PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1
8-K, EX-20, 2000-12-26
ASSET-BACKED SECURITIES
Previous: PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1, 8-K, EX-19, 2000-12-26
 Next: STATE FARM MUTUAL FUND TRUST, 497, 2000-12-26

MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Loan Status
PORTFOLIO: PNCMAC 2000 C1
REPORTING PERIOD: December, 2000
DATE PRINTED: 18-Dec-00

ASSET NO

CURRENT PRINCIPAL BALANCE

DAYS DELINQ

LTV

DSCR

ENVIRON ISSUES

ASSET STATUS

RESOLUTION TYPE

001

26,984,221

0

65.5%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

002

23,293,473

0

68.5%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

003

19,472,969

0

74.6%

1.51

N/A

 PERFORMING PERFORM TO MATURITY

004

16,135,637

7

69.0%

0.99

N/A

 PERFORMING PERFORM TO MATURITY

006

2,774,130

7

54.4%

1.85

N/A

 PERFORMING PERFORM TO MATURITY

007

18,105,575

0

75.8%

0.00

N/A

 PERFORMING ORIGINATION

008

17,586,980

0

69.8%

1.75

N/A

 PERFORMING PERFORM TO MATURITY

009

15,331,958

0

77.8%

1.51

N/A

 PERFORMING ORIGINATION

010

14,809,213

0

78.4%

1.37

N/A

 PERFORMING ORIGINATION

011

14,444,015

0

59.7%

2.57

N/A

 PERFORMING PERFORM TO MATURITY

012

13,023,105

0

70.0%

1.79

N/A

 PERFORMING ORIGINATION

013

6,329,272

0

65.2%

1.93

N/A

 PERFORMING ORIGINATION

014

6,032,588

0

68.6%

1.66

N/A

 PERFORMING ORIGINATION

015

12,168,208

0

75.1%

1.46

N/A

 PERFORMING PERFORM TO MATURITY

016

11,390,609

0

79.1%

1.24

N/A

 PERFORMING PERFORM TO MATURITY

017

11,187,037

0

74.1%

1.36

N/A

 PERFORMING ORIGINATION

018

10,926,096

0

79.2%

1.40

N/A

 PERFORMING PERFORM TO MATURITY

019

10,748,288

0

72.6%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

020

10,635,759

0

60.4%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

022

10,358,014

0

76.2%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

023

9,979,481

0

66.1%

1.68

N/A

 PERFORMING PERFORM TO MATURITY

024

9,955,887

0

78.0%

1.83

N/A

 PERFORMING PERFORM TO MATURITY

025

9,966,278

7

71.2%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

026

5,482,951

7

89.3%

2.68

N/A

 PERFORMING PERFORM TO MATURITY

027

4,336,378

7

70.6%

3.38

N/A

 PERFORMING PERFORM TO MATURITY

028

9,579,817

0

74.0%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

029

9,310,619

0

72.7%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

030

9,248,093

0

68.5%

1.34

N/A

 PERFORMING PERFORM TO MATURITY

031

7,899,542

0

74.0%

1.60

N/A

 PERFORMING PERFORM TO MATURITY

032

7,665,549

7

68.4%

1.57

N/A

 PERFORMING PERFORM TO MATURITY

033

6,913,814

0

65.8%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

034

6,544,421

0

42.2%

3.70

N/A

 PERFORMING ORIGINATION

035

6,471,854

0

75.3%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

036

6,477,476

0

63.5%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

037

6,465,315

0

77.9%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

038

6,252,266

7

70.6%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

039

6,017,748

0

77.6%

1.39

N/A

 PERFORMING PERFORM TO MATURITY

040

5,826,879

0

57.4%

1.37

N/A

 WATCH LIST REVIEW PENDING PERFORM TO MATURITY

041

5,833,659

0

70.3%

1.49

N/A

 PERFORMING PERFORM TO MATURITY

042

5,851,680

0

78.0%

1.32

N/A

 PERFORMING PERFORM TO MATURITY

043

5,667,832

0

78.2%

1.26

N/A

 PERFORMING ORIGINATION

044

5,647,925

0

66.4%

1.92

N/A

 PERFORMING PERFORM TO MATURITY

045

5,561,078

0

77.2%

1.54

N/A

 PERFORMING PERFORM TO MATURITY

046

5,568,310

0

73.3%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

047

5,505,374

0

77.5%

1.46

N/A

 PERFORMING PERFORM TO MATURITY

048

5,463,615

0

57.5%

1.33

N/A

 PERFORMING PERFORM TO MATURITY

049

5,452,873

0

74.7%

1.56

N/A

 PERFORMING ORIGINATION

050

2,712,909

0

70.9%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

051

2,600,365

0

62.7%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

052

5,313,184

0

79.3%

1.37

N/A

 PERFORMING PERFORM TO MATURITY

053

5,297,838

0

67.5%

1.49

N/A

 PERFORMING PERFORM TO MATURITY

054

5,213,743

0

64.9%

2.13

N/A

 PERFORMING PERFORM TO MATURITY

055

4,999,551

0

69.4%

2.59

N/A

 PERFORMING PERFORM TO MATURITY

056

4,974,670

0

75.4%

1.56

N/A

 PERFORMING PERFORM TO MATURITY

057

4,971,194

0

69.2%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

058

4,791,745

0

55.2%

1.40

N/A

 PERFORMING PERFORM TO MATURITY

059

4,532,706

0

78.8%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

060

4,493,318

0

72.5%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

061

4,412,712

0

58.8%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

062

4,266,353

7

62.6%

1.59

N/A

 PERFORMING PERFORM TO MATURITY

 

ASSET NO

CURRENT PRINCIPAL BALANCE

DAYS DELINQ

LTV

DSCR

ENVIRON ISSUES

ASSET STATUS

RESOLUTION TYPE

071

4,215,625

0

59.6%

3.64

N/A

 PERFORMING PERFORM TO MATURITY

072

4,127,340

0

72.4%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

073

4,111,690

0

73.2%

1.62

N/A

 PERFORMING PERFORM TO MATURITY

074

3,745,387

0

68.1%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

075

3,733,712

0

79.4%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

076

3,617,516

0

69.6%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

077

3,597,782

0

69.9%

1.44

N/A

 PERFORMING PERFORM TO MATURITY

078

3,468,344

0

58.8%

2.03

N/A

 PERFORMING ORIGINATION

079

3,417,655

0

52.1%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

080

3,367,774

0

68.7%

0.89

N/A

 PERFORMING PERFORM TO MATURITY

081

3,421,781

0

78.1%

1.56

N/A

 PERFORMING PERFORM TO MATURITY

082

3,377,944

0

63.7%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

083

3,272,216

0

73.0%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

084

3,275,079

7

74.4%

1.43

N/A

 PERFORMING PERFORM TO MATURITY

085

3,182,794

0

60.8%

1.86

N/A

 PERFORMING PERFORM TO MATURITY

086

3,173,673

0

69.0%

0.00

N/A

 PERFORMING ORIGINATION

087

3,184,877

0

75.6%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

088

2,785,507

0

78.8%

1.20

N/A

 PERFORMING PERFORM TO MATURITY

089

3,126,674

0

71.1%

1.62

N/A

 PERFORMING PERFORM TO MATURITY

090

3,030,224

0

64.0%

4.42

N/A

 WATCH LIST REVIEW PENDING PERFORM TO MATURITY

091

3,047,013

0

72.5%

1.74

N/A

 PERFORMING PERFORM TO MATURITY

092

2,973,851

0

70.8%

1.25

N/A

 PERFORMING PERFORM TO MATURITY

093

2,955,982

0

76.8%

1.41

N/A

 PERFORMING PERFORM TO MATURITY

094

2,927,087

7

72.3%

1.41

N/A

 PERFORMING PERFORM TO MATURITY

095

2,029,230

0

77.7%

1.79

N/A

 PERFORMING PERFORM TO MATURITY

096

850,810

0

72.6%

1.92

N/A

 PERFORMING PERFORM TO MATURITY

097

2,836,070

0

70.9%

1.34

N/A

 PERFORMING PERFORM TO MATURITY

098

2,797,001

0

63.6%

1.40

N/A

 PERFORMING PERFORM TO MATURITY

099

3,172,179

0

78.9%

1.20

N/A

 PERFORMING PERFORM TO MATURITY

100

2,783,195

0

70.5%

1.49

N/A

 PERFORMING PERFORM TO MATURITY

101

2,726,030

0

78.4%

1.20

N/A

 PERFORMING PERFORM TO MATURITY

102

1,622,427

0

77.3%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

103

1,089,542

0

51.9%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

104

2,708,514

0

75.6%

1.12

N/A

 PERFORMING PERFORM TO MATURITY

105

2,700,187

0

67.5%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

106

2,664,285

7

74.0%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

107

2,588,985

0

74.6%

1.16

N/A

 PERFORMING ORIGINATION

108

2,577,777

0

66.5%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

109

2,528,246

7

74.4%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

110

2,503,198

0

71.5%

1.36

N/A

 PERFORMING PERFORM TO MATURITY

111

2,437,683

0

76.2%

1.43

N/A

 PERFORMING PERFORM TO MATURITY

112

2,423,621

7

67.3%

1.55

N/A

 PERFORMING PERFORM TO MATURITY

113

2,413,466

0

57.5%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

114

2,403,360

0

66.8%

1.24

N/A

 PERFORMING PERFORM TO MATURITY

115

2,394,854

0

70.4%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

116

2,388,988

0

76.5%

0.41

N/A

 PERFORMING ORIGINATION

120

2,383,202

0

70.1%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

121

2,358,430

0

70.9%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

122

2,340,052

7

59.2%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

123

2,271,931

0

70.9%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

124

2,270,724

0

77.0%

1.20

N/A

 PERFORMING PERFORM TO MATURITY

125

2,262,836

0

66.6%

0.00

N/A

 PERFORMING ORIGINATION

126

2,247,632

0

77.2%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

127

2,218,288

0

68.9%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

128

2,187,754

0

74.0%

1.24

N/A

 PERFORMING PERFORM TO MATURITY

129

2,179,222

0

77.2%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

130

2,105,402

0

80.4%

0.00

N/A

 PERFORMING ORIGINATION

131

2,101,625

7

70.1%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

132

2,092,355

0

74.7%

1.59

N/A

 PERFORMING PERFORM TO MATURITY

133

2,077,275

7

67.0%

1.78

N/A

 PERFORMING PERFORM TO MATURITY

134

2,061,903

0

79.3%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

135

2,053,196

0

72.0%

1.19

N/A

 PERFORMING PERFORM TO MATURITY

136

2,003,154

0

67.3%

1.54

N/A

 PERFORMING ORIGINATION

137

1,984,757

0

73.5%

1.57

N/A

 PERFORMING ORIGINATION

138

1,958,137

0

69.9%

2.02

N/A

 PERFORMING PERFORM TO MATURITY

139

1,962,931

0

67.7%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

140

1,923,465

0

67.7%

1.90

N/A

 PERFORMING PERFORM TO MATURITY

141

1,909,088

0

76.4%

1.18

N/A

 PERFORMING PERFORM TO MATURITY

ASSET NO

CURRENT PRINCIPAL BALANCE

DAYS DELINQ

LTV

DSCR

ENVIRON ISSUES

ASSET STATUS

RESOLUTION TYPE

142

1,892,345

7

78.8%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

143

1,889,219

7

78.7%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

144

1,887,708

0

77.3%

1.47

N/A

 PERFORMING ORIGINATION

145

1,881,977

0

69.7%

1.31

N/A

 PERFORMING PERFORM TO MATURITY

146

1,879,938

0

74.2%

0.00

N/A

 PERFORMING ORIGINATION

147

1,846,967

0

67.2%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

148

1,848,747

0

76.4%

0.00

N/A

 PERFORMING ORIGINATION

149

1,837,814

0

70.7%

1.14

N/A

 PERFORMING ORIGINATION

150

1,750,697

0

62.5%

1.96

N/A

 PERFORMING PERFORM TO MATURITY

151

1,723,593

0

73.7%

0.92

N/A

 PERFORMING PERFORM TO MATURITY

152

1,715,673

0

73.6%

1.38

N/A

 PERFORMING PERFORM TO MATURITY

153

1,705,895

0

68.2%

1.74

N/A

 PERFORMING PERFORM TO MATURITY

154

1,658,879

0

63.8%

1.65

N/A

 PERFORMING PERFORM TO MATURITY

155

1,630,365

0

79.5%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

156

1,618,728

0

69.6%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

157

1,599,870

0

64.0%

1.59

N/A

 PERFORMING PERFORM TO MATURITY

158

1,576,140

0

71.6%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

159

1,575,643

0

73.8%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

160

1,564,337

0

72.8%

1.24

N/A

 PERFORMING PERFORM TO MATURITY

161

1,557,360

0

73.2%

1.53

N/A

 PERFORMING PERFORM TO MATURITY

162

1,533,203

0

60.7%

1.86

N/A

 PERFORMING PERFORM TO MATURITY

163

1,532,698

0

68.9%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

164

1,523,627

0

78.1%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

165

1,522,338

0

73.5%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

166

1,487,050

0

70.0%

1.01

N/A

 PERFORMING PERFORM TO MATURITY

167

1,428,699

0

68.0%

2.05

N/A

 PERFORMING PERFORM TO MATURITY

168

1,481,176

0

78.0%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

169

1,412,457

0

69.6%

1.70

N/A

 PERFORMING PERFORM TO MATURITY

170

1,404,384

0

70.2%

1.40

N/A

 PERFORMING PERFORM TO MATURITY

171

1,384,557

0

78.2%

1.75

N/A

 PERFORMING ORIGINATION

172

1,357,905

0

71.5%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

173

1,351,029

0

72.1%

1.30

N/A

 PERFORMING PERFORM TO MATURITY

175

1,352,234

0

68.8%

1.18

N/A

 PERFORMING PERFORM TO MATURITY

176

1,335,611

0

66.8%

2.45

N/A

 PERFORMING PERFORM TO MATURITY

177

1,311,203

0

67.9%

1.47

N/A

 PERFORMING PERFORM TO MATURITY

178

1,302,052

0

54.9%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

179

1,300,951

0

78.1%

1.46

N/A

 PERFORMING PERFORM TO MATURITY

180

1,295,756

0

70.4%

1.42

N/A

 PERFORMING PERFORM TO MATURITY

181

1,286,818

0

30.3%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

182

1,278,386

0

65.6%

1.60

N/A

 PERFORMING PERFORM TO MATURITY

183

1,255,154

0

67.3%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

184

1,252,179

0

68.6%

1.31

N/A

 PERFORMING PERFORM TO MATURITY

185

1,234,018

0

56.1%

2.54

N/A

 PERFORMING PERFORM TO MATURITY

186

1,248,216

0

69.3%

1.36

N/A

 PERFORMING PERFORM TO MATURITY

187

1,215,253

0

50.0%

1.59

N/A

 PERFORMING PERFORM TO MATURITY

188

1,220,194

0

75.7%

1.63

N/A

 PERFORMING ORIGINATION

189

1,215,224

0

67.1%

1.50

N/A

 PERFORMING PERFORM TO MATURITY

190

1,207,214

0

67.1%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

191

1,194,889

0

54.0%

1.69

N/A

 PERFORMING PERFORM TO MATURITY

192

1,151,732

0

67.7%

1.68

N/A

 PERFORMING PERFORM TO MATURITY

193

1,148,331

0

76.6%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

194

1,144,768

0

63.6%

1.87

N/A

 PERFORMING PERFORM TO MATURITY

195

1,101,851

0

63.0%

2.13

N/A

 PERFORMING PERFORM TO MATURITY

196

1,105,859

0

65.0%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

197

1,090,223

0

49.6%

2.24

N/A

 PERFORMING PERFORM TO MATURITY

198

1,057,952

0

69.1%

1.39

N/A

 PERFORMING PERFORM TO MATURITY

200

1,043,831

0

61.4%

1.52

N/A

 PERFORMING PERFORM TO MATURITY

201

1,044,335

7

74.6%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

202

1,006,838

0

67.1%

1.90

N/A

 PERFORMING PERFORM TO MATURITY

203

989,860

0

34.7%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

204

973,301

0

62.8%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

205

965,846

0

75.5%

1.92

N/A

 PERFORMING PERFORM TO MATURITY

206

962,141

0

74.0%

2.28

N/A

 PERFORMING PERFORM TO MATURITY

207

960,128

0

68.6%

1.10

N/A

 PERFORMING PERFORM TO MATURITY

208

917,117

0

62.2%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

209

899,630

0

52.9%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

210

902,489

7

70.8%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

211

874,529

0

60.3%

1.93

N/A

 PERFORMING PERFORM TO MATURITY

212

870,065

0

69.6%

1.51

N/A

 PERFORMING PERFORM TO MATURITY

213

855,645

0

65.8%

2.22

N/A

 PERFORMING PERFORM TO MATURITY

 

ASSET NO

CURRENT PRINCIPAL BALANCE

DAYS DELINQ

LTV

DSCR

ENVIRON ISSUES

ASSET STATUS

RESOLUTION TYPE

214

852,156

0

71.0%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

215

837,774

7

55.9%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

216

801,265

0

61.6%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

217

722,020

7

50.7%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

218

704,227

0

71.1%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

219

489,658

0

40.7%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

220

487,206

7

65.8%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

221

456,268

0

47.5%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

222

419,011

0

64.5%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

223

402,877

0

56.3%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

224

279,543

0

69.9%

0.00

N/A

 PERFORMING PERFORM TO MATURITY

TOTAL

797,079,530

--

--

--

--

 -- --

 

 

MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Loan Terms
PORTFOLIO: PNCMAC 2000 C1
REPORTING PERIOD: December, 2000
DATE PRINTED: 18-Dec-00

ASSET NO

CURRENT PRINCIPAL BALANCE

ORIG NOTE DATE

LOAN AMORT DATE

REMAIN LOAN TERM IN MONTHS

INT RATE

INT RATE TYPE

PAYMENT

001

26,984,221

06/26/1998

07/01/2023

271

6.950%

F

197,006

002

23,293,473

01/24/2000

02/01/2030

350

8.270%

F

176,314

003

19,472,969

03/26/1998

04/01/2028

88

6.870%

F

131,319

004

16,135,637

07/27/1999

08/01/2029

329

7.170%

F

111,740

006

2,774,130

11/10/1999

12/01/2024

108

8.680%

F

22,887

007

18,105,575

11/30/1999

12/01/2029

108

8.420%

F

139,057

008

17,586,980

02/04/2000

03/01/2025

291

9.410%

F

153,538

009

15,331,958

03/22/2000

04/01/2030

112

8.140%

F

114,506

010

14,809,213

12/29/1999

01/01/2030

109

8.390%

F

113,382

011

14,444,015

09/01/1998

10/01/2028

94

6.800%

F

96,224

012

13,023,105

12/22/1999

01/01/2030

109

8.580%

F

101,440

013

6,329,272

11/09/1999

12/01/2024

108

8.300%

F

50,675

014

6,032,588

11/09/1999

12/01/2024

108

8.300%

F

48,299

015

12,168,208

08/24/1998

08/01/2029

224

7.460%

F

85,667

016

11,390,609

09/25/1998

09/01/2029

345

7.750%

F

82,387

017

11,187,037

12/16/1999

01/01/2030

109

8.560%

F

86,982

018

10,926,096

11/15/1999

12/01/2029

108

8.140%

F

81,790

019

10,748,288

02/09/1999

03/01/2029

318

7.570%

F

76,738

020

10,635,759

03/15/2000

04/01/2025

292

9.230%

F

91,485

022

10,358,014

09/28/1998

10/01/2028

94

6.510%

F

67,069

023

9,979,481

06/29/1999

07/01/2029

343

8.170%

F

75,124

024

9,955,887

07/30/1998

08/01/2028

332

6.890%

F

67,208

025

9,966,278

03/31/2000

03/01/2030

112

8.500%

F

76,891

026

5,482,951

02/15/2000

03/01/2030

351

9.100%

F

44,651

027

4,336,378

02/15/2000

03/01/2030

351

9.070%

F

35,220

028

9,579,817

10/13/1999

11/01/2029

107

8.220%

F

72,294

029

9,310,619

01/13/2000

02/01/2030

74

8.910%

F

74,667

030

9,248,093

12/15/1999

01/01/2030

349

8.570%

F

71,971

031

7,899,542

11/13/1999

12/01/2029

108

8.350%

F

60,286

032

7,665,549

12/29/1999

01/01/2030

349

8.920%

F

61,513

033

6,913,814

05/26/2000

06/01/2030

354

8.410%

F

52,882

034

6,544,421

12/01/1999

01/01/2025

109

9.270%

F

56,612

035

6,471,854

12/29/1999

01/01/2030

109

8.390%

F

49,550

036

6,477,476

04/28/2000

03/01/2030

113

8.400%

F

49,519

037

6,465,315

03/24/2000

04/01/2030

112

8.540%

F

50,094

038

6,252,266

07/28/1999

08/01/2029

344

8.500%

F

48,442

039

6,017,748

09/30/1998

10/01/2028

94

6.780%

F

40,012

040

5,826,879

12/22/1999

01/01/2015

67

9.020%

F

60,927

041

5,833,659

04/27/1998

05/01/2018

89

7.380%

F

49,493

042

5,851,680

04/02/1998

05/01/2028

89

6.980%

F

39,838

043

5,667,832

01/24/2000

02/01/2030

110

8.250%

F

42,822

044

5,647,925

12/14/1999

01/01/2025

289

8.870%

F

47,328

045

5,561,078

06/29/1998

07/01/2028

91

6.860%

F

37,322

046

5,568,310

03/21/2000

04/01/2030

112

8.450%

F

42,792

047

5,505,374

09/15/1999

10/01/2029

106

8.070%

F

40,995

048

5,463,615

02/14/2000

03/01/2025

291

9.250%

F

47,101

049

5,452,873

02/23/2000

03/01/2030

111

8.930%

F

43,770

050

2,712,909

02/15/2000

03/01/2020

231

8.910%

F

24,566

051

2,600,365

02/15/2000

03/01/2020

231

8.910%

F

23,547

052

5,313,184

11/18/1999

12/01/2029

108

8.050%

F

39,443

053

5,297,838

04/29/1998

05/01/2028

269

8.090%

F

39,963

054

5,213,743

09/16/1998

10/01/2018

154

6.880%

F

42,246

055

4,999,551

09/29/1998

10/01/2023

94

6.840%

F

36,014

056

4,974,670

10/14/1998

11/01/2028

95

6.780%

F

33,050

057

4,971,194

02/28/2000

03/01/2030

111

8.840%

F

39,585

058

4,791,745

06/25/1998

07/01/2028

91

6.970%

F

32,501

059

4,532,706

12/10/1999

01/01/2030

349

8.310%

F

34,450

060

4,493,318

12/01/1999

12/01/2029

108

8.610%

F

35,108

061

4,412,712

02/15/2000

03/01/2025

111

9.580%

F

39,039

062

4,266,353

07/02/1999

08/01/2024

284

8.840%

F

35,781

 

ASSET NO

CURRENT PRINCIPAL BALANCE

ORIG NOTE DATE

LOAN AMORT DATE

REMAIN LOAN TERM IN MONTHS

INT RATE

INT RATE TYPE

PAYMENT

071

4,215,625

09/03/1998

10/01/2023

154

7.220%

F

31,358

072

4,127,340

12/20/1999

01/01/2030

109

8.650%

F

32,352

073

4,111,690

09/25/1998

10/01/2028

94

6.880%

F

27,605

074

3,745,387

05/28/1999

06/01/2026

102

8.070%

F

28,843

075

3,733,712

11/10/1999

01/01/2030

109

7.990%

F

27,563

076

3,617,516

12/28/1999

01/01/2025

109

9.000%

F

30,631

077

3,597,782

10/08/1998

11/01/2028

95

6.720%

F

23,763

078

3,468,344

12/27/1999

01/01/2025

109

8.920%

F

29,180

079

3,417,655

02/25/2000

03/01/2015

171

8.870%

F

35,229

080

3,367,774

09/21/1998

10/01/2013

94

6.460%

F

32,150

081

3,421,781

08/27/1998

09/01/2028

93

6.810%

F

22,841

082

3,377,944

11/03/1999

12/01/2029

168

8.270%

F

25,591

083

3,272,216

01/11/2000

02/01/2025

110

8.870%

F

27,400

084

3,275,079

08/20/1999

09/01/2029

105

8.310%

F

24,931

085

3,182,794

07/20/1998

08/01/2023

92

6.870%

F

23,051

086

3,173,673

12/03/1999

01/01/2020

109

8.690%

F

28,394

087

3,184,877

02/04/2000

03/01/2030

111

8.730%

F

25,113

088

2,785,507

09/10/1999

10/01/2029

106

7.760%

F

20,151

089

3,126,674

07/29/1998

08/01/2028

92

6.850%

F

20,968

090

3,030,224

02/02/2000

03/01/2015

123

9.320%

F

32,035

091

3,047,013

01/20/2000

02/01/2020

230

9.120%

F

28,050

092

2,973,851

09/10/1999

10/01/2029

106

7.760%

F

21,513

093

2,955,982

10/13/1998

11/01/2023

95

7.010%

F

21,576

094

2,927,087

09/30/1999

10/01/2019

106

8.690%

F

26,265

095

2,029,230

06/18/1998

07/01/2028

91

7.160%

F

14,029

096

850,810

06/18/1998

07/01/2028

91

7.160%

F

5,882

097

2,836,070

08/27/1998

09/01/2018

93

6.830%

F

22,954

098

2,797,001

07/20/1998

08/01/2023

92

6.870%

F

20,257

099

3,172,179

09/10/1999

10/01/2029

106

7.770%

F

22,969

100

2,783,195

12/17/1999

01/01/2030

109

8.300%

F

21,134

101

2,726,030

09/10/1999

10/01/2029

106

7.760%

F

19,720

102

1,622,427

12/28/1999

01/01/2025

169

8.670%

F

13,378

103

1,089,542

12/28/1999

01/01/2025

169

8.670%

F

8,984

104

2,708,514

09/23/1999

10/01/2029

106

7.980%

F

20,001

105

2,700,187

10/18/1999

11/01/2024

107

8.840%

F

22,612

106

2,664,285

07/12/1999

08/01/2024

104

8.530%

F

21,796

107

2,588,985

12/07/1999

01/01/2030

109

8.450%

F

19,930

108

2,577,777

02/22/2000

03/01/2030

111

9.180%

F

21,152

109

2,528,246

06/28/1999

07/01/2029

103

8.270%

F

19,193

110

2,503,198

01/31/2000

02/01/2030

110

8.950%

F

20,146

111

2,437,683

12/08/1999

01/01/2020

109

8.460%

F

21,459

112

2,423,621

06/25/1999

07/01/2019

103

8.500%

F

21,565

113

2,413,466

08/27/1998

09/01/2023

93

6.810%

F

17,368

114

2,403,360

12/23/1999

01/01/2020

229

8.820%

F

21,698

115

2,394,854

03/23/2000

04/01/2030

112

8.310%

F

18,170

116

2,388,988

02/29/2000

03/01/2030

111

8.350%

F

18,199

120

2,383,202

02/04/2000

03/01/2025

111

8.990%

F

20,124

121

2,358,430

12/30/1999

01/01/2025

109

8.910%

F

19,826

122

2,340,052

01/31/2000

02/01/2030

110

8.845%

F

18,647

123

2,271,931

12/10/1999

01/01/2030

109

8.480%

F

17,537

124

2,270,724

11/10/1999

12/01/2029

108

8.160%

F

17,030

125

2,262,836

01/07/2000

02/01/2030

86

8.460%

F

17,428

126

2,247,632

08/16/1999

09/01/2029

105

8.170%

F

16,904

127

2,218,288

12/30/1999

01/01/2030

109

8.790%

F

17,607

128

2,187,754

11/18/1999

12/01/2029

108

8.280%

F

16,589

129

2,179,222

08/16/1999

09/01/2029

105

8.170%

F

16,389

130

2,105,402

10/29/1999

11/01/2019

227

8.140%

F

18,180

131

2,101,625

09/30/1999

10/01/2024

106

8.690%

F

17,384

132

2,092,355

03/02/2000

04/01/2030

112

8.830%

F

16,641

133

2,077,275

02/03/2000

03/01/2020

231

9.120%

F

19,057

134

2,061,903

08/23/1999

09/01/2029

105

8.100%

F

15,408

135

2,053,196

06/25/1999

07/01/2024

103

8.480%

F

16,761

136

2,003,154

12/21/1999

01/01/2030

109

8.700%

F

15,772

137

1,984,757

09/29/1999

10/01/2029

106

8.270%

F

15,053

138

1,958,137

09/24/1998

10/01/2028

334

6.900%

F

13,172

139

1,962,931

02/04/2000

03/01/2030

111

9.160%

F

16,078

140

1,923,465

08/24/1999

09/01/2024

105

8.480%

F

15,676

141

1,909,088

10/07/1999

11/01/2029

107

8.240%

F

14,433

 

ASSET NO

CURRENT PRINCIPAL BALANCE

ORIG NOTE DATE

LOAN AMORT DATE

REMAIN LOAN TERM IN MONTHS

INT RATE

INT RATE TYPE

PAYMENT

142

1,892,345

01/21/2000

02/01/2030

110

9.020%

F

15,315

143

1,889,219

12/08/1999

01/01/2030

109

8.070%

F

14,034

144

1,887,708

11/15/1999

12/01/2029

108

8.280%

F

14,314

145

1,881,977

01/21/2000

02/01/2025

110

9.180%

F

16,154

146

1,879,938

10/06/1999

11/01/2029

107

8.340%

F

14,334

147

1,846,967

12/27/1999

01/01/2025

109

8.840%

F

15,440

148

1,848,747

01/25/2000

02/01/2030

110

8.730%

F

14,590

149

1,837,814

12/17/1999

01/01/2025

109

8.800%

F

15,314

150

1,750,697

08/25/1999

09/01/2029

105

8.370%

F

13,409

151

1,723,593

12/17/1999

01/01/2030

109

8.300%

F

13,088

152

1,715,673

08/27/1999

09/01/2024

105

8.340%

F

13,824

153

1,705,895

06/18/1999

07/01/2029

103

8.220%

F

12,901

154

1,658,879

02/11/2000

03/01/2025

111

9.220%

F

14,267

155

1,630,365

12/29/1999

01/01/2030

109

8.380%

F

12,471

156

1,618,728

02/09/2000

03/01/2030

111

8.930%

F

12,993

157

1,599,870

08/18/1999

09/01/2024

105

8.240%

F

12,786

158

1,576,140

09/10/1998

10/01/2023

94

7.375%

F

11,877

159

1,575,643

06/18/1999

07/01/2024

103

8.490%

F

12,873

160

1,564,337

10/29/1998

11/01/2028

95

6.450%

F

10,061

161

1,557,360

10/29/1999

11/01/2029

107

8.480%

F

12,034

162

1,533,203

02/07/2000

03/01/2020

111

9.990%

F

14,948

163

1,532,698

10/22/1999

11/01/2024

107

8.730%

F

12,722

164

1,523,627

02/04/2000

03/01/2030

111

8.680%

F

11,960

165

1,522,338

10/07/1999

11/01/2029

107

8.050%

F

11,309

166

1,487,050

08/10/1999

09/01/2029

105

8.130%

F

11,143

167

1,428,699

10/19/1998

11/01/2023

95

7.080%

F

10,821

168

1,481,176

12/16/1999

01/01/2030

109

8.350%

F

11,299

169

1,412,457

08/24/1998

09/01/2023

93

7.290%

F

10,583

170

1,404,384

10/15/1998

11/01/2023

95

6.890%

F

10,147

171

1,384,557

01/07/2000

02/01/2030

110

8.460%

F

10,664

172

1,357,905

09/18/1998

10/01/2023

94

7.375%

F

10,232

173

1,351,029

07/31/1998

08/01/2023

92

6.960%

F

9,859

175

1,352,234

06/18/1999

07/01/2029

103

8.220%

F

10,226

176

1,335,611

02/03/2000

03/01/2020

231

9.260%

F

12,391

177

1,311,203

11/04/1999

12/01/2024

108

8.600%

F

10,759

178

1,302,052

07/20/1998

08/01/2023

92

6.870%

F

9,430

179

1,300,951

10/20/1998

11/01/2028

95

6.860%

F

8,711

180

1,295,756

01/24/2000

02/01/2030

110

8.870%

F

10,355

181

1,286,818

12/13/1999

01/01/2025

109

8.340%

F

10,328

182

1,278,386

08/16/1999

09/01/2029

105

8.310%

F

9,738

183

1,255,154

03/16/2000

04/01/2030

112

8.640%

F

9,814

184

1,252,179

06/18/1999

07/01/2029

103

8.220%

F

9,469

185

1,234,018

10/12/1998

11/01/2018

215

6.760%

F

9,892

186

1,248,216

06/18/1999

07/01/2029

103

8.220%

F

9,439

187

1,215,253

09/01/1998

09/01/2018

213

7.110%

F

10,032

188

1,220,194

02/07/2000

03/01/2025

111

8.880%

F

10,213

189

1,215,224

02/03/2000

03/01/2020

231

9.320%

F

11,321

190

1,207,214

03/17/2000

04/01/2025

112

8.920%

F

10,130

191

1,194,889

09/01/1998

09/01/2018

213

7.110%

F

9,864

192

1,151,732

10/27/1998

11/01/2023

95

6.610%

F

8,124

193

1,148,331

01/19/2000

02/01/2030

110

8.160%

F

8,604

194

1,144,768

11/16/1999

12/01/2029

168

8.390%

F

8,768

195

1,101,851

10/16/1998

11/01/2023

95

7.080%

F

8,329

196

1,105,859

12/30/1999

01/01/2025

109

8.800%

F

9,215

197

1,090,223

09/01/1998

09/01/2018

213

7.110%

F

9,000

198

1,057,952

02/09/2000

03/01/2030

111

8.970%

F

8,522

200

1,043,831

06/25/1999

07/01/2024

103

8.480%

F

8,521

201

1,044,335

02/18/2000

03/01/2025

111

9.500%

F

9,174

202

1,006,838

10/16/1998

11/01/2023

95

6.810%

F

7,225

203

989,860

12/13/1999

01/01/2025

109

8.340%

F

7,945

204

973,301

02/02/2000

03/01/2025

111

9.100%

F

8,291

205

965,846

09/25/1998

10/01/2023

94

6.630%

F

6,834

206

962,141

08/16/1999

09/01/2024

105

8.640%

F

7,943

207

960,128

06/25/1999

07/01/2024

103

8.480%

F

7,838

208

917,117

08/27/1998

09/01/2023

93

6.810%

F

6,600

209

899,630

02/17/1998

03/01/2013

147

8.250%

F

9,701

 

ASSET NO

CURRENT PRINCIPAL BALANCE

ORIG NOTE DATE

LOAN AMORT DATE

REMAIN LOAN TERM IN MONTHS

INT RATE

INT RATE TYPE

PAYMENT

210

902,489

02/16/2000

03/01/2020

111

9.360%

F

8,418

211

874,529

04/14/2000

05/01/2025

113

9.240%

F

7,522

212

870,065

03/03/2000

04/01/2025

112

9.520%

F

7,657

213

855,645

10/16/1998

11/01/2018

215

7.000%

F

6,978

214

852,156

02/24/2000

03/01/2030

111

9.390%

F

7,121

215

837,774

06/08/1999

07/01/2024

103

8.410%

F

6,793

216

801,265

09/23/1998

10/01/2023

94

7.625%

F

6,164

217

722,020

01/31/2000

02/01/2030

110

8.950%

F

5,807

218

704,227

09/27/1999

10/01/2024

106

8.860%

F

5,911

219

489,658

10/29/1999

11/01/2019

107

8.320%

F

4,282

220

487,206

06/10/1999

07/01/2024

103

8.560%

F

3,999

221

456,268

02/01/2000

03/01/2025

111

9.720%

F

4,081

222

419,011

09/18/1998

10/01/2023

94

7.375%

F

3,157

223

402,877

04/06/1998

05/01/2018

209

8.375%

F

3,655

224

279,543

03/13/1998

04/01/2023

148

7.625%

F

2,167

TOTAL

797,079,530

--

--

--

--

--

--

MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Property Description
PORTFOLIO: PNCMAC 2000 C1
REPORTING PERIOD: December, 2000
DATE PRINTED: 18-Dec-00

ASSET NO

PROP NO

PROPERTY TYPE

CITY

STATE

ZIP

YEAR BUILT

UNITS

NET SF

PROPERTY VALUE

VALUATION DATE

VALUATION SOURCE
001 1 Multifamily Philadelphia PA 19104 1868 384 N/A 41,200,000 04/15/98 MAI Appraisal
002 1 Multifamily New York NY 10038 1926 111 N/A 34,000,000 12/23/99 Prospectus
003 1 Multifamily Las Vegas NV 89117 1996 352 N/A 26,100,000 02/24/98 MAI Appraisal
004 1 Office Lisle IL 60532 1986 N/A 167,756 19,000,000 05/07/99 Prospectus
004 2 Warehouse Batavia IL 60510 1991 N/A 120,004 4,400,000 04/27/99 Prospectus
006 1 Office Calument City IL 60409 1980 26 65,394 5,100,000 10/29/99 Prospectus
007 1 Industrial Auburn Hills MI 48326 1999 N/A 455,000 24,002,000 11/22/99 Underwriters Value
008 1 Lodging Henrietta NY 14623 1985 250 N/A 25,200,000 01/05/00 Prospectus
009 1 Multifamily Newark NJ 07102 1978 306 N/A 19,700,000 12/27/99 MAI Appraisal
010 1 Multifamily Yuma AZ 85364 1985 456 386,368 18,988,000 12/16/99 Underwriters Value
011 1 Industrial San Diego CA 92121 1998 N/A 93,000 24,200,000 06/11/98 MAI Appraisal
012 1 Office Southfield MI 48034 1970 N/A 137,954 17,940,000 12/13/99 Underwriters Value
013 1 Industrial Santa Clara CA 95054 1998 N/A 71,662 9,662,000 11/16/99 Underwriters Value
014 1 Industrial Santa Clara CA 95054 1999 N/A 61,986 8,800,000 07/23/99 MAI Appraisal
015 1 Retail Warwick RI 02886 1986 N/A 133,664 16,200,000 01/01/00 Prospectus
016 1 Retail Elmsford NY 10523 1999 N/A 84,450 14,400,000 10/01/99 Prospectus
017 1 Office San Diego CA 92121 1988 N/A 72,863 14,887,000 12/02/99 Underwriters Value
018 1 Multifamily Omaha NE 68154 1972 408 N/A 13,800,000 10/21/99 MAI Appraisal
019 1 Retail Latham NY 12110 1989 N/A 94,366 14,800,000 09/29/99 Prospectus
020 1 Lodging Lincolnshire IL 60069 1998 N/A N/A 13,500,000 12/07/99 Prospectus
020 2 Retail Lincolnshire IL 60069 1998 N/A 14,387 4,100,000 12/07/99 Prospectus
022 1 Office Newington VA 22122 1985 N/A 218,652 13,600,000 08/25/98 MAI Appraisal
023 1 Industrial Ypsilanti MI 48197 1998 1 398,200 15,100,000 04/22/99 Prospectus
024 1 Retail Manchester NH 03104 1983 N/A 209,214 12,770,000 05/08/98 MAI Appraisal
025 1 Retail Brooklyn Park MD 21225 1950 N/A 128,300 14,000,000 02/01/00 Prospectus
026 1 Industrial Pompano Beach FL 33069 1979 N/A 168,920 6,140,000 11/03/99 Prospectus
026 2 Industrial Pompano Beach FL   N/A N/A N/A N/A N/A N/A
026 3 Industrial Pompano Beach FL   N/A N/A N/A N/A N/A N/A
026 4 Industrial Pompano Beach FL   N/A N/A N/A N/A N/A N/A
027 1 Industrial Lauderhill Lakes FL   N/A N/A N/A 6,140,000 02/12/98 Prospectus
027 2 Industrial Lauderhill Lakes FL   N/A N/A N/A N/A N/A N/A
027 3 Industrial Lauderhill FL   N/A N/A N/A N/A N/A N/A
028 1 Retail Burbank CA 91504 1962 N/A 103,778 12,950,000 09/01/99 Prospectus
029 1 Retail Lakewood CO 80123 1985 N/A 104,976 12,800,000 11/02/99 Prospectus
030 1 Multifamily Union NJ 07083 1965 N/A 343,154 13,500,000 09/20/99 Prospectus
031 1 Office San Diego CA 92037 1982 N/A 64,462 10,670,000 10/11/99 MAI Appraisal
032 1 Retail Morrow GA 30260 1986 N/A 139,315 11,200,000 12/01/99 Prospectus
033 1 Office Phoenix AZ 85022 1999 N/A 111,924 10,500,000 12/15/99 Prospectus
034 1 Lodging Palm Springs CA 92262 1986 N/A N/A 15,500,000 08/17/99 MAI Appraisal
035 1 Retail New Orleans LA 70114 1993 N/A 72,870 8,590,000 11/15/99 Prospectus
036 1 Retail Newbury Park CA 91320 1964 N/A 94,931 10,200,000 05/01/99 Prospectus
037 1 Retail Langhorne PA 19047 1988 N/A 60,822 8,300,000 01/02/00 Prospectus
038 1 Office Kenilworth NJ 07033 1982 N/A 75,839 8,850,000 04/27/99 Prospectus
039 1 Multifamily Bartlesville OK 74006 1980 206 N/A 7,750,000 09/16/98 MAI Appraisal
040 1 Retail Columbus OH 43068 1999 N/A 65,158 9,687,000 09/15/99 Underwriters Value
041 1 Office Portland OR 97220 1997 N/A 73,426 8,300,000 01/01/98 MAI Appraisal
042 1 Multifamily Jacksonville FL 32250 1972 200 N/A 7,500,000 01/22/98 MAI Appraisal
043 1 Multifamily Houston TX 77082 1983 199 N/A 7,250,000 01/04/00 MAI Appraisal
044 1 Lodging Essington PA 19029 1989 N/A N/A 8,500,000 12/31/99 Prospectus
045 1 Multifamily Oklahoma City OK 73120 1983 244 N/A 7,200,000 05/19/98 MAI Appraisal
046 1 Office Fremont CA 94538 1999 N/A 54,068 7,600,000 11/25/99 Prospectus
047 1 Multifamily Fort Worth TX 76133 1985 272 184,032 7,185,000 09/17/99 Underwriters Value
048 1 Office Howard Beach NY 11414 1958 N/A 47,625 9,500,000 11/02/99 Prospectus
049 1 Office Freehold Township NJ 07728 1985 N/A 65,391 7,300,000 10/25/99 MAI Appraisal
050 1 Retail Dallas TX 75228 1965 N/A 112,115 3,825,000 11/04/99 MAI Appraisal
051 1 Retail El Paso TX 79924 1965 N/A 112,415 4,150,000 10/20/99 MAI Appraisal
052 1 Multifamily Houston TX 77086 1983 229 151,080 6,700,000 10/12/99 MAI Appraisal
053 1 Retail Pontiac MI 48341 1953 21 96,590 7,850,000 04/22/99 Prospectus
054 1 Lodging Lyndhurst NJ 07071 1965 N/A N/A 8,037,000 11/29/99 Underwriters Value
055 1 Lodging South Plainfield NJ 07080 1984 N/A N/A 7,200,000 06/08/98 MAI Appraisal
056 1 Multifamily Oklahoma City OK 73120 1983 230 N/A 6,600,000 09/29/98 MAI Appraisal
057 1 Industrial Auburn Hills MI 48326 1989 N/A 68,315 7,185,000 11/24/99 Underwriters Value
058 1 Office Laguna Hills CA 92653 1985 N/A 60,330 8,675,000 06/17/98 MAI Appraisal
059 1 Office Mohnton PA 19603 1973 N/A 104,858 5,750,000 10/22/99 Prospectus
060 1 Office Newport Ne VA 23607 1969 N/A 119,359 6,200,000 09/01/99 Prospectus
061 1 Retail Dickinson NY 13901 1999 N/A 46,585 7,500,000 02/01/00 Prospectus
062 1 Retail York PA 17404 1997 N/A 7,000 885,000 04/16/99 Prospectus
062 2 Retail Harrisburg PA 17111 1997 1 5,520 785,000 04/16/99 Prospectus

ASSET NO

PROP NO

PROPERTY TYPE

CITY

STATE

ZIP

YEAR BUILT

UNITS

NET SF

PROPERTY VALUE

VALUATION DATE

VALUATION SOURCE
062 3 Retail Steelton PA 17113 1997 N/A 7,000 780,000 04/16/99 Prospectus
062 4 Retail Celina OH 45882 1997 N/A 5,675 630,000 04/19/99 Prospectus
062 5 Retail Youngstown OH 44509 1998 N/A 5,675 750,000 04/20/99 Prospectus
062 6 Retail Warren OH 44485 1997 N/A 5,675 710,000 04/20/99 Prospectus
062 7 Retail Atlanta GA 30314 1998 N/A 6,600 820,000 05/10/99 Prospectus
062 8 Retail Penn Hills PA 15235 1998 N/A 7,000 880,000 04/20/99 Prospectus
062 9 Retail Pontotoc MS 38863 1998 N/A 5,675 570,000 05/10/99 Prospectus
071 1 Lodging Maple Grove MN 55369 1997 N/A N/A 7,075,000 07/15/98 MAI Appraisal
072 1 Retail Manchester NH 03104 1987 N/A 51,197 5,700,000 10/14/99 Prospectus
073 1 Multifamily Bedford TX 76021 1983 168 N/A 5,620,000 09/18/98 MAI Appraisal
074 1 Retail Piscataway NJ 08854 1953 N/A 43,780 5,500,000 02/20/99 Prospectus
075 1 Multifamily Takoma Park MD 20912 1960 125 N/A 4,700,000 05/27/99 Prospectus
076 1 Office San Jose CA 95133 1967 N/A 32,725 5,200,000 09/17/99 Prospectus
077 1 Multifamily Puyallup WA 98372 1970 96 84,475 5,150,000 08/01/98 MAI Appraisal
078 1 Office Tempe AZ 85282 1976 N/A 70,159 5,900,000 12/02/99 MAI Appraisal
079 1 Self Storage Port Chester NY 10573 1909 N/A 50,228 6,560,000 11/15/99 Prospectus
080 1 Office Los Angeles CA 90057 1968 N/A 46,233 4,900,000 05/20/98 MAI Appraisal
081 1 Multifamily St Joseph MI 49085 1978 156 N/A 4,380,000 04/16/98 MAI Appraisal
082 1 Multifamily Dallas TX 75217 1970 230 N/A 5,300,000 10/01/99 Prospectus
083 1 Industrial Largo FL 33773 1984 N/A 103,600 4,480,000 10/28/99 Prospectus
084 1 Retail Mount Joy PA 17552 1990 N/A 66,230 4,400,000 07/01/99 Prospectus
085 1 Multifamily Monroe LA 71203 1974 200 184,040 5,235,000 05/12/98 MAI Appraisal
086 1 Industrial Raritan NJ 08821 1990 N/A 70,000 4,678,000 11/29/99 Underwriters Value
087 1 Retail Chicago IL 60617 1987 N/A 36,143 4,215,000 11/01/99 Prospectus
088 1 Retail Clay NY 13088 1998 N/A 10,908 3,548,000 08/10/99 Underwriters Value
089 1 Multifamily Kansas City MO 64118 1972 117 N/A 4,400,000 05/15/98 MAI Appraisal
090 1 Retail Niagara Falls NY 14304 1999 N/A 43,108 4,731,000 12/08/99 Underwriters Value
091 1 Retail El Paso TX 79936 1997 N/A 47,091 4,200,000 11/15/99 Prospectus
092 1 Retail Malone NY 12953 1999 N/A 12,736 3,821,000 08/18/99 Underwriters Value
093 1 Retail Indianapolis IN 46229 1988 N/A 58,590 3,850,000 07/20/98 MAI Appraisal
094 1 Warehouse Statesville NC 28625 1999 N/A 95,060 4,050,000 08/30/99 Prospectus
095 1 Office Henderson NV 89014 1997 N/A 12,900 2,610,000 05/13/98 Underwriters Value
096 1 Office Henderson NV 89014 1996 2 7,200 1,172,000 05/13/99 Underwriters Value
097 1 Retail Los Angeles CA 90022 1960 N/A 33,023 4,000,000 05/30/98 MAI Appraisal
098 1 Multifamily Houma LA 70363 1973 192 N/A 4,400,000 05/06/98 MAI Appraisal
099 1 Retail Mattydale NY 13211 1999 N/A 10,908 4,021,000 09/13/99 Underwriters Value
100 1 Industrial San Clemente CA 92673 1999 N/A 43,604 3,950,000 10/18/99 MAI Appraisal
101 1 Retail Syracuse NY 13203 1999 N/A 10,908 3,465,000 08/09/99 Underwriters Value
102 1 Multifamily Philadelphia PA 19145 1962 40 N/A 2,100,000 11/15/99 Prospectus
103 1 Multifamily Philadelphia PA 19145 1962 56 N/A 2,100,000 11/15/99 Prospectus
104 1 Retail Poughkeepsie NY 12601 1999 N/A 11,347 3,601,000 07/15/99 Underwriters Value
105 1 Retail Akron OH 44333 1995 N/A 60,000 4,000,000 10/01/99 Prospectus
106 1 Retail Mathews LA 70394 N/A N/A 118,265 3,600,000 05/05/99 Prospectus
107 1 Retail Dallas TX 75232 1999 N/A 10,908 3,470,000 10/25/99 MAI Appraisal
108 1 Retail Houston TX 77090 1999 N/A 26,250 3,875,000 12/14/99 Prospectus
109 1 Office Freehold NJ 07728 1987 N/A 28,611 3,400,000 03/25/99 Prospectus
110 1 Industrial Macon GA 31217 1982 N/A 192,400 3,500,000 12/28/99 Prospectus
111 1 Retail Portsmouth VA 23702 1957 N/A 82,382 3,200,000 10/06/99 Prospectus
112 1 Office Philadelphia PA 19141 1967 N/A 28,310 3,600,000 01/29/99 Prospectus
113 1 Multifamily San Antonio TX 78227 1974 249 N/A 4,200,000 06/17/98 MAI Appraisal
114 1 Retail Los Banos CA 93635 1990 N/A 86,479 3,600,000 12/01/99 MAI Appraisal
115 1 Multifamily San Diego CA 92102 1991 29 N/A 3,400,000 01/12/00 Prospectus
116 1 Multifamily Belmont NH 03220 1983 32 N/A 1,250,000 02/03/00 Underwriters Value
116 2 Multifamily Warner NH 03278 1972 12 N/A 404,000 02/03/00 Underwriters Value
116 3 Multifamily Rochester NH 03867 1986 18 N/A 522,000 02/03/00 Underwriters Value
116 4 Multifamily Barrington NH 03825 1973 33 N/A 945,000 02/03/00 Underwriters Value
120 1 Industrial Agawam MA 01001 1970 N/A 114,832 3,400,000 12/01/99 Prospectus
121 1 Multifamily Tampa FL 33617 1970 125 N/A 3,325,000 10/22/99 Prospectus
121 2 Multifamily Tampa FL 33617 N/A N/A N/A N/A N/A N/A
121 3 Multifamily Tampa FL 33617 N/A N/A N/A N/A N/A N/A
122 1 Office Layton UT 84041 1998 N/A 32,000 3,950,000 12/02/99 Prospectus
123 1 Industrial Fremont CA 94539 1985 N/A 31,463 3,205,000 11/02/99 Underwriters Value
124 1 Retail Big Rapids MI 49307 1999 N/A 24,049 2,922,000 08/03/99 Underwriters Value
125 1 Multifamily Blue Springs MO 64014 1991 76 98,040 3,012,000 11/02/99 Underwriters Value
126 1 Retail Mattoon IL 61938 1998 N/A 24,049 2,912,000 08/03/99 Underwriters Value
127 1 Office Deerfield Beach FL 33442 1986 N/A 27,592 3,220,000 09/01/00 Prospectus
128 1 Retail Arlington TX 76013 1999 N/A 10,908 2,955,000 10/28/99 MAI Appraisal
129 1 Retail Peru IL 61354 1998 N/A 23,925 2,824,000 08/04/99 Underwriters Value
130 1 Retail Greenfield IN 46140 1999 N/A 10,125 2,618,000 08/10/99 Underwriters Value
131 1 Office Newburgh NY 12550 1989 N/A 53,657 3,000,000 03/10/99 Prospectus
132 1 Office Bloomfield Hills MI 48304 1956 N/A 22,820 2,800,000 12/14/99 MAI Appraisal
133 1 Retail El Paso TX 79907 1998 N/A 35,312 3,100,000 10/02/99 Prospectus
134 1 Multifamily Grand Forks ND 58203 1971 80 N/A 2,600,000 08/06/99 Prospectus
135 1 Multifamily New York NY 10035 1950 41 N/A 2,850,000 03/15/99 Prospectus

ASSET NO

PROP NO

PROPERTY TYPE

CITY

STATE

ZIP

YEAR BUILT

UNITS

NET SF

PROPERTY VALUE

VALUATION DATE

VALUATION SOURCE
136 1 Office Salem OR 97302 1992 N/A 26,576 2,935,000 11/01/99 Underwriters Value
137 1 Retail Aurora CO 80011 1979 N/A 55,800 2,781,000 09/27/99 Underwriters Value
138 1 Retail Philadelphia PA 19120 1960 N/A 32,088 2,800,000 03/13/98 MAI Appraisal
139 1 Retail Westport CT 06880 1952 N/A 16,035 2,900,000 10/21/99 Prospectus
140 1 Retail Bell Garden CA 90201 1985 N/A 18,149 2,840,000 06/07/99 Prospectus
141 1 Retail Alpena MI 49707 1999 N/A 24,049 2,440,000 09/27/99 Underwriters Value
142 1 Multifamily Clay NY 13090 1970 110 N/A 2,400,000 10/25/99 Prospectus
143 1 Multifamily Philadelphia PA 19144 1950 73 N/A 2,400,000 10/20/99 Prospectus
144 1 Industrial Portsmouth NH 03801 1985 N/A 58,422 2,442,000 11/23/99 Underwriters Value
145 1 Industrial Austin TX 78753 1974 N/A 69,395 2,700,000 09/15/99 Prospectus
146 1 Retail Columbus NC 28722 1987 N/A 48,565 2,534,000 10/29/99 Underwriters Value
147 1 Office Tempe AZ 85004 1973 N/A 27,356 2,750,000 11/18/99 Prospectus
148 1 Office Dallas TX 75248 1983 N/A 19,864 2,420,000 12/13/99 MAI Appraisal
149 1 Office Malden MA 02148 1920 N/A 27,630 2,692,000 10/05/99 Underwriters Value
150 1 Mixed Use Lakewood NJ 08701 1979 N/A 43,949 2,800,000 06/15/99 Prospectus
150 2 Other Lakewood NJ 08701 N/A N/A N/A N/A N/A N/A
150 3 Other Lakewood NJ 08701 N/A N/A N/A N/A N/A N/A
151 1 Retail Windsor CO 80550 1975 N/A 32,845 2,340,000 11/07/99 MAI Appraisal
152 1 Office Allentown PA 18101 1980 N/A 28,097 2,330,000 07/27/99 Prospectus
153 1 Retail Hobart IN 46410 1998 N/A 8,015 2,500,000 05/01/99 Prospectus
154 1 Retail Kansas City MO 64152 1978 N/A 37,220 3,500,000 05/14/99 MAI Appraisal
155 1 Multifamily Lorain OH 44052 1965 84 N/A 2,050,000 11/04/99 Prospectus
156 1 Office Auburn Hill MI 48326 1997 N/A 18,680 2,325,000 10/31/99 Prospectus
157 1 Office Hopkins MN 55343 1980 N/A 30,610 2,284,000 06/08/99 Underwriters Value
158 1 Office Brooklyn NY 11238 1930 49 N/A 2,200,000 05/19/98 Prospectus
159 1 Retail Melbourne FL 32903 1980 N/A 31,550 2,135,000 05/27/00 Prospectus
160 1 Office Poway CA 92064 1998 N/A 21,000 2,150,000 08/03/98 MAI Appraisal
161 1 Warehouse Robinson Township PA 15205 1988 N/A 22,647 2,127,000 10/06/99 Underwriters Value
162 1 Lodging Montgomery AL 36117 1996 50 N/A 2,525,000 11/22/99 Prospectus
163 1 Multifamily Phoenix AZ 85021 1965 95 N/A 2,225,000 06/14/99 Prospectus
164 1 Retail Jonesboro GA 30236 1988 N/A 16,500 1,950,000 12/09/99 Prospectus
165 1 Multifamily Millcreek PA 16505 1999 26 N/A 2,070,000 08/18/00 Prospectus
166 1 Multifamily Atlanta GA 30311 1973 79 N/A 2,125,000 06/09/99 Prospectus
167 1 Office Bedford NH 03110 1980 N/A 23,150 2,100,000 08/18/00 Prospectus
168 1 Multifamily Harrisburg PA 17101 1939 104 N/A 1,900,000 08/18/00 Prospectus
168 2 Multifamily Harrisburg PA   N/A N/A N/A N/A N/A N/A
169 1 Retail Reseda CA 91335 1998 N/A 16,000 2,030,000 08/18/00 Prospectus
170 1 Industrial Irvine CA 92618 1985 N/A 16,892 2,000,000 08/18/00 Prospectus
171 1 Multifamily Smyrna GA 30080 1968 57 38,848 1,770,000 08/18/00 Prospectus
172 1 Office Brooklyn NY 11207 1963 54 N/A 1,900,000 05/19/98 Prospectus
173 1 Multifamily Goffstown NH 03045 1972 48 30,825 1,100,000 05/13/98 MAI Appraisal
173 2 Multifamily Franklin NH 03235 1974 36 22,172 775,000 05/13/98 MAI Appraisal
175 1 Retail Columbia SC 29121 1998 N/A 8,000 1,965,000 05/23/00 Prospectus
176 1 Office El Paso TX 79924 1996 N/A 17,748 2,000,000 11/09/99 Prospectus
177 1 Self Storage Las Vegas NV 89128 1988 358 40,259 1,820,000 11/15/99 Underwriters Value
178 1 Multifamily Monroe LA 71203 1974 200 N/A 2,370,000 05/12/98 MAI Appraisal
179 1 Multifamily Tucson AZ 85710 1983 52 N/A 1,665,000 09/10/98 MAI Appraisal
180 1 Office Houston TX 77040 N/A N/A N/A 1,840,000 11/05/99 Prospectus
181 1 Office Gardena CA 90248 1974 N/A 86,460 4,250,000 09/15/99 Prospectus
182 1 Office Overland Park KS 66210 1980 N/A 19,722 1,950,000 06/08/99 MAI Appraisal
183 1 Multifamily Philadelphia PA 19130 1917 30 N/A 1,865,000 12/12/99 Prospectus
184 1 Retail Henderson NV 89014 1998 N/A 8,000 1,825,000 05/26/99 Prospectus
185 1 Industrial Tulsa OK 74112 1958 N/A 80,582 2,199,000 09/01/98 Underwriters Value
186 1 Retail Chattanooga TN 37421 1998 N/A 8,000 1,800,000 08/18/00 Prospectus
187 1 Self Storage Memphis TN 38134 1995 494 64,400 2,431,000 05/09/98 MAI Appraisal
188 1 Retail Westfield NJ 07090 1927 N/A 14,722 1,612,000 12/14/99 Underwriters Value
189 1 Retail El Paso TX 79936 1997 N/A 18,925 1,810,000 09/28/99 Prospectus
190 1 Office Philadelphia PA 19128 1996 N/A 14,448 1,800,000 02/01/00 Prospectus
191 1 Self Storage Memphis TN 38115 1996 482 60,700 2,213,000 05/02/98 MAI Appraisal
192 1 Warehouse East Windsor CT 06088 1988 N/A 40,216 1,700,000 07/28/98 MAI Appraisal
193 1 Multifamily Pembroke Park FL 33023 1984 36 N/A 1,500,000 11/18/99 Prospectus
194 1 Multifamily Edinburg TX 78539 1983 81 69,554 1,800,000 10/18/99 MAI Appraisal
195 1 Office Bedford NH 03110 1982 N/A 18,779 1,750,000 07/17/98 MAI Appraisal
196 1 Office The Woodlands TX 77380 1999 N/A 21,900 1,700,000 10/12/99 Prospectus
197 1 Self Storage Memphis TN 38118 1996 497 62,000 2,200,000 05/02/98 MAI Appraisal
198 1 Office Garland TX 75042 1985 N/A 10,106 700,000 11/30/99 MAI Appraisal
198 2 Office Carrollton TX 75006 1985 N/A 15,492 700,000 11/30/99 MAI Appraisal
200 1 Multifamily New York NY 10035 1910 48 N/A 1,700,000 06/10/00 Prospectus
201 1 Retail Denton TX 76201 1971 N/A 23,350 1,400,000 01/12/00 Prospectus
202 1 Retail Lauderhill FL 33313 1988 N/A 20,078 1,500,000 08/19/98 MAI Appraisal
203 1 Office Gardena CA 90248 1974 N/A 68,546 2,850,000 09/15/99 Prospectus
204 1 Self Storage N Salt Lake UT 84054 1997 N/A 52,785 1,550,000 10/01/99 Prospectus
205 1 Self Storage Fresno CA 93727 1973 393 36,329 1,280,000 08/19/98 MAI Appraisal
206 1 Retail Andover MN 55304 1989 N/A 12,276 1,300,000 05/21/99 MAI Appraisal

ASSET NO

PROP NO

PROPERTY TYPE

CITY

STATE

ZIP

YEAR BUILT

UNITS

NET SF

PROPERTY VALUE

VALUATION DATE

VALUATION SOURCE
207 1 Multifamily New York NY 10035 1900 30 N/A 1,400,000 03/15/99 Prospectus
208 1 Multifamily Leon Valley TX 78238 1975 72 38,304 1,475,000 06/17/98 MAI Appraisal
209 1 Multifamily Dallas TX 75216 1958 62 N/A 1,700,000 11/21/97 Prospectus
210 1 Industrial Middletown OH 45042 1956 N/A 49,296 1,275,000 11/19/99 Prospectus
211 1 Office Austin TX 78753 1973 N/A 30,845 1,450,000 09/16/99 Prospectus
212 1 Office Houston TX 77006 1936 N/A 8,825 1,250,000 07/07/99 Prospectus
213 1 Multifamily Houston TX 77017 1971 96 82,280 1,300,000 07/06/98 MAI Appraisal
214 1 Retail Roswell GA 30076 1999 N/A 6,960 1,200,000 12/07/99 Prospectus
215 1 Multifamily Carson City NV 89701 1974 43 N/A 1,500,000 03/01/99 Prospectus
216 1 Office Brooklyn NY 11201 1902 40 N/A 1,300,000 05/19/98 Prospectus
217 1 Retail Mansfield TX 76063 1999 N/A 7,893 1,425,000 11/22/99 Prospectus
218 1 Office Brooklyn NY 11211 1910 33 N/A 990,000 06/29/00 Prospectus
219 1 Other Scarborough ME 04106 1995 N/A 151,586 1,202,000 08/30/99 Underwriters Value
220 1 Multifamily Pompano Beach FL 33060 1970 16 N/A 740,000 04/15/99 Prospectus
221 1 Retail Baldwin NY 11510 1970 N/A 6,200 960,000 08/10/99 Prospectus
222 1 Office Far Rockaway NY 11691 1962 20 N/A 650,000 05/19/99 Prospectus
223 1 Office Bronx NY 10459 N/A N/A N/A 715,000 02/12/98 Prospectus
224 1 Multifamily Lapuente CA 91746 1962 10 N/A 400,000 11/24/97 Prospectus

MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Property Performance
PORTFOLIO:PNCMAC 2000 C1
REPORTING PERIOD:December, 2000
DATE PRINTED:18-Dec-00

ASSET NO

PROP NO

BASELINE or MOST RECENT ANNUAL NOI

NOI AS OF

NOI SOURCE

MOST RECENT YTD NOI

YTD PERIOD BEGIN

YTD PERIOD ENDING

YTD NOI SOURCE

PERCENT OCCUPIED

AS OF

001

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

3/17/00

002

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

1/19/00

003

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

94.0%

9/30/00

004

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

96.0%

10/12/00

004

2

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

2/28/98

006

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

78.3%

3/31/00

007

1

2,265,645

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

11/30/99

008

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

72.7%

6/30/00

009

1

2,061,559

N/A

 UNDERWRITER

1,910,398

1/1/99

11/30/99

 UNDERWRITER

99.0%

6/30/00

010

1

1,779,726

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

92.0%

9/30/00

011

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/3/00

012

1

1,704,937

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

9/30/00

013

1

917,725

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

6/30/00

014

1

845,823

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

9/30/00

015

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

98.1%

5/8/00

016

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

4/26/00

017

1

1,409,890

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

7/1/00

018

1

1,325,488

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

88.0%

9/30/00

019

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

020

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

020

2

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

3/1/00

022

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

12/31/99

023

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/11/00

024

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

98.0%

9/30/00

025

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

026

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

99.0%

12/31/99

026

2

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

026

3

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

026

4

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

027

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

99.0%

1/1/00

027

2

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

027

3

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

028

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

10/5/99

029

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

97.4%

1/31/00

030

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

3/31/00

031

1

912,872

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

7/31/00

032

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

81.6%

5/19/00

033

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

11/4/99

034

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

80.1%

12/31/99

035

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

98.4%

12/6/99

036

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

97.4%

4/4/00

037

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

3/1/00

038

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

11/20/99

039

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

92.0%

9/20/00

040

1

1,002,694

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

6/30/00

041

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/30/00

042

1

N/A

N/A

 N/A

115,561

1/1/98

3/31/98

 BORROWER

97.5%

9/29/00

043

1

703,132

N/A

 UNDERWRITER

553,024

1/1/99

10/31/99

 UNDERWRITER

90.0%

6/30/00

044

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

72.8%

6/29/00

045

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

94.0%

9/22/00

046

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

11/2/99

047

1

660,795

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

90.0%

6/30/00

048

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

92.4%

5/15/00

049

1

601,668

N/A

 UNDERWRITER

601,487

1/1/99

10/31/99

 UNDERWRITER

100.0%

6/30/00

050

1

394,117

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

2/14/00

051

1

379,064

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

1/24/00

052

1

612,277

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

96.0%

6/30/00

053

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

84.9%

1/6/00

054

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

64.0%

3/31/00

055

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

76.4%

12/31/99

056

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

96.5%

9/22/00

057

1

639,553

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

2/10/00

058

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

95.4%

6/30/00

059

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

060

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

97.6%

1/6/00

061

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/5/00

062

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/17/00

062

2

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/17/00

 

ASSET NO

PROP NO

BASELINE or MOST RECENT ANNUALNOI

NOI AS OF

NOI SOURCE

MOST RECENT YTD NOI

YTD PERIOD BEGIN

YTD PERIOD ENDING

YTD NOI SOURCE

PERCENT OCCUPIED

AS OF

062

3

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/17/00

062

4

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/17/00

062

5

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/17/00

062

6

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/17/00

062

7

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/17/00

062

8

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/17/00

062

9

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/17/00

071

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

80.5%

9/30/00

072

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

073

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

97.0%

6/30/00

074

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

075

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

076

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

077

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

92.0%

9/30/00

078

1

611,442

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

98.0%

3/31/00

079

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

080

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

9/30/00

081

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

96.8%

9/30/00

082

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

083

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

084

1

435,481

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

94.9%

3/31/00

085

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

98.0%

6/30/00

086

1

312,870

N/A

 UNDERWRITER

273,121

1/1/99

6/30/99

 UNDERWRITER

98.0%

5/15/00

087

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

088

1

291,872

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

5/17/00

089

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

91.0%

9/30/00

090

1

492,677

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

6/30/00

091

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

092

1

325,923

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

5/17/00

093

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

4/3/00

094

1

N/A

N/A

 N/A

149,635

8/31/99

12/31/99

 BORROWER

100.0%

4/30/00

095

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

9/30/00

096

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/30/00

097

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/30/00

098

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

93.0%

6/30/00

099

1

326,528

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

5/17/00

100

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/11/00

101

1

286,750

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

5/17/00

102

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

103

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

104

1

289,695

N/A

 UNDERWRITER

104,628

8/1/99

12/31/99

 BORROWER

100.0%

6/30/00

105

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

106

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

4/7/00

107

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

5/15/00

108

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

8/31/00

109

1

N/A

N/A

 N/A

94,248

7/1/99

9/30/99

 BORROWER

100.0%

4/1/00

110

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

2/3/00

111

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

4/15/00

112

1

321,368

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

100.0%

3/31/00

113

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

92.4%

1/20/00

114

1

338,570

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

9/30/00

115

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

116

1

134,993

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

97.0%

6/30/00

116

2

42,744

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

96.0%

12/7/99

116

3

51,138

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

96.0%

3/1/00

116

4

99,100

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

96.0%

12/7/99

120

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

121

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

121

2

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

121

3

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

122

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

123

1

298,558

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

11/24/99

124

1

259,156

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

8/1/00

125

1

297,785

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

98.7%

4/30/00

126

1

258,410

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

8/9/99

127

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

128

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/30/00

129

1

250,665

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

8/9/99

130

1

231,927

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

10/18/99

131

1

348,570

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

100.0%

1/10/00

132

1

287,168

N/A

 UNDERWRITER

148,585

7/1/99

11/19/99

 BORROWER

100.0%

6/30/00

133

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

9/30/00

134

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

96.0%

2/29/00

135

1

267,827

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

90.0%

9/30/00

 

ASSET NO

PROP NO

BASELINE or MOST RECENT ANNUALNOI

NOI AS OF

NOI SOURCE

MOST RECENT YTD NOI

YTD PERIOD BEGIN

YTD PERIOD ENDING

YTD NOI SOURCE

PERCENT OCCUPIED

AS OF

136

1

268,691

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

6/30/00

137

1

269,794

N/A

 UNDERWRITER

55,144

10/1/99

12/31/99

 BORROWER

100.0%

9/30/00

138

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

11/1/00

139

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

140

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/1/00

141

1

220,196

N/A

 UNDERWRITER

41,908

7/17/99

9/30/99

 BORROWER

100.0%

8/1/00

142

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

143

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

92.0%

4/30/00

144

1

249,124

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

6/30/00

145

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

95.0%

6/30/00

146

1

230,969

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

5/17/00

147

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

148

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

1/21/00

149

1

113,254

N/A

 UNDERWRITER

99,414

1/1/99

7/31/99

 UNDERWRITER

100.0%

6/30/00

150

1

309,650

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

89.3%

6/27/00

150

2

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

150

3

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

151

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

2/16/00

152

1

331,435

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

92.2%

9/30/00

153

1

N/A

N/A

 N/A

19,245

7/1/99

7/31/99

 BORROWER

100.0%

4/25/00

154

1

266,014

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

88.0%

8/31/00

155

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

156

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

157

1

219,944

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

100.0%

6/30/00

158

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

159

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

1/1/00

160

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/30/00

161

1

204,844

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

9/30/00

162

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

163

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

11/1/99

164

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

93.9%

3/10/00

165

1

176,156

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

6/30/00

166

1

108,149

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

94.0%

3/31/00

167

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/30/00

168

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

98.0%

3/31/00

168

2

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

169

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

1/5/00

170

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/30/00

171

1

189,658

N/A

 UNDERWRITER

176,009

1/1/99

11/30/99

 UNDERWRITER

93.0%

6/30/00

172

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

96.3%

9/1/99

173

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

94.0%

6/30/00

173

2

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

92.0%

6/30/00

175

1

N/A

N/A

 N/A

15,352

7/1/99

7/31/99

 BORROWER

100.0%

4/25/00

176

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

9/30/00

177

1

179,057

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

96.3%

9/30/00

178

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

97.0%

6/30/00

179

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

9/30/00

180

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/30/00

181

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

12/14/99

182

1

207,319

N/A

 UNDERWRITER

147,727

1/1/99

9/30/99

 BORROWER

100.0%

9/28/00

183

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

3/1/00

184

1

N/A

N/A

 N/A

14,106

7/1/99

7/31/99

 BORROWER

100.0%

6/30/00

185

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

1/7/00

186

1

N/A

N/A

 N/A

13,847

8/1/99

8/31/99

 BORROWER

100.0%

4/25/00

187

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

84.0%

6/30/00

188

1

134,109

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

95.2%

3/31/00

189

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

94.0%

9/30/00

190

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

3/1/00

191

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

90.0%

6/30/00

192

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/30/00

193

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

97.2%

1/1/00

194

1

154,193

N/A

 UNDERWRITER

134,623

1/1/99

10/31/99

 UNDERWRITER

97.0%

6/30/00

195

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/30/00

196

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

12/15/99

197

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

93.0%

6/30/00

198

1

63,766

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

1/18/00

198

2

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

1/18/00

200

1

147,246

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

98.0%

9/30/00

201

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

91.9%

2/1/00

202

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

9/30/00

203

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

10/25/99

204

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

205

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

93.0%

9/30/00

206

1

133,434

N/A

 UNDERWRITER

148,330

1/1/99

11/30/99

 BORROWER

100.0%

6/30/00

 

ASSET NO

PROP NO

BASELINE or MOST RECENT ANNUALNOI

NOI AS OF

NOI SOURCE

MOST RECENT YTD NOI

YTD PERIOD BEGIN

YTD PERIOD ENDING

YTD NOI SOURCE

PERCENT OCCUPIED

AS OF

207

1

113,135

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

100.0%

9/30/00

208

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

98.6%

1/27/00

209

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

98.4%

12/31/99

210

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

12/22/99

211

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/30/00

212

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

7/31/00

213

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

6/30/00

214

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

83.3%

2/22/00

215

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

93.0%

10/1/99

216

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

9/1/99

217

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

1/6/00

218

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

7/19/99

219

1

114,187

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

100.0%

12/31/99

220

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

221

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

1/12/00

222

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

100.0%

9/1/99

223

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

224

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

90.0%

1/26/00

 

MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Asset Comments
PORTFOLIO: PNCMAC 2000 C1
REPORTING PERIOD: December, 2000
DATE PRINTED: 18-Dec-00

LOAN 001 - 1:
LOAN 002 - 1:
LOAN 003 - 1:
LOAN 004 - 2:
LOAN 004 - 1:
LOAN 006 - 1:
LOAN 007 - 1: Latest Annual Statement Comment: - Avg lease term of 6 years used. Lease is absolute triple net, where the tenant is responsible for all property expenses including structural maintenance.
LOAN 008 - 1:
LOAN 009 - 1: Latest Annual Statement Comment: 12/31/1998 - Capital repairs include new refrigerators, ranges, lighting and windows, recaulking and sealing. Partial Year Statement Comment: 11/30/1999 - Capital repairs include new roof, oil tank, third party reports, kitchen appliances, windows, hallway painting and recaulking and sealling (cont'd from 1998).
LOAN 010 - 1: Latest Annual Statement Comment: 10/31/1999 - Other capital repairs include $250,000 worth of pavement/concrete repair work completed for the subject. Owner of the property pays water, sewer and gas. Tenants pay electricity. Taxes stabilized at a value $7472 higher than actual 1999/2000 bill.
LOAN 011 - 1:
LOAN 012 - 1: Latest Annual Statement Comment: - Other expenses are "Tenant Electric" of $170,624 representing the Borrower's cost of providing electricity to tenants and to common areas and the two-year average of janitorial costs stabilized at $118,603.
LOAN 013 - 1: Latest Annual Statement Comment: - Average lease term of 10 years used.
LOAN 014 - 1: Latest Annual Statement Comment: - Lease requires reimbursement of all costs of any kind incurred by Landlord with operation of the Subject, including real estate taxes, insurance (incl. earthquake coverage), utilities, CAM, repairs, and management (up to 3%). Avg. lease term of 10 years.
LOAN 015 - 1:
LOAN 016 - 1:
LOAN 017 - 1: Latest Annual Statement Comment: - Transaction is a sale/leaseback. Average lease term of 10 years used. Lease is absolute net and allows for reimbursements of all expenses. Utilities not underwritten because the tenant pays those expenses directly.
LOAN 018 - 1: Latest Annual Statement Comment: 12/31/1999 - From 1997 to current, the Borrower has spent $870,000 in renovations to the subject & the renovation program is coming to an end. Repairs have included appliance, water heater & carpet replacement; roofing, siding & HVAC repairs and carport refurbishing.
LOAN 019 - 1:
LOAN 020 - 2:
LOAN 020 - 1:
LOAN 022 - 1:
LOAN 023 - 1:
LOAN 024 - 1:
LOAN 025 - 1:
LOAN 026 - 4:
LOAN 026 - 1:
LOAN 026 - 2:
LOAN 026 - 3:
LOAN 027 - 1:
LOAN 027 - 3:
LOAN 027 - 2:
LOAN 028 - 1:
LOAN 029 - 1:
LOAN 030 - 1:
LOAN 031 - 1: Latest Annual Statement Comment: 12/31/1998 - The increase from 1998 through stabilization is attributed to increased occupancy as well as increasing rental rates.
LOAN 032 - 1:
LOAN 033 - 1:
LOAN 034 - 1:
LOAN 035 - 1:
LOAN 036 - 1:
LOAN 037 - 1:
LOAN 038 - 1:
LOAN 039 - 1:
LOAN 040 - 1: Status Comment: The sole tenant, Regal Cinemas, has notified brwr that they will be restructuring or terminating leases at under-performing locations. Latest Annual Statement Comment: - Underwritten income based on lease rate of $16.98/SF NNN with reimbursements equal to $3.92/SF at an average lease term of 20 years.
LOAN 041 - 1:
LOAN 042 - 1:
LOAN 043 - 1:
LOAN 044 - 1:
LOAN 045 - 1:
LOAN 046 - 1:
LOAN 047 - 1: Latest Annual Statement Comment: - G&A is stabilized using the Borrower's budget & is significantly lower than the 1998 actual and Trailing 12-month amounts. MBS Companies own 53 multifamily properties with 8,500 apartment units, gaining economies of scale in their operations & G&A costs.
LOAN 048 - 1:
LOAN 049 - 1: Latest Annual Statement Comment: 12/31/1998 - The 1998 and YTD G&A expenses were reduced for non-recurring legal fees.
LOAN 050 - 1:
LOAN 051 - 1:
LOAN 052 - 1: Latest Annual Statement Comment: 08/31/1999 - Utilities have been trending downward due to special credits offered by Reliant Energy HL&P.
LOAN 053 - 1:
LOAN 054 - 1:
LOAN 055 - 1:
LOAN 056 - 1:
LOAN 057 - 1: Latest Annual Statement Comment: - Because the lease is triple net and all expenses are paid directly by the tenant, the only property-related item on the Borrower's tax return is rental income. A new lease was executed in 1999 which increased the rent to the underwritten amount.
LOAN 058 - 1:
LOAN 059 - 1:
LOAN 060 - 1:
LOAN 061 - 1:
LOAN 062 - 1:
LOAN 062 - 3:
LOAN 062 - 4:
LOAN 062 - 9:
LOAN 062 - 5:
LOAN 062 - 6:
LOAN 062 - 7:
LOAN 062 - 8:
LOAN 062 - 2:
LOAN 071 - 1:
LOAN 072 - 1:
LOAN 073 - 1:
LOAN 074 - 1:
LOAN 075 - 1:
LOAN 076 - 1:
LOAN 077 - 1:
LOAN 078 - 1: Latest Annual Statement Comment: - Avg. lease term of 5 years used. Other income, representing vending income and late fees, has not been underwritten.
LOAN 079 - 1:
LOAN 080 - 1:
LOAN 081 - 1:
LOAN 082 - 1:
LOAN 083 - 1:
LOAN 084 - 1: Latest Annual Statement Comment: 12/31/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 085 - 1:
LOAN 086 - 1: Latest Annual Statement Comment: 12/31/1998 - Income and expenses jumped in 1998 when Building 2, leased to DEK, was completed in September. Partial Year Statement Comment: 06/30/1999 - The $48,500 expense in the #24 Other category for the six-month annualized statement reflects fees paid for the proposed refinancing of the Subject.
LOAN 087 - 1:
LOAN 088 - 1: Latest Annual Statement Comment: - Loss of rent insurance is not reimbursed by tenant.
LOAN 089 - 1:
LOAN 090 - 1: Status Comment: The sole tenant, Regal Cinemas, has notified brwr that they will be restructuring or terminating leases at under-performing locations. Latest Annual Statement Comment: - The difference between the Borrower's pro forma rent and underwritten rent is that the pro forma was based on an original estimate that the building would contain 45,000 sf whereas final as-built net rentable square footage is 43,108.
LOAN 091 - 1:
LOAN 092 - 1: Latest Annual Statement Comment: - Loss of rent insurance is not reimbursed by tenant.
LOAN 093 - 1:
LOAN 094 - 1:
LOAN 095 - 1:
LOAN 096 - 1:
LOAN 097 - 1:
LOAN 098 - 1:
LOAN 099 - 1: Latest Annual Statement Comment: - Loss of rent insurance is not reimbursed by tenant.
LOAN 100 - 1:
LOAN 101 - 1:
LOAN 102 - 1:
LOAN 103 - 1:
LOAN 104 - 1:
LOAN 105 - 1:
LOAN 106 - 1:
LOAN 107 - 1:
LOAN 108 - 1:
LOAN 109 - 1:
LOAN 110 - 1:
LOAN 111 - 1:
LOAN 112 - 1: Latest Annual Statement Comment: 12/31/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 113 - 1:
LOAN 114 - 1: Latest Annual Statement Comment: - Reimbursements cover all expenses, except management fees and G&A. Average lease term of 15 years used. The lease is NNN, with all expenses passed through to Kmart.
LOAN 115 - 1:
LOAN 116 - 3:
LOAN 116 - 2:
LOAN 116 - 4:
LOAN 116 - 1:
LOAN 120 - 1:
LOAN 121 - 1:
LOAN 121 - 2:
LOAN 121 - 3:
LOAN 122 - 1:
LOAN 123 - 1:
LOAN 124 - 1:
LOAN 125 - 1: Latest Annual Statement Comment: 12/31/1999 - Carpet & repair expenses of $10,401 were dropped below the line. Capital expenses also include a $12,454 rebate of real estate taxes received in 1999.
LOAN 126 - 1:
LOAN 127 - 1:
LOAN 128 - 1:
LOAN 129 - 1:
LOAN 130 - 1:
LOAN 131 - 1:
LOAN 132 - 1: Latest Annual Statement Comment: - Subject is 100% leased and occupied. Economic occupancy stabilized at 95%. Other income is 5-yr storage lease for 3000sf @ $5.00/sf.
LOAN 133 - 1:
LOAN 134 - 1:
LOAN 135 - 1: Latest Annual Statement Comment: 12/31/1999 - PROPERTY TAXES AND INSURANCE NORMALIZED PER LOAN SERVICING SYSTEM.
LOAN 136 - 1: Latest Annual Statement Comment: - Avg. lease term of 5 years. Leases are gross and tenants are responsible only for janitorial expense.
LOAN 137 - 1:
LOAN 138 - 1:
LOAN 139 - 1:
LOAN 140 - 1:
LOAN 141 - 1:
LOAN 142 - 1:
LOAN 143 - 1:
LOAN 144 - 1: Latest Annual Statement Comment: - Appraiser's proforma statement does not include expenses for utilities, repairs or G&A.
LOAN 145 - 1:
LOAN 146 - 1:
LOAN 147 - 1:
LOAN 148 - 1:
LOAN 149 - 1: Latest Annual Statement Comment: 12/31/1997 - The 1996 and 1997 historical financials are based upon summary statements prepared by the previous owner of the property. Partial Year Statement Comment: 07/31/1999 - Professional fees and legal fees relating to the acquisition of the property are shown as capital expenditures. Additional parking expense is from lease with church, which is renewable each year.
LOAN 150 - 2:
LOAN 150 - 3:
LOAN 150 - 1: Latest Annual Statement Comment: 12/31/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 151 - 1:
LOAN 152 - 1: Latest Annual Statement Comment: 12/31/1999 - NORMALIZED INSURANCE PER BORROWER. BORROWER DID NOT REPORT PROPERTY TAX OR INSURANCE.
LOAN 153 - 1:
LOAN 154 - 1:
LOAN 155 - 1:
LOAN 156 - 1:
LOAN 157 - 1: Latest Annual Statement Comment: 12/31/1999 - Tenant is responsible for all expenses excluding G&A, management fees, roof replacement and foundation and exterior sidewall repairs.
LOAN 158 - 1:
LOAN 159 - 1:
LOAN 160 - 1:
LOAN 161 - 1:
LOAN 162 - 1:
LOAN 163 - 1:
LOAN 164 - 1:
LOAN 165 - 1:
LOAN 166 - 1: Latest Annual Statement Comment: 12/31/1999 - PROPERTY TAXES AND INSURANCE NORMALIZED PER LOAN SERVICING SYSTEM. LOW DSCR DUE TO RENOVATIONS, PAVING PARKING LOT, ADDING NEW APPLIANCES, PAINTING, AND LANDSCAPING.
LOAN 167 - 1:
LOAN 168 - 2:
LOAN 168 - 1:
LOAN 169 - 1:
LOAN 170 - 1:
LOAN 171 - 1:
LOAN 172 - 1:
LOAN 173 - 2:
LOAN 173 - 1:
LOAN 175 - 1:
LOAN 176 - 1:
LOAN 177 - 1: Latest Annual Statement Comment: 12/31/1999 - Taxes are 4th quarter payment x 4. Insurance is actual one year premium.
LOAN 178 - 1:
LOAN 179 - 1:
LOAN 180 - 1:
LOAN 181 - 1:
LOAN 182 - 1: Latest Annual Statement Comment: 12/31/1998 - Historical statement prior to loan origination. Partial Year Statement Comment: 09/30/1999 - Annualized statement. Amounts for taxes and insurance are actual for year 1999. Electricity not annualized due to unusually warm summer months requiring abnormally high usage. Capital Improvement was legal fees associated with loan origination.
LOAN 183 - 1:
LOAN 184 - 1:
LOAN 185 - 1:
LOAN 186 - 1:
LOAN 187 - 1:
LOAN 188 - 1: Latest Annual Statement Comment: 07/31/1999 - Historical statement prior to loan origination.
LOAN 189 - 1:
LOAN 190 - 1:
LOAN 191 - 1:
LOAN 192 - 1:
LOAN 193 - 1:
LOAN 194 - 1:
LOAN 195 - 1:
LOAN 196 - 1:
LOAN 197 - 1:
LOAN 198 - 2:
LOAN 198 - 1: Latest Annual Statement Comment: - Subject has been underwritten at a below market rental rate and above market occupancy due to its highest and best use as a daycare center.
LOAN 200 - 1: Latest Annual Statement Comment: 12/31/1999 - PROPERTY TAXES AND INSURANCE NORMALIZED PER LOAN SERVICING SYSTEM.
LOAN 201 - 1:
LOAN 202 - 1:
LOAN 203 - 1:
LOAN 204 - 1:
LOAN 205 - 1:
LOAN 206 - 1: Latest Annual Statement Comment: - Taxes have been normalized according to the servicing system.
LOAN 207 - 1: Latest Annual Statement Comment: 12/31/1999 - PROPERTY TAXES AND INSURANCE NORMALIZED PER LOAN SERVICING SYSTEM.
LOAN 208 - 1:
LOAN 209 - 1:
LOAN 210 - 1:
LOAN 211 - 1:
LOAN 212 - 1:
LOAN 213 - 1:
LOAN 214 - 1:
LOAN 215 - 1:
LOAN 216 - 1:
LOAN 217 - 1:
LOAN 218 - 1:
LOAN 219 - 1:
LOAN 220 - 1:
LOAN 221 - 1:
LOAN 222 - 1:
LOAN 223 - 1:
LOAN 224 - 1:

 

 



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