PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1, 8-K, EX-20, 2001-01-18

PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1
8-K, EX-20, 2001-01-18
ASSET-BACKED SECURITIES

Previous: PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1, 8-K, EX-19, 2001-01-18

Next: RANSON UNIT INVESTMENT TRUSTS SERIES 103, 497J, 2001-01-18

Midland Loan Services, Inc. - Master Servicer
Loan Portfolio Analysis System - Loan Status
PORTFOLIO: PNCMAC 2000 C1
REPORTING PERIOD: January, 2001
DATE PRINTED: 16-Jan-01

Asset No	Current Principal Balance	Days Delinq	LTV	DSCR	Environ Issues	Asset Status	Resolution Type
001	26,948,708	0	65.4%	1.39	N/A	PERFORMING	PERFORM TO MATURITY
002	23,283,041	0	68.5%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
003	19,456,848	0	74.5%	0.57	N/A	PERFORMING	PERFORM TO MATURITY
004	16,120,308	7	68.9%	0.99	N/A	PERFORMING	PERFORM TO MATURITY
006	2,771,310	7	54.3%	1.85	N/A	PERFORMING	PERFORM TO MATURITY
007	18,097,794	0	75.7%	0.00	N/A	PERFORMING	ORIGINATION
008	17,586,980	7	69.8%	1.75	N/A	PERFORMING	PERFORM TO MATURITY
009	15,324,920	0	77.8%	1.51	N/A	PERFORMING	ORIGINATION
010	14,802,824	0	78.3%	1.37	N/A	PERFORMING	ORIGINATION
011	14,432,369	0	59.6%	2.57	N/A	PERFORMING	PERFORM TO MATURITY
012	13,017,883	0	70.0%	1.79	N/A	PERFORMING	ORIGINATION
013	6,323,834	0	65.2%	1.93	N/A	PERFORMING	ORIGINATION
014	6,027,404	0	68.5%	1.66	N/A	PERFORMING	ORIGINATION
015	12,160,709	0	75.1%	1.46	N/A	PERFORMING	PERFORM TO MATURITY
016	11,390,609	7	79.1%	1.24	N/A	PERFORMING	PERFORM TO MATURITY
017	11,182,516	0	74.1%	1.23	N/A	PERFORMING	ORIGINATION
018	10,926,096	0	79.2%	1.40	N/A	PERFORMING	PERFORM TO MATURITY
019	10,741,614	0	72.6%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
020	10,628,807	0	60.4%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
022	10,349,010	0	76.1%	1.70	N/A	PERFORMING	PERFORM TO MATURITY
023	9,979,481	7	66.1%	1.68	N/A	PERFORMING	PERFORM TO MATURITY
024	9,945,843	0	77.9%	1.83	N/A	PERFORMING	PERFORM TO MATURITY
025	9,959,981	7	71.1%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
026	5,479,880	7	89.2%	2.68	N/A	PERFORMING	PERFORM TO MATURITY
027	4,332,563	0	70.6%	3.38	N/A	PERFORMING	PERFORM TO MATURITY
028	9,575,332	0	73.9%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
029	9,307,387	0	72.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
030	9,244,370	0	68.5%	1.34	N/A	PERFORMING	PERFORM TO MATURITY
031	7,896,057	0	74.0%	1.60	N/A	PERFORMING	PERFORM TO MATURITY
032	7,661,016	7	68.4%	1.57	N/A	PERFORMING	PERFORM TO MATURITY
033	6,911,001	0	65.8%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
034	6,540,050	0	42.2%	3.43	N/A	PERFORMING	ORIGINATION
035	6,469,062	0	75.3%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
036	6,474,810	0	63.5%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
037	6,462,766	0	77.9%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
038	6,245,403	0	70.6%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
039	6,012,870	0	77.6%	1.39	N/A	PERFORMING	PERFORM TO MATURITY
040	5,811,210	0	57.3%	1.46	N/A	WATCH LIST REVIEW PENDING	PERFORM TO MATURITY
041	5,821,239	0	70.1%	1.49	N/A	PERFORMING	PERFORM TO MATURITY
042	5,847,014	0	78.0%	1.32	N/A	PERFORMING	PERFORM TO MATURITY
043	5,665,275	0	78.1%	1.30	N/A	PERFORMING	ORIGINATION
044	5,643,736	0	66.4%	1.92	N/A	PERFORMING	PERFORM TO MATURITY
045	5,555,546	0	77.2%	1.54	N/A	PERFORMING	PERFORM TO MATURITY
046	5,568,310	7	73.3%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
047	5,502,637	0	77.5%	1.43	N/A	PERFORMING	PERFORM TO MATURITY
048	5,460,033	0	57.5%	1.33	N/A	PERFORMING	PERFORM TO MATURITY
049	5,451,034	0	74.7%	1.43	N/A	PERFORMING	ORIGINATION
050	2,709,158	0	70.8%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
051	2,596,769	0	62.6%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
052	5,310,572	0	79.3%	1.33	N/A	PERFORMING	PERFORM TO MATURITY
053	5,294,782	0	67.4%	1.49	N/A	PERFORMING	PERFORM TO MATURITY
054	5,202,385	0	64.7%	2.13	N/A	PERFORMING	PERFORM TO MATURITY
055	4,992,984	0	69.3%	2.98	N/A	PERFORMING	PERFORM TO MATURITY
056	4,970,664	0	75.3%	1.56	N/A	PERFORMING	PERFORM TO MATURITY
057	4,969,450	0	69.2%	1.00	N/A	PERFORMING	PERFORM TO MATURITY
058	4,787,076	0	55.2%	1.40	N/A	PERFORMING	PERFORM TO MATURITY
059	4,532,706	7	78.8%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
060	4,491,524	0	72.4%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
061	4,410,075	0	58.8%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
062	4,262,000	7	62.6%	1.59	N/A	PERFORMING	PERFORM TO MATURITY
071	4,210,476	0	59.5%	3.64	N/A	PERFORMING	PERFORM TO MATURITY
072	4,127,340	7	72.4%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
073	4,108,444	0	73.1%	1.59	N/A	PERFORMING	PERFORM TO MATURITY
074	3,742,572	0	68.0%	0.00	N/A	PERFORMING	PERFORM TO MATURITY

Asset No	Current Principal Balance	Days Delinq	LTV	DSCR	Environ Issues	Asset Status	Resolution Type
075	3,733,712	7	79.4%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
076	3,614,921	0	69.5%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
077	3,594,839	0	69.8%	1.44	N/A	PERFORMING	PERFORM TO MATURITY
078	3,465,804	0	58.7%	1.73	N/A	PERFORMING	ORIGINATION
079	3,408,530	0	52.0%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
080	3,354,358	0	68.5%	0.89	N/A	PERFORMING	PERFORM TO MATURITY
081	3,419,006	0	78.1%	1.56	N/A	PERFORMING	PERFORM TO MATURITY
082	3,376,409	0	63.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
083	3,272,216	7	73.0%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
084	3,272,828	7	74.4%	1.43	N/A	PERFORMING	PERFORM TO MATURITY
085	3,182,794	0	60.8%	1.48	N/A	PERFORMING	PERFORM TO MATURITY
086	3,169,028	0	68.9%	0.00	N/A	PERFORMING	ORIGINATION
087	3,183,707	0	75.5%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
088	2,783,970	0	78.8%	1.20	N/A	PERFORMING	PERFORM TO MATURITY
089	3,124,149	0	71.0%	1.62	N/A	PERFORMING	PERFORM TO MATURITY
090	3,022,508	0	63.9%	1.37	N/A	WATCH LIST REVIEW PENDING	PERFORM TO MATURITY
091	3,042,893	0	72.4%	1.74	N/A	PERFORMING	PERFORM TO MATURITY
092	2,972,210	0	70.8%	1.25	N/A	PERFORMING	PERFORM TO MATURITY
093	2,955,982	7	76.8%	1.39	N/A	PERFORMING	PERFORM TO MATURITY
094	2,922,019	7	72.1%	1.41	N/A	PERFORMING	PERFORM TO MATURITY
095	2,027,713	0	77.7%	1.79	N/A	PERFORMING	PERFORM TO MATURITY
096	850,174	0	72.5%	1.75	N/A	PERFORMING	PERFORM TO MATURITY
097	2,829,796	0	70.7%	1.43	N/A	PERFORMING	PERFORM TO MATURITY
098	2,793,291	0	63.5%	1.25	N/A	PERFORMING	PERFORM TO MATURITY
099	3,170,434	0	78.8%	1.20	N/A	PERFORMING	PERFORM TO MATURITY
100	2,781,954	0	70.4%	1.49	N/A	PERFORMING	PERFORM TO MATURITY
101	2,724,525	0	78.4%	1.20	N/A	PERFORMING	PERFORM TO MATURITY
102	1,621,162	0	77.2%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
103	1,088,693	0	51.8%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
104	2,707,125	0	75.5%	1.12	N/A	PERFORMING	PERFORM TO MATURITY
105	2,698,130	0	67.5%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
106	2,661,428	7	73.9%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
107	2,587,893	0	74.6%	1.21	N/A	PERFORMING	ORIGINATION
108	2,577,002	0	66.5%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
109	2,526,476	7	74.3%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
110	2,503,198	7	71.5%	1.36	N/A	PERFORMING	PERFORM TO MATURITY
111	2,433,982	0	76.1%	1.43	N/A	PERFORMING	PERFORM TO MATURITY
112	2,419,223	7	67.2%	1.55	N/A	PERFORMING	PERFORM TO MATURITY
113	2,410,252	0	57.4%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
114	2,399,915	0	66.7%	1.24	N/A	PERFORMING	PERFORM TO MATURITY
115	2,393,822	0	70.4%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
116	2,387,967	0	76.5%	1.51	N/A	PERFORMING	ORIGINATION
120	2,381,527	0	70.0%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
121	2,358,430	7	70.9%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
122	2,338,653	7	59.2%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
123	2,270,984	0	70.9%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
124	2,269,650	0	76.9%	1.20	N/A	PERFORMING	PERFORM TO MATURITY
125	2,261,892	0	66.5%	0.00	N/A	PERFORMING	ORIGINATION
126	2,246,541	0	77.1%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
127	2,217,471	0	68.9%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
128	2,186,764	0	74.0%	1.24	N/A	PERFORMING	PERFORM TO MATURITY
129	2,178,164	0	77.1%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
130	2,101,980	0	80.3%	0.94	N/A	PERFORMING	ORIGINATION
131	2,099,460	7	70.0%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
132	2,091,624	0	74.7%	1.61	N/A	PERFORMING	PERFORM TO MATURITY
133	2,071,237	0	66.8%	1.78	N/A	PERFORMING	PERFORM TO MATURITY
134	2,060,877	0	79.3%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
135	2,053,196	7	72.0%	1.19	N/A	PERFORMING	PERFORM TO MATURITY
136	2,002,388	0	67.3%	1.52	N/A	PERFORMING	ORIGINATION
137	1,983,838	0	73.5%	1.57	N/A	PERFORMING	ORIGINATION
138	1,956,600	0	69.9%	2.02	N/A	PERFORMING	PERFORM TO MATURITY
139	1,962,336	0	67.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
140	1,921,835	0	67.7%	1.90	N/A	PERFORMING	PERFORM TO MATURITY
141	1,908,200	0	76.3%	1.29	N/A	PERFORMING	PERFORM TO MATURITY
142	1,891,254	7	78.8%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
143	1,887,890	7	78.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
144	1,886,853	0	77.3%	1.50	N/A	PERFORMING	ORIGINATION
145	1,880,700	0	69.7%	1.31	N/A	PERFORMING	PERFORM TO MATURITY
146	1,878,670	0	74.1%	0.00	N/A	PERFORMING	ORIGINATION
147	1,845,587	0	67.1%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
148	1,848,055	0	76.4%	0.00	N/A	PERFORMING	ORIGINATION
149	1,836,426	0	70.6%	1.14	N/A	PERFORMING	ORIGINATION
150	1,749,907	0	62.5%	1.96	N/A	PERFORMING	PERFORM TO MATURITY

Asset No	Current Principal Balance	Days Delinq	LTV	DSCR	Environ Issues	Asset Status	Resolution Type
151	1,722,824	0	73.6%	1.30	N/A	PERFORMING	PERFORM TO MATURITY
152	1,715,673	7	73.6%	1.47	N/A	PERFORMING	PERFORM TO MATURITY
153	1,705,895	7	68.2%	1.74	N/A	PERFORMING	PERFORM TO MATURITY
154	1,657,783	0	63.8%	1.65	N/A	PERFORMING	PERFORM TO MATURITY
155	1,630,365	7	79.5%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
156	1,618,182	0	69.6%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
157	1,598,436	0	63.9%	1.60	N/A	PERFORMING	PERFORM TO MATURITY
158	1,574,273	0	71.6%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
159	1,575,643	7	73.8%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
160	1,562,965	0	72.7%	1.24	N/A	PERFORMING	PERFORM TO MATURITY
161	1,556,698	0	73.2%	1.53	N/A	PERFORMING	PERFORM TO MATURITY
162	1,533,203	7	60.7%	1.86	N/A	PERFORMING	PERFORM TO MATURITY
163	1,532,698	7	68.9%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
164	1,523,055	0	78.1%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
165	1,521,582	0	73.5%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
166	1,486,318	0	69.9%	1.01	N/A	PERFORMING	PERFORM TO MATURITY
167	1,428,699	7	68.0%	2.31	N/A	PERFORMING	PERFORM TO MATURITY
168	1,481,176	7	78.0%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
169	1,410,740	0	69.5%	1.54	N/A	PERFORMING	PERFORM TO MATURITY
170	1,402,570	0	70.1%	1.40	N/A	PERFORMING	PERFORM TO MATURITY
171	1,383,980	0	78.2%	1.64	N/A	PERFORMING	ORIGINATION
172	1,356,296	0	71.4%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
173	1,349,267	0	72.0%	1.61	N/A	PERFORMING	PERFORM TO MATURITY
175	1,352,234	7	68.8%	1.18	N/A	PERFORMING	PERFORM TO MATURITY
176	1,333,870	0	66.7%	2.45	N/A	PERFORMING	PERFORM TO MATURITY
177	1,310,154	0	67.9%	1.47	N/A	PERFORMING	PERFORM TO MATURITY
178	1,302,052	0	54.9%	1.63	N/A	PERFORMING	PERFORM TO MATURITY
179	1,299,926	0	78.1%	1.46	N/A	PERFORMING	PERFORM TO MATURITY
180	1,295,298	0	70.4%	1.31	N/A	PERFORMING	PERFORM TO MATURITY
181	1,285,731	0	30.3%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
182	1,277,796	0	65.5%	1.60	N/A	PERFORMING	PERFORM TO MATURITY
183	1,255,154	7	67.3%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
184	1,252,179	7	68.6%	1.31	N/A	PERFORMING	PERFORM TO MATURITY
185	1,231,309	0	56.0%	2.94	N/A	PERFORMING	PERFORM TO MATURITY
186	1,248,216	7	69.3%	1.36	N/A	PERFORMING	PERFORM TO MATURITY
187	1,212,662	0	49.9%	1.66	N/A	PERFORMING	PERFORM TO MATURITY
188	1,219,311	0	75.6%	1.63	N/A	PERFORMING	ORIGINATION
189	1,213,656	0	67.1%	1.50	N/A	PERFORMING	PERFORM TO MATURITY
190	1,207,214	7	67.1%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
191	1,192,341	0	53.9%	1.71	N/A	PERFORMING	PERFORM TO MATURITY
192	1,150,164	0	67.7%	1.72	N/A	PERFORMING	PERFORM TO MATURITY
193	1,148,331	7	76.6%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
194	1,144,271	0	63.6%	1.77	N/A	PERFORMING	PERFORM TO MATURITY
195	1,101,851	7	63.0%	2.38	N/A	PERFORMING	PERFORM TO MATURITY
196	1,105,024	0	65.0%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
197	1,087,899	0	49.4%	2.22	N/A	PERFORMING	PERFORM TO MATURITY
198	1,057,602	0	69.1%	1.39	N/A	PERFORMING	PERFORM TO MATURITY
200	1,043,831	7	61.4%	1.52	N/A	PERFORMING	PERFORM TO MATURITY
201	1,043,429	7	74.5%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
202	1,005,517	0	67.0%	1.90	N/A	PERFORMING	PERFORM TO MATURITY
203	989,024	0	34.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
204	972,637	0	62.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
205	964,526	0	75.4%	1.92	N/A	PERFORMING	PERFORM TO MATURITY
206	961,356	0	74.0%	2.28	N/A	PERFORMING	PERFORM TO MATURITY
207	960,128	7	68.6%	1.10	N/A	PERFORMING	PERFORM TO MATURITY
208	915,895	0	62.1%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
209	896,320	0	52.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
210	902,489	38	70.8%	0.00	N/A	WATCH LIST REVIEW PENDING	PERFORM TO MATURITY
211	873,966	0	60.3%	1.93	N/A	PERFORMING	PERFORM TO MATURITY
212	869,541	0	69.6%	1.35	N/A	PERFORMING	PERFORM TO MATURITY
213	853,825	0	65.7%	1.43	N/A	PERFORMING	PERFORM TO MATURITY
214	851,925	0	71.0%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
215	836,120	0	55.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
216	800,362	0	61.6%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
217	721,598	7	50.6%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
218	703,688	0	71.1%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
219	488,884	0	40.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
220	486,683	7	65.8%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
221	456,006	0	47.5%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
222	418,514	0	64.4%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
223	402,877	7	56.3%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
224	279,211	0	69.8%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
Total	796,522,412

Midland Loan Services, Inc.. - Master Servicer
Loan Portfolio Analysis System - Loan Terms
PORTFOLIO: PNCMAC 2000 C1
REPORTING PERIOD: January, 2001
DATE PRINTED: 16-Jan-01

Asset No	Current Principal Balance	Orig Note Date	Loan Amort Date	Remain Loan Term In Months	Int Rate	Int Rate Type	Payment
001	26,948,708	06/26/1998	07/01/2023	270	6.950%	F	197,006
002	23,283,041	01/24/2000	02/01/2030	349	8.270%	F	176,314
003	19,456,848	03/26/1998	04/01/2028	87	6.870%	F	131,319
004	16,120,308	07/27/1999	08/01/2029	328	7.170%	F	111,740
006	2,771,310	11/10/1999	12/01/2024	107	8.680%	F	22,887
007	18,097,794	11/30/1999	12/01/2029	107	8.420%	F	139,057
008	17,586,980	02/04/2000	03/01/2025	290	9.410%	F	153,538
009	15,324,920	03/22/2000	04/01/2030	111	8.140%	F	114,506
010	14,802,824	12/29/1999	01/01/2030	108	8.390%	F	113,382
011	14,432,369	09/01/1998	10/01/2028	93	6.800%	F	96,224
012	13,017,883	12/22/1999	01/01/2030	108	8.580%	F	101,440
013	6,323,834	11/09/1999	12/01/2024	107	8.300%	F	50,675
014	6,027,404	11/09/1999	12/01/2024	107	8.300%	F	48,299
015	12,160,709	08/24/1998	08/01/2029	223	7.460%	F	85,667
016	11,390,609	09/25/1998	09/01/2029	344	7.750%	F	82,387
017	11,182,516	12/16/1999	01/01/2030	108	8.560%	F	86,982
018	10,926,096	11/15/1999	12/01/2029	107	8.140%	F	81,790
019	10,741,614	02/09/1999	03/01/2029	317	7.570%	F	76,738
020	10,628,807	03/15/2000	04/01/2025	291	9.230%	F	91,485
022	10,349,010	09/28/1998	10/01/2028	93	6.510%	F	67,069
023	9,979,481	06/29/1999	07/01/2029	342	8.170%	F	75,124
024	9,945,843	07/30/1998	08/01/2028	331	6.890%	F	67,208
025	9,959,981	03/31/2000	03/01/2030	111	8.500%	F	76,891
026	5,479,880	02/15/2000	03/01/2030	350	9.100%	F	44,651
027	4,332,563	02/15/2000	03/01/2030	350	9.070%	F	35,220
028	9,575,332	10/13/1999	11/01/2029	106	8.220%	F	72,294
029	9,307,387	01/13/2000	02/01/2030	73	8.910%	F	74,667
030	9,244,370	12/15/1999	01/01/2030	348	8.570%	F	71,971
031	7,896,057	11/13/1999	12/01/2029	107	8.350%	F	60,286
032	7,661,016	12/29/1999	01/01/2030	348	8.920%	F	61,513
033	6,911,001	05/26/2000	06/01/2030	353	8.410%	F	52,882
034	6,540,050	12/01/1999	01/01/2025	108	9.270%	F	56,612
035	6,469,062	12/29/1999	01/01/2030	108	8.390%	F	49,550
036	6,474,810	04/28/2000	03/01/2030	112	8.400%	F	49,519
037	6,462,766	03/24/2000	04/01/2030	111	8.540%	F	50,094
038	6,245,403	07/28/1999	08/01/2029	343	8.500%	F	48,442
039	6,012,870	09/30/1998	10/01/2028	93	6.780%	F	40,012
040	5,811,210	12/22/1999	01/01/2015	66	9.020%	F	60,927
041	5,821,239	04/27/1998	05/01/2018	88	7.380%	F	49,493
042	5,847,014	04/02/1998	05/01/2028	88	6.980%	F	39,838
043	5,665,275	01/24/2000	02/01/2030	109	8.250%	F	42,822
044	5,643,736	12/14/1999	01/01/2025	288	8.870%	F	47,328
045	5,555,546	06/29/1998	07/01/2028	90	6.860%	F	37,322
046	5,568,310	03/21/2000	04/01/2030	111	8.450%	F	42,792
047	5,502,637	09/15/1999	10/01/2029	105	8.070%	F	40,995
048	5,460,033	02/14/2000	03/01/2025	290	9.250%	F	47,101
049	5,451,034	02/23/2000	03/01/2030	110	8.930%	F	43,770
050	2,709,158	02/15/2000	03/01/2020	230	8.910%	F	24,566
051	2,596,769	02/15/2000	03/01/2020	230	8.910%	F	23,547
052	5,310,572	11/18/1999	12/01/2029	107	8.050%	F	39,443
053	5,294,782	04/29/1998	05/01/2028	268	8.090%	F	39,963
054	5,202,385	09/16/1998	10/01/2018	153	6.880%	F	42,246
055	4,992,984	09/29/1998	10/01/2023	93	6.840%	F	36,014
056	4,970,664	10/14/1998	11/01/2028	94	6.780%	F	33,050
057	4,969,450	02/28/2000	03/01/2030	110	8.840%	F	39,585
058	4,787,076	06/25/1998	07/01/2028	90	6.970%	F	32,501
059	4,532,706	12/10/1999	01/01/2030	348	8.310%	F	34,450
060	4,491,524	12/01/1999	12/01/2029	107	8.610%	F	35,108
061	4,410,075	02/15/2000	03/01/2025	110	9.580%	F	39,039
062	4,262,000	07/02/1999	08/01/2024	283	8.840%	F	35,781
071	4,210,476	09/03/1998	10/01/2023	153	7.220%	F	31,358
072	4,127,340	12/20/1999	01/01/2030	108	8.650%	F	32,352
073	4,108,444	09/25/1998	10/01/2028	93	6.880%	F	27,605
074	3,742,572	05/28/1999	06/01/2026	101	8.070%	F	28,843

Asset No	Current Principal Balance	Orig Note Date	Loan Amort Date	Remain Loan Term In Months	Int Rate	Int Rate Type	Payment
075	3,733,712	11/10/1999	01/01/2030	108	7.990%	F	27,563
076	3,614,921	12/28/1999	01/01/2025	108	9.000%	F	30,631
077	3,594,839	10/08/1998	11/01/2028	94	6.720%	F	23,763
078	3,465,804	12/27/1999	01/01/2025	108	8.920%	F	29,180
079	3,408,530	02/25/2000	03/01/2015	170	8.870%	F	35,229
080	3,354,358	09/21/1998	10/01/2013	93	6.460%	F	32,150
081	3,419,006	08/27/1998	09/01/2028	92	6.810%	F	22,841
082	3,376,409	11/03/1999	12/01/2029	167	8.270%	F	25,591
083	3,272,216	01/11/2000	02/01/2025	109	8.870%	F	27,400
084	3,272,828	08/20/1999	09/01/2029	104	8.310%	F	24,931
085	3,182,794	07/20/1998	08/01/2023	91	6.870%	F	23,051
086	3,169,028	12/03/1999	01/01/2020	108	8.690%	F	28,394
087	3,183,707	02/04/2000	03/01/2030	110	8.730%	F	25,113
088	2,783,970	09/10/1999	10/01/2029	105	7.760%	F	20,151
089	3,124,149	07/29/1998	08/01/2028	91	6.850%	F	20,968
090	3,022,508	02/02/2000	03/01/2015	122	9.320%	F	32,035
091	3,042,893	01/20/2000	02/01/2020	229	9.120%	F	28,050
092	2,972,210	09/10/1999	10/01/2029	105	7.760%	F	21,513
093	2,955,982	10/13/1998	11/01/2023	94	7.010%	F	21,576
094	2,922,019	09/30/1999	10/01/2019	105	8.690%	F	26,265
095	2,027,713	06/18/1998	07/01/2028	90	7.160%	F	14,029
096	850,174	06/18/1998	07/01/2028	90	7.160%	F	5,882
097	2,829,796	08/27/1998	09/01/2018	92	6.830%	F	22,954
098	2,793,291	07/20/1998	08/01/2023	91	6.870%	F	20,257
099	3,170,434	09/10/1999	10/01/2029	105	7.770%	F	22,969
100	2,781,954	12/17/1999	01/01/2030	108	8.300%	F	21,134
101	2,724,525	09/10/1999	10/01/2029	105	7.760%	F	19,720
102	1,621,162	12/28/1999	01/01/2025	168	8.670%	F	13,378
103	1,088,693	12/28/1999	01/01/2025	168	8.670%	F	8,984
104	2,707,125	09/23/1999	10/01/2029	105	7.980%	F	20,001
105	2,698,130	10/18/1999	11/01/2024	106	8.840%	F	22,612
106	2,661,428	07/12/1999	08/01/2024	103	8.530%	F	21,796
107	2,587,893	12/07/1999	01/01/2030	108	8.450%	F	19,930
108	2,577,002	02/22/2000	03/01/2030	110	9.180%	F	21,152
109	2,526,476	06/28/1999	07/01/2029	102	8.270%	F	19,193
110	2,503,198	01/31/2000	02/01/2030	109	8.950%	F	20,146
111	2,433,982	12/08/1999	01/01/2020	108	8.460%	F	21,459
112	2,419,223	06/25/1999	07/01/2019	102	8.500%	F	21,565
113	2,410,252	08/27/1998	09/01/2023	92	6.810%	F	17,368
114	2,399,915	12/23/1999	01/01/2020	228	8.820%	F	21,698
115	2,393,822	03/23/2000	04/01/2030	111	8.310%	F	18,170
116	2,387,967	02/29/2000	03/01/2030	110	8.350%	F	18,199
120	2,381,527	02/04/2000	03/01/2025	110	8.990%	F	20,124
121	2,358,430	12/30/1999	01/01/2025	108	8.910%	F	19,826
122	2,338,653	01/31/2000	02/01/2030	109	8.845%	F	18,647
123	2,270,984	12/10/1999	01/01/2030	108	8.480%	F	17,537
124	2,269,650	11/10/1999	12/01/2029	107	8.160%	F	17,030
125	2,261,892	01/07/2000	02/01/2030	85	8.460%	F	17,428
126	2,246,541	08/16/1999	09/01/2029	104	8.170%	F	16,904
127	2,217,471	12/30/1999	01/01/2030	108	8.790%	F	17,607
128	2,186,764	11/18/1999	12/01/2029	107	8.280%	F	16,589
129	2,178,164	08/16/1999	09/01/2029	104	8.170%	F	16,389
130	2,101,980	10/29/1999	11/01/2019	226	8.140%	F	18,180
131	2,099,460	09/30/1999	10/01/2024	105	8.690%	F	17,384
132	2,091,624	03/02/2000	04/01/2030	111	8.830%	F	16,641
133	2,071,237	02/03/2000	03/01/2020	230	9.120%	F	19,057
134	2,060,877	08/23/1999	09/01/2029	104	8.100%	F	15,408
135	2,053,196	06/25/1999	07/01/2024	102	8.480%	F	16,761
136	2,002,388	12/21/1999	01/01/2030	108	8.700%	F	15,772
137	1,983,838	09/29/1999	10/01/2029	105	8.270%	F	15,053
138	1,956,600	09/24/1998	10/01/2028	333	6.900%	F	13,172
139	1,962,336	02/04/2000	03/01/2030	110	9.160%	F	16,078
140	1,921,835	08/24/1999	09/01/2024	104	8.480%	F	15,676
141	1,908,200	10/07/1999	11/01/2029	106	8.240%	F	14,433
142	1,891,254	01/21/2000	02/01/2030	109	9.020%	F	15,315
143	1,887,890	12/08/1999	01/01/2030	108	8.070%	F	14,034
144	1,886,853	11/15/1999	12/01/2029	107	8.280%	F	14,314
145	1,880,700	01/21/2000	02/01/2025	109	9.180%	F	16,154
146	1,878,670	10/06/1999	11/01/2029	106	8.340%	F	14,334
147	1,845,587	12/27/1999	01/01/2025	108	8.840%	F	15,440
148	1,848,055	01/25/2000	02/01/2030	109	8.730%	F	14,590
149	1,836,426	12/17/1999	01/01/2025	108	8.800%	F	15,314
150	1,749,907	08/25/1999	09/01/2029	104	8.370%	F	13,409

Asset No	Current Principal Balance	Orig Note Date	Loan Amort Date	Remain Loan Term In Months	Int Rate	Int Rate Type	Payment
151	1,722,824	12/17/1999	01/01/2030	108	8.300%	F	13,088
152	1,715,673	08/27/1999	09/01/2024	104	8.340%	F	13,824
153	1,705,895	06/18/1999	07/01/2029	102	8.220%	F	12,901
154	1,657,783	02/11/2000	03/01/2025	110	9.220%	F	14,267
155	1,630,365	12/29/1999	01/01/2030	108	8.380%	F	12,471
156	1,618,182	02/09/2000	03/01/2030	110	8.930%	F	12,993
157	1,598,436	08/18/1999	09/01/2024	104	8.240%	F	12,786
158	1,574,273	09/10/1998	10/01/2023	93	7.375%	F	11,877
159	1,575,643	06/18/1999	07/01/2024	102	8.490%	F	12,873
160	1,562,965	10/29/1998	11/01/2028	94	6.450%	F	10,061
161	1,556,698	10/29/1999	11/01/2029	106	8.480%	F	12,034
162	1,533,203	02/07/2000	03/01/2020	110	9.990%	F	14,948
163	1,532,698	10/22/1999	11/01/2024	106	8.730%	F	12,722
164	1,523,055	02/04/2000	03/01/2030	110	8.680%	F	11,960
165	1,521,582	10/07/1999	11/01/2029	106	8.050%	F	11,309
166	1,486,318	08/10/1999	09/01/2029	104	8.130%	F	11,143
167	1,428,699	10/19/1998	11/01/2023	94	7.080%	F	10,821
168	1,481,176	12/16/1999	01/01/2030	108	8.350%	F	11,299
169	1,410,740	08/24/1998	09/01/2023	92	7.290%	F	10,583
170	1,402,570	10/15/1998	11/01/2023	94	6.890%	F	10,147
171	1,383,980	01/07/2000	02/01/2030	109	8.460%	F	10,664
172	1,356,296	09/18/1998	10/01/2023	93	7.375%	F	10,232
173	1,349,267	07/31/1998	08/01/2023	91	6.960%	F	9,859
175	1,352,234	06/18/1999	07/01/2029	102	8.220%	F	10,226
176	1,333,870	02/03/2000	03/01/2020	230	9.260%	F	12,391
177	1,310,154	11/04/1999	12/01/2024	107	8.600%	F	10,759
178	1,302,052	07/20/1998	08/01/2023	91	6.870%	F	9,430
179	1,299,926	10/20/1998	11/01/2028	94	6.860%	F	8,711
180	1,295,298	01/24/2000	02/01/2030	109	8.870%	F	10,355
181	1,285,731	12/13/1999	01/01/2025	108	8.340%	F	10,328
182	1,277,796	08/16/1999	09/01/2029	104	8.310%	F	9,738
183	1,255,154	03/16/2000	04/01/2030	111	8.640%	F	9,814
184	1,252,179	06/18/1999	07/01/2029	102	8.220%	F	9,469
185	1,231,309	10/12/1998	11/01/2018	214	6.760%	F	9,892
186	1,248,216	06/18/1999	07/01/2029	102	8.220%	F	9,439
187	1,212,662	09/01/1998	09/01/2018	212	7.110%	F	10,032
188	1,219,311	02/07/2000	03/01/2025	110	8.880%	F	10,213
189	1,213,656	02/03/2000	03/01/2020	230	9.320%	F	11,321
190	1,207,214	03/17/2000	04/01/2025	111	8.920%	F	10,130
191	1,192,341	09/01/1998	09/01/2018	212	7.110%	F	9,864
192	1,150,164	10/27/1998	11/01/2023	94	6.610%	F	8,124
193	1,148,331	01/19/2000	02/01/2030	109	8.160%	F	8,604
194	1,144,271	11/16/1999	12/01/2029	167	8.390%	F	8,768
195	1,101,851	10/16/1998	11/01/2023	94	7.080%	F	8,329
196	1,105,024	12/30/1999	01/01/2025	108	8.800%	F	9,215
197	1,087,899	09/01/1998	09/01/2018	212	7.110%	F	9,000
198	1,057,602	02/09/2000	03/01/2030	110	8.970%	F	8,522
200	1,043,831	06/25/1999	07/01/2024	102	8.480%	F	8,521
201	1,043,429	02/18/2000	03/01/2025	110	9.500%	F	9,174
202	1,005,517	10/16/1998	11/01/2023	94	6.810%	F	7,225
203	989,024	12/13/1999	01/01/2025	108	8.340%	F	7,945
204	972,637	02/02/2000	03/01/2025	110	9.100%	F	8,291
205	964,526	09/25/1998	10/01/2023	93	6.630%	F	6,834
206	961,356	08/16/1999	09/01/2024	104	8.640%	F	7,943
207	960,128	06/25/1999	07/01/2024	102	8.480%	F	7,838
208	915,895	08/27/1998	09/01/2023	92	6.810%	F	6,600
209	896,320	02/17/1998	03/01/2013	146	8.250%	F	9,701
210	902,489	02/16/2000	03/01/2020	110	9.360%	F	8,418
211	873,966	04/14/2000	05/01/2025	112	9.240%	F	7,522
212	869,541	03/03/2000	04/01/2025	111	9.520%	F	7,657
213	853,825	10/16/1998	11/01/2018	214	7.000%	F	6,978
214	851,925	02/24/2000	03/01/2030	110	9.390%	F	7,121
215	836,120	06/08/1999	07/01/2024	102	8.410%	F	6,793
216	800,362	09/23/1998	10/01/2023	93	7.625%	F	6,164
217	721,598	01/31/2000	02/01/2030	109	8.950%	F	5,807
218	703,688	09/27/1999	10/01/2024	105	8.860%	F	5,911
219	488,884	10/29/1999	11/01/2019	106	8.320%	F	4,282
220	486,683	06/10/1999	07/01/2024	102	8.560%	F	3,999
221	456,006	02/01/2000	03/01/2025	110	9.720%	F	4,081
222	418,514	09/18/1998	10/01/2023	93	7.375%	F	3,157
223	402,877	04/06/1998	05/01/2018	208	8.375%	F	3,655
224	279,211	03/13/1998	04/01/2023	147	7.625%	F	2,167
Total	796,522,412

Midland Loan Services, Inc.. - Master Servicer
Loan Portfolio Analysis System - Property Description
PORTFOLIO: PNCMAC 2000 C1
REPORTING PERIOD: January, 2001
DATE PRINTED: 16-Jan-01

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

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

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

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	N/A	N/A
208	1	Multifamily	Leon Valley	TX	78238	1975	72	38,304	N/A	N/A
209	1	Multifamily	Dallas	TX	75216	1958	62	N/A	N/A	N/A
210	1	Industrial	Middletown	OH	45042	1956	N/A	49,296	N/A	N/A
211	1	Office	Austin	TX	78753	1973	N/A	30,845	N/A	N/A
212	1	Office	Houston	TX	77006	1936	N/A	8,825	N/A	N/A
213	1	Multifamily	Houston	TX	77017	1971	96	82,280	N/A	N/A
214	1	Retail	Roswell	GA	30076	1999	N/A	6,960	N/A	N/A
215	1	Multifamily	Carson City	NV	89701	1974	43	N/A	N/A	N/A
216	1	Office	Brooklyn	NY	11201	1902	40	N/A	N/A	N/A
217	1	Retail	Mansfield	TX	76063	1999	N/A	7,893	N/A	N/A
218	1	Office	Brooklyn	NY	11211	1910	33	N/A	N/A	N/A
219	1	Other	Scarborough	ME	04106	1995	N/A	151,586	N/A	N/A
220	1	Multifamily	Pompano Beach	FL	33060	1970	16	N/A	N/A	N/A
221	1	Retail	Baldwin	NY	11510	1970	N/A	6,200	N/A	N/A
222	1	Office	Far Rockaway	NY	11691	1962	20	N/A	N/A	N/A
223	1	Office	Bronx	NY	10459	N/A	N/A	N/A	N/A	N/A
224	1	Multifamily	Lapuente	CA	91746	1962	10	N/A	N/A	N/A

Midland Loan Services, Inc.. - Master Servicer
Loan Portfolio Analysis System - Property Performance
PORTFOLIO: PNCMAC 2000 C1
REPORTING PERIOD: January, 2001
DATE PRINTED: 16-Jan-01

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	N/A	N/A
002	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
003	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
004	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
004	2	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
006	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
007	1	2,265,645	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
008	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
009	1	2,061,559	N/A	Underwriter	1,910,398	1/1/99	11/30/99	Underwriter	N/A	N/A
010	1	1,779,726	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
011	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
012	1	1,704,937	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
013	1	917,725	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
014	1	845,823	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
015	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
016	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
017	1	1,409,890	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
018	1	1,325,488	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
022	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
023	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
024	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
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	N/A	N/A
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	N/A	N/A
029	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
030	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
031	1	912,872	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
032	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
033	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
034	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
035	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
036	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
037	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
038	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
039	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
040	1	1,002,694	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
041	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
042	1	N/A	N/A	N/A	115,561	1/1/98	3/31/98	Borrower	N/A	N/A
043	1	703,132	N/A	Underwriter	553,024	1/1/99	10/31/99	Underwriter	N/A	N/A
044	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
045	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
046	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
047	1	660,795	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
048	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
049	1	601,668	N/A	Underwriter	601,487	1/1/99	10/31/99	Underwriter	N/A	N/A
050	1	394,117	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
051	1	379,064	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
052	1	612,277	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
053	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
054	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
055	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
056	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
057	1	639,553	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
058	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
061	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
062	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
062	2	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

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
062	3	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
062	4	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
062	5	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
062	6	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
062	7	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
062	8	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
062	9	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
071	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
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	N/A	N/A
078	1	611,442	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
081	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
085	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
086	1	312,870	N/A	Underwriter	273,121	1/1/99	6/30/99	Underwriter	N/A	N/A
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	N/A	N/A
089	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
090	1	492,677	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
093	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
094	1	N/A	N/A	N/A	149,635	8/31/99	12/31/99	Borrower	N/A	N/A
095	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
096	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
097	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
098	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
099	1	326,528	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
100	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
101	1	286,750	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
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	N/A	N/A
107	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
108	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
109	1	N/A	N/A	N/A	94,248	7/1/99	9/30/99	Borrower	N/A	N/A
110	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
111	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
112	1	321,368	12/31/99	Borrower	N/A	N/A	N/A	N/A	N/A	N/A
113	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
114	1	338,570	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
116	2	42,744	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
116	3	51,138	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
116	4	99,100	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
124	1	259,156	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
125	1	297,785	12/31/99	Borrower	N/A	N/A	N/A	N/A	N/A	N/A
126	1	258,410	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
129	1	250,665	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
130	1	231,927	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
131	1	348,570	12/31/99	Borrower	N/A	N/A	N/A	N/A	N/A	N/A
132	1	287,168	N/A	Underwriter	148,585	7/1/99	11/19/99	Borrower	N/A	N/A
133	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
134	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
135	1	267,827	12/31/99	Borrower	N/A	N/A	N/A	N/A	N/A	N/A

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
136	1	268,691	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
137	1	269,794	N/A	Underwriter	55,144	10/1/99	12/31/99	Borrower	N/A	N/A
138	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
141	1	220,196	N/A	Underwriter	41,908	7/17/99	9/30/99	Borrower	N/A	N/A
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	N/A	N/A
144	1	249,124	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
145	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
146	1	230,969	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
149	1	113,254	N/A	Underwriter	99,414	1/1/99	7/31/99	Underwriter	N/A	N/A
150	1	309,650	12/31/99	Borrower	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
152	1	331,435	12/31/99	Borrower	N/A	N/A	N/A	N/A	N/A	N/A
153	1	N/A	N/A	N/A	19,245	7/1/99	7/31/99	Borrower	N/A	N/A
154	1	266,014	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
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	N/A	N/A
160	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
161	1	204,844	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
164	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
165	1	176,156	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
166	1	108,149	12/31/99	Borrower	N/A	N/A	N/A	N/A	N/A	N/A
167	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
168	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
170	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
171	1	189,658	N/A	Underwriter	176,009	1/1/99	11/30/99	Underwriter	N/A	N/A
172	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
173	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
173	2	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
175	1	N/A	N/A	N/A	15,352	7/1/99	7/31/99	Borrower	N/A	N/A
176	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
177	1	179,057	12/31/99	Borrower	N/A	N/A	N/A	N/A	N/A	N/A
178	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
179	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
180	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
181	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
182	1	207,319	N/A	Underwriter	147,727	1/1/99	9/30/99	Borrower	N/A	N/A
183	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
184	1	N/A	N/A	N/A	14,106	7/1/99	7/31/99	Borrower	N/A	N/A
185	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
186	1	N/A	N/A	N/A	13,847	8/1/99	8/31/99	Borrower	N/A	N/A
187	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
188	1	134,109	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
189	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
190	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
191	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
192	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
193	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
194	1	154,193	N/A	Underwriter	134,623	1/1/99	10/31/99	Underwriter	N/A	N/A
195	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
196	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
197	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
198	1	63,766	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
198	2	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
200	1	147,246	12/31/99	Borrower	N/A	N/A	N/A	N/A	N/A	N/A
201	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
202	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
203	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
206	1	133,434	N/A	Underwriter	148,330	1/1/99	11/30/99	Borrower	N/A	N/A

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
207	1	113,135	12/31/99	Borrower	N/A	N/A	N/A	N/A	N/A	N/A
208	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
209	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
210	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
211	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
212	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
213	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
214	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
215	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
216	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
217	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
218	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
219	1	114,187	N/A	Underwriter	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A
222	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
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	N/A	N/A

MIDLAND LOAN SERVICES, Inc. - Master Servicer
Loan Portfolio Analysis System - Asset Comments
PORTFOLIO: PNCMAC 2000 C1
REPORTING PERIOD: January, 2001
DATE PRINTED: 16-Jan-01

LOAN 001	- 1:
LOAN 002	- 1:
LOAN 003	- 1:
LOAN 004	- 1:
LOAN 004	- 2:
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	- 1:
LOAN 020	- 2:
LOAN 022	- 1:
LOAN 023	- 1:
LOAN 024	- 1:
LOAN 025	- 1:
LOAN 026	- 3:
LOAN 026	- 1:
LOAN 026	- 4:
LOAN 026	- 2:
LOAN 027	- 3:
LOAN 027	- 1:
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	- 8:
LOAN 062	- 6:
LOAN 062	- 5:
LOAN 062	- 7:
LOAN 062	- 1:
LOAN 062	- 4:
LOAN 062	- 2:
LOAN 062	- 9:
LOAN 062	- 3:
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	- 4:
LOAN 116	- 2:
LOAN 116	- 1:
LOAN 120	- 1:
LOAN 121	- 3:
LOAN 121	- 2:
LOAN 121	- 1:
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	- 1: Latest Annual Statement Comment: 12/31/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 150	- 2:
LOAN 150	- 3:
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: Status Comment: Loan is currently delinquent.
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: