Wells Fargo Bank Minnesota, N.A.
Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc.,
11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates
Columbia, MD 21044 Series 2000-WF2
For Additional Information, please contact
CTSlink Customer Service
301-815-6600
Reports Available on the World Wide Web
@ www.ctslink.com/cmbs
Payment Date: 11/15/2000
Record Date: 10/31/2000
DISTRIBUTION DATE STATEMENT
Table of Contents
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Ratings Detail 6
Current Mortgage Loan and Property Stratification Tables 7 - 9
Mortgage Loan Detail 10 - 14
Principal Prepayment Detail 15
Historical Detail 16
Delinquency Loan Detail 17
Specially Serviced Loan Detail 18 - 19
Modified Loan Detail 20
Liquidated Loan Detail 21
This report has been compiled from information provided to Wells Fargo Bank MN,
N.A. 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.
Underwriter
Bear, Stearns & Co. Inc.
245 Park Avenue
New York, NY 10019
Contact: General Information
Phone Number: (212) 272-2000
Underwriter
Morgan Stanley & Co. Incorporated
1585 Broadway
New York, NY 10036
Contact: General Information
Phone Number: (212) 761-4700
Master Servicer
Wells Fargo Bank, National Association
45 Fremont Street, 2nd Floor
San Francisco, CA 94105
Contact: Stewart McAdams
Phone Number: (415) 396-7208
Special Servicer
GMAC Commercial Mortgage Corporation
650 Dresher Road
Horsham, PA 10944-8015
Contact: Darri Cunningham
Phone Number:(215) 328-1784
Copyright 1997, Wells Fargo Bank Minnesota, N.A.
<TABLE>
<CAPTION>
Certificate Distribution Detail
Class CUSIP Pass-Through Original Beginning Principal
Rate Balance Balance Distribution
<S> <C> <C> <C> <C> <C>
A-1 07383FEG9 7.11% 170,728,000.00 170,728,000.00 563,628.54
A-2 07383FEH7 7.32% 529,432,000.00 529,432,000.00 0.00
B 07383FEK0 7.46% 28,300,000.00 28,300,000.00 0.00
C 07383FEL8 7.59% 26,200,000.00 26,200,000.00 0.00
D 07383FEM6 7.69% 8,390,000.00 8,390,000.00 0.00
E 07383FEN4 8.05% 23,060,000.00 23,060,000.00 0.00
F 07383FEP9 8.45% 7,340,000.00 7,340,000.00 0.00
G 07383FEQ7 8.45% 1,050,000.00 1,050,000.00 0.00
H 07383FER5 6.63% 14,670,000.00 14,670,000.00 0.00
I 07383FES3 6.63% 6,290,000.00 6,290,000.00 0.00
J 07383FET1 6.63% 6,290,000.00 6,290,000.00 0.00
K 07383FEU8 6.63% 2,100,000.00 2,100,000.00 0.00
L 07383FEV6 6.63% 4,190,000.00 4,190,000.00 0.00
M 07383FEW4 6.63% 2,100,000.00 2,100,000.00 0.00
N 07383FEX2 6.63% 8,375,497.00 8,375,497.00 0.00
R-I N/A 0.00% 0.00 0.00 0.00
R-II N/A 0.00% 0.00 0.00 0.00
R-III N/A 0.00% 0.00 0.00 0.00
838,515,497.00 838,515,497.00 563,628.54
</TABLE>
<TABLE>
<CAPTION>
Class CUSIP Interest Prepayment Realized Loss/ Total
Distribution Penalties Additional Trust Distribution
Fund Expenses
<S> <C> <C> <C> <C> <C>
A-1 07383FEG9 1,011,563.40 0.00 0.00 1,575,191.94
A-2 07383FEH7 3,229,535.20 0.00 0.00 3,229,535.20
B 07383FEK0 175,931.67 0.00 0.00 175,931.67
C 07383FEL8 165,715.00 0.00 0.00 165,715.00
D 07383FEM6 53,765.92 0.00 0.00 53,765.92
E 07383FEN4 154,694.17 0.00 0.00 154,694.17
F 07383FEP9 51,679.72 0.00 0.00 51,679.72
G 07383FEQ7 7,392.88 0.00 0.00 7,392.88
H 07383FER5 80,990.63 0.00 0.00 80,990.63
I 07383FES3 34,726.04 0.00 0.00 34,726.04
J 07383FET1 34,726.04 0.00 0.00 34,726.04
K 07383FEU8 11,593.75 0.00 0.00 11,593.75
L 07383FEV6 23,132.29 0.00 0.00 23,132.29
M 07383FEW4 11,593.75 0.00 0.00 11,593.75
N 07383FEX2 46,239.72 0.00 0.00 46,239.72
R-I N/A 0.00 0.00 0.00 0.00
R-II N/A 0.00 0.00 0.00 0.00
R-III N/A 0.00 0.00 0.00 0.00
5,093,280.18 0.00 0.00 5,656,908.72
</TABLE>
<TABLE>
<CAPTION>
Current
Subordination
Class CUSIP Ending Balance Level(1)
<S> <C> <C> <C>
A-1 07383FEG9 170,164,371.46 16.51%
A-2 07383FEH7 529,432,000.00 16.51%
B 07383FEK0 28,300,000.00 13.13%
C 07383FEL8 26,200,000.00 10.01%
D 07383FEM6 8,390,000.00 9.01%
E 07383FEN4 23,060,000.00 6.25%
F 07383FEP9 7,340,000.00 5.38%
G 07383FEQ7 1,050,000.00 5.25%
H 07383FER5 14,670,000.00 3.50%
I 07383FES3 6,290,000.00 2.75%
J 07383FET1 6,290,000.00 2.00%
K 07383FEU8 2,100,000.00 1.75%
L 07383FEV6 4,190,000.00 1.25%
M 07383FEW4 2,100,000.00 1.00%
N 07383FEX2 8,375,497.00 0.00%
R-I N/A 0.00 0.00%
R-II N/A 0.00 0.00%
R-III N/A 0.00 0.00%
837,951,868.46
</TABLE>
<TABLE>
<CAPTION>
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<S> <C> <C> <C> <C>
X 07383FEJ3 1.160501% 838,515,497.00 838,515,497.00
</TABLE>
<TABLE>
<CAPTION>
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<S> <C> <C> <C> <C> <C>
X 07383FEJ3 810,915.19 0.00 810,915.19 837,951,868.46
<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
Class CUSIP Balance Distribution Distribution
<S> <C> <C> <C> <C>
A-1 07383FEG9 1,000.00000000 3.30132456 5.92500000
A-2 07383FEH7 1,000.00000000 0.00000000 6.10000000
B 07383FEK0 1,000.00000000 0.00000000 6.21666678
C 07383FEL8 1,000.00000000 0.00000000 6.32500000
D 07383FEM6 1,000.00000000 0.00000000 6.40833373
E 07383FEN4 1,000.00000000 0.00000000 6.70833348
F 07383FEP9 1,000.00000000 0.00000000 7.04083379
G 07383FEQ7 1,000.00000000 0.00000000 7.04083810
H 07383FER5 1,000.00000000 0.00000000 5.52083367
I 07383FES3 1,000.00000000 0.00000000 5.52083307
J 07383FET1 1,000.00000000 0.00000000 5.52083307
K 07383FEU8 1,000.00000000 0.00000000 5.52083333
L 07383FEV6 1,000.00000000 0.00000000 5.52083294
M 07383FEW4 1,000.00000000 0.00000000 5.52083333
N 07383FEX2 1,000.00000000 0.00000000 5.52083297
R-I N/A 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000
R-III N/A 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Prepayment Realized Loss/ Ending
Class CUSIP Penalties Additional Trust Balance
Fund Expenses
<S> <C> <C> <C> <C>
A-1 07383FEG9 0.00000000 0.00000000 996.69867544
A-2 07383FEH7 0.00000000 0.00000000 1,000.00000000
B 07383FEK0 0.00000000 0.00000000 1,000.00000000
C 07383FEL8 0.00000000 0.00000000 1,000.00000000
D 07383FEM6 0.00000000 0.00000000 1,000.00000000
E 07383FEN4 0.00000000 0.00000000 1,000.00000000
F 07383FEP9 0.00000000 0.00000000 1,000.00000000
G 07383FEQ7 0.00000000 0.00000000 1,000.00000000
H 07383FER5 0.00000000 0.00000000 1,000.00000000
I 07383FES3 0.00000000 0.00000000 1,000.00000000
J 07383FET1 0.00000000 0.00000000 1,000.00000000
K 07383FEU8 0.00000000 0.00000000 1,000.00000000
L 07383FEV6 0.00000000 0.00000000 1,000.00000000
M 07383FEW4 0.00000000 0.00000000 1,000.00000000
N 07383FEX2 0.00000000 0.00000000 1,000.00000000
R-I N/A 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000
R-III N/A 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Beginnning Ending
Notional Interest Prepayment Notional
Class CUSIP Amount Distribution Penalties Amount
<S> <C> <C> <C> <C> <C>
X 07383FEJ3 1,000.00000000 0.96708432 0.00000000 999.32782573
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 331,571.60
Servicing Advances Outstanding 0.00
Reimbursement for Interest on Advances 0.00
paid from general collections
</TABLE>
<TABLE>
<CAPTION>
Servicing Fee Breakdowns
<S> <C>
Current Period Accrued Master Servicing Fees 36,101.41
Less Delinquent Master Servicing Fees 545.72
Less Reductions to Master Servicing Fees 0.00
Plus Master Servicing Fees for Delinquent Payments Received 0.00
Plus Adjustments for Prior Master Servicing Calculation 0.00
Total Master Servicing Fees Collected 35,555.69
</TABLE>
<TABLE>
<CAPTION>
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable
Certificate Prepayment Certificate Certificate
Interest Interest Shortfall Interest Interest
Adjustment
<S> <C> <C> <C> <C>
A-1 1,011,563.40 0.00 1011563.40 0.00
A-2 3,229,535.20 0.00 3229535.20 0.00
X 810,915.19 0.00 810915.19 0.00
B 175,931.67 0.00 175931.67 0.00
C 165,715.00 0.00 165715.00 0.00
D 53,765.92 0.00 53765.92 0.00
E 154,694.17 0.00 154694.17 0.00
F 51,679.72 0.00 51679.72 0.00
G 7,392.88 0.00 7392.88 0.00
H 80,990.63 0.00 80990.63 0.00
I 34,726.04 0.00 34726.04 0.00
J 34,726.04 0.00 34726.04 0.00
K 11,593.75 0.00 11593.75 0.00
L 23,132.29 0.00 23132.29 0.00
M 11,593.75 0.00 11593.75 0.00
N 46,239.72 0.00 46239.72 0.00
Total 5,904,195.37 0.00 5904195.37 0.00
</TABLE>
<TABLE>
<CAPTION>
Additional Remaining Unpaid
Trust Fund Interest Distributable
Class Expenses Distribution Certificate Interest
<S> <C> <C> <C>
A-1 0.00 1,011,563.40 0.00
A-2 0.00 3,229,535.20 0.00
X 0.00 810,915.19 0.00
B 0.00 175,931.67 0.00
C 0.00 165,715.00 0.00
D 0.00 53,765.92 0.00
E 0.00 154,694.17 0.00
F 0.00 51,679.72 0.00
G 0.00 7,392.88 0.00
H 0.00 80,990.63 0.00
I 0.00 34,726.04 0.00
J 0.00 34,726.04 0.00
K 0.00 11,593.75 0.00
L 0.00 23,132.29 0.00
M 0.00 11,593.75 0.00
N 0.00 46,239.72 0.00
Total 0.00 5,904,195.37 0.00
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount(1) 6,467,823.91
Principal Distribution Amount 563,628.54
(a)Principal portion of Scheduled Payments 563,628.54
and any Assumed Scheduled Payments
(b)Principal Prepayment 0.00
(c)Principal Portion of Balloon Payment 0.00
(d)Liquidation, Condemnation, Purchase 0.00
and Insurance Proceeds and REO Income
Received on a Mortgage Loan
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Aggregate Number of Outstanding Mortgage Loans 148
Aggregate Unpaid Principal Balance of the Mortgage Loans 837,956,706.98
Aggregate Scheduled Principal Balance of the Mortgage Loans 837,951,868.02
Total Servicing and Special Servicing Fee paid 35,555.69
Servicing Fee paid 35,555.69
Special Servicing Fee paid 0.00
Trustee Fee paid 900.53
Paying Agent Fee Paid 1,404.83
(1)The Available Distribution Amount includes any Prepayment Premiums.
Expense Losses (Additional Trust Fund Expenses) 0.00
(i) Special Servicing and Liquidation Fees 0.00
(ii) Advance Interest 0.00
(iii) Indemification Expenses 0.00
(iv) Taxes Imposed on the Trust 0.00
(v) Amount of any Advance not Recovered 0.00
upon a Final Recovery Determination
</TABLE>
<TABLE>
<CAPTION>
Appraisal Reduction Amount
Appraisal Date Appraisal
Loan Reduction Reduction
Number Amount Effected
<S> <C> <C>
None
Total
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings
Class Cusip Fitch Moody's S&P
<S> <C> <C> <C> <C>
A-1 07383FEG9 AAA X AAA
A-2 07383FEH7 AAA X AAA
X 07383FEJ3 AAA X AAA
B 07383FEK0 AA X AA
C 07383FEL8 A X A
D 07383FEM6 A- X A-
E 07383FEN4 BBB X BBB
F 07383FEP9 BBB- X BBB-
G 07383FEQ7 NR X BBB-
H 07383FER5 NR X BB+
I 07383FES3 NR X BB
J 07383FET1 NR X BB-
K 07383FEU8 NR X B+
L 07383FEV6 NR X B
M 07383FEW4 NR X B-
N 07383FEX2 NR X NR
</TABLE>
<TABLE>
<CAPTION>
Current Ratings(1)
Class Cusip Fitch Moody's S&P
<S> <C> <C> <C> <C>
A-1 07383FEG9 AAA X AAA
A-2 07383FEH7 AAA X AAA
X 07383FEJ3 AAA X AAA
B 07383FEK0 AA X AA
C 07383FEL8 A X A
D 07383FEM6 A- X A-
E 07383FEN4 BBB X BBB
F 07383FEP9 BBB- X BBB-
G 07383FEQ7 NR X BBB-
H 07383FER5 NR X BB+
I 07383FES3 NR X BB
J 07383FET1 NR X BB-
K 07383FEU8 NR X B+
L 07383FEV6 NR X B
M 07383FEW4 NR X B-
N 07383FEX2 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>
Below 999,999 11 9,336,846.83 1.11 169 8.3873 1.803141
1,000,000 to 1,999,999 43 67,238,920.39 8.02 130 8.3113 1.536385
2,000,000 to 3,999,999 39 112,492,335.02 13.42 121 8.2924 1.498253
4,000,000 to 5,999,999 20 95,359,021.59 11.38 128 8.1911 1.462363
6,000,000 to 7,999,999 7 48,891,765.66 5.83 123 8.1447 1.596043
8,000,000 to 9,999,999 9 80,481,796.11 9.60 129 8.2193 1.479264
10,000,000 to 11,999,999 2 22,208,602.20 2.65 151 8.7832 1.330262
12,000,000 to 13,999,999 5 65,629,344.40 7.83 116 8.1154 1.778888
14,000,000 to 15,999,999 2 30,857,570.19 3.68 117 7.9551 1.494904
16,000,000 to 17,999,999 2 35,538,484.41 4.24 110 8.2125 2.015018
18,000,000 to 19,999,999 2 36,280,166.18 4.33 116 8.4805 1.265016
20,000,000 to 24,999,999 1 21,148,982.97 2.52 115 8.4300 1.330000
25,000,000 to 26,999,999 1 25,387,693.05 3.03 111 7.8800 1.410000
27,000,000 to 59,999,999 3 93,219,578.07 11.12 109 8.7569 1.496857
60,000,000 and greater 1 93,880,760.95 11.20 116 7.8200 1.420000
Totals 148 837,951,868.02 100.00 121 8.2490 1.517887
</TABLE>
<TABLE>
<CAPTION>
State (3)
# of Scheduled % of Weighted
State Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Arizona 8 15,596,580.98 1.86 130 8.3582 1.508271
Arkansas 1 1,668,455.64 0.20 106 8.5230 1.410000
California 61 292,061,199.07 34.85 125 8.2531 1.550241
Colorado 4 16,048,164.42 1.92 114 7.9927 1.404587
Connecticut 3 11,039,884.36 1.32 114 7.9035 1.925594
Delaware 1 5,350,665.32 0.64 116 8.4850 1.410000
Florida 8 81,739,070.38 9.75 117 7.9075 1.461586
Georgia 2 2,537,147.63 0.30 130 8.6350 1.341522
Idaho 1 993,867.77 0.12 113 8.3700 1.650000
Illinois 3 51,601,933.03 6.16 115 8.2520 1.563236
Indiana 3 10,682,501.86 1.27 175 7.6849 1.699998
Louisiana 4 5,338,219.60 0.64 107 8.5721 1.406882
Maryland 4 21,247,646.12 2.54 115 8.2979 1.405544
Massachusetts 5 22,670,459.26 2.71 127 8.2304 1.429232
Michigan 2 5,576,934.97 0.67 117 7.7296 2.027937
Minnesota 3 8,025,874.21 0.96 114 8.4649 1.326829
Mississippi 1 332,852.66 0.04 118 9.3100 1.360000
Nevada 2 2,483,212.41 0.30 235 9.1330 1.768060
New Hampshire 2 1,142,380.20 0.14 170 8.3400 1.680000
New Jersey 1 13,350,000.00 1.59 112 8.0800 1.800000
New Mexico 1 1,687,926.80 0.20 172 8.4900 1.270000
New York 12 46,427,669.73 5.54 127 8.1472 1.555070
North Carolina 2 2,001,308.30 0.24 108 8.6539 1.401684
North Dakota 2 5,371,798.33 0.64 114 8.1044 1.538605
Ohio 3 8,867,605.73 1.06 115 7.9586 1.571892
Oklahoma 1 4,666,542.95 0.56 112 8.2400 1.660000
Pennsylvania 8 27,841,847.73 3.32 113 8.3971 1.355793
Rhode Island 1 31,802,701.66 3.80 105 8.7350 1.730000
South Carolina 4 7,000,394.11 0.84 109 8.4651 1.367252
Tennessee 2 665,705.33 0.08 118 9.3100 1.360000
Texas 17 73,482,038.35 8.77 121 8.2019 1.402086
Utah 2 33,411,403.01 3.99 117 8.9852 1.342212
Virginia 8 17,005,811.58 2.03 110 8.4501 1.364420
Washington 1 1,320,570.80 0.16 114 7.8400 1.410000
Washington,DC 1 6,911,493.70 0.82 108 7.6000 1.850000
Totals 184 837,951,868.02 100.00 121 8.2490 1.517887
</TABLE>
<TABLE>
<CAPTION>
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
7.5000% or less 2 10,877,125.24 1.30 168 7.3903 1.616716
7.5001% to 7.7500% 8 37,376,399.41 4.46 125 7.6546 1.826665
7.7501% to 8.0000% 24 250,350,678.26 29.88 119 7.8688 1.532777
8.0001% to 8.5000% 72 293,183,009.43 34.99 121 8.2715 1.558278
8.5001% to 9.0000% 38 210,394,675.05 25.11 121 8.6814 1.408664
9.0000% or greater 4 35,769,980.63 4.27 123 9.0647 1.372355
Totals 148 837,951,868.02 100.00 121 8.2490 1.517887
</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 139 762,965,761.66 91.05 122 8.2538 1.510559
13 to 24 months 8 73,508,617.55 8.77 107 8.1997 1.598527
25 to 36 months 1 1,477,488.81 0.18 214 8.2300 1.290000
37 to 48 months 0 0.00 0.00 0 0.0000 0.000000
49 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 148 837,951,868.02 100.00 121 8.2490 1.517887
</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>
1.24 or less 7 29,636,920.99 3.54 166 8.5369 1.195327
1.25 to 1.29 12 59,455,899.19 7.10 124 8.4901 1.268271
1.30 to 1.34 22 114,056,320.34 13.61 120 8.6158 1.323670
1.35 to 1.39 16 52,552,689.75 6.27 146 8.3818 1.371402
1.40 to 1.44 27 241,001,836.28 28.76 113 8.0848 1.419756
1.45 to 1.49 10 58,873,930.10 7.03 108 8.3072 1.468248
1.50 to 1.59 11 51,004,102.32 6.09 121 8.0777 1.526159
1.60 to 1.69 9 40,934,633.21 4.89 116 8.1337 1.637569
1.70 to 1.79 8 55,696,801.93 6.65 121 8.4745 1.732172
1.80 to 1.89 9 44,166,204.84 5.27 135 7.9244 1.823432
1.90 to 2.99 16 89,281,291.91 10.65 117 8.0182 2.050200
3.00 or greater 1 1,291,237.16 0.15 112 8.5000 3.490000
Totals 148 837,951,868.02 100.00 121 8.2490 1.517887
</TABLE>
<TABLE>
<CAPTION>
Property Type (3)
Property # of Scheduled % of Weighted
Type Props Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Industrial/Warehouse 44 138,568,988.21 16.54 121 8.3604 1.434658
Lodging 1 17,782,164.72 2.12 107 8.1900 2.040000
Mixed Use 1 4,333,976.83 0.52 113 8.3650 1.580000
Mobile Home Park 8 113,585,647.89 13.56 116 7.8304 1.461227
Multi-Family 23 93,171,391.38 11.12 118 8.0153 1.448617
Office 32 204,398,003.65 24.39 116 8.2613 1.655650
Other 3 10,349,216.42 1.24 176 7.7150 1.754461
Retail 48 214,721,751.41 25.62 130 8.4565 1.461884
Self Storage 24 41,040,727.51 4.90 111 8.5626 1.427427
Totals 184 837,951,868.02 100.00 121 8.2490 1.517887
</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>
70 months or less 0 0.00 0.00 0 0.0000 0.000000
71 to 100 months 1 11,980,858.06 1.43 80 8.7390 1.450000
101 to 120 months 117 702,687,911.83 83.86 114 8.2194 1.513033
121 to 140 months 1 8,000,000.00 0.95 127 7.7500 1.800000
141 to 180 months 6 27,240,214.97 3.25 176 8.3511 1.500971
181 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 125 749,908,984.86 89.49 116 8.2275 1.514649
</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>
70 months or less 0 0.00 0.00 0 0.0000 0.000000
71 to 100 months 0 0.00 0.00 0 0.0000 0.000000
101 to 120 months 2 32,862,321.97 3.92 105 8.7327 1.719682
121 to 140 months 0 0.00 0.00 0 0.0000 0.000000
141 to 180 months 13 28,585,619.32 3.41 175 8.1132 1.420734
181 months or greater 8 26,594,941.87 3.17 233 8.4036 1.464268
Totals 23 88,042,883.16 10.51 166 8.4322 1.545467
</TABLE>
<TABLE>
<CAPTION>
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Interest Only 4 31,725,000.00 3.79 116 7.9349 1.818219
59 months or less 0 0.00 0.00 0 0.0000 0.000000
60 to 120 months 0 0.00 0.00 0 0.0000 0.000000
121 to 180 months 0 0.00 0.00 0 0.0000 0.000000
181 to 240 months 11 34,710,555.85 4.14 130 8.2510 1.501982
241 to 300 months 39 197,862,996.71 23.61 115 8.2401 1.681162
301 months or greater 71 485,610,432.30 57.95 115 8.2398 1.427876
Totals 125 749,908,984.86 89.49 116 8.2275 1.514649
</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 148 837,951,868.02 100.00 121 8.2490 1.517887
1 year or less 0 0.00 0.00 0 0.0000 0.000000
1 to 2 years 0 0.00 0.00 0 0.0000 0.000000
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 148 837,951,868.02 100.00 121 8.2490 1.517887
<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 representations 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>
<CAPTION>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type(1) City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
310900140 1 MH Various Various 632,494.97 46,386.29 7.820%
850200284 2 OF Johnston RI 231,497.17 0.00 8.735%
310851623 3 SS Various Various 232,850.79 26,124.81 8.523%
700200275 4 RT Salt Lake City UT 231,137.42 8,880.27 9.030%
850200212 5 MF Irving TX 166,834.07 18,509.85 7.880%
850200310 6 RT Long Beach CA 153,584.78 8,374.32 8.430%
310900049 7 IW Monee IL 135,448.44 6,615.06 8.640%
310900130 8 OF San Francisco CA 129,594.93 7,276.05 8.320%
850200295 9 LO Cupertino CA 125,520.10 15,793.36 8.190%
850200256 10 RT Warrenville IL 126,017.62 14,541.85 8.235%
310900195 11 MH Cathedral City CA 107,834.99 7,294.05 7.960%
850200288 12 MF New York NY 103,644.08 6,993.64 7.950%
850200315 13 RT Pikesville MD 99,204.17 5,539.71 8.360%
850200301 14 OF Fort Lee NJ 92,886.33 0.00 8.080%
850200320 15 OF San Francisco CA 88,292.44 6,192.27 7.900%
310900170 16 OF Mountain View CA 88,041.88 11,263.02 7.880%
850200277 17 IW Webster NY 90,438.09 9,750.05 8.350%
850200319 18 OF Cupertino CA 90,189.95 4,119.84 8.739%
310900086 19 RT Visalia CA 77,915.79 13,665.84 8.835%
310900112 20 RT Golden CO 67,084.16 4,965.17 7.809%
310900190 21 OF Campbell CA 67,786.12 8,299.96 7.980%
850200298 22 OF Philadelphia PA 68,958.30 3,920.56 8.467%
850200322 23.1 MF Drexel Hill PA 16,275.98 970.83 8.230%
850200325 23.2 MF Yeadon PA 19,106.58 1,139.67 8.230%
850200326 23.3 MF Clifton Heights PA 15,214.50 907.51 8.230%
850200327 23.4 MF Delaware County PA 15,214.50 907.51 8.230%
310900040 24 RT Fresno CA 59,908.23 24,627.90 7.955%
850200265 25 IW Westborough MA 65,544.48 3,041.98 8.710%
310900044 26 IW Pasadena TX 64,127.61 3,292.75 8.560%
600870590 27 OF San Jose CA 59,874.06 7,072.85 8.100%
310851554 28 RT San Juan Capistrano CA 63,366.92 3,108.39 8.685%
850200312 29 OF Jacksonville FL 53,388.89 0.00 7.750%
850200286 30 RT Various TX 56,358.49 9,871.97 8.740%
700200252 31 RT Scottsdale AZ 53,564.93 3,149.55 8.320%
850200297 32 OF Washington DC 45,277.10 6,908.47 7.600%
850200309 33 MF Pasadena TX 49,261.39 3,032.30 8.190%
850200303 34 OF Farmington CT 45,663.43 0.00 7.630%
850200305 35 RT Miami FL 48,271.58 2,910.20 8.270%
310900090 36 OF San Francisco CA 44,707.11 2,745.06 8.210%
700200330 37 MF Houston TX 35,047.98 3,473.17 7.352%
310900055 38 IW Chatsworth CA 38,140.36 8,108.66 8.320%
310900073 39 OT Indianapolis IN 34,252.56 9,018.62 7.430%
850200316 40 OF New Castle DE 39,109.74 2,047.06 8.485%
700200329 41 OF Boston MA 36,555.98 2,665.19 8.030%
850200307 42 OF Redondo Beach CA 39,018.66 4,059.80 8.880%
310851629 43 IW Chula Vista CA 32,973.38 4,858.75 7.770%
310900123 44 MF Austin TX 36,899.35 1,763.83 8.680%
310900009 45 IW Chesapeake VA 35,537.25 1,867.02 8.555%
310900176 46 IW San Diego CA 31,998.26 4,257.52 7.750%
310900082 47 IW Los Angeles CA 31,771.25 2,389.71 7.790%
310900056 48 RT Ponca City OK 33,139.29 3,886.44 8.240%
310900158 49 IW El Dorado Hills CA 33,904.50 3,384.29 8.580%
850200318 50 RT Cleveland OH 30,061.46 4,017.01 7.780%
850200274 51 MF Bensalem PA 32,155.95 1,745.83 8.400%
310900074 52 OF Woodbury MN 33,686.62 1,528.28 8.815%
850200302 53 MU San Francisco CA 31,284.76 9,201.19 8.365%
310851537 54 IW Santa Fe Springs CA 27,903.47 4,124.28 7.860%
850200317 55 RT Costa Mesa CA 28,870.21 1,801.13 8.140%
850200292 56 SS Boynton Beach FL 30,836.15 2,736.27 8.850%
850200283 57 MH Van Buren Township MI 25,969.07 6,413.83 7.565%
310900084 58 IW Baltimore MD 26,790.71 6,015.15 7.990%
310900106 59 RT Anaheim CA 26,586.86 6,003.24 7.970%
850200280 60 RT Logan UT 27,454.27 1,323.95 8.625%
700200269 61 OF Laguna Niguel CA 27,266.50 1,265.47 8.710%
310900057 62 MF Monterey CA 25,305.44 1,552.34 8.250%
850200328 63 RT Garden Grove CA 26,647.39 1,217.11 8.725%
850200267 64 RT Merrick NY 26,580.32 1,154.42 8.830%
850200281 65 RT Palm Springs CA 25,291.20 1,373.11 8.400%
850200233 66 RT Grand Forks ND 23,660.72 2,944.37 8.075%
700200249 67 OF Sunnyvale CA 24,833.15 0.00 8.420%
850200323 68 OF Wellesley MA 24,265.54 1,397.12 8.300%
850200291 69 RT Brownsburg IN 23,104.73 2,912.19 7.900%
850200308 70 MF Boston MA 21,533.73 9,664.13 7.575%
850200321 71 Various Pittsford NY 22,346.55 9,056.76 7.930%
310900045 72 IW Cincinnati OH 22,987.65 1,503.23 8.120%
850200311 73 RT Narberth PA 22,225.89 1,097.12 8.620%
850200313 74 OT New York NY 20,199.83 2,657.35 7.850%
310900065 75 IW Long Island City NY 20,777.80 2,535.90 8.080%
310900094 76 IW Redwood City CA 21,435.80 1,239.42 8.315%
700200336 77 RT Modesto CA 20,104.22 1,128.41 8.350%
310900053 78 IW North Highlands CA 19,501.91 1,891.47 8.760%
310900147 79 MF Boerne TX 16,911.89 1,197.50 7.865%
310900097 80 OF Torrance CA 17,481.87 6,222.26 8.550%
310900118 81 OF Dallas TX 17,210.81 980.09 8.345%
310900153 82 RT Aurora CO 17,785.41 862.75 8.614%
310900120 83 IW Sacramento CA 17,633.51 820.38 8.730%
310900126 84 IW Palo Alto CA 16,538.56 1,796.04 8.380%
310851628 85 IW Denver CO 15,221.88 2,006.16 8.090%
310900039 86 RT Harlingen TX 16,906.68 2,943.91 9.040%
310900067 87 IW Chico CA 16,722.72 1,544.16 8.870%
310900111 88 IW Chantilly VA 15,492.38 942.79 8.190%
850200290 89 RT Amarillo TX 15,407.10 819.50 8.425%
850200314 90 RT Southington CT 15,521.86 774.39 8.600%
850200258 91 OT Staten Island NY 14,384.48 857.15 8.270%
850200300 92 RT Staten Island NY 14,219.33 3,047.71 8.260%
850200296 93 MF Bronx NY 13,386.70 1,052.27 7.830%
850200289 94 RT Various Various 16,020.31 1,190.20 9.310%
850200306 95 OF Brookline MA 12,924.57 5,746.62 7.615%
850200276 96 SS Stamford CT 13,967.30 1,635.00 8.125%
310900062 97 IW Woodland Hills CA 14,624.16 2,833.68 8.580%
310900113 98 MF Northfield MN 13,902.01 898.97 8.090%
310900121 99 IW Columbia SC 14,299.17 824.78 8.320%
850200278 100 MF Jamestown ND 13,854.23 851.59 8.155%
310900116 101 IW Ft. Wayne IN 13,432.55 2,973.90 8.010%
310900042 102 RT Oroville CA 13,929.78 846.89 8.315%
310900131 103 IW Jessup MD 13,669.75 795.08 8.280%
310900119 104 RT Las Vegas NV 15,266.20 2,295.66 9.380%
310900069 105 RT Farmington NM 12,373.80 4,602.86 8.490%
310900096 106 IW Carson CA 12,033.40 1,370.24 8.250%
310900114 107 OF Berkeley CA 11,376.43 849.60 7.790%
310900127 108 RT Hampton VA 11,511.89 733.54 8.120%
310900066 109 IW San Ramon CA 11,654.49 1,299.30 8.380%
310900080 110 OF West Sacramento CA 10,996.14 3,484.99 8.020%
310900091 111 IW Ramsey MN 10,936.90 758.75 7.960%
310900138 112 MF Lake Orion MI 11,198.14 698.62 8.140%
310851150 113 RT Houston TX 10,153.92 3,033.72 8.230%
310900048 114 OF Sacramento CA 10,393.92 1,292.84 8.110%
310900085 115 IW El Segundo CA 10,578.57 1,233.14 8.235%
310900122 116 IW Colorado Springs CO 10,420.59 669.65 8.080%
310900132 117 RT Phoenix AZ 9,840.58 2,399.73 7.670%
310900152 118 IW Tucson AZ 10,856.34 3,870.82 8.450%
310900161 119 SS Dallas TX 11,270.82 1,051.12 8.740%
310900107 120 RT Stockton CA 9,916.02 1,138.05 8.250%
310900060 121 IW Morgan Hill CA 10,251.40 1,012.00 8.750%
310900092 122 MF Olympia WA 8,919.74 655.27 7.840%
310900144 123 IW Compton CA 9,585.95 517.76 8.410%
850200304 124 IW Houston TX 9,784.82 456.21 8.765%
310900070 125 IW Cupertino CA 9,458.53 1,009.39 8.500%
310900095 126 RT Red Bluff CA 9,425.59 5,264.64 8.560%
310900093 127 IW Santa Clara CA 8,970.67 862.45 8.710%
310900108 128 IW Monterey CA 8,649.53 932.46 8.400%
850200299 129 MF Various NH 8,227.41 3,233.34 8.340%
310900081 130 RT San Francisco CA 7,949.56 5,786.13 8.665%
310900148 131 SS Tucson AZ 8,434.58 2,689.66 8.950%
310900157 132 MF Riverside OH 7,763.70 465.46 8.205%
310900143 133 IW Highland Park CA 7,742.45 830.59 8.385%
310900117 134 MF Ennis TX 7,270.86 420.77 8.290%
310900087 135 IW Boise ID 7,169.04 795.79 8.370%
310900100 136 IW Oxnard CA 6,844.72 1,519.68 8.000%
310900104 137 OF Newark CA 7,059.70 2,650.43 8.265%
310900136 138 OF San Rafael CA 6,886.65 457.97 8.010%
310900159 139 RT Phoenix AZ 6,963.63 2,656.50 8.110%
310900110 140 IW Atlanta GA 6,637.00 2,210.18 8.850%
310900103 141 IW Goleta CA 5,536.11 1,064.17 8.510%
310900134 142 OF Escondido CA 5,686.88 540.76 8.710%
310900150 143 SS Tucson AZ 5,513.15 1,758.07 8.950%
310900179 144 OF Scottsdale AZ 4,956.63 257.53 8.470%
310900101 145 IW Las Vegas NV 4,287.84 862.29 8.350%
Totals 5,942,602.13 563,628.95
</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>
310900140 N/A 07/01/2010 N 93,927,147.24 93,880,760.95 11/01/2000
850200284 N/A 08/01/2009 N 31,802,701.66 31,802,701.66 01/01/2001
310851623 N/A 09/01/2009 N 31,726,782.36 31,700,657.64 11/01/2000
700200275 08/01/2010 08/01/2030 N 29,725,099.04 29,716,218.77 11/01/2000
850200212 N/A 02/01/2010 N 25,406,202.90 25,387,693.05 11/01/2000
850200310 N/A 06/01/2010 N 21,157,357.29 21,148,982.97 11/01/2000
310900049 N/A 06/01/2010 N 18,205,434.96 18,198,819.90 11/01/2000
310900130 N/A 09/01/2010 N 18,088,622.33 18,081,346.28 11/01/2000
850200295 N/A 10/01/2009 N 17,797,958.08 17,782,164.72 11/01/2000
850200256 N/A 05/01/2010 N 17,770,861.54 17,756,319.69 11/01/2000
310900195 N/A 07/01/2010 N 15,732,126.85 15,724,832.80 11/01/2000
850200288 N/A 09/01/2010 N 15,139,731.03 15,132,737.39 11/01/2000
850200315 N/A 07/01/2010 N 13,780,483.29 13,774,943.58 11/01/2000
850200301 N/A 03/01/2010 N 13,350,000.00 13,350,000.00 11/01/2000
850200320 N/A 07/01/2010 N 12,978,880.40 12,972,688.13 11/01/2000
310900170 N/A 08/01/2010 N 12,974,896.27 12,963,633.25 11/01/2000
850200277 N/A 08/01/2010 N 12,577,829.49 12,568,079.44 11/01/2000
850200319 N/A 07/01/2007 N 11,984,977.90 11,980,858.06 11/01/2000
310900086 N/A 06/01/2020 N 10,241,409.98 10,227,744.14 11/01/2000
310900112 N/A 06/01/2010 N 9,976,205.69 9,971,240.52 11/01/2000
310900190 N/A 09/01/2010 N 9,864,582.69 9,856,282.73 11/01/2000
850200298 N/A 01/01/2010 N 9,457,967.53 9,454,046.97 11/01/2000
850200322 N/A 07/01/2010 N 2,296,613.93 2,295,643.10 11/01/2000
850200325 N/A 07/01/2010 N 2,696,025.07 2,694,885.40 11/01/2000
850200326 N/A 07/01/2010 N 2,146,834.79 2,145,927.28 11/01/2000
850200327 N/A 07/01/2010 N 2,146,834.79 2,145,927.28 11/01/2000
310900040 N/A 05/01/2015 N 8,745,549.90 8,720,922.00 11/01/2000
850200265 N/A 07/01/2010 N 8,738,940.59 8,735,898.61 10/01/2000
310900044 N/A 05/01/2010 N 8,699,856.18 8,696,563.43 11/01/2000
600870590 N/A 08/01/2015 N 8,584,094.19 8,577,021.34 11/01/2000
310851554 N/A 03/01/2010 N 8,472,928.90 8,469,820.51 11/01/2000
850200312 N/A 06/01/2011 N 8,000,000.00 8,000,000.00 11/01/2000
850200286 N/A 09/01/2015 N 7,488,394.54 7,478,522.57 11/01/2000
700200252 N/A 04/01/2010 N 7,476,495.17 7,473,345.62 11/01/2000
850200297 N/A 11/01/2009 N 6,918,402.17 6,911,493.70 11/01/2000
850200309 N/A 06/01/2010 N 6,984,954.28 6,981,921.98 11/01/2000
850200303 N/A 04/01/2010 N 6,950,000.00 6,950,000.00 11/01/2000
850200305 N/A 04/01/2010 N 6,778,394.05 6,775,483.85 11/01/2000
310900090 N/A 05/01/2010 N 6,323,743.00 6,320,997.94 11/01/2000
700200330 N/A 08/01/2009 N 5,536,028.28 5,532,555.11 11/01/2000
310900055 N/A 01/01/2020 N 5,323,562.07 5,315,453.41 11/01/2000
310900073 N/A 05/01/2020 N 5,353,588.75 5,344,570.13 11/01/2000
850200316 N/A 07/01/2010 N 5,352,712.38 5,350,665.32 11/01/2000
700200329 N/A 08/01/2009 N 5,286,687.78 5,284,022.59 11/01/2000
850200307 N/A 05/01/2010 N 5,102,701.42 5,098,641.62 11/01/2000
310851629 N/A 08/01/2009 N 4,928,142.24 4,923,283.40 11/01/2000
310900123 N/A 06/01/2010 N 4,936,734.78 4,934,970.95 11/01/2000
310900009 N/A 03/01/2010 N 4,823,969.80 4,822,102.78 11/01/2000
310900176 N/A 09/01/2010 N 4,794,744.22 4,790,486.70 11/01/2000
310900082 N/A 05/01/2010 N 4,736,282.51 4,733,892.80 11/01/2000
310900056 N/A 03/01/2010 N 4,670,429.39 4,666,542.95 11/01/2000
310900158 N/A 07/01/2010 N 4,588,924.57 4,585,540.28 11/01/2000
850200318 N/A 07/01/2010 N 4,487,157.11 4,483,140.10 11/01/2000
850200274 N/A 08/01/2010 N 4,445,522.78 4,443,776.95 11/01/2000
310900074 N/A 04/01/2010 N 4,437,884.03 4,436,355.75 11/01/2000
850200302 N/A 04/01/2010 N 4,343,178.02 4,333,976.83 11/01/2000
310851537 N/A 04/01/2009 N 4,122,650.37 4,118,526.09 11/01/2000
850200317 N/A 07/01/2015 N 4,118,758.90 4,116,957.77 11/01/2000
850200292 N/A 09/01/2010 N 4,046,296.33 4,043,560.06 11/01/2000
850200283 N/A 08/01/2010 N 3,986,468.21 3,980,054.38 11/01/2000
310900084 N/A 05/01/2010 N 3,893,840.69 3,887,825.54 11/01/2000
310900106 N/A 05/01/2010 N 3,873,910.21 3,867,906.97 11/01/2000
850200280 N/A 08/01/2010 N 3,696,508.19 3,695,184.24 11/01/2000
700200269 N/A 07/01/2010 N 3,635,399.28 3,634,133.81 11/01/2000
310900057 N/A 03/01/2010 N 3,562,055.92 3,560,503.58 11/01/2000
850200328 N/A 08/01/2010 N 3,546,745.63 3,545,528.52 11/01/2000
850200267 N/A 07/01/2015 N 3,495,750.12 3,494,595.70 11/01/2000
850200281 N/A 08/01/2010 N 3,496,478.59 3,495,105.48 11/01/2000
850200233 N/A 03/01/2010 N 3,402,720.68 3,399,776.31 11/01/2000
700200249 N/A 04/01/2010 N 3,425,000.00 3,425,000.00 11/01/2000
850200323 N/A 07/01/2010 N 3,395,101.12 3,393,704.00 11/01/2000
850200291 N/A 09/01/2010 N 3,396,366.41 3,393,454.22 11/01/2000
850200308 N/A 05/01/2015 N 3,301,242.35 3,291,578.22 11/01/2000
850200321 N/A 07/01/2015 N 3,272,488.22 3,263,431.46 11/01/2000
310900045 N/A 03/01/2010 N 3,287,602.56 3,286,099.33 11/01/2000
850200311 N/A 06/01/2010 N 2,994,282.20 2,993,185.08 11/01/2000
850200313 N/A 06/01/2010 N 2,988,263.07 2,985,605.72 11/01/2000
310900065 N/A 05/01/2010 N 2,986,269.30 2,983,733.40 11/01/2000
310900094 N/A 06/01/2010 N 2,993,769.33 2,992,529.91 11/01/2000
700200336 N/A 07/01/2010 N 2,796,027.73 2,794,899.32 11/01/2000
310900053 N/A 03/01/2010 N 2,585,317.45 2,583,425.98 11/01/2000
310900147 N/A 08/01/2010 N 2,497,090.52 2,495,893.02 11/01/2000
310900097 N/A 06/01/2015 N 2,374,447.35 2,368,225.09 11/01/2000
310900118 N/A 06/01/2010 N 2,395,056.71 2,394,076.62 10/01/2000
310900153 N/A 08/01/2010 N 2,397,727.85 2,396,865.10 11/01/2000
310900120 N/A 06/01/2010 N 2,345,661.20 2,344,840.82 11/01/2000
310900126 N/A 06/01/2010 N 2,291,893.13 2,290,097.09 11/01/2000
310851628 N/A 08/01/2009 N 2,185,045.37 2,183,039.21 11/01/2000
310900039 N/A 01/01/2010 N 2,171,854.33 2,168,910.42 11/01/2000
310900067 N/A 04/01/2010 N 2,189,395.06 2,187,850.90 11/01/2000
310900111 N/A 07/01/2010 N 2,196,721.44 2,195,778.65 11/01/2000
850200290 N/A 09/01/2010 N 2,123,692.67 2,122,873.17 11/01/2000
850200314 N/A 06/01/2010 N 2,095,974.52 2,095,200.13 11/01/2000
850200258 N/A 05/01/2010 N 2,019,897.72 2,019,040.57 10/01/2000
850200300 N/A 02/01/2010 N 1,999,124.81 1,996,077.10 11/01/2000
850200296 N/A 10/01/2014 N 1,985,421.06 1,984,368.79 11/01/2000
850200289 N/A 09/01/2010 N 1,998,306.16 1,997,115.96 11/01/2000
850200306 N/A 05/01/2015 N 1,971,002.46 1,965,255.84 11/01/2000
850200276 N/A 08/01/2010 N 1,996,319.23 1,994,684.23 11/01/2000
310900062 N/A 03/01/2010 N 1,979,358.84 1,976,525.16 11/01/2000
310900113 N/A 06/01/2010 N 1,995,583.13 1,994,684.16 11/01/2000
310900121 N/A 06/01/2010 N 1,995,851.96 1,995,027.18 11/01/2000
850200278 N/A 08/01/2010 N 1,972,873.61 1,972,022.02 11/01/2000
310900116 N/A 06/01/2010 N 1,947,451.41 1,944,477.51 11/01/2000
310900042 N/A 01/01/2010 N 1,945,462.47 1,944,615.58 11/01/2000
310900131 N/A 07/01/2010 N 1,917,216.44 1,916,421.36 11/01/2000
310900119 N/A 06/01/2020 N 1,890,031.14 1,887,735.48 11/01/2000
310900069 N/A 03/01/2015 N 1,692,529.66 1,687,926.80 11/01/2000
310900096 N/A 06/01/2010 N 1,693,850.39 1,692,480.15 11/01/2000
310900114 N/A 06/01/2010 N 1,695,934.85 1,695,085.25 11/01/2000
310900127 N/A 06/01/2010 N 1,646,385.47 1,645,651.93 11/01/2000
310900066 N/A 03/01/2010 N 1,615,064.74 1,613,765.44 11/01/2000
310900080 N/A 05/01/2015 N 1,592,233.79 1,588,748.80 11/01/2000
310900091 N/A 05/01/2010 N 1,595,593.05 1,594,834.30 11/01/2000
310900138 N/A 07/01/2010 N 1,597,579.21 1,596,880.59 11/01/2000
310851150 N/A 09/01/2018 N 1,480,522.53 1,477,488.81 11/01/2000
310900048 N/A 02/01/2010 N 1,488,330.99 1,487,038.15 11/01/2000
310900085 N/A 04/01/2010 N 1,491,777.86 1,490,544.72 11/01/2000
310900122 N/A 07/01/2010 N 1,497,689.24 1,497,019.59 11/01/2000
310900132 N/A 06/01/2010 N 1,489,930.30 1,487,530.57 11/01/2000
310900152 N/A 08/01/2015 N 1,491,995.91 1,488,125.09 11/01/2000
310900161 N/A 08/01/2010 N 1,497,562.71 1,496,511.59 11/01/2000
310900107 N/A 05/01/2010 N 1,395,803.44 1,394,665.39 11/01/2000
310900060 N/A 02/01/2010 N 1,360,554.75 1,359,542.75 11/01/2000
310900092 N/A 05/01/2010 N 1,321,226.07 1,320,570.80 11/01/2000
310900144 N/A 08/01/2010 N 1,323,670.64 1,323,152.88 11/01/2000
850200304 N/A 04/01/2010 N 1,296,408.36 1,295,952.15 11/01/2000
310900070 N/A 03/01/2010 N 1,292,246.55 1,291,237.16 11/01/2000
310900095 N/A 05/01/2010 N 1,278,720.52 1,273,455.88 11/01/2000
310900093 N/A 06/01/2010 N 1,196,044.57 1,195,182.12 11/01/2000
310900108 N/A 06/01/2010 N 1,195,787.28 1,194,854.82 11/01/2000
850200299 N/A 01/01/2015 N 1,145,613.55 1,142,380.21 11/01/2000
310900081 N/A 04/01/2010 N 1,065,406.44 1,059,620.31 11/01/2000
310900148 N/A 08/01/2015 N 1,094,413.59 1,091,723.93 11/01/2000
310900157 N/A 08/01/2010 N 1,098,831.76 1,098,366.30 11/01/2000
310900143 N/A 07/01/2010 N 1,072,299.11 1,071,468.52 11/01/2000
310900117 N/A 07/01/2010 N 1,018,525.79 1,018,105.02 11/01/2000
310900087 N/A 04/01/2010 N 994,663.56 993,867.77 11/01/2000
310900100 N/A 06/01/2020 N 993,588.66 992,068.98 11/01/2000
310900104 N/A 07/01/2015 N 991,936.97 989,286.54 11/01/2000
310900136 N/A 07/01/2010 N 998,427.07 997,969.10 11/01/2000
310900159 N/A 09/01/2015 N 997,138.20 994,481.70 11/01/2000
310900110 N/A 06/01/2015 N 870,902.17 868,691.99 11/01/2000
310900103 N/A 06/01/2020 N 755,468.16 754,403.99 11/01/2000
310900134 N/A 07/01/2010 N 758,222.16 757,681.40 11/01/2000
310900150 N/A 08/01/2015 N 715,348.52 713,590.45 11/01/2000
310900179 N/A 09/01/2010 N 679,585.51 679,327.98 11/01/2000
310900101 N/A 06/01/2020 N 596,339.22 595,476.93 11/01/2000
Totals 838,515,496.97 837,951,868.02
</TABLE>
<TABLE>
Appraisal Appraisal Res Mod
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>
11/15/2000 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>
11/15/2000 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
<S> <C> <C> <C>
11/15/2000 8.249014% 8.195702% 121
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Delinquency Loan Detail
Offering # of Current Outstanding Status of
Loan Number Document Months Paid Through P & I P & I Mortgage
Cross Delinq. Date Advances Advances** Loan(1)
Reference
<S> <C> <C> <C> <C> <C> <C>
850200265 25 0 10/01/2000 68,195.53 68,195.53 B
310900118 81 0 10/01/2000 18,104.42 18,104.42 B
850200258 91 0 10/01/2000 15,151.27 15,151.27 B
Totals 3 101,451.22 101,451.22
</TABLE>
<TABLE>
<CAPTION>
Resolution Actual Outstanding Bank-
Loan Number Strategy Servicing Foreclosure Principal Servicing ruptcy REO
Code (2) Transfer Date Date Balance Advances Date Date
<S> <C> <C> <C> <C> <C> <C> <C>
850200265 8,738,940.59 0.00
310900118 2,395,056.74 0.00
850200258 2,019,897.72 0.00
Totals 13,153,895.05 0.00
</TABLE>
<TABLE>
Totals By Deliquency Code:
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances Balance Advances
<S> <C> <C> <C> <C>
Totals for status code = B ( 3 Loans) 101,451.22 101,451.22 13,153,895.05 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
