PNC MORT ACCEPT CORP COMMERC MORT PASS THR CERT SER 1999 CM1, 8-K, EX-19, 2000-12-26

PNC MORT ACCEPT CORP COMMERC MORT PASS THR CERT SER 1999 CM1
8-K, EX-19, 2000-12-26
ASSET-BACKED SECURITIES

Previous: PNC MORT ACCEPT CORP COMMERC MORT PASS THR CERT SER 1999 CM1, 8-K, 2000-12-26

Next: PNC MORT ACCEPT CORP COMMERC MORT PASS THR CERT SER 1999 CM1, 8-K, EX-20, 2000-12-26

Wells Fargo Minnesota, N.A.
Corporate Trust Services
11000 Broken Land Parkway
Columbia, MD 21044

PNC Mortgage Acceptance Corp.
CTSLink Customer Service
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Payment Date:	12/11/2000
Record Date:	11/30/2000

For Additional Information, please contact CTSLink Customer Service at (301) 815-6600. Reports Available on the World Wide Web @ www.ctslink.com/cmbs

DISTRIBUTION DATE STATEMENT

TABLE OF CONTENTS
STATEMENT SECTIONS	PAGE(s)
Certificate Distribution Detail	2
Certificate Factor Detail	3
Reconciliation Detail	4
Other Required Information	5
Ratings Detail	6
Current Mortgage Loan and Property Stratification Table	7 - 9
Mortgage Loan Detail	10 - 16
Principal Prepayment Detail	17
Historical Detail	18
Delinquency Loan Detail	19 - 22
Specially Serviced Loan Detail	23 - 24
Modified Loan Detail	25
Liquidated Loan Detail	26

Underwriter	Underwriter	Underwriter	Master & Special Servicer
Donaldson, Lufkin & Jenrette Securities Corporation	PNC Capital Markets, Inc.	Prudential Securities Incorporated	Midland Loan Services, Inc.
277 Park Avenue New York, NY 10172	One PNC Plaza, 26th Floor 249 Fifth Avenue Pittsburgh, PA 15222-2707	One New York Plaza New York, NY 10292	210 West 10th Street Kansas City, MO 64105
Contact: N. Dante LaRocca	Contact: Tim Martin	Contact: John Mulligan	Contact: Brad Hauger
Phone Number(212) 892-4964	Phone (412) 762-4256	Phone Number(212) 778-4365	Phone (816) 292-8629

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

Certificate Distribution Detail

Class	CUSIP		Pass-Through Rate	Original Balance	Beginning Balance	Principal Distribution	Interest Distribution	Prepayment Premiums	Realized Loss	Total Distribution	Ending Balance	Current Subordination Level (1)
A-1A	69348HAB4	7.110000%		123,351,000.00	117,396,550.78	653,513.67	695,574.56	0.00	0.00	1,349,088.23	116,743,037.11	26.98%
A-1B	69348HAC2	7.330000%		433,652,000.00	433,652,000.00	0.00	2,648,890.97	0.00	0.00	2,648,890.97	433,652,000.00	26.98%
A-2	69348HAD0	7.510000%		39,922,000.00	39,922,000.00	0.00	249,845.18	0.00	0.00	249,845.18	39,922,000.00	21.69%
A-3	69348HAE8	7.660000%		34,218,000.00	34,218,000.00	0.00	218,424.90	0.00	0.00	218,424.90	34,218,000.00	17.15%
A-4	69348HAF5	7.850000%		13,308,000.00	13,308,000.00	0.00	87,056.50	0.00	0.00	87,056.50	13,308,000.00	15.38%
B-1	69348HAG3	7.898014%		24,713,000.00	24,713,000.00	0.00	162,653.02	0.00	0.00	162,653.02	24,713,000.00	12.11%
B-2	69348HAH1	7.898014%		9,505,000.00	9,505,000.00	0.00	62,558.86	0.00	0.00	62,558.86	9,505,000.00	10.84%
B-3	69348HAJ7	7.100000%		26,615,000.00	26,615,000.00	0.00	157,472.08	0.00	0.00	157,472.08	26,615,000.00	7.31%
B-4	69348HAK4	7.100000%		7,604,000.00	7,604,000.00	0.00	44,990.33	0.00	0.00	44,990.33	7,604,000.00	6.30%
B-5	69348HAL2	7.100000%		6,654,000.00	6,654,000.00	0.00	39,369.50	0.00	0.00	39,369.50	6,654,000.00	5.42%
B-6	69348HAM0	6.850000%		10,455,000.00	10,455,000.00	0.00	59,680.63	0.00	0.00	59,680.63	10,455,000.00	4.04%
B-7	69348HAN8	6.850000%		7,604,000.00	7,604,000.00	0.00	43,406.17	0.00	0.00	43,406.17	7,604,000.00	3.03%
B-8	69348HAP3	6.850000%		5,703,000.00	5,703,000.00	0.00	32,554.63	0.00	0.00	32,554.63	5,703,000.00	2.27%
C	69348HAQ1	6.850000%		7,605,000.00	7,605,000.00	0.00	43,411.88	0.00	0.00	43,411.88	7,605,000.00	1.26%
D	69348HAR9	6.850000%		9,505,266.00	9,505,266.00	0.00	53,917.83	0.00	0.00	53,917.83	9,505,266.00	0.00%
E	69348HAS7	0.000000%		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
R-I	69348HBC1	0.000000%		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
R-II	69348HBD9	0.000000%		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
R-III	69348HBE7	0.000000%		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%
				760,414,266.00	754,459,816.78	653,513.67	4,599,807.04	0.00	0.00	5,253,320.71	753,806,303.11

Class	CUSIP	Pass-Through Rate	Original Notional Amount	Beginning Notional Amount	Interest Distribution	Prepayment Premiums	Total Distribution	Ending Notional Amount
S	69348HAA6	0.581285%	760,414,266.00	754,459,816.78	365,463.64	0.00	365,463.64	753,806,303.11

Footnote:
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail

Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	Prepayment Premiums	Realized Loss	Ending Balance
A-1A	69348HAB4	951.72759670	5.29800058	5.63898598	0.00000000	0.00000000	946.42959611
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	6.58167847	0.00000000	0.00000000	1,000.00000000
B-2	69348HAH1	1,000.00000000	0.00000000	6.58167912	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	5.67241674	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

Class	CUSIP	Beginning Notional Amount	Interest Distribution	Prepayment Premiums	Ending Notional Amount
S	69348HAA6	992.16946672	0.48061124	0.00000000	991.31004876

Reconciliation Detail

Advance Summary

P & I Advances Outstanding	2,605,182.45
Servicing Advances Outstanding	800.00
Reimbursement for Interest on Advances	0.00

Servicing Fee Summary

Current Period Accrued Servicing Fees	51,882.86
Less Servicing Fees on Delinquent Payments	24,454.89
Less Reductions to Servicing Fees	0.00
Plus Servicing Fees for Delinquent Payments Received	22,433.13
Plus Adjustments for Prior Servicing Calculation	0.00
Total Servicing Fees Collected	49,861.10

Certificate Interest Reconciliation

Class	Accrued Certificate Interest	Net Aggregate Prepayment Interest Shortfall	Distributable Certificate Interest	Distributable Certificate Interest Adjustment	Additional Trust Fund Expenses	Interest Distribution	Remaining Unpaid Distributable Certificate Interest
S	365,463.64	0.00	365,463.64	0.00	0.00	365,463.64	0.00
A-1A	695,574.56	0.00	695,574.56	0.00	0.00	695,574.56	0.00
A-1B	2,648,890.97	0.00	2,648,890.97	0.00	0.00	2,648,890.97	0.00
A-2	249,845.18	0.00	249,845.18	0.00	0.00	249,845.18	0.00
A-3	218,424.90	0.00	218,424.90	0.00	0.00	218,424.90	0.00
A-4	87,056.50	0.00	87,056.50	0.00	0.00	87,056.50	0.00
B-1	162,653.02	0.00	162,653.02	0.00	0.00	162,653.02	0.00
B-2	62,558.86	0.00	62,558.86	0.00	0.00	62,558.86	0.00
B-3	157,472.08	0.00	157,472.08	0.00	0.00	157,472.08	0.00
B-4	44,990.33	0.00	44,990.33	0.00	0.00	44,990.33	0.00
B-5	39,369.50	0.00	39,369.50	0.00	0.00	39,369.50	0.00
B-6	59,680.63	0.00	59,680.63	0.00	0.00	59,680.63	0.00
B-7	43,406.17	0.00	43,406.17	0.00	0.00	43,406.17	0.00
B-8	32,554.63	0.00	32,554.63	0.00	0.00	32,554.63	0.00
C	43,411.88	0.00	43,411.88	0.00	0.00	43,411.88	0.00
D	54,259.23	0.00	54,259.23	0.00	341.40	53,917.83	4,108.75
E	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total	4,965,612.08	0.00	4,965,612.08	0.00	341.40	4,965,270.68	4,108.75

Other Required Information

Available Distribution Amount (1)

5,618,784.35

Aggregate Number of Outstanding Loans	207
Aggregate Stated Principal Balance of Loans	753,806,303.39
Aggregate Unpaid Principal Balance of Loans	754,102,802.14

Aggregate Amount of Servicing Fee	49,861.10
Aggregate Amount of Special Servicing Fee	341.40
Aggregate Amount of Trustee Fee	1,446.05
Aggregate Trust Fund Expenses	0.00

Deferred Interest Received	0.00
Default Interest Received	0.00

Footnote:
(1)	The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount

Loan Number	Appraisal Reduction Amount	Cumulative ASER Amount	Date Appraisal Reduction Effected

Total

Ratings Detail

Class	CUSIP	Original Ratings			Current Ratings (1)
Class	CUSIP	Fitch	Moody's	S&P	Fitch	Moody's	S&P
S	69348HAA6	AAA	X	AAA	AAA	X	AAA
A-1A	69348HAB4	AAA	X	AAA	AAA	X	AAA
A-1B	69348HAC2	AAA	X	AAA	AAA	X	AAA
A-2	69348HAD0	AA	X	AA	AA	X	AA
A-3	69348HAE8	A	X	A	A	X	A
A-4	69348HAF5	A-	X	A-	A-	X	A-
B-1	69348HAG3	BBB	X	BBB	BBB	X	BBB
B-2	69348HAH1	BBB-	X	BBB-	BBB-	X	BBB-
B-3	69348HAJ7	NR	X	BB+	NR	X	BB+
B-4	69348HAK4	NR	X	BB	NR	X	BB
B-5	69348HAL2	NR	X	BB-	NR	X	BB-
B-6	69348HAM0	B+	X	B+	B+	X	B+
B-7	69348HAN8	NR	X	B	NR	X	B
B-8	69348HAP3	B-	X	B-	B-	X	B-
C	69348HAQ1	NR	X	CCC	NR	X	CCC
D	69348HAR9	NR	X	NR	NR	X	NR
E	69348HAS7	NR	X	NR	NR	X	NR

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

Footnote:

For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent 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.

Fitch, Inc.	Moody's Investors Service	Standard & Poor's Rating Services
One State Street Plaza	99 Church Street	55 Water Street
New York, New York 10004	New York, New York 10007	New York, New York 10041
(212) 908-0500	(212) 553-0300	(212) 438-2430

Current Mortgage Loan and Property Stratification Tables

Scheduled Balance

Scheduled Balance	# of Loans		Scheduled Balance	% of Agg. Bal	WAM (2)	WAC	Weighted Avg DSCR (1)
Below 500,000		1	395,666.57	0.05	107	8.8800	2.110000
500,001 to 750,000		13	8,501,309.25	1.13	102	8.5520	1.404606
750,001 to 1,000,000		18	15,703,781.89	2.08	109	8.2010	1.996449
1,000,001 to 1,250,000		16	17,897,503.39	2.37	103	8.1863	1.537567
1,250,001 to 1,500,000		15	20,893,355.39	2.77	115	8.1305	1.563903
1,500,001 to 1,750,000		22	35,754,901.88	4.74	112	8.0796	1.612153
1,750,001 to 2,000,000		15	27,781,705.08	3.69	97	7.8409	1.444556
2,000,001 to 3,000,000		35	85,395,089.61	11.33	107	8.0847	1.619724
3,000,001 to 4,000,000		19	66,120,388.80	8.77	100	7.9091	1.843123
4,000,001 to 5,000,000		13	57,835,515.84	7.67	107	7.9717	1.610131
5,000,001 to 6,000,000		10	54,378,571.33	7.21	102	7.9644	1.525436
6,000,001 to 7,000,000		8	52,220,705.56	6.93	103	7.9278	1.431955
7,000,001 to 8,000,000		5	36,524,735.63	4.85	106	7.8925	1.452192
8,000,001 to 9,000,000		2	16,836,205.74	2.23	99	7.4648	1.550071
9,000,001 to 11,500,000		7	73,768,868.01	9.79	102	7.6751	1.507004
11,500,001 to 15,500,000		4	49,555,562.33	6.57	96	7.9740	1.337512
15,500,001 to 34,500,000		2	53,365,466.44	7.08	105	7.8650	1.552780
34,500,001 or greater		2	80,876,970.65	10.73	106	8.3206	1.286073
Totals		207	753,806,303.39	100.00	104	7.9829	1.534111

State (3)

State	# of Props	Scheduled Balance	% of Agg. Bal	WAM (2)	WAC	Weighted Avg DSCR (1)
Arizona	7	14,566,227.13	1.93	98	7.8699	1.502051
Arkansas	5	8,813,518.70	1.17	106	8.3976	1.584941
California	31	113,371,132.60	15.04	106	8.0805	1.735040
Colorado	8	22,701,846.49	3.01	97	8.2670	1.576162
Connecticut	5	10,562,306.59	1.40	105	8.3417	1.204877
Florida	17	59,894,128.34	7.95	104	8.1049	1.539434
Georgia	9	21,672,173.86	2.88	116	8.0356	1.559561
Idaho	1	1,378,097.44	0.18	215	6.9500	0.970000
Indiana	4	9,833,808.46	1.30	126	8.0487	1.394572
Iowa	1	1,409,048.13	0.19	163	8.0300	2.730000
Kansas	5	7,093,068.38	0.94	89	7.5633	1.367408
Kentucky	1	5,676,089.25	0.75	105	8.1700	1.160000
Louisiana	5	6,315,726.18	0.84	99	7.5988	1.574551
Maryland	3	11,741,747.05	1.56	104	7.9384	1.496850
Massachusetts	7	40,798,451.37	5.41	104	7.9674	1.690106
Michigan	4	48,528,064.68	6.44	105	8.0219	1.225142
Minnesota	3	12,757,203.06	1.69	107	8.4035	1.713430
Mississippi	1	2,145,071.57	0.28	103	8.1000	0.630000
Nebraska	1	5,560,754.89	0.74	107	8.3600	1.350000
Nevada	2	3,409,962.25	0.45	103	8.0850	1.760785
New Hampshire	4	12,492,893.22	1.66	94	7.1609	1.692696
New Jersey	5	16,575,893.64	2.20	105	8.1989	1.501917
New Mexico	2	1,965,998.54	0.26	102	8.2800	2.749000
New York	11	70,208,029.28	9.31	109	8.4680	1.291286
Ohio	3	6,026,422.55	0.80	99	7.4526	1.625425
Oklahoma	8	47,411,417.25	6.29	102	7.4083	1.508003
Oregon	3	4,551,319.32	0.60	98	7.4876	1.651634
Pennsylvania	10	35,210,814.08	4.67	100	7.3761	2.006284
Tennessee	2	14,473,045.59	1.92	76	8.5120	0.880784
Texas	31	87,506,856.98	11.61	104	7.8551	1.496138
Utah	2	4,149,372.44	0.55	104	8.1843	1.579663
Vermont	1	3,756,126.07	0.50	94	7.2600	1.620000
Virginia	6	26,661,340.65	3.54	104	7.9647	1.500618
Washington	2	5,869,533.83	0.78	93	7.4322	1.689466
Wisconsin	2	8,718,813.53	1.16	103	7.9494	1.581855
Totals	212	753,806,303.39	100.00	104	7.9829	1.534111

See footnotes on last page of this section.

Debt Service Coverate Ratio (1)

Debt Service Coverage Ratio	# of Loans	Scheduled Balance	% of Agg. Bal	WAM (2)	WAC	Weighted Avg DSCR (1)
Credit Lease	1	2,073,234.51	0.28	229	8.1400	NAP
Less than Zero	0	0.00	0.00	0	0.0000	0.000000
Zero to 1.19	28	132,439,685.25	17.57	104	8.1619	1.041282
1.20 to 1.21	3	7,586,461.11	1.01	107	8.3552	1.200000
1.22 to 1.29	18	61,884,523.61	8.21	106	8.2489	1.250337
1.3 to 1.34	12	34,055,644.53	4.52	108	8.0351	1.318221
1.35 to 1.39	9	61,162,759.37	8.11	106	8.4425	1.374545
1.4 and greater	136	454,603,995.01	60.31	103	7.8219	1.759532
Totals	207	753,806,303.39	100.00	104	7.9829	1.534111

Note Rate

Note Rate	# of Loans	Scheduled Balance	% of Agg. Bal	WAM (2)	WAC	Weighted Avg DSCR (1)
7.000% or Less	16	63,460,374.33	8.42	96	6.7486	1.687617
7.001% to 7.250%	10	21,926,418.99	2.91	88	7.1374	1.643933
7.251% to 7.500%	11	52,434,236.94	6.96	105	7.4078	1.634140
7.501% to 7.750%	9	58,143,762.59	7.71	103	7.6949	1.437509
7.751% to 8.000%	30	147,944,204.43	19.63	106	7.9175	1.443187
8.001% to 8.250%	51	173,053,283.57	22.96	107	8.1328	1.599206
8.251% to 8.500%	38	100,462,038.29	13.33	105	8.3455	1.471016
8.501% to 8.750%	25	113,939,427.02	15.12	104	8.5935	1.463617
8.751% to 9.000%	12	14,595,785.52	1.94	107	8.8286	1.701903
9.001% or greater	5	7,846,771.71	1.04	103	9.1488	1.848316
Totals	207	753,806,303.39	100.00	104	7.9829	1.534111

Property Type (3)

Property Type	# of Loans	Scheduled Balance	% of Agg. Bal	WAM (2)	WAC	Weighted Avg DSCR (1)
Credit Lease	1	2,073,234.51	0.28	229	8.1400	NAP
Industrial	17	39,076,156.37	5.18	106	8.0279	1.536413
Lodging	6	31,698,237.14	4.21	104	8.4264	2.183114
Mixed Use	7	25,276,314.18	3.35	105	8.3503	1.708662
Mobile Home Park	6	18,073,091.16	2.40	90	7.0780	1.558151
Multi-Family	84	293,377,611.22	38.92	103	7.7362	1.480141
Office	37	133,902,427.88	17.76	103	8.1775	1.699563
Retail	43	199,646,938.66	26.49	105	8.1406	1.377997
Self Storage	11	10,682,292.27	1.42	111	8.5180	1.472146
Totals	212	753,806,303.39	100.00	104	7.9829	1.534111

Seasoning

Seasoning	# of Loans	Scheduled Balance	% of Agg. Bal	WAM (2)	WAC	Weighted Avg DSCR (1)
12 months or less	0	0.00	0.00	0	0.0000	0.000000
13 to 24 months	168	633,021,598.07	83.98	106	8.1565	1.498217
25 to 36 months	39	120,784,705.32	16.02	96	7.0727	1.721612
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	753,806,303.39	100.00	104	7.9829	1.534111

See footnotes on last page of this section.

Anticipated Remaining Term (ARD and Balloon Loans)

Anticipated Remaining Term (2)	# of Loans	Scheduled Balance	% of Agg. Bal	WAM (2)	WAC	Weighted Avg DSCR (1)
114 months or less	196	732,978,287.90	97.24	102	7.9866	1.528205
115 to 119 months	0	0.00	0.00	0	0.0000	0.000000
120 to 199 months	5	11,568,708.70	1.53	154	7.6660	2.007047
200 months or greater	1	2,073,234.51	0.28	229	8.1400	NAP
Totals	202	746,620,231.11	99.05	103	7.9821	1.535646

Remaining Amortization Term (ARD and Balloon Loans)

Remaining Amortization Term	# of Loans	Scheduled Balance	% of Agg. Bal	WAM (2)	WAC	Weighted Avg DSCR (1)
238 months or less	6	7,275,629.56	0.97	116	8.3471	1.610611
239 to 298 months	67	147,542,304.51	19.57	105	8.0852	1.750121
299 to 312 months	0	0.00	0.00	0	0.0000	0.000000
313 months and greater	129	591,802,297.04	78.51	103	7.9519	1.482004
Totals	202	746,620,231.11	99.05	103	7.9821	1.535646

Remaining Stated Term (Fully Amortizing Loans)

Remaining Stated Term	# of Loans	Scheduled Balance	% of Agg. Bal	WAM (2)	WAC	Weighted Avg DSCR (1)
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	4,188,069.24	0.56	165	8.4974	1.630239
200 months or greater	2	2,998,003.04	0.40	221	7.4579	1.018630
Totals	5	7,186,072.28	0.95	188	8.0637	1.375077

Age of Most Recent NOI

Age of Most Recent NOI	# of Loans	Scheduled Balance	% of Agg. Bal	WAM (2)	WAC	Weighted Avg DSCR (1)
Credit Lease	1	2,073,234.51	0.28	229	8.1400	NAP
Underwriter’s Information	6	21,164,842.06	2.81	115	8.1847	1.246053
1 year or less	190	714,020,175.27	94.72	103	7.9690	1.543014
1 to 2 years	10	16,548,051.55	2.20	105	8.3030	1.518353
2 years or greater	0	0.00	0.00	0	0.0000	0.000000
Totals	207	753,806,303.39	100.00	104	7.9829	1.534111

Footnotes:
(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 representations as to the accuracy of the data provided by the borrower for this calculation.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Mortgage Loan Detail

ODCR	Property Type (1)	City	State	Interest Payment	Principal Payment	Gross Coupon	Anticipated Repayment Date	Maturity Date	Neg. Amort. (Y/N)	Beginning Scheduled Balance	Ending Scheduled Balance	Paid Through Date	Appraisal Reduction Date	Appraisal Reduction Amount	Res. State (2)	Mod. Code (3)
1	RT	Saratoga Springs	NY	319,830.80	28,734.83	8.580%	11/01/2009	11/01/2029	N	44,731,580.89	44,702,846.06	12/01/2000
2	RT	Lansing	MI	241,337.41	26,486.66	8.000%	N/A	09/01/2009	N	36,200,611.25	36,174,124.59	11/01/2000
3	MF	Various	Various	209,947.75	25,338.48	7.740%	N/A	07/01/2009	N	32,550,038.27	32,524,699.79	12/01/2000
4	OF	Palo Alto	CA	140,080.49	14,889.34	8.060%	N/A	11/01/2009	N	20,855,655.99	20,840,766.65	12/01/2000
5	MF	Oklahoma City	OK	83,408.25	11,033.89	7.430%	N/A	09/01/2009	N	13,471,050.34	13,460,016.45	11/01/2000
6	MF	Tulsa	OK	80,189.85	9,448.08	7.760%	N/A	10/01/2009	N	12,400,492.69	12,391,044.61	11/01/2000
7	OF	Memphis	TN	86,880.91	7,792.52	8.600%	N/A	10/01/2006	N	12,122,918.00	12,115,125.48	12/01/2000
8	MU	Boston	MA	79,057.26	8,265.83	8.180%	N/A	07/01/2009	N	11,597,641.62	11,589,375.79	11/01/2000
9	MF	New York	NY	78,437.58	7,688.15	8.310%	N/A	11/01/2009	N	11,326,725.88	11,319,037.73	12/01/2000
10	MH	York	PA	59,242.03	12,089.84	6.320%	N/A	11/01/2008	N	11,248,486.48	11,236,396.64	12/01/2000
11	MF	Lauderhill	FL	74,542.44	7,633.36	8.190%	N/A	10/01/2009	N	10,921,969.63	10,914,336.27	11/01/2000
12	RT	Jensen Beach	FL	73,617.70	7,787.61	8.090%	N/A	10/01/2009	N	10,919,807.04	10,912,019.43	12/01/2000
13	MF	El Paso	TX	56,685.38	10,294.48	6.700%	N/A	09/01/2008	N	10,152,605.44	10,142,310.96	11/01/2000
14	LO	Los Angeles	CA	71,152.68	10,383.37	8.650%	N/A	08/01/2009	N	9,870,891.80	9,860,508.43	12/01/2000
15	MF	Kingwood	TX	58,543.53	7,751.79	7.480%	N/A	06/01/2009	N	9,392,010.34	9,384,258.55	11/01/2000
16	MF	North Little Rock	AR	30,006.74	3,163.94	8.100%	N/A	10/01/2009	N	4,445,442.82	4,442,278.88	11/01/2000
17	RT	North Little Rock	AR	12,660.08	1,099.55	8.700%	N/A	10/01/2009	N	1,746,218.46	1,745,118.91	11/01/2000
18	RT	North Little Rock	AR	7,846.80	681.51	8.700%	N/A	10/01/2009	N	1,082,317.51	1,081,636.00	11/01/2000
19	RT	Sherwood	AR	6,167.92	535.69	8.700%	N/A	10/01/2009	N	850,747.29	850,211.60	11/01/2000
20	RT	North Little Rock	AR	5,036.65	437.44	8.700%	N/A	10/01/2009	N	694,710.75	694,273.31	11/01/2000
21	RT	Manchester/Hooksett	NH	48,398.15	8,447.12	6.890%	08/01/2008	08/01/2028	N	8,429,285.70	8,420,838.58	12/01/2000
22	RT	Washington Township	MI	56,423.40	6,036.46	8.040%	N/A	11/01/2009	N	8,421,403.62	8,415,367.16	11/01/2000
23	OF	San Diego	CA	52,168.25	5,744.09	7.990%	N/A	09/01/2009	N	7,835,030.88	7,829,286.79	11/01/2000
24	OF	Burbank	CA	48,835.30	5,514.09	7.890%	N/A	10/01/2009	N	7,427,421.49	7,421,907.40	11/01/2000
25	MF	Oklahoma City	OK	44,157.31	5,841.47	7.430%	N/A	09/01/2009	N	7,131,732.50	7,125,891.03	11/01/2000
26	MF	Dallas	TX	50,828.47	4,581.33	8.570%	N/A	11/01/2009	N	7,117,171.31	7,112,589.98	11/01/2000
27	MF	Orlando	FL	44,414.65	5,570.34	7.570%	N/A	10/01/2009	N	7,040,630.77	7,035,060.43	11/01/2000
28	RT	Selma	CA	48,222.23	4,711.30	8.320%	N/A	10/01/2009	N	6,955,129.57	6,950,418.27	11/01/2000
29	OF	Holmdel	NJ	45,483.86	5,049.73	7.980%	N/A	08/01/2009	N	6,839,678.55	6,834,628.82	12/01/2000
30	MF	Waco	TX	44,561.15	4,698.57	8.100%	N/A	10/01/2009	N	6,601,651.33	6,596,952.76	11/01/2000
31	MF	Victoria	TX	43,309.71	4,976.66	7.890%	N/A	07/01/2009	N	6,587,028.11	6,582,051.45	11/01/2000
32	MF	Revere	MA	42,486.05	4,801.47	7.910%	N/A	09/01/2009	N	6,445,418.38	6,440,616.91	12/01/2000
33	MF	Oklahoma City	OK	36,595.77	6,367.44	6.860%	N/A	07/01/2008	N	6,401,592.09	6,395,224.65	11/01/2000
34	LO	Brookfield	WI	43,807.96	6,768.86	8.370%	N/A	11/01/2009	N	6,280,711.18	6,273,942.32	12/01/2000

See footnotes on last page of this section

ODCR	Property Type (1)	City	State	Interest Payment	Principal Payment	Gross Coupon	Anticipated Repayment Date	Maturity Date	Neg. Amort. (Y/N)	Beginning Scheduled Balance	Ending Scheduled Balance	Paid Through Date	Appraisal Reduction Date	Appraisal Reduction Amount	Res. State (2)	Mod. Code (3)
35	RT	Pittsfield	MA	40,822.84	7,327.10	7.960%	N/A	06/01/2009	N	6,154,197.48	6,146,870.38	12/01/2000
36	OF	Louisville	KY	38,672.05	4,016.41	8.170%	N/A	09/01/2009	N	5,680,105.66	5,676,089.25	11/01/2000
37	MF	Mesa	AZ	33,857.48	5,472.98	7.190%	N/A	02/01/2008	N	5,650,761.67	5,645,288.69	11/01/2000
38	LO	Eden Prairie	MN	38,944.24	6,017.36	8.370%	N/A	11/01/2009	N	5,583,403.86	5,577,386.50	12/01/2000
39	RT	Omaha	NE	38,765.97	3,738.80	8.360%	N/A	11/01/2009	N	5,564,493.69	5,560,754.89	11/01/2000
40	RT	Sun City	CA	33,916.07	7,726.82	7.420%	N/A	06/01/2008	N	5,485,078.21	5,477,351.39	11/01/2000
41	MF	Haverhill	MA	37,749.78	3,617.35	8.380%	N/A	11/01/2009	N	5,405,696.85	5,402,079.50	12/01/2000
42	OF	New Brighton	MN	37,312.81	3,687.09	8.300%	N/A	10/01/2009	N	5,394,623.27	5,390,936.18	12/01/2000
43	MF	State College	PA	34,660.62	4,100.30	7.770%	N/A	09/01/2009	N	5,352,990.84	5,348,890.54	12/01/2000
44	OF	Colorado Springs	CO	33,502.20	4,073.17	7.740%	N/A	06/01/2009	N	5,194,140.03	5,190,066.86	11/01/2000
45	MF	Anderson	IN	33,834.11	3,739.58	7.940%	N/A	11/01/2009	N	5,113,467.11	5,109,727.53	12/01/2000
46	MF	Killeen	TX	35,494.74	3,199.26	8.570%	N/A	11/01/2009	N	4,970,091.63	4,966,892.37	11/01/2000
47	MF	Azusa	CA	30,527.72	4,575.37	7.440%	N/A	01/01/2013	N	4,923,825.37	4,919,250.00	11/01/2000
48	IN	Pacoima	CA	22,196.27	2,317.69	8.130%	N/A	10/01/2009	N	3,276,202.78	3,273,885.09	12/01/2000
49	IN	Sylmar	CA	11,028.59	1,848.80	8.130%	N/A	09/01/2009	N	1,627,836.06	1,625,987.26	11/01/2000
50	OF	Maitland	FL	30,719.28	3,371.42	8.000%	N/A	09/01/2009	N	4,607,891.53	4,604,520.11	11/01/2000
51	OF	Decatur	GA	30,986.48	3,132.20	8.230%	N/A	10/01/2009	N	4,518,077.80	4,514,945.60	12/01/2000
52	MU	Boston	MA	30,333.31	5,659.17	8.160%	N/A	05/01/2010	N	4,460,781.39	4,455,122.22	11/01/2000
53	IN	Newark	NJ	31,737.41	4,679.94	8.560%	N/A	10/01/2009	N	4,449,170.03	4,444,490.09	12/01/2000
54	MF	Spokane	WA	26,288.77	4,195.80	7.180%	N/A	04/01/2008	N	4,393,665.90	4,389,470.10	12/01/2000
55	RT	Chula Vista	CA	27,374.14	3,542.08	7.550%	N/A	06/01/2009	N	4,350,857.47	4,347,315.39	11/01/2000
56	IN	Norwood	MA	23,744.76	6,555.61	6.640%	N/A	11/01/2008	N	4,291,222.18	4,284,666.57	12/01/2000
57	RT	Santa Maria	CA	27,490.74	3,337.54	7.760%	N/A	05/01/2009	N	4,251,144.88	4,247,807.34	12/01/2000
58	RT	Norwalk	CT	30,533.11	3,272.93	8.790%	N/A	11/01/2009	N	4,168,343.17	4,165,070.24	12/01/2000
59	LO	Thornton	CO	29,318.00	4,167.33	8.670%	N/A	11/01/2009	N	4,057,854.26	4,053,686.93	11/01/2000
60	MF	Cape Canaveral	FL	26,326.84	3,249.58	7.950%	N/A	05/01/2008	N	3,973,862.23	3,970,612.65	11/01/2000
61	MF	Dallas	TX	26,960.71	2,837.25	8.160%	N/A	07/01/2009	N	3,964,810.73	3,961,973.48	12/01/2000
62	OF	Los Angeles	CA	26,670.09	2,656.73	8.260%	N/A	11/01/2009	N	3,874,590.03	3,871,933.30	11/01/2000
63	OF	Miami	FL	26,080.45	2,754.17	8.080%	N/A	11/01/2009	N	3,873,334.84	3,870,580.67	12/01/2000
64	MF	Midwest City	OK	22,086.78	3,703.05	6.940%	N/A	09/01/2008	N	3,819,040.18	3,815,337.13	11/01/2000
65	LO	South Burlington	VT	22,756.49	5,277.25	7.260%	N/A	10/01/2008	N	3,761,403.32	3,756,126.07	12/01/2000
66	OF	Colorado Springs	CO	24,590.32	2,480.59	8.260%	N/A	09/01/2009	N	3,572,443.29	3,569,962.70	11/01/2000
67	MF	Alvin	TX	21,658.34	3,022.21	7.300%	N/A	07/01/2009	N	3,560,274.87	3,557,252.66	11/01/2000
68	OF	Upper Dublin Township	PA	23,507.68	2,386.77	8.240%	N/A	09/01/2009	N	3,423,448.74	3,421,061.97	11/01/2000

See footnotes on last page of this section

ODCR	Property Type (1)	City	State	Interest Payment	Principal Payment	Gross Coupon	Anticipated Repayment Date	Maturity Date	Neg. Amort. (Y/N)	Beginning Scheduled Balance	Ending Scheduled Balance	Paid Through Date	Appraisal Reduction Date	Appraisal Reduction Amount	Res. State (2)	Mod. Code (3)
69	MF	Desoto	TX	21,676.62	2,531.87	7.840%	N/A	07/01/2009	N	3,317,850.38	3,315,318.51	11/01/2000
70	MF	State College	PA	18,830.75	3,209.95	6.890%	09/01/2008	09/01/2028	N	3,279,666.98	3,276,457.03	12/01/2000
71	OF	St. Helena	CA	22,289.81	2,293.50	8.160%	N/A	11/01/2009	N	3,277,912.91	3,275,619.41	11/01/2000
72	IN	Zilwaukee	MI	22,168.53	2,322.33	8.120%	N/A	10/01/2009	N	3,276,137.71	3,273,815.38	12/01/2000
73	RT	Bowling Green	OH	18,722.72	3,142.80	6.900%	11/01/2008	11/01/2028	N	3,256,124.56	3,252,981.76	12/01/2000
74	MF	Bedford	TX	22,425.97	2,219.05	8.350%	N/A	07/01/2006	N	3,222,894.12	3,220,675.07	11/01/2000
75	RT	Oceanside	CA	21,882.28	2,222.08	8.270%	N/A	07/01/2009	N	3,175,179.00	3,172,956.92	12/01/2000
76	MU	Williamsport	PA	24,078.89	3,060.84	9.130%	09/01/2009	09/01/2024	N	3,164,804.51	3,161,743.67	12/01/2000
77	RT	Waterford	CT	21,247.48	3,504.56	8.210%	N/A	08/01/2009	N	3,105,599.89	3,102,095.33	12/01/2000
78	IN	Cerritos	CA	21,531.70	2,332.88	8.610%	N/A	10/01/2009	N	3,000,933.59	2,998,600.71	12/01/2000
79	OF	Aurora	CO	21,034.86	3,162.40	8.520%	N/A	09/01/2009	N	2,962,656.10	2,959,493.70	11/01/2000
80	IN	Hackettstown	NJ	19,900.86	3,392.91	8.070%	N/A	09/01/2009	N	2,959,235.07	2,955,842.16	11/01/2000
81	OF	Ft Lauderdale	FL	19,084.36	2,195.02	7.910%	N/A	06/01/2009	N	2,895,225.58	2,893,030.56	12/01/2000
82	MU	Freeport	NY	20,701.81	2,993.92	8.630%	N/A	10/01/2009	N	2,878,583.64	2,875,589.72	12/01/2000
83	RT	Atlanta	GA	20,010.98	3,042.51	8.450%	N/A	10/01/2009	N	2,841,795.67	2,838,753.16	11/01/2000
84	SS	Palm Bay	FL	9,525.24	1,277.69	8.880%	N/A	11/01/2009	N	1,287,194.15	1,285,916.46	12/01/2000
85	SS	Bradenton	FL	8,059.82	1,081.12	8.880%	N/A	11/01/2009	N	1,089,164.29	1,088,083.17	12/01/2000
86	SS	West Melbourne	FL	2,930.84	393.14	8.880%	N/A	11/01/2009	N	396,059.71	395,666.57	12/01/2000
87	MF	Upper Darby Township	PA	18,056.71	2,119.05	7.810%	N/A	08/01/2009	N	2,774,398.29	2,772,279.24	12/01/2000
88	MH	Montrose	CO	17,948.26	1,957.58	8.050%	N/A	07/01/2004	N	2,675,516.59	2,673,559.01	12/01/2000
89	MF	Salem	OR	4,932.06	806.88	7.030%	N/A	08/01/2008	N	841,887.35	841,080.47	12/01/2000
90	MF	Mcminnville	OR	10,552.31	1,726.35	7.030%	N/A	08/01/2008	N	1,801,247.39	1,799,521.04	12/01/2000
91	RT	Woodbridge	VA	18,154.13	1,770.83	8.340%	N/A	10/01/2009	N	2,612,104.67	2,610,333.84	11/01/2000
92	MF	Dallas	TX	14,850.63	2,400.90	7.050%	N/A	09/01/2008	N	2,527,766.37	2,525,365.47	12/01/2000
93	OF	Big Flats	NY	17,402.43	7,752.94	8.510%	N/A	09/01/2014	N	2,453,927.35	2,446,174.41	12/01/2000
94	IN	Northborough	MA	16,955.77	4,642.03	8.190%	N/A	08/01/2009	N	2,484,362.03	2,479,720.00	12/01/2000
95	RT	San Leandro	CA	16,135.92	2,895.26	7.840%	N/A	11/01/2009	N	2,469,783.59	2,466,888.33	12/01/2000
96	MF	Hampton	VA	16,836.38	1,752.31	8.140%	N/A	10/01/2009	N	2,482,021.00	2,480,268.69	12/01/2000
97	RT	Columbia	MD	17,286.92	1,688.42	8.360%	N/A	09/01/2009	N	2,481,375.82	2,479,687.40	12/01/2000
98	MF	Bayside	WI	14,010.65	2,404.22	6.870%	09/01/2008	09/01/2028	N	2,447,275.43	2,444,871.21	12/01/2000
99	MF	Jacksonville	FL	15,759.26	2,133.77	7.740%	N/A	02/01/2008	N	2,443,295.81	2,441,162.04	11/01/2000
100	RT	Sun City	CA	16,499.65	1,717.27	8.140%	N/A	10/01/2009	N	2,432,380.55	2,430,663.28	11/01/2000
101	MF	San Marcos	TX	16,011.19	1,800.07	7.980%	N/A	06/01/2014	N	2,407,697.06	2,405,896.99	12/01/2000
102	IN	Park City	UT	16,707.79	1,593.27	8.410%	N/A	10/01/2009	N	2,383,988.36	2,382,395.09	12/01/2000

See footnotes on last page of this section

ODCR	Property Type (1)	City	State	Interest Payment	Principal Payment	Gross Coupon	Anticipated Repayment Date	Maturity Date	Neg. Amort. (Y/N)	Beginning Scheduled Balance	Ending Scheduled Balance	Paid Through Date	Appraisal Reduction Date	Appraisal Reduction Amount	Res. State (2)	Mod. Code (3)
103	MF	Dallas	TX	13,935.76	3,374.18	7.110%	N/A	10/01/2008	N	2,352,026.48	2,348,652.30	12/01/2000
104	RT	Farragut	TN	15,848.88	1,714.37	8.060%	N/A	08/01/2009	N	2,359,634.48	2,357,920.11	12/01/2000
105	IN	Hampton	VA	16,372.56	2,419.41	8.530%	N/A	11/01/2009	N	2,303,290.41	2,300,871.00	12/01/2000
106	OF	Peoria	AZ	15,842.13	1,608.48	8.240%	N/A	09/01/2009	N	2,307,106.70	2,305,498.22	12/01/2000
107	RT	Santa Maria	CA	15,842.13	1,608.48	8.240%	N/A	09/01/2009	N	2,307,106.70	2,305,498.22	12/01/2000
108	MF	Houston	TX	15,579.33	2,597.04	8.150%	N/A	09/01/2009	N	2,293,889.02	2,291,291.98	11/01/2000
109	LO	Weeki Wachee	FL	16,848.03	2,037.93	9.280%	N/A	10/01/2009	N	2,178,624.82	2,176,586.89	12/01/2000
110	OF	Springfield	VA	14,248.08	2,571.88	7.890%	N/A	08/01/2009	N	2,167,007.68	2,164,435.80	12/01/2000
111	MF	Meridian	MS	14,489.73	1,554.87	8.100%	N/A	07/01/2009	N	2,146,626.44	2,145,071.57	11/01/2000
112	MF	Arlington	TX	14,075.15	2,447.75	7.950%	N/A	11/01/2009	N	2,124,551.56	2,122,103.81	11/01/2000
113	OF	Clearwater	FL	14,581.60	1,450.26	8.280%	N/A	10/01/2009	N	2,113,275.76	2,111,825.50	12/01/2000
114	CL	Atlanta	GA	14,076.41	1,912.63	8.140%	N/A	01/01/2020	N	2,075,147.14	2,073,234.51	12/01/2000
115	RT	Rostraver Township	PA	14,147.96	1,451.04	8.170%	N/A	11/01/2009	N	2,078,035.49	2,076,584.45	12/01/2000
116	MF	Manchester	NH	11,645.53	3,036.46	6.880%	N/A	09/01/2008	N	2,031,197.52	2,028,161.06	11/01/2000
117	RT	San Diego	CA	13,495.42	2,607.86	7.980%	N/A	07/01/2008	N	2,029,387.04	2,026,779.18	11/01/2000
118	OF	Manassas	VA	13,880.01	1,342.62	8.390%	N/A	09/01/2009	N	1,985,222.32	1,983,879.70	11/01/2000
119	RT	Salina	NY	12,650.75	1,490.53	7.760%	N/A	10/01/2009	N	1,956,301.72	1,954,811.19	11/01/2000
120	MF	Lawrence	KS	12,386.78	1,748.46	7.610%	N/A	02/01/2003	N	1,953,237.78	1,951,489.32	12/01/2000
121	MF	Gresham	OR	12,938.36	1,355.39	8.120%	N/A	10/01/2009	N	1,912,073.20	1,910,717.81	11/01/2000
122	MF	West Monroe	LA	10,977.15	2,780.18	6.980%	N/A	09/01/2008	N	1,887,188.85	1,884,408.67	11/01/2000
123	MF	Melbourne	FL	12,486.30	2,153.04	7.980%	N/A	11/01/2009	N	1,877,639.24	1,875,486.20	12/01/2000
124	MF	Los Angeles	CA	12,692.56	1,312.48	8.160%	N/A	10/01/2009	N	1,866,553.60	1,865,241.12	12/01/2000
125	MF	Oklahoma City	OK	12,131.81	2,214.88	7.850%	N/A	08/01/2009	N	1,854,544.94	1,852,330.06	11/01/2000
126	IN	Columbus	OH	11,765.01	2,223.68	7.750%	N/A	07/01/2009	N	1,821,678.86	1,819,455.18	12/01/2000
127	RT	White Bear Lake	MN	13,156.31	1,094.38	8.820%	N/A	11/01/2009	N	1,789,974.76	1,788,880.38	12/01/2000
128	MH	Locke and Moravia	NY	8,227.12	760.88	8.490%	N/A	11/01/2009	N	1,162,843.12	1,162,082.24	11/01/2000
129	MH	Erin	NY	4,429.99	409.70	8.490%	N/A	11/01/2009	N	626,146.33	625,736.63	11/01/2000
130	RT	Tuscon	AZ	12,621.67	1,180.52	8.470%	N/A	10/01/2009	N	1,788,194.10	1,787,013.58	11/01/2000
131	RT	Clay	NY	11,659.45	1,348.10	7.840%	N/A	09/01/2009	N	1,784,609.13	1,783,261.03	12/01/2000
132	MF	Taylorsville	UT	11,617.16	2,132.75	7.880%	N/A	06/01/2009	N	1,769,110.10	1,766,977.35	12/01/2000
133	MF	Philadelphia	PA	10,178.42	1,724.58	6.940%	07/01/2008	07/01/2028	N	1,759,957.03	1,758,232.45	12/01/2000
134	MF	Lawrence	KS	10,027.07	2,580.36	6.900%	N/A	10/01/2008	N	1,743,837.40	1,741,257.04	11/01/2000
135	MF	Baton Rouge	LA	12,143.28	1,936.81	8.330%	N/A	08/01/2009	N	1,749,332.45	1,747,395.64	11/01/2000
136	OF	Henderson	NV	11,527.06	1,330.13	7.900%	N/A	06/01/2009	N	1,750,945.38	1,749,615.25	12/01/2000

See footnotes on last page of this section

ODCR	Property Type (1)	City	State	Interest Payment	Principal Payment	Gross Coupon	Anticipated Repayment Date	Maturity Date	Neg. Amort. (Y/N)	Beginning Scheduled Balance	Ending Scheduled Balance	Paid Through Date	Appraisal Reduction Date	Appraisal Reduction Amount	Res. State (2)	Mod. Code (3)
137	OF	Bel Air	MD	11,789.45	1,950.01	8.200%	N/A	08/01/2009	N	1,725,284.83	1,723,334.82	12/01/2000
138	OF	Las Vegas	NV	11,464.36	1,154.70	8.280%	N/A	08/01/2009	N	1,661,501.70	1,660,347.00	12/01/2000
139	MF	College Station	TX	10,314.91	2,259.00	7.510%	N/A	08/01/2013	N	1,648,187.34	1,645,928.34	11/01/2000
140	RT	Anderson	IN	10,671.21	3,091.97	7.890%	N/A	10/01/2019	N	1,622,997.57	1,619,905.60	11/01/2000
141	IN	Indianapolis	IN	11,361.72	1,115.47	8.320%	N/A	10/01/2009	N	1,638,709.85	1,637,594.38	12/01/2000			1
142	RT	Eagle-Vail	CO	11,623.19	1,718.70	8.550%	N/A	10/01/2009	N	1,631,324.51	1,629,605.81	12/01/2000
143	MF	Covington	GA	11,014.74	1,851.67	8.120%	N/A	09/01/2009	N	1,627,793.41	1,625,941.74	11/01/2000
144	SS	Smithville	NJ	10,983.95	1,815.39	8.130%	N/A	11/01/2009	N	1,621,247.72	1,619,432.33	11/01/2000
145	MF	Austin	TX	10,975.73	1,161.06	8.090%	N/A	10/01/2009	N	1,628,043.97	1,626,882.91	12/01/2000
146	MF	Ashford	CT	10,862.83	1,130.59	8.140%	N/A	10/01/2009	N	1,601,399.99	1,600,269.40	11/01/2000
147	OF	Half Moon Bay	CA	10,762.45	1,134.31	8.140%	N/A	08/01/2009	N	1,586,601.89	1,585,467.58	11/01/2000
148	RT	Tempe	AZ	10,932.39	1,696.91	8.450%	N/A	07/01/2009	N	1,552,528.52	1,550,831.61	12/01/2000
149	MF	San Francisco	CA	10,542.80	1,069.16	8.220%	N/A	10/01/2009	N	1,539,095.31	1,538,026.15	12/01/2000
150	OF	Rockville Centre	NY	10,360.37	1,099.54	8.080%	N/A	10/01/2009	N	1,538,669.39	1,537,569.85	12/01/2000
151	MF	Lubbock	TX	10,391.95	1,100.48	8.110%	N/A	09/01/2009	N	1,537,649.62	1,536,549.14	11/01/2000
152	OF	Jacksonville	FL	10,438.12	1,668.41	8.300%	N/A	09/01/2009	N	1,509,126.49	1,507,458.08	11/01/2000
153	MF	Norman	OK	9,102.67	2,120.82	7.270%	N/A	09/01/2008	N	1,502,503.86	1,500,383.04	12/01/2000
154	MH	Bokeelia	FL	10,616.95	1,552.57	8.590%	N/A	10/01/2009	N	1,483,159.57	1,481,607.00	12/01/2000
155	OF	Tacoma	WA	10,100.39	1,656.28	8.180%	N/A	10/01/2009	N	1,481,720.01	1,480,063.73	11/01/2000
156	IN	Pacoima	CA	10,152.93	1,052.86	8.190%	N/A	08/01/2009	N	1,487,609.26	1,486,556.40	12/01/2000
157	RT	Indianapolis	IN	10,162.29	2,665.81	8.300%	N/A	10/01/2009	N	1,469,246.76	1,466,580.95	11/01/2000
158	RT	Hampton Township	PA	8,695.66	2,078.89	7.180%	09/01/2008	09/01/2023	N	1,453,313.99	1,451,235.10	12/01/2000
159	RT	Silverthorne	CO	9,882.69	1,034.53	8.200%	N/A	06/01/2009	N	1,446,246.93	1,445,212.40	12/01/2000
160	MF	Ankeny	IA	9,447.00	2,708.47	8.030%	N/A	07/01/2014	N	1,411,756.60	1,409,048.13	12/01/2000
161	IN	Eagle	ID	8,000.00	3,198.36	6.950%	N/A	11/01/2018	N	1,381,295.80	1,378,097.44	12/01/2000
162	MU	Nashua	NH	9,765.70	1,537.06	8.400%	N/A	07/01/2009	N	1,395,099.42	1,393,562.36	10/01/2000
163	SS	Midland	TX	9,710.38	1,496.83	8.430%	N/A	09/01/2009	N	1,382,260.51	1,380,763.68	12/01/2000
164	MF	Stockton	CA	9,255.44	924.65	8.290%	N/A	09/01/2009	N	1,339,749.63	1,338,824.98	12/01/2000
165	MF	Boca Raton	FL	8,818.97	988.72	7.950%	N/A	08/01/2009	N	1,331,165.03	1,330,176.31	12/01/2000
166	MF	Phoenix	AZ	8,819.16	1,422.01	8.240%	N/A	10/01/2009	N	1,284,343.73	1,282,921.72	12/01/2000
167	MF	Monroe	LA	8,775.50	1,430.95	8.200%	N/A	10/01/2009	N	1,284,219.68	1,282,788.73	11/01/2000
168	MF	Lawrence	KS	7,389.35	1,698.05	7.270%	N/A	11/01/2008	N	1,219,699.77	1,218,001.72	12/01/2000
169	OF	Houston	TX	9,164.20	717.35	9.010%	N/A	11/01/2009	N	1,220,537.33	1,219,819.98	11/01/2000
170	SS	Sacramento	CA	8,367.36	1,279.09	8.460%	N/A	09/01/2009	N	1,186,859.06	1,185,579.97	12/01/2000

See footnotes on last page of this section

ODCR	Property Type (1)	City	State	Interest Payment	Principal Payment	Gross Coupon	Anticipated Repayment Date	Maturity Date	Neg. Amort. (Y/N)	Beginning Scheduled Balance	Ending Scheduled Balance	Paid Through Date	Appraisal Reduction Date	Appraisal Reduction Amount	Res. State (2)	Mod. Code (3)
171	MF	Lenexa	KS	7,682.19	914.76	7.750%	N/A	09/01/2014	N	1,189,500.00	1,188,585.24	12/01/2000
172	RT	Highlands Ranch	CO	8,631.06	729.55	8.770%	N/A	11/01/2009	N	1,180,988.63	1,180,259.08	12/01/2000
173	MU	New York	NY	7,258.98	1,585.51	7.470%	10/01/2008	10/01/2023	N	1,166,101.26	1,164,515.75	12/01/2000
174	SS	Angleton	TX	8,127.13	1,245.26	8.400%	N/A	11/01/2009	N	1,161,017.88	1,159,772.62	11/01/2000
175	OF	Sunland Park	NM	7,469.42	1,225.59	8.280%	N/A	06/01/2009	N	1,082,524.80	1,081,299.21	11/01/2000
176	MF	Dallas	TX	6,413.76	1,515.87	7.220%	N/A	09/01/2008	N	1,065,999.53	1,064,483.66	12/01/2000
177	OF	Southlake	TX	7,328.30	740.32	8.310%	N/A	06/01/2009	N	1,058,238.21	1,057,497.89	12/01/2000
178	MF	Austin	TX	7,426.61	658.70	8.620%	N/A	11/01/2009	N	1,033,866.18	1,033,207.48	11/01/2000
179	IN	Santa Fe Springs	CA	6,045.75	925.05	7.180%	N/A	11/01/2003	N	1,010,432.31	1,009,507.26	12/01/2000
180	IN	Scottsdale	AZ	6,767.92	721.37	8.090%	N/A	09/01/2009	N	1,003,893.49	1,003,172.12	12/01/2000
181	RT	Los Angeles	CA	7,066.56	3,023.97	8.660%	N/A	10/01/2014	N	979,200.38	976,176.41	12/01/2000
182	MF	Austin	TX	6,751.02	708.31	8.100%	N/A	11/01/2009	N	1,000,151.39	999,443.08	12/01/2000
183	MF	Lawrence	KS	7,267.04	614.25	8.770%	N/A	11/01/2009	N	994,349.31	993,735.06	12/01/2000
184	MF	Phoenix	AZ	6,771.76	698.77	8.190%	N/A	09/01/2009	N	992,199.96	991,501.19	12/01/2000
185	MF	Columbus	OH	6,976.35	589.69	8.770%	N/A	11/01/2009	N	954,575.30	953,985.61	11/01/2000
186	MH	Fresno	CA	6,237.81	599.66	8.370%	N/A	11/01/2009	N	894,309.30	893,709.64	12/01/2000
187	OF	Sunland Park	NM	6,111.34	1,002.76	8.280%	N/A	06/01/2009	N	885,702.09	884,699.33	11/01/2000
188	MF	Norman	OK	5,285.42	1,231.44	7.270%	N/A	09/01/2008	N	872,421.72	871,190.28	12/01/2000
189	MF	Bristol	CT	4,983.27	1,242.00	7.010%	10/01/2008	10/01/2023	N	853,056.90	851,814.90	11/01/2000
190	MF	New London	CT	5,863.25	576.38	8.340%	N/A	09/01/2009	N	843,633.10	843,056.72	12/01/2000
191	OF	Laton	CA	6,287.41	845.76	9.000%	N/A	06/01/2009	N	838,321.48	837,475.72	11/01/2000
192	OF	Southlake	TX	5,848.60	545.15	8.520%	N/A	08/01/2009	N	823,747.01	823,201.86	12/01/2000
193	MF	Baton Rouge	LA	4,630.35	1,179.54	6.960%	N/A	09/01/2008	N	798,335.49	797,155.95	11/01/2000
194	SS	El Paso	TX	5,281.36	2,479.76	8.250%	N/A	09/01/2014	N	768,198.18	765,718.42	12/01/2000
195	MF	Huntington Beach	CA	5,497.85	505.20	8.510%	N/A	11/01/2009	N	775,255.34	774,750.14	11/01/2000
196	OF	Norcross	GA	5,482.58	474.64	8.710%	N/A	10/01/2009	N	755,350.15	754,875.51	12/01/2000
197	MF	Arlington	TX	4,918.65	553.25	7.940%	N/A	08/01/2009	N	743,373.15	742,819.90	12/01/2000
198	IN	Little Falls	NJ	5,265.08	2,221.93	8.730%	N/A	10/01/2009	N	723,722.17	721,500.24	12/01/2000
199	SS	Spring	TX	5,074.72	758.29	8.490%	N/A	11/01/2009	N	717,274.45	716,516.16	11/01/2000
200	OF	Allentown	PA	5,232.15	710.08	8.860%	N/A	10/01/2009	N	708,643.07	707,932.99	12/01/2000
201	MF	Caro	MI	4,711.82	439.90	8.500%	N/A	09/01/2009	N	665,197.45	664,757.55	12/01/2000
202	MF	Hudson	NH	4,825.96	1,092.40	8.890%	N/A	11/01/2009	N	651,423.62	650,331.22	11/01/2000
203	MF	Austin	TX	4,927.10	379.57	9.060%	N/A	11/01/2006	N	652,596.07	652,216.50	11/01/2000
204	MU	Queens Village	NY	4,855.36	363.45	9.150%	N/A	11/01/2009	N	636,768.12	636,404.67	11/01/2000

See footnotes on last page of this section

ODCR	Property Type (1)	City	State	Interest Payment	Principal Payment	Gross Coupon	Anticipated Repayment Date	Maturity Date	Neg. Amort. (Y/N)	Beginning Scheduled Balance	Ending Scheduled Balance	Paid Through Date	Appraisal Reduction Date	Appraisal Reduction Amount	Res. State (2)	Mod. Code (3)
205	MF	West Monroe	LA	3,518.32	891.08	6.980%	N/A	09/01/2008	N	604,868.27	603,977.19	11/01/2000
206	SS	Houston	TX	4,051.69	932.88	8.850%	N/A	10/01/2009	N	549,381.90	548,449.02	11/01/2000
207	SS	Red Bluff	CA	3,808.00	574.09	8.510%	N/A	09/01/2009	N	536,967.96	536,393.87	12/01/2000
Totals	--	--	--	5,018,940.99	653,513.67	--	--	--	--	754,459,817.06	753,806,303.39	--	--	0.00	--	--

Footnotes:
(1)	Property Type Code
	MF	Multi Family
	RT	Retail
	NC	Health Care
	IN	Industrial
	WH	Warehouse
	MH	Mobile Home Park
	OF	Office
	MU	Mixed Use
	LO	Lodging
	SS	Self Storage
	OT	Other
(2)	Resolution Strategy Code
	1	Modification
	2	Foreclosure
	3	Bankruptcy
	4	Extension
	5	Note Sale
	6	DPO
	7	REO
	8	Resolved
	9	Pending Return to Master Servicer
	10	Deed in Lieu of Foreclosure
	11	Full Payoff
	12	Reps and Warranties
	13	Other or TBD
(3)	Modification Code
	1	Maturity Date Extension
	2	Amortization Change
	3	Principal Write-Off
	4	Combination

Principal Prepayment Detail

Offering Document Cross-Reference	Principal Prepayment Amount		Prepayment Penalties
Offering Document Cross-Reference	Payoff Amount	Curtailment Amount	Prepayment Premium	Yield Maintenance Premium
	No Principal Prepayments this Period
Totals

Historical Detail

Distribution Date	Delinquencies														Prepayments				Rate and Maturities
	30-59 Days		60-89 Days			90 Days or More			Foreclosure		REO		Modifications		Curtailments		Payoff		Next Weighted Avg.		WAM
	#	Balance		#	Balance		#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM
12/11/2000	1	$1,393,562.36		0	$0.00		0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	7.982879%	7.898061%	104
11/10/2000	0	$0.00		0	$0.00		0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	7.982836%	7.898014%	105
10/11/2000	0	$0.00		0	$0.00		0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	7.982783%	7.897957%	106
09/11/2000	1	$2,532,036.57		0	$0.00		0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	7.982741%	7.897911%	107
08/10/2000	0	$0.00		0	$0.00		0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	7.982689%	7.897854%	108
07/10/2000	0	$0.00		0	$0.00		0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	7.982637%	7.897255%	109
06/12/2000	0	$0.00		0	$0.00		0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	7.982595%	7.897753%	110
05/10/2000	0	$0.00		0	$0.00		0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	7.982543%	7.897154%	111
04/10/2000	0	$0.00		0	$0.00		0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	7.982502%	7.897109%	112
03/10/2000	0	$0.00		0	$0.00		0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	7.982450%	7.897053%	113
02/10/2000	0	$0.00		0	$0.00		0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	7.982420%	7.897020%	114
01/10/2000	0	$0.00		0	$0.00		0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	0	$0.00	7.982369%	7.896964%	115

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

Delinquency Loan Detail

Offering Document Cross-Reference	# of Months Delinq.	Paid Through Date	Current P&I Advances	Outstanding P&I Advances**	Status of Mortgage Loan (1)	Resolution Strategy Code (2)	Servicing Transfer Date	Foreclosure Date	Actual Principal Balance	Outstanding Servicing Advances	Bankruptcy Date	REO Date
2	0	11/01/2000	267,824.07	267,824.07	A				36,200,611.25	0.00
5	0	11/01/2000	94,442.14	94,442.14	A				13,471,050.34	0.00
6	0	11/01/2000	89,637.93	89,637.93	A				12,400,492.69	0.00
8	0	11/01/2000	87,323.09	87,323.09	A				11,597,641.62	0.00
11	0	11/01/2000	82,175.80	82,175.80	A				10,921,969.63	0.00
13	0	11/01/2000	66,979.86	66,979.86	A				10,152,605.44	0.00
15	0	11/01/2000	66,295.32	66,295.32	A				9,392,010.34	0.00
16	0	11/01/2000	33,170.68	33,170.68	A				4,445,442.82	0.00
17	0	11/01/2000	13,759.63	13,759.63	A				1,746,218.46	0.00
18	0	11/01/2000	8,528.31	8,528.31	A				1,082,317.51	0.00
19	0	11/01/2000	6,703.61	6,703.61	A				850,747.29	200.00
20	0	11/01/2000	5,474.09	5,474.09	A				694,710.75	0.00
22	0	11/01/2000	62,459.86	62,459.86	A				8,421,403.62	0.00
23	0	11/01/2000	57,912.34	57,912.34	A				7,835,030.88	0.00
24	0	11/01/2000	54,349.39	54,349.39	A				7,427,421.49	0.00
25	0	11/01/2000	49,998.78	49,998.78	A				7,131,732.50	0.00
26	0	11/01/2000	55,409.80	55,409.80	A				7,117,171.31	0.00
27	0	11/01/2000	49,984.99	49,984.99	A				7,040,630.77	0.00
28	0	11/01/2000	52,933.53	52,933.53	A				6,955,129.57	0.00
30	0	11/01/2000	49,259.72	49,259.72	A				6,601,651.33	0.00
31	0	11/01/2000	48,286.37	48,286.37	A				6,587,028.11	0.00
33	0	11/01/2000	42,963.21	42,963.21	A				6,401,592.09	0.00
36	0	11/01/2000	42,688.46	42,688.46	A				5,680,105.66	0.00
37	0	11/01/2000	39,330.46	39,330.46	A				5,650,761.67	0.00
39	0	11/01/2000	42,504.77	42,504.77	A				5,564,493.69	0.00
40	0	11/01/2000	41,642.89	41,642.89	A				5,485,078.21	0.00
44	0	11/01/2000	37,575.37	37,575.37	A				5,194,140.03	0.00
46	0	11/01/2000	38,694.00	38,694.00	A				4,970,091.63	0.00
47	0	11/01/2000	35,103.09	35,103.09	A				4,923,825.37	0.00
49	0	11/01/2000	12,877.39	12,877.39	A				1,627,836.06	0.00
50	0	11/01/2000	34,090.70	34,090.70	A				4,607,891.53	0.00
52	0	11/01/2000	35,992.48	35,992.48	A				4,460,781.39	0.00
55	0	11/01/2000	30,916.22	30,916.22	A				4,350,857.47	0.00
59	0	11/01/2000	33,485.33	33,485.33	A				4,057,854.26	0.00

See footnotes on last page of this section.

Offering Document Cross-Reference	# of Months Delinq.	Paid Through Date	Current P&I Advances	Outstanding P&I Advances**	Status of Mortgage Loan (1)	Resolution Strategy Code (2)	Servicing Transfer Date	Foreclosure Date	Actual Principal Balance	Outstanding Servicing Advances	Bankruptcy Date	REO Date
60	0	11/01/2000	29,576.42	29,576.42	A				3,973,862.23	0.00
62	0	11/01/2000	29,326.82	29,326.82	A				3,874,590.03	0.00
64	0	11/01/2000	25,789.83	25,789.83	A				3,819,040.18	0.00
66	0	11/01/2000	27,070.91	27,070.91	A				3,572,443.29	0.00
67	0	11/01/2000	24,680.55	24,680.55	A				3,560,274.87	0.00
68	0	11/01/2000	25,894.45	25,894.45	A				3,423,448.74	0.00
69	0	11/01/2000	24,208.49	24,208.49	A				3,317,850.38	0.00
71	0	11/01/2000	24,583.31	24,583.31	A				3,277,912.91	0.00
74	0	11/01/2000	24,645.02	24,645.02	A				3,222,894.12	0.00
79	0	11/01/2000	24,197.26	24,197.26	A				2,962,656.10	0.00
80	0	11/01/2000	23,293.77	23,293.77	A				2,959,235.07	0.00
83	0	11/01/2000	23,053.49	23,053.49	B				2,841,795.67	0.00
91	0	11/01/2000	19,924.96	19,924.96	A				2,612,104.67	0.00
99	0	11/01/2000	17,893.03	17,893.03	A				2,443,295.81	0.00
100	0	11/01/2000	18,216.92	18,216.92	A				2,432,380.55	0.00
108	0	11/01/2000	18,176.37	18,176.37	A				2,293,889.02	0.00
111	0	11/01/2000	16,044.60	16,044.60	A				2,146,626.44	0.00
112	0	11/01/2000	16,522.90	16,522.90	A				2,124,551.56	0.00
116	0	11/01/2000	14,681.99	14,681.99	A				2,031,197.52	0.00
117	0	11/01/2000	16,103.28	16,103.28	A				2,029,387.04	0.00
118	0	11/01/2000	15,222.63	15,222.63	A				1,985,222.32	0.00
119	0	11/01/2000	14,141.28	14,141.28	A				1,956,301.72	0.00
121	0	11/01/2000	14,293.75	14,293.75	A				1,912,073.20	200.00
122	0	11/01/2000	13,757.33	13,757.33	A				1,887,188.85	0.00
125	0	11/01/2000	14,346.69	14,346.69	A				1,854,544.94	0.00
128	0	11/01/2000	8,988.00	8,988.00	A				1,162,843.12	0.00
129	0	11/01/2000	4,839.69	4,839.69	A				626,146.33	0.00
130	0	11/01/2000	13,802.19	13,802.19	A				1,788,194.10	0.00
134	0	11/01/2000	12,607.43	12,607.43	A				1,743,837.40	0.00
135	0	11/01/2000	14,080.09	14,080.09	A				1,749,332.45	0.00
139	0	11/01/2000	12,573.91	12,573.91	A				1,648,187.34	0.00
140	0	11/01/2000	13,763.18	13,763.18	A				1,622,997.57	0.00
143	0	11/01/2000	12,866.41	12,866.41	A				1,627,793.41	0.00
144	0	11/01/2000	12,799.34	12,799.34	A				1,621,247.72	0.00

See footnotes on last page of this section

Offering Document Cross-Reference	# of Months Delinq.	Paid Through Date	Current P&I Advances	Outstanding P&I Advances**	Status of Mortgage Loan (1)	Resolution Strategy Code (2)	Servicing Transfer Date	Foreclosure Date	Actual Principal Balance	Outstanding Servicing Advances	Bankruptcy Date	REO Date
146	0	11/01/2000	11,993.42	11,993.42	A				1,601,399.99	0.00
147	0	11/01/2000	11,896.76	11,896.76	A				1,586,601.89	0.00
151	0	11/01/2000	11,492.43	11,492.43	A				1,537,649.62	0.00
152	0	11/01/2000	12,106.53	12,106.53	A				1,509,126.49	0.00
155	0	11/01/2000	11,756.67	11,756.67	A				1,481,720.01	0.00
157	0	11/01/2000	12,828.10	12,828.10	A				1,469,246.76	0.00
162	1	10/01/2000	11,302.76	22,605.52	1				1,396,302.26	0.00
167	0	11/01/2000	10,206.45	10,206.45	A				1,284,219.68	0.00
169	0	11/01/2000	9,881.55	9,881.55	A				1,220,537.33	0.00
174	0	11/01/2000	9,372.39	9,372.39	A				1,161,017.88	0.00
175	0	11/01/2000	8,695.01	8,695.01	A				1,082,524.80	0.00
178	0	11/01/2000	8,085.31	8,085.31	A				1,033,866.18	0.00
185	0	11/01/2000	7,566.04	7,566.04	A				954,575.30	0.00
187	0	11/01/2000	7,114.10	7,114.10	A				885,702.09	0.00
189	0	11/01/2000	6,225.27	6,225.27	A				853,056.90	0.00
191	0	11/01/2000	7,133.17	7,133.17	A				838,321.48	0.00
193	0	11/01/2000	5,809.89	5,809.89	A				798,335.49	0.00
195	0	11/01/2000	6,003.05	6,003.05	A				775,255.34	0.00
199	0	11/01/2000	5,833.01	5,833.01	A				717,274.45	0.00
202	0	11/01/2000	5,918.36	5,918.36	A				651,423.62	0.00
203	0	11/01/2000	5,306.67	5,306.67	A				652,596.07	0.00
204	0	11/01/2000	5,218.81	5,218.81	A				636,768.12	200.00
205	0	11/01/2000	4,409.40	4,409.40	A				604,868.27	0.00
206	0	11/01/2000	4,984.57	4,984.57	A				549,381.90	0.00

Offering Document Cross- Reference	# of Months Delinq.	Paid Through Date	Current P&I Advances	Outstanding P&I Advances**	Status of Mortgage Loan (1)	Resolution Strategy Code (2)	Servicing Transfer Date	Foreclosure Date	Actual Principal Balance	Outstanding Servicing Advances	Bankruptcy Date	REO Date
Totals: 92	--	--	2,593,879.69	2,605,182.45	--	--	--	--	348,435,445.37	600.00	--	--

Totals By Delinquency Code:

Current P&I Advances

Outstanding P&I Advances**

Actual Principal Balance

Outstanding Servicing Advances

Totals for Status Code=1 (1 Loan)	11,302.76	22,605.52	1,396,302.26	0.00
Total for Status Code=A (77 Loans)	2,559,523.44	2,559,523.44	344,197,347.44	600.00
Total for Status Code=B (1 Loan)	23,053.49	23,053.49	2,841,795.67	0.00

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

Footnotes:
(1)	Status pf Mortgage Loan
	A	Payment Not Received But Still In Grace Period
	B	Late Payment But Less Than 1 Month Delinquent
	0	Current
	1	One Month Delinquent
	2	Two Months Delinquent
	3	Three or More Months Delinquent
		Assumed Scheduled Payment (Performing Matured Loan)
	7	Foreclosure
	9	REO
(2)	Resolution Strategy Code
	1	Modification
	2	Foreclosure
	3	Bankruptcy
	4	Extension
	5	Note Sale
	6	DPO
	7	REO
	8	Resolved
	9	Pending Return to Master Servicer
	10	Deed in Lieu of Foreclosure
	11	Full Payoff
	12	Reps and Warranties
	13	Other or TBD

Specially Serviced Loan Detail - Part 1

ODCR

Servicing Transfer Date

Resolution Strategy Code (1)

Scheduled Balance

Property Type (2)

State

Interest Rate

Actual Balance

Net Operating Income

DSCR Date

DSCR

Note Date

Maturity Date

Remaining Amortization Term

141

12/27/1999

1,637,594.38

8.320%

1,637,594.38

142,990.68

06/30/2000

1.91

11/01/1999

10/01/2009

345

Footnotes:
(1)	Resolution Strategy Code
	1	Modification
	2	Foreclosure
	3	Bankruptcy
	4	Extension
	5	Note Sale
	6	DPO
	7	REO
	8	Resolved
	9	Pending Return to Master Servicer
	10	Deed in Lieu of Foreclosure
	11	Full Payoff
	12	Reps and Warranties
	13	Other or TBD
(2)	Property Type Code
	MF	Multi Family
	RT	Retail
	NC	Health Care
	IN	Industrial
	WH	Warehouse
	MH	Mobile Home Park
	OF	Office
	MU	Mixed Use
	LO	Lodging
	SS	Self Storage
	OT	Other

Specially Serviced Loan Detail - Part 2

ODCR	Resolution Strategy Code (1)	Site Inspection Date	Phase 1 Date	Appraisal Date	Appraisal Value	Other REO Property Revenue	Comments from Special Servicer
141	1						Bwr. principal has converted his personal Chapter 11 to a Chapter 7 B/ R. He still intends to reaffirm his obligations under the loan. Loan is paid current through 01/ 0100.

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

Modified Loan Detail

ODCR	Pre-Modification Balance	Modification Date	Modification Description

Liquidated Loan Detail

Final Recovery Determination Date	Offering Document Cross-Reference	Appraisal Date	Appraisal Value	Actual Balance	Gross Proceeds	Gross Proceeds as a % of Actual Balance	Aggregate Liquidation Expenses*	Net Liquidation Proceeds	Net Proceeds as a % of Actual Balance	Realized Loss	Repurchased by Seller (Y/N)

Current Total
Cumulative Total

*Aggregate Liquidation expenses also include outstanding P&I advances and unpaid fees (servicing, trustee, etc.).