Wells Fargo Bank MN, N. A.
Corporate Trust Services DLJ Commercial Mortgage Trust 2000-CF1
11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates
Columbia, MD 21044 Series 2000-CF1
For Additional Information, please contact
CTSLink Customer Service
301-815-6600
Reports Available on the World Wide Web
@ www.ctslink.com/cmbs
Payment Date: 08/10/2000
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 - 14
Principal Prepayment Detail 15
Historical Detail 16
Delinquency Loan Detail 17 - 18
Specially Serviced Loan Detail 19 - 20
Modified Loan Detail 21
Liquidated Loan Detail 22
This report has been compiled from information provided to Wells Fargo MN,
N.A. by various third parties, which may include the Servicer, Master Servicer,
Special Servicer and others. Wells Fargo MN, N.A. has not independently
confirmed the accuracy of information received from these third parties and
assumes no duty to do so. Wells Fargo MN, N.A. expressly disclaims any
responsibility for the accuracy or completeness of information furnished by
third parties.
Underwriter
Donaldson, Lufkin & Jenrette Securities
Corporation
277 Park Avenue
New York, NY 10172
Contact: N. Dante LaRocca
Phone Number: (212) 892-3000
Master Servicer
Midland Loan Services, Inc.
210 West 10th Street
Kansas City, MO 64105
Contact: Brad Hauger
Phone Number: (816) 292-8629
Special Servicer
GMAC Commercial Mortgage Corporation
650 Dresher Road
Horsham, PA 10944-8015
Contact: Coral I. Horstmeyer
Phone Number: (215) 328-1790
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-1A 23322BKD9 7.450000% 96,065,000.00 95,518,913.39 354,634.79
A-1B 23322BKE7 7.620000% 566,400,000.00 566,400,000.00 0.00
A-2 23322BKF4 7.760000% 44,312,000.00 44,312,000.00 0.00
A-3 23322BKG2 7.920000% 37,665,000.00 37,665,000.00 0.00
A-4 23322BKH0 8.020000% 13,294,000.00 13,294,000.00 0.00
B-1 23322BKJ6 8.490000% 31,018,000.00 31,018,000.00 0.00
B-2 23322BKK3 8.330000% 11,078,000.00 11,078,000.00 0.00
B-3 23322BKL1 6.998000% 31,019,000.00 31,019,000.00 0.00
B-4 23322BKM9 6.998000% 8,862,000.00 8,862,000.00 0.00
B-5 23322BKN7 6.998000% 2,216,000.00 2,216,000.00 0.00
B-6 23322BKP2 6.998000% 6,647,000.00 6,647,000.00 0.00
B-7 23322BKQ0 6.998000% 8,862,000.00 8,862,000.00 0.00
B-8 23322BKR8 6.998000% 8,863,000.00 8,863,000.00 0.00
C 23322BKS6 6.998000% 15,952,000.00 15,952,000.00 0.00
D 23322BKT4 6.998000% 3,988,440.00 3,988,440.00 0.00
E 23322BKU1 0.000000% 0.00 0.00 0.00
R 23322BKV9 0.000000% 0.00 0.00 0.00
886,241,440.00 885,695,353.39 354,634.79
</TABLE>
<TABLE>
<CAPTION>
Class CUSIP Interest Prepayment Realized Loss/ Total
Distribution Penalties Additional Trust Distribution
Fund Expenses
<S> <C> <C> <C> <C> <C>
A-1A 23322BKD9 593,013.25 0.00 0.00 947,648.04
A-1B 23322BKE7 3,596,640.00 0.00 0.00 3,596,640.00
A-2 23322BKF4 286,550.93 0.00 0.00 286,550.93
A-3 23322BKG2 248,589.00 0.00 0.00 248,589.00
A-4 23322BKH0 88,848.23 0.00 0.00 88,848.23
B-1 23322BKJ6 219,452.35 0.00 0.00 219,452.35
B-2 23322BKK3 76,899.78 0.00 0.00 76,899.78
B-3 23322BKL1 180,892.47 0.00 0.00 180,892.47
B-4 23322BKM9 51,680.23 0.00 0.00 51,680.23
B-5 23322BKN7 12,922.97 0.00 0.00 12,922.97
B-6 23322BKP2 38,763.09 0.00 0.00 38,763.09
B-7 23322BKQ0 51,680.23 0.00 0.00 51,680.23
B-8 23322BKR8 51,686.06 0.00 0.00 51,686.06
C 23322BKS6 93,026.75 0.00 0.00 93,026.75
D 23322BKT4 23,259.25 0.00 0.00 23,259.25
E 23322BKU1 0.00 0.00 0.00 0.00
R 23322BKV9 0.00 0.00 0.00 0.00
5,613,904.59 0.00 0.00 5,968,539.38
</TABLE>
<TABLE>
<CAPTION>
Current
Subordination
Class CUSIP Ending Balance Level(1)
<S> <C> <C> <C>
A-1A 23322BKD9 95,164,278.60 25.28%
A-1B 23322BKE7 566,400,000.00 25.28%
A-2 23322BKF4 44,312,000.00 20.27%
A-3 23322BKG2 37,665,000.00 16.02%
A-4 23322BKH0 13,294,000.00 14.51%
B-1 23322BKJ6 31,018,000.00 11.01%
B-2 23322BKK3 11,078,000.00 9.76%
B-3 23322BKL1 31,019,000.00 6.26%
B-4 23322BKM9 8,862,000.00 5.26%
B-5 23322BKN7 2,216,000.00 5.01%
B-6 23322BKP2 6,647,000.00 4.25%
B-7 23322BKQ0 8,862,000.00 3.25%
B-8 23322BKR8 8,863,000.00 2.25%
C 23322BKS6 15,952,000.00 0.45%
D 23322BKT4 3,988,440.00 0.00%
E 23322BKU1 0.00 0.00%
R 23322BKV9 0.00 0.00%
885,340,718.60
</TABLE>
<TABLE>
<CAPTION>
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<S> <C> <C> <C> <C>
S 23322BKC1 1.021232% 886,241,440.00 885,695,353.39
</TABLE>
<TABLE>
<CAPTION>
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<S> <C> <C> <C> <C> <C>
S 23322BKC1 753,750.53 0.00 753,750.53 885,340,718.60
<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-1A 23322BKD9 994.31544673 3.69161287 6.17304169
A-1B 23322BKE7 1,000.00000000 0.00000000 6.35000000
A-2 23322BKF4 1,000.00000000 0.00000000 6.46666659
A-3 23322BKG2 1,000.00000000 0.00000000 6.60000000
A-4 23322BKH0 1,000.00000000 0.00000000 6.68333308
B-1 23322BKJ6 1,000.00000000 0.00000000 7.07500000
B-2 23322BKK3 1,000.00000000 0.00000000 6.94166637
B-3 23322BKL1 1,000.00000000 0.00000000 5.83166672
B-4 23322BKM9 1,000.00000000 0.00000000 5.83166667
B-5 23322BKN7 1,000.00000000 0.00000000 5.83166516
B-6 23322BKP2 1,000.00000000 0.00000000 5.83166692
B-7 23322BKQ0 1,000.00000000 0.00000000 5.83166667
B-8 23322BKR8 1,000.00000000 0.00000000 5.83166648
C 23322BKS6 1,000.00000000 0.00000000 5.83166688
D 23322BKT4 1,000.00000000 0.00000000 5.83166601
E 23322BKU1 0.00000000 0.00000000 0.00000000
R 23322BKV9 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-1A 23322BKD9 0.00000000 0.00000000 990.62383386
A-1B 23322BKE7 0.00000000 0.00000000 1,000.00000000
A-2 23322BKF4 0.00000000 0.00000000 1,000.00000000
A-3 23322BKG2 0.00000000 0.00000000 1,000.00000000
A-4 23322BKH0 0.00000000 0.00000000 1,000.00000000
B-1 23322BKJ6 0.00000000 0.00000000 1,000.00000000
B-2 23322BKK3 0.00000000 0.00000000 1,000.00000000
B-3 23322BKL1 0.00000000 0.00000000 1,000.00000000
B-4 23322BKM9 0.00000000 0.00000000 1,000.00000000
B-5 23322BKN7 0.00000000 0.00000000 1,000.00000000
B-6 23322BKP2 0.00000000 0.00000000 1,000.00000000
B-7 23322BKQ0 0.00000000 0.00000000 1,000.00000000
B-8 23322BKR8 0.00000000 0.00000000 1,000.00000000
C 23322BKS6 0.00000000 0.00000000 1,000.00000000
D 23322BKT4 0.00000000 0.00000000 1,000.00000000
E 23322BKU1 0.00000000 0.00000000 0.00000000
R 23322BKV9 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> <C>
S 23322BKC1 999.38381734 0.85050247 0.00000000 998.98366138
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 1,401,548.10
Servicing Advances Outstanding 0.00
Reimbursement for Interest on Advances 0.00
paid from general collections
</TABLE>
<TABLE>
<CAPTION>
Servicing Fee Breakdowns
<S> <C>
Current Period Accrued Servicing Fees 37,781.06
Less Delinquent Servicing Fees 6,461.86
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 27,211.23
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 58,530.43
</TABLE>
<TABLE>
<CAPTION>
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable
Certificate Prepayment Certificate Certificate
Interest Interest Shortfall Interest Interest
Adjustment
<S> <C> <C> <C> <C>
S 753,750.53 0.00 753,750.53 0.00
A-1A 593,013.25 0.00 593,013.25 0.00
A-1B 3,596,640.00 0.00 3,596,640.00 0.00
A-2 286,550.93 0.00 286,550.93 0.00
A-3 248,589.00 0.00 248,589.00 0.00
A-4 88,848.23 0.00 88,848.23 0.00
B-1 219,452.35 0.00 219,452.35 0.00
B-2 76,899.78 0.00 76,899.78 0.00
B-3 180,892.47 0.00 180,892.47 0.00
B-4 51,680.23 0.00 51,680.23 0.00
B-5 12,922.97 0.00 12,922.97 0.00
B-6 38,763.09 0.00 38,763.09 0.00
B-7 51,680.23 0.00 51,680.23 0.00
B-8 51,686.06 0.00 51,686.06 0.00
C 93,026.75 0.00 93,026.75 0.00
D 23,259.25 0.00 23,259.25 0.00
Total 6,367,655.12 0.00 6,367,655.12 0.00
</TABLE>
<TABLE>
<CAPTION>
Additional Remaining Unpaid
Trust Fund Interest Distributable
Class Expenses Distribution Certificate Interest
<S> <C> <C> <C>
S 0.00 753,750.53 0.00
A-1A 0.00 593,013.25 0.00
A-1B 0.00 3,596,640.00 0.00
A-2 0.00 286,550.93 0.00
A-3 0.00 248,589.00 0.00
A-4 0.00 88,848.23 0.00
B-1 0.00 219,452.35 0.00
B-2 0.00 76,899.78 0.00
B-3 0.00 180,892.47 0.00
B-4 0.00 51,680.23 0.00
B-5 0.00 12,922.97 0.00
B-6 0.00 38,763.09 0.00
B-7 0.00 51,680.23 0.00
B-8 0.00 51,686.06 0.00
C 0.00 93,026.75 0.00
D 0.00 23,259.25 0.00
Total 0.00 6,367,655.12 0.00
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 6,722,289.91
Aggregate Number of Outstanding Loans 128
Aggregate Unpaid Principal Balance of Loans 885,422,227.12
Aggregate Stated Principal Balance of Loans 885,340,719.13
Aggregate Amount of Service Fee 58,530.43
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 1,845.20
Aggregate Trust Fund Expenses 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0
Aggregate Unpaid Principal Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
Appraisal Reduction Amount
Appraisal Date Appraisal
Loan Reduction Reduction
Number Amount Effected
<S> <C> <C>
None
Total
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings
Class Cusip Fitch Moody's S&P
<S> <C> <C> <C> <C>
S 23322BKC1 AAA X AAA
A-1A 23322BKD9 AAA X AAA
A-1B 23322BKE7 AAA X AAA
A-2 23322BKF4 AA X AA
A-3 23322BKG2 A X A
A-4 23322BKH0 A- X A-
B-1 23322BKJ6 BBB X BBB
B-2 23322BKK3 BBB- X BBB-
B-3 23322BKL1 BB+ X BB+
B-4 23322BKM9 BB X BB
B-5 23322BKN7 BB- X BB-
B-6 23322BKP2 B+ X B+
B-7 23322BKQ0 B X B
B-8 23322BKR8 B- X B-
C 23322BKS6 NR X NR
D 23322BKT4 NR X NR
</TABLE>
<TABLE>
<CAPTION>
Current Ratings(1)
Class Cusip Fitch Moody's S&P
<S> <C> <C> <C> <C>
S 23322BKC1 AAA X AAA
A-1A 23322BKD9 AAA X AAA
A-1B 23322BKE7 AAA X AAA
A-2 23322BKF4 AA X AA
A-3 23322BKG2 A X A
A-4 23322BKH0 A- X A-
B-1 23322BKJ6 BBB X BBB
B-2 23322BKK3 BBB- X BBB-
B-3 23322BKL1 BB+ X BB+
B-4 23322BKM9 BB X BB
B-5 23322BKN7 BB- X BB-
B-6 23322BKP2 B+ X B+
B-7 23322BKQ0 B X B
B-8 23322BKR8 B- X B-
C 23322BKS6 NR X NR
D 23322BKT4 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.
Fitch IBCA, 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 500,000 6 2,793,420.83 0.32 114 8.8922 1.443573
500,001 to 750,000 12 7,371,793.33 0.83 100 8.9740 1.324560
750,000 to 1,000,000 10 8,772,756.86 0.99 104 8.9507 1.265888
1,000,001 to 1,250,000 9 10,209,489.92 1.15 114 8.7466 1.246028
1,250,001 to 1,500,000 8 11,432,910.28 1.29 115 8.7052 1.454596
1,500,001 to 1,750,000 7 11,170,015.13 1.26 114 8.7531 1.304827
1,750,001 to 2,000,000 7 13,263,951.90 1.50 115 8.6330 1.324052
2,000,001 to 3,000,000 12 29,199,667.02 3.30 114 8.6046 1.293843
3,000,001 to 4,000,000 8 28,653,579.79 3.24 115 8.5009 1.204117
4,000,001 to 5,000,000 7 32,441,375.63 3.66 112 8.3472 1.337767
5,000,001 to 6,000,000 3 16,320,517.78 1.84 116 8.4138 1.326819
6,000,001 to 8,500,000 10 74,434,550.20 8.41 116 8.3231 1.284017
8,500,001 to 9,500,000 4 35,700,309.55 4.03 112 8.3452 1.242441
9,500,001 to 10,000,000 3 29,230,915.79 3.30 114 8.5251 1.309809
10,000,001 to 11,250,000 1 11,130,000.00 1.26 115 8.8400 1.260000
11,250,001 to 12,000,000 2 23,460,971.96 2.65 117 8.0769 1.235766
12,000,001 to 19,500,000 7 113,842,924.92 12.86 114 8.4589 1.289081
19,500,001 to 34,500,000 6 165,402,831.61 18.68 114 8.3242 1.317169
34,500,001 and greater 6 260,508,736.63 29.42 120 8.3291 1.409404
Totals 128 885,340,719.13 100.00 116 8.4010 1.329136
</TABLE>
<TABLE>
<CAPTION>
State(3)
% Of
# of Scheduled Agg WAM Weighted
State Props Balance Bal. (2) WAC Avg DSCR(1)
<S> <C> <C> <C> <C> <C> <C>
Alabama 3 10,539,032.98 1.19 115 8.5627 1.285912
Arizona 2 31,041,070.95 3.51 112 8.2360 1.366033
California 19 231,789,582.88 26.18 114 8.1868 1.294568
Colorado 5 12,138,050.29 1.37 117 8.3510 1.288977
Connecticut 5 60,600,058.52 6.84 116 8.3151 1.488316
Florida 8 49,644,468.97 5.61 117 8.3461 1.279435
Georgia 4 16,980,881.49 1.92 116 8.5489 1.380619
Illinois 3 27,952,351.15 3.16 116 8.6124 1.328320
Indiana 2 21,960,272.94 2.48 113 8.5271 1.407354
Kentucky 1 616,367.50 0.07 111 8.8200 1.310000
Louisiana 4 5,816,539.76 0.66 115 8.6498 1.271706
Maine 1 1,484,056.34 0.17 116 8.4900 1.300000
Maryland 2 2,491,070.30 0.28 115 9.0500 1.345928
Massachusetts 6 39,770,862.15 4.49 117 8.3077 1.209820
Michigan 4 49,246,193.04 5.56 116 8.2335 1.212520
Minnesota 2 4,355,122.74 0.49 113 8.7320 1.314805
Missouri 1 17,181,549.61 1.94 112 8.5300 1.270000
Nebraska 1 508,278.12 0.06 113 8.7500 1.230000
Nevada 1 4,773,379.41 0.54 113 8.6500 1.270000
New Hampshire 1 24,707,172.88 2.79 116 8.2200 1.230000
New Jersey 5 14,220,016.23 1.61 111 8.7287 1.358555
New Mexico 1 3,594,547.19 0.41 117 8.1400 1.330000
New York 4 91,247,282.07 10.31 128 8.6892 1.545002
Ohio 3 8,222,135.61 0.93 112 8.3944 1.363042
Oklahoma 1 618,801.30 0.07 115 9.1200 1.360000
Pennsylvania 4 2,892,093.33 0.33 114 9.1531 1.263794
Tennessee 2 2,653,246.57 0.30 115 8.6507 1.251079
Texas 38 115,973,385.55 13.10 113 8.6181 1.277447
Virginia 3 13,370,881.92 1.51 116 8.3817 1.352770
Washington 2 17,974,494.43 2.03 117 8.3593 1.245334
Wisconsin 1 977,472.91 0.11 114 9.3600 1.250000
Totals 139 885,340,719.13 100.00 116 8.4010 1.329136
</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>
7.7500% or less 1 4,968,478.58 0.56 110 7.6600 1.750000
7.7510% to 8.0000% 2 43,243,638.97 4.88 110 7.9092 1.413054
8.0010% to 8.2500% 20 277,737,674.47 31.37 115 8.1449 1.279084
8.2510% to 8.5000% 32 248,135,267.50 28.03 115 8.3735 1.322263
8.5010% to 8.7500% 29 199,221,857.28 22.50 115 8.6337 1.402597
8.7510% to 9.0000% 25 93,478,262.82 10.56 126 8.8548 1.278834
9.0010% to 9.2500% 15 15,873,197.17 1.79 105 9.1222 1.340560
9.251% and greater 4 2,682,342.34 0.30 115 9.4066 1.244440
Totals 128 885,340,719.13 100.00 116 8.4010 1.329136
</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 127 881,269,920.03 99.54 116 8.4021 1.328439
13 to 24 months 1 4,070,799.10 0.46 107 8.1700 1.480000
25 to 36 months 0 0.00 0.00 0 0.0000 0.000000
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 128 885,340,719.13 100.00 116 8.4010 1.329136
</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>
1.19 or less 2 8,545,970.42 0.97 114 8.8250 0.641009
1.20 to 1.21 12 69,877,859.52 7.89 116 8.2595 1.202177
1.22 to 1.23 11 97,984,029.72 11.07 115 8.4746 1.229852
1.24 to 1.25 20 90,964,862.65 10.27 114 8.4105 1.244974
1.26 to 1.27 17 103,923,064.18 11.74 114 8.5113 1.265877
1.28 to 1.29 16 154,613,861.08 17.46 115 8.1879 1.282571
1.30 to 1.39 30 183,390,400.87 20.71 121 8.5567 1.337339
1.40 and greater 20 176,040,670.69 19.88 114 8.3506 1.581383
Totals 128 885,340,719.13 100.00 116 8.4010 1.329136
</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>
Industrial 6 15,334,520.63 1.73 116 8.4557 1.306896
Lodging 1 9,658,036.97 1.09 109 8.7100 1.400000
Mixed Use 2 11,395,845.36 1.29 112 8.4413 1.257246
Mobile Home Park 10 44,713,697.09 5.05 116 8.6720 1.282825
Multi-Family 73 269,171,150.36 30.40 114 8.4047 1.276927
Office 17 299,266,816.58 33.80 119 8.4528 1.401193
Retail 30 235,800,652.14 26.63 114 8.2615 1.308083
Totals 139 885,340,719.13 100.00 116 8.4010 1.329136
</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>
57 months or less 4 2,705,609.45 0.31 56 9.1700 1.333137
58 to 99 months 1 980,480.74 0.11 76 8.8900 1.260000
100 to 120 months 122 840,191,487.20 94.90 115 8.3763 1.329161
121 months or greater 1 41,463,141.74 4.68 142 8.8400 1.330000
Totals 128 885,340,719.13 100.00 116 8.4010 1.329136
</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>
57 months or less 0 0.00 0.00 0 0.0000 0.000000
58 to 99 months 0 0.00 0.00 0 0.0000 0.000000
100 to 120 months 0 0.00 0.00 0 0.0000 0.000000
121 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 0 0.00 0.00 0 0.0000 0.000000
</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 48,480,000.00 5.48 113 8.4793 1.322304
232 months or less 1 957,032.60 0.11 111 8.7300 1.250000
233 to 290 months 2 10,155,815.40 1.15 109 8.6924 1.424507
291 to 350 months 26 98,584,028.80 11.14 112 8.2523 1.379078
351 months or greater 94 727,163,842.33 82.13 117 8.4114 1.321593
Totals 128 885,340,719.13 100.00 116 8.4010 1.329136
</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 123 815,796,505.21 92.14 116 8.4238 1.331637
1 year or less 5 69,544,213.92 7.86 112 8.1332 1.299802
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 128 885,340,719.13 100.00 116 8.4010 1.329136
<FN>
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures
become available from borrowers on an asset level. In all cases the most
current DSCR provided by the Servicer is used. To the extent that no DSCR
is provided by the Servicer, information from the offering document is
used. The trustee makes no reprensentations 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 the related
mortgage loan as disclosed in the offering document.
Note: (i) "Scheduled Balance" has the meaning assigned thereto in the CMSA
Standard Information Package.
</FN>
</TABLE>
<TABLE>
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>
30224049 1 OF New Haven CT 399,574.17 23,105.18 8.300%
30224109 2 MF Fremont CA 337,162.56 22,556.31 8.005%
30224126 3 OF New York NY 315,728.83 13,423.05 8.840%
30224125 4 OF New York NY 297,424.84 14,118.05 8.640%
30224187 5 RT Orion MI 268,036.86 16,109.83 8.200%
30224056 6 OF San Mateo CA 251,275.45 17,057.69 8.020%
30224075 7 RT Glendale CA 215,686.96 16,446.31 7.880%
30224104 8 MF Various TX 222,063.48 10,195.47 8.740%
30224047 9 RT Scottsdale AZ 203,395.31 0.00 8.230%
30224110 10 RT West Covina CA 190,347.95 10,603.73 8.350%
30224059 11 MF Nashua NH 174,960.15 10,531.52 8.220%
30224048 12 OF Chicago IL 179,574.40 8,823.72 8.590%
30224120 13 MH Nokomis FL 96,907.40 4,864.18 8.550%
30224119 14 MH Harlingen TX 34,754.27 1,744.46 8.550%
30224121 15 MH Largo FL 16,181.88 812.24 8.550%
30224089 16 MF Houston TX 134,215.48 7,271.65 8.490%
30224101 17 MH San Jose CA 84,724.03 0.00 8.840%
30224102 18 MH Rialto CA 28,165.22 0.00 8.840%
30224103 19 MH Rialto CA 21,314.22 0.00 8.840%
30224053 20 OF Sunnyvale CA 124,324.94 7,714.27 8.220%
30224050 21 OF Indianapolis IN 129,644.13 6,531.33 8.630%
30224057 22 MF St. Louis MO 126,252.85 6,751.66 8.530%
30224112 23 OF Largo FL 114,513.17 6,477.76 8.320%
30224087 24 MF Various TX 103,711.11 5,618.96 8.490%
30224122 25 RT Avon MA 84,265.24 5,128.63 8.160%
30224106 26 MF Winter Park FL 78,980.20 5,322.57 7.990%
30224107 27 OF Westwood MA 72,088.10 3,954.42 8.380%
30224076 28 LO Clinton NJ 72,493.47 7,400.74 8.710%
30224108 29 RT Issaquah WA 70,115.16 3,632.51 8.490%
30224090 30 MF Various TX 68,526.07 3,712.67 8.490%
30224185 31 OF Farmington Hills MI 63,241.15 3,809.37 8.280%
30224055 32 MU Brea CA 63,588.88 3,670.73 8.380%
30224081 33 RT Irondequoit NY 61,300.91 3,875.89 8.220%
30224118 34 RT Lake Stevens WA 59,322.68 3,547.66 8.210%
30224192 35 OF Alexandria VA 58,555.90 3,394.17 8.310%
30224091 36 MF Fresno CA 57,630.12 3,540.82 8.240%
30224100 37 RT Fairfield AL 59,200.07 2,937.75 8.610%
30224124 38 RT Atlanta GA 55,261.44 3,346.65 8.170%
30224194 39 MF Denton TX 51,061.43 5,441.40 8.360%
30224086 40 RT Sacramento CA 49,912.74 3,051.56 8.250%
30224088 41 MF Various TX 50,621.82 2,742.64 8.490%
30224111 42 IN Southborough MA 48,374.93 2,806.84 8.270%
30224123 43 RT Reseda CA 43,780.74 2,433.05 8.340%
30224113 44 OF Braintree MA 41,030.94 2,540.95 8.140%
30224115 45 MF Colorado Springs CO 37,584.49 4,203.37 8.250%
30224085 46 OF Warner Robins GA 39,691.46 1,738.00 8.890%
30224051 47 RT Stevenson Ranch CA 32,790.58 2,719.57 7.660%
30224098 48 RT Fresno CA 37,475.43 1,574.66 8.950%
30224082 49 RT Las Vegas NV 35,568.25 1,773.11 8.650%
30224079 50 RT Walnut CA 32,374.65 1,968.05 8.300%
30224092 51 MF Merrillville IN 31,667.43 2,053.38 8.130%
30224061 52 MF Cincinnati OH 28,652.70 1,918.95 8.170%
30224094 53 MH Fontana CA 27,592.96 1,518.10 8.460%
30224116 54 IN Fairfax VA 26,864.03 1,428.59 8.440%
30224099 55 OF Boston MA 27,499.89 2,693.51 8.660%
30224186 56 RT Albuquerque NM 25,206.72 1,560.99 8.140%
30224096 57 MF Lauderdale Lakes FL 25,063.04 1,629.06 8.110%
30224188 58 OF Cleveland OH 24,669.48 1,231.71 8.560%
30224097 59 OF Roseville MN 24,770.26 1,118.50 8.820%
30224171 60 MF Frisco TX 21,130.61 1,106.25 8.470%
30224062 61 MF East Hartford CT 20,286.33 1,144.11 8.450%
30224114 62 MF Colorado Springs CO 18,678.02 2,127.44 8.200%
30224077 63 MU Evanston IL 19,280.24 988.56 8.650%
30224191 64 RT Fort Mohave AZ 16,759.43 994.56 8.310%
30224144 65 MF Philadelphia PA 18,137.56 667.42 9.180%
30224080 66 RT Selma CA 16,464.72 976.37 8.350%
30224095 67 RT Stone Mountain GA 16,384.79 0.00 8.850%
30224156 68 MF Houston TX 16,171.85 1,457.79 8.860%
30224117 69 MH Bossier City LA 15,645.54 740.37 8.660%
30224064 70 MF Houston TX 14,011.72 873.24 8.150%
30224159 71 OF Pikesville MD 15,548.38 1,304.08 9.050%
30224083 72 MF Hueytown AL 13,815.93 836.36 8.270%
30224058 73 IN Louisville CO 14,002.62 749.94 8.450%
30224063 74 RT Denver CO 13,631.09 648.06 8.690%
30224152 75 MF Rome GA 13,708.62 593.64 8.860%
30224164 76 MF Orlando FL 13,931.43 1,186.43 9.010%
30224084 77 MF Lafayette LA 12,061.36 687.59 8.390%
30224145 78 MF Dallas TX 13,040.23 474.17 9.200%
30224150 79 MF Odessa TX 12,197.86 558.26 8.760%
30224078 80 RT Gladwin MI 11,800.19 594.18 8.670%
30224173 81 RT Wayne NJ 12,105.98 1,046.71 8.940%
30224105 82 RT Nashville TN 11,575.10 563.97 8.630%
30224136 83 MF Austin TX 11,445.43 561.58 8.680%
30224170 84 RT Dumfries VA 11,128.55 1,081.55 8.630%
30224060 85 MF Houston TX 10,773.98 598.18 8.380%
30224140 86 RT Roseville CA 11,230.49 1,091.48 8.740%
30224167 87 MF Biddeford ME 10,853.85 569.36 8.490%
30224093 88 IN Chicopee MA 11,387.70 1,012.14 8.980%
30224166 89 RT Plano TX 10,402.90 482.85 8.720%
30224135 90 RT Hammonton NJ 10,012.68 521.75 8.580%
30224149 91 MF San Antonio TX 9,955.14 355.83 9.190%
30224174 92 MF Shreveport LA 9,116.22 392.83 8.830%
30224132 93 MF Syracuse NY 8,532.87 463.42 8.500%
30224165 94 MF Houston TX 8,304.75 456.38 8.400%
30224151 95 MF Fontana CA 8,897.33 355.83 9.000%
30224176 96 MF San Antonio TX 8,751.60 355.55 8.920%
30224130 97 MF Round Rock TX 8,611.86 383.24 8.900%
30224143 98 MF Chicago IL 8,522.49 344.19 9.020%
30224141 99 MF Nashville TN 8,196.60 402.17 8.680%
30224052 100 MF Monticello MN 7,988.67 446.00 8.470%
30224131 101 MF Houston TX 7,508.39 331.34 8.890%
30224190 102 RT Milwaukee WI 7,880.53 259.93 9.360%
30224128 103 IN Edison NJ 7,204.68 1,354.94 8.730%
30224142 104 MF Austin TX 7,334.40 261.95 9.230%
30224189 105 MF Roseville MI 6,222.43 347.61 8.430%
30224133 106 MF Metairie LA 6,516.66 289.17 8.880%
30224163 107 MF Garland TX 6,624.10 237.73 9.170%
30224153 108 MF New Haven CT 6,126.38 299.19 8.640%
30224155 109 MF Cleveland OH 6,135.89 268.69 8.840%
30224175 110 MF Tampa FL 6,094.27 450.98 9.320%
30224160 111 MF Garland TX 5,717.23 205.18 9.170%
30224177 112 MF Coral Springs FL 5,270.68 241.22 8.760%
30224158 113 MF Irvington NJ 5,145.29 228.57 8.800%
30224148 114 MH Tulsa OK 4,861.08 181.21 9.120%
30224168 115 RT Huntsville AL 4,723.72 424.22 8.870%
30224129 116 MF Glasgow KY 4,682.96 217.70 8.820%
30224169 117 MF Norwalk CT 4,523.62 218.73 8.620%
30224146 118 MF West Chester PA 4,664.18 185.16 9.050%
30224162 119 MF Garland TX 4,534.35 162.74 9.170%
30224161 120 MF Garland TX 4,494.92 161.32 9.170%
30224054 121 MF Dallas TX 4,537.01 143.20 9.430%
30224138 122 MH Omaha NE 3,831.10 181.07 8.750%
30224172 123 MF Hartford CT 3,584.25 707.51 8.350%
30224137 124 MF Dallas TX 3,777.59 173.78 8.800%
30224139 125 IN Cheverly MD 3,877.45 335.66 9.050%
30224157 126 MF Denver CO 3,446.26 168.81 8.620%
30224134 127 MF Denison TX 3,493.19 140.57 9.040%
30224147 128 MF Austin TX 3,223.06 84.84 9.660%
Totals 6,407,281.40 354,634.79
</TABLE>
<TABLE>
<CAPTION>
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>
30224049 N/A 4/1/2010 N 55,906,219.03 55,883,113.85 8/1/2000
30224109 4/1/2010 4/1/2030 N 48,911,770.54 48,889,214.23 8/1/2000
30224126 N/A 6/1/2012 N 41,476,564.79 41,463,141.74 8/1/2000
30224125 N/A 6/1/2010 N 39,976,457.11 39,962,339.06 8/1/2000
30224187 N/A 5/1/2010 N 37,959,587.37 37,943,477.54 8/1/2000
30224056 N/A 2/1/2010 N 36,384,507.90 36,367,450.21 8/1/2000
30224075 N/A 8/1/2009 N 31,786,190.82 31,769,744.51 8/1/2000
30224104 N/A 4/1/2010 N 29,505,739.67 29,495,544.20 6/1/2000
30224047 N/A 12/1/2009 N 28,700,000.00 28,700,000.00 8/1/2000
30224110 N/A 5/1/2010 N 26,472,962.40 26,462,358.67 8/1/2000
30224059 N/A 4/1/2010 N 24,717,704.40 24,707,172.88 8/1/2000
30224048 N/A 5/1/2010 N 24,276,835.07 24,268,011.35 8/1/2000
30224120 N/A 5/1/2010 N 13,162,295.66 13,157,431.48 8/1/2000
30224119 N/A 5/1/2010 N 4,720,443.78 4,718,699.32 8/1/2000
30224121 N/A 5/1/2010 N 2,197,878.58 2,197,066.34 8/1/2000
30224089 N/A 1/1/2010 N 18,358,437.72 18,351,166.07 8/1/2000
30224101 N/A 3/1/2010 N 11,130,000.00 11,130,000.00 8/1/2000
30224102 N/A 3/1/2010 N 3,700,000.00 3,700,000.00 8/1/2000
30224103 N/A 3/1/2010 N 2,800,000.00 2,800,000.00 8/1/2000
30224053 N/A 1/1/2010 N 17,564,154.47 17,556,440.20 8/1/2000
30224050 N/A 1/1/2010 N 17,445,478.16 17,438,946.83 8/1/2000
30224057 12/1/2009 12/1/2029 N 17,188,301.27 17,181,549.61 8/1/2000
30224112 N/A 5/1/2010 N 15,983,538.49 15,977,060.73 8/1/2000
30224087 N/A 1/1/2010 N 14,185,948.96 14,180,330.00 8/1/2000
30224122 N/A 6/1/2010 N 11,992,206.13 11,987,077.50 8/1/2000
30224106 N/A 4/1/2010 N 11,479,217.03 11,473,894.46 7/1/2000
30224107 N/A 5/1/2010 N 9,989,882.30 9,985,927.88 8/1/2000
30224076 N/A 9/1/2009 N 9,665,437.71 9,658,036.97 7/1/2000
30224108 N/A 5/1/2010 N 9,590,583.45 9,586,950.94 8/1/2000
30224090 N/A 1/1/2010 N 9,373,222.58 9,369,509.91 8/1/2000
30224185 N/A 1/1/2010 N 8,869,726.40 8,865,917.03 7/1/2000
30224055 N/A 12/1/2009 N 8,812,069.94 8,808,399.21 8/1/2000
30224081 N/A 11/1/2009 N 8,660,359.29 8,656,483.40 7/1/2000
30224118 N/A 5/1/2010 N 8,391,091.15 8,387,543.49 7/1/2000
30224192 3/1/2010 3/1/2030 N 8,182,960.49 8,179,566.31 8/1/2000
30224091 N/A 1/1/2010 N 8,122,002.53 8,118,461.71 8/1/2000
30224100 N/A 3/1/2010 N 7,984,723.82 7,981,786.07 7/1/2000
30224124 N/A 6/1/2010 N 7,854,905.41 7,851,558.76 8/1/2000
30224194 N/A 6/1/2010 N 7,092,960.50 7,087,519.10 8/1/2000
30224086 N/A 1/1/2010 N 7,025,840.92 7,022,789.36 7/1/2000
30224088 N/A 1/1/2010 N 6,924,220.48 6,921,477.84 8/1/2000
30224111 N/A 5/1/2010 N 6,792,906.24 6,790,099.40 8/1/2000
30224123 N/A 6/1/2010 N 6,096,181.21 6,093,748.16 8/1/2000
30224113 N/A 5/1/2010 N 5,853,664.96 5,851,124.01 8/1/2000
30224115 N/A 5/1/2010 N 5,290,485.43 5,286,282.06 8/1/2000
30224085 1/1/2010 1/1/2030 N 5,184,849.71 5,183,111.71 8/1/2000
30224051 N/A 10/1/2009 N 4,971,198.15 4,968,478.58 8/1/2000
30224098 N/A 2/1/2010 N 4,862,552.99 4,860,978.33 7/1/2000
30224082 N/A 1/1/2010 N 4,775,152.52 4,773,379.41 8/1/2000
30224079 N/A 11/1/2009 N 4,529,682.83 4,527,714.78 7/1/2000
30224092 N/A 1/1/2010 N 4,523,379.49 4,521,326.11 7/1/2000
30224061 N/A 7/1/2009 N 4,072,718.05 4,070,799.10 8/1/2000
30224094 N/A 1/1/2010 N 3,787,640.89 3,786,122.79 8/1/2000
30224116 N/A 5/1/2010 N 3,696,319.01 3,694,890.42 8/1/2000
30224099 N/A 3/1/2010 N 3,687,685.60 3,684,992.09 8/1/2000
30224186 N/A 5/1/2010 N 3,596,108.18 3,594,547.19 7/1/2000
30224096 N/A 2/1/2010 N 3,588,837.31 3,587,208.25 7/1/2000
30224188 N/A 5/1/2010 N 3,346,778.89 3,345,547.18 8/1/2000
30224097 N/A 2/1/2010 N 3,261,390.37 3,260,271.87 8/1/2000
30224171 N/A 5/1/2010 N 2,897,139.26 2,896,033.01 7/1/2000
30224062 N/A 11/1/2009 N 2,787,966.60 2,786,822.49 7/1/2000
30224114 N/A 5/1/2010 N 2,645,195.05 2,643,067.61 8/1/2000
30224077 N/A 10/1/2009 N 2,588,434.71 2,587,446.15 7/1/2000
30224191 N/A 1/1/2010 N 2,342,065.51 2,341,070.95 7/1/2000
30224144 N/A 2/1/2010 N 2,294,441.82 2,293,774.40 8/1/2000
30224080 N/A 11/1/2009 N 2,289,859.37 2,288,883.00 8/1/2000
30224095 N/A 1/1/2010 N 2,150,000.00 2,150,000.00 7/1/2000
30224156 N/A 4/1/2010 N 2,119,663.12 2,118,205.33 8/1/2000
30224117 N/A 5/1/2010 N 2,098,038.11 2,097,297.74 8/1/2000
30224064 N/A 4/1/2010 N 1,996,524.10 1,995,650.86 7/1/2000
30224159 N/A 4/1/2010 N 1,995,158.61 1,993,854.53 7/1/2000
30224083 N/A 1/1/2010 N 1,940,061.83 1,939,225.47 8/1/2000
30224058 N/A 4/1/2010 N 1,924,391.11 1,923,641.17 8/1/2000
30224063 N/A 3/1/2010 N 1,821,594.64 1,820,946.58 8/1/2000
30224152 N/A 3/1/2010 N 1,796,804.66 1,796,211.02 8/1/2000
30224164 N/A 4/1/2010 N 1,795,608.70 1,794,422.27 7/1/2000
30224084 N/A 1/1/2010 N 1,669,455.98 1,668,768.39 7/1/2000
30224145 N/A 2/1/2010 N 1,646,031.81 1,645,557.64 8/1/2000
30224150 N/A 3/1/2010 N 1,617,038.20 1,616,479.94 7/1/2000
30224078 11/1/2009 5/1/2021 N 1,580,558.44 1,579,964.26 8/1/2000
30224173 N/A 5/1/2010 N 1,572,545.59 1,571,498.88 7/1/2000
30224105 N/A 4/1/2010 N 1,557,596.33 1,557,032.36 8/1/2000
30224136 N/A 1/1/2010 N 1,531,275.24 1,530,713.66 7/1/2000
30224170 N/A 5/1/2010 N 1,497,506.74 1,496,425.19 8/1/2000
30224060 N/A 4/1/2010 N 1,493,045.08 1,492,446.90 7/1/2000
30224140 N/A 1/1/2010 N 1,492,204.07 1,491,112.59 8/1/2000
30224167 N/A 4/1/2010 N 1,484,625.70 1,484,056.34 8/1/2000
30224093 N/A 1/1/2010 N 1,472,653.41 1,471,641.27 8/1/2000
30224166 N/A 4/1/2010 N 1,385,411.02 1,384,928.17 8/1/2000
30224135 N/A 12/1/2009 N 1,355,200.87 1,354,679.12 8/1/2000
30224149 N/A 3/1/2010 N 1,257,976.53 1,257,620.70 8/1/2000
30224174 N/A 5/1/2010 N 1,198,933.40 1,198,540.57 8/1/2000
30224132 N/A 12/1/2009 N 1,165,781.29 1,165,317.87 8/1/2000
30224165 N/A 4/1/2010 N 1,148,121.69 1,147,665.31 7/1/2000
30224151 N/A 3/1/2010 N 1,148,042.38 1,147,686.55 7/1/2000
30224176 N/A 6/1/2010 N 1,139,366.85 1,139,011.30 7/1/2000
30224130 N/A 11/1/2009 N 1,123,692.83 1,123,309.59 8/1/2000
30224143 N/A 2/1/2010 N 1,097,237.84 1,096,893.65 8/1/2000
30224141 N/A 1/1/2010 N 1,096,616.38 1,096,214.21 7/1/2000
30224052 N/A 11/1/2009 N 1,095,296.87 1,094,850.87 8/1/2000
30224131 N/A 12/1/2006 N 980,812.08 980,480.74 8/1/2000
30224190 N/A 2/1/2010 N 977,732.84 977,472.91 7/1/2000
30224128 N/A 11/1/2009 N 958,387.54 957,032.60 8/1/2000
30224142 N/A 2/1/2010 N 922,791.43 922,529.48 7/1/2000
30224189 N/A 1/1/2010 N 857,181.82 856,834.21 7/1/2000
30224133 N/A 12/1/2009 N 852,222.23 851,933.06 8/1/2000
30224163 N/A 4/1/2005 N 838,876.82 838,639.09 8/1/2000
30224153 N/A 3/1/2010 N 823,438.19 823,139.00 7/1/2000
30224155 N/A 3/1/2010 N 806,058.02 805,789.33 8/1/2000
30224175 N/A 6/1/2010 N 759,357.42 758,906.44 8/1/2000
30224160 N/A 4/1/2005 N 724,030.60 723,825.42 8/1/2000
30224177 N/A 3/1/2010 N 698,720.22 698,479.00 8/1/2000
30224158 N/A 4/1/2010 N 678,997.23 678,768.66 8/1/2000
30224148 N/A 3/1/2010 N 618,982.51 618,801.30 8/1/2000
30224168 N/A 4/1/2010 N 618,445.66 618,021.44 7/1/2000
30224129 N/A 11/1/2009 N 616,585.20 616,367.50 7/1/2000
30224169 N/A 5/1/2010 N 609,423.48 609,204.75 8/1/2000
30224146 N/A 2/1/2010 N 598,504.09 598,318.93 6/1/2000
30224162 N/A 4/1/2005 N 574,231.15 574,068.41 8/1/2000
30224161 N/A 4/1/2005 N 569,237.85 569,076.53 8/1/2000
30224054 N/A 2/1/2010 N 558,726.47 558,583.27 8/1/2000
30224138 N/A 1/1/2010 N 508,459.19 508,278.12 8/1/2000
30224172 N/A 5/1/2010 N 498,485.94 497,778.43 8/1/2000
30224137 N/A 1/1/2010 N 498,508.77 498,334.99 7/1/2000
30224139 N/A 1/1/2010 N 497,551.43 497,215.77 8/1/2000
30224157 N/A 4/1/2010 N 464,281.68 464,112.87 8/1/2000
30224134 N/A 1/1/2010 N 448,739.62 448,599.05 7/1/2000
30224147 N/A 3/1/2010 N 387,464.56 387,379.72 7/1/2000
Totals 885,695,353.93 885,340,719.13
</TABLE>
<TABLE>
Appraisal Appraisal Res Mod
Loan Number Reduction Reduction Strat. Code
Date Amount (2) (3)
<S> <C>
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>
08/10/2000 2 $30,093,863.13 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
07/10/2000 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>
08/10/2000 0 $0.00 0 $0.00
07/10/2000 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
<S> <C> <C> <C>
08/10/2000 8.400997% 8.347308% 116
07/10/2000 8.400986% 8.347297% 117
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Delinquency Loan Detail
Offering # of Paid Current Outstanding Status of
Loan Number Document Months Through P & I P & I Mortgage
Cross-Reference Delinq. Date Advances Advances** Loan(1)
<S> <C> <C> <C> <C> <C> <C>
30224104 8 1 6/1/2000 232,258.95 464,517.90 1
30224106 26 0 7/1/2000 84,302.77 84,302.77 A
30224076 28 0 7/1/2000 79,894.21 79,894.21 A
30224185 31 0 7/1/2000 67,050.52 67,050.52 B
30224081 33 0 7/1/2000 65,176.80 65,176.80 A
30224118 34 0 7/1/2000 62,870.34 62,870.34 A
30224100 37 0 7/1/2000 62,137.82 62,137.82 A
30224086 40 0 7/1/2000 52,964.30 52,964.30 A
30224098 48 0 7/1/2000 39,050.09 39,050.09 A
30224079 50 0 7/1/2000 34,342.70 34,342.70 A
30224092 51 0 7/1/2000 33,720.81 33,720.81 A
30224186 56 0 7/1/2000 26,767.71 26,767.71 B
30224096 57 0 7/1/2000 26,692.10 26,692.10 A
30224171 60 0 7/1/2000 22,236.86 22,236.86 A
30224062 61 0 7/1/2000 21,430.44 21,430.44 A
30224077 63 0 7/1/2000 20,268.80 20,268.80 A
30224191 64 0 7/1/2000 17,753.99 17,753.99 B
30224095 67 0 7/1/2000 16,384.79 16,384.79 A
30224064 70 0 7/1/2000 14,884.96 14,884.96 A
30224159 71 0 7/1/2000 16,852.46 16,852.46 A
30224164 76 0 7/1/2000 15,117.86 15,117.86 A
30224084 77 0 7/1/2000 12,748.95 12,748.95 A
30224150 79 0 7/1/2000 12,756.12 12,756.12 A
30224173 81 0 7/1/2000 13,152.69 13,152.69 A
30224136 83 0 7/1/2000 12,007.01 12,007.01 A
30224060 85 0 7/1/2000 11,372.16 11,372.16 A
30224165 94 0 7/1/2000 8,761.13 8,761.13 A
30224151 95 0 7/1/2000 9,253.16 9,253.16 A
30224176 96 0 7/1/2000 9,107.15 9,107.15 A
30224141 99 0 7/1/2000 8,598.77 8,598.77 A
30224190 102 0 7/1/2000 8,140.46 8,140.46 B
30224142 104 0 7/1/2000 7,596.35 7,596.35 A
30224189 105 0 7/1/2000 6,570.04 6,570.04 B
30224153 108 0 7/1/2000 6,425.57 6,425.57 A
30224168 115 0 7/1/2000 5,147.94 5,147.94 A
30224129 116 0 7/1/2000 4,900.66 4,900.66 A
30224146 118 1 6/1/2000 4,849.34 9,698.68 1
30224137 124 0 7/1/2000 3,951.37 3,951.37 A
30224134 127 0 7/1/2000 3,633.76 3,633.76 A
30224147 128 0 7/1/2000 3,307.90 3,307.90 A
Totals 40 1,164,439.81 1,401,548.10
</TABLE>
<TABLE>
<CAPTION>
Resolution Actual Outstanding
Loan Number Strategy Servicing Foreclosure Principal Servicing
Code(2) Transfer Date Date Balance Advances
<S> <C> <C> <C> <C> <C>
30224104 29,522,972.97 0.00
30224106 11,479,217.03 0.00
30224076 9,665,437.71 0.00
30224185 8,869,726.40 0.00
30224081 8,660,359.29 0.00
30224118 8,391,091.15 0.00
30224100 7,984,723.82 0.00
30224086 7,025,840.92 0.00
30224098 4,862,552.99 0.00
30224079 4,529,682.83 0.00
30224092 4,523,379.49 0.00
30224186 3,596,108.18 0.00
30224096 3,588,837.31 0.00
30224171 2,897,139.26 0.00
30224062 2,787,966.60 0.00
30224077 2,588,434.71 0.00
30224191 2,342,065.51 0.00
30224095 2,150,000.00 0.00
30224064 1,996,524.10 0.00
30224159 1,995,158.61 0.00
30224164 1,795,608.70 0.00
30224084 1,669,455.98 0.00
30224150 1,617,038.20 0.00
30224173 1,572,545.59 0.00
30224136 1,531,275.24 0.00
30224060 1,493,045.08 0.00
30224165 1,148,121.69 0.00
30224151 1,148,042.38 0.00
30224176 1,139,366.85 0.00
30224141 1,096,616.38 0.00
30224190 977,732.84 0.00
30224142 922,791.43 0.00
30224189 857,181.82 0.00
30224153 823,438.19 0.00
30224168 618,445.66 0.00
30224129 616,585.20 0.00
30224146 598,837.20 0.00
30224137 498,508.77 0.00
30224134 448,739.62 0.00
30224147 387,464.56 0.00
Totals 150,418,060.26 0.00
</TABLE>
<TABLE>
<CAPTION>
Loan Number Bankruptcy REO
Date Date
<S> <C> <C>
Totals
</TABLE>
<TABLE>
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances Balance Advances
<S> <C> <C> <C> <C>
Totals by deliquency code:
Totals for status code = 1 ( 2 Loans) 237,108.29 474,216.58 30,121,810.17 0.00
Totals for status code = A ( 33 Loans) 801,048.80 801,048.80 103,653,435.34 0.00
Totals for status code = B ( 5 Loans) 126,282.72 126,282.72 16,642,814.75 0.00
</TABLE>
(1) Status of Mortgage Loan
A- Payment Not Received But Still in Grace Period
B- Late Payment But Less Than 1 Month Delinquent
0- Current
1- One Month Delinquent
2- Two Months Delinquent
3- Three Or More Months Delinquent
4- Assumed Scheduled Payment (Performing Matured Balloon)
7- Foreclosure
9- REO
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu Of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
**Outstanding P&I Advances include the current period advance.
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
