|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 2000-12-28 |
Next: FOUNTAIN PHARMACEUTICALS INC, NT 10-K, 2000-12-28 |
Wells Fargo Bank Minnesota, N.A.
Corporate Trust Services
11000 Broken Land Parkway
Columbia, MD 21044
First Union National Bank Commercial Mortgage Trust
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
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 - 15
Principal Prepayment Detail 16
Historical Detail 17
Delinquency Loan Detail 18
Specially Serviced Loan Detail 19 - 20
Modified Loan Detail 21
Liquidated Loan Detail 22
Depositor
First Union Commercial Mortgage Services
8739 Research Drive - URP4
Charlotte, NC 28288
Contact: Tim Steward
Phone Number: (704) 593-7822
Master Servicer
First Union National Bank
Charlotte Plaza, Floor 23 NC-1075
201 South College Street
Charlotte, NC 28288
Contact: Timothy S. Ryan
Phone Number: (704) 593-7878
Special Servicer
First Union National Bank
Charlotte Plaza, Floor 23 NC-1075
201 South College Street
Charlotte, NC 28288
Contact: Timothy S. Ryan
Phone Number: (704) 593-7878
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 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 33736XAW9 6.940000% 187,400,000.00 187,400,000.00 527,796.37
A-2 33736XAX7 7.202000% 686,856,000.00 686,856,000.00 0.00
B 33736XAZ2 7.281000% 55,713,000.00 55,713,000.00 0.00
C 33736XBA6 7.428000% 42,855,000.00 42,855,000.00 0.00
D 33736XBB4 7.526000% 17,143,000.00 17,143,000.00 0.00
E 33736XBC2 7.778729% 18,571,000.00 18,571,000.00 0.00
F 33736XBD0 7.848729% 17,142,000.00 17,142,000.00 0.00
G 33736XAY5 8.268729% 14,285,000.00 14,285,000.00 0.00
H 33736XBE8 6.750000% 38,570,000.00 38,570,000.00 0.00
J 33736XBF5 6.750000% 8,571,000.00 8,571,000.00 0.00
K 33736XBG3 6.750000% 8,572,000.00 8,572,000.00 0.00
L 33736XBH1 6.750000% 15,713,000.00 15,713,000.00 0.00
M 33736XBJ7 6.750000% 5,714,000.00 5,714,000.00 0.00
N 33736XBK4 6.750000% 5,714,000.00 5,714,000.00 0.00
O 33736XBL2 6.750000% 20,000,332.00 20,000,332.00 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-III N/A 0.000000% 0.00 0.00 0.00
R-IV N/A 0.000000% 0.00 0.00 0.00
1,142,819,332.00 1,142,819,332.00 527,796.37
</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 33736XAW9 1,083,796.67 0.00 0.00 1,611,593.04
A-2 33736XAX7 4,122,280.76 0.00 0.00 4,122,280.76
B 33736XAZ2 338,038.63 0.00 0.00 338,038.63
C 33736XBA6 265,272.45 0.00 0.00 265,272.45
D 33736XBB4 107,515.18 0.00 0.00 107,515.18
E 33736XBC2 120,382.32 0.00 0.00 120,382.32
F 33736XBD0 112,119.10 0.00 0.00 112,119.10
G 33736XAY5 98,432.33 0.00 0.00 98,432.33
H 33736XBE8 216,956.25 0.00 0.00 216,956.25
J 33736XBF5 48,211.88 0.00 0.00 48,211.88
K 33736XBG3 48,217.50 0.00 0.00 48,217.50
L 33736XBH1 88,385.63 0.00 0.00 88,385.63
M 33736XBJ7 32,141.25 0.00 0.00 32,141.25
N 33736XBK4 32,141.25 0.00 0.00 32,141.25
O 33736XBL2 112,501.87 0.00 0.00 112,501.87
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
R-IV N/A 0.00 0.00 0.00 0.00
6,826,393.07 0.00 0.00 7,354,189.44
</TABLE>
<TABLE>
<CAPTION>
Current
Subordination
Class CUSIP Ending Balance Level(1)
<S> <C> <C> <C>
A-1 33736XAW9 186,872,203.63 23.51%
A-2 33736XAX7 686,856,000.00 23.51%
B 33736XAZ2 55,713,000.00 18.63%
C 33736XBA6 42,855,000.00 14.88%
D 33736XBB4 17,143,000.00 13.38%
E 33736XBC2 18,571,000.00 11.76%
F 33736XBD0 17,142,000.00 10.25%
G 33736XAY5 14,285,000.00 9.00%
H 33736XBE8 38,570,000.00 5.63%
J 33736XBF5 8,571,000.00 4.88%
K 33736XBG3 8,572,000.00 4.13%
L 33736XBH1 15,713,000.00 2.75%
M 33736XBJ7 5,714,000.00 2.25%
N 33736XBK4 5,714,000.00 1.75%
O 33736XBL2 20,000,332.00 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%
R-IV N/A 0.00 0.00%
1,142,291,535.63
</TABLE>
<TABLE>
<CAPTION>
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<S> <C> <C> <C> <C>
IO 33736XBN8 1.200779% 1,142,819,332.00 1,142,819,332.00
</TABLE>
<TABLE>
<CAPTION>
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<S> <C> <C> <C> <C> <C>
IO 33736XBN8 1,143,561.46 0.00 1,143,561.46 1,142,291,535.63
<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 33736XAW9 1,000.00000000 2.81641606 5.78333335
A-2 33736XAX7 1,000.00000000 0.00000000 6.00166667
B 33736XAZ2 1,000.00000000 0.00000000 6.06750004
C 33736XBA6 1,000.00000000 0.00000000 6.19000000
D 33736XBB4 1,000.00000000 0.00000000 6.27166657
E 33736XBC2 1,000.00000000 0.00000000 6.48227451
F 33736XBD0 1,000.00000000 0.00000000 6.54060786
G 33736XAY5 1,000.00000000 0.00000000 6.89060763
H 33736XBE8 1,000.00000000 0.00000000 5.62500000
J 33736XBF5 1,000.00000000 0.00000000 5.62500058
K 33736XBG3 1,000.00000000 0.00000000 5.62500000
L 33736XBH1 1,000.00000000 0.00000000 5.62500032
M 33736XBJ7 1,000.00000000 0.00000000 5.62500000
N 33736XBK4 1,000.00000000 0.00000000 5.62500000
O 33736XBL2 1,000.00000000 0.00000000 5.62500012
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
R-IV 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 33736XAW9 0.00000000 0.00000000 997.18358394
A-2 33736XAX7 0.00000000 0.00000000 1,000.00000000
B 33736XAZ2 0.00000000 0.00000000 1,000.00000000
C 33736XBA6 0.00000000 0.00000000 1,000.00000000
D 33736XBB4 0.00000000 0.00000000 1,000.00000000
E 33736XBC2 0.00000000 0.00000000 1,000.00000000
F 33736XBD0 0.00000000 0.00000000 1,000.00000000
G 33736XAY5 0.00000000 0.00000000 1,000.00000000
H 33736XBE8 0.00000000 0.00000000 1,000.00000000
J 33736XBF5 0.00000000 0.00000000 1,000.00000000
K 33736XBG3 0.00000000 0.00000000 1,000.00000000
L 33736XBH1 0.00000000 0.00000000 1,000.00000000
M 33736XBJ7 0.00000000 0.00000000 1,000.00000000
N 33736XBK4 0.00000000 0.00000000 1,000.00000000
O 33736XBL2 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
R-IV 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>
IO 33736XBN8 1,000.00000000 1.00064938 0.00000000 999.53816290
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 730,415.20
Servicing Advances Outstanding 34,817.54
Reimbursement for Interest on Advances 0.00
paid from general collections
Reimbursement for Interest on Servicing Advances 0.00
paid from general collections
Aggregate amount of Nonrecoverable Advances 0.00
</TABLE>
<TABLE>
<CAPTION>
Servicing Fee Breakdowns
<S> <C>
Current Period Accrued Servicing Fees 48,251.07
Less Delinquent Servicing Fees 4,169.07
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 0.00
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 44,082.00
</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 1,083,796.67 0.00 1083796.67 0.00
A-2 4,122,280.76 0.00 4122280.76 0.00
IO 1,143,561.46 0.00 1143561.46 0.00
B 338,038.63 0.00 338038.63 0.00
C 265,272.45 0.00 265272.45 0.00
D 107,515.18 0.00 107515.18 0.00
E 120,382.32 0.00 120382.32 0.00
F 112,119.10 0.00 112119.10 0.00
G 98,432.33 0.00 98432.33 0.00
H 216,956.25 0.00 216956.25 0.00
J 48,211.88 0.00 48211.88 0.00
K 48,217.50 0.00 48217.50 0.00
L 88,385.63 0.00 88385.63 0.00
M 32,141.25 0.00 32141.25 0.00
N 32,141.25 0.00 32141.25 0.00
O 112,501.87 0.00 112501.87 0.00
Total 7,969,954.53 0.00 7969954.53 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 1,083,796.67 0.00
A-2 0.00 4,122,280.76 0.00
IO 0.00 1,143,561.46 0.00
B 0.00 338,038.63 0.00
C 0.00 265,272.45 0.00
D 0.00 107,515.18 0.00
E 0.00 120,382.32 0.00
F 0.00 112,119.10 0.00
G 0.00 98,432.33 0.00
H 0.00 216,956.25 0.00
J 0.00 48,211.88 0.00
K 0.00 48,217.50 0.00
L 0.00 88,385.63 0.00
M 0.00 32,141.25 0.00
N 0.00 32,141.25 0.00
O 0.00 112,501.87 0.00
Total 0.00 7,969,954.53 0.00
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 8,497,750.90
Aggregate Number of Outstanding Loans 162
Aggregate Unpaid Principal Balance of Loans 1,142,335,110.24
Aggregate Stated Principal Balance of Loans 1,142,291,535.74
Aggregate Amount of Service Fee 44,082.00
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 2,428.49
Aggregate Trust Fund Expenses 0.00
Interest Reserve Deposit 0.00
Interest Reserve Withdrawal 0.00
Excess Liquidation Proceeds Account Balance 0.00
PPIE Reserve Account Balance 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0
Aggregate Unpaid Principal Balance 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
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings
Class Cusip Fitch Moody's S&P
<S> <C> <C> <C> <C>
A-1 33736XAW9 AAA X AAA
A-2 33736XAX7 AAA X AAA
IO 33736XBN8 AAA X AAA
B 33736XAZ2 AA X AA
C 33736XBA6 A X A
D 33736XBB4 A- X A-
E 33736XBC2 BBB+ X BBB+
F 33736XBD0 BBB X BBB
G 33736XAY5 BBB- X BBB-
H 33736XBE8 NR X BB+
J 33736XBF5 NR X BB
K 33736XBG3 NR X BB-
L 33736XBH1 NR X B+
M 33736XBJ7 NR X B
N 33736XBK4 NR X B-
O 33736XBL2 NR X NR
</TABLE>
<TABLE>
<CAPTION>
Current Ratings(1)
Class Cusip Fitch Moody's S&P
<S> <C> <C> <C> <C>
A-1 33736XAW9 AAA X AAA
A-2 33736XAX7 AAA X AAA
IO 33736XBN8 AAA X AAA
B 33736XAZ2 AA X AA
C 33736XBA6 A X A
D 33736XBB4 A- X A-
E 33736XBC2 BBB+ X BBB+
F 33736XBD0 BBB X BBB
G 33736XAY5 BBB- X BBB-
H 33736XBE8 NR X BB+
J 33736XBF5 NR X BB
K 33736XBG3 NR X BB-
L 33736XBH1 NR X B+
M 33736XBJ7 NR X B
N 33736XBK4 NR X B-
O 33736XBL2 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) 438-2000
</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 2,000,000 49 64,775,509.59 5.67 115 8.6062 1.415451
2,000,001 to 4,000,000 32 93,502,553.67 8.19 116 8.5868 1.376147
4,000,001 to 6,000,000 21 103,871,464.84 9.09 116 8.5251 1.438099
6,000,001 to 8,000,000 13 92,822,077.92 8.13 110 8.4144 1.375881
8,000,001 to 10,000,000 11 100,537,844.69 8.80 108 8.3110 1.314002
10,000,001 to 15,000,000 18 212,790,499.76 18.63 111 8.3484 1.270894
15,000,001 to 20,000,000 4 68,466,093.88 5.99 101 8.5671 1.489400
20,000,001 to 25,000,000 6 132,759,810.97 11.62 119 8.4949 1.253843
25,000,001 to 30,000,000 2 54,434,088.55 4.77 115 8.4419 1.404017
30,000,001 to 35,000,000 3 96,905,796.19 8.48 112 8.1875 1.377265
35,000,001 to 40,000,000 1 36,200,000.00 3.17 113 8.1000 1.250000
40,000,001 and greater 2 85,225,795.68 7.46 114 8.4436 1.394156
Totals 162 1,142,291,535.74 100.00 112 8.4209 1.350254
</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 1 3,421,396.88 0.30 118 8.2400 1.260000
Arizona 6 53,689,799.20 4.70 116 8.4181 1.331125
Arkansas 1 42,364,982.94 3.71 113 8.6900 1.540000
California 27 154,636,782.68 13.54 103 8.4375 1.330685
Colorado 3 6,031,778.09 0.53 115 8.7679 1.260023
Connecticut 4 26,874,995.40 2.35 90 8.5983 1.320154
Florida 12 110,020,079.31 9.63 114 8.2819 1.281055
Georgia 2 14,239,732.29 1.25 116 7.7012 1.494260
Illinois 4 36,714,022.37 3.21 115 8.6184 1.232924
Indiana 1 22,640,057.01 1.98 136 8.5400 1.210000
Louisiana 3 6,686,195.53 0.59 116 8.3705 1.281180
Maine 1 10,016,611.77 0.88 115 8.5300 1.200000
Maryland 3 26,844,907.29 2.35 127 8.3976 1.270072
Massachusetts 20 124,973,772.37 10.94 108 8.5100 1.597510
Michigan 1 11,587,731.03 1.01 118 8.2200 1.210000
Minnesota 1 8,500,000.00 0.74 116 8.2500 1.370000
Mississippi 1 2,995,383.78 0.26 118 9.0000 1.710000
Missouri 2 16,295,695.70 1.43 114 8.8017 1.491974
Nevada 7 79,386,011.98 6.95 111 8.1078 1.268304
New Hampshire 2 4,357,791.48 0.38 114 8.6282 1.663487
New Jersey 5 55,666,497.32 4.87 114 8.5385 1.310771
New York 4 9,124,088.99 0.80 115 8.3112 1.472407
Ohio 2 46,507,242.64 4.07 114 8.2235 1.250784
Oregon 3 7,985,584.90 0.70 114 8.4818 1.305933
South Carolina 1 851,602.31 0.07 116 9.1250 1.250000
Tennessee 3 17,283,205.54 1.51 117 8.1062 1.506019
Texas 20 88,183,188.80 7.72 116 8.4985 1.342710
Utah 1 2,496,153.14 0.22 118 9.0000 1.890000
Virginia 17 127,823,676.37 11.19 116 8.4062 1.285830
Washington 3 13,482,851.20 1.18 113 8.6474 1.324245
Wisconsin 1 10,609,717.43 0.93 114 8.6600 1.210000
Totals 162 1,142,291,535.74 100.00 112 8.4209 1.350254
</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>
7.249% or less 1 9,247,426.00 0.81 115 7.0000 1.340000
7.250% to 7.999% 5 76,400,455.58 6.69 111 7.9410 1.333672
8.000% to 8.249% 16 197,348,290.20 17.28 116 8.1376 1.272137
8.250% to 8.499% 56 370,041,728.11 32.39 113 8.3615 1.371873
8.500% to 8.749% 39 353,616,245.97 30.96 113 8.5941 1.352253
8.750% to 8.999% 31 84,954,738.46 7.44 98 8.8180 1.318792
9.000% and greater 14 50,682,651.42 4.44 116 9.0647 1.562231
Totals 162 1,142,291,535.74 100.00 112 8.4209 1.350254
</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 162 1,142,291,535.74 100.00 112 8.4209 1.350254
13 to 24 months 0 0.00 0.00 0 0.0000 0.000000
25 to 36 months 0 0.00 0.00 0 0.0000 0.000000
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 162 1,142,291,535.74 100.00 112 8.4209 1.350254
</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 0 0.00 0.00 0 0.0000 0.000000
1.20 to 1.24 31 263,221,046.32 23.04 117 8.3871 1.209528
1.25 to 1.29 45 334,629,475.66 29.29 105 8.4045 1.259380
1.30 to 1.34 33 156,170,660.05 13.67 113 8.2451 1.310128
1.35 to 1.39 5 53,379,120.58 4.67 116 8.2623 1.382379
1.40 to 1.44 8 80,792,324.91 7.07 114 8.6032 1.410764
1.45 to 1.49 5 27,533,062.44 2.41 115 8.1480 1.459517
1.50 to 1.54 9 124,703,871.82 10.92 114 8.6243 1.521648
1.55 to 1.59 1 9,484,499.77 0.83 118 8.7200 1.560000
1.60 to 1.64 4 9,100,618.63 0.80 117 8.2873 1.628562
1.65 to 1.69 4 18,591,536.92 1.63 117 8.5390 1.668462
1.70 to 1.74 3 26,686,612.96 2.34 117 8.7369 1.709653
1.75 to 1.79 2 6,792,306.29 0.59 117 8.8516 1.780000
1.80 to 1.89 6 13,194,437.01 1.16 116 8.5702 1.832214
1.90 and greater 6 18,011,962.38 1.58 116 8.4505 2.095554
Totals 162 1,142,291,535.74 100.00 112 8.4209 1.350254
</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 4 19,241,053.48 1.68 113 8.6690 1.347494
Industrial 9 63,303,370.73 5.54 100 8.4901 1.411192
Lodging 11 110,989,203.64 9.72 115 8.8117 1.522596
Mixed Use 3 17,014,807.83 1.49 117 8.6333 1.404027
Mobile Home Park 1 1,028,165.71 0.09 112 8.7600 1.260000
Multi-Family 43 272,174,244.48 23.83 114 8.2480 1.362969
Office 39 295,733,104.82 25.89 113 8.3207 1.320390
Retail 41 342,244,065.19 29.96 112 8.4558 1.299507
Self Storage 11 20,563,519.86 1.80 112 8.8198 1.300840
Totals 162 1,142,291,535.74 100.00 112 8.4209 1.350254
</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 5 57,150,523.53 5.00 50 8.5814 1.261822
61 to 108 months 1 32,000,000.00 2.80 103 7.9300 1.300000
109 to 120 months 154 1,017,962,251.76 89.12 115 8.4267 1.361522
121 months or greater 2 35,178,760.45 3.08 138 8.4366 1.213564
Totals 162 1,142,291,535.74 100.00 112 8.4209 1.350254
</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>
108 months or less 0 0.00 0.00 0 0.0000 0.000000
109 to 120 months 0 0.00 0.00 0 0.0000 0.000000
121 to 156 months 0 0.00 0.00 0 0.0000 0.000000
157 to 216 months 0 0.00 0.00 0 0.0000 0.000000
217 to 240 months 0 0.00 0.00 0 0.0000 0.000000
241 to 252 months 0 0.00 0.00 0 0.0000 0.000000
253 to 300 months 0 0.00 0.00 0 0.0000 0.000000
301 and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 0 0.00 0.00 0 0.0000 0.000000
</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 19 103,950,000.00 9.10 103 8.4597 1.621000
228 months or less 0 0.00 0.00 0 0.0000 0.000000
229 to 240 months 1 1,979,120.58 0.17 113 8.5000 1.380000
241 to 252 months 0 0.00 0.00 0 0.0000 0.000000
253 to 288 months 1 14,896,906.39 1.30 114 8.8000 1.510000
289 to 300 months 26 130,277,263.03 11.40 114 8.6865 1.473433
301 to 348 months 5 58,447,575.72 5.12 116 8.3439 1.265912
349 and greater 110 832,740,670.02 72.90 113 8.3729 1.300177
Totals 162 1,142,291,535.74 100.00 112 8.4209 1.350254
</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 162 1,142,291,535.74 100.00 112 8.4209 1.350254
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 162 1,142,291,535.74 100.00 112 8.4209 1.350254
<FN>
(1)The Trustee makes no representations as to the accuracy of the data provided
by the borrower for this calculation. "NAP means not applicable and relates to
the omission of credit lease loans in the calculation of DSCR.
(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.
</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>
265330828 1 RT Columbus OH 293,076.68 28,457.74 8.200%
265330821 2 RT Little Rock AR 306,978.72 25,633.94 8.690%
265330836 3 MF Coral Springs FL 244,350.00 0.00 8.100%
510000136 4 IN North Andover MA 237,795.21 24,555.37 8.410%
265330534 5 MF Las Vegas NV 211,466.67 0.00 7.930%
265330928 6 OF Reston VA 212,091.67 0.00 8.210%
265330888 7 OF Belmont CA 200,341.67 0.00 8.290%
479000008 8 LO Orlando FL 182,776.56 25,211.08 8.615%
265330887 9 RT Shrewsbury NJ 174,655.18 15,266.45 8.500%
265330896 10 OF Redwood Shores CA 161,159.06 14,388.67 8.420%
379000011 11 OF Indianapolis IN 161,222.77 14,196.03 8.540%
265330878 12 RT Lansing IL 154,544.34 12,909.96 8.640%
479000013 13 LO Piscataway NJ 148,090.23 20,426.67 8.615%
265330959 14 MF Las Vegas NV 140,789.42 13,220.23 8.250%
265330858 15 MF Boston MA 129,150.00 0.00 8.610%
265330895 16 OF Richmond VA 116,453.33 0.00 7.940%
510000135 17 IN North Andover MA 118,189.94 9,969.32 8.610%
265330826 18 LO Phoenix AZ 125,191.62 14,974.55 9.150%
265330879 19 LO Columbia MO 109,385.62 19,314.92 8.800%
265330975 20 MF Mesa AZ 96,186.67 0.00 8.000%
265330985 21 MF Lakeland FL 91,353.60 0.00 7.930%
265330860 22 MU Brookline MA 92,950.00 0.00 8.580%
265330908 23 RT Baltimore MD 86,259.27 8,099.82 8.250%
265330852 24 RT Chesapeake VA 87,630.46 7,536.59 8.550%
265330915 25 RT Orinda CA 84,100.00 0.00 8.410%
510000143 26 RT East Hartford CT 84,267.93 7,407.03 8.430%
265330941 27 MF Jacksonville Beach FL 80,437.50 0.00 8.250%
265330994 28 RT Ann Arbor MI 79,427.16 7,475.24 8.220%
265330880 29 RT Gainesville VA 78,283.33 0.00 8.540%
265330897 30 MF Las Vegas NV 74,471.39 6,969.30 8.290%
265330938 31 RT LasVegas NV 71,163.85 7,274.38 7.990%
265330728 32 RT Rhinelander WI 76,613.04 6,408.89 8.660%
265330933 33 OF Houston TX 72,875.00 0.00 8.250%
510000138 34 OF Hartford CT 75,178.33 0.00 8.600%
265330976 35 MF Glendale AZ 69,146.67 0.00 8.000%
510000130 36 RT Augusta ME 71,245.25 6,167.23 8.530%
265330946 37 OF Phoenix AZ 67,916.67 0.00 8.150%
265330889 38 RT Germantown MD 69,929.45 6,254.32 8.400%
265330808 39 OF Monterey CA 72,947.61 0.00 8.810%
265330944 40 OF San Francisco CA 67,549.54 6,281.37 8.280%
265950311 41 LO Santa Cruz CA 68,985.55 8,924.56 8.720%
265300037 42 OF Atlanta GA 54,011.68 11,718.79 7.000%
265330891 43 RT Orlando FL 60,896.20 5,517.50 8.360%
265330900 44 RT Ashland VA 60,279.17 0.00 8.510%
265330935 45 OF Minneapolis MN 58,437.50 0.00 8.250%
265330881 46 OF Egg Harbor Township NJ 59,420.35 5,236.84 8.460%
265330853 47 OF Norfolk VA 57,233.33 0.00 8.500%
265330930 48 OF San Diego CA 55,000.00 0.00 8.250%
265330901 49 OF Libertyville IL 53,613.75 0.00 8.410%
265330953 50 MF Houston TX 51,277.81 5,019.02 8.100%
265330873 51 MF Boston MA 52,750.00 0.00 8.440%
265330885 52 OF Fairfax VA 53,312.50 0.00 8.530%
510000137 53 RT Tomball TX 51,361.18 5,545.93 8.380%
265330893 54 RT Westlake Village CA 51,528.95 4,534.60 8.450%
265330970 55 OF Nashville TN 46,789.42 4,720.57 8.030%
265330807 56 OF San Diego CA 50,312.50 0.00 8.750%
265330829 57 HC Richland WA 47,450.79 4,000.77 8.650%
265330791 58 RT Schaumburg IL 47,784.04 3,926.15 8.730%
265330934 59 OF Murfreesboro TN 44,687.50 0.00 8.250%
265330883 60 MF Houston TX 45,218.45 3,946.66 8.490%
265330862 61 MF Boston MA 42,300.00 0.00 8.460%
265330855 62 RT Bristol VA 43,660.00 0.00 8.850%
265330846 63 LO Irving TX 42,722.56 5,111.63 9.000%
510000141 64 RT Carlsbad CA 38,432.89 3,789.73 8.100%
265330884 65 MF Houston TX 40,272.68 3,515.00 8.490%
265330845 66 LO Addison TX 41,223.52 4,932.28 9.000%
265330830 67 HC Tacoma WA 39,542.33 3,333.97 8.650%
265330841 68 LO Atlanta GA 37,475.93 4,483.89 9.000%
265330910 69 MF Charlottesville VA 34,846.65 3,156.96 8.375%
265330937 70 MF Houston TX 33,871.58 3,211.77 8.220%
265330870 71 MF Worcester MA 33,408.33 0.00 8.440%
265330898 72 MF Tigard OR 32,594.79 3,090.37 8.250%
265330914 73 MF Ft. Worth TX 32,601.14 2,948.74 8.380%
510000132 74 OF Margate FL 31,792.93 2,870.68 8.400%
265330871 75 MF Boston MA 31,650.00 0.00 8.440%
265330932 76 OF Plano TX 30,937.50 0.00 8.250%
479000077 77 MF Garland TX 30,981.02 2,636.35 8.530%
265330920 78 SS Hyattsville MD 31,801.35 4,177.28 8.820%
265330882 79 MF Houston TX 30,381.15 2,651.66 8.490%
265330979 80 MF Ruston LA 28,696.03 2,785.85 8.125%
265330827 81 HC Lubbock TX 29,133.73 2,537.12 8.550%
265330931 82 OF San Diego CA 26,812.50 0.00 8.250%
510000147 83 OF Modesto CA 27,208.16 2,434.66 8.375%
265330833 84 MF Waterbury CT 29,598.95 2,132.74 9.125%
265330905 85 RT Knoxville TN 25,321.96 2,561.09 8.000%
510000142 86 IN Solon OH 25,844.61 2,220.73 8.500%
510000139 87 RT Framingham MA 25,475.01 2,205.88 8.500%
379000088 88 OF Tampa FL 25,215.04 2,262.00 8.420%
265330793 89 RT Town of Lewisboro NY 25,430.14 2,250.75 8.500%
265330814 90 RT Temecula CA 24,611.91 2,176.14 8.450%
265330992 91 IN Anniston AL 23,508.69 2,198.12 8.240%
510000140 92 RT Pomona CA 23,352.09 2,022.06 8.500%
265330850 93 HC Charlottesville VA 22,957.06 1,763.51 8.900%
265330844 94 LO Ridgeland MS 22,485.56 2,690.33 9.000%
265330803 95 SS Richmond VA 21,744.20 2,856.22 8.820%
265330984 96 RT Needles CA 19,640.64 1,905.34 8.150%
510000133 97 OF Melbourne FL 18,783.37 1,710.00 8.360%
265330831 98 RT Chantilly VA 20,096.28 1,531.46 8.950%
265330835 99 RT Richmond VA 19,012.19 1,691.10 8.470%
265330825 100 RT Avon CO 19,280.76 1,566.80 8.750%
265330961 101 RT Emporia VA 18,301.72 1,650.18 8.375%
379000102 102 OF Arvada CO 18,425.88 1,485.51 8.750%
265330912 103 OF Richmond VA 17,969.58 0.00 8.540%
265330847 104 LO Plano TX 18,737.96 2,241.95 9.000%
265330848 105 LO Midvale UT 18,737.96 2,241.95 9.000%
265330834 106 RT Houston TX 18,039.00 1,414.52 8.875%
265330837 107 RT Roanoke VA 17,688.96 1,369.80 8.900%
265330943 108 MU Nantucket MA 17,486.35 1,264.96 9.060%
265330916 109 RT Mt. Kisco NY 15,200.95 1,579.53 7.940%
265330863 110 MF Nashua NH 15,473.33 0.00 8.440%
265330923 111 SS Garland TX 16,145.53 2,120.80 8.820%
265330921 112 SS Manchester NH 15,875.09 2,085.28 8.820%
265330810 113 OF San Diego CA 15,019.78 1,274.59 8.630%
265330772 114 RT Richmond VA 14,042.25 3,314.21 8.500%
265330950 115 IN Pomona CA 13,902.04 1,214.07 8.450%
265330940 116 OF Las Vegas NV 13,880.33 1,182.64 8.550%
265330877 117 MF Reno NV 13,600.86 1,187.08 8.490%
265330967 118 RT Los Angeles CA 13,533.60 1,171.87 8.500%
265330865 119 MF Framingham MA 13,363.33 0.00 8.440%
265330851 120 IN Anaheim CA 14,030.74 1,086.51 8.875%
265330817 121 RT Greece NY 13,620.31 1,157.70 8.625%
265330919 122 SS Beaverton OR 13,667.78 1,795.34 8.820%
265330867 123 MF Lowell MA 13,011.67 0.00 8.440%
265330868 124 MF Danvers MA 13,011.67 0.00 8.440%
265330886 125 OF Carlsbad CA 13,258.87 1,058.65 8.780%
265330872 126 MF Boston MA 12,660.00 0.00 8.440%
265330899 127 OF Flagstaff AZ 13,024.20 1,636.83 8.875%
265330869 128 MU Newton MA 11,985.00 0.00 8.460%
265330969 129 RT Los Angeles CA 11,358.95 1,042.62 8.320%
379000130 130 OF Ft. Worth TX 11,530.19 1,003.10 8.500%
265330951 131 OF Las Vegas NV 11,213.33 987.38 8.410%
265330864 132 MF Acton MA 10,575.00 0.00 8.460%
265330906 133 MF Ontario CA 10,279.32 895.60 8.510%
265330925 134 SS Shreveport LA 10,466.45 1,374.83 8.820%
265330875 135 MF Seattle WA 10,225.18 858.32 8.625%
265330924 136 SS Kansas City MO 10,291.04 1,351.78 8.820%
265330815 137 OF Cherry Hill Township NJ 9,799.62 885.89 8.420%
265330926 138 SS Eugene OR 10,225.26 1,343.14 8.820%
265330981 139 MF New York NY 8,983.22 915.26 8.000%
265330866 140 MF Newton MA 9,143.33 0.00 8.440%
265330796 141 SS Austin TX 9,370.11 1,230.81 8.820%
265330982 142 MF Bay City TX 8,921.70 766.61 8.500%
265330876 143 MF Pasadena TX 9,291.40 1,174.83 8.875%
265330856 144 OF Boston MA 8,964.00 758.37 8.625%
265330947 145 MF Berkeley IL 7,865.17 575.32 9.000%
265330820 146 MH Sulphur LA 7,510.11 616.01 8.760%
265330715 147 MF Sanford FL 7,115.98 636.76 8.375%
265330861 148 OF Boston MA 7,050.00 0.00 8.460%
265330819 149 RT Duarte CA 6,959.28 641.44 8.375%
265330952 150 SS Greeley CO 6,393.15 792.00 8.875%
265330936 151 IN Lexington SC 6,479.23 461.06 9.125%
265330929 152 MF Ft. Pierce FL 6,146.48 493.27 8.750%
265330874 153 MF Lowell MA 5,626.67 0.00 8.440%
265330902 154 OF Plantation FL 5,456.06 710.02 8.750%
265330989 155 SS Payson AZ 5,304.69 680.52 8.750%
265330911 156 RT Los Angeles CA 5,446.24 403.37 9.000%
265330811 157 OF Jupiter FL 5,270.21 384.54 9.125%
265330812 158 MF Los Angeles CA 4,466.53 589.65 8.750%
265330854 159 IN Parsippany NJ 4,428.64 503.88 8.875%
265330857 160 RT Los Angeles CA 4,449.89 329.57 9.000%
265330729 161 IN Novato CA 4,000.28 326.57 8.750%
265330823 162 MF New Haven CT 3,635.62 324.28 8.500%
Totals 8,020,634.38
</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>
265330828 06/01/2010 06/01/2030 N 42,889,270.48 42,860,812.74 12/01/2000
265330821 05/01/2010 05/01/2030 N 42,390,616.88 42,364,982.94 12/01/2000
265330836 N/A 05/01/2010 N 36,200,000.00 36,200,000.00 12/01/2000
510000136 07/01/2010 07/01/2030 N 33,930,351.56 33,905,796.19 12/01/2000
265330534 N/A 07/01/2009 N 32,000,000.00 32,000,000.00 11/01/2000
265330928 N/A 09/01/2010 N 31,000,000.00 31,000,000.00 12/01/2000
265330888 N/A 08/01/2010 N 29,000,000.00 29,000,000.00 12/01/2000
479000008 N/A 05/05/2010 N 25,459,299.63 25,434,088.55 12/05/2000
265330887 N/A 07/01/2010 N 24,657,201.34 24,641,934.89 12/01/2000
265330896 N/A 08/01/2010 N 22,968,037.22 22,953,648.55 11/01/2000
379000011 04/01/2012 04/01/2030 N 22,654,253.04 22,640,057.01 11/01/2000
265330878 N/A 07/01/2010 N 21,464,491.84 21,451,581.88 12/01/2000
479000013 N/A 05/05/2010 N 20,627,774.79 20,607,348.12 12/05/2000
265330959 N/A 09/01/2010 N 20,478,460.75 20,465,240.52 12/01/2000
265330858 N/A 09/01/2010 N 18,000,000.00 18,000,000.00 12/01/2000
265330895 N/A 07/01/2010 N 17,600,000.00 17,600,000.00 12/01/2000
510000135 N/A 07/01/2005 N 16,472,464.84 16,462,495.52 12/01/2000
265330826 N/A 05/01/2010 N 16,418,572.91 16,403,598.36 12/01/2000
265330879 N/A 06/01/2010 N 14,916,221.31 14,896,906.39 12/01/2000
265330975 N/A 09/01/2010 N 14,428,000.00 14,428,000.00 12/01/2000
265330985 N/A 10/01/2010 N 13,824,000.00 13,824,000.00 12/01/2000
265330860 N/A 09/01/2010 N 13,000,000.00 13,000,000.00 12/01/2000
265330908 N/A 09/01/2012 N 12,546,803.26 12,538,703.44 12/01/2000
265330852 N/A 07/01/2010 N 12,299,012.37 12,291,475.78 12/01/2000
265330915 N/A 10/01/2005 N 12,000,000.00 12,000,000.00 12/01/2000
510000143 10/01/2005 10/01/2030 N 11,995,435.04 11,988,028.01 12/01/2000
265330941 N/A 08/01/2010 N 11,700,000.00 11,700,000.00 12/01/2000
265330994 N/A 10/01/2010 N 11,595,206.27 11,587,731.03 12/01/2000
265330880 N/A 08/01/2010 N 11,000,000.00 11,000,000.00 12/01/2000
265330897 N/A 07/01/2010 N 10,779,935.57 10,772,966.27 12/01/2000
265330938 N/A 09/01/2010 N 10,687,937.19 10,680,662.81 12/01/2000
265330728 N/A 06/01/2010 N 10,616,126.32 10,609,717.43 12/01/2000
265330933 N/A 08/01/2010 N 10,600,000.00 10,600,000.00 12/01/2000
510000138 N/A 09/01/2010 N 10,489,999.73 10,483,696.83 12/01/2000
265330976 N/A 09/01/2010 N 10,372,000.00 10,372,000.00 12/01/2000
510000130 N/A 07/01/2010 N 10,022,779.00 10,016,611.77 12/01/2000
265330946 N/A 09/01/2010 N 10,000,000.00 10,000,000.00 12/01/2000
265330889 N/A 09/01/2010 N 9,989,921.06 9,983,666.74 12/01/2000
265330808 N/A 04/01/2003 N 9,800,000.00 9,800,000.00 12/01/2000
265330944 N/A 09/01/2010 N 9,789,787.90 9,783,506.53 12/01/2000
265950311 N/A 10/01/2010 N 9,493,424.33 9,484,499.77 12/01/2000
265300037 N/A 07/01/2010 N 9,259,144.79 9,247,426.00 12/01/2000
265330891 N/A 08/01/2010 N 8,741,081.94 8,735,564.44 12/01/2000
265330900 N/A 08/01/2010 N 8,500,000.00 8,500,000.00 12/01/2000
265330935 N/A 08/01/2010 N 8,500,000.00 8,500,000.00 12/01/2000
265330881 N/A 08/01/2010 N 8,428,418.05 8,423,181.21 12/01/2000
265330853 N/A 08/01/2010 N 8,080,000.00 8,080,000.00 12/01/2000
265330930 N/A 08/01/2010 N 8,000,000.00 8,000,000.00 12/01/2000
265330901 N/A 09/01/2010 N 7,650,000.00 7,650,000.00 12/01/2000
265330953 N/A 10/01/2010 N 7,596,713.17 7,591,694.15 12/01/2000
265330873 N/A 08/01/2010 N 7,500,000.00 7,500,000.00 12/01/2000
265330885 N/A 08/01/2010 N 7,500,000.00 7,500,000.00 12/01/2000
510000137 N/A 01/01/2010 N 7,354,823.53 7,349,277.60 11/01/2000
265330893 09/01/2010 09/01/2030 N 7,317,720.04 7,313,185.44 12/01/2000
265330970 N/A 09/01/2010 N 6,992,192.47 6,987,471.90 12/01/2000
265330807 04/01/2004 04/01/2010 N 6,900,000.00 6,900,000.00 12/01/2000
265330829 N/A 05/01/2010 N 6,582,769.08 6,578,768.31 12/01/2000
265330791 N/A 05/01/2010 N 6,568,252.70 6,564,326.55 12/01/2000
265330934 N/A 08/01/2010 N 6,500,000.00 6,500,000.00 12/01/2000
265330883 N/A 08/01/2010 N 6,391,300.63 6,387,353.97 12/01/2000
265330862 N/A 08/01/2010 N 6,000,000.00 6,000,000.00 12/01/2000
265330855 N/A 07/01/2010 N 5,920,000.00 5,920,000.00 12/01/2000
265330846 N/A 10/01/2010 N 5,696,340.81 5,691,229.18 12/01/2000
510000141 N/A 09/01/2010 N 5,693,761.12 5,689,971.39 12/01/2000
265330884 N/A 08/01/2010 N 5,692,252.11 5,688,737.11 12/01/2000
265330845 N/A 10/01/2010 N 5,496,469.20 5,491,536.92 12/01/2000
265330830 N/A 05/01/2010 N 5,485,640.90 5,482,306.93 12/01/2000
265330841 N/A 10/01/2010 N 4,996,790.18 4,992,306.29 12/01/2000
265330910 N/A 08/01/2010 N 4,992,952.95 4,989,795.99 11/01/2000
265330937 N/A 09/01/2010 N 4,944,756.07 4,941,544.30 12/01/2000
265330870 N/A 08/01/2010 N 4,750,000.00 4,750,000.00 12/01/2000
265330898 N/A 07/01/2010 N 4,741,060.06 4,737,969.69 12/01/2000
265330914 N/A 08/01/2010 N 4,668,421.28 4,665,472.54 12/01/2000
510000132 N/A 07/01/2010 N 4,541,847.31 4,538,976.63 12/01/2000
265330871 N/A 08/01/2010 N 4,500,000.00 4,500,000.00 12/01/2000
265330932 N/A 08/01/2010 N 4,500,000.00 4,500,000.00 12/01/2000
479000077 N/A 10/01/2010 N 4,358,408.04 4,355,771.69 12/01/2000
265330920 N/A 04/01/2010 N 4,326,714.39 4,322,537.11 12/01/2000
265330882 N/A 08/01/2010 N 4,294,155.11 4,291,503.45 12/01/2000
265330979 N/A 10/01/2010 N 4,238,183.40 4,235,397.55 12/01/2000
265330827 N/A 05/01/2010 N 4,088,945.19 4,086,408.07 12/01/2000
265330931 N/A 08/01/2010 N 3,900,000.00 3,900,000.00 12/01/2000
510000147 N/A 10/01/2010 N 3,898,483.22 3,896,048.56 12/01/2000
265330833 N/A 06/01/2010 N 3,892,464.22 3,890,331.48 12/01/2000
265330905 N/A 10/01/2010 N 3,798,294.73 3,795,733.64 12/01/2000
510000142 N/A 10/01/2010 N 3,648,650.63 3,646,429.90 12/01/2000
510000139 N/A 09/01/2010 N 3,596,472.26 3,594,266.38 12/01/2000
379000088 N/A 07/01/2010 N 3,593,592.28 3,591,330.28 11/01/2000
265330793 N/A 05/01/2010 N 3,590,137.54 3,587,886.79 12/01/2000
265330814 08/01/2010 08/01/2030 N 3,495,181.84 3,493,005.70 12/01/2000
265330992 N/A 10/01/2010 N 3,423,595.00 3,421,396.88 12/01/2000
510000140 N/A 09/01/2010 N 3,296,766.23 3,294,744.17 12/01/2000
265330850 N/A 07/01/2010 N 3,095,333.68 3,093,570.17 12/01/2000
265330844 N/A 10/01/2010 N 2,998,074.11 2,995,383.78 12/01/2000
265330803 N/A 04/01/2010 N 2,958,394.69 2,955,538.47 12/01/2000
265330984 09/01/2010 09/01/2030 N 2,891,873.97 2,889,968.63 12/01/2000
510000133 N/A 08/01/2010 N 2,696,177.00 2,694,467.00 12/01/2000
265330831 N/A 06/01/2010 N 2,694,473.62 2,692,942.16 12/01/2000
265330835 N/A 06/01/2010 N 2,693,580.07 2,691,888.97 12/01/2000
265330825 N/A 06/01/2010 N 2,644,218.55 2,642,651.75 12/01/2000
265330961 N/A 09/01/2010 N 2,622,335.73 2,620,685.55 12/01/2000
379000102 N/A 07/01/2010 N 2,526,978.36 2,525,492.85 11/01/2000
265330912 N/A 07/01/2010 N 2,525,000.00 2,525,000.00 12/01/2000
265330847 N/A 10/01/2010 N 2,498,395.09 2,496,153.14 12/01/2000
265330848 N/A 10/01/2010 N 2,498,395.09 2,496,153.14 12/01/2000
265330834 N/A 05/01/2010 N 2,439,075.74 2,437,661.22 12/01/2000
265330837 N/A 06/01/2010 N 2,385,028.50 2,383,658.70 12/01/2000
265330943 N/A 09/01/2010 N 2,316,072.79 2,314,807.83 12/01/2000
265330916 N/A 09/01/2010 N 2,297,372.30 2,295,792.77 12/01/2000
265330863 N/A 08/01/2010 N 2,200,000.00 2,200,000.00 12/01/2000
265330923 N/A 04/01/2010 N 2,196,670.20 2,194,549.40 12/01/2000
265330921 N/A 04/01/2010 N 2,159,876.76 2,157,791.48 12/01/2000
265330810 N/A 05/01/2010 N 2,088,497.47 2,087,222.88 12/01/2000
265330772 N/A 05/01/2010 N 1,982,434.79 1,979,120.58 12/01/2000
265330950 N/A 10/01/2010 N 1,974,254.76 1,973,040.69 12/01/2000
265330940 N/A 09/01/2010 N 1,948,116.08 1,946,933.44 12/01/2000
265330877 N/A 08/01/2010 N 1,922,383.40 1,921,196.32 12/01/2000
265330967 N/A 09/01/2010 N 1,910,625.89 1,909,454.02 12/01/2000
265330865 N/A 08/01/2010 N 1,900,000.00 1,900,000.00 12/01/2000
265330851 N/A 07/01/2010 N 1,897,113.76 1,896,027.25 12/01/2000
265330817 N/A 05/01/2010 N 1,894,999.14 1,893,841.44 12/01/2000
265330919 N/A 04/01/2010 N 1,859,562.38 1,857,767.04 12/01/2000
265330867 N/A 08/01/2010 N 1,850,000.00 1,850,000.00 12/01/2000
265330868 N/A 08/01/2010 N 1,850,000.00 1,850,000.00 12/01/2000
265330886 N/A 07/01/2010 N 1,812,146.71 1,811,088.06 12/01/2000
265330872 N/A 08/01/2010 N 1,800,000.00 1,800,000.00 12/01/2000
265330899 N/A 08/01/2010 N 1,761,018.12 1,759,381.29 12/01/2000
265330869 N/A 09/01/2010 N 1,700,000.00 1,700,000.00 12/01/2000
265330969 09/01/2010 09/01/2030 N 1,638,309.83 1,637,267.21 12/01/2000
379000130 N/A 08/01/2010 N 1,627,791.41 1,626,788.31 12/01/2000
265330951 N/A 11/01/2010 N 1,600,000.00 1,599,012.62 11/01/2000
265330864 N/A 09/01/2010 N 1,500,000.00 1,500,000.00 12/01/2000
265330906 N/A 07/01/2010 N 1,449,492.55 1,448,596.95 12/01/2000
265330925 N/A 04/01/2010 N 1,424,007.10 1,422,632.27 12/01/2000
265330875 N/A 07/01/2010 N 1,422,634.28 1,421,775.96 12/01/2000
265330924 N/A 04/01/2010 N 1,400,141.09 1,398,789.31 12/01/2000
265330815 N/A 06/01/2010 N 1,396,620.87 1,395,734.98 12/01/2000
265330926 N/A 04/01/2010 N 1,391,191.31 1,389,848.17 12/01/2000
265330981 N/A 09/01/2010 N 1,347,483.25 1,346,567.99 11/01/2000
265330866 N/A 08/01/2010 N 1,300,000.00 1,300,000.00 12/01/2000
265330796 N/A 04/01/2010 N 1,274,844.38 1,273,613.57 12/01/2000
265330982 N/A 10/01/2010 N 1,259,534.19 1,258,767.58 12/01/2000
265330876 N/A 07/01/2010 N 1,256,301.43 1,255,126.60 12/01/2000
265330856 N/A 06/01/2010 N 1,247,164.82 1,246,406.45 12/01/2000
265330947 N/A 10/01/2010 N 1,048,689.26 1,048,113.94 12/01/2000
265330820 N/A 04/01/2010 N 1,028,781.72 1,028,165.71 12/01/2000
265330715 N/A 10/01/2010 N 1,019,603.30 1,018,966.54 11/01/2000
265330861 N/A 08/01/2010 N 1,000,000.00 1,000,000.00 12/01/2000
265330819 N/A 05/01/2010 N 997,150.81 996,509.37 12/01/2000
265330952 N/A 10/01/2010 N 864,425.49 863,633.49 12/01/2000
265330936 N/A 08/01/2010 N 852,063.37 851,602.31 12/01/2000
265330929 N/A 08/01/2010 N 842,945.70 842,452.43 12/01/2000
265330874 N/A 08/01/2010 N 800,000.00 800,000.00 12/01/2000
265330902 N/A 08/01/2010 N 748,259.67 747,549.65 12/01/2000
265330989 N/A 10/01/2010 N 727,500.07 726,819.55 12/01/2000
265330911 N/A 08/01/2010 N 726,165.79 725,762.42 12/01/2000
265330811 N/A 04/01/2010 N 693,068.33 692,683.79 12/01/2000
265330812 N/A 06/01/2010 N 612,552.03 611,962.38 12/01/2000
265330854 N/A 08/01/2010 N 598,802.00 598,298.12 12/01/2000
265330857 N/A 08/01/2010 N 593,318.41 592,988.84 12/01/2000
265330729 N/A 05/01/2010 N 548,610.44 548,283.87 12/01/2000
265330823 N/A 04/01/2010 N 513,263.36 512,939.08 12/01/2000
Totals 1,142,819,332.11 1,142,291,535.74
</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
IW- Industrial/Warehouse
(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
</TABLE>
<TABLE>
<CAPTION>
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
<S> <C> <C> <C> <C>
12/15/2000 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
<S> <C> <C> <C>
12/15/2000 8.420858% 8.367643% 112
<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>
265330534 5 0 11/01/2000 210,133.33 210,133.33 B
265330896 10 0 11/01/2000 174,590.73 174,590.73 B
379000011 11 0 11/01/2000 174,474.88 174,474.88 B
510000137 53 0 11/01/2000 56,600.65 56,600.65 B
265330910 69 0 11/01/2000 37,795.57 37,795.57 B
379000088 88 0 11/01/2000 27,327.30 27,327.30 B
379000102 102 0 11/01/2000 19,806.09 19,806.09 B
265330951 131 0 11/01/2000 12,134.05 12,134.05 B
265330981 139 0 11/01/2000 9,842.34 9,842.34 B
265330715 147 0 11/01/2000 7,710.26 7,710.26 B
Totals 10 730,415.20 730,415.20
</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>
265330534 32,000,000.00 0.00
265330896 22,968,037.22 0.00
379000011 22,654,253.04 0.00
510000137 7,354,823.53 0.00
265330910 4,992,952.95 0.00
379000088 3,593,592.28 0.00
379000102 2,526,978.36 0.00
265330951 1,600,000.00 0.00
265330981 1,347,483.25 0.00
265330715 1,019,603.30 2798.57
Totals 100,057,723.93 2798.57
</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 Delinquency Code:
Totals for Status Code = B (10 Loans) 730,415.20 730,415.20 100,057,723.93 2,798.57
</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
<TABLE>
Offering Document Servicing Resolution Scheduled Property State Interest
Loan Number Cross-Reference Transfer Date Strategy Code Balance Type Rate
<S> <C> <C> <C> <C> <C> <C> <C>
No Specially Serviced Loans this Period
</TABLE>
<TABLE>
Remaining
Actual Net Operating DSCR DSCR Note Maturity Amortization
Loan Number Balance Income Date Date Date Term
<S> <C> <C> <C> <C> <C> <C> <C>
<FN>
(1) 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
(2) Property Type Code
MF - Multi-Family OF - Office
RT - Retail MU - Mixed Use
HC- Health Care LO - Lodging
IN - Industrial SS - Self Storage
WH - Warehouse OT - Other
MH - Mobile Home Park
</FN>
</TABLE>
Specially Serviced Loan Detail - Part 2
<TABLE>
Offering Resolution
Document Strategy Appraisal Appraisal Comments from
Loan Number Cross-Reference Code Date Value Special Servicer
<S> <C> <C> <C> <C> <C>
No Specially Serviced Loans this Period
<FN>
(1) 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
</FN>
</TABLE>
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
No Liquidated Loans
|
|