|
|
|
|
|
|
|
|
|
|
Previous: BANC OF AMERCIA COM MORT PAS THRU CER SERIES 2000-2, 8-K, 2000-11-29 |
Next: MUNICIPAL INVESTMENT TRUST FD INTER TER SER 415 DEF ASST FDS, 497, 2000-11-29 |
Wells Fargo Bank MN, N. A.
Corporate Trust Services Banc of America Commercial Mortgage Inc.
11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates
Columbia, MD 21044 Series 2000-2
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
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 - 14
Principal Prepayment Detail 15
Historical Detail 16
Delinquency Loan Detail 17 - 18
Specially Serviced Loan Detail 19 - 20
Modified Loan Detail 21
Liquidated Loan Detail 22
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.
Depositor
Banc of America Commercial Mortgage Inc.
100 North Tryon Street
Charlotte, NC 28255
Contact: David Gertner
Phone Number: (704) 388-3621
Master Servicer
ORIX Real Estate Capital Markets, LLC
1717 Main Street, 14th Floor
Dallas, TX 75201
Contact: Paul G. Smyth
Phone Number: (214) 237-2010
Special Servicer
Lennar Partners, Inc.
700 N.W. 107th Avenue
Miami, FL 33172
Contact: Steve Bruha
Phone Number: (305) 229-6614
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 05947UBA5 7.020000% 198,316,225.00 198,316,225.00 600,872.09
A-2 05947UBB3 7.197000% 477,137,063.00 477,137,063.00 0.00
B 05947UBD9 7.378000% 37,816,366.00 37,816,366.00 0.00
C 05947UBE7 7.438000% 24,469,413.00 24,469,413.00 0.00
D 05947UBF4 7.516000% 17,795,938.00 17,795,938.00 0.00
E 05947UBG2 7.634000% 8,897,968.00 8,897,968.00 0.00
F 05947UBH0 7.917000% 11,122,461.00 11,122,461.00 0.00
G 05947UBJ6 8.159900% 17,795,937.00 17,795,937.00 0.00
H 05947UBK3 8.299900% 11,122,460.00 11,122,460.00 0.00
J 05947UAT5 7.000000% 34,479,629.00 34,479,629.00 0.00
K 05947UAU2 7.000000% 5,561,230.00 5,561,230.00 0.00
L 05947UAV0 7.000000% 6,673,476.00 6,673,476.00 0.00
M 05947UAW8 7.000000% 2,224,492.00 2,224,492.00 0.00
N 05947UAX6 7.000000% 6,673,477.00 6,673,477.00 0.00
O 05947UAY4 7.000000% 4,448,984.00 4,448,984.00 0.00
P 05947UAZ1 7.000000% 24,469,414.00 24,469,414.00 0.00
V N/A 0.000000% 0.00 0.00 0.00
R-I N/A 0.000000% 0.00 0.00 0.00
R-II N/A 0.000000% 0.00 0.00 0.00
R-IIU N/A 0.000000% 0.00 0.00 0.00
R-III N/A 0.000000% 0.00 0.00 0.00
889,004,533.00 889,004,533.00 600,872.09
</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 05947UBA5 1,160,149.92 0.00 0.00 1,761,022.01
A-2 05947UBB3 2,861,629.54 0.00 0.00 2,861,629.54
B 05947UBD9 232,507.62 0.00 0.00 232,507.62
C 05947UBE7 151,669.58 0.00 0.00 151,669.58
D 05947UBF4 111,461.89 0.00 0.00 111,461.89
E 05947UBG2 56,605.91 0.00 0.00 56,605.91
F 05947UBH0 73,380.44 0.00 0.00 73,380.44
G 05947UBJ6 121,010.89 0.00 0.00 121,010.89
H 05947UBK3 76,929.42 0.00 0.00 76,929.42
J 05947UAT5 201,131.17 0.00 0.00 201,131.17
K 05947UAU2 32,440.51 0.00 0.00 32,440.51
L 05947UAV0 38,928.61 0.00 0.00 38,928.61
M 05947UAW8 12,976.20 0.00 0.00 12,976.20
N 05947UAX6 38,928.62 0.00 0.00 38,928.62
O 05947UAY4 25,952.41 0.00 0.00 25,952.41
P 05947UAZ1 142,738.25 0.00 0.00 142,738.25
V N/A 0.00 0.00 0.00 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-IIU N/A 0.00 0.00 0.00 0.00
R-III N/A 0.00 0.00 0.00 0.00
5,338,440.98 0.00 0.00 5,939,313.07
</TABLE>
<TABLE>
<CAPTION>
Current
Subordination
Class CUSIP Ending Balance Level(1)
<S> <C> <C> <C>
A-1 05947UBA5 197,715,352.91 24.04%
A-2 05947UBB3 477,137,063.00 24.04%
B 05947UBD9 37,816,366.00 19.78%
C 05947UBE7 24,469,413.00 17.03%
D 05947UBF4 17,795,938.00 15.02%
E 05947UBG2 8,897,968.00 14.02%
F 05947UBH0 11,122,461.00 12.77%
G 05947UBJ6 17,795,937.00 10.77%
H 05947UBK3 11,122,460.00 9.51%
J 05947UAT5 34,479,629.00 5.63%
K 05947UAU2 5,561,230.00 5.01%
L 05947UAV0 6,673,476.00 4.26%
M 05947UAW8 2,224,492.00 4.01%
N 05947UAX6 6,673,477.00 3.26%
O 05947UAY4 4,448,984.00 2.75%
P 05947UAZ1 24,469,414.00 0.00%
V N/A 0.00 0.00%
R-I N/A 0.00 0.00%
R-II N/A 0.00 0.00%
R-IIU N/A 0.00 0.00%
R-III N/A 0.00 0.00%
888,403,660.91
</TABLE>
<TABLE>
<CAPTION>
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<S> <C> <C> <C> <C>
X 05947UBC1 1.093959% 889,004,553.00 889,004,553.00
</TABLE>
<TABLE>
<CAPTION>
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<S> <C> <C> <C> <C> <C>
X 05947UBC1 810,445.67 0.00 810,445.67 888,403,660.91
<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 05947UBA5 1,000.00000000 3.02986853 5.85000002
A-2 05947UBB3 1,000.00000000 0.00000000 5.99750001
B 05947UBD9 1,000.00000000 0.00000000 6.14833324
C 05947UBE7 1,000.00000000 0.00000000 6.19833341
D 05947UBF4 1,000.00000000 0.00000000 6.26333324
E 05947UBG2 1,000.00000000 0.00000000 6.36166707
F 05947UBH0 1,000.00000000 0.00000000 6.59750032
G 05947UBJ6 1,000.00000000 0.00000000 6.79991675
H 05947UBK3 1,000.00000000 0.00000000 6.91658320
J 05947UAT5 1,000.00000000 0.00000000 5.83333336
K 05947UAU2 1,000.00000000 0.00000000 5.83333363
L 05947UAV0 1,000.00000000 0.00000000 5.83333333
M 05947UAW8 1,000.00000000 0.00000000 5.83333183
N 05947UAX6 1,000.00000000 0.00000000 5.83333396
O 05947UAY4 1,000.00000000 0.00000000 5.83333408
P 05947UAZ1 1,000.00000000 0.00000000 5.83333340
V N/A 0.00000000 0.00000000 0.00000000
R-I N/A 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000
R-IIU 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 05947UBA5 0.00000000 0.00000000 996.97013147
A-2 05947UBB3 0.00000000 0.00000000 1,000.00000000
B 05947UBD9 0.00000000 0.00000000 1,000.00000000
C 05947UBE7 0.00000000 0.00000000 1,000.00000000
D 05947UBF4 0.00000000 0.00000000 1,000.00000000
E 05947UBG2 0.00000000 0.00000000 1,000.00000000
F 05947UBH0 0.00000000 0.00000000 1,000.00000000
G 05947UBJ6 0.00000000 0.00000000 1,000.00000000
H 05947UBK3 0.00000000 0.00000000 1,000.00000000
J 05947UAT5 0.00000000 0.00000000 1,000.00000000
K 05947UAU2 0.00000000 0.00000000 1,000.00000000
L 05947UAV0 0.00000000 0.00000000 1,000.00000000
M 05947UAW8 0.00000000 0.00000000 1,000.00000000
N 05947UAX6 0.00000000 0.00000000 1,000.00000000
O 05947UAY4 0.00000000 0.00000000 1,000.00000000
P 05947UAZ1 0.00000000 0.00000000 1,000.00000000
V N/A 0.00000000 0.00000000 0.00000000
R-I N/A 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000
R-IIU 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 05947UBC1 1,000.00000000 0.91163278 0.00000000 999.32410683
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 1,065,662.04
Servicing Advances Outstanding 0.00
Reimbursement for Interest on Advances 0.00
paid from general collections
Reimbursement for Interest On Servicing 0.00
Advances paid from general collections
</TABLE>
<TABLE>
<CAPTION>
Master Servicing Fee Breakdowns
<S> <C>
Current Period Accrued Master Servicing Fees 92,243.21
Less Delinquent Master Servicing Fees 16,633.24
Less Reductions to Servicing Fees 0.00
Plus Master Servicing Fees for Delinquent Payments Received 20,669.73
Plus Adjustments for Prior Master Servicing Calculation 0.00
Total Master Servicing Fees Collected 96,279.70
</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 1,160,149.92 0.00 1,160,149.92 0.00
A-2 2,861,629.54 0.00 2,861,629.54 0.00
X 810,445.67 0.00 810,445.67 0.00
B 232,507.62 0.00 232,507.62 0.00
C 151,669.58 0.00 151,669.58 0.00
D 111,461.89 0.00 111,461.89 0.00
E 56,605.91 0.00 56,605.91 0.00
F 73,380.44 0.00 73,380.44 0.00
G 121,010.89 0.00 121,010.89 0.00
H 76,929.42 0.00 76,929.42 0.00
J 201,131.17 0.00 201,131.17 0.00
K 32,440.51 0.00 32,440.51 0.00
L 38,928.61 0.00 38,928.61 0.00
M 12,976.20 0.00 12,976.20 0.00
N 38,928.62 0.00 38,928.62 0.00
O 25,952.41 0.00 25,952.41 0.00
P 142,738.25 0.00 142,738.25 0.00
Total 6,148,886.65 0.00 6,148,886.65 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 1,160,149.92 0.00
A-2 0.00 2,861,629.54 0.00
X 0.00 810,445.67 0.00
B 0.00 232,507.62 0.00
C 0.00 151,669.58 0.00
D 0.00 111,461.89 0.00
E 0.00 56,605.91 0.00
F 0.00 73,380.44 0.00
G 0.00 121,010.89 0.00
H 0.00 76,929.42 0.00
J 0.00 201,131.17 0.00
K 0.00 32,440.51 0.00
L 0.00 38,928.61 0.00
M 0.00 12,976.20 0.00
N 0.00 38,928.62 0.00
O 0.00 25,952.41 0.00
P 0.00 142,738.25 0.00
Total 0.00 6,148,886.65 0.00
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 6,749,758.74
Principal Distributin Amount 600,872.09
(a) Principal portion of Monthly Payments 600,872.09
and any Assumed Monthly Payments
(b) Principal Prepayments 0.00
(c) Collection of Principal on a Balloon 0.00
Loan after its stated Maturity Date
(d) Liquidation Proceeds and Insurance 0.00
Proceeds received on a Mortgage Loan
(e) Liquidation Proceeds, Insurance Proceeds, 0.00
or REO Revenues received on an REO
Plus the excess of the prior Principal Distribution 0.00
Amount over the principal paid to the Sequential Pay
Certificates
Aggregate Number of Outstanding Loans 128
Aggregate Stated Principal Balance of the Mortgage Pool before distribution 889,004,533.62
Aggregate Stated Principal Balance of the Mortgage Pool after distribution 888,403,661.53
Total Master Servicing and Special Servicing Fee paid 96,279.70
Master Servicing Fee Paid 96,279.70
Special Servcing Fee Paid 0.00
Trustee Fee Paid 1,989.81
Interest Reserve Deposit 0.00
Interest Reserve Withdrawal 0.00
Additional Trust Fund Expenses 0.00
(i) Fees paid to Special Servicer 0.00
(ii) Interest on Advances 0.00
(iii) Other Expenses of the Trust 0.00
</TABLE>
<TABLE>
<CAPTION>
Appraisal Reduction Amount
Appraisal Cumulative Date Appraisal
Loan Reduction ASER Reduction
Number Amount Amount Effected
<S> <C> <C> <C>
None
Total
<FN>
(1) The Available Distribution Amount includes any Prepayment Premiums.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings
Class Cusip Fitch Moody's S&P
<S> <C> <C> <C> <C>
A-1 05947UBA5 X Aaa AAA
A-2 05947UBB3 X Aaa AAA
X 05947UBC1 X Aaa AAA
B 05947UBD9 X Aa2 AA
C 05947UBE7 X A1 A+
D 05947UBF4 X A2 A
E 05947UBG2 X A3 A-
F 05947UBH0 X Baa1 BBB+
G 05947UBJ6 X Baa2 BBB
H 05947UBK3 X Baa3 BBB-
J 05947UAT5 X NR BB+
K 05947UAU2 X Ba2 BB
L 05947UAV0 X Ba3 BB-
M 05947UAW8 X B1 B+
N 05947UAX6 X B2 B
O 05947UAY4 X B3 B-
P 05947UAZ1 X NR NR
</TABLE>
<TABLE>
<CAPTION>
Current Ratings(1)
Class Cusip Fitch Moody's S&P
<S> <C> <C> <C> <C>
A-1 05947UBA5 X Aaa AAA
A-2 05947UBB3 X Aaa AAA
X 05947UBC1 X Aaa AAA
B 05947UBD9 X Aa2 AA
C 05947UBE7 X A1 A+
D 05947UBF4 X A2 A
E 05947UBG2 X A3 A-
F 05947UBH0 X Baa1 BBB+
G 05947UBJ6 X Baa2 BBB
H 05947UBK3 X Baa3 BBB-
J 05947UAT5 X NR BB+
K 05947UAU2 X Ba2 BB
L 05947UAV0 X Ba3 BB-
M 05947UAW8 X B1 B+
N 05947UAX6 X B2 B
O 05947UAY4 X B3 B-
P 05947UAZ1 X NR 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) 438-2000
</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 3 2,512,947.62 0.28 134 8.1467 1.533395
1,000,000 to 1,999,999 24 37,701,783.81 4.24 112 8.2446 1.432538
2,000,000 to 2,999,999 28 70,119,303.28 7.89 111 8.3690 1.390699
3,000,000 to 3,999,999 9 31,159,092.97 3.51 100 7.8400 1.293068
4,000,000 to 4,999,999 12 54,446,153.21 6.13 97 8.1641 1.377545
5,000,000 to 7,499,999 16 102,406,063.89 11.53 106 8.1547 1.319546
7,500,000 to 9,999,999 11 91,191,710.66 10.26 113 8.0265 1.278642
10,000,000 to 14,999,999 11 145,067,662.90 16.33 110 8.0522 1.411539
15,000,000 to 19,999,999 4 65,397,025.15 7.36 100 8.0987 1.330783
20,000,000 to 29,999,999 8 199,805,597.20 22.49 112 8.2029 1.334682
30,000,000 and greater 2 88,596,320.84 9.97 109 8.3111 1.747979
Totals 128 888,403,661.53 100.00 109 8.1574 1.390968
</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 8,158,930.44 0.92 112 8.3124 1.689759
Alaska 1 2,812,581.04 0.32 115 8.2800 1.520900
Arizona 5 41,877,371.69 4.71 112 8.3037 1.244654
California 33 149,584,971.76 16.84 111 8.2104 1.424602
Colorado 1 15,405,609.40 1.73 110 7.8000 1.506700
Connecticut 2 7,736,409.39 0.87 110 8.3182 1.679257
Florida 32 137,840,677.01 15.52 110 8.0135 1.314834
Georgia 10 41,477,744.34 4.67 105 8.0673 1.472086
Illinois 6 39,464,438.85 4.44 112 8.6660 1.285892
Iowa 1 4,872,076.57 0.55 109 8.3400 1.226400
Kansas 2 4,373,462.24 0.49 110 8.7366 1.312766
Kentucky 2 27,660,679.06 3.11 110 8.3528 1.246053
Maryland 4 33,304,725.98 3.75 116 7.9620 1.817558
Massachusetts 1 5,446,806.38 0.61 110 8.0800 1.880800
Michigan 2 17,515,575.72 1.97 111 8.4453 1.357265
Minnesota 1 13,864,852.64 1.56 105 7.6000 1.367200
Nevada 6 58,430,557.34 6.58 112 8.0212 1.296275
New Jersey 2 15,219,737.54 1.71 111 8.5897 1.228168
New York 7 45,081,515.34 5.07 92 7.8983 1.368245
North Carolina 3 14,093,184.02 1.59 91 7.5404 1.299080
Ohio 2 8,442,068.71 0.95 112 8.0516 1.739586
Pennsylvania 1 2,075,936.58 0.23 108 8.1400 1.250600
South Carolina 1 1,573,621.88 0.18 117 8.0200 1.375700
Tennessee 5 27,572,402.49 3.10 111 7.5766 1.521447
Texas 18 116,416,427.36 13.10 104 8.3285 1.431889
Virginia 3 36,438,827.66 4.10 115 8.4313 1.242810
Washington 1 6,308,635.88 0.71 112 8.6600 1.371100
Washington,DC 2 3,520,747.81 0.40 111 7.8624 1.354624
West Virginia 1 1,833,086.39 0.21 104 8.0200 1.252100
Totals 157 888,403,661.53 100.00 109 8.1574 1.390968
</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>
6.499% or less 1 6,368,925.29 0.72 97 6.4640 1.559960
6.500% to 6.999% 3 23,992,979.18 2.70 97 6.8529 1.484319
7.000% to 7.249% 5 24,822,583.87 2.79 114 7.0476 1.343848
7.250% to 7.499% 1 7,344,138.56 0.83 101 7.4900 1.553792
7.500% to 7.749% 10 61,543,708.05 6.93 104 7.6106 1.606119
7.750% to 7.999% 18 156,928,655.25 17.66 110 7.9129 1.421495
8.000% to 8.499% 58 391,198,903.00 44.03 110 8.2327 1.365730
8.500% to 8.999% 27 207,733,801.05 23.38 107 8.6638 1.336298
9.000% to 9.499% 2 3,281,755.49 0.37 110 9.3056 1.524493
9.500% and greater 3 5,188,211.79 0.58 111 9.7162 1.278662
Totals 128 888,403,661.53 100.00 109 8.1574 1.390968
</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 101 742,075,901.95 83.53 111 8.2760 1.391907
13 to 24 months 19 107,411,051.80 12.09 95 7.7459 1.402690
25 to 36 months 7 34,164,491.96 3.85 109 6.9608 1.338530
37 months and greater 1 4,752,215.82 0.53 46 7.5400 1.356292
Totals 128 888,403,661.53 100.00 109 8.1574 1.390968
</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 3 14,375,572.29 1.62 106 8.3223 1.185362
1.20 to 1.24 23 213,217,144.18 24.00 110 8.2639 1.207544
1.25 to 1.29 34 203,177,913.58 22.87 108 8.2868 1.262600
1.30 to 1.34 19 123,359,521.23 13.89 107 8.0911 1.310599
1.35 to 1.39 11 57,207,478.26 6.44 99 8.1100 1.366492
1.40 to 1.49 14 59,686,152.90 6.72 115 8.2786 1.421426
1.50 to 1.59 10 101,466,732.27 11.42 107 7.8949 1.539362
1.60 to 1.69 3 6,513,673.85 0.73 109 8.5701 1.617182
1.70 to 1.79 2 6,277,464.02 0.71 109 8.1068 1.749794
1.80 to 1.89 2 56,463,414.30 6.36 110 8.0616 1.878924
1.90 to 1.99 1 1,740,589.78 0.20 110 8.2700 1.967600
2.00 and greater 6 44,918,004.87 5.06 117 7.7506 2.065629
Totals 128 888,403,661.53 100.00 109 8.1574 1.390968
</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 8 23,771,796.84 2.68 101 8.4868 1.383925
Lodging 16 87,065,809.85 9.80 109 8.3355 1.714955
Multi-Family 49 238,691,107.40 26.87 106 8.0836 1.262608
Office 48 402,185,698.85 45.27 109 8.1137 1.391501
Retail 29 119,490,751.60 13.45 113 8.2416 1.369058
Self Storage 7 17,198,496.99 1.94 110 8.2597 1.681753
Totals 157 888,403,661.53 100.00 109 8.1574 1.390968
</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>
60 months or less 4 20,111,966.78 2.26 49 8.2612 1.308661
61 to 84 months 2 22,345,825.27 2.52 72 8.3923 1.265789
85 to 108 months 30 170,685,302.40 19.21 103 7.8448 1.421751
109 to 132 months 87 662,991,909.11 74.63 112 8.2392 1.388164
133 to 156 months 1 7,899,332.96 0.89 152 7.1400 1.419046
157 months and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 124 884,034,336.52 99.51 108 8.1576 1.390022
</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>
60 months or less 0 0.00 0.00 0 0.0000 0.000000
61 to 84 months 0 0.00 0.00 0 0.0000 0.000000
85 to 108 months 0 0.00 0.00 0 0.0000 0.000000
109 to 132 months 1 1,594,782.00 0.18 114 7.6600 1.299100
133 to 156 months 0 0.00 0.00 0 0.0000 0.000000
157 months and greater 3 2,774,543.01 0.31 164 8.3736 1.744947
Totals 4 4,369,325.01 0.49 146 8.1131 1.582215
</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 1 14,200,000.00 1.60 115 7.7700 2.000300
224 months or less 1 54,468,063.84 6.13 110 8.0800 1.880800
225 to 249 months 3 18,859,767.39 2.12 114 8.0260 1.500923
250 to 274 months 1 7,899,332.96 0.89 152 7.1400 1.419046
275 to 299 months 33 171,728,513.75 19.33 106 8.4429 1.416958
300 to 324 months 1 4,752,215.82 0.53 46 7.5400 1.356292
325 to 349 months 35 245,416,654.70 27.62 102 7.8342 1.320250
350 months and greater 49 366,709,788.06 41.28 113 8.3036 1.321684
Totals 124 884,034,336.52 99.51 108 8.1576 1.390022
</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 128 888,403,661.53 100.00 109 8.1574 1.390968
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 128 888,403,661.53 100.00 109 8.1574 1.390968
<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 the related
mortgage loan as disclosed in the offering document.
Note: (i) "Scheduled Balance" has the meaning assigned thereto in the CMSA
Standard Information Package.
</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>
51642 B1 RT Riverside CA 159,456.36 10,973.56 8.060%
52458 B2 RT Various Various 95,009.83 0.00 7.770%
52314 B3 RT Oconee GA 62,045.56 3,411.73 8.390%
51826 B4 RT Orange CA 59,202.42 3,326.21 8.410%
180602 H1 RT Maricopa AZ 56,589.72 3,170.18 8.392%
51835 B5 RT Pinellas FL 52,502.70 2,756.87 8.590%
52050 B6 RT Spokane WA 47,080.23 4,738.17 8.660%
51903 B7 RT Tarrant TX 42,691.12 2,290.32 8.500%
163162 H2 RT Orange CA 30,468.77 4,254.02 7.997%
52070 B8 RT Los Angeles CA 25,636.79 2,493.15 8.650%
51656 B9 RT Clay FL 18,881.64 1,223.56 8.200%
51653 B10 RT Orange CA 17,746.54 1,385.09 7.830%
278350 H3 RT Harris TX 21,340.04 639.88 9.562%
51591 B11 RT Houston GA 17,500.65 1,158.13 8.180%
51619 B12 RT Los Angeles CA 18,081.87 1,809.79 8.840%
51305 B13 RT Maricopa AZ 12,801.98 1,598.49 7.000%
51592 B14 RT Houston GA 14,636.25 932.37 8.220%
52649 B15 RT White TN 13,412.14 896.27 8.000%
52130 B16 RT Chesterfield VA 13,582.10 876.12 8.110%
51597 B17 RT Du Page IL 13,148.25 824.86 8.290%
51566 B18 RT Jefferson WV 12,665.95 934.50 8.020%
281595 H4 RT Tarrant TX 13,018.90 708.17 8.411%
52347 B19 RT Georgetown SC 10,883.91 2,359.89 8.020%
51852 B20 RT Los Angeles CA 8,811.76 3,476.98 8.350%
51393 B21 RT Tulare CA 6,065.30 2,818.89 8.335%
51394 B22 RT Tulare CA 5,191.44 2,351.82 8.460%
277025 H5 MF Palm Beach FL 206,253.83 14,503.27 8.030%
277035 H6 MF Broward FL 179,679.00 12,480.09 7.980%
277070 H7 MF Clark NV 146,285.80 10,533.10 7.980%
277060 H8 MF Clark NV 70,709.08 5,091.30 7.980%
52027 B23 MF Maricopa AZ 185,068.92 10,239.82 8.440%
52542 B24 MF Clark NV 104,017.20 7,138.62 7.930%
52370 B25 MF Dade FL 92,190.44 5,511.02 8.287%
51963 B26 MF Fayette KY 78,036.09 4,395.02 8.420%
52097 B27 MF Essex NJ 69,744.17 4,937.38 8.570%
52096 B28 MF Travis TX 49,761.60 2,619.19 8.600%
51836 B29 MF Orange CA 35,135.57 4,357.52 8.140%
52024 B30 MF Leon FL 33,886.05 2,283.79 8.020%
51580 B31 MF Polk IA 35,004.84 2,117.71 8.340%
50221 B32 MF Whitfield GA 30,877.33 3,427.24 7.540%
513561 H9 MF Tarrant TX 30,162.27 5,057.07 7.514%
52257 B33 MF Kent MI 31,800.29 2,190.19 7.960%
51823 B34 MF Travis TX 26,070.23 2,058.74 7.820%
51641 B35 MF St. Mary's MD 25,269.43 2,108.24 7.700%
51920 B36 MF Duval FL 24,563.26 1,777.01 7.970%
52149 B37 MF Miami-Dade FL 24,281.90 1,741.91 7.890%
51315 B38 MF Los Angeles CA 19,399.63 2,422.29 7.000%
51575 B39 MF San Joaquin CA 22,476.03 1,238.49 8.550%
283360 H10 MF Hamilton OH 20,643.46 1,369.48 8.000%
51676 B40 MF Hillsborough FL 19,133.21 1,224.80 8.210%
51829 B41 MF Los Angeles CA 14,729.63 1,052.96 7.980%
51658 B42 MF Bucks PA 14,558.05 982.09 8.140%
52249 B43 MF Sumner TN 12,996.70 1,069.85 7.560%
51921 B44 MF Finney KS 14,585.83 744.52 8.610%
50598 B45 MF Bronx NY 11,977.66 1,279.71 7.530%
600006 B46 MF Tarrant TX 10,218.94 682.07 8.040%
51531 B47 MF Santa Cruz CA 9,572.31 822.64 7.710%
51659 B48 MF Pima AZ 7,463.64 524.82 8.030%
51059 B49 MF Champaign IL 5,762.04 859.42 6.570%
51961 B50 OF Various TX 255,288.32 26,565.18 8.680%
52804 B51 OF Norfolk City VA 194,433.77 10,097.22 8.500%
51647 B52 OF Cook IL 198,242.67 8,940.59 8.840%
52323 B53 OF Anne Arundel MD 142,559.68 10,992.97 7.670%
176225 H11 OF New York NY 127,733.91 8,127.31 8.300%
51834 B54 OF Fayette KY 121,003.21 7,429.89 8.310%
51830 B55 OF Denver CO 103,528.42 8,051.51 7.800%
52134 B56 OF Shelby TN 101,313.58 23,174.00 7.895%
510238 H12 OF Duval FL 87,508.13 10,932.44 6.931%
52721 B57 OF Hillsborough FL 101,374.78 6,056.34 8.250%
51552 B58 OF Ramsey MN 90,790.51 8,059.95 7.600%
52644 B59 OF Los Angeles CA 100,474.66 5,210.84 8.488%
51962 B60 OF Dallas TX 66,631.72 6,933.66 8.680%
50957 B61 OF Mecklenburg NC 48,423.92 6,706.92 6.750%
50945 B62 OF Dallas TX 49,161.36 6,219.75 7.005%
52286 B63 OF Du Page IL 55,375.78 3,660.35 8.060%
281300 H13 OF Harris TX 58,215.24 3,096.41 8.478%
51504 B64 OF Fairfax VA 56,665.62 6,550.30 8.280%
513597 H14 OF Westchester NY 47,070.17 11,620.12 7.140%
162160 H15 OF New York NY 47,418.97 7,956.59 7.490%
51880 B65 OF Bowie TX 53,192.90 2,930.35 8.410%
51873 B66 OF Sacramento CA 50,561.08 2,820.88 8.400%
51528 B67 OF Fulton GA 46,182.41 6,031.10 7.940%
52463 B68 OF Anne Arundel MD 50,984.50 4,739.68 8.800%
52258 B69 OF Dallas TX 45,299.03 2,940.54 8.120%
521564 H16 OF Shelby TN 35,481.19 5,449.46 6.464%
540310 H17 OF Los Angeles CA 38,843.10 3,808.99 7.500%
178365 H18 OF Middlesex NJ 42,884.69 2,214.74 8.622%
51849 B70 OF Maricopa AZ 37,644.10 2,541.46 8.100%
52308 B71 OF Wake NC 33,834.26 3,192.78 8.760%
52342 B72 OF San Francisco CA 29,883.59 2,095.85 7.900%
52049 B73 OF Broward FL 30,287.60 1,499.74 8.590%
513596 H19 OF Nassau NY 20,799.12 4,314.19 7.010%
51817 B74 OF Alameda CA 21,993.53 1,531.57 8.020%
52572 B75 OF Gwinnett GA 21,669.69 1,185.44 8.400%
51839 B76 OF Placer CA 21,875.21 2,374.03 8.490%
51574 B77 OF Butte CA 21,249.48 1,330.71 8.270%
51657 B78 OF Riverside CA 19,977.36 1,332.71 8.140%
52364 B79 OF Juneau AK 20,069.82 2,260.56 8.280%
280630 H20 OF Montgomery AL 20,509.85 928.99 8.779%
51922 B80 OF Washoe NV 18,957.99 1,027.62 8.480%
51650 B81 OF Sullivan TN 16,901.25 1,973.75 8.230%
51929 B82 OF Santa Cruz CA 15,428.23 778.52 8.540%
51833 B83 OF DC DC 13,324.00 936.91 8.030%
52186 B84 OF District of Columbia DC 10,580.31 9,240.25 7.660%
52083 B85 OF DeKalb GA 9,943.06 925.73 8.870%
51571 B86 OF Duval FL 8,631.71 918.03 8.590%
51673 B87 LO Various Various 379,737.38 109,330.38 8.080%
51651 B88 LO Ingham MI 95,668.20 10,064.68 8.620%
51540 B89 LO San Diego CA 93,408.73 10,351.32 8.580%
51821 B90 LO Finney KS 18,348.19 3,443.62 8.840%
51586 B91 LO San Diego CA 16,655.76 1,371.75 9.280%
51926 B92 LO LaSalle IL 12,093.49 777.21 9.870%
51925 B93 LO Bureau IL 9,992.06 642.16 9.870%
52751 B94 IN Washoe NV 43,879.52 5,204.87 8.110%
51672 B95 IN Kings NY 36,444.44 3,377.81 8.860%
280970 H21 IN Los Angeles CA 31,292.72 1,673.09 8.468%
279320 H22 IN Hartford CT 17,523.75 792.57 8.885%
52477 B96 IN Denton TX 14,774.63 1,641.21 8.290%
51598 B97 IN Albany NY 13,854.00 1,636.89 8.400%
51643 B98 IN Baltimore MD 9,658.47 761.47 9.350%
51374 B99 IN Santa Clara CA 6,413.41 571.61 7.750%
51609 B100 SS Broward FL 29,057.54 1,995.13 8.080%
51631 B101 SS Clark NV 19,953.28 2,329.53 8.360%
51652 B102 SS San Diego CA 17,242.43 2,447.35 7.780%
52071 B103 SS Miami-Dade FL 19,638.48 835.85 8.930%
51628 B104 SS Riverside CA 14,791.32 1,835.64 8.160%
51832 B105 SS Orange CA 12,400.91 770.87 8.270%
51633 B106 SS Mecklenburg NC 9,320.83 1,059.77 8.405%
Totals 6,243,119.67 600,872.09
</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>
51642 N/A 01/01/2010 N 22,974,581.47 22,963,607.91 11/01/2000
52458 N/A 06/01/2010 N 14,200,000.00 14,200,000.00 11/01/2000
52314 N/A 07/01/2010 N 8,587,951.01 8,584,539.28 11/01/2000
51826 N/A 04/01/2010 N 8,174,934.44 8,171,608.23 11/01/2000
180602 05/01/2010 05/01/2030 N 7,830,921.94 7,827,751.76 11/01/2000
51835 N/A 02/01/2010 N 7,097,890.19 7,095,133.32 10/01/2000
52050 N/A 03/01/2010 N 6,313,374.05 6,308,635.88 11/01/2000
51903 N/A 04/01/2010 N 5,832,563.11 5,830,272.79 11/01/2000
163162 06/01/2009 06/01/2024 N 4,424,545.57 4,420,291.55 11/01/2000
52070 N/A 07/01/2010 N 3,441,821.03 3,439,327.88 10/01/2000
51656 N/A 12/01/2009 N 2,674,033.02 2,672,809.46 11/01/2000
51653 N/A 11/01/2009 N 2,632,042.18 2,630,657.09 11/01/2000
278350 02/01/2010 02/01/2030 N 2,591,715.82 2,591,075.94 11/01/2000
51591 N/A 11/01/2009 N 2,484,514.85 2,483,356.72 11/01/2000
51619 N/A 09/01/2009 N 2,375,373.27 2,373,563.48 10/01/2000
51305 N/A 10/01/2008 N 2,123,830.76 2,122,232.27 11/01/2000
51592 N/A 01/01/2010 N 2,067,753.25 2,066,820.88 11/01/2000
52649 N/A 07/01/2010 N 1,946,923.70 1,946,027.43 10/01/2000
52130 N/A 05/01/2010 N 1,944,853.23 1,943,977.11 11/01/2000
51597 N/A 11/01/2009 N 1,841,849.69 1,841,024.83 11/01/2000
51566 N/A 07/01/2009 N 1,834,020.89 1,833,086.39 10/01/2000
281595 07/01/2010 07/01/2030 N 1,797,494.68 1,796,786.51 11/01/2000
52347 N/A 08/01/2010 N 1,575,981.77 1,573,621.88 11/01/2000
51852 N/A 03/01/2015 N 1,225,510.69 1,222,033.71 11/01/2000
51393 N/A 12/01/2013 N 845,060.08 842,241.19 10/01/2000
51394 N/A 12/01/2013 N 712,619.93 710,268.11 10/01/2000
277025 12/01/2009 12/01/2029 N 29,828,215.82 29,813,712.55 11/01/2000
277035 12/01/2009 12/01/2029 N 26,147,804.30 26,135,324.21 11/01/2000
277070 12/01/2009 12/01/2029 N 21,288,256.84 21,277,723.74 11/01/2000
277060 12/01/2009 12/01/2029 N 10,289,945.49 10,284,854.19 11/01/2000
52027 N/A 04/01/2010 N 25,464,305.84 25,454,066.02 11/01/2000
52542 N/A 08/01/2010 N 15,232,555.38 15,225,416.76 11/01/2000
52370 N/A 04/01/2010 N 12,919,013.23 12,913,502.21 10/01/2000
51963 N/A 03/01/2010 N 10,762,773.93 10,758,378.91 11/01/2000
52097 N/A 02/01/2010 N 9,450,785.18 9,445,847.80 11/01/2000
52096 N/A 01/01/2005 N 6,719,495.32 6,716,876.13 11/01/2000
51836 N/A 01/01/2010 N 5,012,604.16 5,008,246.64 10/01/2000
52024 N/A 05/01/2010 N 4,906,676.43 4,904,392.65 11/01/2000
51580 N/A 12/01/2009 N 4,874,194.28 4,872,076.57 10/01/2000
50221 N/A 09/01/2004 N 4,755,643.06 4,752,215.82 11/01/2000
513561 03/01/2009 03/01/2024 N 4,661,585.21 4,656,528.14 11/01/2000
52257 N/A 06/01/2010 N 4,639,367.30 4,637,177.11 11/01/2000
51823 N/A 10/01/2004 N 3,871,497.44 3,869,438.70 11/01/2000
51641 N/A 10/01/2009 N 3,811,057.73 3,808,949.49 11/01/2000
51920 N/A 12/01/2009 N 3,579,056.38 3,577,279.37 11/01/2000
52149 N/A 05/01/2010 N 3,573,932.86 3,572,190.95 11/01/2000
51315 N/A 10/01/2008 N 3,218,371.31 3,215,949.02 11/01/2000
51575 N/A 11/01/2009 N 3,052,771.39 3,051,532.90 10/01/2000
283360 08/01/2010 08/01/2030 N 2,996,631.81 2,995,262.33 11/01/2000
51676 N/A 01/01/2010 N 2,706,359.10 2,705,134.30 11/01/2000
51829 N/A 01/01/2010 N 2,143,530.87 2,142,477.91 11/01/2000
51658 N/A 11/01/2009 N 2,076,918.67 2,075,936.58 11/01/2000
52249 N/A 07/01/2010 N 1,996,420.31 1,995,350.46 11/01/2000
51921 N/A 03/01/2010 N 1,967,291.79 1,966,547.27 11/01/2000
50598 N/A 04/01/2008 N 1,847,217.30 1,845,937.59 10/01/2000
600006 N/A 05/01/2010 N 1,476,014.81 1,475,332.74 11/01/2000
51531 N/A 06/01/2009 N 1,441,793.56 1,440,970.92 11/01/2000
51659 N/A 12/01/2009 N 1,079,383.75 1,078,858.93 11/01/2000
51059 N/A 10/01/2008 N 1,018,477.92 1,017,618.50 11/01/2000
51961 N/A 11/01/2009 N 34,154,822.18 34,128,257.00 11/01/2000
52804 N/A 07/01/2010 N 26,564,006.34 26,553,909.12 10/01/2000
51647 N/A 03/01/2010 N 26,042,679.86 26,033,739.27 11/01/2000
52323 N/A 09/01/2010 N 21,584,507.35 21,573,514.38 11/01/2000
176225 09/01/2006 09/01/2029 N 17,871,826.15 17,863,698.84 11/01/2000
51834 N/A 12/01/2009 N 16,909,730.04 16,902,300.15 10/01/2000
51830 N/A 01/01/2010 N 15,413,660.91 15,405,609.40 10/01/2000
52134 N/A 06/01/2010 N 14,902,404.54 14,879,230.54 11/01/2000
510238 02/01/2009 02/01/2029 N 14,662,003.53 14,651,071.09 11/01/2000
52721 N/A 06/01/2010 N 14,269,763.97 14,263,707.63 10/01/2000
51552 N/A 08/01/2009 N 13,872,912.59 13,864,852.64 10/01/2000
52644 N/A 08/01/2010 N 13,746,495.28 13,741,284.44 11/01/2000
51962 N/A 11/01/2009 N 8,914,604.72 8,907,671.06 11/01/2000
50957 N/A 10/01/2008 N 8,330,996.51 8,324,289.59 11/01/2000
50945 N/A 02/01/2009 N 8,149,980.36 8,143,760.61 11/01/2000
52286 N/A 05/01/2010 N 7,978,580.75 7,974,920.40 11/01/2000
281300 06/01/2010 06/01/2030 N 7,974,143.95 7,971,047.54 11/01/2000
51504 N/A 03/01/2010 N 7,947,491.73 7,940,941.43 11/01/2000
513597 07/01/2013 07/01/2023 N 7,910,953.08 7,899,332.96 11/01/2000
162160 04/01/2009 04/01/2024 N 7,352,095.15 7,344,138.56 11/01/2000
51880 N/A 06/01/2010 N 7,345,112.62 7,342,182.27 11/01/2000
51873 N/A 05/01/2010 N 6,990,011.37 6,987,190.49 11/01/2000
51528 N/A 03/01/2010 N 6,754,558.05 6,748,526.95 11/01/2000
52463 N/A 06/01/2010 N 6,728,160.24 6,723,420.56 11/01/2000
52258 N/A 04/01/2010 N 6,478,488.07 6,475,547.53 11/01/2000
521564 12/01/2008 12/01/2028 N 6,374,374.75 6,368,925.29 11/01/2000
540310 02/01/2009 02/01/2029 N 6,014,415.60 6,010,606.61 11/01/2000
178365 02/01/2010 02/01/2030 N 5,776,104.48 5,773,889.74 11/01/2000
51849 N/A 01/01/2010 N 5,397,004.17 5,394,462.71 11/01/2000
52308 N/A 06/01/2007 N 4,485,319.21 4,482,126.43 11/01/2000
52342 N/A 07/01/2010 N 4,392,851.82 4,390,755.97 11/01/2000
52049 N/A 07/01/2010 N 4,094,610.31 4,093,110.57 11/01/2000
513596 10/01/2008 10/01/2023 N 3,445,623.20 3,441,309.01 11/01/2000
51817 N/A 02/01/2010 N 3,184,647.22 3,183,115.65 10/01/2000
52572 N/A 07/01/2010 N 2,995,810.02 2,994,624.58 10/01/2000
51839 N/A 02/01/2010 N 2,992,163.02 2,989,788.99 11/01/2000
51574 N/A 12/01/2009 N 2,983,894.99 2,982,564.27 11/01/2000
51657 N/A 12/01/2009 N 2,850,063.64 2,848,730.93 11/01/2000
52364 N/A 06/01/2010 N 2,814,841.60 2,812,581.04 11/01/2000
280630 07/01/2010 06/01/2030 N 2,713,053.05 2,712,124.06 11/01/2000
51922 N/A 04/01/2010 N 2,596,194.56 2,595,166.94 11/01/2000
51650 N/A 04/01/2010 N 2,384,842.52 2,382,868.77 11/01/2000
51929 N/A 08/01/2010 N 2,097,969.24 2,097,190.72 11/01/2000
51833 N/A 12/01/2009 N 1,926,902.72 1,925,965.81 11/01/2000
52186 N/A 05/01/2010 N 1,604,022.25 1,594,782.00 11/01/2000
52083 N/A 03/01/2010 N 1,301,779.46 1,300,853.73 11/01/2000
51571 N/A 12/01/2009 N 1,166,928.60 1,166,010.57 10/01/2000
51673 N/A 01/01/2010 N 54,577,394.22 54,468,063.84 11/01/2000
51651 N/A 12/01/2009 N 12,888,463.29 12,878,398.61 11/01/2000
51540 N/A 08/01/2009 N 12,642,733.96 12,632,382.64 11/01/2000
51821 N/A 11/01/2009 N 2,410,358.59 2,406,914.97 11/01/2000
51586 N/A 12/01/2009 N 2,084,285.69 2,082,913.94 11/01/2000
51926 N/A 02/01/2010 N 1,422,902.93 1,422,125.72 11/01/2000
51925 N/A 02/01/2010 N 1,175,652.29 1,175,010.13 11/01/2000
52751 N/A 07/01/2010 N 6,283,213.29 6,278,008.42 11/01/2000
51672 N/A 04/01/2005 N 4,776,813.94 4,773,436.13 11/01/2000
280970 06/01/2010 06/01/2030 N 4,291,442.63 4,289,769.54 11/01/2000
279320 01/01/2010 01/01/2030 N 2,290,395.58 2,289,603.01 11/01/2000
52477 N/A 07/01/2010 N 2,069,678.83 2,068,037.62 11/01/2000
51598 N/A 08/01/2009 N 1,915,299.14 1,913,662.25 11/01/2000
51643 N/A 02/01/2010 N 1,199,603.02 1,198,841.55 11/01/2000
51374 N/A 12/01/2008 N 961,009.93 960,438.32 11/01/2000
51609 N/A 12/01/2009 N 4,176,267.86 4,174,272.73 11/01/2000
51631 N/A 11/01/2009 N 2,771,716.82 2,769,387.29 11/01/2000
51652 N/A 12/01/2009 N 2,573,709.84 2,571,262.49 12/01/2000
52071 N/A 04/01/2010 N 2,553,861.26 2,553,025.41 11/01/2000
51628 N/A 12/01/2009 N 2,105,026.93 2,103,191.29 11/01/2000
51832 N/A 01/01/2010 N 1,741,360.65 1,740,589.78 11/01/2000
51633 N/A 12/01/2009 N 1,287,827.77 1,286,768.00 11/01/2000
Totals 889,004,533.62 888,403,661.53
</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>
11/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
10/16/2000 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
10/16/2000 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 8.157367% 8.034246% 109
10/16/2000 8.157322% 8.034204% 110
<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>
51835 B5 0 10/01/2000 55,259.57 55,259.57 A
52070 B8 0 10/01/2000 28,129.94 28,129.94 A
51619 B12 0 10/01/2000 19,891.66 19,891.66 A
52649 B15 0 10/01/2000 14,308.41 14,308.41 A
51566 B18 0 10/01/2000 13,600.45 13,600.45 A
51393 B21 0 10/01/2000 8,884.19 8,884.19 A
51394 B22 0 10/01/2000 7,543.26 7,543.26 A
52370 B25 0 10/01/2000 97,701.46 97,701.46 A
51836 B29 0 10/01/2000 39,493.09 39,493.09 A
51580 B31 0 10/01/2000 37,122.55 37,122.55 A
51575 B39 0 10/01/2000 23,714.52 23,714.52 A
50598 B45 0 10/01/2000 13,257.37 13,257.37 A
52804 B51 0 10/01/2000 204,530.99 204,530.99 A
51834 B54 0 10/01/2000 128,433.10 128,433.10 A
51830 B55 0 10/01/2000 111,579.93 111,579.93 A
52721 B57 0 10/01/2000 107,431.12 107,431.12 A
51552 B58 0 10/01/2000 98,850.46 98,850.46 A
51817 B74 0 10/01/2000 23,525.10 23,525.10 A
52572 B75 0 10/01/2000 22,855.13 22,855.13 A
51571 B86 0 10/01/2000 9,549.74 9,549.74 A
Totals 20 1,065,662.04 1,065,662.04
</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>
51835 7,097,890.19 0.00
52070 3,441,821.03 0.00
51619 2,375,373.27 0.00
52649 1,946,923.70 0.00
51566 1,834,020.89 0.00
51393 845,060.08 0.00
51394 712,619.93 0.00
52370 12,919,013.23 0.00
51836 5,012,604.16 0.00
51580 4,874,194.28 0.00
51575 3,052,771.39 0.00
50598 1,847,217.30 0.00
52804 26,564,006.34 0.00
51834 16,909,730.04 0.00
51830 15,413,660.91 0.00
52721 14,269,763.97 0.00
51552 13,872,912.59 0.00
51817 3,184,647.22 0.00
52572 2,995,810.02 0.00
51571 1,166,928.60 0.00
Totals 140,336,969.14 0.00
</TABLE>
<TABLE>
<CAPTION>
Loan Number Bankruptcy REO
Date Date
<S> <C> <C>
Totals
</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 (20 Loans) 1,065,662.04 1,065,662.04 140,336,969.14 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
|
|