|
|
|
|
|
|
|
|
|
|
Previous: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 2000-08-29 |
Next: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 2000-08-29 |
Wells Fargo Bank MN, N.A.
Corporate Trust Services First Union National Bank Commercial Mortgage Trust
11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates
Columbia, MD 21044 Series 2000-C1
For Additional Information, please contact
CTSLink Customer Service
301-815-6600
Reports Available on the World Wide Web
@ www.ctslink.com/cmbs
Payment Date: 08/17/2000
Record Date: 07/31/2000
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
Specially Serviced Loan Detail 18 - 19
Modified Loan Detail 20
Liquidated Loan Detail 21
Underwriter
First Union Securities, Inc.
One First Union Center
301 South College Street
Charlotte, NC 28288
Contact: Craig M. Lieberman
Phone Number: (704) 383-7407
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
ORIX Real Estate Capital Markets, LLC
1717 Main Street, 14th Floor
Dallas, TX 75201
Contact: Paul G. Smyth
Phone Number: (214) 237-2010
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 33736XAA7 7.739000% 95,500,000.00 94,464,313.64 295,342.64
A-2 33736XAB5 7.841000% 480,921,000.00 480,921,000.00 0.00
B 33736XAC3 7.973000% 38,817,000.00 38,817,000.00 0.00
C 33736XAD1 8.087000% 34,934,000.00 34,934,000.00 0.00
D 33736XAE9 8.185000% 11,645,000.00 11,645,000.00 0.00
E 33736XAF6 8.499726% 25,231,000.00 25,231,000.00 0.00
F 33736XAG4 8.499726% 11,645,000.00 11,645,000.00 0.00
G 33736XAJ8 6.250000% 29,112,000.00 29,112,000.00 0.00
H 33736XAK5 6.250000% 7,763,000.00 7,763,000.00 0.00
J 33736XAL3 6.250000% 3,882,000.00 3,882,000.00 0.00
K 33736XAM1 6.250000% 7,763,000.00 7,763,000.00 0.00
L 33736XAN9 6.250000% 5,823,000.00 5,823,000.00 0.00
M 33736XAP4 6.250000% 8,733,000.00 8,733,000.00 0.00
N 33736XAQ2 6.250000% 14,556,806.00 14,556,806.00 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
Totals 776,325,806.00 775,290,119.64 295,342.64
</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 33736XAA7 609,216.10 0.00 0.00 904,558.74
A-2 33736XAB5 3,142,417.97 0.00 0.00 3,142,417.97
B 33736XAC3 257,906.62 0.00 0.00 257,906.62
C 33736XAD1 235,426.05 0.00 0.00 235,426.05
D 33736XAE9 79,428.60 0.00 0.00 79,428.60
E 33736XAF6 178,713.81 0.00 0.00 178,713.81
F 33736XAG4 82,482.75 0.00 0.00 82,482.75
G 33736XAJ8 151,625.00 0.00 0.00 151,625.00
H 33736XAK5 40,432.29 0.00 0.00 40,432.29
J 33736XAL3 20,218.75 0.00 0.00 20,218.75
K 33736XAM1 40,432.29 0.00 0.00 40,432.29
L 33736XAN9 30,328.13 0.00 0.00 30,328.13
M 33736XAP4 45,484.38 0.00 0.00 45,484.38
N 33736XAQ2 75,816.70 0.00 0.00 75,816.70
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
Totals 4,989,929.44 0.00 0.00 5,285,272.08
</TABLE>
<TABLE>
<CAPTION>
Current
Subordination
Class CUSIP Ending Balance Level(1)
<S> <C> <C> <C>
A-1 33736XAA7 94,168,971.00 25.79%
A-2 33736XAB5 480,921,000.00 25.79%
B 33736XAC3 38,817,000.00 20.79%
C 33736XAD1 34,934,000.00 16.28%
D 33736XAE9 11,645,000.00 14.78%
E 33736XAF6 25,231,000.00 11.52%
F 33736XAG4 11,645,000.00 10.02%
G 33736XAJ8 29,112,000.00 6.26%
H 33736XAK5 7,763,000.00 5.26%
J 33736XAL3 3,882,000.00 4.76%
K 33736XAM1 7,763,000.00 3.76%
L 33736XAN9 5,823,000.00 3.01%
M 33736XAP4 8,733,000.00 1.88%
N 33736XAQ2 14,556,806.00 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%
Totals 774,994,777.00
</TABLE>
<TABLE>
<CAPTION>
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<S> <C> <C> <C> <C>
IO 33736XAH2 0.776274% 776,325,806.00 775,290,119.64
</TABLE>
<TABLE>
<CAPTION>
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<S> <C> <C> <C> <C> <C>
IO 33736XAH2 501,531.58 0.00 501,531.58 774,994,777.00
<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 33736XAA7 989.15511665 3.09259309 6.37922618
A-2 33736XAB5 1,000.00000000 0.00000000 6.53416667
B 33736XAC3 1,000.00000000 0.00000000 6.64416673
C 33736XAD1 1,000.00000000 0.00000000 6.73916671
D 33736XAE9 1,000.00000000 0.00000000 6.82083298
E 33736XAF6 1,000.00000000 0.00000000 7.08310451
F 33736XAG4 1,000.00000000 0.00000000 7.08310434
G 33736XAJ8 1,000.00000000 0.00000000 5.20833333
H 33736XAK5 1,000.00000000 0.00000000 5.20833312
J 33736XAL3 1,000.00000000 0.00000000 5.20833333
K 33736XAM1 1,000.00000000 0.00000000 5.20833312
L 33736XAN9 1,000.00000000 0.00000000 5.20833419
M 33736XAP4 1,000.00000000 0.00000000 5.20833391
N 33736XAQ2 1,000.00000000 0.00000000 5.20833348
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 33736XAA7 0.0000000 0.0000000 986.0625236
A-2 33736XAB5 0.0000000 0.0000000 1,000.0000000
B 33736XAC3 0.0000000 0.0000000 1,000.0000000
C 33736XAD1 0.0000000 0.0000000 1,000.0000000
D 33736XAE9 0.0000000 0.0000000 1,000.0000000
E 33736XAF6 0.0000000 0.0000000 1,000.0000000
F 33736XAG4 0.0000000 0.0000000 1,000.0000000
G 33736XAJ8 0.0000000 0.0000000 1,000.0000000
H 33736XAK5 0.0000000 0.0000000 1,000.0000000
J 33736XAL3 0.0000000 0.0000000 1,000.0000000
K 33736XAM1 0.0000000 0.0000000 1,000.0000000
L 33736XAN9 0.0000000 0.0000000 1,000.0000000
M 33736XAP4 0.0000000 0.0000000 1,000.0000000
N 33736XAQ2 0.0000000 0.0000000 1,000.0000000
R-I N/A 0.0000000 0.0000000 0.0000000
R-II N/A 0.0000000 0.0000000 0.0000000
R-III N/A 0.0000000 0.0000000 0.0000000
R-IV N/A 0.0000000 0.0000000 0.0000000
</TABLE>
<TABLE>
<CAPTION>
Beginnning Ending
Notional Interest Prepayment Notional
Class CUSIP Amount Distribution Penalties Amount
<S> <C> <C> <C> <C> <C>
IO 33736XAH2 998.66591275 0.64603234 0.00000000 998.28547629
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 73,246.71
Servicing Advances Outstanding 658.76
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 35,696.87
Less Delinquent Servicing Fees 274.00
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 656.16
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 36,079.03
</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-1 609,216.10 0.00 609,216.10 0.00
A-2 3,142,417.97 0.00 3,142,417.97 0.00
IO 501,531.58 0.00 501,531.58 0.00
B 257,906.62 0.00 257,906.62 0.00
C 235,426.05 0.00 235,426.05 0.00
D 79,428.60 0.00 79,428.60 0.00
E 178,713.81 0.00 178,713.81 0.00
F 82,482.75 0.00 82,482.75 0.00
G 151,625.00 0.00 151,625.00 0.00
H 40,432.29 0.00 40,432.29 0.00
J 20,218.75 0.00 20,218.75 0.00
K 40,432.29 0.00 40,432.29 0.00
L 30,328.13 0.00 30,328.13 0.00
M 45,484.38 0.00 45,484.38 0.00
N 75,816.70 0.00 75,816.70 0.00
Total 5,491,461.02 0.00 5,491,461.02 0.00
</TABLE>
<TABLE>
<CAPTION>
Additional Remaining Unpaid
Trust Fund Interest Distributable
Class Expenses Distribution Certificate Interest
<S> <C> <C> <C>
A-1 0.00 609,216.10 0.00
A-2 0.00 3,142,417.97 0.00
IO 0.00 501,531.58 0.00
B 0.00 257,906.62 0.00
C 0.00 235,426.05 0.00
D 0.00 79,428.60 0.00
E 0.00 178,713.81 0.00
F 0.00 82,482.75 0.00
G 0.00 151,625.00 0.00
H 0.00 40,432.29 0.00
J 0.00 20,218.75 0.00
K 0.00 40,432.29 0.00
L 0.00 30,328.13 0.00
M 0.00 45,484.38 0.00
N 0.00 75,816.70 0.00
Total 0.00 5,491,461.02 0.00
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 5,786,803.66
Aggregate Number of Outstanding Loans 143
Aggregate Unpaid Principal Balance of Loans 774,999,192.21
Aggregate Stated Principal Balance of Loans 774,994,777.24
Aggregate Amount of Service Fee 36,079.03
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 2,487.39
Aggregate Trust Fund Expenses 0.00
Interest Reserve Deposit 0.00
Interest Reserve Withdrawal 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0
Aggregate Unpaid Principal Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
Original Subordination Level
<S> <C>
Class A-1 25.77%
Class A-2 25.77%
Class B 20.77%
Class C 16.26%
Class D 14.76%
Class E 11.51%
Class F 10.01%
Class G 6.25%
Class H 5.25%
Class J 4.75%
Class K 3.75%
Class L 3.00%
Class M 1.88%
Class N 0.00%
</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 33736XAA7 AAA X AAA
A-2 33736XAB5 AAA X AAA
IO 33736XAH2 AAA X AAA
B 33736XAC3 AA X AA
C 33736XAD1 A X A
D 33736XAE9 A- X A-
E 33736XAF6 BBB X BBB
F 33736XAG4 BBB- X BBB-
G 33736XAJ8 BB+ X BB+
H 33736XAK5 BB X NR
J 33736XAL3 BB- X NR
K 33736XAM1 B+ X NR
L 33736XAN9 B X NR
M 33736XAP4 B- X NR
N 33736XAQ2 NR X NR
</TABLE>
<TABLE>
<CAPTION>
Current Ratings(1)
Class Cusip Fitch Moody's S&P
<S> <C> <C> <C> <C>
A-1 33736XAA7 AAA X AAA
A-2 33736XAB5 AAA X AAA
IO 33736XAH2 AAA X AAA
B 33736XAC3 AA X AA
C 33736XAD1 A X A
D 33736XAE9 A- X A-
E 33736XAF6 BBB X BBB
F 33736XAG4 BBB- X BBB-
G 33736XAJ8 BB+ X BB+
H 33736XAK5 BB X NR
J 33736XAL3 BB- X NR
K 33736XAM1 B+ X NR
L 33736XAN9 B X NR
M 33736XAP4 B- X NR
N 33736XAQ2 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 45 53,607,193.91 6.92 130 8.6037 1.278718
2,000,001 to 4,000,000 42 116,277,404.24 15.00 128 8.4341 1.299401
4,000,001 to 6,000,000 16 77,806,415.64 10.04 139 8.1930 1.324440
6,000,001 to 8,000,000 7 50,797,673.77 6.55 114 8.3806 1.275369
8,000,001 to 10,000,000 9 83,440,811.69 10.77 134 8.3652 1.295703
10,000,001 to 15,000,000 13 155,030,944.92 20.00 114 8.4134 1.317007
15,000,001 to 20,000,000 5 84,536,677.52 10.91 110 8.0206 1.247124
20,000,001 to 25,000,000 5 114,186,268.27 14.73 130 8.3677 1.209924
25,000,001 to 40,000,000 1 39,311,387.28 5.07 113 7.4000 1.290000
Totals 143 774,994,777.24 100.00 124 8.2992 1.281614
</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 23,633,193.65 3.05 115 8.3802 1.261139
Arizona 4 7,205,192.37 0.93 149 8.6358 1.284745
California 17 92,299,601.16 11.91 123 8.3481 1.312035
Colorado 1 5,336,381.71 0.69 112 8.1500 1.280000
Connecticut 6 23,472,028.05 3.03 114 8.4692 1.266063
Florida 28 114,123,960.45 14.73 123 8.3132 1.292414
Georgia 7 13,740,622.46 1.77 120 8.6199 1.281453
Illinois 4 49,022,418.46 6.33 113 8.3789 1.266256
Indiana 1 24,571,946.65 3.17 140 8.5400 1.210000
Kansas 1 9,120,000.00 1.18 112 7.9300 1.200000
Louisiana 3 17,891,660.64 2.31 114 8.6965 1.272817
Maryland 3 56,888,705.84 7.34 108 7.3311 1.263552
Massachusetts 1 5,238,829.36 0.68 116 8.2300 1.480000
Michigan 1 8,859,265.17 1.14 113 8.1250 1.350000
Minnesota 3 8,694,354.77 1.12 97 8.7142 1.243920
Nebraska 2 4,181,493.13 0.54 112 8.1500 1.340000
Nevada 5 58,287,731.69 7.52 135 8.1936 1.221297
New Jersey 9 36,051,409.71 4.65 112 8.4175 1.420753
New Mexico 1 852,265.69 0.11 132 7.4200 1.220000
New York 6 37,493,021.08 4.84 113 8.7422 1.270454
North Carolina 4 12,521,028.85 1.62 135 8.2806 1.224490
Ohio 3 6,701,748.13 0.86 146 8.1776 1.259425
Oklahoma 1 1,609,793.00 0.21 116 8.8200 1.300000
Pennsylvania 5 27,736,506.74 3.58 112 8.3953 1.352250
South Carolina 2 7,840,285.97 1.01 114 8.6545 1.280070
Tennessee 2 8,994,424.06 1.16 137 8.3738 1.238995
Texas 15 65,211,407.00 8.41 116 8.3107 1.242134
Utah 1 1,145,397.90 0.15 112 8.5000 1.270000
Virginia 9 32,430,504.58 4.18 186 8.4189 1.348151
Washington 1 5,301,260.03 0.68 115 8.4400 1.220000
West Virginia 1 1,891,406.23 0.24 174 7.5000 1.150000
Wisconsin 2 6,646,932.71 0.86 254 8.0592 1.268825
Totals 151 774,994,777.24 100.00 124 8.2992 1.281614
</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 8 41,709,327.08 5.38 162 7.1298 1.198757
7.250% to 7.499% 5 44,552,081.98 5.75 115 7.4024 1.281766
7.500% to 7.749% 3 4,546,152.30 0.59 232 7.5258 1.160308
7.750% to 7.999% 6 48,266,919.67 6.23 164 7.9057 1.287448
8.000% to 8.249% 16 138,283,657.05 17.84 114 8.1404 1.241431
8.250% to 8.499% 24 189,920,717.15 24.51 123 8.3464 1.324577
8.500% to 8.749% 40 206,209,397.50 26.61 118 8.5964 1.276736
8.750% to 8.999% 23 74,375,905.84 9.60 114 8.8314 1.276933
9.000% to 9.249% 10 15,974,460.06 2.06 115 9.0578 1.314921
9.250% to 9.499% 7 10,105,781.58 1.30 114 9.2761 1.321042
9.500% and greater 1 1,050,377.03 0.14 114 9.6250 1.300000
Totals 143 774,994,777.24 100.00 124 8.2992 1.281614
</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 131 741,516,558.89 95.68 122 8.3394 1.282232
13 to 24 months 5 7,596,758.66 0.98 124 7.5627 1.232406
25 to 36 months 7 25,881,459.69 3.34 181 7.3637 1.250000
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 143 774,994,777.24 100.00 124 8.2992 1.281614
</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>
Credit Lease 7 33,160,408.88 4.28 221 7.5993 NAP
1.19 or less 4 9,781,206.48 1.26 224 7.6121 1.159301
1.20 to 1.24 49 343,350,112.08 44.30 119 8.2936 1.210385
1.25 to 1.29 35 155,813,966.62 20.11 121 8.2629 1.267554
1.30 to 1.34 21 97,269,490.90 12.55 114 8.5786 1.314066
1.35 to 1.39 5 23,098,896.56 2.98 113 8.3209 1.362112
1.40 to 1.44 5 31,029,817.98 4.00 113 8.5470 1.418044
1.45 to 1.49 9 47,327,704.66 6.11 113 8.4021 1.455934
1.50 to 1.54 2 14,276,522.25 1.84 112 8.0739 1.510000
1.55 to 1.59 2 5,174,347.31 0.67 159 8.1655 1.556761
1.60 and greater 4 14,712,303.52 1.90 111 8.3800 1.666313
Totals 143 774,994,777.24 100.00 124 8.2992 1.281614
</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 30,746,840.64 3.97 113 8.5886 1.327706
Industrial/Warehouse 7 10,675,207.10 1.38 113 8.7095 1.315587
Lodging 13 79,655,301.98 10.28 134 8.0427 1.470849
Mixed Use 5 16,233,455.40 2.09 113 8.0868 1.421690
Mobile Home Park 2 1,649,597.22 0.21 113 8.8716 1.215650
Multi-Family 56 259,047,464.37 33.43 127 8.1768 1.222076
Office 12 85,297,279.57 11.01 120 8.4882 1.297491
Retail 46 280,160,149.47 36.15 122 8.3649 1.278905
Self Storage 6 11,529,481.49 1.49 116 8.8933 1.300000
Totals 151 774,994,777.24 100.00 124 8.2992 1.281614
</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 1 2,410,895.08 0.31 51 8.1000 1.220000
61 to 96 months 2 18,505,413.43 2.39 94 7.1915 1.206690
97 to 108 months 1 2,356,063.96 0.30 107 7.8800 1.260000
109 to 120 months 117 645,260,491.92 83.26 114 8.3915 1.291775
121 to 144 months 5 29,812,641.35 3.85 139 8.3431 1.211758
145 to 180 months 5 33,222,658.21 4.29 171 8.0512 1.199799
181 to 204 months 6 23,405,487.66 3.02 190 7.2350 NAP
205 and greater 1 1,717,513.30 0.22 232 7.5000 1.150000
Totals 138 756,691,164.91 97.64 119 8.3050 1.281537
</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 1 9,754,921.22 1.26 295 8.4734 NAP
301 and greater 4 8,548,691.11 1.10 346 7.5871 1.288207
Totals 5 18,303,612.33 2.36 319 8.0594 1.288207
</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 0 0.00 0.00 0 0.0000 0.000000
180 months or less 0 0.00 0.00 0 0.0000 0.000000
181 to 228 months 1 2,410,895.08 0.31 51 8.1000 1.220000
229 to 240 months 0 0.00 0.00 0 0.0000 0.000000
241 to 252 months 6 23,405,487.66 3.02 190 7.2350 NAP
253 to 288 months 1 3,356,186.35 0.43 116 8.7500 1.200000
289 to 300 months 22 50,451,220.03 6.51 117 8.6116 1.332898
301 to 348 months 3 20,861,477.39 2.69 95 7.2692 1.212711
349 and greater 105 656,205,898.40 84.67 118 8.3510 1.280419
Totals 138 756,691,164.91 97.64 119 8.3050 1.281537
</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 136 741,834,368.36 95.72 119 8.3305 1.281614
1 year or less 7 33,160,408.88 4.28 221 7.5993 NAP
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 143 774,994,777.24 100.00 124 8.2992 1.281614
<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.
</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>
1 1 RT Gaithersburg MD 250,646.46 22,843.56 7.400%
2 2 RT Cicero IL 175,343.25 0.00 8.210%
3 3 OF Indianapolis IN 180,767.30 9,237.58 8.540%
4 4 RT Bronx NY 168,443.26 9,731.83 8.812%
5 5 MF Las Vegas NV 155,424.31 0.00 8.270%
6 6 MF Henderson NV 142,930.67 0.00 7.980%
7 7 MF Coral Springs FL 137,199.42 9,061.76 8.092%
8 8 RT Covina CA 126,182.29 6,793.00 8.440%
9 9 MF Temple Hills MD 96,378.05 12,252.67 6.977%
10 10 HC Gainesville FL 115,592.19 6,327.16 8.470%
11 11 MF Spring TX 108,797.29 7,280.53 8.080%
12 12 MF Katy TX 105,040.49 0.00 8.270%
13 13 MF Auburn AL 92,415.82 0.00 8.180%
14 14 RT Fountain Valley CA 96,749.13 4,815.29 8.590%
15 15 RT East Hartford CT 95,564.04 4,752.77 8.640%
16 16 MF Baton Rouge LA 92,207.24 0.00 8.625%
17 17 LO Secaucus NJ 83,802.68 5,259.98 8.250%
18 18 LO King of Prussia PA 83,201.81 5,222.27 8.250%
19 19 RT Chicago IL 84,470.69 0.00 8.530%
20 20 RT Henderson NV 80,722.32 5,108.07 8.180%
21 21 LO Tampa FL 79,394.54 8,174.89 8.583%
22 22 MU Monterey Park CA 71,686.14 5,414.09 7.810%
23 23 HC Birmingham AL 78,156.89 3,937.46 8.630%
24 24 OF San Jose CA 80,102.98 3,439.73 8.875%
25 25 MF Jacksonville FL 73,817.33 4,660.86 8.600%
26 26 LO Elizabeth NJ 70,385.77 4,417.85 8.250%
27 27 RT Fredericksburg VA 68,911.07 4,240.81 8.473%
28 28 RT Decatur IL 69,523.58 3,278.40 8.740%
29 29 RT Santa Ana CA 67,547.84 0.00 8.580%
30 30 MF Wichita KS 61,160.86 0.00 7.930%
31 31 OF Troy MI 62,017.68 4,799.68 8.125%
32 32 MF Miami FL 61,286.35 4,022.60 8.120%
33 33 OF Miquon PA 63,203.67 4,322.68 8.430%
34 34 RT Eatontown NJ 58,738.36 3,001.65 8.540%
35 35 RT Plantation FL 55,406.09 3,126.80 8.410%
36 36 RT Carrboro NC 54,226.09 2,964.73 8.410%
37 37 OF Hampton VA 53,320.30 3,130.18 8.270%
38 38 MF Nashville TN 53,784.64 2,760.45 8.580%
39 39 RT West Haven CT 47,353.03 3,222.42 8.030%
40 40 OF El Paso TX 43,907.16 2,521.85 8.390%
41 41 OF Orangeburg NY 42,553.41 3,090.07 8.330%
42 42 MF San Diego CA 43,351.63 2,265.39 8.560%
43 43 LO Goleta CA 33,200.51 0.00 7.235%
44 44 MF Evans CO 37,468.03 2,423.67 8.150%
45 45 MF Ellensburg WA 38,543.57 2,090.74 8.440%
46 46 RT Weymouth MA 37,143.06 2,224.64 8.230%
47 47 LO Cocoa Beach FL 30,518.73 0.00 7.235%
48 48 MF Indio CA 33,926.51 2,074.19 8.250%
49 49 OF Hampton VA 32,663.44 1,927.17 8.260%
50 50 MF Houston TX 32,473.69 2,019.92 8.230%
51 51 LO Greenville SC 33,154.26 1,711.90 8.583%
52 52 RT Coon Rapids MN 33,101.52 1,462.27 8.860%
53 53 RT Tempe AZ 31,700.59 1,708.70 8.500%
54 54 RT Shillington PA 30,874.91 1,808.20 8.375%
55 55 MF Greenfield WI 27,850.31 2,239.00 7.750%
56 56 LO San Antonio TX 28,487.96 1,788.08 8.250%
57 57 LO Gainesville FL 23,331.54 0.00 7.235%
58 58 MF Arlington TX 26,864.90 1,854.65 8.000%
59 59 LO Pismo Beach CA 22,312.46 0.00 7.235%
60 60 MF Dallas TX 27,269.27 1,439.83 8.540%
61 61 RT Lauderdale Lakes FL 27,109.30 2,763.84 8.610%
62 62 RT Tampa FL 27,057.31 1,332.02 8.625%
63 63 LO Bossier City LA 27,628.23 2,628.39 8.850%
65 65 RT Wheaton IL 24,401.32 1,586.08 8.125%
66 66 OF New York NY 26,305.14 1,052.03 9.000%
67 67 RT Chapin SC 25,311.17 3,084.80 8.750%
68 68 MF Kearney NE 23,487.42 1,519.32 8.150%
69 69 MF San Antonio TX 23,625.21 1,279.99 8.490%
71 71 RT Pinellas Park FL 23,241.58 1,101.86 8.730%
72 72 SS Miami FL 23,212.18 2,124.18 8.820%
73 73 MF Jacksonville FL 21,894.05 1,077.43 8.660%
74 74 LO Macedonia OH 16,680.71 0.00 7.235%
75 75 IN Hartford CT 21,043.11 1,976.91 8.750%
76 76 IN North Las Vegas NV 20,220.63 1,242.48 8.690%
77 77 MF Sealy TX 19,244.05 947.37 8.625%
78 78 MU Princeton NJ 18,845.66 1,010.60 8.510%
79 79 MF Kennesaw GA 18,810.85 941.20 8.580%
80 80 LO Pensacola FL 15,071.64 0.00 7.235%
81 81 MU Charlotte NC 18,712.88 1,812.52 8.690%
82 82 RT East Madison WI 17,719.63 2,298.36 8.580%
83 83 MF Smyrna GA 17,700.61 1,052.99 8.320%
84 84 RT Jacksonville FL 19,070.13 972.36 9.080%
85 85 SS Philadelphia PA 18,409.14 1,684.65 8.820%
86 86 OF Chaska MN 16,849.03 4,736.00 8.100%
87 87 MF Atlantic Beach FL 15,996.98 1,440.20 7.880%
88 88 MF Marietta GA 17,266.38 921.14 8.520%
89 89 SS Cleveland OH 17,772.77 1,626.42 8.820%
90 90 RT Warner Robins GA 16,659.23 1,802.51 8.390%
91 91 HC Lawrenceville GA 18,048.11 665.45 9.125%
92 92 MF Richmond VA 17,159.35 832.19 8.687%
93 93 MF Reston VA 13,963.48 1,483.90 7.125%
94 94 RT St. James NY 17,215.54 766.03 8.875%
95 95 MF Jacksonville FL 16,608.90 1,048.69 8.600%
96 96 IN Rochester NY 16,062.94 1,484.19 8.625%
97 97 HC Pompano Beach FL 15,685.09 745.71 8.690%
98 98 RT Woodbridge VA 16,224.53 1,398.59 9.000%
99 99 RT Fallbrook CA 16,177.29 765.89 9.250%
100 100 RT Houston TX 15,470.21 683.39 8.860%
101 101 RT Minneapolis MN 15,339.39 561.67 9.150%
102 102 MF Hurricane WV 11,830.38 1,454.70 7.500%
103 103 MF Shreveport LA 14,173.21 625.79 8.875%
104 104 RT Lake Elsinore CA 14,001.47 494.07 9.250%
105 105 MF Knoxville TN 10,742.83 1,339.60 7.500%
106 106 IN Newport News VA 12,532.98 604.92 8.750%
107 107 RT Moreno Valley CA 12,475.06 521.25 8.960%
108 108 SS Tulsa OK 12,234.88 1,119.63 8.820%
109 109 RT Charlotte NC 9,908.53 2,366.71 7.420%
110 110 MF Akron OH 12,199.26 525.32 8.870%
111 111 MF New York NY 11,793.70 547.41 8.720%
112 112 RT Gaithersburg MD 12,332.74 435.18 9.250%
113 113 OF Las Vegas NV 12,006.94 423.69 9.250%
114 114 RT Suffolk VA 12,113.85 389.67 9.400%
115 115 MF West Hollywood CA 10,553.10 621.55 8.340%
116 116 RT San Diego CA 8,846.91 2,113.13 7.420%
117 117 RT National City CA 8,419.81 2,011.12 7.420%
118 118 MF Phoenix AZ 10,404.71 455.84 8.875%
119 119 IN Fairfield NJ 10,246.31 484.28 8.750%
120 120 OF Portola Valley CA 10,050.37 859.18 9.000%
121 121 MF Ft. Pierce FL 9,709.36 471.36 8.700%
122 122 MF San Antonio TX 8,977.62 515.68 8.375%
123 123 MF Bradenton FL 7,659.19 1,015.00 7.875%
124 124 MF Salt Lake City UT 8,387.01 455.50 8.500%
125 125 MH Islamorada FL 8,659.03 383.38 8.870%
126 126 SS Conroe TX 8,015.17 733.48 8.820%
127 127 SS Bloomingdale NJ 8,710.69 598.65 9.625%
128 128 RT Westport CT 7,295.88 393.25 8.500%
129 129 MF East Point GA 7,275.46 378.21 8.570%
130 130 RT Hurst TX 7,840.80 604.58 9.290%
131 131 MF Jupiter FL 7,260.14 331.52 8.750%
132 132 MF Wingate NC 5,959.96 728.69 7.625%
133 133 MF Universal City TX 6,879.93 668.42 8.660%
134 134 MF Montclair NJ 6,839.34 281.57 9.000%
135 135 RT Las Cruces NM 5,277.64 1,260.59 7.420%
136 136 MF Norfolk NE 5,871.86 379.82 8.150%
137 137 RT Mesa AZ 6,207.50 240.80 9.090%
138 138 RT Decatur GA 6,275.91 223.23 9.250%
139 139 MF Richmond VA 6,026.03 254.99 8.937%
140 140 MF Hollywood CA 5,733.72 291.47 8.550%
141 141 RT Mesa AZ 5,287.46 287.16 8.500%
142 142 RT Quakertown PA 4,922.83 401.18 9.125%
143 143 MH Conroe TX 3,947.16 174.28 8.875%
144 144 MU Clifton NJ 2,217.27 108.32 8.625%
145 145 MU West Orange NJ 1,640.70 65.10 9.000%
Totals 5,529,645.25 295,342.64
</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>
1 N/A 01/01/2010 N 39,334,230.84 39,311,387.28 08/01/2000
2 N/A 01/01/2010 N 24,802,000.00 24,802,000.00 08/01/2000
3 04/01/2012 05/01/2030 N 24,581,184.23 24,571,946.65 08/01/2000
4 02/01/2010 03/01/2030 N 22,197,053.45 22,187,321.62 08/01/2000
5 N/A 03/01/2010 N 21,825,000.00 21,825,000.00 08/01/2000
6 N/A 01/01/2015 N 20,800,000.00 20,800,000.00 08/01/2000
7 N/A 01/01/2010 N 19,689,613.89 19,680,552.13 08/01/2000
8 N/A 04/01/2010 N 17,361,880.71 17,355,087.71 08/01/2000
9 06/01/2008 09/01/2028 N 16,041,694.07 16,029,441.40 08/01/2000
10 N/A 01/01/2010 N 15,848,416.62 15,842,089.46 08/01/2000
11 N/A 12/01/2009 N 15,636,787.35 15,629,506.82 08/01/2000
12 N/A 01/01/2010 N 14,750,000.00 14,750,000.00 08/01/2000
13 N/A 04/01/2010 N 13,120,000.00 13,120,000.00 08/01/2000
14 N/A 04/01/2010 N 13,079,607.86 13,074,792.57 08/01/2000
15 N/A 02/01/2010 N 12,844,628.74 12,839,875.97 08/01/2000
16 N/A 03/01/2010 N 12,415,000.00 12,415,000.00 08/01/2000
17 N/A 10/01/2009 N 11,796,271.30 11,791,011.32 08/01/2000
18 N/A 10/01/2009 N 11,711,692.41 11,706,470.14 08/01/2000
19 N/A 02/01/2010 N 11,500,000.00 11,500,000.00 08/01/2000
20 N/A 01/01/2010 N 11,459,907.51 11,454,799.44 08/01/2000
21 N/A 01/01/2010 N 10,742,177.61 10,734,002.72 08/01/2000
22 N/A 01/01/2010 N 10,659,209.48 10,653,795.39 08/01/2000
23 N/A 01/01/2010 N 10,517,131.11 10,513,193.65 08/01/2000
24 N/A 03/01/2010 N 10,481,443.45 10,478,003.72 08/01/2000
25 N/A 02/01/2010 N 9,967,832.04 9,963,171.18 08/01/2000
26 N/A 10/01/2009 N 9,907,673.84 9,903,255.99 08/01/2000
27 N/A 03/01/2025 N 9,759,162.03 9,754,921.22 08/01/2000
28 N/A 02/01/2010 N 9,237,650.24 9,234,371.84 08/01/2000
29 N/A 02/01/2010 N 9,142,500.00 9,142,500.00 08/01/2000
30 N/A 12/01/2009 N 9,120,000.00 9,120,000.00 08/01/2000
31 N/A 01/01/2010 N 8,864,064.85 8,859,265.17 08/01/2000
32 N/A 12/01/2009 N 8,764,931.95 8,760,909.35 08/01/2000
33 N/A 01/01/2010 N 8,706,739.62 8,702,416.94 08/01/2000
34 N/A 04/01/2010 N 7,987,387.23 7,984,385.58 08/01/2000
35 N/A 01/01/2010 N 7,650,720.04 7,647,593.24 08/01/2000
36 N/A 04/01/2010 N 7,487,780.78 7,484,816.05 08/01/2000
37 N/A 04/01/2010 N 7,487,346.05 7,484,215.87 08/01/2000
38 N/A 02/01/2010 N 7,279,671.21 7,276,910.76 08/01/2000
39 N/A 01/01/2010 N 6,848,146.74 6,844,924.32 08/01/2000
40 N/A 12/01/2009 N 6,077,349.80 6,074,827.95 08/01/2000
41 N/A 11/01/2009 N 5,932,396.41 5,929,306.34 08/01/2000
42 N/A 01/01/2010 N 5,881,288.57 5,879,023.18 08/01/2000
43 N/A 06/01/2016 N 5,506,650.28 5,506,650.28 08/01/2000
44 N/A 12/01/2009 N 5,338,805.38 5,336,381.71 08/01/2000
45 N/A 03/01/2010 N 5,303,350.77 5,301,260.03 08/01/2000
46 N/A 04/01/2010 N 5,241,054.00 5,238,829.36 08/01/2000
47 N/A 06/01/2016 N 5,061,848.15 5,061,848.15 08/01/2000
48 N/A 01/01/2010 N 4,775,578.67 4,773,504.48 08/01/2000
49 N/A 04/01/2010 N 4,592,219.62 4,590,292.45 08/01/2000
50 N/A 12/01/2009 N 4,582,184.91 4,580,164.99 08/01/2000
51 N/A 01/01/2010 N 4,485,811.52 4,484,099.62 08/01/2000
52 N/A 02/01/2010 N 4,338,654.28 4,337,192.01 08/01/2000
53 N/A 01/01/2015 N 4,331,009.77 4,329,301.07 08/01/2000
54 N/A 11/01/2009 N 4,281,161.82 4,279,353.62 08/01/2000
55 N/A 09/01/2029 N 4,173,199.68 4,170,960.68 08/01/2000
56 N/A 10/01/2009 N 4,010,035.75 4,008,247.67 08/01/2000
57 N/A 06/01/2016 N 3,869,778.46 3,869,778.46 08/01/2000
58 N/A 01/01/2015 N 3,899,743.58 3,897,888.93 08/01/2000
59 N/A 06/01/2016 N 3,700,753.65 3,700,753.65 08/01/2000
60 N/A 01/01/2010 N 3,708,142.47 3,706,702.64 08/01/2000
61 N/A 01/01/2010 N 3,656,418.83 3,653,654.99 08/01/2000
62 N/A 03/01/2010 N 3,643,060.20 3,641,728.18 08/01/2000
63 N/A 11/01/2009 N 3,625,355.25 3,622,726.86 08/01/2000
65 N/A 01/01/2010 N 3,487,632.70 3,486,046.62 08/01/2000
66 N/A 03/01/2010 N 3,394,212.25 3,393,160.22 08/01/2000
67 N/A 04/01/2010 N 3,359,271.15 3,356,186.35 08/01/2000
68 N/A 12/01/2009 N 3,346,713.79 3,345,194.47 08/01/2000
69 N/A 01/01/2010 N 3,231,534.97 3,230,254.98 08/01/2000
71 N/A 02/01/2010 N 3,091,663.74 3,090,561.88 08/01/2000
72 N/A 04/01/2010 N 3,056,245.38 3,054,121.20 08/01/2000
73 N/A 02/01/2010 N 2,935,952.72 2,934,875.29 08/01/2000
74 N/A 06/01/2016 N 2,766,669.20 2,766,669.20 08/01/2000
75 N/A 04/01/2010 N 2,792,817.74 2,790,840.83 08/01/2000
76 N/A 01/01/2010 N 2,702,188.71 2,700,946.23 06/01/2000
77 N/A 03/01/2010 N 2,591,064.20 2,590,116.83 08/01/2000
78 N/A 01/01/2010 N 2,571,713.66 2,570,703.06 08/01/2000
79 N/A 04/01/2010 N 2,546,020.41 2,545,079.21 08/01/2000
80 N/A 06/01/2016 N 2,499,787.92 2,499,787.92 08/01/2000
81 N/A 03/01/2010 N 2,500,700.83 2,498,888.31 08/01/2000
82 N/A 06/01/2008 N 2,478,270.39 2,475,972.03 08/01/2000
83 N/A 12/01/2009 N 2,470,619.33 2,469,566.34 08/01/2000
84 N/A 03/01/2010 N 2,438,982.06 2,438,009.70 08/01/2000
85 N/A 04/01/2010 N 2,423,849.94 2,422,165.29 08/01/2000
86 11/01/2004 01/01/2018 N 2,415,631.08 2,410,895.08 08/01/2000
87 N/A 07/01/2009 N 2,357,504.16 2,356,063.96 08/01/2000
88 N/A 01/01/2010 N 2,353,436.21 2,352,515.07 08/01/2000
89 N/A 04/01/2010 N 2,340,062.53 2,338,436.11 08/01/2000
90 N/A 12/01/2012 N 2,305,864.49 2,304,061.98 08/01/2000
91 N/A 04/01/2010 N 2,296,887.18 2,296,221.73 08/01/2000
92 N/A 02/01/2010 N 2,293,753.26 2,292,921.07 08/01/2000
93 N/A 09/01/2029 N 2,275,881.92 2,274,398.02 08/01/2000
94 N/A 12/01/2009 N 2,252,647.38 2,251,881.35 07/01/2000
95 N/A 02/01/2010 N 2,242,762.21 2,241,713.52 08/01/2000
96 N/A 09/01/2009 N 2,162,751.42 2,161,267.23 08/01/2000
97 N/A 03/01/2010 N 2,096,081.51 2,095,335.80 08/01/2000
98 N/A 03/01/2010 N 2,093,487.84 2,092,089.25 08/01/2000
99 N/A 03/01/2010 N 2,030,976.15 2,030,210.26 08/01/2000
100 N/A 02/01/2010 N 2,027,697.53 2,027,014.14 08/01/2000
101 N/A 03/01/2010 N 1,946,829.35 1,946,267.68 08/01/2000
102 N/A 02/01/2015 N 1,892,860.93 1,891,406.23 08/01/2000
103 N/A 01/01/2010 N 1,854,559.57 1,853,933.78 08/01/2000
104 N/A 02/01/2010 N 1,757,813.35 1,757,319.28 08/01/2000
105 N/A 12/01/2019 N 1,718,852.90 1,717,513.30 08/01/2000
106 N/A 11/01/2009 N 1,663,362.94 1,662,758.02 08/01/2000
107 N/A 02/01/2010 N 1,616,870.99 1,616,349.74 08/01/2000
108 N/A 04/01/2010 N 1,610,912.63 1,609,793.00 08/01/2000
109 N/A 08/01/2011 N 1,602,458.43 1,600,091.72 08/01/2000
110 N/A 03/01/2010 N 1,597,168.14 1,596,642.82 07/01/2000
111 N/A 04/01/2010 N 1,570,631.73 1,570,084.32 08/01/2000
112 N/A 02/01/2010 N 1,548,312.34 1,547,877.16 08/01/2000
113 N/A 02/01/2010 N 1,507,409.71 1,506,986.02 08/01/2000
114 N/A 02/01/2010 N 1,496,563.60 1,496,173.93 08/01/2000
115 N/A 12/01/2009 N 1,469,450.10 1,468,828.55 08/01/2000
116 N/A 08/01/2011 N 1,430,766.64 1,428,653.51 08/01/2000
117 N/A 08/01/2011 N 1,361,694.90 1,359,683.78 08/01/2000
118 N/A 02/01/2010 N 1,361,452.40 1,360,996.56 08/01/2000
119 N/A 01/01/2010 N 1,359,879.07 1,359,394.79 08/01/2000
120 N/A 04/01/2010 N 1,296,822.34 1,295,963.16 08/01/2000
121 N/A 01/01/2010 N 1,296,021.61 1,295,550.25 08/01/2000
122 N/A 01/01/2010 N 1,244,850.50 1,244,334.82 08/01/2000
123 N/A 11/01/2027 N 1,167,114.64 1,166,099.64 08/01/2000
124 N/A 12/01/2009 N 1,145,853.40 1,145,397.90 08/01/2000
125 N/A 01/01/2010 N 1,133,669.99 1,133,286.61 08/01/2000
126 N/A 04/01/2010 N 1,055,322.34 1,054,588.86 08/01/2000
127 N/A 02/01/2010 N 1,050,975.68 1,050,377.03 08/01/2000
128 N/A 01/01/2010 N 996,780.18 996,386.93 08/01/2000
129 N/A 01/01/2010 N 985,871.42 985,493.21 08/01/2000
130 N/A 03/01/2010 N 980,134.59 979,530.01 08/01/2000
131 N/A 04/01/2010 N 963,558.34 963,226.82 08/01/2000
132 N/A 09/01/2029 N 937,961.46 937,232.77 08/01/2000
133 N/A 01/01/2010 N 922,586.17 921,917.75 08/01/2000
134 N/A 01/01/2010 N 882,494.87 882,213.30 08/01/2000
135 N/A 08/01/2011 N 853,526.28 852,265.69 08/01/2000
136 N/A 12/01/2009 N 836,678.48 836,298.66 08/01/2000
137 N/A 02/01/2010 N 793,036.82 792,796.02 08/01/2000
138 N/A 01/01/2010 N 787,908.15 787,684.92 08/01/2000
139 N/A 02/01/2010 N 782,989.74 782,734.75 08/01/2000
140 N/A 04/01/2010 N 778,773.37 778,481.90 08/01/2000
141 N/A 12/01/2009 N 722,385.88 722,098.72 08/01/2000
142 N/A 04/01/2010 N 626,501.93 626,100.75 08/01/2000
143 N/A 01/01/2010 N 516,484.89 516,310.61 08/01/2000
144 N/A 04/01/2010 N 298,538.71 298,430.39 08/01/2000
145 N/A 04/01/2010 N 211,703.35 211,638.25 08/01/2000
Totals 775,290,119.88 774,994,777.24
</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>
08/17/2000 1 $2,700,946.23 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
07/17/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
06/16/2000 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>
08/17/2000 0 $0.00 0 $0.00
07/17/2000 0 $0.00 0 $0.00
06/16/2000 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
<S> <C> <C> <C>
08/17/2000 8.299217% 8.240113% 124
07/17/2000 8.299207% 8.240105% 125
06/16/2000 8.299212% 8.240112% 126
<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>
76 76 1 06/01/2000 21,350.52 42,700.96 1
94 94 0 07/01/2000 17,887.71 17,887.71 B
110 110 0 07/01/2000 12,658.04 12,658.04 B
Totals 3 51,896.27 73,246.71
</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>
76 2,704,069.85 0.00
94 2,252,647.38 0.00
110 1,597,168.14 0.00
Totals 6,553,885.37 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 = 1 ( 1 Loan) 21,350.52 42,700.96 2,704,069.85 0.00
Totals for status code = B ( 2 Loans) 30,545.75 30,545.75 3,849,815.52 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
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
|
|