|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: DLJ COMMERCIAL MORT COMM MOR PASS THR CERT SER 2000-CF1, 8-K, 2000-11-21 |
Next: FRONT RANGE CAPITAL TRUST I, 8-A12B, 2000-11-21 |
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: 11/10/2000
Record Date: 10/31/2000
DISTRIBUTION DATE STATEMENT
Table of Contents
STATEMENT SECTIONS PAGE(s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Ratings Detail 6
Current Mortgage Loan and Property Stratification Tables 7-9
Mortgage Loan Detail 10-14
Principal Prepayment Detail 15
Historical Detail 16
Delinquency Loan Detail 17-18
Specially Serviced Loan Detail 19-21
Modified Loan Detail 22
Liquidated Loan Detail 23
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: Darri Cunningham
Phone Number: (215) 328-1784
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 94,252,217.29 363,773.84
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
886,241,440.00 884,428,657.29 363,773.84
</TABLE>
<TABLE>
<CAPTION>
Class CUSIP Interest Prepayment Realized Loss/ Total Ending Balance Current
Distribution Penalties Additional Trust Distribution Subordination
Fund Expenses Level(1)
<S> <C> <C> <C> <C> <C> <C> <C>
A-1A 23322BKD9 585,149.18 0.00 0.00 948,923.02 93,888,443.45 25.31%
A-1B 23322BKE7 3,596,640.00 0.00 0.00 3,596,640.00 566,400,000.00 25.31%
A-2 23322BKF4 286,550.93 0.00 0.00 286,550.93 44,312,000.00 20.30%
A-3 23322BKG2 248,589.00 0.00 0.00 248,589.00 37,665,000.00 16.04%
A-4 23322BKH0 88,848.23 0.00 0.00 88,848.23 13,294,000.00 14.54%
B-1 23322BKJ6 219,452.35 0.00 0.00 219,452.35 31,018,000.00 11.03%
B-2 23322BKK3 76,899.78 0.00 0.00 76,899.78 11,078,000.00 9.77%
B-3 23322BKL1 180,892.47 0.00 0.00 180,892.47 31,019,000.00 6.27%
B-4 23322BKM9 51,680.23 0.00 0.00 51,680.23 8,862,000.00 5.26%
B-5 23322BKN7 12,922.97 0.00 0.00 12,922.97 2,216,000.00 5.01%
B-6 23322BKP2 38,763.09 0.00 0.00 38,763.09 6,647,000.00 4.26%
B-7 23322BKQ0 51,680.23 0.00 0.00 51,680.23 8,862,000.00 3.26%
B-8 23322BKR8 51,686.06 0.00 0.00 51,686.06 8,863,000.00 2.26%
C 23322BKS6 93,026.75 0.00 0.00 93,026.75 15,952,000.00 0.45%
D 23322BKT4 23,259.25 0.00 0.00 23,259.25 3,988,440.00 0.00%
E 23322BKU1 0.00 0.00 0.00 0.00 0.00 0.00%
R 23322BKV9 0.00 0.00 0.00 0.00 0.00 0.00%
5,606,040.52 0.00 0.00 5,969,814.36 884,064,883.45
</TABLE>
<TABLE>
<CAPTION>
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<S> <C> <C> <C> <C>
S 23322BKC1 1.021042% 886,241,440.00 884,428,657.29
</TABLE>
<TABLE>
<CAPTION>
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<S> <C> <C> <C> <C> <C>
S 23322BKC1 752,532.29 0.00 752,532.29 884,064,883.45
<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
Realized Loss/
Beginning Principal Interest Prepayment Additional Trust Ending
Class CUSIP Balance Distribution Distribution Penalties Fund Expenses Balance
<S> <C> <C> <C> <C> <C> <C> <C>
A-1A 23322BKD9 981.12962359 3.78674689 6.09117972 0.00000000 0.00000000 977.34287670
A-1B 23322BKE7 1,000.00000000 0.00000000 6.35000000 0.00000000 0.00000000 1,000.00000000
A-2 23322BKF4 1,000.00000000 0.00000000 6.46666659 0.00000000 0.00000000 1,000.00000000
A-3 23322BKG2 1,000.00000000 0.00000000 6.60000000 0.00000000 0.00000000 1,000.00000000
A-4 23322BKH0 1,000.00000000 0.00000000 6.68333308 0.00000000 0.00000000 1,000.00000000
B-1 23322BKJ6 1,000.00000000 0.00000000 7.07500000 0.00000000 0.00000000 1,000.00000000
B-2 23322BKK3 1,000.00000000 0.00000000 6.94166637 0.00000000 0.00000000 1,000.00000000
B-3 23322BKL1 1,000.00000000 0.00000000 5.83166672 0.00000000 0.00000000 1,000.00000000
B-4 23322BKM9 1,000.00000000 0.00000000 5.83166667 0.00000000 0.00000000 1,000.00000000
B-5 23322BKN7 1,000.00000000 0.00000000 5.83166516 0.00000000 0.00000000 1,000.00000000
B-6 23322BKP2 1,000.00000000 0.00000000 5.83166692 0.00000000 0.00000000 1,000.00000000
B-7 23322BKQ0 1,000.00000000 0.00000000 5.83166667 0.00000000 0.00000000 1,000.00000000
B-8 23322BKR8 1,000.00000000 0.00000000 5.83166648 0.00000000 0.00000000 1,000.00000000
C 23322BKS6 1,000.00000000 0.00000000 5.83166688 0.00000000 0.00000000 1,000.00000000
D 23322BKT4 1,000.00000000 0.00000000 5.83166601 0.00000000 0.00000000 1,000.00000000
E 23322BKU1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 23322BKV9 0.00000000 0.00000000 0.00000000 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 997.95452726 0.84912785 0.00000000 997.54405916
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 1,919,376.35
Servicing Advances Outstanding 200.00
Reimbursement for Interest on Advances 0.00
paid from general collections
</TABLE>
<TABLE>
<CAPTION>
Servicing Fee Breakdowns
<S> <C>
Current Period Accrued Servicing Fees 37,726.97
Less Delinquent Servicing Fees 11,123.07
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 9,918.57
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 36,522.47
</TABLE>
<TABLE>
<CAPTION>
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid
Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable
Interest Interest Interest Interest Expenses Certificatet
Adjustment Interest Interes
<S> <C> <C> <C> <C> <C> <C> <C>
S 752,532.29 0.00 752,532.29 0.00 0.00 752,532.29 0.00
A-1A 585,149.18 0.00 585,149.18 0.00 0.00 585,149.18 0.00
A-1B 3,596,640.00 0.00 3,596,640.00 0.00 0.00 3,596,640.00 0.00
A-2 286,550.93 0.00 286,550.93 0.00 0.00 286,550.93 0.00
A-3 248,589.00 0.00 248,589.00 0.00 0.00 248,589.00 0.00
A-4 88,848.23 0.00 88,848.23 0.00 0.00 88,848.23 0.00
B-1 219,452.35 0.00 219,452.35 0.00 0.00 219,452.35 0.00
B-2 76,899.78 0.00 76,899.78 0.00 0.00 76,899.78 0.00
B-3 180,892.47 0.00 180,892.47 0.00 0.00 180,892.47 0.00
B-4 51,680.23 0.00 51,680.23 0.00 0.00 51,680.23 0.00
B-5 12,922.97 0.00 12,922.97 0.00 0.00 12,922.97 0.00
B-6 38,763.09 0.00 38,763.09 0.00 0.00 38,763.09 0.00
B-7 51,680.23 0.00 51,680.23 0.00 0.00 51,680.23 0.00
B-8 51,686.06 0.00 51,686.06 0.00 0.00 51,686.06 0.00
C 93,026.75 0.00 93,026.75 0.00 0.00 93,026.75 0.00
D 23,259.25 0.00 23,259.25 0.00 0.00 23,259.25 0.00
Total 6,358,572.81 0.00 6,358,572.81 0.00 0.00 6,358,572.81 0.00
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 6,722,346.65
Aggregate Number of Outstanding Loans 132
Aggregate Unpaid Principal Balance of Loans 884,179,936.74
Aggregate Stated Principal Balance of Loans 884,064,883.97
Aggregate Amount of Service Fee 36,522.47
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 1,842.56
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
<FN>
(1) The Available Distribution Amount includes any Prepayment Premiums.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings Current Ratings(1)
Class Cusip Fitch Moody's S&P Fitch Moody's S&P
<S> <C> <C> <C> <C> <C> <C> <C>
S 23322BKC1 AAA X AAA AAA X AAA
A-1A 23322BKD9 AAA X AAA AAA X AAA
A-1B 23322BKE7 AAA X AAA AAA X AAA
A-2 23322BKF4 AA X AA AA X AA
A-3 23322BKG2 A X A A X A
A-4 23322BKH0 A- X A- A- X A-
B-1 23322BKJ6 BBB X BBB BBB X BBB
B-2 23322BKK3 BBB- X BBB- BBB- X BBB-
B-3 23322BKL1 BB+ X BB+ BB+ X BB+
B-4 23322BKM9 BB X BB BB X BB
B-5 23322BKN7 BB- X BB- BB- X BB-
B-6 23322BKP2 B+ X B+ B+ X B+
B-7 23322BKQ0 B X B B X B
B-8 23322BKR8 B- X B- B- X B-
C 23322BKS6 NR X NR NR X NR
D 23322BKT4 NR X NR NR X NR
</TABLE>
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, 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
<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 2,787,819.61 0.32 111 8.8925 1.484301
500,001 to 750,000 12 7,362,172.70 0.83 97 8.9741 1.507609
750,000 to 1,000,000 10 8,758,065.85 0.99 101 8.9508 1.316630
1,000,001 to 1,250,000 9 10,196,029.76 1.15 111 8.7466 1.275418
1,250,001 to 1,500,000 8 11,412,728.51 1.29 112 8.7052 1.912259
1,500,001 to 1,750,000 7 11,153,616.55 1.26 111 8.7531 1.348273
1,750,001 to 2,000,000 7 13,241,894.61 1.50 112 8.6329 1.481863
2,000,001 to 3,000,000 12 29,160,331.51 3.30 111 8.6047 1.401189
3,000,001 to 4,000,000 9 32,302,040.69 3.65 112 8.5282 1.374895
4,000,001 to 5,000,000 8 37,077,207.83 4.19 110 8.3969 1.288270
5,000,001 to 6,000,000 3 16,290,863.16 1.84 113 8.4139 1.473014
6,000,001 to 8,500,000 13 95,399,700.93 10.79 113 8.4153 1.308820
8,500,001 to 9,500,000 4 35,646,119.39 4.03 109 8.3452 1.209106
9,500,001 to 10,000,000 3 29,178,316.56 3.30 111 8.5250 1.029272
10,000,001 to 11,250,000 1 11,130,000.00 1.26 112 8.8400 1.360000
11,250,001 to 12,000,000 2 23,423,882.51 2.65 114 8.0769 1.392631
12,000,001 to 19,500,000 7 113,678,316.92 12.86 111 8.4589 1.274871
19,500,001 to 34,500,000 5 135,741,409.09 15.35 111 8.2340 1.348463
34,500,001 and greater 6 260,124,367.79 29.42 117 8.3292 0.637356
Totals 132 884,064,883.97 100.00 113 8.4010 1.122996
</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 10,523,727.03 1.19 112 8.5627 1.416617
Arizona 2 31,037,500.33 3.51 109 8.2360 1.412259
California 19 231,444,950.77 26.18 111 8.1869 1.260367
Colorado 5 12,111,183.06 1.37 114 8.3511 1.338599
Connecticut 5 60,508,443.28 6.84 113 8.3151 1.405309
Florida 8 49,569,018.97 5.61 114 8.3461 0.920317
Georgia 4 16,960,068.94 1.92 113 8.5489 1.680012
Illinois 3 27,914,693.40 3.16 113 8.6124 1.601349
Indiana 2 21,928,901.76 2.48 110 8.5271 1.281766
Kentucky 1 615,552.34 0.07 108 8.8200 1.320000
Louisiana 4 5,808,707.85 0.66 112 8.6498 1.438268
Maine 1 1,481,970.75 0.17 113 8.4900 1.610000
Maryland 2 2,485,443.30 0.28 112 9.0500 1.361893
Massachusetts 6 39,706,427.83 4.49 114 8.3077 1.455138
Michigan 4 49,171,380.60 5.56 113 8.2335 1.096947
Minnesota 2 4,349,294.47 0.49 110 8.7320 1.602024
Missouri 1 17,156,896.25 1.94 109 8.5300 1.910000
Nebraska 1 507,602.24 0.06 110 8.7500 1.840000
Nevada 1 4,766,825.41 0.54 110 8.6500 1.290000
New Hampshire 1 24,669,449.97 2.79 113 8.2200 1.370000
New Jersey 5 14,184,408.51 1.60 108 8.7287 0.876398
New Mexico 1 3,588,980.16 0.41 114 8.1400 1.330000
New York 4 91,128,024.20 10.31 125 8.6893 (0.485367)
Ohio 3 8,209,798.84 0.93 109 8.3944 1.326276
Oklahoma 1 618,091.12 0.07 112 9.1200 1.360000
Pennsylvania 4 2,888,754.16 0.33 111 9.1531 1.319313
Tennessee 2 2,649,662.67 0.30 112 8.6507 1.157184
Texas 38 92,589,370.06 10.47 109 8.5876 1.367951
Virginia 3 13,349,777.32 1.51 113 8.3817 1.503643
Washington 2 17,948,440.49 2.03 114 8.3594 1.227328
Wisconsin 1 976,424.34 0.11 111 9.3600 2.070000
Totals 139 884,064,883.97 100.00 113 8.4010 1.122996
</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 4,959,148.18 0.56 107 7.6600 1.830000
7.7510% to 8.0000% 2 43,167,878.52 4.88 107 7.9092 1.343464
8.0010% to 8.2500% 20 277,336,138.69 31.37 112 8.1449 1.291756
8.2510% to 8.5000% 32 247,761,634.15 28.03 112 8.3735 1.273414
8.5010% to 8.7500% 33 198,930,833.58 22.50 112 8.6336 0.449723
8.7510% to 9.0000% 25 93,380,236.59 10.56 123 8.8547 1.456051
9.0010% to 9.2500% 15 15,850,240.85 1.79 102 9.1222 1.390827
9.251% and greater 4 2,678,773.41 0.30 112 9.4066 1.680807
Totals 132 884,064,883.97 100.00 113 8.4010 1.122996
</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 127 831,112,011.83 94.01 113 8.4221 1.110485
13 to 24 months 5 52,952,872.14 5.99 105 8.0702 1.319362
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 132 884,064,883.97 100.00 113 8.4010 1.122996
</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 21 212,285,275.40 24.01 113 8.4869 0.221847
1.20 to 1.21 7 64,655,502.98 7.31 113 8.1082 1.209468
1.22 to 1.23 6 43,380,896.26 4.91 111 8.1696 1.229860
1.24 to 1.25 11 31,980,555.92 3.62 110 8.3834 1.248878
1.26 to 1.27 7 34,081,175.75 3.86 112 8.2181 1.267999
1.28 to 1.29 9 67,138,802.74 7.59 111 8.4779 1.287144
1.30 to 1.39 28 149,051,696.74 16.86 110 8.3739 1.353201
1.40 and greater 43 281,490,978.18 31.84 116 8.4593 1.573358
Totals 132 884,064,883.97 100.00 113 8.4010 1.122996
</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 15,307,489.67 1.73 113 8.4556 1.462213
Lodging 1 9,633,147.61 1.09 106 8.7100 0.610000
Mixed Use 2 11,378,972.98 1.29 109 8.4413 1.441129
Mobile Home Park 10 44,676,638.93 5.05 113 8.6721 1.073853
Multi-Family 73 245,538,467.03 27.77 111 8.3730 1.357579
Office 17 298,833,749.59 33.80 116 8.4528 0.794785
Retail 30 235,481,304.61 26.64 111 8.2616 1.294228
Totals 139 884,064,883.97 100.00 113 8.4010 1.122996
</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 2,702,577.60 0.31 53 9.1700 1.553930
58 to 99 months 1 979,227.52 0.11 73 8.8900 1.260000
100 to 120 months 126 838,971,078.12 94.90 112 8.3763 1.101851
121 months or greater 1 41,412,000.73 4.68 139 8.8400 1.520000
Totals 132 884,064,883.97 100.00 113 8.4010 1.122996
</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 5.48 110 8.4793 1.378348
232 months or less 1 952,672.86 0.11 108 8.7300 1.250000
233 to 290 months 5 13,580,335.97 1.54 107 8.7418 0.913117
291 to 350 months 62 318,098,992.81 35.98 110 8.3630 1.403396
351 months or greater 59 502,952,882.33 56.89 115 8.4077 0.926466
Totals 132 884,064,883.97 100.00 113 8.4010 1.122996
</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>
Underwriters Information 45 106,449,115.42 12.04 111 8.4682 1.281192
1 year or less 86 776,639,344.21 87.85 113 8.3906 1.100122
1 to 2 years 1 976,424.34 0.11 111 9.3600 2.070000
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 132 884,064,883.97 100.00 113 8.4010 1.122996
<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>
<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>
30224049 1 OF New Haven CT 398,983.16 23,696.19 8.300%
30224109 2 MF Fremont CA 336,617.97 23,100.90 8.005%
30224126 3 OF New York NY 315,342.47 13,809.41 8.840%
30224125 4 OF New York NY 297,036.04 14,506.85 8.640%
30224187 5 RT Orion MI 267,632.19 16,514.50 8.200%
30224056 6 OF San Mateo CA 250,863.68 17,469.46 8.020%
30224075 7 RT Glendale CA 215,302.73 16,830.54 7.880%
30224264 8.1 MF Grapevine TX 54,412.46 2,571.55 8.740%
30224265 8.2 MF Grand Prairie TX 54,037.20 2,553.81 8.740%
30224104 8.3 MF Humble TX 50,284.61 2,376.47 8.740%
30224266 8.4 MF Humble TX 35,274.28 1,667.08 8.740%
30224267 8.5 MF Pasadena TX 27,769.12 1,312.37 8.740%
30224047 9 RT Scottsdale AZ 203,395.31 0.00 8.230%
30224110 10 RT West Covina CA 190,073.46 10,878.22 8.350%
30224059 11 MF Nashua NH 174,695.01 10,796.66 8.220%
30224048 12 OF Chicago IL 179,334.33 9,063.79 8.590%
30224120 13 MH Nokomis FL 96,776.17 4,995.41 8.550%
30224119 14 MH Harlingen TX 34,707.20 1,791.53 8.550%
30224121 15 MH Largo FL 16,159.97 834.15 8.550%
30224089 16 MF Houston TX 134,023.20 7,463.93 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 124,131.60 7,907.61 8.220%
30224050 21 OF Indianapolis IN 129,466.38 6,709.08 8.630%
30224057 22 MF St. Louis MO 126,073.08 6,931.43 8.530%
30224112 23 OF Largo FL 114,346.50 6,644.43 8.320%
30224087 24 MF Various TX 103,562.53 5,767.54 8.490%
30224122 25 RT Avon MA 84,137.28 5,256.59 8.160%
30224106 26 MF Winter Park FL 78,852.07 5,450.70 7.990%
30224107 27 OF Westwood MA 71,985.11 4,057.41 8.380%
30224076 28 LO Clinton NJ 72,308.18 7,586.03 8.710%
30224108 29 RT Issaquah WA 70,018.38 3,729.29 8.490%
30224090 30 MF Various TX 68,427.90 3,810.84 8.490%
30224185 31 OF Farmington Hills MI 63,144.55 3,905.97 8.280%
30224055 32 MU Brea CA 63,494.05 3,765.56 8.380%
30224081 33 RT Irondequoit NY 61,204.04 3,972.76 8.220%
30224118 34 RT Lake Stevens WA 59,233.39 3,636.95 8.210%
30224192 35 OF Alexandria VA 58,469.01 3,481.07 8.310%
30224091 36 MF Fresno CA 57,541.03 3,629.91 8.240%
30224100 37 RT Fairfield AL 59,120.10 3,017.72 8.610%
30224124 38 RT Atlanta GA 55,177.78 3,430.31 8.170%
30224194 39 MF Denton TX 50,931.23 5,571.60 8.360%
30224086 40 RT Sacramento CA 49,835.82 3,128.48 8.250%
30224088 41 MF Various TX 50,549.30 2,815.16 8.490%
30224111 42 IN Southborough MA 48,303.43 2,878.34 8.270%
30224123 43 RT Reseda CA 43,717.81 2,495.98 8.340%
30224113 44 OF Braintree MA 40,967.86 2,604.03 8.140%
30224115 45 MF Colorado Springs CO 37,485.67 4,302.19 8.250%
30224085 46 OF Warner Robins GA 39,641.45 1,788.01 8.890%
30224051 47 RT Stevenson Ranch CA 32,729.43 2,780.72 7.660%
30224098 48 RT Fresno CA 37,429.43 1,620.66 8.950%
30224082 49 RT Las Vegas NV 35,519.80 1,821.56 8.650%
30224079 50 RT Walnut CA 32,324.69 2,018.01 8.300%
30224092 51 MF Merrillville IN 31,616.85 2,103.96 8.130%
30224061 52 MF Cincinnati OH 28,605.42 1,966.23 8.170%
30224094 53 MH Fontana CA 27,553.06 1,558.00 8.460%
30224116 54 IN Fairfax VA 26,826.36 1,466.26 8.440%
30224099 55 OF Boston MA 27,432.58 2,760.82 8.660%
30224186 56 RT Albuquerque NM 25,167.97 1,599.74 8.140%
30224096 57 MF Lauderdale Lakes FL 25,023.03 1,669.07 8.110%
30224188 58 OF Cleveland OH 24,636.18 1,265.01 8.560%
30224097 59 OF Roseville MN 24,738.52 1,150.24 8.820%
30224171 60 MF Frisco TX 21,101.26 1,135.60 8.470%
30224062 61 MF East Hartford CT 20,256.41 1,174.03 8.450%
30224114 62 MF Colorado Springs CO 18,628.38 2,177.08 8.200%
30224077 63 MU Evanston IL 19,253.36 1,015.44 8.650%
30224191 64 RT Fort Mohave AZ 16,734.06 1,019.93 8.310%
30224144 65 MF Philadelphia PA 18,116.99 687.99 9.180%
30224080 66 RT Selma CA 16,439.70 1,001.39 8.350%
30224095 67 RT Stone Mountain GA 16,384.79 0.00 8.850%
30224156 68 MF Houston TX 16,134.26 1,495.38 8.860%
30224117 69 MH Bossier City LA 15,625.09 760.82 8.660%
30224064 70 MF Houston TX 13,990.03 894.93 8.150%
30224159 71 OF Pikesville MD 15,513.75 1,338.71 9.050%
30224083 72 MF Hueytown AL 13,794.77 857.52 8.270%
30224058 73 IN Louisville CO 13,982.84 769.72 8.450%
30224063 74 RT Denver CO 13,613.15 666.00 8.690%
30224152 75 MF Rome GA 13,691.56 610.70 8.860%
30224164 76 MF Orlando FL 13,900.12 1,217.74 9.010%
30224084 77 MF Lafayette LA 12,043.54 705.41 8.390%
30224145 78 MF Dallas TX 13,025.54 488.86 9.200%
30224150 79 MF Odessa TX 12,182.16 573.96 8.760%
30224078 80 RT Gladwin MI 11,783.94 610.43 8.670%
30224173 81 RT Wayne NJ 12,078.62 1,074.07 8.940%
30224105 82 RT Nashville TN 11,559.66 579.41 8.630%
30224136 83 MF Austin TX 11,429.99 577.02 8.680%
30224170 84 RT Dumfries VA 11,101.60 1,108.50 8.630%
30224060 85 MF Houston TX 10,758.43 613.73 8.380%
30224140 86 RT Roseville CA 11,202.94 1,119.03 8.740%
30224167 87 MF Biddeford ME 10,838.71 584.50 8.490%
30224093 88 IN Chicopee MA 11,361.20 1,038.64 8.980%
30224166 89 RT Plano TX 10,389.42 496.33 8.720%
30224135 90 RT Hammonton NJ 9,998.64 535.79 8.580%
30224149 91 MF San Antonio TX 9,944.08 366.89 9.190%
30224174 92 MF Shreveport LA 9,104.96 404.09 8.830%
30224132 93 MF Syracuse NY 8,520.61 475.68 8.500%
30224165 94 MF Houston TX 8,292.84 468.29 8.400%
30224151 95 MF Fontana CA 8,886.77 366.39 9.000%
30224176 96 MF San Antonio TX 8,741.18 365.97 8.920%
30224130 97 MF Round Rock TX 8,600.85 394.25 8.900%
30224143 98 MF Chicago IL 8,512.27 354.41 9.020%
30224141 99 MF Nashville TN 8,185.54 413.23 8.680%
30224052 100 MF Monticello MN 7,976.96 457.71 8.470%
30224131 101 MF Houston TX 7,498.87 340.86 8.890%
30224190 102 RT Milwaukee WI 7,872.14 268.32 9.360%
30224128 103 IN Edison NJ 7,172.15 1,387.47 8.730%
30224142 104 MF Austin TX 7,326.22 270.13 9.230%
30224189 105 MF Roseville MI 6,213.34 356.70 8.430%
30224133 106 MF Metairie LA 6,508.37 297.46 8.880%
30224163 107 MF Garland TX 6,616.74 245.09 9.170%
30224153 108 MF New Haven CT 6,118.18 307.39 8.640%
30224155 109 MF Cleveland OH 6,128.20 276.38 8.840%
30224175 110 MF Tampa FL 6,081.74 463.51 9.320%
30224160 111 MF Garland TX 5,710.87 211.54 9.170%
30224177 112 MF Coral Springs FL 5,263.90 248.00 8.760%
30224158 113 MF Irvington NJ 5,138.80 235.06 8.800%
30224148 114 MH Tulsa OK 4,855.54 186.75 9.120%
30224168 115 RT Huntsville AL 4,712.76 435.18 8.870%
30224129 116 MF Glasgow KY 4,676.82 223.84 8.820%
30224169 117 MF Norwalk CT 4,517.63 224.72 8.620%
30224146 118 MF West Chester PA 4,658.64 190.70 9.050%
30224162 119 MF Garland TX 4,529.31 167.78 9.170%
30224161 120 MF Garland TX 4,489.93 166.31 9.170%
30224054 121 MF Dallas TX 4,532.31 147.90 9.430%
30224138 122 MH Omaha NE 3,826.04 186.13 8.750%
30224172 123 MF Hartford CT 3,568.05 723.71 8.350%
30224137 124 MF Dallas TX 3,772.69 178.68 8.800%
30224139 125 IN Cheverly MD 3,868.56 344.55 9.050%
30224157 126 MF Denver CO 3,441.65 173.42 8.620%
30224134 127 MF Denison TX 3,489.00 144.76 9.040%
30224147 128 MF Austin TX 3,220.06 87.84 9.660%
Totals 6,398,142.36 363,773.84
</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>
30224049 N/A 04/01/2010 N 55,823,528.10 55,799,831.91 11/01/2000
30224109 04/01/2010 04/01/2030 N 48,832,767.93 48,809,667.03 10/01/2000
30224126 N/A 06/01/2012 N 41,425,810.14 41,412,000.73 11/01/2000
30224125 N/A 06/01/2010 N 39,924,199.51 39,909,692.66 11/01/2000
30224187 N/A 05/01/2010 N 37,902,276.84 37,885,762.34 10/01/2000
30224056 N/A 02/01/2010 N 36,324,882.58 36,307,413.12 11/01/2000
30224075 N/A 08/01/2009 N 31,729,565.93 31,712,735.39 11/01/2000
30224264 N/A 04/01/2010 N 7,229,823.66 7,227,252.11 11/01/2000
30224265 N/A 04/01/2010 N 7,179,962.84 7,177,409.03 11/01/2000
30224104 N/A 04/01/2010 N 6,681,354.32 6,678,977.85 11/01/2000
30224266 N/A 04/01/2010 N 4,686,920.16 4,685,253.08 11/01/2000
30224267 N/A 04/01/2010 N 3,689,703.12 3,688,390.75 11/01/2000
30224047 N/A 12/01/2009 N 28,700,000.00 28,700,000.00 11/01/2000
30224110 N/A 05/01/2010 N 26,434,786.62 26,423,908.40 10/01/2000
30224059 N/A 04/01/2010 N 24,680,246.63 24,669,449.97 11/01/2000
30224048 N/A 05/01/2010 N 24,244,379.12 24,235,315.33 11/01/2000
30224120 N/A 05/01/2010 N 13,144,471.70 13,139,476.29 11/01/2000
30224119 N/A 05/01/2010 N 4,714,051.49 4,712,259.96 11/01/2000
30224121 N/A 05/01/2010 N 2,194,902.27 2,194,068.12 11/01/2000
30224089 N/A 01/01/2010 N 18,332,136.81 18,324,672.88 10/01/2000
30224101 N/A 03/01/2010 N 11,130,000.00 11,130,000.00 11/01/2000
30224102 N/A 03/01/2010 N 3,700,000.00 3,700,000.00 11/01/2000
30224103 N/A 03/01/2010 N 2,800,000.00 2,800,000.00 11/01/2000
30224053 N/A 01/01/2010 N 17,536,840.52 17,528,932.91 11/01/2000
30224050 N/A 01/01/2010 N 17,421,559.28 17,414,850.20 11/01/2000
30224057 12/01/2009 12/01/2029 N 17,163,827.68 17,156,896.25 11/01/2000
30224112 N/A 05/01/2010 N 15,960,274.68 15,953,630.25 11/01/2000
30224087 N/A 01/01/2010 N 14,165,625.68 14,159,858.14 11/01/2000
30224122 N/A 06/01/2010 N 11,973,995.97 11,968,739.38 11/01/2000
30224106 N/A 04/01/2010 N 11,460,593.83 11,455,143.13 10/01/2000
30224107 N/A 05/01/2010 N 9,975,609.66 9,971,552.25 11/01/2000
30224076 N/A 09/01/2009 N 9,640,733.64 9,633,147.61 10/01/2000
30224108 N/A 05/01/2010 N 9,577,345.99 9,573,616.70 11/01/2000
30224090 N/A 01/01/2010 N 9,359,794.18 9,355,983.34 11/01/2000
30224185 N/A 01/01/2010 N 8,856,178.34 8,852,272.37 11/01/2000
30224055 N/A 12/01/2009 N 8,798,928.55 8,795,162.99 11/01/2000
30224081 N/A 11/01/2009 N 8,646,673.45 8,642,700.69 11/01/2000
30224118 N/A 05/01/2010 N 8,378,460.74 8,374,823.79 11/01/2000
30224192 03/01/2010 03/01/2030 N 8,170,817.58 8,167,336.51 10/01/2000
30224091 N/A 01/01/2010 N 8,109,447.11 8,105,817.20 11/01/2000
30224100 N/A 03/01/2010 N 7,973,936.80 7,970,919.08 10/01/2000
30224124 N/A 06/01/2010 N 7,843,013.56 7,839,583.25 11/01/2000
30224194 N/A 06/01/2010 N 7,074,873.90 7,069,302.30 11/01/2000
30224086 N/A 01/01/2010 N 7,015,012.38 7,011,883.90 11/01/2000
30224088 N/A 01/01/2010 N 6,914,300.60 6,911,485.44 10/01/2000
30224111 N/A 05/01/2010 N 6,782,866.42 6,779,988.08 11/01/2000
30224123 N/A 06/01/2010 N 6,087,418.37 6,084,922.39 11/01/2000
30224113 N/A 05/01/2010 N 5,844,666.13 5,842,062.10 11/01/2000
30224115 N/A 05/01/2010 N 5,276,575.06 5,272,272.87 10/01/2000
30224085 01/01/2010 01/01/2030 N 5,178,316.20 5,176,528.19 11/01/2000
30224051 N/A 10/01/2009 N 4,961,928.90 4,959,148.18 11/01/2000
30224098 N/A 02/01/2010 N 4,856,584.40 4,854,963.74 10/01/2000
30224082 N/A 01/01/2010 N 4,768,646.97 4,766,825.41 10/01/2000
30224079 N/A 11/01/2009 N 4,522,692.94 4,520,674.93 11/01/2000
30224092 N/A 01/01/2010 N 4,516,155.52 4,514,051.56 11/01/2000
30224061 N/A 07/01/2009 N 4,065,997.20 4,064,030.97 11/01/2000
30224094 N/A 01/01/2010 N 3,782,163.96 3,780,605.96 10/01/2000
30224116 N/A 05/01/2010 N 3,691,136.10 3,689,669.84 11/01/2000
30224099 N/A 03/01/2010 N 3,678,658.87 3,675,898.05 11/01/2000
30224186 N/A 05/01/2010 N 3,590,579.90 3,588,980.16 10/01/2000
30224096 N/A 02/01/2010 N 3,583,108.18 3,581,439.11 10/01/2000
30224188 N/A 05/01/2010 N 3,342,261.25 3,340,996.24 11/01/2000
30224097 N/A 02/01/2010 N 3,257,210.82 3,256,060.58 11/01/2000
30224171 N/A 05/01/2010 N 2,893,115.13 2,891,979.53 11/01/2000
30224062 N/A 11/01/2009 N 2,783,855.37 2,782,681.34 09/01/2000
30224114 N/A 05/01/2010 N 2,638,166.00 2,635,988.92 10/01/2000
30224077 N/A 10/01/2009 N 2,584,825.43 2,583,809.99 10/01/2000
30224191 N/A 01/01/2010 N 2,338,520.26 2,337,500.33 10/01/2000
30224144 N/A 02/01/2010 N 2,291,838.96 2,291,150.97 11/01/2000
30224080 N/A 11/01/2009 N 2,286,378.49 2,285,377.10 10/01/2000
30224095 N/A 01/01/2010 N 2,150,000.00 2,150,000.00 10/01/2000
30224156 N/A 04/01/2010 N 2,114,735.35 2,113,239.97 11/01/2000
30224117 N/A 05/01/2010 N 2,095,296.06 2,094,535.24 11/01/2000
30224064 N/A 04/01/2010 N 1,993,434.35 1,992,539.42 11/01/2000
30224159 N/A 04/01/2010 N 1,990,714.90 1,989,376.19 09/01/2000
30224083 N/A 01/01/2010 N 1,937,089.56 1,936,232.04 10/01/2000
30224058 N/A 04/01/2010 N 1,921,673.53 1,920,903.81 11/01/2000
30224063 N/A 03/01/2010 N 1,819,196.48 1,818,530.48 11/01/2000
30224152 N/A 03/01/2010 N 1,794,568.20 1,793,957.50 10/01/2000
30224164 N/A 04/01/2010 N 1,791,572.91 1,790,355.17 10/01/2000
30224084 N/A 01/01/2010 N 1,666,989.51 1,666,284.10 10/01/2000
30224145 N/A 02/01/2010 N 1,644,177.59 1,643,688.73 10/01/2000
30224150 N/A 03/01/2010 N 1,614,957.55 1,614,383.59 10/01/2000
30224078 11/01/2009 05/01/2021 N 1,578,382.19 1,577,771.76 11/01/2000
30224173 N/A 05/01/2010 N 1,568,991.23 1,567,917.16 10/01/2000
30224105 N/A 04/01/2010 N 1,555,518.70 1,554,939.29 11/01/2000
30224136 N/A 01/01/2010 N 1,529,208.94 1,528,631.92 10/01/2000
30224170 N/A 05/01/2010 N 1,493,879.47 1,492,770.97 11/01/2000
30224060 N/A 04/01/2010 N 1,490,890.29 1,490,276.56 11/01/2000
30224140 N/A 01/01/2010 N 1,488,543.19 1,487,424.16 11/01/2000
30224167 N/A 04/01/2010 N 1,482,555.25 1,481,970.75 11/01/2000
30224093 N/A 01/01/2010 N 1,469,226.61 1,468,187.97 11/01/2000
30224166 N/A 04/01/2010 N 1,383,616.22 1,383,119.89 11/01/2000
30224135 N/A 12/01/2009 N 1,353,301.28 1,352,765.49 11/01/2000
30224149 N/A 03/01/2010 N 1,256,579.61 1,256,212.72 11/01/2000
30224174 N/A 05/01/2010 N 1,197,452.06 1,197,047.97 11/01/2000
30224132 N/A 12/01/2009 N 1,164,105.80 1,163,630.12 11/01/2000
30224165 N/A 04/01/2010 N 1,146,474.94 1,146,006.65 11/01/2000
30224151 N/A 03/01/2010 N 1,146,679.76 1,146,313.37 11/01/2000
30224176 N/A 06/01/2010 N 1,138,009.86 1,137,643.89 10/01/2000
30224130 N/A 11/01/2009 N 1,122,256.66 1,121,862.41 10/01/2000
30224143 N/A 02/01/2010 N 1,095,922.49 1,095,568.08 11/01/2000
30224141 N/A 01/01/2010 N 1,095,136.61 1,094,723.38 10/01/2000
30224052 N/A 11/01/2009 N 1,093,691.60 1,093,233.89 11/01/2000
30224131 N/A 12/01/2006 N 979,568.38 979,227.52 11/01/2000
30224190 N/A 02/01/2010 N 976,692.66 976,424.34 10/01/2000
30224128 N/A 11/01/2009 N 954,060.33 952,672.86 11/01/2000
30224142 N/A 02/01/2010 N 921,762.86 921,492.73 10/01/2000
30224189 N/A 01/01/2010 N 855,930.83 855,574.13 10/01/2000
30224133 N/A 12/01/2009 N 851,138.00 850,840.54 10/01/2000
30224163 N/A 04/01/2005 N 837,944.42 837,699.33 10/01/2000
30224153 N/A 03/01/2010 N 822,336.44 822,029.05 10/01/2000
30224155 N/A 03/01/2010 N 805,048.01 804,771.63 10/01/2000
30224175 N/A 06/01/2010 N 757,797.23 757,333.72 11/01/2000
30224160 N/A 04/01/2005 N 723,225.86 723,014.32 10/01/2000
30224177 N/A 03/01/2010 N 697,821.18 697,573.18 11/01/2000
30224158 N/A 04/01/2010 N 678,140.45 677,905.39 11/01/2000
30224148 N/A 03/01/2010 N 618,277.87 618,091.12 10/01/2000
30224168 N/A 04/01/2010 N 617,011.09 616,575.91 11/01/2000
30224129 N/A 11/01/2009 N 615,776.18 615,552.34 10/01/2000
30224169 N/A 05/01/2010 N 608,616.58 608,391.86 11/01/2000
30224146 N/A 02/01/2010 N 597,793.89 597,603.19 10/01/2000
30224162 N/A 04/01/2005 N 573,592.89 573,425.11 10/01/2000
30224161 N/A 04/01/2005 N 568,605.15 568,438.84 10/01/2000
30224054 N/A 02/01/2010 N 558,147.10 557,999.20 11/01/2000
30224138 N/A 01/01/2010 N 507,788.37 507,602.24 10/01/2000
30224172 N/A 05/01/2010 N 496,232.83 495,509.12 11/01/2000
30224137 N/A 01/01/2010 N 497,861.69 497,683.01 11/01/2000
30224139 N/A 01/01/2010 N 496,411.66 496,067.11 11/01/2000
30224157 N/A 04/01/2010 N 463,660.40 463,486.98 10/01/2000
30224134 N/A 01/01/2010 N 448,202.00 448,057.24 11/01/2000
30224147 N/A 03/01/2010 N 387,103.99 387,016.15 11/01/2000
884,428,657.81 884,064,883.97
</TABLE>
<TABLE>
Appraisal Appraisal Res Mod
Loan Number Reduction Reduction Strat. Code
Date Amount (2) (3)
<S> <C>
30224159 1
Totals 0.00
</TABLE>
(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
Principal Prepayment Detail
No Principal Prepayments this Period
<TABLE>
<CAPTION>
Historical Detail
Delinquencies
Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications
Date # Balance # Balance # Balance # Balance # Balance # Balance
<S> <C> <C> <C><C> <C> <C> <C> <C> <C> <C> <C> <C>
11/10/2000 2 $4,772,057.53 0 %0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
10/11/2000 2 $4,774,507.27 1 $597,793.89 0 $0.00 0 $0.00 0 $0.00 0 $0.00
09/11/2000 2 $2,590,672.61 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
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 Next Weighted Avg. Rate and Maturities
Date # Amount # Amount Coupon Remit WAM
<S> <C> <C> <C> <C> <C> <C> <C>
11/10/2000 0 $0.00 0 $0.00 8.401029% 8.347341% 113
10/11/2000 0 $0.00 0 $0.00 8.401018% 8.347329% 114
09/11/2000 0 $0.00 0 $0.00 8.401008% 8.347319% 115
08/10/2000 0 $0.00 0 $0.00 8.400997% 8.347308% 116
07/10/2000 0 $0.00 0 $0.00 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>
30224109 2 0 10/01/00 359718.87 359,718.87 A
30224187 5 0 10/01/00 284146.69 284,146.69 B
30224110 10 0 10/01/00 200951.68 200,951.68 A
30224089 16 0 10/01/00 141487.13 141,487.13 A
30224106 26 0 10/01/00 84302.77 84,302.77 A
30224076 28 0 10/01/00 79894.21 79,894.21 A
30224192 35 0 10/01/00 61950.08 61,950.08 B
30224100 37 0 10/01/00 62137.82 62,137.82 A
30224088 41 0 10/01/00 53364.46 53,364.46 A
30224115 45 0 10/01/00 41787.86 41,787.86 A
30224098 48 0 10/01/00 39050.09 39,050.09 A
30224082 49 0 10/01/00 37341.36 37,341.36 A
30224094 53 0 10/01/00 29111.06 29,111.06 A
30224186 56 0 10/01/00 26767.71 26,767.71 B
30224096 57 0 10/01/00 26692.10 26,692.10 A
30224062 61 1 09/01/00 21430.44 42,860.88 1
30224114 62 0 10/01/00 20805.46 20,805.46 A
30224077 63 0 10/01/00 20268.80 20,268.80 A
30224191 64 0 10/01/00 17753.99 17,753.99 B
30224080 66 0 10/01/00 17441.09 17,441.09 A
30224095 67 0 10/01/00 16384.79 16,384.79 A
30224159 71 1 09/01/00 16852.46 33,704.92 1
30224083 72 0 10/01/00 14652.29 14,652.29 A
30224152 75 0 10/01/00 14302.26 14,302.26 A
30224164 76 0 10/01/00 15117.86 15,117.86 A
30224084 77 0 10/01/00 12748.95 12,748.95 A
30224145 78 0 10/01/00 13514.40 13,514.40 A
30224150 79 0 10/01/00 12756.12 12,756.12 A
30224173 81 0 10/01/00 13152.69 13,152.69 A
30224136 83 0 10/01/00 12007.01 12,007.01 A
30224176 96 0 10/01/00 9107.15 9,107.15 A
30224130 97 0 10/01/00 8995.10 8,995.10 A
30224141 99 0 10/01/00 8598.77 8,598.77 A
30224190 102 0 10/01/00 8140.46 8,140.46 B
30224142 104 0 10/01/00 7,596.35 7,596.35 A
30224189 105 0 10/01/00 6570.04 6,570.04 A
30224133 106 0 10/01/00 6805.83 6,805.83 A
30224163 107 0 10/01/00 6861.83 6,861.83 A
30224153 108 0 10/01/00 6425.57 6,425.57 A
30224155 109 0 10/01/00 6404.58 6,404.58 A
30224160 111 0 10/01/00 5922.41 5,922.41 A
30224148 114 0 10/01/00 5042.29 5,042.29 A
30224129 116 0 10/01/00 4900.66 4,900.66 A
30224146 118 0 10/01/00 4849.34 4,849.34 A
30224162 119 0 10/01/00 4697.09 4,697.09 A
30224161 120 0 10/01/00 4656.24 4,656.24 A
30224138 122 0 10/01/00 4012.17 4,012.17 A
30224157 126 0 10/01/00 3615.07 3,615.07 A
Totals 48 1,881,093.45 1,919,376.35
</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>
30224109 48,832,767.93 0.00
30224187 37,902,276.84 0.00
30224110 26,434,786.62 0.00
30224089 18,332,136.81 0.00
30224106 11,460,593.83 0.00
30224076 9,640,733.64 0.00
30224192 8,170,817.58 0.00
30224100 7,973,936.80 0.00
30224088 6,914,300.60 0.00
30224115 5,276,575.06 0.00
30224098 4,856,584.40 0.00
30224082 4,768,646.97 0.00
30224094 3,782,163.96 0.00
30224186 3,590,579.90 0.00
30224096 3,583,108.18 0.00
30224062 2,785,670.05 0.00
30224114 2,638,166.00 0.00
30224077 2,584,825.43 0.00
30224191 2,338,520.26 0.00
30224080 2,286,378.49 0.00
30224095 2,150,000.00 0.00
30224159 1 10/31/2000 1,992,540.29 0.00
30224083 1,937,089.56 0.00
30224152 1,794,568.20 0.00
30224164 1,791,572.91 0.00
30224084 1,666,989.51 0.00
30224145 1,644,177.59 0.00
30224150 1,614,957.55 0.00
30224173 1,568,991.23 200.00
30224136 1,529,208.94 0.00
30224176 1,138,009.86 0.00
30224130 1,122,256.66 0.00
30224141 1,095,136.61 0.00
30224190 976,692.66 0.00
30224142 921,762.86 0.00
30224189 855,930.83 0.00
30224133 851,138.00 0.00
30224163 837,944.42 0.00
30224153 822,336.44 0.00
30224155 805,048.01 0.00
30224160 723,225.86 0.00
30224148 618,277.87 0.00
30224129 615,776.18 0.00
30224146 597,793.89 0.00
30224162 573,592.89 0.00
30224161 568,605.15 0.00
30224138 507,788.37 0.00
30224157 463,660.40 0.00
245,938,642.09 200.00
</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) 38,282.90 76,565.80 4,778,210.34 0.00
Totals for status code = A ( 41 Loans) 1,444,051.62 1,444,051.62 188,181,544.51 200.00
Totals for status code = B ( 5 Loans) 398,758.93 398,758.93 52,978,887.24 0.00
</TABLE>
(1) Status of Mortgage Loan
A- Payment Not Received But Still in Grace Period
B- Late Payment But Less Than 1 Month Delinquent
0- Current
1- One Month Delinquent
2- Two Months Delinquent
3- Three Or More Months Delinquent
4- Assumed Scheduled Payment (Performing Matured Balloon)
7- Foreclosure
9- REO
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu Of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
**Outstanding P&I Advances include the current period advance.
<TABLE>
Specially Serviced Loan Detail - Part 1
Loan Offering Servicing Resolution Schedule Property State Interest Actual
Number Document Transfer Strategy Balance Type (2) Rate Balance
Cross-Reference Date Code(1)
<S> <C> <C> <C> <C> <C> <C> <C>
30224159 71 10/31/2000 1 1,989,376.19 OF MD 9.050% 1,992,540.29
</TABLE>
<TABLE>
<CAPTION>
Net DSCR DSCR Note Maturity Remaining
Loan Operation Date Date Date Amortizing
Number Income Term
<S> <C> <C> <C> <C> <C> <C>
30224159 327,087.00 1.31 05/01/2000 04/01/2010 292
</TABLE>
<TABLE>
<CAPTION>
Specially Serviced Loan Detail - Part 2
Loan Offering Resolution Site Phase l Appraisal Appraisal Other REO Comments
Number Document Strategy Inspection Date Date Value Property
Cross-Reference Code(1) Date Revenue
<S> <C> <C> <C> <C> <C> <C> <C> <C>
30224159 71 1 06/20/2000 3,400,000.00 File Shipped to special
servicer on 10/31/2000 due
to delinquency
</TABLE>
(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 Server
10- Deed In Lieu Of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
No Liquidated Loans this Period
|
|