Wells Fargo Bank MN, N.A. Morgan Stanley
Corporate Trust Services Dean Witter Capital I, Inc.
11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates
Columbia, MD 21044 Series 2000-LIFE1
For Additional Information, please contact
CTSLink Customer Service
301/815-6600
Reports Available on the World Wide Web
@ www.ctslink.com/cmbs
Payment Date: 08/15/2000
Record Date: 07/31/2000
DISTRIBUTION DATE STATEMENT
Table of Contents
STATEMENT SECTIONS PAGE(s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Ratings Detail 6
Current Mortgage Loan and Property Stratification Tables 7 - 9
Mortgage Loan Detail 10 - 13
Principal Prepayment Detail 14
Historical Detail 15
Delinquency Loan Detail 16
Specially Serviced Loan Detail 17 - 18
Modified Loan Detail 19
Liquidated Loan Detail 20
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.
Depositor
Morgan Stanley Dean Witter Capital I, Inc.
1585 Broadway
New York, NY 10036
Contact: General Information Number
Phone Number : (212) 761-4700
Master Servicer
Wells Fargo Bank, National Association
420 Montgomery Street, 10th Floor
San Francisco, CA 94104
Contact: Matilde Sanchez
Phone Number: (415) 222-2364
Special Servicer
Lennar Partners, Inc.
700 N.W. 107th Avenue
Miami, FL 33172
Contact: Steve Bruha
Phone Number: (305) 229-6614
Copyright 1997, Wells Fargo Bank Minnesota, N.A.
<TABLE>
<CAPTION>
Certificate Distribution Detail
Class CUSIP Pass-Through Original Beginning Principal
Rate Balance Balance Distribution
<S> <C> <C> <C> <C> <C>
A-1 61746WBE9 7.420000% 113,834,030.00 112,199,445.94 474,935.40
A-2 61746WBF6 7.570000% 439,000,000.00 439,000,000.00 0.00
B 61746WBG4 7.780861% 22,408,000.00 22,408,000.00 0.00
C 61746WBH2 7.890861% 25,854,000.00 25,854,000.00 0.00
D 61746WBJ8 7.990861% 8,619,000.00 8,619,000.00 0.00
E 61746WBK5 8.010861% 17,236,000.00 17,236,000.00 0.00
F 61746WBL3 8.010861% 6,895,000.00 6,895,000.00 0.00
G 61746WBM1 8.010861% 1,724,000.00 1,724,000.00 0.00
H 61746WAJ9 6.500000% 13,789,000.00 13,789,000.00 0.00
J 61746WAK6 6.500000% 6,895,000.00 6,895,000.00 0.00
K 61746WAL4 6.500000% 5,171,000.00 5,171,000.00 0.00
L 61746WAM2 6.500000% 13,789,000.00 13,789,000.00 0.00
M 61746WAN0 6.500000% 13,789,701.00 13,789,701.00 0.00
R-I N/A 0.000000% 0.00 0.00 0.00
R-II N/A 0.000000% 0.00 0.00 0.00
R-III N/A 0.000000% 0.00 0.00 0.00
R-IV N/A 0.000000% 0.00 0.00 0.00
Totals 689,003,731.00 687,369,146.94 474,935.40
</TABLE>
<TABLE>
<CAPTION>
Class CUSIP Interest Prepayment Realized Loss/ Total
Distribution Penalties Additional Trust Distribution
Fund Expenses
<S> <C> <C> <C> <C> <C>
A-1 61746WBE9 693,766.57 0.00 0.00 1,168,701.97
A-2 61746WBF6 2,769,358.33 0.00 0.00 2,769,358.33
B 61746WBG4 145,294.62 0.00 0.00 145,294.62
C 61746WBH2 170,008.61 0.00 0.00 170,008.61
D 61746WBJ8 57,394.36 0.00 0.00 57,394.36
E 61746WBK5 115,062.67 0.00 0.00 115,062.67
F 61746WBL3 46,029.07 0.00 0.00 46,029.07
G 61746WBM1 11,508.94 0.00 0.00 11,508.94
H 61746WAJ9 74,690.42 0.00 0.00 74,690.42
J 61746WAK6 37,347.92 0.00 0.00 37,347.92
K 61746WAL4 28,009.58 0.00 0.00 28,009.58
L 61746WAM2 74,690.42 0.00 0.00 74,690.42
M 61746WAN0 74,694.21 0.00 0.00 74,694.21
R-I N/A 0.00 0.00 0.00 0.00
R-II N/A 0.00 0.00 0.00 0.00
R-III N/A 0.00 0.00 0.00 0.00
R-IV N/A 0.00 0.00 0.00 0.00
Totals 4,297,855.72 0.00 0.00 4,772,791.12
</TABLE>
<TABLE>
<CAPTION>
Current
Subordination
Class CUSIP Ending Balance Level(1)
<S> <C> <C> <C>
A-1 61746WBE9 111,724,510.54 19.82%
A-2 61746WBF6 439,000,000.00 19.82%
B 61746WBG4 22,408,000.00 16.56%
C 61746WBH2 25,854,000.00 12.80%
D 61746WBJ8 8,619,000.00 11.54%
E 61746WBK5 17,236,000.00 9.03%
F 61746WBL3 6,895,000.00 8.03%
G 61746WBM1 1,724,000.00 7.78%
H 61746WAJ9 13,789,000.00 5.77%
J 61746WAK6 6,895,000.00 4.77%
K 61746WAL4 5,171,000.00 4.01%
L 61746WAM2 13,789,000.00 2.01%
M 61746WAN0 13,789,701.00 0.00%
R-I N/A 0.00 0.00%
R-II N/A 0.00 0.00%
R-III N/A 0.00 0.00%
R-IV N/A 0.00 0.00%
Totals 686,894,211.54
</TABLE>
<TABLE>
<CAPTION>
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<S> <C> <C> <C> <C>
X 61746WBN9 0.507721% 689,003,732.00 687,369,146.94
</TABLE>
<TABLE>
<CAPTION>
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<S> <C> <C> <C> <C> <C>
X 61746WBN9 290,826.69 0.00 290,826.69 686,894,211.54
<FN>
(1) Calculated by taking (A) the sum of the ending certificate balance of all
classes less (B) the sum of (i) the ending certificate balance of the designated
class and (ii) the ending certificate balance of all classes which are not
subordinate to the designated class and dividing the result by (A).
</FN>
</TABLE>
<TABLE>
<CAPTION>
Certificate Factor Detail
Beginning Principal Interest
Class CUSIP Balance Distribution Distribution
<S> <C> <C> <C> <C>
A-1 61746WBE9 985.64063787 4.17217417 6.09454458
A-2 61746WBF6 1,000.00000000 0.00000000 6.30833333
B 61746WBG4 1,000.00000000 0.00000000 6.48405123
C 61746WBH2 1,000.00000000 0.00000000 6.57571788
D 61746WBJ8 1,000.00000000 0.00000000 6.65905093
E 61746WBK5 1,000.00000000 0.00000000 6.67571768
F 61746WBL3 1,000.00000000 0.00000000 6.67571719
G 61746WBM1 1,000.00000000 0.00000000 6.67571926
H 61746WAJ9 1,000.00000000 0.00000000 5.41666691
J 61746WAK6 1,000.00000000 0.00000000 5.41666715
K 61746WAL4 1,000.00000000 0.00000000 5.41666602
L 61746WAM2 1,000.00000000 0.00000000 5.41666691
M 61746WAN0 1,000.00000000 0.00000000 5.41666639
R-I N/A 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000
R-III N/A 0.00000000 0.00000000 0.00000000
R-IV N/A 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Prepayment Realized Loss/ Ending
Class CUSIP Penalties Additional Trust Balance
Fund Expenses
<S> <C> <C> <C> <C>
A-1 61746WBE9 0.00000000 0.00000000 981.46846369
A-2 61746WBF6 0.00000000 0.00000000 1,000.00000000
B 61746WBG4 0.00000000 0.00000000 1,000.00000000
C 61746WBH2 0.00000000 0.00000000 1,000.00000000
D 61746WBJ8 0.00000000 0.00000000 1,000.00000000
E 61746WBK5 0.00000000 0.00000000 1,000.00000000
F 61746WBL3 0.00000000 0.00000000 1,000.00000000
G 61746WBM1 0.00000000 0.00000000 1,000.00000000
H 61746WAJ9 0.00000000 0.00000000 1,000.00000000
J 61746WAK6 0.00000000 0.00000000 1,000.00000000
K 61746WAL4 0.00000000 0.00000000 1,000.00000000
L 61746WAM2 0.00000000 0.00000000 1,000.00000000
M 61746WAN0 0.00000000 0.00000000 1,000.00000000
R-I N/A 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000
R-III N/A 0.00000000 0.00000000 0.00000000
R-IV N/A 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Beginnning Ending
Notional Interest Prepayment Notional
Class CUSIP Amount Distribution Penalties Amount
<S> <C> <C> <C> <C> <C>
X 61746WBN9 997.62761073 0.42209741 0.00000000 996.93830329
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 0.00
Servicing Advances Outstanding 0.00
Reimbursement for Interest on P&I 0.00
Advances paid from general collections
Reimbursement for Interest on Servicing 0.00
Advances paid from general collections
</TABLE>
<TABLE>
<CAPTION>
Master Servicing Fee Summary
<S> <C>
Current Period Accrued Master Servicing Fees 34,433.39
Less Master Servicing Fees on Delinquent Payments 0.00
Less Reductions to Master Servicing Fees 0.00
Plus Master Servicing Fees for Delinquent Payments Received 232.46
Plus Adjustments for Prior Master Servicing Calculation 0.00
Total Master Servicing Fees Collected 34,665.85
</TABLE>
<TABLE>
<CAPTION>
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable
Certificate Prepayment Certificate Certificate
Interest Interest Interest Interest
Shortfall Adjustment
<S> <C> <C> <C> <C>
A-1 693,766.57 0.00 693,766.57 0.00
A-2 2,769,358.33 0.00 2,769,358.33 0.00
X 290,826.69 0.00 290,826.69 0.00
B 145,294.62 0.00 145,294.62 0.00
C 170,008.61 0.00 170,008.61 0.00
D 57,394.36 0.00 57,394.36 0.00
E 115,062.67 0.00 115,062.67 0.00
F 46,029.07 0.00 46,029.07 0.00
G 11,508.94 0.00 11,508.94 0.00
H 74,690.42 0.00 74,690.42 0.00
J 37,347.92 0.00 37,347.92 0.00
K 28,009.58 0.00 28,009.58 0.00
L 74,690.42 0.00 74,690.42 0.00
M 74,694.21 0.00 74,694.21 0.00
Total 4,588,682.41 0.00 4,588,682.41 0.00
</TABLE>
<TABLE>
<CAPTION>
Additional Remaining Unpaid
Trust Fund Interest Distributable
Class Expenses Distribution Certificate Interest
<S> <C> <C> <C>
A-1 0.00 693,766.57 0.00
A-2 0.00 2,769,358.33 0.00
X 0.00 290,826.69 0.00
B 0.00 145,294.62 0.00
C 0.00 170,008.61 0.00
D 0.00 57,394.36 0.00
E 0.00 115,062.67 0.00
F 0.00 46,029.07 0.00
G 0.00 11,508.94 0.00
H 0.00 74,690.42 0.00
J 0.00 37,347.92 0.00
K 0.00 28,009.58 0.00
L 0.00 74,690.42 0.00
M 0.00 74,694.21 0.00
Total 0.00 4,588,682.41 0.00
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 5,063,617.81
Aggregate Number of Outstanding Loans 131
Aggregate Unpaid Principal Balance of Loans 686,894,213.01
Aggregate Stated Principal Balance of Loans 686,894,213.01
Aggregate Amount of Servicing Fee 34,665.85
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 1,998.71
Aggregate Trust Fund Expenses 0.00
Fees Paid to Special Servicer 0.00
Interest on Advances 0.00
Taxes Imposed on the Trust 0.00
Unanticipated expenses of the Trust 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0
Aggregate Unpaid Principal Balance 0.00
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
</TABLE>
<TABLE>
<CAPTION>
Appraisal Reduction Amount
Appraisal Date Appraisal
Loan Reduction Reduction
Number Amount Effected
<S> <C> <C>
None
Total
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings
Class Cusip DCR Fitch Moody's S&P
<S> <C> <C> <C> <C> <C>
A-1 61746WBE9 X AAA X AAA
A-2 61746WBF6 X AAA X AAA
X 61746WBN9 X AAA X AAA
B 61746WBG4 X AA X AA
C 61746WBH2 X A X A
D 61746WBJ8 X A- X A-
E 61746WBK5 X BBB X BBB
F 61746WBL3 X BBB- X BBB-
G 61746WBM1 X NR X BBB-
H 61746WAJ9 X BB+ X BB+
J 61746WAK6 X BB X BB
K 61746WAL4 X BB- X BB-
L 61746WAM2 X B X NR
M 61746WAN0 X NR X NR
</TABLE>
<TABLE>
<CAPTION>
Current Ratings(1)
Class Cusip DCR Fitch Moody's S&P
<S> <C> <C> <C> <C> <C>
A-1 61746WBE9 X AAA X AAA
A-2 61746WBF6 X AAA X AAA
X 61746WBN9 X AAA X AAA
B 61746WBG4 X AA X AA
C 61746WBH2 X A X A
D 61746WBJ8 X A- X A-
E 61746WBK5 X BBB X BBB
F 61746WBL3 X BBB- X BBB-
G 61746WBM1 X NR X BBB-
H 61746WAJ9 X BB+ X BB+
J 61746WAK6 X BB X BB
K 61746WAL4 X BB- X BB-
L 61746WAM2 X B X NR
M 61746WAN0 X NR X NR
<FN>
NR - Designates that the class was not rated by the above agency at the time of
original issuance.
X - Designates that the above rating agency did not rate any classes in this
transaction at the time of original issuance.
N/A - Data not available this period.
1) For any class not rated at the time of original issuance by any particular
rating agency, no request has been made subsequent to issuance to obtain rating
information, if any, from such rating agency. The current ratings were obtained
directly from the applicable rating agency within 30 days of the payment date
listed above. The ratings may have changed since they were obtained. Because the
ratings may have changed, you may want to obtain current ratings directly from
the rating agencies.
Duff & Phelps Credit Rating Co.
55 East Monroe Street
Chicago, Illinois 60603
(312) 368-3100
Fitch, Inc.
One State Street Plaza
New York, New York 10004
(212) 908-0500
Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553-0300
Standard & Poor's Rating Services
55 Water Street
New York, New York 10041
(212) 438-2000
</FN>
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Scheduled Balance
% Of
Scheduled # of Scheduled Agg. WAM Weighted
Balance Loans Balance Bal. (2) WAC Avg DSCR(1)
<S> <C> <C> <C> <C> <C> <C>
Below 2,000,000 21 34,087,883.39 4.96 108 7.9854 1.644648
2,000,001 to 3,000,000 29 72,201,253.93 10.51 112 7.9922 1.439191
3,000,001 to 4,000,000 17 57,629,866.13 8.39 110 8.0991 1.356367
4,000,001 to 5,000,000 14 63,543,722.29 9.25 120 7.9468 1.754327
5,000,001 to 6,000,000 9 49,291,764.03 7.18 114 7.7109 1.438097
6,000,001 to 7,000,000 11 71,826,987.45 10.46 106 7.6725 1.553902
7,000,001 to 8,000,000 3 23,553,154.62 3.43 110 7.9102 1.386362
8,000,001 to 9,000,000 4 34,701,274.80 5.05 111 8.1557 1.519269
9,000,001 to 10,000,000 8 77,493,886.68 11.28 110 7.9512 1.482701
10,000,001 to 15,000,000 12 149,471,470.38 21.76 110 7.7434 1.507208
15,000,001 or Greater 3 53,092,949.31 7.73 106 7.6942 1.422780
Totals 131 686,894,213.01 100.00 111 7.8667 1.504183
</TABLE>
<TABLE>
<CAPTION>
State(3)
# of Scheduled % of Weighted
State Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Arizona 5 23,325,891.72 3.40 110 8.2517 1.332339
California 45 242,290,733.47 35.27 112 7.8760 1.462604
Colorado 6 25,510,297.13 3.71 110 8.0988 1.594169
Connecticut 2 4,507,713.46 0.66 106 7.9815 1.392392
Florida 6 34,870,802.18 5.08 111 8.1709 1.371235
Georgia 6 44,298,644.74 6.45 111 7.7419 1.650468
Illinois 7 26,860,687.18 3.91 96 7.4277 1.502299
Louisiana 3 18,197,921.90 2.65 111 8.3424 1.319229
Maryland 1 8,562,304.34 1.25 113 7.7500 1.540000
Massachusetts 3 28,419,539.75 4.14 105 7.7747 1.440145
Michigan 1 2,663,402.67 0.39 112 8.2100 1.360000
Minnesota 2 12,070,852.73 1.76 102 7.5419 1.260539
New Jersey 6 27,478,911.40 4.00 110 7.6107 1.686552
New Mexico 1 3,203,391.08 0.47 108 8.1500 1.310000
New York 3 31,987,280.27 4.66 107 7.2250 1.965042
North Carolina 4 24,757,996.81 3.60 112 8.0963 1.454580
Ohio 8 31,466,933.26 4.58 116 8.0737 1.512987
Oklahoma 2 7,451,485.25 1.08 143 7.3506 1.302367
Oregon 3 6,277,441.24 0.91 107 7.7022 1.574866
Pennsylvania 3 16,888,345.28 2.46 111 8.0228 1.697445
Rhode Island 1 11,858,800.18 1.73 109 8.0000 1.410000
South Carolina 1 3,384,075.89 0.49 113 7.4800 1.800000
Texas 8 22,638,995.08 3.30 105 8.1763 1.343893
Virginia 1 3,464,303.33 0.50 109 8.3100 1.280000
Washington 2 12,179,638.48 1.77 110 7.5124 1.703304
Wisconsin 3 12,277,824.19 1.79 114 7.8000 1.537866
Totals 133 686,894,213.01 100.00 111 7.8667 1.504183
</TABLE>
<TABLE>
<CAPTION>
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
7.00% or Less 4 34,577,093.75 5.03 105 6.8975 1.936819
7.001% to 7.500% 26 166,453,692.75 24.23 109 7.2882 1.651832
7.501% to 8.000% 37 183,532,790.59 26.72 112 7.8149 1.483005
8.001% to 8.50% 52 247,476,306.67 36.03 111 8.2618 1.378310
8.501% and greater 12 54,854,329.25 7.99 112 8.6235 1.422171
Totals 131 686,894,213.01 100.00 111 7.8667 1.504183
</TABLE>
<TABLE>
<CAPTION>
Seasoning
# of Scheduled % of Weighted
Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
12 months or less 93 492,043,761.63 71.63 113 8.0339 1.476781
13 to 24 months 32 168,234,459.81 24.49 104 7.4794 1.595633
25 to 36 months 6 26,615,991.57 3.87 105 7.2231 1.432703
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 131 686,894,213.01 100.00 111 7.8667 1.504183
</TABLE>
<TABLE>
<CAPTION>
Debt Service Coverage Ratio(1)
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
1.25 and Less 17 101,083,599.33 14.72 113 8.1831 1.221680
1.26 to 1.35 28 144,164,046.94 20.99 111 8.1968 1.296148
1.36 to 1.50 40 187,576,564.10 27.31 106 7.7684 1.424299
1.51 to 1.75 24 138,054,540.12 20.10 114 7.7075 1.556647
1.76 to 2.00 10 54,876,943.44 7.99 111 7.7347 1.827946
2.01 and Greater 12 61,138,519.08 8.90 109 7.3444 2.297819
Totals 131 686,894,213.01 100.00 111 7.8667 1.504183
</TABLE>
<TABLE>
<CAPTION>
Property Type (3)
Property # of Scheduled % of Weighted
Type Props Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Health Care 2 21,249,518.03 3.09 109 8.1900 1.432096
Industrial 20 116,237,734.38 16.92 110 8.0344 1.353517
Lodging 2 13,834,429.23 2.01 111 8.5724 1.794727
Mixed Use 2 5,387,174.75 0.78 107 8.2716 1.285975
Mobile Home Park 2 5,422,269.48 0.79 106 7.7127 1.613405
Multi-Family 17 70,708,194.75 10.29 115 7.8304 1.496031
Office 40 218,120,328.06 31.75 110 7.6477 1.632798
Retail 44 226,620,083.53 32.99 110 7.9063 1.451340
Self Storage 4 9,314,480.80 1.36 107 8.2800 1.515630
Totals 133 686,894,213.01 100.00 111 7.8667 1.504183
</TABLE>
<TABLE>
<CAPTION>
Anticipated Remaining Term (ARD and Balloon Loans)
Anticipated # of Scheduled % of Weighted
Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
60 months or less 2 3,856,104.84 0.56 47 8.3946 1.614500
61 to 120 months 121 652,223,462.52 94.95 109 7.8671 1.500197
121 to 180 months 2 16,865,475.35 2.46 135 7.6726 1.575677
181 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 125 672,945,042.71 97.97 109 7.8653 1.502743
</TABLE>
<TABLE>
<CAPTION>
Remaining Stated Term (Fully Amortizing Loans)
Remaining # of Scheduled % of Weighted
Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
60 months or less 0 0.00 0.00 0 0.0000 0.000000
61 to 120 months 1 1,488,864.90 0.22 107 8.7500 1.610000
121 to 180 months 3 6,130,859.40 0.89 171 7.9371 1.536625
181 months or greater 2 6,329,446.00 0.92 229 7.7399 1.600906
Totals 6 13,949,170.30 2.03 191 7.9344 1.573624
</TABLE>
<TABLE>
<CAPTION>
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Interest Only 5 36,600,000.00 5.33 114 7.4752 2.182842
120 months or less 0 0.00 0.00 0 0.0000 0.000000
121 to 180 months 0 0.00 0.00 0 0.0000 0.000000
181 to 240 months 3 21,458,211.37 3.12 107 7.3739 2.037093
241 to 360 months 116 605,309,786.29 88.12 109 7.8940 1.444462
361 months or greater 1 9,577,045.05 1.39 112 8.6400 1.390000
Totals 125 672,945,042.71 97.97 109 7.8653 1.502743
</TABLE>
<TABLE>
<CAPTION>
Age of Most Recent NOI
Age of Most # of Scheduled % of Weighted
Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Underwriter's Information 131 686,894,213.01 100.00 111 7.8667 1.504183
1 year or less 0 0.00 0.00 0 0.0000 0.000000
1 to 2 years 0 0.00 0.00 0 0.0000 0.000000
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 131 686,894,213.01 100.00 111 7.8667 1.504183
<FN>
(1) The Trustee makes no representations as to the accuracy of the data provided
by the borrower for this calculation. "NAP" means not applicable and relates to
the ommision of credit lease loans in the calculation of DSCR.
(2)Anticipated Remaining Term and WAM are each calculated based upon the term
from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the maturity date.
(3) Data in this table was calculated by allocating pro-rata the current loan
information to the properties based upon the Cut-off Date balance of each
property as disclosed in the offering document.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type(1) City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
600870500 1 OF Chicago IL 43,361.57 5,123.39 7.190%
600870501 2 OF Chicago IL 32,748.60 3,869.42 7.190%
600870502 3 OF Chicago IL 23,348.54 2,758.75 7.190%
600870503 4 OF Chicago IL 17,890.44 2,113.85 7.190%
600870504 5 OF Chicago IL 11,219.43 1,325.63 7.190%
600870522 6 OF Colorado Springs CO 30,531.89 2,061.01 8.100%
600870523 7 OF Louisville CO 44,410.02 2,997.83 8.100%
600870524 8 OF Denver CO 43,716.11 2,950.99 8.100%
600870525 9 RT Colorado Springs CO 20,123.29 1,358.39 8.100%
600870505 10.12 RT Fontana CA 119,323.13 11,173.98 7.480%
600870526 13 IN San Jose CA 133,719.97 7,719.12 8.380%
600870506 14 OF Lincoln MA 98,923.73 11,167.57 7.150%
600870507 15 OF New York NY 87,297.28 19,678.41 7.100%
600870508 16 OF New York NY 82,571.14 29,847.21 7.000%
310900026 17 IN Santa Fe Springs CA 100,823.20 5,433.60 8.520%
310900005 18 IN Los Angeles CA 93,812.46 6,705.43 7.980%
310900015 19 RT Manhattan Beach CA 93,419.43 5,719.92 8.250%
310851202 20 IN North Hollywood CA 73,491.70 9,849.69 6.850%
600870509 21 RT New Orleans LA 85,961.75 7,983.70 8.410%
600870510 22 HC Warwick RI 79,115.80 8,569.07 8.000%
310851584 23 RT Bound Brook NJ 70,291.51 7,942.17 7.050%
600870527 24 OF Columbus OH 74,356.94 0.00 7.850%
600870528 25 OF Thousand Oaks CA 70,960.02 10,096.72 7.730%
600870511 26 RT Scottsdale AZ 71,775.53 6,855.42 8.370%
600870529 27 OF Duluth GA 60,833.33 0.00 7.300%
600870530 28 OF Raleigh NC 71,153.08 4,325.38 8.300%
600870531 29 MF Atlanta GA 67,692.22 4,988.32 7.900%
700200244 30 RT San Rafael CA 66,362.76 5,416.73 7.770%
600870532 31 IN Haverhill MA 71,266.62 1,801.98 8.640%
310851538 32 OF Redwood City CA 60,288.85 5,746.66 7.440%
600870512 33 HC Bakersfield CA 66,027.26 8,180.29 8.430%
700200084 34 RT Martinez CA 62,977.80 4,834.85 7.850%
600870520 35 LO Philadelphia PA 66,732.10 6,650.34 8.650%
600870533 36 RT Sarasota FL 60,752.00 4,058.56 8.160%
600870534 37 OF Columbia MD 57,171.12 4,440.33 7.750%
600870535 38 OF Pensacola FL 59,187.00 4,156.73 8.040%
310900008 39 RT Watsonville CA 54,196.34 4,003.68 7.910%
600870536 40 MF Marietta GA 56,837.66 3,314.17 8.360%
600870537 41 RT Longview WA 47,916.10 9,618.92 7.450%
600870538 42 RT High Point NC 44,604.48 5,206.20 7.680%
310851281 43 IN Carlsbad CA 39,978.12 9,565.02 7.100%
600870539 44 RT Cuyahoga Falls OH 45,967.91 3,105.87 8.060%
600870540 45 MF Atlanta GA 42,668.53 3,790.60 7.530%
600870541 46 RT Orlando FL 45,196.60 2,952.00 8.100%
600870513 47 OF San Jose CA 36,053.33 0.00 6.760%
600870542 48 OF San Rafael CA 46,145.71 4,687.40 8.620%
600870514 49 OF St. Paul MN 38,721.74 4,255.37 7.250%
600870543 50 RT Abington PA 36,594.42 3,889.46 7.140%
600870544 51 RT Burnsville MN 39,735.92 5,598.08 7.850%
310851048 52 MF Oklahoma City OK 35,910.11 5,387.37 7.340%
600870545 53 RT St. Francis WI 36,986.26 2,786.59 7.800%
600870546 54 RT Los Angeles CA 34,225.66 3,072.48 7.470%
600870547 55 MF Marietta GA 36,012.05 2,727.34 7.910%
600870548 56 RT High Point NC 37,454.80 2,034.80 8.470%
600870549 57 IN Jacksonville FL 36,635.98 2,109.71 8.370%
600870550 58 OF Longwood FL 36,047.26 2,044.62 8.400%
600870551 59 OF Rancho Cordova CA 31,613.27 8,941.37 7.480%
310851350 60 LO El Paso TX 34,358.52 8,811.38 8.430%
310900007 61 MF San Diego CA 30,070.27 4,647.03 7.500%
600870552 62 RT Lake City GA 28,405.00 0.00 7.410%
600870553 63 MF Bloomgindale NJ 31,768.11 0.00 8.020%
600870554 64 RT Racine WI 30,693.57 2,312.51 7.800%
700200243 65 MF Riverside CA 29,667.12 2,623.96 7.630%
600870555 66 RT Spokane WA 29,366.53 4,240.12 7.620%
600870515 67 IN New Orleans LA 29,783.61 5,007.76 8.020%
310851620 68 SS San Diego CA 30,501.52 3,044.99 8.120%
600870556 69 IN Bridgeview IL 29,982.76 1,703.67 8.450%
600870557 70 RT Tempe AZ 29,291.87 3,309.03 8.350%
600870516 71 MF Texarkana TX 25,638.90 4,626.79 7.770%
600870558 72 IN Randolph NJ 27,547.21 1,724.77 8.240%
600870559 73 RT Pearland TX 25,015.04 3,033.18 8.110%
600870560 74 IN Pacoima CA 25,111.09 3,080.93 8.170%
600870561 75 OF Laguna Hills CA 23,651.44 1,786.75 7.900%
600870562 76 RT Salem VA 24,810.91 2,925.32 8.310%
310851603 77 OF San Jose CA 25,357.96 1,365.41 8.580%
600870563 78 RT Duncan SC 21,809.56 1,917.19 7.480%
600870564 79 RT Glendale AZ 22,759.16 1,474.46 8.170%
310900027 80 OF Norwalk CA 22,460.70 2,795.81 8.080%
700200235 81 RT Albuquerque NM 22,492.17 1,509.83 8.150%
310851639 82 MF Stockton CA 22,837.41 1,344.11 8.380%
600870517 83 RT New York NY 23,025.26 1,856.76 8.830%
600870565 84 IN Fairfield NJ 20,925.55 2,754.85 7.880%
700200236 85 MU Phoenix AZ 21,712.70 1,388.75 8.250%
600870566 86 OF Boulder CO 22,059.12 1,241.60 8.430%
310900013 87 MF Los Angeles CA 19,388.72 1,690.53 7.550%
310851502 88 MH Lakeside CA 20,351.98 1,556.48 7.950%
600870567 89 MF Framingham MA 20,165.17 1,166.28 8.400%
600870568 90 IN Cleveland OH 19,698.06 1,278.38 8.220%
600870569 91 OF Raleigh NC 17,998.52 1,484.13 7.710%
600870570 92 RT Phoenix AZ 17,917.26 1,425.87 7.750%
700200237 93 RT Kalamazoo MI 18,837.88 1,183.33 8.210%
600870571 94 RT Upper Arlington OH 18,939.44 1,033.89 8.490%
600870572 95 OF Boulder CO 17,150.18 1,386.78 7.700%
600870573 96 IN San Jose CA 16,894.85 7,444.47 7.660%
600870518 97 OF Hudson OH 17,259.54 1,736.66 8.160%
600870521 98 RT Houston TX 18,418.30 1,080.66 8.440%
310851615 99 MH Medford OR 15,698.27 4,327.07 7.430%
600870574 100 RT Columbus OH 17,274.95 992.20 8.390%
600870575 101 IN Cranbury NJ 16,496.89 2,074.42 8.030%
600870576 102 RT Laguna Woods CA 17,118.28 1,030.36 8.320%
600870577 103 OF Irvine CA 16,392.56 1,184.34 7.980%
700200238 104 MU Norwalk CT 16,676.55 1,060.89 8.300%
700200239 105 RT Martinez CA 14,748.74 1,538.22 7.410%
310851506 106 OF Sacramento CA 14,644.08 1,390.63 7.470%
310851553 107 SS Pittsburg CA 16,059.70 2,013.22 8.210%
310851592 108 RT McMinnville OR 16,432.08 902.83 8.570%
600870578 109 RT Cudahy WI 14,827.97 1,117.20 7.800%
700200240 110 MF New Haven CT 14,326.68 2,191.84 7.640%
310900001 111 RT San Francisco CA 14,784.08 6,597.42 8.280%
600870579 112 IN Houston TX 14,990.79 1,679.08 8.330%
600870580 113 RT West Lake Hills TX 14,704.47 869.78 8.370%
600870581 114 IN Bolingbrook IL 13,364.72 1,018.85 7.790%
600870582 115 OF Frazer PA 13,427.87 1,024.96 7.840%
310851534 116 OF Goleta CA 15,229.89 1,458.27 8.930%
600870583 117 IN Kenilworth NJ 13,157.44 1,032.67 7.780%
600870519 118 OF Dublin OH 13,439.23 1,356.65 8.220%
600870584 119 IN Dallas TX 12,667.78 1,783.40 7.830%
310851602 120 IN Carson CA 12,022.63 1,538.17 8.080%
700200241 121 MF Sherman TX 11,760.38 802.70 8.100%
310851567 122 MF Gresham OR 9,550.04 1,887.41 6.920%
600870585 123 MF Concord Township OH 10,881.44 803.07 7.950%
310851593 124 RT Muskogee OK 10,098.91 968.25 7.390%
310851491 125 OF Shreveport LA 11,284.25 8,768.03 8.750%
310851595 126 OF Los Altos CA 10,498.43 1,298.27 8.220%
310851532 127 OF Orinda CA 9,503.14 1,562.22 7.480%
310851590 128 MF Anaheim CA 9,541.41 4,724.18 7.920%
310900014 129 OF Fresno CA 10,644.72 2,058.28 8.630%
310851589 130 SS Ontario CA 10,505.09 1,101.89 8.680%
310851536 131 SS Hemet CA 9,397.71 1,079.00 8.510%
310851605 132 OF San Diego CA 8,055.56 1,118.96 7.890%
600870586 133 RT Lakeland FL 7,644.98 593.76 7.750%
Totals 4,625,114.54 474,935.40
</TABLE>
<TABLE>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
600870500 N/A 04/01/2008 N 7,003,528.78 6,998,405.39 08/01/2000
600870501 N/A 04/01/2008 N 5,289,378.18 5,285,508.76 08/01/2000
600870502 N/A 04/01/2008 N 3,771,130.81 3,768,372.06 08/01/2000
600870503 N/A 04/01/2008 N 2,889,567.66 2,887,453.81 08/01/2000
600870504 N/A 04/01/2008 N 1,812,101.83 1,810,776.20 08/01/2000
600870522 N/A 10/01/2009 N 4,377,331.41 4,375,270.40 08/01/2000
600870523 N/A 10/01/2009 N 6,367,027.55 6,364,029.72 08/01/2000
600870524 N/A 10/01/2009 N 6,267,542.78 6,264,591.79 08/01/2000
600870525 N/A 10/01/2009 N 2,885,059.37 2,883,700.98 08/01/2000
600870505 N/A 05/01/2009 N 18,525,240.90 18,514,066.92 08/01/2000
600870526 N/A 12/01/2009 N 18,530,751.95 18,523,032.83 08/01/2000
600870506 N/A 12/01/2008 N 16,067,017.13 16,055,849.56 08/01/2000
600870507 N/A 06/01/2009 N 14,754,469.67 14,734,791.26 08/01/2000
600870508 N/A 07/01/2009 N 14,155,052.16 14,125,204.95 08/01/2000
310900026 N/A 12/01/2009 N 13,750,441.34 13,745,007.74 08/01/2000
310900005 N/A 10/01/2009 N 13,652,068.62 13,645,363.19 08/01/2000
310900015 N/A 01/01/2010 N 13,154,732.56 13,149,012.64 08/01/2000
310851202 N/A 04/01/2009 N 12,460,972.19 12,451,122.50 08/01/2000
600870509 N/A 12/01/2009 N 12,265,648.42 12,257,664.72 08/01/2000
600870510 N/A 09/01/2009 N 11,867,369.25 11,858,800.18 08/01/2000
310851584 N/A 05/01/2009 N 11,578,561.11 11,570,618.94 08/01/2000
600870527 N/A 02/01/2011 N 11,000,000.00 11,000,000.00 08/01/2000
600870528 N/A 11/05/2009 N 10,660,437.30 10,650,340.58 08/05/2000
600870511 N/A 10/01/2009 N 10,290,399.10 10,283,543.68 08/01/2000
600870529 N/A 01/01/2010 N 10,000,000.00 10,000,000.00 08/01/2000
600870530 N/A 11/01/2009 N 9,955,346.86 9,951,021.48 08/01/2000
600870531 N/A 11/01/2009 N 9,950,673.35 9,945,685.03 08/01/2000
700200244 N/A 06/01/2009 N 9,918,459.35 9,913,042.62 08/01/2000
600870532 N/A 12/01/2009 N 9,578,847.03 9,577,045.05 08/01/2000
310851538 N/A 05/01/2009 N 9,410,331.01 9,404,584.35 08/01/2000
600870512 N/A 10/01/2009 N 9,398,898.14 9,390,717.85 08/01/2000
700200084 N/A 09/01/2009 N 9,316,625.15 9,311,790.30 08/01/2000
600870520 N/A 02/01/2010 N 8,958,998.43 8,952,348.09 08/01/2000
600870533 N/A 08/01/2009 N 8,645,920.66 8,641,862.10 08/01/2000
600870534 N/A 01/01/2010 N 8,566,744.67 8,562,304.34 08/01/2000
600870535 N/A 09/01/2009 N 8,548,917.00 8,544,760.27 08/01/2000
310900008 N/A 10/01/2009 N 7,956,723.46 7,952,719.78 08/01/2000
600870536 N/A 12/01/2009 N 7,895,338.46 7,892,024.29 08/01/2000
600870537 N/A 08/01/2009 N 7,718,029.47 7,708,410.55 08/01/2000
600870538 N/A 01/01/2010 N 6,969,450.77 6,964,244.57 08/01/2000
310851281 N/A 10/01/2008 N 6,761,626.55 6,752,061.53 08/01/2000
600870539 N/A 12/01/2009 N 6,623,087.32 6,619,981.45 08/01/2000
600870540 N/A 09/01/2009 N 6,580,418.46 6,576,627.86 08/01/2000
600870541 N/A 02/01/2010 N 6,479,799.64 6,476,847.64 08/01/2000
600870513 N/A 12/01/2008 N 6,400,000.00 6,400,000.00 08/01/2000
600870542 N/A 01/01/2010 N 6,216,770.54 6,212,083.14 08/01/2000
600870514 N/A 10/01/2008 N 6,202,369.73 6,198,114.36 08/01/2000
600870543 N/A 08/01/2009 N 5,951,924.45 5,948,034.99 08/01/2000
600870544 N/A 07/01/2009 N 5,878,336.45 5,872,738.37 08/01/2000
310851048 N/A 05/01/2013 N 5,870,862.72 5,865,475.35 08/01/2000
600870545 N/A 02/01/2010 N 5,506,638.95 5,503,852.36 08/01/2000
600870546 N/A 11/01/2009 N 5,320,739.23 5,317,666.75 08/01/2000
600870547 N/A 07/01/2009 N 5,287,034.90 5,284,307.56 08/01/2000
600870548 N/A 02/01/2010 N 5,135,289.14 5,133,254.34 08/01/2000
600870549 N/A 01/01/2010 N 5,083,035.26 5,080,925.55 08/01/2000
600870550 N/A 01/01/2010 N 4,983,491.93 4,981,447.31 08/01/2000
600870551 N/A 09/05/2019 N 4,908,045.84 4,899,104.47 08/05/2000
310851350 N/A 06/01/2009 N 4,890,892.52 4,882,081.14 08/01/2000
310900007 N/A 11/01/2009 N 4,659,148.01 4,654,500.98 08/01/2000
600870552 N/A 09/01/2009 N 4,600,000.00 4,600,000.00 08/01/2000
600870553 N/A 03/01/2010 N 4,600,000.00 4,600,000.00 08/01/2000
600870554 N/A 02/01/2010 N 4,569,762.76 4,567,450.25 08/01/2000
700200243 N/A 04/01/2009 N 4,515,351.82 4,512,727.86 08/01/2000
600870555 N/A 02/01/2010 N 4,475,468.05 4,471,227.93 08/01/2000
600870515 N/A 10/01/2009 N 4,456,400.04 4,451,392.28 08/01/2000
310851620 N/A 08/01/2009 N 4,362,206.75 4,359,161.76 08/01/2000
600870556 N/A 10/05/2009 N 4,120,554.26 4,118,850.59 08/05/2000
600870557 N/A 12/01/2009 N 4,073,816.35 4,070,507.32 08/01/2000
600870516 N/A 10/01/2009 N 3,959,675.63 3,955,048.84 08/01/2000
600870558 N/A 11/01/2009 N 3,882,319.31 3,880,594.54 08/01/2000
600870559 N/A 02/01/2010 N 3,581,963.21 3,578,930.03 08/01/2000
600870560 N/A 10/01/2009 N 3,569,310.22 3,566,229.29 08/01/2000
600870561 N/A 08/03/2009 N 3,476,733.35 3,474,946.60 08/03/2000
600870562 N/A 09/01/2009 N 3,467,228.65 3,464,303.33 08/01/2000
310851603 N/A 09/01/2009 N 3,432,162.23 3,430,796.82 08/01/2000
600870563 N/A 01/01/2010 N 3,385,993.08 3,384,075.89 08/01/2000
600870564 N/A 11/01/2009 N 3,235,004.75 3,233,530.29 08/01/2000
310900027 N/A 12/01/2009 N 3,228,143.42 3,225,347.61 08/01/2000
700200235 N/A 08/01/2009 N 3,204,900.91 3,203,391.08 08/01/2000
310851639 N/A 10/01/2009 N 3,164,780.45 3,163,436.34 08/01/2000
600870517 N/A 01/01/2010 N 3,129,140.82 3,127,284.06 08/01/2000
600870565 N/A 02/01/2010 N 3,083,837.00 3,081,082.15 08/01/2000
700200236 N/A 08/01/2009 N 3,056,332.82 3,054,944.07 08/01/2000
600870566 N/A 12/01/2009 N 3,038,794.73 3,037,553.13 08/01/2000
310900013 N/A 10/01/2009 N 2,982,242.74 2,980,552.21 08/01/2000
310851502 N/A 04/01/2009 N 2,972,900.68 2,971,344.20 08/01/2000
600870567 N/A 11/01/2009 N 2,787,811.42 2,786,645.14 08/01/2000
600870568 N/A 08/01/2009 N 2,782,867.20 2,781,588.82 08/01/2000
600870569 N/A 08/01/2009 N 2,710,960.55 2,709,476.42 08/01/2000
600870570 N/A 10/01/2009 N 2,684,792.23 2,683,366.36 08/01/2000
700200237 N/A 12/01/2009 N 2,664,586.00 2,663,402.67 08/01/2000
600870571 N/A 12/01/2009 N 2,590,599.93 2,589,566.04 08/01/2000
600870572 N/A 11/01/2009 N 2,586,537.89 2,585,151.11 08/01/2000
600870573 N/A 02/01/2015 N 2,561,335.68 2,553,891.21 08/01/2000
600870518 N/A 12/01/2009 N 2,538,167.40 2,536,430.74 08/01/2000
600870521 N/A 07/01/2009 N 2,534,240.96 2,533,160.30 08/01/2000
310851615 N/A 09/01/2009 N 2,455,252.35 2,450,925.28 08/01/2000
600870574 N/A 12/01/2009 N 2,391,088.44 2,390,096.24 08/01/2000
600870575 N/A 01/05/2010 N 2,385,763.69 2,383,689.27 08/05/2000
600870576 N/A 11/03/2009 N 2,389,337.49 2,388,307.13 08/03/2000
600870577 N/A 09/01/2009 N 2,385,529.16 2,384,344.82 08/01/2000
700200238 N/A 06/01/2009 N 2,333,291.57 2,332,230.68 08/01/2000
700200239 N/A 08/01/2008 N 2,311,412.49 2,309,874.27 08/01/2000
310851506 N/A 05/01/2009 N 2,276,576.19 2,275,185.56 08/01/2000
310851553 N/A 06/01/2009 N 2,271,617.11 2,269,603.89 08/01/2000
310851592 N/A 07/01/2009 N 2,226,652.49 2,225,749.66 08/01/2000
600870578 N/A 02/01/2010 N 2,207,638.78 2,206,521.58 08/01/2000
700200240 N/A 06/01/2009 N 2,177,674.62 2,175,482.78 08/01/2000
310900001 N/A 10/01/2014 N 2,142,621.00 2,136,023.58 08/01/2000
600870579 N/A 02/01/2010 N 2,089,875.65 2,088,196.57 08/01/2000
600870580 N/A 10/01/2009 N 2,040,162.39 2,039,292.61 08/01/2000
600870581 N/A 01/01/2010 N 1,992,339.22 1,991,320.37 08/01/2000
600870582 N/A 10/01/2009 N 1,988,987.16 1,987,962.20 08/01/2000
310851534 N/A 07/01/2004 N 1,980,551.38 1,979,093.11 08/01/2000
600870583 N/A 10/01/2009 N 1,963,959.17 1,962,926.50 08/01/2000
600870519 N/A 09/01/2009 N 1,961,930.88 1,960,574.23 08/01/2000
600870584 N/A 08/01/2004 N 1,878,795.13 1,877,011.73 08/01/2000
310851602 N/A 09/01/2009 N 1,727,940.84 1,726,402.67 08/01/2000
700200241 N/A 09/01/2009 N 1,686,076.56 1,685,273.86 08/01/2000
310851567 N/A 05/01/2009 N 1,602,653.71 1,600,766.30 08/01/2000
600870585 N/A 08/01/2009 N 1,589,498.81 1,588,695.74 08/01/2000
310851593 N/A 07/01/2009 N 1,586,978.15 1,586,009.90 08/01/2000
310851491 N/A 07/01/2009 N 1,497,632.93 1,488,864.90 08/01/2000
310851595 N/A 07/01/2009 N 1,483,178.66 1,481,880.39 08/01/2000
310851532 N/A 04/01/2009 N 1,475,387.84 1,473,825.62 08/01/2000
310851590 N/A 07/01/2014 N 1,445,668.79 1,440,944.61 08/01/2000
310900014 N/A 11/01/2019 N 1,432,399.81 1,430,341.53 08/01/2000
310851589 N/A 07/01/2009 N 1,405,467.47 1,404,365.58 08/01/2000
310851536 N/A 04/01/2009 N 1,282,428.57 1,281,349.57 08/01/2000
310851605 N/A 07/01/2009 N 1,185,658.03 1,184,539.07 08/01/2000
600870586 N/A 01/01/2010 N 1,145,553.07 1,144,959.31 08/01/2000
Totals 687,369,148.41 686,894,213.01
Appraisal Appraisal Res Mod
Reduction Reduction Strat. Code
Date Amount (2) (3)
Totals 0.00
<FN>
(1) Property Type Code
SS- Self Storage
MF- Multi-Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
LO- Lodging
MU- Mixed Use
OT- Other
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
(3) Modification Code
1- Maturity Date Extension
2- Amortization Change
3- Principal Write-Off
4- Combination
</FN>
</TABLE>
Principal Prepayment Detail
No Principal Prepayments this Period
<TABLE>
<CAPTION>
Historical Detail
Delinquencies
Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications
Date # Balance # Balance # Balance # Balance # Balance # Balance
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
08/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
07/17/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
06/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
05/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
04/17/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
<S> <C> <C> <C> <C>
08/15/2000 0 $0.00 0 $0.00
07/17/2000 0 $0.00 0 $0.00
06/15/2000 0 $0.00 0 $0.00
05/15/2000 0 $0.00 0 $0.00
04/17/2000 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
<S> <C> <C> <C>
08/15/2000 7.866664% 7.804497% 111
07/17/2000 7.866612% 7.804442% 112
06/15/2000 7.866573% 7.804400% 113
05/15/2000 7.866521% 7.804346% 114
04/17/2000 7.866482% 7.804305% 115
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
</TABLE>
Delinquency Loan Detail
No Delinquent Loans this Period
Specially Serviced Loan Detail - Part 1
No Specially Serviced Loans this Period
Specially Serviced Loan Detail - Part 2
No Specially Serviced Loans this Period
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
No Liquidated Loans this Period
