FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
8-K, 2001-01-05
ASSET-BACKED SECURITIES
Previous: FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC, S-3, EX-5.(B), 2001-01-05
Next: LANDSTAR SYSTEM INC, SC 13G/A, 2001-01-05



                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 8-K


                                 CURRENT REPORT
               Pursuant to Section 13 or 15(d) of the Securities
                            and Exchange Act of 1934


                              Date of Report: 12/18/00
                        (Date of earliest event reported)



                 First Union Commercial Mortgage Securities, Inc.
        (Exact name of registrant as specified in governing instruments)



                                    North Carolina
                 (State or other Jurisdiction of Incorporation)

                    c/o State Street Bank and Trust Company
                           Corporate Trust Department
                       Two International Place, 5th Floor
                                Boston, MA 02110
              (Address of Principal Executive Offices) (Zip Code)

                                 (704) 374-6828
              (Registrant's telephone number, including area code)


                        Commission File Number 33-97994

                 56-1643598 (I.R.S. Employer Identification No.)



                                 Not Applicable
         (Former name, former address and former fiscal year if changed
                               since last report)





<PAGE>






                    First Union Commercial Mortgage Securities, Inc.
                                  Series 1997-C1
                                    FORM 8-K


                                     INDEX



ITEM                  DESCRIPTION                    PAGE NUMBER

Item 5.               Other Event                    3

Item 7.               Financial Statements and
                      Exhibits                       3

                      Signatures                     3

Exhibit A             Trustee's Report to
                      Bondholders                    4



<PAGE>



                    First Union Commercial Mortgage Securities, Inc.
                                  Series 1997-C1

                                    FORM 8-K

                              ITEMS AND SIGNATURES

                                     ITEMS

Item 5. Other Events
See Exhibit A, the Trustee's Report to Bondholders attached hereto.

Item 7. Financial Statements and Exhibits
See Exhibit A, the Trustee's Report to Bondholders attached hereto.




                                   SIGNATURES

Pursuant  to the  requirement  of the  Securities  Exchange
Act of  1934,  the registrar  has duly  caused  this  report to
be  signed on its behalf  by the
undersigned hereunto duly authorized.


                    First Union Commercial Mortgage Securities, Inc.
                                  Series 1997-C1


           (Registrant)

Date:  12/18/00

  By:
  Name: Daniel Scully
Title: Assistant Secretary
State Street Bank and Trust Company
as Trustee

First Union Commercial Mortgage Securities, Inc.
Series 1997-C1
B233

Report to Certificateholders for Payment Date:      December 18, 2000
Payment Summary

<TABLE>

                     Pass-Thru     Int      Org.Moody's    Org                  Beg               Prin
Class     CUSIP      Rate          Type     Rating         Balance              Balance           Distb. Amt

<S>       <C>        <C>           <C>      <C>            <C>                  <C>               <C>
----------------------------------------------------------------------------------------------------------
A-1       33736LAA3  0.071500      Fixed                   200,000,000.00       112,370,166.39    4,828,078.56
A-2       33736LAB1  0.073000      Fixed                   318,000,000.00       318,000,000.00    0.00
A-3       33736LAC9  0.073800      Fixed                   395,812,000.00       395,812,000.00    0.00
B         33736LAE5  0.074300      Fixed                   78,327,000.00        78,327,000.00     0.00
C         33736LAF2  0.074400      Fixed                   71,800,000.00        71,800,000.00     0.00
D         33736LAG0  0.075000      Fixed                   71,800,000.00        71,800,000.00     0.00
E         33736LAH8  0.077500      Fixed                   19,582,000.00        19,582,000.00     0.00
F         33736LAJ4  0.070000      Fixed                   71,800,000.00        71,800,000.00     0.00
G         33736LAK1  0.070000      Fixed                   13,054,813.00        13,054,813.00     0.00
H         33736LAL9  0.070000      Fixed                   26,108,964.00        26,108,964.00     0.00
J         33736LAM7  0.070000      Fixed                   13,054,483.00        13,054,483.00     0.00
K         33736LAN5  0.070000      Fixed                   26,108,964.00        26,108,964.00     0.00
IO        33736LAD7  0.012489      Variable                1,305,448,224.00     1,217,818,390.39  0.00
R                    N/A           N/A                     0.00                 0.00              0.00
                                   Totals:                 1,305,448,224.       1,217,818,390.39  4,828,078.56


</TABLE>

Int             Total P&I         Ending
Distb Amt       Payable           Balance
720,648.37      5,548,726.93      107,542,087.83
1,934,500.00    1,934,500.00      318,000,000.00
2,434,243.80    2,434,243.80      395,812,000.00
484,974.68      484,974.68        78,327,000.00
445,160.00      445,160.00        71,800,000.00
448,750.00      448,750.00        71,800,000.00
126,467.08      126,467.08        19,582,000.00
418,833.33      418,833.33        71,800,000.00
76,153.08       76,153.08         13,054,813.00
152,302.29      152,302.29        26,108,964.00
76,151.15       76,151.15         13,054,483.00
130,625.23      130,625.23        26,108,964.00
1,319,976.27    1,319,976.27      1,212,990,311.83
0.00            0.00              0.00
8,768,785.28    13,596,863.84     1,212,990,311.83





Distributions per Certificate
             Beginning     Principal    Interest      Ending
Class        Cert Factor   Distrb       Distrb        Cert Factor
A-1          0.56185083    24.1403928   3.6032419     0.5377104
A-2          1.00000000    0.0000000    6.0833333     1.0000000
A-3          1.00000000    0.0000000    6.1500000     1.0000000
B            1.00000000    0.0000000    6.1916667     1.0000000
C            1.00000000    0.0000000    6.2000000     1.0000000
D            1.00000000    0.0000000    6.2500000     1.0000000
E            1.00000000    0.0000000    6.4583333     1.0000000
F            1.00000000    0.0000000    5.8333333     1.0000000
G            1.00000000    0.0000000    5.8333333     1.0000000
H            1.00000000    0.0000000    5.8333333     1.0000000
J            1.00000000    0.0000000    5.8333333     1.0000000
K            1.00000000    0.0000000    5.0030798     1.0000000
IO *         0.93287376    0.0000000    1.0111288     0.9291754
R            0.00000000    0.0000000    0.0000000     0.0000000









Principal Detail
<TABLE>

         Beginning        Scheduled      Unscheduled    Principal      Realized   Appraisal        Rmbs Add Trus   Ending
Class    Balance          Principal      Principal      Distribution   Losses     Reduction Amts   Exp/Rzd Lse     Balance

<S>      <C>              <C>            <C>            <C>            <C>        <C>              <C>             <C>
A-1      112,370,166.39   1,376,358.96   3,451,719.60   4,828,078.56   0.00       0.00             0.00            107,542,087.83
A-2      318,000,000.00   0.00           0.00           0.00           0.00       0.00             0.00            318,000,000.00
A-3      395,812,000.00   0.00           0.00           0.00           0.00       0.00             0.00            395,812,000.00
B        78,327,000.00    0.00           0.00           0.00           0.00       0.00             0.00            78,327,000.00
C        71,800,000.00    0.00           0.00           0.00           0.00       0.00             0.00            71,800,000.00
D        71,800,000.00    0.00           0.00           0.00           0.00       0.00             0.00            71,800,000.00
E        19,582,000.00    0.00           0.00           0.00           0.00       0.00             0.00            19,582,000.00
F        71,800,000.00    0.00           0.00           0.00           0.00       0.00             0.00            71,800,000.00
G        13,054,813.00    0.00           0.00           0.00           0.00       0.00             0.00            13,054,813.00
H        26,108,964.00    0.00           0.00           0.00           0.00       0.00             0.00            26,108,964.00
J        13,054,483.00    0.00           0.00           0.00           0.00       0.00             0.00            13,054,483.00
K        26,108,964.00    0.00           0.00           0.00           0.00       0.00             0.00            26,108,964.00
IO *     1,217,818,390.39 0.00           0.00           0.00           0.00       0.00             0.00            1,212,990,311.83
R        0.00             0.00           0.00           0.00           0.00       0.00             0.00            0.00
Totals:  1,217,818,390.39 1,376,358.96   3,451,719.60   4,828,078.56   0.00       0.00             0.00            1,212,990,311.83



</TABLE>
<TABLE>

Interest Detail
        Accrued        Excess Prepaymt Distribtbl    Current Unpaid  Payment to   Class Interest   Prepymt Prems/  Ending Balance
Class   Cert Int       Int Shtfl       Cert Int      Int             Unpaid Int   Dist  Amount     YMC             Unpaid Interest

<S>     <C>            <C>             <C>           <C>             <C>          <C>              <C>             <C>
A-1     669,538.91     0.00            669,538.91    0.00            0.00         669,538.91       51,109.46       0.00
A-2     1,934,500.00   0.00            1,934,500.00  0.00            0.00         1,934,500.00     0.00            0.00
A-3     2,434,243.80   0.00            2,434,243.80  0.00            0.00         2,434,243.80     0.00            0.00
B       484,974.68     0.00            484,974.68    0.00            0.00         484,974.68       0.00            0.00
C       445,160.00     0.00            445,160.00    0.00            0.00         445,160.00       0.00            0.00
D       448,750.00     0.00            448,750.00    0.00            0.00         448,750.00       0.00            0.00
E       126,467.08     0.00            126,467.08    0.00            0.00         126,467.08       0.00            0.00
F       418,833.33     0.00            418,833.33    0.00            0.00         418,833.33       0.00            0.00
G       76,153.08      0.00            76,153.08     0.00            0.00         76,153.08        0.00            0.00
H       152,302.29     0.00            152,302.29    0.00            0.00         152,302.29       0.00            0.00
J       76,151.15      0.00            76,151.15     0.00            0.00         76,151.15        0.00            0.00
K       152,302.29     0.00            152,302.29    21,677.06       0.00         130,625.23       0.00            321,303.26
IO *    1,267,455.65   0.00            1,267,455.65  0.00            0.00         1,267,455.65     52,520.62       0.00
R       0.00           0.00            0.00          0.00            0.00         0.00             0.00            0.00
Totals: 8,686,832.26   0.00            8,686,832.26  21,677.06       0.00         8,665,155.20     103,630.08      321,303.26
** Adjustment for June 18, 1999 payment date.


</TABLE>
Trustee Report to Certificateholders
Mortgage Loan Activity for related Payment Date:
<TABLE>

# of Mortgage Weighted Avr.  Weighted Avg  Beg. Agg Stated    End Agg Stated    End Unpaid        Avlble
Loans Outs    Term to Mat    Mtg Rate      Prin Bal           Prin Bal          Prin Bal          Distb Amt

<S>           <C>            <C>           <C>                <C>               <C>               <C>
267           88.36          0.08711       1,217,818,755.73   1,212,990,677.17  1,213,761,285.43  13,596,863.84



</TABLE>
Current             Current Additional                             Principal
Realized Losses     Trust Fund Exp            # of Payoffs         Prepayments
0.00                15534.58                  1                    3,451,719.60









Appraisal Reduction Information:
Loan #    SPB Apr Red Loan  All Unpd Int,Fees Appraised Value    P&I Adv.on Loan
145051197 937,572.53        94,766.81         499,000.00         9,879.18


Aggregate Delinquency information for related Payment Date:

                 One Month     Two Months     3 Months +     Foreclosures
# of Loans       0             0              6              1
Agg Prin Balance 0.00          0.00           24,138,805.26  935,604.12









REO Property with Final Recovery Determination:
Mortgage Basis for Final        All Proceeds  Portion Proceeds    Amount of
Loan #   Recovery Determination Received      to Certificates     Realized Loss
N/A      N/A                    N/A           N/A                 N/A
N/A      N/A                    N/A           N/A                 N/A

Liquidated Mortgage Loans: (other than Prepayments in full)
Loan  Nature of         Liquidation    Portion of Proceeds     Amount of
#     Liquidation Event Proceeds       Payable to Cert.        Realized Loss
N/A   N/A               N/A            N/A                     N/A
N/A   N/A               N/A            N/A                     N/A

Trustee Report to Certificateholders
Subordinate Level and Maturity
       Original Subordinate Current Subordinate   Original Class Maturity
Class  Support Percentage   Support Percentage    at 0 percent CPR
A-1    0.30000              0.32287               February 18, 2004
A-2    0.30000              0.32287               December 18, 2006
A-3    0.30000              0.32287               April 18, 2007
B      0.24000              0.25830               April 18, 2007
C      0.18500              0.19910               April 18, 2007
D      0.13000              0.13991               October 18, 2008
E      0.11500              0.12377               August 18, 2009
F      0.06000              0.06457               December 18, 2014
G      0.05000              0.05381               December 18, 2016
H      0.03000              0.03229               May 18, 2017
J      0.02000              0.02152               March 18, 2020
K      0.00000              0.00000               April 18, 2027
IO *   N/A                  N/A                   April 18, 2027
R      N/A                  N/A                   N/A





P&I Advance & Fee Information:             Loan Prepayment Information:
Advances:                                  N/A             N/A
-  Current P&I            N/A              N/A             N/A
-  Outstanding P&I        3339048.65       N/A             N/A
-  Servicing              0.00             N/A             N/A
-  Nonrecoverable P&I     0.00             N/A             N/A
Interest on:                               Total           0.00
-  P&I Advances           8629.44
-  Servicing Advances     0.00
Servicing Compensation:
-  to Master Servicer     40,593.96
-  to Special Servicer    47,499.10











<TABLE>
Historical Information (Rolling 24 months)

                  One Month Del.        Two Months Del.       Three + Del.      Pre-Pmts             Mod./REO/Workouts   Liqudtns
Date        Count Bal            Count  Bal            Count Bal           CountBal           Count   Bal         Count   Bal
<S>         <C>   <C>            <C>    <C>            <C>   <C>           <C>  <C>           <C>     <C>         <C>     <C>
12/18/2000  0     0.00           0      0.00           6     24,138,805.26 1    3,451,719.60  0       0.00        0       0.00
11/18/2000  0     0.00           0      0.00           6     24,220,982.06 0    0.00          0       0.00        0       0.00
10/18/2000  0     0.00           0      0.00           7     25,242,085.16 1    6,192,306.38  0       0.00        0       0.00
9/18/2000   0     0.00           1      7,686,772.18   5     16,696,773.32 2    5,641,360.44  0       0.00        0       0.00
8/18/2000   1     7,693,140.90   0      0.00           8     21,769,506.22 1    2,085,949.43  0       0.00        0       0.00
7/18/2000   0     0.00           1      1,887,263.84   7     19,966,389.82 0    0.00          0       0.00        0       0.00
6/18/2000   1     1,889,569.70   0      0.00           7     20,048,076.61 0    0.00          0       0.00        0       0.00
5/18/2000   1     7,711,975.71   0      0.00           7     20,129,164.92 3    13,405,922.59 0       0.00        0       0.00
4/18/2000   1     7,718,164.57   1      950,897.98     6     19,258,761.15 0    15,000.00     0       0.00        0       0.00
3/18/2000   2     3,958,516.15   0      0.00           6     19,704,804.39 0    -1,151.98     0       0.00        0       0.00
2/18/2000   0     0.00           0      0.00           6     19,414,319.19 0    0.00          0       0.00        0       0.00
1/18/2000   0     0.00           0      0.00           6     19,491,247.34 0    0.00          0       0.00        0       0.00
12/18/1999  0     0.00           5      17,540,214.48  1     2,027,399.30  0    0.00          0       0.00        0       0.00
11/18/1999  0     0.00           0      0.00           7     21,547,307.23 1    4,514,187.51  0       0.00        0       0.00
10/18/1999  0     0.00           5      17,675,472.94  2     3,948,807.05  0    0.00          0       0.00        0       0.00
9/18/1999   0     0.00           5      17,874,684.78  2     4,015,347.71  0    0.00          0       0.00        0       0.00
8/18/1999   1     7,766,111.72   0      0.00           7     21,777,005.27 0    0.00          0       0.00        0       0.00
7/18/1999   1     7,771,914.26   0      0.00           7     21,852,999.24 1    2,414,787.05  0       0.00        0       0.00
6/18/1999   0     0.00           6      20,086,791.45  1     1,914,913.51  1    1,159,168.76  0       0.00        0       0.00
5/18/1999   6     20,086,791.4   1      1,914,913.50   0     0.00          0    0.00          0       0.00        0       0.00
4/18/1999   1     1,917,016.37   0      0.00           0     0.00          0    0.00          0       0.00        0       0.00
3/18/1999   0     0.00           0      0.00           0     0.00          0    0.00          0       0.00        0       0.00
2/18/1999   1     1,921,650.00   0      0.00           0     0.00          1    779,000.38    0       0.00        0       0.00



</TABLE>



<TABLE>


First Union-Lehman Brothers Commercial Mortgage Trust
Commercial Mortgage Pass-Through Certificates
Series 1997-C1
Underwriter: Lehman / First Union

Loan Level Detail
-----------------------------------------------------------------------------------------------------------------------------------
Offer  Property      Transf          Mat         Neg Am End            Note     Sched      Prepay/      Pd Thr     Prepm     Loan
Conrl# Type          Date       St   Date        (Y/N)  Schd Bal       Rate     P&I        Lqd          Date       Prem      Status
-----------------------------------------------------------------------------------------------------------------------------------

<S>    <C>           <C>        <C>  <C>         <C>    <C>            <C>      <C>         <C>          <C>        <C>       <C>
156    Multifamily              AR   11/1/2006   N      3026328.84     8.782    26378.20    0.00         11/1/2000  0.00      B
172    Multifamily              NV   1/1/2004    N      2745514.16     8.570    23488.54    0.00         11/1/2000  0.00      B
236    Multifamily              TX   1/1/2007    N      1351390.74     8.330    10596.57    0.00         12/1/2000  0.00      0
123    Multifamily              AZ   1/1/2004    N      3596395.46     8.530    30675.49    0.00         11/1/2000  0.00      B
193    Hotel                    TX   11/1/2016   N      2084028.50     9.250    20881.76    0.00         12/1/2000  0.00      0
198    Hotel                    NC   11/1/2019   N      2109690.56     9.250    19711.28    0.00         11/1/2000  0.00      B
25     Hotel                    VA   11/1/2019   N      8907583.01     9.250    83225.42    0.00         11/1/2000  0.00      B
35     Hotel                    MA   5/1/2004    N      7373083.04     9.400    66740.17    0.00         12/1/2000  0.00      0
41     Hotel                    VA   11/1/2019   N      7032302.39     9.250    65704.28    0.00         11/1/2000  0.00      B
84     Hotel                    CO   5/1/2004    N      4931348.00     9.400    44637.90    0.00         12/1/2000  0.00      0
86     Hotel                    PA   5/1/2004    N      4833020.90     9.400    45195.80    0.00         12/1/2000  0.00      0
161    Office                   TX   4/1/2007    N      2963550.95     9.340    26740.62    0.00         11/1/2000  0.00      B
199    Retail                   MI   4/1/2007    N      2160497.98     8.920    17771.13    0.00         12/1/2000  0.00      0
222    Retail                   MA   4/1/2007    N      1574290.01     9.060    13914.60    0.00         11/1/2000  0.00      B
228    Industrial               OK   4/1/2012    N      1378977.57     8.900    16133.22    0.00         12/1/2000  0.00      0
226    Retail                   PA   4/1/2007    N      1555255.98     9.072    12956.94    0.00         12/1/2000  0.00      0
21     Multifamily              IL   4/1/2004    N      10546929.17    8.290    82194.77    0.00         12/1/2000  0.00      0
245    Multifamily              GA   4/1/2007    N      1204218.10     8.537    10233.85    0.00         11/1/2000  0.00      B
38     Retail                   MD   4/1/2007    N      7458494.73     8.463    59004.55    0.00         12/1/2000  0.00      0
9      Multifamily              MD   3/1/2004    N      17791630.41    8.320    139139.57   0.00         11/1/2000  0.00      B
57     Retail                   FL   4/1/2004    N      5856446.19     8.850    49653.00    0.00         11/1/2000  0.00      B
77     Mobile Home              CO   3/1/2007    N      5221787.57     8.330    40872.50    0.00         11/1/2000  0.00      B
11     Hotel                    IL   3/1/2004    N      13847986.96    9.375    125428.38   0.00         12/1/2000  0.00      0
15     Retail                   MA   4/1/2007    N      12901727.68    8.710    104251.42   0.00         12/1/2000  0.00      0
117    Multifamily              NY   4/1/2017    N      3673733.80     8.550    34839.62    0.00         12/1/2000  0.00      0
17     Multifamily              FL   11/1/2006   N      12538464.09    8.475    99728.51    0.00         12/1/2000  0.00      0
152    Multifamily              NY   1/1/2007    N      3187838.19     8.445    25245.63    0.00         12/1/2000  0.00      0
154    Multifamily              TX   3/1/2004    N      3136418.18     8.020    23892.68    0.00         12/1/2000  0.00      0
157    Self Storage             CO   10/1/2006   N      3038803.83     9.460    27869.37    0.00         12/1/2000  0.00      0
158    Retail                   MD   12/1/2011   N      2687687.15     8.249    31042.63    0.00         11/1/2000  0.00      B
164    Industrial               TX   1/1/2012    N      2669774.72     9.250    32162.26    0.00         12/1/2000  0.00      0
162    Retail                   TX   3/1/2007    N      2947362.50     8.760    25507.52    0.00         11/1/2000  0.00      B
165    Multifamily              FL   4/1/2007    N      2980047.55     8.280    23204.00    0.00         11/1/2000  0.00      B
177    Multifamily              AL   3/1/2004    N      2677661.19     8.000    20361.97    0.00         12/1/2000  0.00      0
168    Retail                   PA   1/1/2007    N      2841707.28     8.636    24432.38    0.00         12/1/2000  0.00      0
19     Retail                   PA   2/1/2007    N      11068419.41    8.840    90576.25    0.00         12/1/2000  0.00      0
196    Retail                   FL   3/1/2004    N      2178325.41     8.520    17332.45    0.00         12/1/2000  0.00      0
204    Industrial               TX   2/1/2004    N      2044811.56     8.980    18013.29    0.00         11/1/2000  0.00      B
23     Retail                   FL   12/1/2003   N      9164261.36     8.368    72159.93    0.00         12/1/2000  0.00      0
225    Retail                   TX   1/1/2007    N      1562625.52     8.700    12648.00    0.00         11/1/2000  0.00      B
230    Multifamily              TX   2/1/2004    N      1474502.37     8.450    11671.93    0.00         11/1/2000  0.00      B
249    Retail                   TX   3/1/2007    N      1142454.49     8.940    10021.10    0.00         12/1/2000  0.00      0
28     Multifamily              FL   2/1/2007    N      8795666.38     8.500    69925.09    0.00         12/1/2000  0.00      0
13     Office                   Va   1/1/2007    N      13307602.73    8.740    108073.12   0.00         11/1/2000  0.00      B
22     Multifamily              CA   4/1/2007    N      9279669.41     8.570    74091.26    0.00         12/1/2000  0.00      0
40     Multifamily              CA   4/1/2007    N      7304322.90     8.570    58319.59    0.00         12/1/2000  0.00      0
7      Retail                   AL   10/1/2008   N      19367337.46    9.224    164158.40   0.00         12/1/2000  0.00      0
33     Multifamily              NC   3/1/2004    N      7564995.90     8.000    57527.15    0.00         12/1/2000  0.00      0
42     Office                   CA   3/1/2007    N      7124464.09     8.720    57665.07    0.00         11/1/2000  0.00      B
47     Multifamily              SC   3/1/2004    N      6526280.33     8.000    49628.36    0.00         12/1/2000  0.00      0
50     Retail                   NE   1/1/2007    N      6415239.42     8.240    49912.49    0.00         12/1/2000  0.00      0
56     Multifamily              SC   3/1/2004    N      6111512.98     8.000    46474.31    0.00         12/1/2000  0.00      0
55     Retail                   MI   2/1/2007    N      6081326.85     8.860    53096.34    0.00         12/1/2000  0.00      0
66     Multifamily              NC   3/1/2004    N      5635149.86     8.000    42851.86    0.00         12/1/2000  0.00      0
67     Retail                   CT   3/1/2007    N      5616613.36     8.560    44843.84    0.00         12/1/2000  0.00      0
74     Multifamily              NC   3/1/2004    N      5403568.60     8.000    41090.82    0.00         12/1/2000  0.00      0
81     Retail                   MD   12/1/2011   N      4451481.54     8.249    51414.36    0.00         11/1/2000  0.00      B
93     Multifamily              MS   3/1/2004    N      4708823.81     8.000    35807.72    0.00         12/1/2000  0.00      0
97     Multifamily              VA   3/1/2004    N      4631632.52     8.000    35220.70    0.00         12/1/2000  0.00      0
98     Multifamily              TX   1/1/2004    N      4576991.89     8.070    35085.89    0.00         12/1/2000  0.00      0
89     Multifamily              AL   3/1/2004    N      4824614.95     8.000    36688.23    0.00         12/1/2000  0.00      0
96     Multifamily              TX   3/1/2004    N      4637373.33     8.000    35264.38    0.00         12/1/2000  0.00      0
111    Retail                   TX   2/1/2007    N      3978212.09     9.030    33078.07    0.00         12/1/2000  0.00      0
113    Retail                   IL   1/1/2007    N      3884418.43     8.660    33457.55    0.00         11/1/2000  0.00      B
14     Retail                   FL   12/1/2006   N      12980942.73    8.440    102847.48   0.00         11/1/2000  0.00      B
116    Multifamily              TX   3/1/2007    N      3884006.05     9.020    32242.48    0.00         11/1/2000  0.00      B
118    Multifamily              AL   10/1/2006   N      3863035.06     8.800    31610.97    0.00         12/1/2000  0.00      0
128    Retail                   FL   1/1/2007    N      3580955.14     8.740    29081.49    0.00         12/1/2000  0.00      0
16     Office                   CA   3/1/2007    N      11988208.59    9.230    118894.27   0.00         12/1/2000  0.00      0
139    Retail                   TX   2/1/2004    N      3389382.23     8.700    27409.62    0.00         12/1/2000  0.00      0
144    Multifamily              VA   3/1/2004    N      3274028.95     8.000    24896.98    0.00         12/1/2000  0.00      0
220    Industrial               MA   2/1/2007    N      16543699.94    8.940    145305.92   0.00         12/1/2000  0.00      0
70     Office                   PA   4/1/2007    N      5435735.73     8.990    47795.17    0.00         12/1/2000  0.00      0
106    Self Storage             CA   4/1/2007    N      4145628.90     8.900    36207.62    0.00         11/1/2000  0.00      B
202    Retail                   CA   4/1/2007    N      2050395.06     8.995    18035.36    0.00         11/1/2000  0.00      B
190    Hotel                    OH   1/1/2012    N      2149433.57     9.250    20017.90    0.00         12/1/2000  0.00      0
205    Hotel                    MI   2/1/2004    N      2046593.40     9.750    19070.34    0.00         12/1/2000  0.00      0
241    Hotel                    TN   1/1/2007    N      1271209.71     9.375    11940.75    0.00         12/1/2000  0.00      0
247    Office                   GA   11/1/2006   N      1187483.81     9.343    10785.10    0.00         12/1/2000  0.00      0
256    Retail                   GA   1/1/2007    N      1004850.50     8.710    8430.77     0.00         12/1/2000  0.00      0
264    Retail                   GA   1/1/2007    N      897188.07      8.710    7527.47     0.00         12/1/2000  0.00      0
268    Multifamily              NC   10/1/2006   N      851164.68      8.950    7521.98     0.00         12/1/2000  0.00      0
272    Retail                   GA   1/1/2007    N      813450.28      8.710    6824.91     0.00         12/1/2000  0.00      0
281    Multifamily              NC   10/1/2006   N      423094.04      9.050    3766.53     0.00         12/1/2000  0.00      0
210    Retail                   CO   11/1/2003   N      1965890.31     9.000    17413.32    0.00         12/1/2000  0.00      0
253    Retail                   NY   1/1/2007    N      1092518.63     9.010    9659.00     0.00         11/1/2000  0.00      B
267    Industrial               NH   1/1/2004    N      853155.66      8.730    7387.07     0.00         12/1/2000  0.00      0
274    Multifamily              OH   10/1/2006   N      758986.53      9.340    6900.80     0.00         12/1/2000  0.00      0
148    Retail                   FL   12/1/2003   N      3172532.69     8.780    27610.13    0.00         12/1/2000  0.00      0
150    Multifamily              TX   3/1/2012    N      3202110.69     8.900    26315.45    0.00         11/1/2000  0.00      B
143    Retail                   CA   4/1/2012    N      3275904.66     8.412    27576.07    0.00         12/1/2000  0.00      0
181    Retail                   IL   3/1/2004    N      2515464.65     8.580    20840.86    0.00         12/1/2000  0.00      0
182    Retail                   FL   4/1/2007    N      2526848.34     9.040    20995.06    0.00         12/1/2000  0.00      0
185    Multifamily              TX   3/1/2007    N      2442746.20     8.400    19236.40    0.00         12/1/2000  0.00      0
189    Retail                   TX   10/1/2006   N      2250363.60     9.180    20224.47    0.00         11/1/2000  0.00      B
29     Retail                   IL   12/1/2006   N      7953326.62     8.474    75790.61    0.00         12/1/2000  0.00      0
51     Multifamily              TN   11/1/2006   N      6415860.79     8.520    51227.03    0.00         12/1/2000  0.00      0
59     Retail                   OK   4/1/2007    N      5928374.26     9.040    49257.65    0.00         12/1/2000  0.00      0
71     Self Storage             NM   10/1/2006   N      5369538.52     9.560    49599.72    0.00         11/1/2000  0.00      B
10     Multifamily              PA   12/1/2006   N      15875229.85    7.992    120979.15   0.00         12/1/2000  0.00      0
83     Multifamily              TX   12/1/2003   N      5013223.52     8.280    39175.59    0.00         12/1/2000  0.00      0
88     Multifamily              TX   12/1/2003   N      4916815.56     8.280    38422.21    0.00         12/1/2000  0.00      0
95     Retail                   TX   4/1/2004    N      4709080.24     8.870    38571.39    0.00         12/1/2000  0.00      0
115    Retail                   FL   4/1/2007    N      3884434.51     8.900    31897.51    0.00         12/1/2000  0.00      0
151    Retail                   CA   1/1/2004    N      3192745.71     8.645    25712.65    0.00         12/1/2000  0.00      0
149    Retail                   TX   3/1/2007    N      3172204.27     8.720    27371.05    0.00         12/1/2000  0.00      0
108    Multifamily              TX   2/1/2007    N      3984989.59     8.670    34302.07    0.00         12/1/2000  0.00      0
141    Hotel                    CA   11/1/2019   N      3285268.85     9.375    30957.50    0.00         11/1/2000  0.00      B
8      Multifamily              PA   4/1/2012    N      18425343.81    8.657    148212.84   0.00         12/1/2000  0.00      0
163    Multifamily              TX   2/1/2007    N      2996198.41     8.390    23595.08    0.00         12/1/2000  0.00      0
39     Multifamily              GA   1/1/2007    N      7323694.19     8.080    56190.54    0.00         12/1/2000  0.00      0
60     Multifamily              TX   2/1/2007    N      5901362.58     8.540    47076.76    0.00         12/1/2000  0.00      0
79     Office                   FL   3/1/2007    N      5143966.05     8.940    42416.39    0.00         12/1/2000  0.00      0
85     Multifamily              KY   4/1/2007    N      4993446.04     8.630    40074.50    0.00         12/1/2000  0.00      0
120    Multifamily              TX   12/1/2006   N      3717216.58     8.500    29603.17    0.00         12/1/2000  0.00      0
160    Multifamily              CO   2/1/2007    N      3023040.69     8.790    24634.24    0.00         12/1/2000  0.00      0
169    Retail                   KS   3/1/2007    N      2884019.87     8.738    23378.84    0.00         12/1/2000  0.00      0
180    Multifamily              MN   1/1/2004    N      2533326.66     8.020    19334.69    0.00         12/1/2000  0.00      0
197    Retail                   AZ   1/1/2007    N      2179294.80     8.866    17887.50    0.00         12/1/2000  0.00      0
 231a  Retail                   MO   3/1/2007    N      1299427.02     8.820    10596.67    0.00         12/1/2000  0.00      0
242    Industrial               WY   1/1/2007    N      1256135.23     8.740    10884.40    0.00         12/1/2000  0.00      0
266    Office                   AZ   11/1/2003   N      873359.71      9.075    7306.43     0.00         12/1/2000  0.00      0
20     Retail                   CO   4/1/2007    N      10820719.03    8.050    82572.35    0.00         12/1/2000  0.00      0
48     Retail                   AZ   4/1/2004    N      6555351.67     8.910    53875.48    0.00         12/1/2000  0.00      0
44     Retail                   AZ   4/1/2004    N      6892141.08     8.830    56261.89    0.00         12/1/2000  0.00      0
31     Multifamily              MO   3/1/2007    N      7981749.34     8.410    62909.90    0.00         12/1/2000  0.00      0
36     Retail                   AZ   1/1/2004    N      7459715.62     8.610    59916.39    0.00         12/1/2000  0.00      0
43     Retail                   CO   12/1/2006   N      6963831.25     8.770    56745.31    0.00         12/1/2000  0.00      0
58     Retail                   AZ   11/1/2003   N      5917461.86     8.905    48809.19    0.00         12/1/2000  0.00      0
73     Retail                   AZ   4/1/2012    N      5434189.57     8.770    44135.24    0.00         12/1/2000  0.00      0
80     Retail                   AZ   4/1/2012    N      5129688.67     8.978    42400.52    0.00         12/1/2000  0.00      0
94     Retail                   CO   4/1/2007    N      4713663.52     8.970    38935.60    0.00         12/1/2000  0.00      0
100    Retail                   CA   3/1/2016    N      4201034.11     8.442    40890.45    0.00         12/1/2000  0.00      0
107    Retail                   MO   4/1/2007    N      4053658.42     9.014    35706.60    0.00         12/1/2000  0.00      0
114    Office                   AZ   4/1/2007    N      3887245.00     9.030    32271.29    0.00         12/1/2000  0.00      0
140    Multifamily              MO   12/1/2011   N      3374631.52     8.295    26405.14    0.00         12/1/2000  0.00      0
6      Retail                   GA   2/1/2007    N      20475606.24    8.840    167558.14   0.00         12/1/2000  0.00      0
127    Multifamily              VA   11/1/2006   N      3595533.80     8.590    28879.96    0.00         12/1/2000  0.00      0
126    Multifamily              NC   11/1/2006   N      3623477.79     8.750    29501.27    0.00         12/1/2000  0.00      0
224    Multifamily              WI   11/1/2021   N      1570554.82     9.285    13368.45    0.00         12/1/2000  0.00      0
252    Multifamily              TN   11/1/2006   N      1125583.59     8.800    9823.97     0.00         11/1/2000  0.00      B
201    Multifamily              TN   11/1/2006   N      2099265.22     8.580    16847.34    0.00         12/1/2000  0.00      0
186    Multifamily              UT   11/1/2026   N      2427749.78     8.600    19516.70    0.00         12/1/2000  0.00      0
159    Multifamily              UT   11/1/2026   N      3045547.72     8.600    24483.17    0.00         12/1/2000  0.00      0
259    Health Care   3/20/2000  OH   11/1/2006   N      935604.12      10.125   9879.18     0.00         1/1/2000   0.00      7
192    Multifamily              UT   11/1/2026   N      2196076.20     8.600    17654.27    0.00         12/1/2000  0.00      0
208    Retail        5/7/1999   GA   12/1/2011   N      1752163.10     8.740    20976.02    0.00         6/1/2000   0.00      3
49     Retail                   IL   1/1/2007    N      6401384.11     8.800    54856.21    0.00         11/1/2000  0.00      B
30     Multifamily              TX   11/1/2006   N      8253386.29     8.600    66349.00    0.00         12/1/2000  0.00      0
223    Multifamily              GA   12/1/2003   N      1566877.00     9.125    13988.25    0.00         12/1/2000  0.00      0
130    Retail        5/7/1999   GA   12/1/2011   N      3097573.86     8.740    37082.61    0.00         6/1/2000   0.00      3
167    Multifamily              MN   1/1/2022    N      2963349.58     9.400    25423.82    0.00         12/1/2000  0.00      0
129    Multifamily              AZ   11/1/2006   N      3575164.86     8.750    29107.92    0.00         12/1/2000  0.00      0
280    Multifamily              NY   1/1/2007    N      519174.70      9.125    4628.84     0.00         12/1/2000  0.00      0
282    Multifamily              NY   1/1/2007    N      407922.80      9.125    3636.95     0.00         12/1/2000  0.00      0
279    Multifamily              NY   1/1/2007    N      541044.60      9.125    4823.83     0.00         12/1/2000  0.00      0
255    Multifamily              NY   1/1/2007    N      1001265.56     9.125    8927.05     0.00         12/1/2000  0.00      0
277    Multifamily              NY   1/1/2007    N      591440.64      9.125    5273.15     0.00         12/1/2000  0.00      0
240    Retail                   CT   11/1/2006   N      1294519.19     9.125    11572.10    0.00         12/1/2000  0.00      0
110    Multifamily              FL   11/1/2006   N      4006695.18     8.625    32278.27    0.00         12/1/2000  0.00      0
271    Self Storage             AL   1/1/2007    N      820022.43      9.500    7513.79     0.00         12/1/2000  0.00      0
142    Hotel                    FL   2/1/2007    N      3307388.89     9.680    30663.96    0.00         12/1/2000  0.00      0
283    Self Storage             AL   1/1/2007    N      381405.57      9.500    3494.79     0.00         11/1/2000  0.00      B
214    Retail                   GA   1/1/2007    N      1753988.51     8.750    15209.66    0.00         12/1/2000  0.00      0
270    Self Storage             AL   1/1/2007    N      820022.43      9.500    7513.79     0.00         11/1/2000  0.00      B
244    Multifamily              FL   1/1/2007    N      1219684.04     8.600    10458.27    0.00         11/1/2000  0.00      B
229    Multifamily              FL   1/1/2007    N      1474416.64     8.600    12642.48    0.00         11/1/2000  0.00      B
248    Multifamily              IN   12/1/2006   N      1135655.83     8.205    9464.62     0.00         11/1/2000  0.00      B
257    Multifamily              FL   1/1/2007    N      968739.61      8.600    8306.53     0.00         11/1/2000  0.00      B
239    Multifamily              TN   12/1/2006   N      1297758.17     8.205    10815.58    0.00         11/1/2000  0.00      B
243    Multifamily              MD   1/1/2007    N      1243687.50     8.375    10089.41    0.00         12/1/2000  0.00      0
250    Multifamily              TX   11/1/2006   N      1161862.39     9.070    9715.97     0.00         12/1/2000  0.00      0
233    Multifamily              TX   10/15/2004  N      1373554.71     9.400    11819.99    0.00         12/1/2000  0.00      0
284    Multifamily              UT   8/1/2006    N      378963.36      9.330    3447.63     0.00         12/1/2000  0.00      0
254    Multifamily              NY   9/1/2006    N      1036132.83     8.980    8614.15     0.00         12/1/2000  0.00      0
246    Multifamily              GA   10/1/2006   N      1193587.46     9.150    10703.60    0.00         12/1/2000  0.00      0
32     Multifamily   8/22/2000  FL   1/1/2007    N      7667390.06     8.625    61663.17    0.00         7/1/2000   0.00      3
3      Retail                   MD   1/1/2007    N      27788468.28    8.750    231008.68   0.00         12/1/2000  0.00      0
212    Retail                   FL   3/1/2007    N      1876897.85     8.875    16280.80    0.00         12/1/2000  0.00      0
146    Office                   SC   1/1/2007    N      3096254.35     9.250    30883.03    0.00         12/1/2000  0.00      0
188    Multifamily              TX   1/1/2007    N      2372319.10     8.370    18666.30    0.00         12/1/2000  0.00      0
206    Retail                   VA   1/1/2007    N      2043054.65     8.875    17775.98    0.00         12/1/2000  0.00      0
92     Retail                   FL   1/1/2004    N      4776142.79     8.750    39704.62    0.00         12/1/2000  0.00      0
213    Retail                   GA   1/1/2007    N      1788125.22     8.750    15415.19    0.00         12/1/2000  0.00      0
121    Retail                   AL   1/1/2007    N      3691853.64     8.625    30387.62    0.00         12/1/2000  0.00      0
24     Multifamily              TN   12/1/2006   N      9153720.27     8.200    71036.67    0.00         12/1/2000  0.00      0
269    Multifamily              TX   3/1/2007    N      828092.54      9.000    7048.75     0.00         12/1/2000  0.00      0
262    Multifamily              TX   3/1/2007    N      926308.45      9.000    7884.76     0.00         12/1/2000  0.00      0
75     Retail                   NJ   4/1/2007    N      5320666.59     9.030    44171.32    0.00         12/1/2000  0.00      0
91     Hotel                    NJ   2/1/2007    N      4668649.86     9.000    43558.72    0.00         11/1/2000  0.00      B
278    Multifamily              MN   1/1/2027    N      580839.55      8.780    4733.06     0.00         12/1/2000  0.00      0
155    Mobile Home              VA   12/1/2006   N      3019890.43     8.360    25466.07    0.00         12/1/2000  0.00      0
276    Multifamily              FL   3/1/2007    N      759988.82      8.670    6300.63     0.00         12/1/2000  0.00      0
273    Multifamily              FL   1/1/2007    N      809060.30      8.650    6711.05     0.00         12/1/2000  0.00      0
26     Multifamily              FL   1/1/2007    N      8978285.50     8.350    70522.67    0.00         12/1/2000  0.00      0
34     Multifamily              FL   1/1/2007    N      7530175.18     8.350    59148.04    0.00         12/1/2000  0.00      0
258    Multifamily              MD   1/1/2007    N      987593.67      8.650    7959.40     0.00         12/1/2000  0.00      0
217    Industrial               AZ   2/1/2012    N      1617879.76     9.750    16599.04    0.00         12/1/2000  0.00      0
52     Retail        5/7/1999   LA   2/1/2012    N      5533904.32     8.910    66185.13    0.00         6/1/2000   0.00      3
105    Retail        5/7/1999   TX   1/1/2012    N      3685458.58     8.690    43819.97    0.00         6/1/2000   0.00      3
261    Multifamily              OH   4/1/2022    N      947359.27      9.000    7845.07     0.00         11/1/2000  0.00      B
61     Retail                   WA   1/1/2004    N      5789133.83     8.875    50669.85    0.00         12/1/2000  0.00      0
109    Retail                   CA   1/1/2007    N      3989835.54     9.000    35246.25    0.00         12/1/2000  0.00      0
82     Retail                   NC   1/1/2007    N      5040563.70     8.875    42318.30    0.00         12/1/2000  0.00      0
131    Retail                   NC   1/1/2007    N      3450222.37     8.650    29695.43    0.00         12/1/2000  0.00      0
145    Office                   NJ   3/1/2007    N      3236969.07     9.125    27826.83    0.00         12/1/2000  0.00      0
124    Multifamily              MA   4/1/2007    N      3658073.87     8.530    29106.78    0.00         12/1/2000  0.00      0
65     Retail                   SC   1/1/2007    N      5641206.65     8.750    48917.55    0.00         11/1/2000  0.00      B
153    Hotel                    LA   2/1/2007    N      3102844.71     9.375    29100.04    0.00         12/1/2000  0.00      0
218    Multifamily              WI   3/1/2022    N      1667722.83     9.620    14545.55    0.00         12/1/2000  0.00      0
221    Multifamily              GA   2/1/2007    N      1604035.13     8.790    13931.94    0.00         12/1/2000  0.00      0
265    Multifamily              IN   3/1/2007    N      876202.55      8.700    7548.87     0.00         12/1/2000  0.00      0
45     Retail                   AZ   2/1/2007    N      6720054.96     9.000    57618.78    0.00         12/1/2000  0.00      0
103    Hotel                    GA   11/1/2006   N      4113295.80     9.750    40536.88    0.00         12/1/2000  0.00      0
72     Hotel                    KY   8/1/2001    N      5365441.78     9.625    49855.69    0.00         11/1/2000  0.00      B
200    Multifamily              TX   2/1/2007    N      2112662.16     8.750    17646.50    0.00         12/1/2000  0.00      0
211    Multifamily              AZ   2/1/2022    N      1935597.77     8.600    15520.23    0.00         11/1/2000  0.00      B
63     Multifamily              AZ   2/1/2022    N      5755802.09     8.600    47500.43    0.00         11/1/2000  0.00      B
136    Multifamily              CA   3/1/2007    N      3441680.72     8.750    27927.86    0.00         12/1/2000  0.00      0
173    Multifamily              NJ   2/1/2007    N      2747689.37     9.350    24064.13    0.00         12/1/2000  0.00      0
209    Retail                   IN   4/1/2007    N      1972388.75     8.875    17194.52    0.00         12/1/2000  0.00      0
176    Multifamily              GA   3/1/2022    N      2651523.68     8.250    22076.60    0.00         12/1/2000  0.00      0
171    Multifamily              NY   3/1/2007    N      2785449.73     8.625    23008.90    0.00         12/1/2000  0.00      0
119    Hotel                    FL   4/1/2007    N      3632374.34     9.375    36035.36    0.00         11/1/2000  0.00      B
179    Retail                   MD   4/1/2017    N      2452318.28     9.375    24328.49    0.00         12/1/2000  0.00      0
135    Multifamily              CT   4/1/2004    N      0.00           9.125    28883.97    3,451,719.60 12/1/2000  103630.08 0
234    Retail                   TX   4/1/2007    N      1380113.72     9.220    11569.08    0.00         11/1/2000  0.00      B
183    Retail                   TX   4/1/2007    N      2515292.89     9.220    21630.00    0.00         11/1/2000  0.00      B
263    Retail                   AZ   3/1/2007    N      900901.85      9.125    8011.45     0.00         12/1/2000  0.00      0
138    Hotel                    PA   4/1/2007    N      3361492.35     9.125    29672.05    0.00         11/1/2000  0.00      B
112    Multifamily              TX   1/1/2007    N      3962566.28     8.520    31583.59    0.00         12/1/2000  0.00      0
215    Multifamily              MA   2/1/2007    N      1710110.58     8.840    14908.81    0.00         12/1/2000  0.00      0
133    Hotel                    MA   4/1/2007    N      3464208.82     9.375    31140.84    0.00         12/1/2000  0.00      0
178    Multifamily              TX   1/1/2007    N      2610165.43     8.560    20875.58    0.00         12/1/2000  0.00      0
194    Multifamily              TX   4/1/2007    N      2191483.01     8.875    17957.71    0.00         12/1/2000  0.00      0
219    Office                   NY   3/1/2007    N      1620670.94     9.125    14412.14    0.00         12/1/2000  0.00      0
12     Multifamily              MD   3/1/2007    N      13526704.09    8.200    104685.62   0.00         12/1/2000  0.00      0
237    Retail                   TX   4/1/2007    N      1340785.21     9.220    11917.66    0.00         11/1/2000  0.00      B
227    Multifamily              TX   4/1/2007    N      1561454.58     8.750    12587.21    0.00         12/1/2000  0.00      0
76     Retail                   NC   4/1/2007    N      5176029.20     8.875    44855.27    0.00         12/1/2000  0.00      0
4      Retail                   PA   4/1/2007    N      23208885.35    8.625    190418.48   0.00         12/1/2000  0.00      0
134    Health Care              CA   3/1/2007    N      3412385.60     8.370    28673.48    0.00         12/1/2000  0.00      0
147    Retail                   MA   3/1/2007    N      3184811.84     8.750    27541.81    0.00         12/1/2000  0.00      0
1      Retail                   CA   4/1/2017    N      32561065.95    8.550    258071.10   0.00         12/1/2000  0.00      0
184    Health Care              GA   4/1/2007    N      2422690.62     9.000    21189.71    0.00         11/1/2000  0.00      B
102    Retail                   GA   4/1/2007    N      4385198.92     8.530    34696.83    0.00         12/1/2000  0.00      0
132    Hotel                    DE   4/1/2007    N      3372182.54     9.250    33200.17    0.00         12/1/2000  0.00      0
104    Hotel                    TN   4/1/2007    N      4204197.80     9.375    37792.87    0.00         12/1/2000  0.00      0
137    Hotel                    GA   4/1/2007    N      3367977.03     9.375    30275.82    0.00         12/1/2000  0.00      0
78     Hotel                    FL   4/1/2007    N      5153004.98     9.375    46322.00    0.00         12/1/2000  0.00      0
125    Hotel                    GA   4/1/2007    N      3603735.79     9.375    32395.12    0.00         12/1/2000  0.00      0
37     Health Care              MT   4/1/2007    N      7459710.12     8.490    59151.78    0.00         12/1/2000  0.00      0
5      Multifamily              IN   4/1/2007    N      21523905.79    8.250    167156.82   0.00         12/1/2000  0.00      0
46     Retail                   FL   4/1/2007    N      6572448.07     9.000    57484.95    0.00         12/1/2000  0.00      0
69     Retail                   FL   4/1/2007    N      5527103.77     9.000    46718.44    0.00         12/1/2000  0.00      0
87     Hotel                    VA   4/1/2017    N      4744311.69     9.250    46709.21    0.00         11/1/2000  0.00      B
2      Multifamily              NJ   4/1/2027    N      29051487.40    8.420    228975.31   0.00         12/1/2000  0.00      0
68     Hotel                    NJ   4/1/2007    N      5557162.20     9.375    49955.10    0.00         12/1/2000  0.00      0
235    Office                   AZ   4/1/2007    N      1349748.07     9.250    12023.60    0.00         11/1/2000  0.00      B
232    Multifamily              TX   4/1/2007    N      1417015.74     9.160    12540.16    0.00         11/1/2000  0.00      B
207    Multifamily              TX   4/1/2007    N      2017446.50     9.160    17853.78    0.00         11/1/2000  0.00      B
174    Multifamily              TX   4/1/2004    N      2752198.92     8.540    21917.70    0.00         11/1/2000  0.00      B
191    Retail                   IL   4/1/2007    N      2207174.99     8.810    17987.10    0.00         12/1/2000  0.00      0
27     Multifamily              TX   4/1/2004    N      8811209.11     8.400    69327.23    0.00         12/1/2000  0.00      0
166    Industrial               FL   4/1/2004    N      2960741.99     8.832    24173.21    0.00         11/1/2000  0.00      B
170    Retail                   FL   4/1/2007    N      2817473.74     8.980    23292.34    0.00         12/1/2000  0.00      0
216    Hotel                    OK   4/1/2017    N      1628119.11     10.000   16887.88    0.00         12/1/2000  0.00      0
175    Retail        5/7/1999   MD   11/1/2011   N      2402315.34     8.938    29154.42    0.00         6/1/2000   0.00      3
0      NA                       0                0      0.00           0.000    0.00        0.00                    0.00      0
0      NA                       0                0      0.00           0.000    0.00        0.00                    0.00      0
0      NA                       0                0      0.00           0.000    0.00        0.00                    0.00      0
------------------------------------------------------------------------------------------------------------------------------------
totals                                                  1212990677.07           10217062.94                         103630.08 25
------------------------------------------------------------------------------------------------------------------------------------



</TABLE>
<TABLE>
Delinquency Loan Detail
Offer               Paid Thru Current    Outstand     Adv      Loan    Spec Ser    Foreclose Bankrupt  REO
Control# Period     Date      P&I Adv    P&I Adv      Desc(1)  Status  Trans Date  Date      Date      Date
<S>      <C>        <C>       <C>        <C>          <C>      <C>     <C>         <C>       <C>       <C>
259      12/18/2000 1/1/2000  9,879.18   78,723.73    3        2       3/22/2000   n/a       n/a       n/a
32       12/18/2000 7/1/2000  61,663.17  297,312.09   3        2       8/22/2000   n/a       n/a       n/a
52       12/18/2000 6/1/2000  66,185.13  386,006.85   3        3       5/6/1999    n/a       n/a       n/a
105      12/18/2000 6/1/2000  43,819.97  255,513.70   3        3       5/6/1999    n/a       n/a       n/a
130      12/18/2000 6/1/2000  37,082.61  216,268.38   3        3       5/6/1999    n/a       n/a       n/a
175      12/18/2000 6/1/2000  29,154.42  170,097.12   3        3       5/6/1999    n/a       n/a       n/a
208      12/18/2000 6/1/2000  20,976.02  122,333.59   3        3       5/6/1999    n/a       n/a       n/a
259      11/18/2000 1/1/2000  9,879.18   75,350.55    3        1       3/22/2000   n/a       n/a       n/a
32       11/18/2000 7/1/2000  61,663.17  238,383.03   3        2       8/22/2000   n/a       n/a       n/a
52       11/18/2000 5/1/2000  66,185.13  385,943.05   3        3       5/6/1999    n/a       n/a       n/a
105      11/18/2000 5/1/2000  43,819.97  255,470.38   3        3       5/6/1999    n/a       n/a       n/a
130      11/18/2000 5/1/2000  37,082.61  216,231.76   3        3       5/6/1999    n/a       n/a       n/a
175      11/18/2000 5/1/2000  29,154.42  170,068.78   3        3       5/6/1999    n/a       n/a       n/a
208      11/18/2000 5/1/2000  20,976.02  122,312.88   3        3       5/6/1999    n/a       n/a       n/a
12       11/18/2000 11/1/2000 104,685.62 0.00         0        1       5/13/1999   n/a       n/a       n/a
259      10/18/2000 1/1/2000  9,879.18   73,060.41    3        2       3/22/2000   n/a       n/a       n/a
52       10/18/2000 4/1/2000  66,185.13  391,503.90   3        3       5/6/1999    n/a       n/a       n/a
105      10/18/2000 4/1/2000  43,819.97  259,181.73   3        3       5/6/1999    n/a       n/a       n/a
130      10/18/2000 4/1/2000  37,082.61  219,352.76   3        3       5/6/1999    n/a       n/a       n/a
175      10/18/2000 4/1/2000  29,154.42  172,489.12   3        3       5/6/1999    n/a       n/a       n/a
208      10/18/2000 4/1/2000  20,976.02  124,078.32   3        3       5/6/1999    n/a       n/a       n/a
32       10/18/2000 6/1/2000  61,663.17  240,509.06   2        2       8/22/2000   n/a       n/a       n/a
12       10/18/2000 10/1/2000 104,685.62 0.00         0        1       5/13/1999   n/a       n/a       n/a
32       9/18/2000  6/1/2000  61,663.17  182,390.94   2        3       8/22/2000   n/a       n/a       n/a
52       9/18/2000  3/1/2000  66,185.13  394,518.37   3        3       5/6/1999    n/a       n/a       n/a
105      9/18/2000  3/1/2000  43,819.97  261,192.06   3        3       5/6/1999    n/a       n/a       n/a
130      9/18/2000  3/1/2000  37,082.61  221,043.17   3        3       5/6/1999    n/a       n/a       n/a
175      9/18/2000  3/1/2000  29,154.42  173,800.08   3        3       5/6/1999    n/a       n/a       n/a
12       9/18/2000  9/1/2000  104,685.62 0.00         0        1       5/13/1999   n/a       n/a       n/a
208      9/18/2000  3/1/2000  20,976.02  125,034.51   3        3       5/6/1999    n/a       n/a       n/a
259      9/18/2000  1/1/2000  9,879.18   68,554.55    3        2       3/22/2000   n/a       n/a       n/a
32       8/18/2000  6/1/2000  61,663.17  121,593.25   1        n/a     n/a         n/a       n/a       n/a
52       8/18/2000  3/1/2000  66,185.13  328,760.91   3        3       5/6/1999    n/a       n/a       n/a
105      8/18/2000  3/1/2000  43,819.97  217,657.04   3        3       5/6/1999    n/a       n/a       n/a
130      8/18/2000  3/1/2000  37,082.61  184,200.09   3        3       5/6/1999    n/a       n/a       n/a
175      8/18/2000  3/1/2000  29,154.42  144,831.43   3        3       5/6/1999    n/a       n/a       n/a
195      8/18/2000  3/1/2000  23,091.11  389,951.73   3        3       5/6/1999    n/a       n/a       n/a
208      8/18/2000  3/1/2000  20,976.02  104,193.98   3        3       5/6/1999    n/a       n/a       n/a
259      8/18/2000  1/1/2000  9,879.18   63,550.28    3        2       3/20/2000   n/a       n/a       n/a
212      8/18/2000  4/1/2000  16,280.80  64,546.61    3        2       11/18/1998  n/a       n/a       n/a
12       8/18/2000  8/1/2000  104,685.62 0.00         3        1       5/13/1999   n/a       n/a       n/a
52       7/18/2000  2/1/2000  66,185.13  328,752.23   3        3       5/6/1999    n/a       n/a       n/a
105      7/18/2000  2/1/2000  43,819.97  217,651.10   3        3       5/6/1999    n/a       n/a       n/a
130      7/18/2000  2/1/2000  37,082.61  184,195.05   3        3       5/6/1999    n/a       n/a       n/a
175      7/18/2000  2/1/2000  29,154.42  144,827.53   3        3       5/6/1999    n/a       n/a       n/a
195      7/18/2000  3/1/2000  23,091.11  367,011.38   3        3       5/6/1999    n/a       n/a       n/a
208      7/18/2000  2/1/2000  20,976.27  104,191.14   3        3       5/6/1999    n/a       n/a       n/a
259      7/18/2000  1/1/2000  9,879.18   58,489.85    3        2       3/20/2000   n/a       n/a       n/a
212      7/18/2000  4/1/2000  16280.8    48,412.07    2        2       11/18/1998  n/a       n/a       n/a
12       7/18/2000  7/1/2000  104685.62  0.00         0        1       5/13/1999   n/a       n/a       n/a
52       6/18/2000  1/1/2000  66185.00   328,744.00   3        3       5/6/1999    n/a       n/a       n/a
105      6/18/2000  1/1/2000  43820.00   217,645.00   3        3       5/6/1999    n/a       n/a       n/a
130      6/18/2000  1/1/2000  37083.00   184,190.00   3        3       5/6/1999    n/a       n/a       n/a
175      6/18/2000  1/1/2000  29154.00   144,824.00   3        3       5/6/1999    n/a       n/a       n/a
195      6/18/2000  3/1/1999  23091.00   344,069.00   3        3       5/6/1999    n/a       n/a       n/a
208      6/18/2000  1/1/2000  20976.00   104,188.00   3        3       5/6/1999    n/a       n/a       n/a
259      6/18/2000  1/1/2000  9879.00    48,741.00    3        2       3/20/2000   n/a       n/a       n/a
212      6/18/2000  4/1/2000  16281.00   32,273.00    0        2       11/18/1998  n/a       n/a       n/a
12       6/18/2000  6/1/2000  104686.00  0.00         1        1       5/13/1999   n/a       n/a       n/a
52       5/18/2000  12/1/1999 66185.00   328,735.00   3        3       5/6/1999    n/a       n/a       n/a
105      5/18/2000  12/1/1999 43820.00   217,639.00   3        3       5/6/1999    n/a       n/a       n/a
130      5/18/2000  12/1/1999 37083.00   184,185.00   3        3       5/6/1999    n/a       n/a       n/a
175      5/18/2000  12/1/1999 29154.00   144,820.00   3        3       5/6/1999    n/a       n/a       n/a
195      5/18/2000  3/1/1999  23091.00   321,127.00   3        3       5/6/1999    n/a       n/a       n/a
208      5/18/2000  12/1/1999 20976.00   104,186.00   3        3       5/6/1999    n/a       n/a       n/a
259      5/18/2000  1/1/2000  9879.00    38,992.00    3        n/a     3/20/2000   n/a       n/a       n/a
32       5/18/2000  3/1/2000  61663.00   121,589.00   1        n/a     n/a         n/a       n/a       n/a
12       5/18/2000  5/1/2000  104686.00  0.00         0        1       5/13/1999   n/a       n/a       n/a
212      5/18/2000  4/1/2000  16281.00   16,139.00    0        2       11/18/1998  n/a       n/a       n/a
52       4/18/2000  12/1/1999 66185.00   262985.00    3        3       5/6/1999    n/a       n/a       n/a
105      4/18/2000  12/1/1999 43820.00   174109.00    3        3       5/6/1999    n/a       n/a       n/a
130      4/18/2000  12/1/1999 37083.00   147346.00    3        3       5/6/1999    n/a       n/a       n/a
175      4/18/2000  12/1/1999 29154.00   115854.00    3        3       5/6/1999    n/a       n/a       n/a
195      4/18/2000  3/1/1999  23091.00   298185.00    3        3       5/6/1999    n/a       n/a       n/a
208      4/18/2000  12/1/1999 20976.00   83347.00     3        3       5/6/1999    n/a       n/a       n/a
32       4/18/2000  2/1/2000  61663.00   121588.00    1        n/a     n/a         n/a       n/a       n/a
259      4/18/2000  1/1/2000  9879.00    29244.00     2        1       3/20/2000   n/a       n/a       n/a
12       4/18/2000  3/1/2000  104686.00  0.00         0        1       5/13/1999   n/a       n/a       n/a
212      4/18/2000  3/1/2000  16281.00   0.00         0        2       11/18/1998  n/a       n/a       n/a
52       3/18/2000  11/1/1999 66185.00   262978.00    3        3       n/a         n/a       n/a       n/a
105      3/18/2000  11/1/1999 43820.00   174105.00    3        3       n/a         n/a       n/a       n/a
130      3/18/2000  11/1/1999 37083.00   147342.00    3        3       n/a         n/a       n/a       n/a
175      3/18/2000  11/1/1999 29154.00   115851.00    3        3       n/a         n/a       n/a       n/a
195      3/18/2000  3/1/1999  23091.00   275244.00    3        3       n/a         n/a       n/a       n/a
208      3/18/2000  11/1/1999 20976.00   83345.00     3        3       n/a         n/a       n/a       n/a
161      3/18/2000  1/1/2000  26741.00   53031.00     1        n/a     n/a         n/a       n/a       n/a
259      3/18/2000  1/1/2000  9879.00    19496.00     1        n/a     n/a         n/a       n/a       n/a
52       2/18/2000  9/1/1999  66185.00   264741.00    3        n/a     n/a         n/a       n/a       n/a
105      2/18/2000  9/1/1999  43820.00   175280.00    3        n/a     n/a         n/a       n/a       n/a
130      2/18/2000  9/1/1999  37083.00   148330.00    3        n/a     n/a         n/a       n/a       n/a
175      2/18/2000  9/1/1999  29154.00   116618.00    3        n/a     n/a         n/a       n/a       n/a
195      2/18/2000  3/1/1999  23091.00   230911.00    3        n/a     n/a         n/a       n/a       n/a
208      2/18/2000  9/1/1999  20976.00   83904.00     3        n/a     n/a         n/a       n/a       n/a
52       1/18/2000  9/1/1999  66185.00   262964.00    3        n/a     n/a         n/a       n/a       n/a
105      1/18/2000  9/1/1999  43820.00   174095.00    3        n/a     n/a         n/a       n/a       n/a
130      1/18/2000  9/1/1999  37083.00   147334.00    3        n/a     n/a         n/a       n/a       n/a
175      1/18/2000  9/1/1999  29154.00   115845.00    3        n/a     n/a         n/a       n/a       n/a
195      1/18/2000  3/1/1999  23091.00   229354.00    3        n/a     n/a         n/a       n/a       n/a
208      1/18/2000  9/1/1999  20976.00   83341.00     3        n/a     n/a         n/a       n/a       n/a
52       12/18/1999 9/1/1999  66185.00   197221.00    2        n/a     n/a         n/a       n/a       n/a
105      12/18/1999 9/1/1999  43820.00   130570.00    2        n/a     n/a         n/a       n/a       n/a
130      12/18/1999 9/1/1999  37083.00   110499.00    2        n/a     n/a         n/a       n/a       n/a
175      12/18/1999 9/1/1999  29154.00   86883.00     2        n/a     n/a         n/a       n/a       n/a
195      12/18/1999 3/1/1999  23091.00   206425.00    3        n/a     n/a         n/a       n/a       n/a
208      12/18/1999 9/1/1999  20976.00   62205.00     2        n/a     n/a         n/a       n/a       n/a
52       11/18/1999 7/1/1999  66185.00   262951.00    3        n/a     n/a         n/a       n/a       n/a
105      11/18/1999 7/1/1999  43820.00   174086.00    3        n/a     n/a         n/a       n/a       n/a
130      11/18/1999 7/1/1999  37083.00   147327.00    3        n/a     n/a         n/a       n/a       n/a
175      11/18/1999 7/1/1999  29154.00   115839.00    3        n/a     n/a         n/a       n/a       n/a
195      11/18/1999 3/1/1999  23091.00   183487.00    3        n/a     n/a         n/a       n/a       n/a
208      11/18/1999 7/1/1999  20976.00   83336.00     3        n/a     n/a         n/a       n/a       n/a
212      10/18/1999 3/1/1999  16281.00   112947.00    3        n/a     n/a         n/a       n/a       n/a
52       10/18/1999 7/1/1999  66185.00   197211.00    2        n/a     n/a         n/a       n/a       n/a
105      10/18/1999 7/1/1999  43820.00   130563.00    2        n/a     n/a         n/a       n/a       n/a
130      10/18/1999 7/1/1999  37083.00   110494.00    2        n/a     n/a         n/a       n/a       n/a
175      10/18/1999 7/1/1999  29154.00   86878.00     2        n/a     n/a         n/a       n/a       n/a
195      10/18/1999 3/1/1999  23091.00   160549.00    3        n/a     n/a         n/a       n/a       n/a
208      10/18/1999 7/1/1999  20976.00   62501.00     2        n/a     n/a         n/a       n/a       n/a
212      9/18/1999  3/1/1999  16281.00   96809.00     3        n/a     n/a         n/a       n/a       n/a
52       9/18/1999  3/1/1999  66185.00   394398.00    3        n/a     n/a         n/a       n/a       n/a
105      9/18/1999  3/1/1999  43820.00   261110.00    3        n/a     n/a         n/a       n/a       n/a
130      9/18/1999  3/1/1999  37083.00   220974.00    3        n/a     n/a         n/a       n/a       n/a
175      9/18/1999  3/1/1999  29154.00   173746.00    3        n/a     n/a         n/a       n/a       n/a
195      9/18/1999  3/1/1999  23091.00   137612.00    3        n/a     n/a         n/a       n/a       n/a
208      9/18/1999  3/1/1999  20976.00   124995.00    3        n/a     n/a         n/a       n/a       n/a
32       8/18/1999  6/199     61663.00   121576.00    1        n/a     n/a         n/a       n/a       n/a
212      8/18/1999  3/1/1999  16281.00   80672.00     3        n/a     n/a         n/a       n/a       n/a
52       8/18/1999  3/1/1999  66185.00   328662.00    3        n/a     n/a         n/a       n/a       n/a
105      8/18/1999  3/1/1999  43820.00   217590.00    3        n/a     n/a         n/a       n/a       n/a
130      8/18/1999  3/1/1999  37083.00   184143.00    3        n/a     n/a         n/a       n/a       n/a
175      8/18/1999  3/1/1999  29154.00   144787.00    3        n/a     n/a         n/a       n/a       n/a
195      8/18/1999  3/1/1999  23091.00   114676.00    3        n/a     n/a         n/a       n/a       n/a
208      8/18/1999  3/1/1999  20976.00   104162.00    3        n/a     n/a         n/a       n/a       n/a
32       7/18/1999  5/1/1999  61663.00   121576.00    1        n/a     n/a         n/a       n/a       n/a
212      7/18/1999  3/1/1999  16281.00   64539.00     3        n/a     n/a         n/a       n/a       n/a
52       7/18/1999  3/1/1999  66185.00   262925.00    3        n/a     n/a         n/a       n/a       n/a
105      7/18/1999  3/1/1999  43820.00   174069.00    3        n/a     n/a         n/a       n/a       n/a
130      7/18/1999  3/1/1999  37083.00   147312.00    3        n/a     n/a         n/a       n/a       n/a
175      7/18/1999  3/1/1999  29154.00   115828.00    3        n/a     n/a         n/a       n/a       n/a
195      7/18/1999  3/1/1999  23091.00   91739.00     3        n/a     n/a         n/a       n/a       n/a
208      7/18/1999  3/1/1999  20976.00   83328.00     3        n/a     n/a         n/a       n/a       n/a
212      6/18/1999  2/1/1999  16281.00   64548.00     3        n/a     n/a         n/a       n/a       n/a
52       6/18/1999  3/1/1999  66185.00   197192.00    2        n/a     n/a         n/a       n/a       n/a
105      6/18/1999  3/1/1999  43820.00   130550.00    2        n/a     n/a         n/a       n/a       n/a
130      6/18/1999  3/1/1999  37083.00   110482.00    2        n/a     n/a         n/a       n/a       n/a
175      6/18/1999  3/1/1999  29154.00   86870.00     2        n/a     n/a         n/a       n/a       n/a
195      6/18/1999  3/1/1999  23019.00   68803.00     2        n/a     n/a         n/a       n/a       n/a
208      6/18/1999  3/1/1999  20976.00   62495.00     2        n/a     n/a         n/a       n/a       n/a
52       5/18/1999  3/1/1999  66185.00   131460.00    1        n/a     n/a         n/a       n/a       n/a
105      5/18/1999  3/1/1999  43820.00   87032.00     1        n/a     n/a         n/a       n/a       n/a
130      5/18/1999  3/1/1999  37083.00   73654.00     1        n/a     n/a         n/a       n/a       n/a
175      5/18/1999  3/1/1999  29154.00   57912.00     1        n/a     n/a         n/a       n/a       n/a
195      5/18/1999  3/1/1999  23019.00   45868.00     1        n/a     n/a         n/a       n/a       n/a
208      5/18/1999  3/1/1999  20976.00   41663.00     1        n/a     n/a         n/a       n/a       n/a
212      5/18/1999  2/18/1999 16281.00   48415.00     1        n/a     n/a         n/a       n/a       n/a
212      4/18/1999  2/18/1999 16281.00   32278.00     1        n/a     n/a         n/a       n/a       n/a
No delinquent loans for 3/18/99
201      2181999    12011998  16,131.63  16,131.63    1        n/a     n/a         n/a       n/a       n/a
No delinquent loans for 1/18/99
No delinquent loans for 12/18/98
204      11181998   9011998    18,013.29 34,690.40    1        n/a     n/a         n/a       n/a       n/a
212      11181998   9011998    16,280.80 32,136.61    1        n/a     n/a         n/a       n/a       n/a
No delinquent loans for 10/18/98
No delinquent loans for 9/18/98
No delinquent loans for 8/18/98
204      7181998    5011998    17,771.13 35,567.57    1        n/a     n/a         n/a       n/a       n/a
No delinquent loans for 6/18/98
No delinquent loans for 5/18/98
204      4181998    2011998    18,013.29 18,013.29    1        n/a     n/a         n/a       n/a       n/a
280      4181998    3011998    4,628.84  4,628.84     1        n/a     n/a         n/a       n/a       n/a
204      3181998    1011998    18,013.29 18,013.29    1        n/a     n/a         n/a       n/a       n/a
280      3181998    1011998    4,628.84  4,628.84     1        n/a     n/a         n/a       n/a       n/a
No delinquent loans for 2/18/98
76       1181998    11011997   44,885.27 44,885.27    1        n/a     n/a         n/a       n/a       n/a
No delinquent loans for 12/18/97
No delinquent loans for 11/18/97
No delinquent loans for 10/18/97
No delinquent loans for 9/18/97
No delinquent loans for 8/18/97
No delinquent loans for 7/18/97




</TABLE>
<TABLE>
<S>                                                         <C>         <C>         <C>      <C>         <C>        <C>

Specially Serviced Loan Summary

Number of Loans as of the Closing Date                                                                              283*
Principal Balance as of the Closing Date                                                                            1,305,448,224.47

Current Number of Loans                                                                                             267
Current Outstanding Principal Balance                                                                               1,212,990,677.17

Current Number of Specially Serviced Loans                                                                          7
Current Outstanding Principal Balance of Specially Serviced Loans                                                   25,074,409.39
Percent of Specially Serviced Loans (per Current Number of Loans)                                                   0.026217
Percent of Specially Serviced Loans (per Current Outstanding Principal Balance)                                     0.020672

                                                                                                      Curr Bal     Curr Bal
                                                                                                      as % of      as % of
                                                           Number of  Initial       Current           Spec         Total Pool
Specially Serviced Loan Status                             Loans      Prin Bal      Prin Bal          Serv Loans   Balance
1 = Request for waiver of Prepayment Penalty
2 = Payment Default
3 = Request for Loan Modification or Workout/Monitor
4 = Loans with Borrower Bankruptcy                         5          19,429,686.61 16,471,415.17      0.65690     0.01358
5 = Loans in Process of Foreclosure                        2          8,934,940.98  8,602,994.22       0.34310     0.00709
6 = Loans now REO Property
7 = Loan Paid Off
8 = Loans Returned to Master Servicer


Original Loan count includes four loans which have subsequently been combined
into one

</TABLE>

Specially Serviced Loan Detail
Offer    Transfer   Sched         Maturity  Prop
Control# Date       Prin Bal      Date      Type        State  NOI  NOI Date
52       5/6/1999   5533904.30    2/1/2012  Retail      LA
105      5/6/1999   3685458.57    1/1/2012  Retail      TX
130      5/6/1999   3097573.84    12/1/2011 Retail      GA
175      5/6/1999   2402315.35    11/1/2011 Retail      MD
208      5/6/1999   1752163.11    12/1/2011 Retail      GA
259      3/22/2000  935604.12     11/1/2006 HC          OH
32       8/22/2000  7667390.10    1/1/2007  Multi-Fam   FL










© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission