Wells Fargo Bank MN, N.A.
Corporate Trust Services Credit Suisse First Boston Mortgage Securities Corp.
45 Broadway, 12th Floor Commercial Mortgage Pass-Through Certificates
New York, NY 10006 Series 2000-C1
For Additional Information, please contact
CTSLink Customer Service
301-815-6600
Reports Available on the World Wide Web
@ www.ctslink.com/cmbs
Payment Date: 12/15/2000
Record Date: 11/30/2000
DISTRIBUTION DATE STATEMENT
Table of Contents
STATEMENT SECTIONS PAGE(s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Ratings Detail 6
Current Mortgage Loan and Property Stratification Tables 7 - 9
Mortgage Loan Detail 10 - 16
Principal Prepayment Detail 17
Historical Detail 18
Delinquency Loan Detail 19
Specially Serviced Loan Detail 20 - 21
Modified Loan Detail 22
Liquidated Loan Detail 23
Underwriter
Credit Suisse First Boston Corporation
Eleven Madison Avenue
New York, NY 10010-3629
Contact: Louise Fogarty
Phone Number: (212) 325-3507
Underwriter
Morgan Stanley & Co., Inc.
1585 Broadway
New York, NY 10036
Contact: General Information Number
Phone Number: (212) 761-4700
Master Servicer
CapMark Services, L.P.
235 Peachtree Street, N.E.
Suite 900
Atlanta, GA 30303
Contact: Charlotte Kollin
Phone Number: (404) 654-2434
Master Servicer
National Consumer Cooperative Bank
1401 Eye Street, N.W.
Suite 700
Washington, DC 20005
Contact: Steve Brookner
Phone Number: (212) 336-5479
This report has been compiled from information provided to Wells Fargo Bank MN,
N.A. by various third parties, which may include the Servicer, Master Servicer,
Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently
confirmed the accuracy of information received from these third parties and
assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any
responsibility for the accuracy or completeness of information furnished by
third parties.
Copyright 1997, Wells Fargo Bank MN, N.A.
<TABLE>
<CAPTION>
Certificate Distribution Detail
Class CUSIP Pass-Through Original Beginning Principal
Rate Balance Balance Distribution
<S> <C> <C> <C> <C> <C>
A-1 22540ASM1 7.325000% 184,200,000.00 181,431,781.78 859,864.81
A-2 22540ASN9 7.545000% 677,500,000.00 677,500,000.00 0.00
B 22540ASP4 7.575259% 50,100,000.00 50,100,000.00 0.00
C 22540ASQ2 7.720259% 44,500,000.00 44,500,000.00 0.00
D 22540ASR0 7.837259% 15,300,000.00 15,300,000.00 0.00
E 22540ASB5 8.110259% 29,100,000.00 29,100,000.00 0.00
F 22540ASC3 8.110259% 13,900,000.00 13,900,000.00 0.00
G 22540ASD1 7.325000% 30,600,000.00 30,600,000.00 0.00
H 22540ASE9 7.325000% 12,500,000.00 12,500,000.00 0.00
J 22540ASF6 7.325000% 9,800,000.00 9,800,000.00 0.00
K 22540ASG4 7.325000% 11,100,000.00 11,100,000.00 0.00
L 22540ASH2 7.325000% 9,700,000.00 9,700,000.00 0.00
M 22540ASJ8 7.325000% 8,400,000.00 8,400,000.00 0.00
N 22540ASK5 7.325000% 15,299,815.00 15,299,815.00 0.00
V-1 N/A 0.000000% 0.00 0.00 0.00
V-2 N/A 0.000000% 0.00 0.00 0.00
LR N/A 0.000000% 0.00 0.00 0.00
R N/A 0.000000% 0.00 0.00 0.00
1,111,999,815.00 1,109,231,596.78 859,864.81
</TABLE>
<TABLE>
<CAPTION>
Class Interest Prepayment Realized Loss/ Total Ending Balance Current
Distribution Premium Additional Trust Distribution Subordination
Fund Expenses Level(1)
<S> <C> <C> <C> <C> <C> <C>
A-1 1,107,489.83 0.00 0.00 1,967,354.64 180,571,916.97 22.58%
A-2 4,259,781.25 0.00 0.00 4,259,781.25 677,500,000.00 22.58%
B 316,267.08 0.00 0.00 316,267.08 50,100,000.00 18.06%
C 286,292.95 0.00 0.00 286,292.95 44,500,000.00 14.05%
D 99,925.06 0.00 0.00 99,925.06 15,300,000.00 12.67%
E 196,673.79 0.00 0.00 196,673.79 29,100,000.00 10.04%
F 93,943.84 0.00 0.00 93,943.84 13,900,000.00 8.79%
G 186,787.50 0.00 0.00 186,787.50 30,600,000.00 6.03%
H 76,302.08 0.00 0.00 76,302.08 12,500,000.00 4.90%
J 59,820.83 0.00 0.00 59,820.83 9,800,000.00 4.01%
K 67,756.25 0.00 0.00 67,756.25 11,100,000.00 3.01%
L 59,210.42 0.00 0.00 59,210.42 9,700,000.00 2.14%
M 51,275.00 0.00 0.00 51,275.00 8,400,000.00 1.38%
N 93,392.62 0.00 0.00 93,392.62 15,299,815.00 0.00%
V-1 0.00 0.00 0.00 0.00 0.00 0.00%
V-2 0.00 0.00 0.00 0.00 0.00 0.00%
LR 0.00 0.00 0.00 0.00 0.00 0.00%
R 0.00 0.00 0.00 0.00 0.00 0.00%
6,954,918.50 0.00 0.00 7,814,783.31 1,108,371,731.97
</TABLE>
<TABLE>
<CAPTION>
Begninning
Pass-Through Original Notional Interest Prepayment Total Ending Notional
Class CUSIP Rate Amount Amount Distribution Premium Distribution Amount
<S> <C> <C> <C> <C> <C>
A-X 22540ASA7 0.586220% 1,111,999,815.00 1,109,231,596.78 541,878.08 0.00 541,878.08 1,108,371,731.97
<FN>
(1) Calculated by taking (A) the sum of the ending certificate balance of all
classes less (B) the sum of (i) the ending certificate balance of the designated
class and (ii) the ending certificate balance of all classes which are not
subordinate to the designated class and dividing the result by (A).
</FN>
</TABLE>
<TABLE>
<CAPTION>
Certificate Factor Detail
Beginning Principal Interest Prepayment Realized Loss/ Ending
Class CUSIP Balance Distribution Distribution Premium Additional Trust Balance
Fund Expenses
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 22540ASM1 984.97167090 4.66810429 6.01243122 0.00000000 0.00000000 980.30356661
A-2 22540ASN9 1,000.00000000 0.00000000 6.28750000 0.00000000 0.00000000 1,000.00000000
B 22540ASP4 1,000.00000000 0.00000000 6.31271617 0.00000000 0.00000000 1,000.00000000
C 22540ASQ2 1,000.00000000 0.00000000 6.43354944 0.00000000 0.00000000 1,000.00000000
D 22540ASR0 1,000.00000000 0.00000000 6.53104967 0.00000000 0.00000000 1,000.00000000
E 22540ASB5 1,000.00000000 0.00000000 6.75854948 0.00000000 0.00000000 1,000.00000000
F 22540ASC3 1,000.00000000 0.00000000 6.75854964 0.00000000 0.00000000 1,000.00000000
G 22540ASD1 1,000.00000000 0.00000000 6.10416667 0.00000000 0.00000000 1,000.00000000
H 22540ASE9 1,000.00000000 0.00000000 6.10416640 0.00000000 0.00000000 1,000.00000000
J 22540ASF6 1,000.00000000 0.00000000 6.10416633 0.00000000 0.00000000 1,000.00000000
K 22540ASG4 1,000.00000000 0.00000000 6.10416667 0.00000000 0.00000000 1,000.00000000
L 22540ASH2 1,000.00000000 0.00000000 6.10416701 0.00000000 0.00000000 1,000.00000000
M 22540ASJ8 1,000.00000000 0.00000000 6.10416667 0.00000000 0.00000000 1,000.00000000
N 22540ASK5 1,000.00000000 0.00000000 6.10416662 0.00000000 0.00000000 1,000.00000000
V-1 N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
V-2 N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
LR N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Beginnning Ending
Notional Interest Prepayment Notional
Class CUSIP Amount Distribution Premium Amount
<S> <C> <C> <C> <C> <C>
A-X 22540ASA7 997.51059471 0.48730051 0.00000000 996.73733486
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 0.00
Servicing Advances Outstanding 0.00
Reimbursement for Interest on P & I 0.00
Advances paid from general collections
Reimbursement for Interest on Servicing 0.00
Advances paid from general collections
</TABLE>
<TABLE>
<CAPTION>
Master Servicing Fee Summary
<S> <C>
Current Period Accrued Master Servicing Fees 107,330.44
Less Master Servicing Fees on Delinquent Payments 5,098.36
Plus Additional Master Servicing Fees 0.00
Less Reductions to Master Servicing Fees 0.00
Plus Master Servicing Fees on Delinquent Payments Received 1,663.21
Plus Adjustments for Prior Master Servicing Calculation 0.00
Total Master Servicing Fees Collected 103,895.29
</TABLE>
<TABLE>
<CAPTION>
Certificate Interest Reconciliation
Class Accrued Uncovered Certificate
Certificate Prepayment Indemnification Deferred Interest
Interest Interest Shortfall Expense Amount
<S> <C> <C> <C> <C>
A-1 1,107,489.83 0.00 0.00 0.00
A-2 4,259,781.25 0.00 0.00 0.00
A-X 541,878.08 0.00 0.00 0.00
B 316,267.08 0.00 0.00 0.00
C 286,292.95 0.00 0.00 0.00
D 99,925.06 0.00 0.00 0.00
E 196,673.79 0.00 0.00 0.00
F 93,943.84 0.00 0.00 0.00
G 186,787.50 0.00 0.00 0.00
H 76,302.08 0.00 0.00 0.00
J 59,820.83 0.00 0.00 0.00
K 67,756.25 0.00 0.00 0.00
L 59,210.42 0.00 0.00 0.00
M 51,275.00 0.00 0.00 0.00
N 93,392.62 0.00 0.00 0.00
Total 7,496,796.58 0.00 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Unpaid Optimal Interest Interest Appraisal
Interest Distribution Shortfall Interest Reduction
Class Shortfall Amount Amount Amount Distribution Amount
<S> <C> <C> <C> <C> <C>
A-1 0.00 1,107,489.83 0.00 1,107,489.83 0.00
A-2 0.00 4,259,781.25 0.00 4,259,781.25 0.00
A-X 0.00 541,878.08 0.00 541,878.08 0.00
B 0.00 316,267.08 0.00 316,267.08 0.00
C 0.00 286,292.95 0.00 286,292.95 0.00
D 0.00 99,925.06 0.00 99,925.06 0.00
E 0.00 196,673.79 0.00 196,673.79 0.00
F 0.00 93,943.84 0.00 93,943.84 0.00
G 0.00 186,787.50 0.00 186,787.50 0.00
H 0.00 76,302.08 0.00 76,302.08 0.00
J 0.00 59,820.83 0.00 59,820.83 0.00
K 0.00 67,756.25 0.00 67,756.25 0.00
L 0.00 59,210.42 0.00 59,210.42 0.00
M 0.00 51,275.00 0.00 51,275.00 0.00
N 145.39 93,538.01 145.39 93,392.62 0.00
Total 145.39 7,496,941.97 145.39 7,496,796.58 0.00
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount (1) 8,356,661.39
Aggregate Number of Outstanding Loans 211
Aggregate Unpaid Principal Balance of Loans 1,108,420,767.39
Aggregate Stated Principal Balance of Loans 1,108,371,732.33
Aggregate Amount of Servicing Fee 45,514.06
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 2,865.52
Aggregate Primary Servicing Fee 58,381.23
Aggregate Trust Fund Expenses 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0
Aggregate Unpaid Principal Balance 0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.
</TABLE>
<TABLE>
<CAPTION>
Appraisal Reductions
Appraisal Cumulative Date Appraisal
Loan Reduction ASRER Reduction
Number Effected Amount Effected
<S> <C> <C>
None
Total
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings Current Ratings (1)
Class CUSIP Fitch Moodys S & P Fitch Moodys S & P
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 22540ASM1 AAA X AAA AAA X AAA
A-2 22540ASN9 AAA X AAA AAA X AAA
A-X 22540ASA7 AAA X AAA AAA X AAA
B 22540ASP4 AA X AA AA X AA
C 22540ASQ2 A X A A X A
D 22540ASR0 A- X A- A- X A-
E 22540ASB5 BBB X BBB BBB X BBB
F 22540ASC3 BBB- X BBB- BBB- X BBB-
G 22540ASD1 BB+ X BB+ BB+ X BB+
H 22540ASE9 BB X BB BB X BB
J 22540ASF6 BB- X BB- BB- X BB-
K 22540ASG4 B+ X B+ B+ X B+
L 22540ASH2 B X B B X B
M 22540ASJ8 B- X NR B- X NR
N 22540ASK5 NR X NR NR X NR
<FN>
NR - Designates that the class was not rated by the above agency at the
time of original issuance.
X - Designates that the above rating agency did not rate any classes in this
transaction at the time of original issuance.
N/A - Data not available this period.
1) For any class not rated at the time of original issuance by any particular
rating agency, no request has been made subsequent to issuance to obtain rating
information, if any, from such rating agency. The current ratings were obtained
directly from the applicable rating agency within 30 days of the payment date
listed above. The ratings may have changed since they were obtained. Because the
ratings may have changed, you may want to obtain current ratings directly from
the rating agencies.
Fitch, Inc.
One State Street Plaza
New York, New York 10004
(212) 908-0500
Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553-0300
Standard & Poor's Rating Services
55 Water Street
New York, New York 10041
(212) 438-2430
</FN>
</TABLE>
<TABLE>
<CAPTION>
Current Mortgage Loan and Property Stratification Tables
Scheduled Balance
% Of
Scheduled # of Scheduled Agg. WAM Weighted
Balance Loans Balance Bal. (2) WAC Avg DSCR(1)
<S> <C> <C> <C> <C> <C> <C>
500,000 or less 34 8,647,156.48 0.78 121 7.7502 8.304349
500,000.01 to 1,000,000 20 14,426,499.05 1.30 142 8.1579 6.857043
1,000,000.01 to 2,000,000 39 58,102,954.76 5.24 124 8.2605 3.573188
2,000,000.01 to 3,000,000 33 81,542,879.98 7.36 121 8.1876 3.589412
3,000,000.01 to 4,000,000 15 51,678,355.83 4.66 106 8.6310 2.534350
4,000,000.01 to 5,000,000 12 54,489,255.15 4.92 113 8.4862 1.881770
5,000,000.01 to 6,000,000 10 55,987,184.56 5.05 105 8.2817 1.342790
6,000,000.01 to 7,000,000 9 58,486,454.67 5.28 107 8.3282 2.159449
7,000,000.01 to 8,000,000 7 52,871,038.65 4.77 135 8.2551 1.543074
8,000,000.01 to 9,000,000 4 34,145,311.89 3.08 102 8.1090 1.315038
9,000,000.01 to 10,000,000 2 19,794,147.42 1.79 105 7.7754 1.180034
10,000,000.01 to 15,000,000 9 108,433,860.08 9.78 101 8.5201 1.542270
15,000,000 to 20,000,000 3 56,179,779.43 5.07 107 8.3180 1.355931
20,000,000.01 to 30,000,000 8 186,690,305.86 16.84 112 8.6524 1.364851
30,000,000.01 to 40,000,000 2 76,558,979.24 6.91 92 7.4766 1.427069
40,000,000.01 to 50,000,000 3 136,253,503.52 12.29 105 7.7177 1.827015
50,000,000 and Greater 1 54,084,065.76 4.88 101 7.9900 1.490000
Totals 211 1,108,371,732.33 100.00 109 8.2295 1.978449
</TABLE>
<TABLE>
<CAPTION>
State(3)
% Of
# of Scheduled Agg. WAM Weighted
State Props Balance Bal. (2) WAC Avg DSCR(1)
<S> <C> <C> <C> <C> <C> <C>
Alabama 2 26,865,533.19 2.42 109 8.9644 1.397203
Arizona 5 9,240,233.63 0.83 105 8.7415 1.397590
California 17 141,088,234.35 12.73 110 8.3921 1.268841
Colorado 1 1,982,352.97 0.18 103 8.4300 1.410000
Connecticut 1 8,648,199.96 0.78 109 8.3300 1.200000
Florida 12 55,855,685.26 5.04 102 8.2924 1.266439
Georgia 8 33,242,585.72 3.00 105 8.5101 1.412580
Hawaii 4 24,905,086.97 2.25 113 8.0700 1.220000
Illinois 3 2,978,011.22 0.27 194 8.1311 4.291212
Indiana 1 29,724,818.99 2.68 109 8.8500 1.590000
Kansas 6 25,039,143.40 2.26 96 7.4485 1.307158
Kentucky 1 11,375,943.25 1.03 90 7.2500 1.330000
Maryland 2 8,415,087.25 0.76 102 7.8070 1.369253
Massachusetts 6 60,360,826.10 5.45 98 8.0023 1.369116
Michigan 4 32,480,855.65 2.93 112 8.6450 1.304714
Minnesota 1 2,950,673.31 0.27 105 8.2600 1.260000
Montana 1 12,622,421.43 1.14 89 7.4200 1.290000
Nevada 2 6,299,657.89 0.57 111 8.8008 1.541825
New Hampshire 1 4,956,270.97 0.45 105 8.0800 1.220000
New Jersey 6 28,849,626.66 2.60 157 8.0476 3.211487
New Mexico 1 7,476,598.03 0.67 114 8.7500 1.540000
New York 100 268,751,347.13 24.25 113 7.9701 3.734616
North Carolina 3 11,664,739.31 1.05 151 8.6544 1.268038
Ohio 2 9,592,876.28 0.87 105 8.2430 1.362047
Oklahoma 1 2,745,521.12 0.25 108 8.5000 1.370000
Oregon 1 2,723,161.16 0.25 106 8.1100 1.240000
Pennsylvania 4 30,317,580.23 2.74 112 8.1953 1.288379
South Carolina 1 3,225,281.85 0.29 97 8.2500 1.510000
Texas 18 72,657,638.65 6.56 110 8.7731 1.330212
Virginia 3 20,837,869.81 1.88 109 9.0296 1.440981
Washington 6 99,038,385.37 8.94 104 8.1823 1.403386
Washington,DC 3 51,459,485.81 4.64 98 7.8618 1.350413
Totals 227 1,108,371,732.33 100.00 109 8.2295 1.978449
</TABLE>
<TABLE>
<CAPTION>
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
6.999% or less 7 15,182,370.97 1.37 129 6.7754 4.401827
7.000% - 7.499% 24 138,815,860.38 12.52 107 7.3217 2.072745
7.500% - 7.999% 47 248,833,389.80 22.45 107 7.7866 2.660709
8.000% - 8.499% 61 320,015,592.95 28.87 110 8.1939 1.739079
8.499% - 8.999% 47 246,296,746.36 22.22 110 8.7584 1.601891
9.000% - 9.499% 20 122,417,120.09 11.04 113 9.1540 1.637911
9.999% or greater 5 16,810,651.78 1.52 100 9.7913 1.465888
Totals 211 1,108,371,732.33 100.00 109 8.2295 1.978449
</TABLE>
<TABLE>
<CAPTION>
Seasoning
# of Scheduled % of Weighted
Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
12 months or less 99 621,588,991.84 56.08 112 8.5685 1.837267
13 to 24 months 103 339,249,568.85 30.61 111 7.9677 2.438233
25 to 36 months 9 147,533,171.64 13.31 95 7.4032 1.516013
37 to 48 months 0 0.00 0.00 0 0.0000 0.000000
49 months and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 211 1,108,371,732.33 100.00 109 8.2295 1.978449
</TABLE>
<TABLE>
<CAPTION>
Debt Service Coverage Ratio(1)
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
1.19 or less 8 28,200,876.26 2.54 115 8.0379 1.138262
1.20 to 1.29 44 344,362,221.89 31.07 112 8.2447 1.236498
1.30 to 1.39 35 279,452,427.89 25.21 105 8.2364 1.340742
1.40 to 1.49 13 151,809,414.52 13.70 101 8.1607 1.466640
1.50 to 1.59 13 113,596,690.60 10.25 108 8.6670 1.533247
1.60 to 1.69 4 12,153,347.38 1.10 110 9.3981 1.622424
1.70 to 1.79 0 0.00 0.00 0 0.0000 0.000000
1.80 to 1.89 2 4,995,002.61 0.45 112 8.6601 1.811260
1.90 to 1.99 1 1,576,624.82 0.14 101 7.6100 1.910000
2.00 and over 91 172,225,126.36 15.54 120 7.9020 5.409676
Totals 211 1,108,371,732.33 100.00 109 8.2295 1.978449
</TABLE>
<TABLE>
<CAPTION>
Property Type(3)
Property # of Scheduled % of Weighted
Type Props Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Health Care 3 14,256,476.86 1.29 114 9.1800 1.330000
Industrial 14 104,170,852.15 9.40 113 8.3273 1.264405
Lodging 15 94,086,675.16 8.49 108 9.0294 1.509209
Mixed Use 12 108,855,163.18 9.82 98 8.1569 1.327339
Mobile Home Park 5 18,160,658.89 1.64 105 7.8508 1.185378
Multi-Family 118 223,380,592.96 20.15 118 8.1682 4.142166
Office 25 307,178,101.81 27.71 110 8.2010 1.641198
Retail 33 233,083,128.57 21.03 104 7.9660 1.275618
Self Storage 2 5,200,083.35 0.47 107 8.1624 1.428027
Totals 227 1,108,371,732.33 100.00 109 8.2295 1.978449
</TABLE>
<TABLE>
<CAPTION>
Anticipated Remaining Term (ARD and Balloon Loans)
Anticipated # of Scheduled % of Weighted
Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
72 months or less 2 15,487,036.84 1.40 64 8.7768 1.262158
73 to 84 months 0 0.00 0.00 0 0.0000 0.000000
85 to 96 months 8 147,575,871.11 13.31 91 7.4177 1.459095
97 to 108 months 81 314,291,330.64 28.36 103 7.9993 2.326398
109 to 120 months 71 554,928,482.74 50.07 112 8.5792 1.733094
121 to 132 months 0 0.00 0.00 0 0.0000 0.000000
133 to 144 months 0 0.00 0.00 0 0.0000 0.000000
145 to 156 months 0 0.00 0.00 0 0.0000 0.000000
157 to 168 months 4 9,157,546.65 0.83 165 8.2256 3.608920
169 to 228 months 5 8,878,778.46 0.80 192 8.1391 3.962472
229months or greater 4 14,474,630.83 1.31 270 7.5614 4.758865
Totals 175 1,064,793,677.27 96.07 109 8.2294 1.939247
</TABLE>
<TABLE>
<CAPTION>
Remaining Stated Term (Fully Amortizing Loans)
Remaining # of Scheduled % of Weighted
Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
72 months or less 0 0.00 0.00 0 0.0000 0.000000
73 to 84months 0 0.00 0.00 0 0.0000 0.000000
85 to 96 months 0 0.00 0.00 0 0.0000 0.000000
97 to 108 months 9 19,993,503.23 1.80 106 7.7496 2.828001
109 to 120 months 2 1,634,242.72 0.15 110 8.1334 2.248356
121 to 132 months 0 0.00 0.00 0 0.0000 0.000000
133 to 144 months 0 0.00 0.00 0 0.0000 0.000000
145 to 156 months 0 0.00 0.00 0 0.0000 0.000000
157 to 168 months 13 5,831,971.32 0.53 165 7.9242 5.609117
169 to 228 months 7 4,176,281.39 0.38 201 8.1081 4.071142
229 months or more 5 11,942,056.40 1.08 117 9.2464 1.509661
Totals 36 43,578,055.06 3.93 126 8.2319 2.936315
</TABLE>
<TABLE>
<CAPTION>
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
228 months or less 11 19,296,128.12 1.74 163 8.0571 2.805970
229 to 249 months 5 12,754,206.18 1.15 147 8.5766 5.166902
250 to 270 months 0 0.00 0.00 0 0.0000 0.000000
271 to 291 months 27 155,286,458.78 14.01 119 8.5204 1.584356
292 to 312 months 8 92,367,634.68 8.33 113 8.4599 2.145864
313 to 333 months 5 73,352,570.86 6.62 91 7.4436 1.462019
334 to 354 months 99 626,563,193.98 56.53 105 8.2274 1.635393
355 months or greater 20 85,173,484.67 7.68 112 8.1275 4.328772
Totals 175 1,064,793,677.27 96.07 109 8.2294 1.939247
</TABLE>
<TABLE>
<CAPTION>
Age of Most Recent NOI
Age of Most # of Scheduled % of Weighted
Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Underwriter's Information 117 960,346,785.61 86.64 108 8.2519 1.423498
Credit Lease 0 0.00 0.00 0 0.0000 0.000000
1 year or less 17 56,070,237.35 5.06 122 8.5747 4.465162
1 to 2 years 75 88,286,951.28 7.97 116 7.8157 6.339359
2 years or greater 2 3,667,758.09 0.33 178 7.0327 4.296824
Totals 211 1,108,371,732.33 100.00 109 8.2295 1.978449
<FN>
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures
become available from borrowers on an asset level. In all cases the most current
DSCR provided by the Servicer is used. To the extent that no DSCR is provided by
the Servicer, information from the offering document is used. The trustee makes
no reprensentations as to the accuracy of the data provided by the borrower for
this calculation.
(2)Anticipated Remaining Term and WAM are each calculated based upon the term
from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the maturity date.
(3) Data in this table was calculated by allocating pro-rata the current loan
information to the properties based upon the Cut-off Date balance of each
property as disclosed in the offering document.
</FN>
</TABLE>
<TABLE>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type(1) City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
948657 1 OF Seattle WA 360,375.27 39,879.63 7.990%
948666 2 OF Seattle WA 54,452.31 6,025.77 7.990%
320025 3 OF New York NY 322,916.67 0.00 7.750%
937167 4 RT Various Various 255,519.43 39,367.83 7.250%
945019 5 RT Wichita KS 31,757.11 5,963.11 6.660%
320807 6 RT Pasadena CA 298,100.00 0.00 8.130%
938549 7 OF New York NY 242,696.42 39,876.17 7.325%
945300 8 MU Washington DC 234,743.99 31,068.51 7.640%
99-06179 9 LO Indianapolis IN 219,436.25 29,248.32 8.850%
320601 10 OF Huntsville AL 189,716.74 14,598.59 9.010%
320816 11 IN Various HI 167,601.17 17,020.58 8.070%
320974 12 OF Seattle WA 168,015.84 13,500.50 8.785%
320860 13 MF Philadelphia PA 145,575.19 14,438.16 8.150%
99-06263 14 MU Culver City CA 158,746.29 12,448.45 8.900%
320627 15 OF New York NY 159,173.29 19,364.51 9.160%
320872 16 IN Brooklyn NY 138,809.41 13,412.38 8.230%
99-05449-e 17 RT Clearwater FL 127,026.46 15,284.71 7.810%
320448 18 OF Various Various 136,530.07 11,616.69 8.710%
00-06402 19 IN Warren MI 126,188.68 20,046.80 8.460%
320984-1 20 HC Conroe TX 51,017.60 5,986.25 9.180%
320984-2 21 HC Arlington TX 35,988.64 4,222.80 9.180%
320984-4 22 HC Temple TX 22,153.79 2,599.46 9.180%
99-05460S 23 LO Various Various 97,545.75 16,779.52 8.250%
320945 24 IN Fresno CA 97,664.79 7,597.00 8.900%
00-06592 25 RT Billings MT 78,120.34 11,595.76 7.420%
99-05027 26 MU Littleton MA 86,284.23 8,081.36 8.520%
99-05702 27 RT San Mateo CA 82,219.35 8,101.42 8.270%
320885 28 IN San Diego CA 78,775.34 8,589.52 8.020%
320934 29 LO Galveston TX 91,571.31 10,191.02 9.390%
320890 30 LO Williamsburg VA 79,833.98 9,569.78 9.120%
470012720 31 MF Union City NJ 78,484.54 6,076.39 9.010%
99-06196 32 MU New York NY 66,928.61 7,146.16 8.100%
99-05448 33 MH New Port Richey FL 61,425.00 8,015.24 7.450%
470013230 34 RT New York NY 40,203.06 10,057.37 8.600%
470013240 35 RT New York NY 13,401.02 3,352.46 8.600%
470013250 36 OF Larchmont NY 9,874.44 2,470.23 8.600%
99-05497 37 MU Everett WA 57,887.05 6,417.26 8.000%
99-05462 38 RT Athens GA 58,492.11 6,384.53 8.110%
320446 39 MF North Haven CT 60,073.02 5,777.11 8.330%
320346 40 OF Bridgewater Township NJ 47,899.07 10,235.09 7.310%
320936 41 RT Detroit MI 58,587.75 4,422.25 8.980%
320854 42 RT Washington DC 55,828.37 4,668.58 8.700%
948827 43 OF Orange CA 53,103.03 5,015.38 8.300%
320970 44 OF Albuquerque NM 54,549.33 4,453.20 8.750%
470004030 45 MF New York NY 49,969.17 6,059.78 8.190%
320852 46 RT Pittsfield MA 44,050.08 5,432.81 7.510%
99-05442 47 OF Washington D.C. DC 46,828.81 5,072.50 8.110%
99-04487 48 RT Anderson OH 46,440.20 4,598.13 8.240%
320607 49 RT Durham NC 50,331.42 3,851.66 8.990%
470010770 50 MF Little Falls NJ 41,384.96 5,894.55 7.490%
99-04366 51 LO Chantilly VA 45,345.68 6,719.92 8.670%
99-05463 52 RT Atlanta GA 38,879.43 5,090.19 7.530%
470013440 53 MF New York NY 44,201.52 1,580.74 8.570%
99-05804 54 OF Cranberry Township PA 41,773.67 4,326.28 8.140%
99-05573 55 MU Aliso Viejo CA 39,823.25 4,328.17 8.030%
320348 56 OF Beltsville MD 35,828.69 8,262.53 7.250%
320111 57 MU Plantation FL 40,822.76 5,628.36 8.750%
320647 58 LO Atlanta GA 46,063.04 4,548.13 9.930%
99-05760 59 MU Berkeley CA 34,650.26 4,414.02 7.560%
320972 60 MF Dallas TX 40,050.41 3,859.28 8.820%
320428 61 MF Irving TX 38,317.86 3,510.70 8.480%
470012850 62 MF Okemos MI 39,232.95 1,745.57 8.900%
320625 63 MF Brooklyn NY 36,509.49 3,004.22 8.800%
320884 64 RT North Conway NH 33,396.27 3,571.19 8.080%
99-05495 65 RT Weatherford TX 31,294.04 6,062.24 7.740%
320729 66 LO Victoria TX 37,935.74 4,284.80 9.390%
99-05607S 67 MF Various KS 31,132.21 3,587.87 7.850%
470011670 68 MF New York NY 29,170.50 298.49 7.820%
99-06195 69 IN Marlborough MA 28,415.59 14,433.03 7.940%
320888 70 MF Temple TX 29,777.33 2,781.41 8.334%
942812 71 MF North Richland Hills TX 29,934.78 2,854.62 8.410%
320657 72 OF Falls Church VA 31,767.38 3,627.61 9.350%
320631 73 IN El Segundo CA 30,372.77 2,314.93 9.040%
470013020 74 MF New York NY 27,088.27 223.08 8.130%
320886 75 OF Los Angeles CA 27,843.71 4,134.20 8.610%
320799 76 OF Oakland CA 27,564.51 2,450.76 8.510%
320976 77 LO Lakeland FL 29,733.96 3,056.98 9.680%
320958 78 MF Las Vegas NV 26,361.53 2,111.52 8.809%
320339 79 LO Tucson AZ 26,755.18 3,088.12 9.375%
99-05016 80 MF Carrollton TX 22,762.53 2,506.30 7.990%
942814 81 MF Arlington TX 23,669.36 2,257.14 8.410%
320931 82 RT West Palm Beach FL 27,058.81 1,624.51 9.710%
320822 83 OF New York NY 23,845.56 2,079.42 8.570%
470012760 84 MF Hartsdale NY 21,411.08 4,013.63 7.870%
320989 85 OF Overland Park KS 23,871.36 1,807.52 8.970%
99-05732 86 RT Vancouver WA 21,235.03 2,231.78 8.110%
470013290 87 MF New York NY 20,735.96 180.00 8.030%
99-04891 88 SS Marietta GA 22,011.09 3,181.16 8.610%
470011310 89 MF New York NY 18,528.51 243.30 7.420%
99-04784 90 RT Roseville MN 20,324.58 2,050.28 8.260%
99-06194 91 MU Chelsea MA 20,598.45 1,856.00 8.640%
470011240 92 MF Amagansett NY 19,398.57 8,830.09 8.480%
320149 93 MF Lawton OK 19,467.82 2,877.23 8.500%
99-06193 94 IN Brighton NY 19,586.59 2,427.30 8.550%
99-05649 95 RT Salem OR 18,417.11 1,935.62 8.110%
320344 96 RT Moyock NC 15,599.95 3,836.50 6.900%
470011380 97 MF New York NY 17,310.14 2,182.57 7.640%
320450 98 RT Town of Spring Valley NV 19,867.86 1,647.62 8.790%
470011190 99 MF New York NY 16,566.16 206.25 7.510%
470004810 100 MF New York NY 15,483.58 6,085.45 7.150%
99-05446 101 MH St. Petersburg FL 17,393.03 1,866.41 8.100%
320705 102 MF Arlington TX 18,135.70 1,625.38 8.500%
320940 103 RT Cambridge MD 18,978.65 1,371.20 9.130%
320629 104 OF Palm Harbor FL 18,820.76 1,421.24 9.070%
945181 105 MH Long Beach CA 18,230.63 1,526.23 8.800%
470011630 106 MF Jackson Heights NY 15,472.66 4,835.66 7.610%
470011100 107 MF Yonkers NY 15,083.15 875.07 7.500%
320436 108 MF Dallas TX 16,741.22 1,509.31 8.530%
470012210 109 MF New York NY 15,364.55 1,699.69 7.980%
470010760 110 MF New York NY 14,670.32 1,791.27 7.740%
470011040 111 MF New York NY 14,369.50 159.65 7.670%
320987 112 LO Archdale NC 18,260.88 1,821.23 9.770%
470012830 113 MF New York NY 15,783.14 3,616.40 8.720%
99-05476 114 SS Mount Holly NJ 13,400.66 2,885.78 7.520%
470010420 115 MF Riverdale NY 11,928.51 2,150.60 6.750%
320939 116 MF Tampa FL 15,934.75 1,113.21 9.235%
470010800 117 MF Brooklyn NY 12,469.02 1,899.83 7.300%
320842 118 RT Philadelphia PA 14,506.21 1,285.58 8.520%
940601 119 MF Phoenix AZ 14,207.93 1,464.76 8.375%
99-05150 120 IN Spokane WA 13,806.54 1,427.67 8.160%
320119 121 MF Dallas TX 13,820.79 1,331.27 8.340%
320967 122 LO Darien GA 16,151.47 1,587.72 9.770%
99-04647 123 IN Denver CO 13,935.47 1,343.69 8.430%
470012200 124 MF New York NY 14,869.24 5,734.91 9.140%
320932 125 RT Palm Springs FL 13,339.18 1,219.54 8.400%
99-05447 126 MH Mount Dora FL 12,869.67 2,204.48 8.200%
470009900 127 MF Rego Park NY 10,761.05 2,619.31 6.960%
320434 128 OF Plano TX 13,060.81 1,052.19 8.880%
470013330 129 MF New York NY 12,056.26 3,041.57 8.280%
470010380 130 MF New York NY 8,959.39 1,482.07 6.810%
470009930 131 MF Briarwood NY 10,006.68 1,301.52 7.610%
470011390 132 MF Riverdale NY 10,055.78 3,069.53 7.740%
320147 133 MF Fort Pierce FL 11,674.70 886.28 9.080%
470012810 134 MF Mt. Vernon NY 10,387.82 1,204.94 8.090%
470012980 135 MF Amagansett NY 10,817.01 4,488.44 8.700%
470011460 136 MF New York NY 9,526.09 630.19 7.650%
99-05839 137 MF Warren MI 10,182.13 1,034.19 8.200%
470012420 138 MF New York NY 9,741.22 1,717.04 7.880%
99-05521 139 RT Tucson AZ 10,663.12 1,536.83 8.620%
470010810 140 MF Brooklyn NY 8,988.59 1,377.78 7.280%
470012560 141 MF Riverdale NY 9,705.21 518.95 8.280%
99-06048 142 OF Lauderhill FL 10,178.18 844.06 8.790%
470012530 143 MF New York NY 9,220.50 1,575.65 7.990%
99-05425 144 MH Glendale AZ 8,990.32 990.89 8.080%
470012050 145 MF Atlanta GA 9,622.20 793.73 8.910%
470012370 146 MF Brooklyn NY 9,130.42 350.39 8.450%
470011200 147 MF Chicago IL 8,666.36 2,470.15 8.100%
99-05480 148 RT Freeport NY 8,794.68 1,455.17 8.250%
945151 149 MF Paterson NJ 9,104.57 1,310.38 8.625%
470011570 150 MF Riverdale NY 7,806.68 4,016.62 7.830%
470010540 151 MF New York NY 8,174.14 341.16 8.190%
320599 152 RT Van Nuys CA 9,134.02 662.33 9.210%
00-00000 153 IN San Antonio TX 8,364.49 3,502.64 8.670%
470011220 154 MF New Rochelle NY 7,751.21 815.70 8.160%
470011130 155 MF Riverdale NY 7,011.85 1,031.30 7.400%
470012960 156 MF New York NY 7,578.05 398.24 8.280%
470007350 157 MF New Rochelle NY 6,054.46 1,148.80 6.750%
942330 158 MF Odessa TX 7,040.13 649.00 8.500%
470011890 159 MF New York NY 6,413.62 1,876.25 7.880%
99-05610 160 RT Tuscon AZ 6,751.17 640.90 8.370%
470011440 161 MF Chicago IL 5,906.69 2,767.08 8.140%
470010780 162 MF New York NY 5,501.64 350.11 7.800%
470012970 163 MF Chicago IL 5,658.99 2,608.66 8.170%
470009970 164 MF New York NY 4,801.50 743.83 7.310%
470011030 165 MF New York NY 4,903.70 2,621.92 7.740%
470012730 166 MF New York NY 5,152.67 196.47 8.430%
470011490 167 MF Philadelphia PA 5,337.47 460.69 9.120%
470012670 168 MF Mt. Vernon NY 4,559.78 566.48 7.870%
470013040 169 MF New York NY 5,075.52 974.85 9.480%
470012880 170 MF New York NY 4,595.06 212.11 8.770%
470010520 171 MF Brooklyn NY 4,218.57 2,060.90 8.180%
470012350 172 MF New York NY 4,022.49 35.45 8.050%
470011700 173 MF New York NY 3,734.57 520.33 7.540%
470011370 174 MF New York NY 3,825.01 465.17 7.730%
470013740 175 MF Brooklyn NY 3,704.25 1,615.54 8.200%
470013380 176 MF New York NY 3,632.43 367.86 8.140%
470011530 177 MF Summit NJ 3,385.30 1,782.27 7.720%
470011820 178 MF New York NY 3,185.33 171.73 7.680%
470010750 179 MF New York NY 3,065.15 413.82 7.450%
470010710 180 MF White Plains NY 2,800.30 978.05 7.370%
470012800 181 MF New York NY 2,843.83 1,409.97 7.820%
470010200 182 MF Brooklyn NY 2,813.58 1,458.33 7.890%
470009680 183 MF New York NY 2,522.62 370.87 7.230%
470010960 184 MF New York NY 2,463.53 1,301.57 7.750%
470010840 185 MF Brooklyn NY 2,418.11 446.45 7.880%
470012040 186 MF New York NY 2,607.50 227.19 8.760%
470010640 187 MF New York NY 2,336.45 425.42 7.930%
470011300 188 MF New York NY 2,214.84 275.69 7.680%
470012130 189 MF Brooklyn NY 2,052.33 1,007.60 8.050%
470011470 190 MF New York NY 1,656.83 106.30 7.270%
470010070 191 MF Brooklyn NY 1,625.37 241.30 7.200%
470013650 192 MF Jackson Heights NY 1,678.73 739.35 8.200%
470010610 193 MF Brooklyn NY 1,321.60 198.07 7.150%
470008270 194 MF New York NY 1,402.31 452.74 7.700%
470011830 195 MF Brooklyn NY 1,423.92 156.67 8.020%
470011290 196 MF New York NY 1,252.28 1,398.59 7.330%
470011840 197 MF Brooklyn NY 1,249.88 172.61 7.570%
470012770 198 MF Brooklyn NY 1,356.40 599.04 8.380%
470012080 199 MF Brooklyn NY 1,417.48 604.22 8.820%
470010790 200 MF Brooklyn NY 1,179.25 672.50 7.480%
470010270 201 MF Brooklyn NY 900.35 1,084.90 7.130%
470012090 202 MF Brooklyn NY 998.54 128.90 7.800%
470011270 203 MF Brooklyn NY 947.96 118.38 7.670%
470012170 204 MF New York NY 1,016.64 451.69 8.400%
470010480 205 MF New York NY 763.98 963.76 6.820%
470012690 206 MF New York NY 864.18 83.71 8.350%
470010280 207 MF Brooklyn NY 750.03 444.03 7.350%
470010820 208 MF Brooklyn NY 726.72 395.95 7.650%
470013090 209 MF Brooklyn NY 808.97 330.91 8.610%
470010630 210 MF New York NY 604.70 691.85 7.340%
470012680 211 MF Jackson Heights NY 701.06 557.05 8.840%
Totals 7,606,992.56 859,864.81
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
948657 05/11/2009 05/11/2029 N 54,123,945.39 54,084,065.76 12/11/2000
948666 05/11/2009 05/11/2029 N 8,178,068.59 8,172,042.82 12/11/2000
320025 04/09/2010 04/09/2030 N 50,000,000.00 50,000,000.00 12/09/2000
937167 06/11/2008 06/11/2028 N 42,292,871.35 42,253,503.52 12/11/2000
945019 06/11/2008 06/11/2028 N 5,722,002.61 5,716,039.50 12/11/2000
320807 04/11/2010 04/11/2031 N 44,000,000.00 44,000,000.00 12/11/2000
938549 07/11/2008 07/11/2028 N 39,759,140.09 39,719,263.92 12/11/2000
945300 10/11/2008 10/11/2028 N 36,870,783.83 36,839,715.32 12/11/2000
99-06179 01/01/2010 01/01/2025 N 29,754,067.31 29,724,818.99 12/01/2000
320601 02/11/2010 02/11/2030 N 25,267,490.94 25,252,892.35 12/11/2000
320816 05/11/2010 05/11/2030 N 24,922,107.55 24,905,086.97 12/11/2000
320974 06/11/2010 06/11/2030 N 22,950,371.26 22,936,870.76 12/11/2000
320860 05/11/2010 05/11/2030 N 21,434,384.11 21,419,945.95 12/11/2000
99-06263 04/01/2010 04/01/2030 N 21,403,993.87 21,391,545.42 12/01/2000
320627 02/11/2010 02/11/2025 N 20,852,396.65 20,833,032.14 12/11/2000
320872 N/A 05/11/2010 N 20,239,525.66 20,226,113.28 12/11/2000
99-05449-e N/A 04/01/2009 N 19,517,509.99 19,502,225.28 12/01/2000
320448 01/11/2010 01/11/2030 N 18,810,113.59 18,798,496.90 12/11/2000
00-06402 05/01/2010 05/01/2024 N 17,899,104.05 17,879,057.25 12/01/2000
320984-1 06/11/2010 06/11/2025 N 6,668,967.38 6,662,981.13 12/11/2000
320984-2 06/11/2010 06/11/2025 N 4,704,397.67 4,700,174.87 12/11/2000
320984-4 06/11/2010 06/11/2025 N 2,895,920.32 2,893,320.86 12/11/2000
99-05460S N/A 01/01/2009 N 14,188,472.27 14,171,692.75 12/01/2000
320945 N/A 05/11/2010 N 13,168,286.39 13,160,689.39 11/11/2000
00-06592 N/A 05/01/2008 N 12,634,017.19 12,622,421.43 12/01/2000
99-05027 N/A 07/01/2006 N 12,152,708.16 12,144,626.80 12/01/2000
99-05702 11/01/2009 12/01/2029 N 11,930,256.99 11,922,155.57 12/01/2000
320885 N/A 09/01/2009 N 11,786,833.93 11,778,244.41 12/01/2000
320934 05/11/2010 05/11/2025 N 11,702,404.36 11,692,213.34 11/11/2000
320890 05/11/2010 05/11/2025 N 10,504,471.50 10,494,901.72 12/11/2000
470012720 N/A 03/01/2010 N 10,452,991.06 10,446,914.67 11/01/2000
99-06196 N/A 08/01/2009 N 9,915,348.98 9,908,202.82 12/01/2000
99-05448 N/A 11/01/2009 N 9,893,959.84 9,885,944.60 12/01/2000
470013230 N/A 01/01/2010 N 5,609,729.18 5,599,671.81 12/01/2000
470013240 N/A 01/01/2010 N 1,869,909.70 1,866,557.24 12/01/2000
470013250 N/A 01/01/2010 N 1,377,828.18 1,375,357.95 12/01/2000
99-05497 N/A 01/01/2009 N 8,683,057.89 8,676,640.63 12/01/2000
99-05462 N/A 04/01/2009 N 8,654,813.01 8,648,428.48 12/01/2000
320446 N/A 01/11/2010 N 8,653,977.07 8,648,199.96 12/11/2000
320346 N/A 09/01/2024 N 7,863,048.01 7,852,812.92 11/11/2000
320936 06/11/2010 06/11/2030 N 7,829,097.49 7,824,675.24 12/11/2000
320854 05/11/2010 05/11/2030 N 7,700,464.50 7,695,795.92 12/11/2000
948827 04/11/2010 04/11/2030 N 7,677,546.82 7,672,531.44 12/11/2000
320970 06/11/2010 06/11/2030 N 7,481,051.23 7,476,598.03 12/11/2000
470004030 N/A 02/01/2008 N 7,321,489.53 7,315,429.75 12/01/2000
320852 04/11/2010 04/11/2030 N 7,038,628.16 7,033,195.35 11/11/2000
99-05442 N/A 05/01/2009 N 6,929,047.07 6,923,974.57 12/01/2000
99-04487 N/A 01/01/2010 N 6,763,135.83 6,758,537.70 12/01/2000
320607 03/11/2010 03/11/2030 N 6,718,321.02 6,714,469.36 12/11/2000
470010770 N/A 09/01/2009 N 6,630,434.59 6,624,540.04 12/01/2000
99-04366 N/A 05/01/2009 N 6,276,219.34 6,269,499.42 12/01/2000
99-05463 N/A 05/01/2009 N 6,195,924.84 6,190,834.65 12/01/2000
470013440 N/A 04/01/2010 N 6,189,244.26 6,187,663.52 12/01/2000
99-05804 N/A 11/01/2009 N 6,158,280.56 6,153,954.28 12/01/2000
99-05573 N/A 09/01/2009 N 5,951,171.34 5,946,843.17 12/01/2000
320348 N/A 01/01/2009 N 5,930,265.88 5,922,003.35 12/01/2000
320111 12/11/2009 12/11/2024 N 5,598,550.03 5,592,921.67 12/11/2000
320647 02/11/2010 02/11/2025 N 5,566,530.65 5,561,982.52 12/11/2000
99-05760 N/A 08/01/2009 N 5,500,041.41 5,495,627.39 12/01/2000
320972 06/11/2010 06/11/2030 N 5,449,035.94 5,445,176.66 12/11/2000
320428 01/11/2010 01/11/2030 N 5,422,339.30 5,418,828.60 12/11/2000
470012850 N/A 02/01/2010 N 5,289,835.46 5,288,089.89 12/01/2000
320625 02/11/2010 02/11/2030 N 4,978,566.93 4,975,562.71 12/11/2000
320884 09/01/2009 09/01/2029 N 4,959,842.16 4,956,270.97 12/01/2000
99-05495 N/A 04/01/2009 N 4,851,788.68 4,845,726.44 12/01/2000
320729 03/11/2010 03/11/2025 N 4,848,017.46 4,843,732.66 12/11/2000
99-05607S N/A 09/01/2009 N 4,759,063.43 4,755,475.56 12/01/2000
470011670 N/A 10/01/2009 N 4,476,290.98 4,475,992.49 12/01/2000
99-06195 N/A 08/01/2014 N 4,294,547.15 4,280,114.12 12/01/2000
320888 05/11/2010 05/11/2030 N 4,287,591.83 4,284,810.42 12/11/2000
942812 10/11/2009 10/11/2029 N 4,271,312.45 4,268,457.83 12/11/2000
320657 03/11/2010 03/11/2025 N 4,077,096.28 4,073,468.67 12/11/2000
320631 02/11/2010 02/11/2030 N 4,031,783.34 4,029,468.41 12/11/2000
470013020 N/A 03/01/2010 N 3,998,268.56 3,998,045.48 12/01/2000
320886 07/01/2009 07/01/2024 N 3,880,655.91 3,876,521.71 12/01/2000
320799 04/11/2010 04/11/2025 N 3,886,887.34 3,884,436.58 12/11/2000
320976 05/11/2010 05/11/2025 N 3,686,028.52 3,682,971.54 12/11/2000
320958 05/11/2010 05/11/2030 N 3,591,081.34 3,588,969.82 11/11/2000
320339 01/11/2010 01/11/2025 N 3,424,662.66 3,421,574.54 12/11/2000
99-05016 N/A 09/01/2009 N 3,418,652.22 3,416,145.92 12/01/2000
942814 10/11/2009 10/11/2029 N 3,377,316.87 3,375,059.73 12/11/2000
320931 05/11/2005 05/11/2030 N 3,344,034.55 3,342,410.04 12/11/2000
320822 04/11/2010 04/11/2030 N 3,338,935.43 3,336,856.01 12/11/2000
470012760 N/A 01/01/2010 N 3,264,713.90 3,260,700.27 12/01/2000
320989 06/11/2010 06/11/2030 N 3,193,492.61 3,191,685.09 12/11/2000
99-05732 N/A 10/01/2009 N 3,142,051.44 3,139,819.66 12/01/2000
470013290 N/A 04/01/2010 N 3,098,773.03 3,098,593.03 12/01/2000
99-04891 N/A 11/01/2009 N 3,067,747.57 3,064,566.41 12/01/2000
470011310 N/A 08/01/2009 N 2,996,524.92 2,996,281.62 12/01/2000
99-04784 N/A 09/01/2009 N 2,952,723.59 2,950,673.31 12/01/2000
99-06194 07/01/2009 07/01/2029 N 2,860,895.36 2,859,039.36 12/01/2000
470011240 N/A 10/01/2014 N 2,745,080.92 2,736,250.83 12/01/2000
320149 12/11/2009 12/11/2024 N 2,748,398.35 2,745,521.12 12/11/2000
99-06193 N/A 07/01/2009 N 2,748,994.96 2,746,567.66 12/01/2000
99-05649 N/A 10/01/2009 N 2,725,096.78 2,723,161.16 12/01/2000
320344 N/A 06/01/2024 N 2,713,035.23 2,709,198.73 12/01/2000
470011380 N/A 08/01/2009 N 2,718,870.47 2,716,687.90 12/01/2000
320450 01/11/2010 01/11/2030 N 2,712,335.69 2,710,688.07 12/11/2000
470011190 N/A 08/01/2009 N 2,647,055.76 2,646,849.51 12/01/2000
470004810 N/A 08/01/2018 N 2,598,643.52 2,592,558.07 12/01/2000
99-05446 N/A 07/01/2009 N 2,576,744.70 2,574,878.29 12/01/2000
320705 03/11/2010 03/11/2030 N 2,560,334.33 2,558,708.95 12/11/2000
320940 05/11/2010 05/11/2030 N 2,494,455.10 2,493,083.90 12/11/2000
320629 02/11/2010 02/11/2030 N 2,490,066.94 2,488,645.70 12/11/2000
945181 11/11/2009 11/11/2029 N 2,485,995.00 2,484,468.77 12/11/2000
470011630 N/A 10/01/2009 N 2,439,840.71 2,435,005.05 12/01/2000
470011100 N/A 09/01/2009 N 2,413,304.68 2,412,429.61 12/01/2000
320436 01/11/2010 01/11/2030 N 2,355,153.35 2,353,644.04 12/11/2000
470012210 N/A 11/01/2009 N 2,310,458.65 2,308,758.96 12/01/2000
470010760 N/A 08/01/2009 N 2,274,468.16 2,272,676.89 12/01/2000
470011040 N/A 11/01/2009 N 2,248,161.45 2,248,001.80 12/01/2000
320987 06/11/2010 06/11/2025 N 2,242,892.45 2,241,071.22 12/11/2000
470012830 N/A 03/01/2020 N 2,171,992.43 2,168,376.03 12/01/2000
99-05476 N/A 10/01/2009 N 2,138,402.72 2,135,516.94 12/01/2000
470010420 N/A 07/01/2009 N 2,120,624.38 2,118,473.78 12/01/2000
320939 05/11/2010 05/11/2030 N 2,070,568.12 2,069,454.91 12/11/2000
470010800 N/A 07/01/2009 N 2,049,701.14 2,047,801.31 12/01/2000
320842 04/11/2010 04/11/2030 N 2,043,127.82 2,041,842.24 12/11/2000
940601 N/A 12/01/2008 N 2,035,762.41 2,034,297.65 12/01/2000
99-05150 N/A 10/01/2009 N 2,030,373.41 2,028,945.74 12/01/2000
320119 12/11/2009 12/11/2029 N 1,988,602.69 1,987,271.42 12/11/2000
320967 06/11/2010 06/11/2025 N 1,983,804.18 1,982,216.46 12/11/2000
99-04647 N/A 07/01/2009 N 1,983,696.66 1,982,352.97 12/01/2000
470012200 N/A 02/01/2015 N 1,952,197.81 1,946,462.90 12/01/2000
320932 05/11/2010 05/11/2030 N 1,905,597.39 1,904,377.85 12/11/2000
99-05447 N/A 03/01/2009 N 1,883,366.70 1,881,162.22 12/01/2000
470009900 N/A 05/01/2009 N 1,855,352.72 1,852,733.41 12/01/2000
320434 01/11/2010 01/11/2030 N 1,764,974.92 1,763,922.73 12/11/2000
470013330 N/A 04/01/2020 N 1,747,284.72 1,744,243.15 12/01/2000
470010380 N/A 08/01/2009 N 1,578,746.55 1,577,264.48 12/01/2000
470009930 N/A 05/01/2009 N 1,577,926.34 1,576,624.82 12/01/2000
470011390 N/A 09/01/2019 N 1,559,035.84 1,555,966.31 12/01/2000
320147 12/11/2009 12/11/2029 N 1,542,911.31 1,542,025.03 12/11/2000
470012810 N/A 02/01/2010 N 1,540,838.37 1,539,633.43 12/01/2000
470012980 N/A 03/01/2015 N 1,492,001.91 1,487,513.47 11/01/2000
470011460 N/A 10/01/2009 N 1,494,288.76 1,493,658.57 12/01/2000
99-05839 N/A 11/01/2009 N 1,490,067.46 1,489,033.27 12/01/2000
470012420 N/A 01/01/2010 N 1,483,433.76 1,481,716.72 12/01/2000
99-05521 N/A 11/01/2009 N 1,484,425.17 1,482,888.34 12/01/2000
470010810 N/A 07/01/2009 N 1,481,634.93 1,480,257.15 12/01/2000
470012560 N/A 01/01/2010 N 1,406,551.74 1,406,032.79 12/01/2000
99-06048 N/A 01/01/2010 N 1,389,512.19 1,388,668.13 12/01/2000
470012530 N/A 01/01/2010 N 1,384,805.45 1,383,229.80 12/01/2000
99-05425 N/A 04/01/2009 N 1,335,195.90 1,334,205.01 12/01/2000
470012050 N/A 10/01/2014 N 1,295,919.45 1,295,125.72 12/11/2000
470012370 N/A 01/01/2015 N 1,296,628.10 1,296,277.71 12/01/2000
470011200 N/A 11/01/2019 N 1,283,905.48 1,281,435.33 12/01/2000
99-05480 N/A 06/01/2009 N 1,279,225.84 1,277,770.67 12/01/2000
945151 N/A 11/11/2009 N 1,266,722.85 1,265,412.47 11/11/2000
470011570 N/A 09/01/2014 N 1,196,426.04 1,192,409.42 12/01/2000
470010540 N/A 04/01/2010 N 1,197,675.74 1,197,334.58 12/01/2000
320599 01/11/2010 01/11/2030 N 1,190,100.38 1,189,438.05 12/11/2000
00-00000 N/A 12/01/2009 N 1,157,714.59 1,154,211.95 12/01/2000
470011220 N/A 10/01/2009 N 1,139,883.97 1,139,068.27 12/01/2000
470011130 N/A 08/01/2009 N 1,137,056.42 1,136,025.12 12/01/2000
470012960 N/A 04/01/2010 N 1,098,268.07 1,097,869.83 12/01/2000
470007350 N/A 11/11/2008 N 1,076,348.82 1,075,200.02 12/11/2000
942330 N/A 11/11/2009 N 993,900.10 993,251.10 12/11/2000
470011890 N/A 10/01/2019 N 976,694.15 974,817.90 12/01/2000
99-05610 N/A 01/01/2010 N 967,908.99 967,268.09 12/01/2000
470011440 N/A 12/01/2014 N 870,765.41 867,998.33 12/01/2000
470010780 N/A 08/01/2014 N 846,406.09 846,055.98 12/01/2000
470012970 N/A 03/01/2015 N 831,186.22 828,577.56 12/01/2000
470009970 N/A 04/01/2009 N 788,207.66 787,463.83 12/01/2000
470011030 N/A 07/01/2014 N 760,262.79 757,640.87 12/01/2000
470012730 N/A 03/01/2010 N 733,476.84 733,280.37 12/01/2000
470011490 N/A 04/01/2010 N 702,298.45 701,837.76 12/01/2000
470012670 N/A 01/01/2010 N 695,265.46 694,698.98 12/01/2000
470013040 N/A 03/01/2020 N 642,471.33 641,496.48 12/01/2000
470012880 N/A 02/01/2010 N 628,742.46 628,530.35 12/01/2000
470010520 N/A 07/01/2014 N 618,860.42 616,799.52 12/01/2000
470012350 N/A 12/01/2009 N 599,625.26 599,589.81 12/01/2000
470011700 N/A 10/01/2009 N 594,360.98 593,840.65 12/01/2000
470011370 N/A 09/01/2009 N 593,791.70 593,326.53 12/01/2000
470013740 N/A 06/01/2015 N 542,085.27 540,469.73 12/01/2000
470013380 N/A 04/01/2010 N 535,493.45 535,125.59 12/01/2000
470011530 N/A 09/01/2014 N 526,211.89 524,429.62 12/01/2000
470011820 N/A 09/01/2009 N 497,707.30 497,535.57 12/01/2000
470010750 N/A 07/01/2009 N 493,715.66 493,301.84 12/01/2000
470010710 N/A 07/01/2009 N 455,951.30 454,973.25 12/01/2000
470012800 N/A 01/01/2010 N 436,392.71 434,982.74 11/01/2000
470010200 N/A 07/01/2014 N 427,920.90 426,462.57 12/01/2000
470009680 N/A 05/01/2009 N 418,691.52 418,320.65 12/01/2000
470010960 N/A 08/01/2014 N 381,449.24 380,147.67 12/01/2000
470010840 N/A 07/01/2009 N 368,240.29 367,793.84 12/01/2000
470012040 N/A 10/01/2009 N 357,192.13 356,964.94 12/01/2000
470010640 N/A 07/01/2009 N 353,560.89 353,135.47 12/01/2000
470011300 N/A 08/01/2009 N 346,068.93 345,793.24 12/01/2000
470012130 N/A 11/01/2014 N 305,936.90 304,929.30 12/01/2000
470011470 N/A 08/01/2009 N 273,480.26 273,373.96 12/01/2000
470010070 N/A 05/01/2009 N 270,894.52 270,653.22 12/01/2000
470013650 N/A 05/01/2015 N 245,668.09 244,928.74 12/01/2000
470010610 N/A 06/01/2009 N 221,806.76 221,608.69 11/01/2000
470008270 N/A 07/01/2009 N 218,542.17 218,089.43 12/01/2000
470011830 N/A 10/01/2009 N 213,055.49 212,898.82 12/01/2000
470011290 N/A 08/01/2009 N 205,011.79 203,613.20 12/01/2000
470011840 N/A 10/01/2009 N 198,132.18 197,959.57 12/01/2000
470012770 N/A 01/01/2015 N 194,233.36 193,634.32 12/01/2000
470012080 N/A 10/01/2014 N 192,854.74 192,250.52 12/01/2000
470010790 N/A 06/01/2014 N 189,184.28 188,511.78 12/01/2000
470010270 N/A 05/01/2009 N 151,531.78 150,446.88 12/01/2000
470012090 N/A 10/01/2009 N 153,621.48 153,492.58 12/01/2000
470011270 N/A 08/01/2009 N 148,311.89 148,193.51 12/01/2000
470012170 N/A 12/01/2014 N 145,233.88 144,782.19 12/01/2000
470010480 N/A 06/01/2009 N 134,424.81 133,461.05 12/01/2000
470012690 N/A 01/01/2010 N 124,194.11 124,110.40 12/01/2000
470010280 N/A 05/01/2014 N 122,454.15 122,010.12 12/01/2000
470010820 N/A 07/01/2014 N 113,995.36 113,599.41 12/01/2000
470013090 N/A 04/01/2015 N 112,748.72 112,417.81 12/01/2000
470010630 N/A 06/01/2009 N 98,861.76 98,169.91 12/01/2000
470012680 N/A 02/01/2010 N 95,166.34 94,609.29 12/01/2000
Totals 1,109,231,597.14 1,108,371,732.33
</TABLE>
<TABLE>
Appraisal Appraisal Res Mod
Loan Number Reduction Reduction Strat. Code
Date Amount (2) (3)
<S> <C>
Totals 0.00
<FN>
(1) Property Type Code
SS- Self Storage
MF- Multi-Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
LO- Lodging
MU- Mixed Use
OT- Other
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
(3) Modification Code
1- Maturity Date Extension
2- Amortization Change
3- Principal Write-Off
4- Combination
</FN>
</TABLE>
Principal Prepayment Detail
No Principal Prepayments this Period
<TABLE>
<CAPTION>
Historical Detail
Delinquencies
Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications
Date # Balance # Balance # Balance # Balance # Balance # Balance
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
12/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
11/17/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
10/17/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
09/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
08/17/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
<S> <C> <C> <C> <C>
12/15/2000 0 $0.00 0 $0.00
11/17/2000 0 $0.00 0 $0.00
10/17/2000 0 $0.00 0 $0.00
09/15/2000 0 $0.00 0 $0.00
08/17/2000 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
<S> <C> <C> <C>
12/15/2000 8.229495% 8.110284% 109
11/17/2000 8.229473% 8.110259% 110
10/17/2000 8.229428% 8.110212% 111
09/15/2000 8.228763% 8.109545% 112
08/17/2000 8.228743% 8.109520% 113
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Delinquency Loan Detail
Offering # of Paid Current Outstanding Status of
Loan Number Document Months Through P & I P & I Mortgage
Cross-Reference Delinq. Date Advances Advances** Loan(1)
<S> <C> <C> <C> <C> <C> <C>
320945 24 0 11/11/2000 0.00 0.00 B
320934 29 0 11/11/2000 0.00 0.00 B
470012720 31 0 11/01/2000 0.00 0.00 B
320346 40 0 11/11/2000 0.00 0.00 A
320852 46 0 11/11/2000 0.00 0.00 B
320958 78 0 11/11/2000 0.00 0.00 B
470012980 135 0 11/01/2000 0.00 0.00 B
945151 149 0 11/11/2000 0.00 0.00 B
470012800 181 0 11/01/2000 0.00 0.00 B
470010610 193 0 11/01/2000 0.00 0.00 B
Totals 10 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Resolution Actual Outstanding
Loan Number Strategy Servicing Foreclosure Principal Servicing
Code(2) Transfer Date Date Balance Advances
<S> <C> <C> <C> <C> <C>
320945 13,168,286.39 0.00
320934 11,702,404.36 0.00
470012720 10,452,991.06 0.00
320346 7,863,048.01 0.00
320852 7,038,628.16 0.00
320958 3,591,081.34 0.00
470012980 1,492,001.91 0.00
945151 1,266,722.85 0.00
470012800 436,392.71 0.00
470010610 221,806.76 0.00
Totals 57,233,363.55 0.00
</TABLE>
<TABLE>
<CAPTION>
Loan Number Bankruptcy REO
Date Date
<S> <C> <C>
</TABLE>
<TABLE>
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances Balance Advances
<S> <C> <C> <C> <C>
Totals by deliquency code:
Totals for status code = A ( 1 Loan) 0.00 0.00 7,863,048.01 0.00
Totals for status code = B ( 9 Loans) 0.00 0.00 49,370,315.54 0.00
</TABLE>
(1) Status of Mortgage Loan
A- Payment Not Received But Still in Grace Period
B- Late Payment But Less Than 1 Month Delinquent
0- Current
1- One Month Delinquent
2- Two Months Delinquent
3- Three Or More Months Delinquent
4- Assumed Scheduled Payment (Performing Matured Balloon)
7- Foreclosure
9- REO
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu Of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
** Outstanding P & I Advances include the current period advance.
Specially Serviced Loan Detail - Part 1
No Specially Serviced Loans this Period
Specially Serviced Loan Detail - Part 2
No Specially Serviced Loans this Period
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
No Liquidated Loans this Period
