18    10/01/2000          --            --      --     --
 96      2,484,936.35      2,483,203.81    10/01/2000          --            --      --     --
 97      2,484,149.16      2,482,480.06    10/01/2000          --            --      --     --
 98      2,451,580.80      2,449,201.23    10/01/2000          --            --      --     --
 99      2,447,003.48      2,444,893.62    09/01/2000          --            --      --     --
100      2,435,237.60      2,433,539.71    09/01/2000          --            --      --     --
101      2,410,734.66      2,408,954.79    09/01/2000          --            --      --     --
102      2,386,592.29      2,385,017.26    10/01/2000          --            --      --     --
103      2,358,255.70      2,354,918.43    10/01/2000          --            --      --     --
104      2,362,507.45      2,360,812.38    10/01/2000          --            --      --     --
105      2,307,539.62      2,305,150.41    10/01/2000          --            --      --     --
106      2,309,769.68      2,308,179.49    10/01/2000          --            --      --     --
107      2,309,769.68      2,308,179.49    10/01/2000          --            --      --     --
108      2,298,517.87      2,295,952.27    09/01/2000          --            --      --     --
109      2,182,100.49      2,180,089.44    10/01/2000          --            --      --     --
<FN>
(2)  Resolution Strategy Code:
     1 - Modification    8 - Resolved
     2 - Foreclosure     9 - Pending Return to Master Servicer
     3 - Bankruptcy     10 - Deed in Lieu Of Foreclosure
     4 - Extension      11 - Full Payoff
     5 - Note Sale      12 - Reps and Warranties
     6 - DPO            13 - Other or TBD
     7 - REO
(3)  Modification Code
     1 - Maturity Date Extension
     2 - Amortization Change
     3 - Principal Write-Off
     4 - Combination
</FN>
</TABLE>

                                    Page - 17
<PAGE>
<TABLE>
                              MORTGAGE LOAN DETAIL, Continued
<CAPTION>

OD                                                                                           Anticipated                 Neg.
CR  Prop                                              Interest     Principal      Gross      Repayment     Maturity      Amort
No Type(1)    City                       State        Payment       Payment       Coupon      Date          Date         (Y/N)
<S>    <C>   <C>                          <C>      <C>             <C>            <C>       <C>           <C>           <C>
110    OF    Springfield                  VA          14,278.48      2,541.48     7.890%    N/A           08/01/2009     N
111    MF    Meridian                     MS          14,507.29      1,537.31     8.100%    N/A           07/01/2009     N
112    MF    Arlington                    TX          14,104.20      2,418.70     7.950%    N/A           11/01/2009     N
113    OF    Clearwater                   FL          14,598.10      1,433.76     8.280%    N/A           10/01/2009     N
114    CL    Atlanta                      GA          14,098.96      1,890.08     8.140%    N/A           01/01/2020     N
115    RT    Rostraver Township           PA          14,164.35      1,434.65     8.170%    N/A           11/01/2009     N
116    MF    Manchester                   NH          11,677.85      3,004.14     6.880%    N/A           09/01/2008     N
117    RT    San Diego                    CA          13,526.81      2,576.47     7.980%    N/A           07/01/2008     N
118    OF    Manassas                     VA          13,895.40      1,327.23     8.390%    N/A           09/01/2009     N
119    RT    Salina                       NY          12,667.15      1,474.13     7.760%    N/A           10/01/2009     N
120    MF    Lawrence                     KS          12,406.16      1,729.08     7.610%    N/A           02/01/2003     N
121    MF    Gresham                      OR          12,953.64      1,340.11     8.120%    N/A           10/01/2009     N
122    MF    West Monroe                  LA          11,007.10      2,750.23     6.980%    N/A           09/01/2008     N
123    MF    Melbourne                    FL          12,511.92      2,127.42     7.980%    N/A           11/01/2009     N
124    MF    Los Angeles                  CA          12,707.39      1,297.65     8.160%    N/A           10/01/2009     N
125    MF    Oklahoma City                OK          12,157.90      2,188.79     7.850%    N/A           08/01/2009     N
126    IN    Columbus                     OH          11,790.95      2,197.74     7.750%    N/A           07/01/2009     N
127    RT    White Bear Lake              MN          13,169.05      1,081.64     8.820%    N/A           11/01/2009     N
128    MH    Locke and Moravia            NY           8,235.85        752.15     8.490%    N/A           11/01/2009     N
129    MH    Erin                         NY           4,434.69        405.00     8.490%    N/A           11/01/2009     N
130    RT    Tuscon                       AZ          12,635.23      1,166.96     8.470%    N/A           10/01/2009     N
131    RT    Clay                         NY          11,674.38      1,333.17     7.840%    N/A           09/01/2009     N
132    MF    Taylorsville                 UT          11,642.38      2,107.53     7.880%    N/A           06/01/2009     N
133    MF    Philadelphia                 PA          10,196.25      1,706.75     6.940%    07/01/2008    07/01/2028     N
134    MF    Lawrence                     KS          10,054.58      2,552.85     6.900%    N/A           10/01/2008     N
135    MF    Baton Rouge                  LA          12,167.12      1,912.97     8.330%    N/A           08/01/2009     N
136    OF    Henderson                    NV          11,541.90      1,315.29     7.900%    N/A           06/01/2009     N
137    OF    Bel Air                      MD          11,813.17      1,926.29     8.200%    N/A           08/01/2009     N
138    OF    Las Vegas                    NV          11,477.53      1,141.53     8.280%    N/A           08/01/2009     N
139    MF    College Station              TX          10,340.79      2,233.12     7.510%    N/A           08/01/2013     N
140    RT    Anderson                     IN          10,709.16      3,054.02     7.890%    N/A           10/01/2019     N
141    IN    Indianapolis                 IN          11,374.44      1,102.75     8.320%    N/A           10/01/2009     N
142    RT    Eagle-Vail                   CO          11,644.70      1,697.19     8.550%    N/A           10/01/2009     N
143    MF    Covington                    GA          11,037.09      1,829.32     8.120%    N/A           09/01/2009     N
144    SS    Smithville                   NJ          11,005.85      1,793.49     8.130%    N/A           11/01/2009     N
145    MF    Austin                       TX          10,988.79      1,148.00     8.090%    N/A           10/01/2009     N
146    MF    Ashford                      CT          10,875.59      1,117.83     8.140%    N/A           10/01/2009     N
147    OF    Half Moon Bay                CA          10,775.28      1,121.48     8.140%    N/A           08/01/2009     N
148    RT    Tempe                        AZ          10,953.50      1,675.80     8.450%    N/A           07/01/2009     N
149    MF    San Francisco                CA          10,554.93      1,057.03     8.220%    N/A           10/01/2009     N
150    OF    Rockville Centre             NY          10,372.74      1,087.17     8.080%    N/A           10/01/2009     N
151    MF    Lubbock                      TX          10,404.36      1,088.07     8.110%    N/A           09/01/2009     N
152    OF    Jacksonville                 FL          10,458.59      1,647.94     8.300%    N/A           09/01/2009     N
153    MF    Norman                       OK           9,126.32      2,097.17     7.270%    N/A           09/01/2008     N
154    MH    Bokeelia                     FL          10,636.44      1,533.08     8.590%    N/A           10/01/2009     N
155    OF    Tacoma                       WA          10,120.48      1,636.19     8.180%    N/A           10/01/2009     N
156    IN    Pacoima                      CA          10,164.88      1,040.91     8.190%    N/A           08/01/2009     N
157    RT    Indianapolis                 IN          10,196.47      2,631.63     8.300%    N/A           10/01/2009     N
158    RT    Hampton Township             PA           8,718.60      2,055.95     7.180%    09/01/2008    09/01/2023     N
159    RT    Silverthorne                 CO           9,894.46      1,022.76     8.200%    N/A           06/01/2009     N
160    MF    Ankeny                       IA           9,480.81      2,674.66     8.030%    N/A           07/01/2014     N
161    IN    Eagle                        ID           8,035.20      3,163.16     6.950%    N/A           11/01/2018     N
162    MU    Nashua                       NH           9,784.74      1,518.02     8.400%    N/A           07/01/2009     N
163    SS    Midland                      TX           9,728.95      1,478.26     8.430%    N/A           09/01/2009     N
<FN>

(1)  Property Type Code    WH - Warehouse            SS - Self Storage
     MF - Multifamily      MH - Mobile Home Park     OT - Other
     RT - Retail           OF - Office
     HC - Health Care      MU - Mixed Use
     IN - Industrial       LO - Lodging
</FN>
</TABLE>

                                    Page - 18
<PAGE>
<TABLE>
                              MORTGAGE LOAN DETAIL, Continued
<CAPTION>
OD        Beginning         Ending           Paid        Appraisal     Appraisal    Res.     Mod.
CR        Scheduled         Scheduled        Thru        Reduction     Reduction    Strat    Code
No         Balance          Balance          Date        Date          Amount       (2)     (3)
<S>    <C>               <C>               <C>           <C>           <C>           <C>    <C>
110      2,171,631.96      2,169,090.48    10/01/2000          --            --      --     --
111      2,149,228.21      2,147,690.90    09/01/2000          --            --      --     --
112      2,128,935.38      2,126,516.68    10/01/2000          --            --      --     --
113      2,115,666.90      2,114,233.14    10/01/2000          --            --      --     --
114      2,078,470.58      2,076,580.50    10/01/2000          --            --      --     --
115      2,080,442.74      2,079,008.09    09/01/2000          --            --      --     --
116      2,036,834.34      2,033,830.20    10/01/2000          --            --      --     --
117      2,034,106.79      2,031,530.32    09/01/2000          --            --      --     --
118      1,987,423.19      1,986,095.96    09/01/2000          --            --      --     --
119      1,958,837.59      1,957,363.46    09/01/2000          --            --      --     --
120      1,956,293.73      1,954,564.65    10/01/2000          --            --      --     --
121      1,914,331.00      1,912,990.89    09/01/2000          --            --      --     --
122      1,892,338.93      1,889,588.70    09/01/2000          --            --      --     --
123      1,881,491.64      1,879,364.22    10/01/2000          --            --      --     --
124      1,868,734.43      1,867,436.78    10/01/2000          --            --      --     --
125      1,858,532.06      1,856,343.27    09/01/2000          --            --      --     --
126      1,825,695.97      1,823,498.23    10/01/2000          --            --      --     --
127      1,791,707.29      1,790,625.65    10/01/2000          --            --      --     --
128      1,164,078.39      1,163,326.24    09/01/2000          --            --      --     --
129        626,811.47        626,406.47    09/01/2000          --            --      --     --
130      1,790,115.36      1,788,948.40    10/01/2000          --            --      --     --
131      1,786,895.32      1,785,562.15    10/01/2000          --            --      --     --
132      1,772,951.38      1,770,843.85    10/01/2000          --            --      --     --
133      1,763,040.85      1,761,334.10    10/01/2000          --            --      --     --
134      1,748,623.11      1,746,070.26    09/01/2000          --            --      --     --
135      1,752,766.54      1,750,853.57    10/01/2000          --            --      --     --
136      1,753,200.18      1,751,884.89    10/01/2000          --            --      --     --
137      1,728,757.23      1,726,830.94    10/01/2000          --            --      --     --
138      1,663,410.31      1,662,268.78    10/01/2000          --            --      --     --
139      1,652,323.33      1,650,090.21    09/01/2000          --            --      --     --
140      1,628,769.39      1,625,715.37    09/01/2000          --            --      --     --
141      1,640,544.10      1,639,441.35    10/01/2000          --            --        1    --
142      1,634,343.23      1,632,646.04    10/01/2000          --            --      --     --
143      1,631,096.94      1,629,267.62    09/01/2000          --            --      --     --
144      1,624,480.39      1,622,686.90    09/01/2000          --            --      --     --
145      1,629,981.67      1,628,833.67    10/01/2000          --            --      --     --
146      1,603,280.97      1,602,163.14    09/01/2000          --            --      --     --
147      1,588,493.53      1,587,372.05    10/01/2000          --            --      --     --
148      1,555,527.19      1,553,851.39    10/01/2000          --            --      --     --
149      1,540,865.03      1,539,808.00    10/01/2000          --            --      --     --
150      1,540,505.54      1,539,418.37    10/01/2000          --            --      --     --
151      1,539,486.54      1,538,398.47    09/01/2000          --            --      --     --
152      1,512,085.53      1,510,437.59    09/01/2000          --            --      --     --
153      1,506,407.12      1,504,309.95    10/01/2000          --            --      --     --
154      1,485,882.52      1,484,349.44    10/01/2000          --            --      --     --
155      1,484,666.57      1,483,030.38    09/01/2000          --            --      --     --
156      1,489,359.59      1,488,318.68    10/01/2000          --            --      --     --
157      1,474,188.94      1,471,557.31    09/01/2000          --            --      --     --
158      1,457,147.98      1,455,092.03    10/01/2000          --            --      --     --
159      1,447,969.86      1,446,947.10    10/01/2000          --            --      --     --
160      1,416,808.39      1,414,133.73    10/01/2000          --            --      --     --
161      1,387,373.21      1,384,210.05    10/01/2000          --            --      --     --
162      1,397,820.28      1,396,302.26    09/01/2000          --            --      --     --
163      1,384,903.47      1,383,425.21    10/01/2000          --            --      --     --
<FN>
(2)  Resolution Strategy Code:
     1 - Modification    8 - Resolved
     2 - Foreclosure     9 - Pending Return to Master Servicer
     3 - Bankruptcy     10 - Deed in Lieu Of Foreclosure
     4 - Extension      11 - Full Payoff
     5 - Note Sale      12 - Reps and Warranties
     6 - DPO            13 - Other or TBD
     7 - REO
(3)  Modification Code
     1 - Maturity Date Extension
     2 - Amortization Change
     3 - Principal Write-Off
     4 - Combination
</FN>
</TABLE>

                                    Page - 19
<PAGE>
<TABLE>
                         MORTGAGE LOAN DETAIL, Continued
<CAPTION>

OD                                                                                           Anticipated                 Neg.
CR  Prop                                              Interest     Principal      Gross      Repayment     Maturity      Amort
No Type(1)    City                       State        Payment       Payment       Coupon      Date          Date         (Y/N)
<S>    <C>   <C>                          <C>      <C>             <C>            <C>       <C>           <C>           <C>
164    MF    Stockton                     CA           9,265.98        914.11     8.290%    N/A           09/01/2009     N
165    MF    Boca Raton                   FL           8,830.02        977.67     7.950%    N/A           08/01/2009     N
166    MF    Phoenix                      AZ           8,836.50      1,404.67     8.240%    N/A           10/01/2009     N
167    MF    Monroe                       LA           8,792.89      1,413.56     8.200%    N/A           10/01/2009     N
168    MF    Lawrence                     KS           7,408.26      1,679.14     7.270%    N/A           11/01/2008     N
169    OF    Houston                      TX           9,172.59        708.96     9.010%    N/A           11/01/2009     N
170    SS    Sacramento                   CA           8,383.26      1,263.19     8.460%    N/A           09/01/2009     N
171    MF    Lenexa                       KS           7,692.26        904.69     7.750%    N/A           09/01/2014     N
172    RT    Highlands Ranch              CO           8,639.53        721.08     8.770%    N/A           11/01/2009     N
173    MU    New York                     NY           7,277.05      1,567.44     7.470%    10/01/2008    10/01/2023     N
174    SS    Angleton                     TX           8,142.51      1,229.88     8.400%    N/A           11/01/2009     N
175    OF    Sunland Park                 NM           7,484.46      1,210.55     8.280%    N/A           06/01/2009     N
176    MF    Dallas                       TX           6,430.57      1,499.06     7.220%    N/A           09/01/2008     N
177    OF    Southlake                    TX           7,336.78        731.84     8.310%    N/A           06/01/2009     N
178    MF    Austin                       TX           7,434.21        651.10     8.620%    N/A           11/01/2009     N
179    IN    Santa Fe Springs             CA           6,055.53        915.27     7.180%    N/A           11/01/2003     N
180    IN    Scottsdale                   AZ           6,776.04        713.25     8.090%    N/A           09/01/2009     N
181    RT    Los Angeles                  CA           7,108.06      2,982.47     8.660%    N/A           10/01/2014     N
182    MF    Austin                       TX           6,758.99        700.34     8.100%    N/A           11/01/2009     N
183    MF    Lawrence                     KS           7,274.17        607.12     8.770%    N/A           11/01/2009     N
184    MF    Phoenix                      AZ           6,779.69        690.84     8.190%    N/A           09/01/2009     N
185    MF    Columbus                     OH           6,983.20        582.84     8.770%    N/A           11/01/2009     N
186    MH    Fresno                       CA           6,244.66        592.81     8.370%    N/A           11/01/2009     N
187    OF    Sunland Park                 NM           6,123.65        990.45     8.280%    N/A           06/01/2009     N
188    MF    Norman                       OK           5,299.15      1,217.71     7.270%    N/A           09/01/2008     N
189    MF    Bristol                      CT           4,996.70      1,228.57     7.010%    10/01/2008    10/01/2023     N
190    MF    New London                   CT           5,869.84        569.79     8.340%    N/A           09/01/2009     N
191    OF    Laton                        CA           6,298.41        834.76     9.000%    N/A           06/01/2009     N
192    OF    Southlake                    TX           5,854.90        538.85     8.520%    N/A           08/01/2009     N
193    MF    Baton Rouge                  LA           4,643.02      1,166.87     6.960%    N/A           09/01/2008     N
194    SS    El Paso                      TX           5,313.91      2,447.21     8.250%    N/A           09/01/2014     N
195    MF    Huntington Beach             CA           5,503.66        499.39     8.510%    N/A           11/01/2009     N
196    OF    Norcross                     GA           5,488.09        469.13     8.710%    N/A           10/01/2009     N
197    MF    Arlington                    TX           4,924.83        547.07     7.940%    N/A           08/01/2009     N
198    IN    Little Falls                 NJ           5,295.80      2,191.21     8.730%    N/A           10/01/2009     N
199    SS    Spring                       TX           5,084.15        748.86     8.490%    N/A           11/01/2009     N
200    OF    Allentown                    PA           5,241.25        700.98     8.860%    N/A           10/01/2009     N
201    MF    Caro                         MI           4,716.88        434.84     8.500%    N/A           09/01/2009     N
202    MF    Hudson                       NH           4,840.79      1,077.57     8.890%    N/A           11/01/2009     N
203    MF    Austin                       TX           4,931.55        375.12     9.060%    N/A           11/01/2006     N
204    MU    Queens Village               NY           4,859.62        359.19     9.150%    N/A           11/01/2009     N
205    MF    West Monroe                  LA           3,527.92        881.48     6.980%    N/A           09/01/2008     N
206    SS    Houston                      TX           4,064.32        920.25     8.850%    N/A           10/01/2009     N
207    SS    Red Bluff                    CA           3,815.17        566.92     8.510%    N/A           09/01/2009     N
---    --    -----------------------    -------    ------------    ----------    ------     ----------    ----------    ---
--     --                       --         --      5,026,402.29    646,052.37      --             --            --      --
             =======================    =======    ============    ==========    ======     ==========    ==========    ===
<FN>
(1)  Property Type Code    WH - Warehouse            SS - Self Storage
     MF - Multifamily      MH - Mobile Home Park     OT - Other
     RT - Retail           OF - Office
     HC - Health Care      MU - Mixed Use
     IN - Industrial       LO - Lodging
</FN>
</TABLE>

                                    Page - 20
<PAGE>
<TABLE>
                              MORTGAGE LOAN DETAIL, Continued
<CAPTION>
OD        Beginning         Ending           Paid        Appraisal     Appraisal    Res.     Mod.
CR        Scheduled         Scheduled        Thru        Reduction     Reduction    Strat    Code
No         Balance          Balance          Date        Date          Amount       (2)     (3)
<S>    <C>               <C>               <C>           <C>           <C>           <C>    <C>
164      1,341,275.51      1,340,361.40    10/01/2000          --            --      --     --
165      1,332,832.73      1,331,855.06    10/01/2000          --            --      --     --
166      1,286,868.49      1,285,463.82    10/01/2000          --            --      --     --
167      1,286,763.69      1,285,350.13    09/01/2000          --            --      --     --
168      1,222,821.62      1,221,142.48    10/01/2000          --            --      --     --
169      1,221,654.99      1,220,946.03    09/01/2000          --            --      --     --
170      1,189,115.20      1,187,852.01    10/01/2000          --            --      --     --
171      1,191,059.01      1,190,154.32    10/01/2000          --            --      --     --
172      1,182,148.25      1,181,427.17    10/01/2000          --            --      --     --
173      1,169,003.66      1,167,436.22    10/01/2000          --            --      --     --
174      1,163,215.12      1,161,985.24    09/01/2000          --            --      --     --
175      1,084,705.04      1,083,494.49    10/01/2000          --            --      --     --
176      1,068,792.62      1,067,293.56    09/01/2000          --            --      --     --
177      1,059,462.57      1,058,730.73    10/01/2000          --            --      --     --
178      1,034,925.40      1,034,274.30    10/01/2000          --            --      --     --
179      1,012,066.66      1,011,151.39    10/01/2000          --            --      --     --
180      1,005,099.09      1,004,385.84    10/01/2000          --            --      --     --
181        984,950.63        981,968.16    10/01/2000          --            --      --     --
182      1,001,331.66      1,000,631.32    10/01/2000          --            --      --     --
183        995,325.66        994,718.54    10/01/2000          --            --      --     --
184        993,360.53        992,669.69    10/01/2000          --            --      --     --
185        955,512.60        954,929.76    09/01/2000          --            --      --     --
186        895,291.04        894,698.23    10/01/2000          --            --      --     --
187        887,485.93        886,495.48    10/01/2000          --            --      --     --
188        874,688.12        873,470.41    10/01/2000          --            --      --     --
189        855,354.90        854,126.33    09/01/2000          --            --      --     --
190        844,581.11        844,011.32    10/01/2000          --            --      --     --
191        839,787.53        838,952.77    09/01/2000          --            --      --     --
192        824,633.50        824,094.65    10/01/2000          --            --      --     --
193        800,521.45        799,354.58    09/01/2000          --            --      --     --
194        772,932.85        770,485.64    10/01/2000          --            --      --     --
195        776,074.32        775,574.93    10/01/2000          --            --      --     --
196        756,108.99        755,639.86    10/01/2000          --            --      --     --
197        744,306.87        743,759.80    10/01/2000          --            --      --     --
198        727,944.54        725,753.33    10/01/2000          --            --      --     --
199        718,608.17        717,859.31    10/01/2000          --            --      --     --
200        709,875.67        709,174.69    10/01/2000          --            --      --     --
201        665,913.08        665,478.24    10/01/2000          --            --      --     --
202        653,425.64        652,348.07    09/01/2000          --            --      --     --
203        653,184.86        652,809.74    09/01/2000          --            --      --     --
204        637,327.34        636,968.15    10/01/2000          --            --      --     --
205        606,518.93        605,637.45    09/01/2000          --            --      --     --
206        551,093.94        550,173.69    10/01/2000          --            --      --     --
207        537,978.79        537,411.87    10/01/2000          --            --      --     --
---    --------------    --------------    ----------    ----------    ----------    ---    ---
--     755,590,403.52    754,944,351.15          --            --            0.00    --     --
       ==============    ==============    ==========    ==========    ==========    ===    ===
<FN>
(2)  Resolution Strategy Code:
     1 - Modification    8 - Resolved
     2 - Foreclosure     9 - Pending Return to Master Servicer
     3 - Bankruptcy     10 - Deed in Lieu Of Foreclosure
     4 - Extension      11 - Full Payoff
     5 - Note Sale      12 - Reps and Warranties
     6 - DPO            13 - Other or TBD
     7 - REO
(3)  Modification Code
     1 - Maturity Date Extension
     2 - Amortization Change
     3 - Principal Write-Off
     4 - Combination
</FN>
</TABLE>
                                   Page - 21
<PAGE>
                          PRINCIPAL PREPAYMENT DETAIL

            Principal Prepayment Amount             Prepayment Penalties
           -----------------------------    -----------------------------------
                             Curtailment     Prepayment       Yield Maintenance
ODCR       Payoff Amount       Amount         Premium             Premium

NO PRINCIPAL PREPAYMENTS THIS PERIOD

<TABLE>
                               HISTORICAL DETAIL
<CAPTION>
                                  Delinquencies
                 --------------------------------------------------------------------------------------------------
Distribution      30-59 Days       60-89 Days      90 Days or More   Foreclosure(1)    REO(1)         Modifications
Date              # / Balance      # / Balance      # / Balance      # / Balance      # / Balance      # / Balance
<S>              <C>              <C>              <C>              <C>              <C>              <C>
10/11/2000 ..                0                0                0                0                0                0
/ ...........    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00
09/11/2000 ..                1                0                0                0                0                0
/ ...........    $2,532,036.57    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00
8/10/00 .....                0                0                0                0                0                0
/ ...........    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00
7/10/00 .....                0                0                0                0                0                0
/ ...........    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00
6/12/00 .....                0                0                0                0                0                0
/ ...........    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00
5/10/00 .....                0                0                0                0                0                0
/ ...........    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00
4/10/00 .....                0                0                0                0                0                0
/ ...........    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00
3/10/00 .....                0                0                0                0                0                0
/ ...........    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00
2/10/00 .....                0                0                0                0                0                0
/ ...........    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00
1/10/00 .....                0                0                0                0                0                0
/ ...........    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00    $        0.00
<FN>

(1)  Foreclosure and REO Totals are excluded from the delinquencies aging
     categories.
</FN>
</TABLE>

                          HISTORICAL DETAIL, Continued

                           Prepayments           Rate and Maturities
                ----------------------------- --------------------------
                 Curtailments       Payoff       Next Weighted Avg.
                 # / Balance     # / Balance     Coupon / Remit       WAM
10/11/2000 ..                0                0         7.982783%    106
/ ...........    $        0.00    $        0.00         7.897957%    --
09/11/2000 ..                0                0         7.982741%    107
/ ...........    $        0.00    $        0.00         7.897911%    --
8/10/00 .....                0                0         7.982689%    108
/ ...........    $        0.00    $        0.00         7.897854%    --
7/10/00 .....                0                0         7.982637%    109
/ ...........    $        0.00    $        0.00         7.897255%    --
6/12/00 .....                0                0         7.982595%    110
/ ...........    $        0.00    $        0.00         7.897753%    --
5/10/00 .....                0                0         7.982543%    111
/ ...........    $        0.00    $        0.00         7.897154%    --
4/10/00 .....                0                0         7.982502%    112
/ ...........    $        0.00    $        0.00         7.897109%    --
3/10/00 .....                0                0         7.982450%    113
/ ...........    $        0.00    $        0.00         7.897053%    --
2/10/00 .....                0                0         7.982420%    114
/ ...........    $        0.00    $        0.00         7.897020%    --
1/10/00 .....                0                0         7.982369%    115
/ ...........    $        0.00    $        0.00         7.896964%    --

                                    Page - 22
<PAGE>
<TABLE>
                            DELINQUENCY LOAN DETAIL
<CAPTION>
Offer-  # of                   Current      Outstanding  Status of Resolution
ing    Months  Paid Through      P&I           P&I       Mortgage   Strategy
Doc    Delinq     Date         Advances     Advances(1)  Loan (2)    Code(3)
<S>      <C>  <C>           <C>             <C>             <C>    <C>
  1      0    09/01/2000      348,565.63      348,565.63     A     --
  2      0    09/01/2000      267,824.07      267,824.07     A     --
  5      0    09/01/2000       94,442.14       94,442.14     A     --
  6      0    09/01/2000       89,637.93       89,637.93     A     --
  7      0    09/01/2000       94,673.43       94,673.43     A     --
 11      0    09/01/2000       82,175.80       82,175.80     A     --
 13      0    09/01/2000       66,979.86       66,979.86     A     --
 15      0    09/01/2000       66,295.32       66,295.32     A     --
 16      0    09/01/2000       33,170.68       33,170.68     A     --
 17      0    09/01/2000       13,759.63       13,759.63     A     --
 18      0    09/01/2000        8,528.31        8,528.31     A     --
 19      0    09/01/2000        6,703.61        6,703.61     A     --
 20      0    09/01/2000        5,474.09        5,474.09     A     --
 25      0    09/01/2000       49,998.78       49,998.78     A     --
 26      0    09/01/2000       55,409.80       55,409.80     A     --
 27      0    09/01/2000       49,984.99       49,984.99     A     --
 30      0    09/01/2000       49,259.72       49,259.72     A     --
 31      0    09/01/2000       48,286.37       48,286.37     A     --
 32      0    09/01/2000       47,287.52       47,287.52     A     --
 33      0    09/01/2000       42,963.21       42,963.21     A     --
 36      0    09/01/2000       42,688.46       42,688.46     A     --
 37      0    09/01/2000       39,330.46       39,330.46     A     --
 40      0    09/01/2000       41,642.89       41,642.89     A     --
 44      0    09/01/2000       37,575.37       37,575.37     A     --
 46      0    09/01/2000       38,694.00       38,694.00     A     --
 47      0    09/01/2000       35,103.09       35,103.09     A     --
 52      0    09/01/2000       35,992.48       35,992.48     A     --
 53      0    09/01/2000       36,417.35       36,417.35     A     --
 55      0    09/01/2000       30,916.22       30,916.22     A     --
 60      0    09/01/2000       29,576.42       29,576.42     A     --
 62      0    09/01/2000       29,326.82       29,326.82     A     --
 64      0    09/01/2000       25,789.83       25,789.83     A     --
 66      0    09/01/2000       27,070.91       27,070.91     A     --
 67      0    09/01/2000       24,680.55       24,680.55     A     --
 68      0    09/01/2000       25,894.45       25,894.45     A     --
 69      0    09/01/2000       24,208.49       24,208.49     A     --
 71      0    09/01/2000       24,583.31       24,583.31     A     --
 74      0    09/01/2000       24,645.02       24,645.02     A     --
 79      0    09/01/2000       24,197.26       24,197.26     A     --
 80      0    09/01/2000       23,293.77       23,293.77     A     --
 83      0    09/01/2000       23,053.49       23,053.49     B     --
 99      0    09/01/2000       17,893.03       17,893.03     A     --
100      0    09/01/2000       18,216.92       18,216.92     A     --
101      0    09/01/2000       17,811.26       17,811.26     A     --
</TABLE>
                                   Page - 23
<PAGE>
<TABLE>
                       DELINQUENCY LOAN DETAIL, Continued
<CAPTION>
Offer-                                 Actual        Outstanding
ing      Servicing    Foreclosure     Principal      Servicing   Bankruptcy      REO
Doc     Trnsfr Date      Date          Balance       Advances       Date         Date
<S>    <C>           <C>           <C>               <C>         <C>           <C>
  1          --            --       44,777,925.59        0.00          --            --
  2          --            --       36,245,117.12        0.00          --            --
  5          --            --       13,490,167.00        0.00          --            --
  6          --            --       12,416,566.93        0.00          --            --
  7          --            --       12,135,480.97        0.00          --            --
 11          --            --       10,934,629.14        0.00          --            --
 13          --            --       10,171,153.11        0.00          --            --
 15          --            --        9,405,441.63        0.00          --            --
 16          --            --        4,450,719.87        0.00          --            --
 17          --            --        1,747,977.76        0.00          --            --
 18          --            --        1,083,407.94        0.00          --            --
 19          --            --          851,604.41        0.00          --            --
 20          --            --          695,410.65        0.00          --            --
 25          --            --        7,141,853.09        0.00          --            --
 26          --            --        7,124,565.74      200.00          --            --
 27          --            --        7,050,204.09      200.00          --            --
 30          --            --        6,609,487.96        0.00          --            --
 31          --            --        6,595,458.50        0.00          --            --
 32          --            --        6,453,528.76        0.00          --            --
 33          --            --        6,413,011.60        0.00          --            --
 36          --            --        5,686,784.88        0.00          --            --
 37          --            --        5,660,494.00        0.00          --            --
 40          --            --        5,499,271.68        0.00          --            --
 44          --            --        5,201,105.12        0.00          --            --
 46          --            --        4,975,255.35      200.00          --            --
 47          --            --        4,931,885.90        0.00          --            --
 52          --            --        4,470,986.78        0.00          --            --
 53          --            --        4,457,386.87        0.00          --            --
 55          --            --        4,356,973.68        0.00          --            --
 60          --            --        3,979,430.81        0.00          --            --
 62          --            --        3,878,971.83        0.00          --            --
 64          --            --        3,825,654.18        0.00          --            --
 66          --            --        3,576,544.83        0.00          --            --
 67          --            --        3,565,550.89        0.00          --            --
 68          --            --        3,427,400.25        0.00          --            --
 69          --            --        3,322,151.33        0.00          --            --
 71          --            --        3,281,720.21        0.00          --            --
 74          --            --        3,226,548.75        0.00          --            --
 79          --            --        2,968,222.29        0.00          --            --
 80          --            --        2,965,297.93        0.00          --            --
 83          --            --        2,847,158.74        0.00          --            --
 99          --            --        2,447,003.48        0.00          --            --
100          --            --        2,435,237.60        0.00          --            --
101          --            --        2,410,734.66        0.00          --            --
</TABLE>

                                   Page - 24
<PAGE>
<TABLE>
                            DELINQUENCY LOAN DETAIL
<CAPTION>
Offer-  # of                   Current      Outstanding  Status of Resolution
ing    Months  Paid Through      P&I           P&I       Mortgage   Strategy
Doc    Delinq     Date         Advances     Advances(1)  Loan (2)    Code(3)
<S>      <C>  <C>           <C>             <C>             <C>    <C>
108      0    09/01/2000       18,176.37       18,176.37     A     --
111      0    09/01/2000       16,044.60       16,044.60     A     --
115      0    09/01/2000       15,599.00       15,599.00     B     --
117      0    09/01/2000       16,103.28       16,103.28     A     --
118      0    09/01/2000       15,222.63       15,222.63     A     --
119      0    09/01/2000       14,141.28       14,141.28     A     --
121      0    09/01/2000       14,293.75       14,293.75     A     --
122      0    09/01/2000       13,757.33       13,757.33     A     --
125      0    09/01/2000       14,346.69       14,346.69     A     --
128      0    09/01/2000        8,988.00        8,988.00     A     --
129      0    09/01/2000        4,839.69        4,839.69     A     --
134      0    09/01/2000       12,607.43       12,607.43     A     --
139      0    09/01/2000       12,573.91       12,573.91     A     --
140      0    09/01/2000       13,763.18       13,763.18     A     --
143      0    09/01/2000       12,866.41       12,866.41     A     --
144      0    09/01/2000       12,799.34       12,799.34     A     --
146      0    09/01/2000       11,993.42       11,993.42     A     --
151      0    09/01/2000       11,492.43       11,492.43     A     --
152      0    09/01/2000       12,106.53       12,106.53     A     --
155      0    09/01/2000       11,756.67       11,756.67     A     --
157      0    09/01/2000       12,828.10       12,828.10     A     --
162      0    09/01/2000       11,302.76       11,302.76     A     --
167      0    09/01/2000       10,206.45       10,206.45     A     --
169      0    09/01/2000        9,881.55        9,881.55     A     --
174      0    09/01/2000        9,372.39        9,372.39     A     --
176      0    09/01/2000        7,929.63        7,929.63     A     --
185      0    09/01/2000        7,566.04        7,566.04     A     --
189      0    09/01/2000        6,225.27        6,225.27     A     --
191      0    09/01/2000        7,133.17        7,133.17     A     --
193      0    09/01/2000        5,809.89        5,809.89     A     --
202      0    09/01/2000        5,918.36        5,918.36     A     --
203      0    09/01/2000        5,306.67        5,306.67     A     --
205      0    09/01/2000        4,409.40        4,409.40     A     --
---    ---    ----------    ------------    ------------    ---    ---
Totals  77          --      2,587,384.36    2,587,384.36    --     --
===    ===    ==========    ============    ============    ===    ===
</TABLE>
                                   Page - 25

<PAGE>
<TABLE>
                       DELINQUENCY LOAN DETAIL, Continued
<CAPTION>
Offer-                                    Actual      Outstanding
ing        Servicing     Foreclosure     Principal     Servicing  Bankruptcy      REO
Doc       Trnsfr Date       Date          Balance      Advances      Date         Date
<S>    <C>           <C>           <C>               <C>         <C>           <C>
108          --            --        2,298,517.87        0.00          --            --
111          --            --        2,149,228.21        0.00          --            --
115          --            --        2,080,442.74        0.00          --            --
117          --            --        2,034,106.79        0.00          --            --
118          --            --        1,987,423.19        0.00          --            --
119          --            --        1,958,837.59        0.00          --            --
121          --            --        1,914,331.00        0.00          --            --
122          --            --        1,892,338.93        0.00          --            --
125          --            --        1,858,532.06        0.00          --            --
128          --            --        1,164,078.39        0.00          --            --
129          --            --          626,811.47        0.00          --            --
134          --            --        1,748,623.11        0.00          --            --
139          --            --        1,652,323.33        0.00          --            --
140          --            --        1,628,769.39        0.00          --            --
143          --            --        1,631,096.94        0.00          --            --
144          --            --        1,624,480.39        0.00          --            --
146          --            --        1,603,280.97        0.00          --            --
151          --            --        1,539,486.54        0.00          --            --
152          --            --        1,512,085.53        0.00          --            --
155          --            --        1,484,666.57        0.00          --            --
157          --            --        1,474,188.94        0.00          --            --
162          --            --        1,397,820.28        0.00          --            --
167          --            --        1,286,763.69        0.00          --            --
169          --            --        1,221,654.99        0.00          --            --
174          --            --        1,163,215.12        0.00          --            --
176          --            --        1,068,792.62        0.00          --            --
185          --            --          955,512.60        0.00          --            --
189          --            --          855,354.90        0.00          --            --
191          --            --          839,787.53        0.00          --            --
193          --            --          800,521.45        0.00          --            --
202          --            --          653,425.64        0.00          --            --
203          --            --          653,184.86        0.00          --            --
205          --            --          606,518.93        0.00          --            --
---    ----------    ----------    --------------    --------    ----------    ----------
Totals       --            --      346,557,686.46      600.00          --            --
===    ==========    ==========    ==============    ========    ==========    ==========
</TABLE>
                                   Page - 26

<PAGE>
<TABLE>
<CAPTION>
                                                 Current       Outstanding       Actual            Outstanding
                                                   P&I             P&I          Principal          Servicing
Totals by Delinquency Code:                      Advances      Advances(1)       Balance           Advances
<S>                                            <C>            <C>              <C>                 <C>
Total for Status Code = A(75 Loan) ........... 2,548,731.87   2,548,731.87     341,630,084.98      600.00
Total for Status Code = B(2 loans) ...........    38,652.49      38,652.49       4,927,601.48        0.00

</TABLE>
<TABLE>
                    SPECIALLY SERVICED LOAN DETAIL - PART I
<CAPTION>
            Offering Servicing   Resolution
Distribution  Doc    Transfer    Strategy   Scheduled   Property       Interest   Actual
Date          Ref      Date      Code (1)   Balance     Type(2)  State  Rate     Balance
<S>           <C>    <C>         <C>        <C>          <C>     <C>   <C>       <C>
10/11/2000    141    12/27/1999   1         1,639,441.35  IN     IN    8.320%    1,639,441.35
</TABLE>
<TABLE>
               SPECIALLY SERVICED LOAN DETAIL - PART I, Continued
<CAPTION>
                 Net                                                       Remaining
Distribution  Operating      DSCR                  Note       Maturity     Amortization
Date           Income        Date       DSCR       Date       Date           Term
<S>           <C>         <C>           <C>      <C>          <C>           <C>
10/11/2000    142,990.68  06/30/2000    1.91     11/01/1999   10/01/2009    347
</TABLE>
<TABLE>
                    SPECIALLY SERVICED LOAN DETAIL - PART 2
<CAPTION>
             Offering  Resolution  Site                                               Other REO
Distribution  Document  Strategy   Inspection  Phase 1     Appraisal      Appraisal   Property
Date         Cross-Ref  Code(1)    Date         Date         Date           Value      Revenue
<S>             <C>      <C>       <C>          <C>          <C>          <C>          <C>
10/11/2000      141        1       --           --           --           --           --
</TABLE>

               SPECIALLY SERVICED LOAN DETAIL - PART 2, Continued
           Offering
           Document   Comments from
           Cross-Ref  Special Servicer

10/11/2000    141     The loan is current, MLS conusel to determine when the
                      debt will be reaffirmed by the Borrowers Principal.
                      Counsel advised it could be 3-4 months, when the B/R plan
                      is presented to the Court.

                              MODIFIED LOAN DETAIL
          Pre-
       Modification   Modification   Modification
ODCR      Balance         Date       Description

NO MODIFIED LOANS

<TABLE>
                             LIQUIDATED LOAN DETAIL
<CAPTION>
                                                                   Gross
         Final                                                    Proceeds
        Recovery                                                 as a % of                    Aggregate
      Determination  Appraisal     Appraisal        Actual         Gross        Actual       Liquidation
ODCR      Date          Date         Value         Balance        Proceeds      Balance       Expenses(1)
<S>    <C>          <C>          <C>            <C>            <C>          <C>            <C>

NO LIQUIDATED LOANS THIS PERIOD
<FN>
(1)  Aggregate liquidation expenses also include outstanding P&I advances and
     unpaid fees (servicing, trustee, etc.)
</FN>
</TABLE>
<TABLE>
                        LIQUIDATED LOAN DETAIL, Continued
<CAPTION>
             Net          Net Proceeds                   Repurchased
         Liquidation       as a % of        Realized      by Seller
ODCR       Proceeds      Actual Balance       Loss         (Y/N)
<S>     <C>              <C>              <C>              <C>

NO LIQUIDATED LOANS THIS PERIOD
</TABLE>
                                   Page - 27


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