PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1
8-K, EX-20, 2000-12-07
ASSET-BACKED SECURITIES
Previous: PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1, 8-K, EX-19, 2000-12-07
 Next: WINDSOR WOODMONT BLACK HAWK RESORT CORP, 424B3, 2000-12-07

MIDLAND LOAN SERVICES, L.P. - Master Servicer

Loan Portfolio Analysis System - Loan Status

PORTFOLIO: PNCMAC 2000 C1

REPORTING PERIOD: November, 2000

DATE PRINTED: 16-Nov-00

ASSET NO

CURRENT PRINCIPAL BALANCE

DAYS DELINQ

LTV

DSCR

ENVIRON ISSUES

ASSET STATUS

RESOLUTION TYPE
001 27,024,709 0 65.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
002 23,309,147 0 68.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
003 19,492,692 0 74.7% 1.51 N/A PERFORMING PERFORM TO MATURITY
004 16,147,679 7 69.0% 1.49 N/A PERFORMING PERFORM TO MATURITY
006 2,776,266 7 54.4% 1.85 N/A PERFORMING PERFORM TO MATURITY
007 18,117,507 0 75.8% 0.00 N/A PERFORMING ORIGINATION
008 17,602,486 0 69.9% 1.39 N/A PERFORMING PERFORM TO MATURITY
009 15,342,391 0 77.9% 1.51 N/A PERFORMING ORIGINATION
010 14,818,986 0 78.4% 1.37 N/A PERFORMING ORIGINATION
011 14,458,309 0 59.7% 2.57 N/A PERFORMING PERFORM TO MATURITY
012 13,031,371 0 70.1% 1.79 N/A PERFORMING ORIGINATION
013 6,336,122 0 65.3% 1.93 N/A PERFORMING ORIGINATION
014 6,039,117 0 68.6% 1.66 N/A PERFORMING ORIGINATION
015 12,178,168 0 75.2% 1.46 N/A PERFORMING PERFORM TO MATURITY
016 11,405,646 7 79.2% 1.24 N/A PERFORMING PERFORM TO MATURITY
017 11,194,167 0 74.1% 1.36 N/A PERFORMING ORIGINATION
018 10,938,835 0 79.3% 1.47 N/A PERFORMING PERFORM TO MATURITY
019 10,757,166 0 72.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
020 10,645,364 0 60.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
022 10,368,832 0 76.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
023 9,986,613 0 66.1% 1.68 N/A PERFORMING PERFORM TO MATURITY
024 9,965,874 0 78.0% 1.58 N/A PERFORMING PERFORM TO MATURITY
025 9,970,193 7 71.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
026 5,482,951 0 89.3% 2.68 N/A PERFORMING PERFORM TO MATURITY
027 4,336,378 0 70.6% 3.38 N/A PERFORMING PERFORM TO MATURITY
028 9,586,444 0 74.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
029 9,316,114 0 72.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
030 9,253,975 0 68.5% 1.34 N/A PERFORMING PERFORM TO MATURITY
031 7,904,823 0 74.1% 1.60 N/A PERFORMING PERFORM TO MATURITY
032 7,668,162 7 68.5% 1.57 N/A PERFORMING PERFORM TO MATURITY
033 6,918,211 0 65.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
034 6,550,431 0 42.3% 3.70 N/A PERFORMING ORIGINATION
035 6,476,125 0 75.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
036 6,481,624 0 63.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
037 6,469,369 0 77.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
038 6,254,925 7 70.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
039 6,023,726 0 77.7% 1.35 N/A PERFORMING PERFORM TO MATURITY
040 5,843,880 0 57.6% 1.37 N/A WATCH LIST REVIEW PENDING PERFORM TO MATURITY
041 5,847,192 0 70.4% 1.49 N/A PERFORMING PERFORM TO MATURITY
042 5,857,447 0 78.1% 1.29 N/A PERFORMING PERFORM TO MATURITY
043 5,671,662 0 78.2% 1.26 N/A PERFORMING ORIGINATION
044 5,653,464 0 66.5% 1.92 N/A PERFORMING PERFORM TO MATURITY
045 5,565,523 0 77.3% 1.54 N/A PERFORMING PERFORM TO MATURITY
046 5,571,867 0 73.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
047 5,509,319 0 77.6% 1.46 N/A PERFORMING PERFORM TO MATURITY
048 5,468,563 0 57.6% 1.33 N/A PERFORMING PERFORM TO MATURITY
049 5,456,040 0 74.7% 1.56 N/A PERFORMING ORIGINATION
050 2,717,298 0 71.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
051 2,604,572 0 62.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
052 5,316,959 0 79.4% 1.37 N/A PERFORMING PERFORM TO MATURITY
053 5,302,056 0 67.5% 1.49 N/A PERFORMING PERFORM TO MATURITY
054 5,226,026 0 65.0% 2.13 N/A PERFORMING PERFORM TO MATURITY
055 5,007,026 0 69.5% 2.59 N/A PERFORMING PERFORM TO MATURITY
056 4,979,586 0 75.4% 1.56 N/A PERFORMING PERFORM TO MATURITY
057 4,974,136 0 69.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
058 4,795,464 0 55.3% 1.52 N/A PERFORMING PERFORM TO MATURITY
059 4,535,746 0 78.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
060 4,496,166 0 72.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
061 4,416,493 0 58.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
062 4,269,632 7 62.7% 1.59 N/A PERFORMING PERFORM TO MATURITY
071 4,221,583 0 59.7% 3.64 N/A PERFORMING PERFORM TO MATURITY
072 4,129,922 0 72.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
073 4,115,698 0 73.2% 1.62 N/A PERFORMING PERFORM TO MATURITY
074 3,749,018 0 68.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
075 3,738,241 7 79.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
076 3,620,989 0 69.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
077 3,601,377 0 69.9% 1.44 N/A PERFORMING PERFORM TO MATURITY
078 3,471,718 0 58.8% 2.03 N/A PERFORMING ORIGINATION
079 3,427,549 0 52.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
080 3,381,719 0 69.0% 1.10 N/A PERFORMING PERFORM TO MATURITY
081 3,425,184 0 78.2% 1.56 N/A PERFORMING PERFORM TO MATURITY
082 3,380,240 0 63.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
083 3,275,406 0 73.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
084 3,275,079 0 74.4% 1.43 N/A PERFORMING PERFORM TO MATURITY
085 3,187,596 0 60.9% 1.86 N/A PERFORMING PERFORM TO MATURITY
086 3,179,046 0 69.1% 0.00 N/A PERFORMING ORIGINATION
087 3,186,806 0 75.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
088 2,787,631 0 78.9% 1.20 N/A PERFORMING PERFORM TO MATURITY
089 3,129,776 0 71.1% 1.74 N/A PERFORMING PERFORM TO MATURITY
090 3,038,659 0 64.2% 4.42 N/A WATCH LIST REVIEW PENDING PERFORM TO MATURITY
091 3,051,869 0 72.7% 1.74 N/A PERFORMING PERFORM TO MATURITY
092 2,976,118 0 70.9% 1.25 N/A PERFORMING PERFORM TO MATURITY
093 2,963,950 7 77.0% 1.41 N/A PERFORMING PERFORM TO MATURITY
094 2,931,415 7 72.4% 1.41 N/A PERFORMING PERFORM TO MATURITY
095 2,031,140 0 77.8% 1.77 N/A PERFORMING PERFORM TO MATURITY
096 851,610 0 72.7% 1.92 N/A PERFORMING PERFORM TO MATURITY
097 2,842,843 0 71.1% 1.34 N/A PERFORMING PERFORM TO MATURITY
098 2,801,221 0 63.7% 1.40 N/A PERFORMING PERFORM TO MATURITY
099 3,174,593 0 78.9% 1.20 N/A PERFORMING PERFORM TO MATURITY
100 2,785,066 0 70.5% 1.49 N/A PERFORMING PERFORM TO MATURITY
101 2,728,108 0 78.5% 1.20 N/A PERFORMING PERFORM TO MATURITY
102 1,624,071 0 77.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
103 1,090,646 0 51.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
104 2,710,490 0 75.6% 1.18 N/A PERFORMING PERFORM TO MATURITY
105 2,702,887 0 67.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
106 2,666,495 7 74.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
107 2,590,673 0 74.7% 1.16 N/A PERFORMING ORIGINATION
108 2,579,197 0 66.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
109 2,528,246 0 74.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
110 2,504,663 0 71.6% 1.36 N/A PERFORMING PERFORM TO MATURITY
111 2,441,926 0 76.3% 1.43 N/A PERFORMING PERFORM TO MATURITY
112 2,427,419 7 67.4% 1.55 N/A PERFORMING PERFORM TO MATURITY
113 2,417,117 0 57.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
114 2,407,364 0 66.9% 1.24 N/A PERFORMING PERFORM TO MATURITY
115 2,396,428 0 70.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
116 2,390,554 0 76.6% 0.41 N/A PERFORMING ORIGINATION
120 2,385,455 0 70.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
121 2,362,429 7 71.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
122 2,340,870 7 59.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
123 2,273,403 0 70.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
124 2,272,301 0 77.0% 1.20 N/A PERFORMING PERFORM TO MATURITY
125 2,264,301 0 66.6% 0.00 N/A PERFORMING ORIGINATION
126 2,249,223 0 77.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
127 2,219,636 0 68.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
128 2,189,238 0 74.1% 1.24 N/A PERFORMING PERFORM TO MATURITY
129 2,180,764 0 77.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
130 2,109,274 0 80.6% 0.00 N/A PERFORMING ORIGINATION
131 2,103,270 7 70.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
132 2,093,591 0 74.8% 1.59 N/A PERFORMING PERFORM TO MATURITY
133 2,077,275 0 67.0% 1.80 N/A PERFORMING PERFORM TO MATURITY
134 2,063,383 0 79.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
135 2,055,432 0 72.1% 1.19 N/A PERFORMING PERFORM TO MATURITY
136 2,004,394 0 67.4% 1.54 N/A PERFORMING ORIGINATION
137 1,986,123 0 73.6% 1.98 N/A PERFORMING ORIGINATION
138 1,960,039 0 70.0% 2.01 N/A PERFORMING PERFORM TO MATURITY
139 1,964,017 0 67.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
140 1,925,534 0 67.8% 1.90 N/A PERFORMING PERFORM TO MATURITY
141 1,910,403 0 76.4% 1.18 N/A PERFORMING PERFORM TO MATURITY
142 1,892,957 7 78.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
143 1,889,219 0 78.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
144 1,888,988 0 77.4% 1.47 N/A PERFORMING ORIGINATION
145 1,883,721 0 69.8% 1.31 N/A PERFORMING PERFORM TO MATURITY
146 1,880,765 0 74.2% 0.00 N/A PERFORMING ORIGINATION
147 1,848,787 0 67.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
148 1,849,880 0 76.4% 0.00 N/A PERFORMING ORIGINATION
149 1,839,637 0 70.8% 1.14 N/A PERFORMING ORIGINATION
150 1,751,887 0 62.6% 1.96 N/A PERFORMING PERFORM TO MATURITY
151 1,724,752 0 73.7% 0.92 N/A PERFORMING PERFORM TO MATURITY
152 1,719,038 7 73.8% 1.38 N/A PERFORMING PERFORM TO MATURITY
153 1,707,102 0 68.3% 1.74 N/A PERFORMING PERFORM TO MATURITY
154 1,660,389 0 63.9% 1.54 N/A PERFORMING PERFORM TO MATURITY
155 1,631,443 0 79.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
156 1,619,669 0 69.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
157 1,601,657 0 64.1% 1.59 N/A PERFORMING PERFORM TO MATURITY
158 1,578,317 0 71.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
159 1,577,356 0 73.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
160 1,565,980 0 72.8% 1.24 N/A PERFORMING PERFORM TO MATURITY
161 1,558,382 0 73.3% 4.83 N/A PERFORMING PERFORM TO MATURITY
162 1,535,368 0 60.8% 1.86 N/A PERFORMING PERFORM TO MATURITY
163 1,534,259 0 69.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
164 1,524,559 0 78.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
165 1,523,428 0 73.6% 1.44 N/A PERFORMING PERFORM TO MATURITY
166 1,488,111 0 70.0% 1.01 N/A PERFORMING PERFORM TO MATURITY
167 1,431,076 0 68.1% 2.05 N/A PERFORMING PERFORM TO MATURITY
168 1,482,161 0 78.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
169 1,414,448 0 69.7% 1.70 N/A PERFORMING PERFORM TO MATURITY
170 1,406,455 0 70.3% 1.40 N/A PERFORMING PERFORM TO MATURITY
171 1,385,453 0 78.3% 1.75 N/A PERFORMING ORIGINATION
172 1,359,780 0 71.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
173 1,353,040 0 72.2% 1.30 N/A PERFORMING PERFORM TO MATURITY
175 1,353,191 0 68.9% 1.18 N/A PERFORMING PERFORM TO MATURITY
176 1,337,680 0 66.9% 2.43 N/A PERFORMING PERFORM TO MATURITY
177 1,312,555 0 68.0% 1.47 N/A PERFORMING PERFORM TO MATURITY
178 1,304,016 0 55.0% 1.84 N/A PERFORMING PERFORM TO MATURITY
179 1,302,218 0 78.2% 1.55 N/A PERFORMING PERFORM TO MATURITY
180 1,296,527 0 70.5% 1.42 N/A PERFORMING PERFORM TO MATURITY
181 1,288,193 0 30.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
182 1,279,266 0 65.6% 1.63 N/A PERFORMING PERFORM TO MATURITY
183 1,255,925 0 67.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
184 1,253,064 0 68.7% 1.31 N/A PERFORMING PERFORM TO MATURITY
185 1,236,943 0 56.3% 2.54 N/A PERFORMING PERFORM TO MATURITY
186 1,249,099 0 69.4% 1.36 N/A PERFORMING PERFORM TO MATURITY
187 1,218,068 0 50.1% 1.59 N/A PERFORMING PERFORM TO MATURITY
188 1,221,368 0 75.8% 1.63 N/A PERFORMING ORIGINATION
189 1,217,093 0 67.2% 1.17 N/A PERFORMING PERFORM TO MATURITY
190 1,208,362 0 67.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
191 1,197,657 0 54.1% 1.69 N/A PERFORMING PERFORM TO MATURITY
192 1,153,502 0 67.9% 1.68 N/A PERFORMING PERFORM TO MATURITY
193 1,149,122 0 76.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
194 1,145,528 0 63.6% 1.87 N/A PERFORMING PERFORM TO MATURITY
195 1,103,668 0 63.1% 2.13 N/A PERFORMING PERFORM TO MATURITY
196 1,106,956 0 65.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
197 1,092,749 0 49.7% 2.24 N/A PERFORMING PERFORM TO MATURITY
198 1,058,561 0 69.2% 1.39 N/A PERFORMING PERFORM TO MATURITY
200 1,044,968 0 61.5% 1.52 N/A PERFORMING PERFORM TO MATURITY
201 1,044,961 7 74.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
202 1,008,341 0 67.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
203 990,918 0 34.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
204 974,205 0 62.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
205 967,335 0 75.6% 1.92 N/A PERFORMING PERFORM TO MATURITY
206 963,150 0 74.1% 2.28 N/A PERFORMING PERFORM TO MATURITY
207 961,173 0 68.7% 1.10 N/A PERFORMING PERFORM TO MATURITY
208 918,504 0 62.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
209 903,123 0 53.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
210 903,623 7 70.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
211 875,311 0 60.4% 1.93 N/A PERFORMING PERFORM TO MATURITY
212 870,814 0 69.7% 1.51 N/A PERFORMING PERFORM TO MATURITY
213 857,620 0 66.0% 2.22 N/A PERFORMING PERFORM TO MATURITY
214 852,605 0 71.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
215 837,774 0 55.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
216 802,331 0 61.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
217 722,020 0 50.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
218 704,933 0 71.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
219 490,539 0 40.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
220 487,610 7 65.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
221 456,650 0 47.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
222 419,589 0 64.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
223 404,452 7 56.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
224 279,931 0 70.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
GRAND TOTAL 797,838,566 -- -- -- -- -- --

 

MIDLAND LOAN SERVICES, L.P. - Master Servicer

Loan Portfolio Analysis System - Loan Terms

PORTFOLIO: PNCMAC 2000 C1

REPORTING PERIOD: November, 2000

DATE PRINTED: 16-Nov-00

ASSET NO

CURRENT PRINCIPAL BALANCE

ORIG NOTE DATE

LOAN AMORT DATE

REMAIN LOAN TERM IN MONTHS

INT RATE

INT RATE TYPE

PAYMENT
001 27,024,709 6/26/98 7/1/23 272 6.950% F 197,006
002 23,309,147 1/24/00 2/1/2030 351 8.270% F 176,314
003 19,492,692 3/26/98 4/1/28 89 6.870% F 131,319
004 16,147,679 7/27/99 8/1/29 330 7.170% F 111,740
006 2,776,266 11/10/99 12/1/24 109 8.680% F 22,887
007 18,117,507 11/30/99 12/1/29 109 8.420% F 139,057
008 17,602,486 2/4/00 3/1/25 292 9.410% F 153,538
009 15,342,391 3/22/00 4/1/2030 113 8.140% F 114,506
010 14,818,986 12/29/99 1/1/2030 110 8.390% F 113,382
011 14,458,309 9/1/98 10/1/28 95 6.800% F 96,224
012 13,031,371 12/22/99 1/1/2030 110 8.580% F 101,440
013 6,336,122 11/9/99 12/1/24 109 8.300% F 50,675
014 6,039,117 11/9/99 12/1/24 109 8.300% F 48,299
015 12,178,168 8/24/98 8/1/29 225 7.460% F 85,667
016 11,405,646 9/25/98 9/1/29 346 7.750% F 82,387
017 11,194,167 12/16/99 1/1/2030 110 8.560% F 86,982
018 10,938,835 11/15/99 12/1/29 109 8.140% F 81,790
019 10,757,166 2/9/99 3/1/29 319 7.570% F 76,738
020 10,645,364 3/15/00 4/1/25 293 9.230% F 91,485
022 10,368,832 9/28/98 10/1/28 95 6.510% F 67,069
023 9,986,613 6/29/99 7/1/29 344 8.170% F 75,124
024 9,965,874 7/30/98 8/1/28 333 6.890% F 67,208
025 9,970,193 3/31/00 3/1/2030 113 8.500% F 76,891
026 5,482,951 2/15/00 3/1/2030 352 9.100% F 44,651
027 4,336,378 2/15/00 3/1/2030 352 9.070% F 35,220
028 9,586,444 10/13/99 11/1/29 108 8.220% F 72,294
029 9,316,114 1/13/00 2/1/2030 75 8.910% F 74,667
030 9,253,975 12/15/99 1/1/2030 350 8.570% F 71,971
031 7,904,823 11/13/99 12/1/29 109 8.350% F 60,286
032 7,668,162 12/29/99 1/1/2030 350 8.920% F 61,513
033 6,918,211 5/26/00 6/1/2030 355 8.410% F 52,882
034 6,550,431 12/1/99 1/1/25 110 9.270% F 56,612
035 6,476,125 12/29/99 1/1/2030 110 8.390% F 49,550
036 6,481,624 4/28/00 3/1/2030 114 8.400% F 49,519
037 6,469,369 3/24/00 4/1/2030 113 8.540% F 50,094
038 6,254,925 7/28/99 8/1/29 345 8.500% F 48,442
039 6,023,726 9/30/98 10/1/28 95 6.780% F 40,012
040 5,843,880 12/22/99 1/1/15 68 9.020% F 60,927
041 5,847,192 4/27/98 5/1/18 90 7.380% F 49,493
042 5,857,447 4/2/98 5/1/28 90 6.980% F 39,838
043 5,671,662 1/24/00 2/1/2030 111 8.250% F 42,822
044 5,653,464 12/14/99 1/1/25 290 8.870% F 47,328
045 5,565,523 6/29/98 7/1/28 92 6.860% F 37,322
046 5,571,867 3/21/00 4/1/2030 113 8.450% F 42,792
047 5,509,319 9/15/99 10/1/29 107 8.070% F 40,995
048 5,468,563 2/14/00 3/1/25 292 9.250% F 47,101
049 5,456,040 2/23/00 3/1/2030 112 8.930% F 43,770
050 2,717,298 2/15/00 3/1/20 232 8.910% F 24,566
051 2,604,572 2/15/00 3/1/20 232 8.910% F 23,547
052 5,316,959 11/18/99 12/1/29 109 8.050% F 39,443
053 5,302,056 4/29/98 5/1/28 270 8.090% F 39,963
054 5,226,026 9/16/98 10/1/18 155 6.880% F 42,246
055 5,007,026 9/29/98 10/1/23 95 6.840% F 36,014
056 4,979,586 10/14/98 11/1/28 96 6.780% F 33,050
057 4,974,136 2/28/00 3/1/2030 112 8.840% F 39,585
058 4,795,464 6/25/98 7/1/28 92 6.970% F 32,501
059 4,535,746 12/10/99 1/1/2030 350 8.310% F 34,450
060 4,496,166 12/1/99 12/1/29 109 8.610% F 35,108
061 4,416,493 2/15/00 3/1/25 112 9.580% F 39,039
062 4,269,632 7/2/99 8/1/24 285 8.840% F 35,781
071 4,221,583 9/3/98 10/1/23 155 7.220% F 31,358
072 4,129,922 12/20/99 1/1/2030 110 8.650% F 32,352
073 4,115,698 9/25/98 10/1/28 95 6.880% F 27,605
074 3,749,018 5/28/99 6/1/26 103 8.070% F 28,843
075 3,738,241 11/10/99 1/1/2030 110 7.990% F 27,563
076 3,620,989 12/28/99 1/1/25 110 9.000% F 30,631
077 3,601,377 10/8/98 11/1/28 96 6.720% F 23,763
078 3,471,718 12/27/99 1/1/25 110 8.920% F 29,180
079 3,427,549 2/25/00 3/1/15 172 8.870% F 35,229
080 3,381,719 9/21/98 10/1/13 95 6.460% F 32,150
081 3,425,184 8/27/98 9/1/28 94 6.810% F 22,841
082 3,380,240 11/3/99 12/1/29 169 8.270% F 25,591
083 3,275,406 1/11/00 2/1/25 111 8.870% F 27,400
084 3,275,079 8/20/99 9/1/29 106 8.310% F 24,931
085 3,187,596 7/20/98 8/1/23 93 6.870% F 23,051
086 3,179,046 12/3/99 1/1/20 110 8.690% F 28,394
087 3,186,806 2/4/00 3/1/2030 112 8.730% F 25,113
088 2,787,631 9/10/99 10/1/29 107 7.760% F 20,151
089 3,129,776 7/29/98 8/1/28 93 6.850% F 20,968
090 3,038,659 2/2/00 3/1/15 124 9.320% F 32,035
091 3,051,869 1/20/00 2/1/20 231 9.120% F 28,050
092 2,976,118 9/10/99 10/1/29 107 7.760% F 21,513
093 2,963,950 10/13/98 11/1/23 96 7.010% F 21,576
094 2,931,415 9/30/99 10/1/19 107 8.690% F 26,265
095 2,031,140 6/18/98 7/1/28 92 7.160% F 14,029
096 851,610 6/18/98 7/1/28 92 7.160% F 5,882
097 2,842,843 8/27/98 9/1/18 94 6.830% F 22,954
098 2,801,221 7/20/98 8/1/23 93 6.870% F 20,257
099 3,174,593 9/10/99 10/1/29 107 7.770% F 22,969
100 2,785,066 12/17/99 1/1/2030 110 8.300% F 21,134
101 2,728,108 9/10/99 10/1/29 107 7.760% F 19,720
102 1,624,071 12/28/99 1/1/25 170 8.670% F 13,378
103 1,090,646 12/28/99 1/1/25 170 8.670% F 8,984
104 2,710,490 9/23/99 10/1/29 107 7.980% F 20,001
105 2,702,887 10/18/99 11/1/24 108 8.840% F 22,612
106 2,666,495 7/12/99 8/1/24 105 8.530% F 21,796
107 2,590,673 12/7/99 1/1/2030 110 8.450% F 19,930
108 2,579,197 2/22/00 3/1/2030 112 9.180% F 21,152
109 2,528,246 6/28/99 7/1/29 104 8.270% F 19,193
110 2,504,663 1/31/00 2/1/2030 111 8.950% F 20,146
111 2,441,926 12/8/99 1/1/20 110 8.460% F 21,459
112 2,427,419 6/25/99 7/1/19 104 8.500% F 21,565
113 2,417,117 8/27/98 9/1/23 94 6.810% F 17,368
114 2,407,364 12/23/99 1/1/20 230 8.820% F 21,698
115 2,396,428 3/23/00 4/1/2030 113 8.310% F 18,170
116 2,390,554 2/29/00 3/1/2030 112 8.350% F 18,199
120 2,385,455 2/4/00 3/1/25 112 8.990% F 20,124
121 2,362,429 12/30/99 1/1/25 110 8.910% F 19,826
122 2,340,870 1/31/00 2/1/2030 111 8.845% F 18,647
123 2,273,403 12/10/99 1/1/2030 110 8.480% F 17,537
124 2,272,301 11/10/99 12/1/29 109 8.160% F 17,030
125 2,264,301 1/7/00 2/1/2030 87 8.460% F 17,428
126 2,249,223 8/16/99 9/1/29 106 8.170% F 16,904
127 2,219,636 12/30/99 1/1/2030 110 8.790% F 17,607
128 2,189,238 11/18/99 12/1/29 109 8.280% F 16,589
129 2,180,764 8/16/99 9/1/29 106 8.170% F 16,389
130 2,109,274 10/29/99 11/1/19 228 8.140% F 18,180
131 2,103,270 9/30/99 10/1/24 107 8.690% F 17,384
132 2,093,591 3/2/00 4/1/2030 113 8.830% F 16,641
133 2,077,275 2/3/00 3/1/20 232 9.120% F 19,057
134 2,063,383 8/23/99 9/1/29 106 8.100% F 15,408
135 2,055,432 6/25/99 7/1/24 104 8.480% F 16,761
136 2,004,394 12/21/99 1/1/2030 110 8.700% F 15,772
137 1,986,123 9/29/99 10/1/29 107 8.270% F 15,053
138 1,960,039 9/24/98 10/1/28 335 6.900% F 13,172
139 1,964,017 2/4/00 3/1/2030 112 9.160% F 16,078
140 1,925,534 8/24/99 9/1/24 106 8.480% F 15,676
141 1,910,403 10/7/99 11/1/29 108 8.240% F 14,433
142 1,892,957 1/21/00 2/1/2030 111 9.020% F 15,315
143 1,889,219 12/8/99 1/1/2030 110 8.070% F 14,034
144 1,888,988 11/15/99 12/1/29 109 8.280% F 14,314
145 1,883,721 1/21/00 2/1/25 111 9.180% F 16,154
146 1,880,765 10/6/99 11/1/29 108 8.340% F 14,334
147 1,848,787 12/27/99 1/1/25 110 8.840% F 15,440
148 1,849,880 1/25/00 2/1/2030 111 8.730% F 14,590
149 1,839,637 12/17/99 1/1/25 110 8.800% F 15,314
150 1,751,887 8/25/99 9/1/29 106 8.370% F 13,409
151 1,724,752 12/17/99 1/1/2030 110 8.300% F 13,088
152 1,719,038 8/27/99 9/1/24 106 8.340% F 13,824
153 1,707,102 6/18/99 7/1/29 104 8.220% F 12,901
154 1,660,389 2/11/00 3/1/25 112 9.220% F 14,267
155 1,631,443 12/29/99 1/1/2030 110 8.380% F 12,471
156 1,619,669 2/9/00 3/1/2030 112 8.930% F 12,993
157 1,601,657 8/18/99 9/1/24 106 8.240% F 12,786
158 1,578,317 9/10/98 10/1/23 95 7.375% F 11,877
159 1,577,356 6/18/99 7/1/24 104 8.490% F 12,873
160 1,565,980 10/29/98 11/1/28 96 6.450% F 10,061
161 1,558,382 10/29/99 11/1/29 108 8.480% F 12,034
162 1,535,368 2/7/00 3/1/20 112 9.990% F 14,948
163 1,534,259 10/22/99 11/1/24 108 8.730% F 12,722
164 1,524,559 2/4/00 3/1/2030 112 8.680% F 11,960
165 1,523,428 10/7/99 11/1/29 108 8.050% F 11,309
166 1,488,111 8/10/99 9/1/29 106 8.130% F 11,143
167 1,431,076 10/19/98 11/1/23 96 7.080% F 10,821
168 1,482,161 12/16/99 1/1/2030 110 8.350% F 11,299
169 1,414,448 8/24/98 9/1/23 94 7.290% F 10,583
170 1,406,455 10/15/98 11/1/23 96 6.890% F 10,147
171 1,385,453 1/7/00 2/1/2030 111 8.460% F 10,664
172 1,359,780 9/18/98 10/1/23 95 7.375% F 10,232
173 1,353,040 7/31/98 8/1/23 93 6.960% F 9,859
175 1,353,191 6/18/99 7/1/29 104 8.220% F 10,226
176 1,337,680 2/3/00 3/1/20 232 9.260% F 12,391
177 1,312,555 11/4/99 12/1/24 109 8.600% F 10,759
178 1,304,016 7/20/98 8/1/23 93 6.870% F 9,430
179 1,302,218 10/20/98 11/1/28 96 6.860% F 8,711
180 1,296,527 1/24/00 2/1/2030 111 8.870% F 10,355
181 1,288,193 12/13/99 1/1/25 110 8.340% F 10,328
182 1,279,266 8/16/99 9/1/29 106 8.310% F 9,738
183 1,255,925 3/16/00 4/1/2030 113 8.640% F 9,814
184 1,253,064 6/18/99 7/1/29 104 8.220% F 9,469
185 1,236,943 10/12/98 11/1/18 216 6.760% F 9,892
186 1,249,099 6/18/99 7/1/29 104 8.220% F 9,439
187 1,218,068 9/1/98 9/1/18 214 7.110% F 10,032
188 1,221,368 2/7/00 3/1/25 112 8.880% F 10,213
189 1,217,093 2/3/00 3/1/20 232 9.320% F 11,321
190 1,208,362 3/17/00 4/1/25 113 8.920% F 10,130
191 1,197,657 9/1/98 9/1/18 214 7.110% F 9,864
192 1,153,502 10/27/98 11/1/23 96 6.610% F 8,124
193 1,149,122 1/19/00 2/1/2030 111 8.160% F 8,604
194 1,145,528 11/16/99 12/1/29 169 8.390% F 8,768
195 1,103,668 10/16/98 11/1/23 96 7.080% F 8,329
196 1,106,956 12/30/99 1/1/25 110 8.800% F 9,215
197 1,092,749 9/1/98 9/1/18 214 7.110% F 9,000
198 1,058,561 2/9/00 3/1/2030 112 8.970% F 8,522
200 1,044,968 6/25/99 7/1/24 104 8.480% F 8,521
201 1,044,961 2/18/00 3/1/25 112 9.500% F 9,174
202 1,008,341 10/16/98 11/1/23 96 6.810% F 7,225
203 990,918 12/13/99 1/1/25 110 8.340% F 7,945
204 974,205 2/2/00 3/1/25 112 9.100% F 8,291
205 967,335 9/25/98 10/1/23 95 6.630% F 6,834
206 963,150 8/16/99 9/1/24 106 8.640% F 7,943
207 961,173 6/25/99 7/1/24 104 8.480% F 7,838
208 918,504 8/27/98 9/1/23 94 6.810% F 6,600
209 903,123 2/17/98 3/1/13 148 8.250% F 9,701
210 903,623 2/16/00 3/1/20 112 9.360% F 8,418
211 875,311 4/14/00 5/1/25 114 9.240% F 7,522
212 870,814 3/3/00 4/1/25 113 9.520% F 7,657
213 857,620 10/16/98 11/1/18 216 7.000% F 6,978
214 852,605 2/24/00 3/1/2030 112 9.390% F 7,121
215 837,774 6/8/99 7/1/24 104 8.410% F 6,793
216 802,331 9/23/98 10/1/23 95 7.625% F 6,164
217 722,020 1/31/00 2/1/2030 111 8.950% F 5,807
218 704,933 9/27/99 10/1/24 107 8.860% F 5,911
219 490,539 10/29/99 11/1/19 108 8.320% F 4,282
220 487,610 6/10/99 7/1/24 104 8.560% F 3,999
221 456,650 2/1/00 3/1/25 112 9.720% F 4,081
222 419,589 9/18/98 10/1/23 95 7.375% F 3,157
223 404,452 4/6/98 5/1/18 210 8.375% F 3,655
GRAND TOTAL 797,838,566 -- -- -- -- -- --

 

MIDLAND LOAN SERVICES, L.P. - Master Servicer

Loan Portfolio Analysis System - Property Description

PORTFOLIO: PNCMAC 2000 C1

REPORTING PERIOD: November, 2000

DATE PRINTED: 16-Nov-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
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
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
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: November, 2000

DATE PRINTED: 16-Nov-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 56.2% 3/31/00
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 88.5% 6/30/00
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 99.0% 8/31/00
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 88.3% 6/30/00
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 93.0% 6/30/00
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 98.0% 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
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% 6/30/00
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 99.0% 6/30/00
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% 6/30/00
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% 6/30/00
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
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% 7/31/00
138 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 4/19/00
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% 6/30/00
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% 6/30/00
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% 6/30/00
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% 8/30/00
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 91.7% 6/30/00
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% 1/31/00
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
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: November, 2000

DATE PRINTED: 16-Nov-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: 12/31/98 - Capital repairs include new refrigerators, ranges, lighting and windows, recaulking and sealing. Partial Year Statement Comment: 11/30/99 - 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: 10/31/99 - 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: 12/31/99 - 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 - 3:
LOAN 026 - 4:
LOAN 026 - 1:
LOAN 026 - 2:
LOAN 027 - 1:
LOAN 027 - 2:
LOAN 027 - 3:
LOAN 028 - 1:
LOAN 029 - 1:
LOAN 030 - 1:
LOAN 031 - 1: Latest Annual Statement Comment: 12/31/98 - 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. They will be discussing renegotiation of lease for this property. 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: 12/31/98 - 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: 8/31/99 - 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 - 2:
LOAN 062 - 1:
LOAN 062 - 3:
LOAN 062 - 4:
LOAN 062 - 5:
LOAN 062 - 9:
LOAN 062 - 8:
LOAN 062 - 7:
LOAN 062 - 6:
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: 12/31/99 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 085 - 1:
LOAN 086 - 1: Latest Annual Statement Comment: 12/31/98 - Income and expenses jumped in 1998 when Building 2, leased to DEK, was completed in September. Partial Year Statement Comment: 6/30/99 - 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. They will be discussing renegotiation of lease for this property. 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: 12/31/99 - 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 - 1:
LOAN 116 - 2:
LOAN 116 - 4:
LOAN 120 - 1:
LOAN 121 - 3:
LOAN 121 - 1:
LOAN 121 - 2:
LOAN 122 - 1:
LOAN 123 - 1:
LOAN 124 - 1:
LOAN 125 - 1: Latest Annual Statement Comment: 12/31/99 - 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: 12/31/99 - 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: 12/31/97 - The 1996 and 1997 historical financials are based upon summary statements prepared by the previous owner of the property. Partial Year Statement Comment: 7/31/99 - 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 - 1: Latest Annual Statement Comment: 12/31/99 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 150 - 3:
LOAN 150 - 2:
LOAN 151 - 1:
LOAN 152 - 1: Latest Annual Statement Comment: 12/31/99 - 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: 12/31/99 - 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: 12/31/99 - 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 - 1:
LOAN 168 - 2:
LOAN 169 - 1:
LOAN 170 - 1:
LOAN 171 - 1:
LOAN 172 - 1:
LOAN 173 - 1:
 
LOAN 173 - 2:
LOAN 175 - 1:
LOAN 176 - 1:
LOAN 177 - 1: Latest Annual Statement Comment: 12/31/99 - 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: 12/31/98 - Historical statement prior to loan origination. Partial Year Statement Comment: 9/30/99 - 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: 7/31/99 - 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: 12/31/99 - 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: 12/31/99 - 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