|
|
|
|
|
|
|
|
|
|
Previous: BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 2000-08-29 |
Next: ONE GROUP INVESTMENT TRUST, NSAR-A, 2000-08-29 |
Wells Fargo Bank MN, N.A.
Corporate Trust Services Bear Stearns Commercial Mortgage Securities Inc.,
11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates
Columbia, MD 21044 Series 2000-WF1
For Additional Information, please contact
CTSlink Customer Service
301-815-6600
Reports Available on the World Wide Web
@ www.ctslink.com/cmbs
Payment Date: 08/15/2000
Record Date: 07/31/2000
DISTRIBUTION DATE STATEMENT
Table of Contents
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Ratings Detail 6
Current Mortgage Loan and Property Stratification Tables 7 - 9
Mortgage Loan Detail 10 - 15
Principal Prepayment Detail 16
Historical Detail 17
Delinquency Loan Detail 18
Specially Serviced Loan Detail 19 - 20
Modified Loan Detail 21
Liquidated Loan Detail 22
Underwriter
Bear, Stearns & Co., Inc.
245 Park Avenue
New York, NY 10167
Contact: General Information Number
Phone Number: (212) 272-2000
Master Servicer
Wells Fargo Bank, National Association
420 Montgomery Street, 10th Floor
San Francisco, CA 94104
Contact: Matilde Sanchez
Phone Number: (415) 222-2364
Special Servicer
GMAC Commercial Mortgage Corporation
650 Dresher Road
Horsham, PA 10944-8015
Contact: Coral I. Horstmeyer
Phone Number: (215) 328-1790
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 07383FCU0 7.640000% 260,078,000.00 255,856,329.24 730,437.12
A-2 07383FCV8 7.780000% 454,979,000.00 454,979,000.00 0.00
B 07383FCW6 8.027701% 31,089,000.00 31,089,000.00 0.00
C 07383FCX4 8.147701% 35,531,000.00 35,531,000.00 0.00
D 07383FCY2 8.157701% 8,882,000.00 8,882,000.00 0.00
E 07383FCZ9 8.157701% 26,648,000.00 26,648,000.00 0.00
F 07383FDA3 8.157701% 8,882,000.00 8,882,000.00 0.00
G 07383FDC9 6.500000% 15,545,000.00 15,545,000.00 0.00
H 07383FDD7 6.500000% 13,324,000.00 13,324,000.00 0.00
I 07383FDE5 6.500000% 6,662,000.00 6,662,000.00 0.00
J 07383FDF2 6.500000% 5,552,000.00 5,552,000.00 0.00
K 07383FDG0 6.500000% 8,882,000.00 8,882,000.00 0.00
L 07383FDH8 6.500000% 3,331,000.00 3,331,000.00 0.00
M 07383FDJ4 6.500000% 8,884,752.00 8,884,752.00 0.00
RI N/A 0.000000% 0.00 0.00 0.00
RII N/A 0.000000% 0.00 0.00 0.00
RIII N/A 0.000000% 0.00 0.00 0.00
Totals 888,269,752.00 884,048,081.24 730,437.12
</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 07383FCU0 1,628,951.96 0.00 0.00 2,359,389.08
A-2 07383FCV8 2,949,780.52 0.00 0.00 2,949,780.52
B 07383FCW6 207,977.66 0.00 0.00 207,977.66
C 07383FCX4 241,246.63 0.00 0.00 241,246.63
D 07383FCY2 60,380.58 0.00 0.00 60,380.58
E 07383FCZ9 181,155.34 0.00 0.00 181,155.34
F 07383FDA3 60,380.58 0.00 0.00 60,380.58
G 07383FDC9 84,202.08 0.00 0.00 84,202.08
H 07383FDD7 72,171.67 0.00 0.00 72,171.67
I 07383FDE5 36,085.83 0.00 0.00 36,085.83
J 07383FDF2 30,073.33 0.00 0.00 30,073.33
K 07383FDG0 48,110.83 0.00 0.00 48,110.83
L 07383FDH8 18,042.92 0.00 0.00 18,042.92
M 07383FDJ4 48,125.74 0.00 0.00 48,125.74
RI N/A 0.00 0.00 0.00 0.00
RII N/A 0.00 0.00 0.00 0.00
RIII N/A 0.00 0.00 0.00 0.00
Totals 5,666,685.67 0.00 0.00 6,397,122.79
</TABLE>
<TABLE>
<CAPTION>
Current
Subordination
Class CUSIP Ending Balance Level(1)
<S> <C> <C> <C>
A-1 07383FCU0 255,125,892.12 19.61%
A-2 07383FCV8 454,979,000.00 19.61%
B 07383FCW6 31,089,000.00 16.09%
C 07383FCX4 35,531,000.00 12.07%
D 07383FCY2 8,882,000.00 11.06%
E 07383FCZ9 26,648,000.00 8.04%
F 07383FDA3 8,882,000.00 7.04%
G 07383FDC9 15,545,000.00 5.28%
H 07383FDD7 13,324,000.00 3.77%
I 07383FDE5 6,662,000.00 3.02%
J 07383FDF2 5,552,000.00 2.39%
K 07383FDG0 8,882,000.00 1.38%
L 07383FDH8 3,331,000.00 1.01%
M 07383FDJ4 8,884,752.00 0.00%
RI N/A 0.00 0.00%
RII N/A 0.00 0.00%
RIII N/A 0.00 0.00%
Totals 883,317,644.12
</TABLE>
<TABLE>
<CAPTION>
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<S> <C> <C> <C> <C>
X 07383FDB1 0.465786% 888,269,752.00 884,048,081.24
</TABLE>
<TABLE>
<CAPTION>
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<S> <C> <C> <C> <C> <C>
X 07383FDB1 343,147.48 0.00 343,147.48 883,317,644.12
<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 07383FCU0 983.76767447 2.80853098 6.26332085
A-2 07383FCV8 1,000.00000000 0.00000000 6.48333334
B 07383FCW6 1,000.00000000 0.00000000 6.68975072
C 07383FCX4 1,000.00000000 0.00000000 6.78975064
D 07383FCY2 1,000.00000000 0.00000000 6.79808376
E 07383FCZ9 1,000.00000000 0.00000000 6.79808391
F 07383FDA3 1,000.00000000 0.00000000 6.79808376
G 07383FDC9 1,000.00000000 0.00000000 5.41666645
H 07383FDD7 1,000.00000000 0.00000000 5.41666692
I 07383FDE5 1,000.00000000 0.00000000 5.41666617
J 07383FDF2 1,000.00000000 0.00000000 5.41666607
K 07383FDG0 1,000.00000000 0.00000000 5.41666629
L 07383FDH8 1,000.00000000 0.00000000 5.41666767
M 07383FDJ4 1,000.00000000 0.00000000 5.41666667
RI N/A 0.00000000 0.00000000 0.00000000
RII N/A 0.00000000 0.00000000 0.00000000
RIII 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 07383FCU0 0.00000000 0.00000000 980.95914349
A-2 07383FCV8 0.00000000 0.00000000 1,000.00000000
B 07383FCW6 0.00000000 0.00000000 1,000.00000000
C 07383FCX4 0.00000000 0.00000000 1,000.00000000
D 07383FCY2 0.00000000 0.00000000 1,000.00000000
E 07383FCZ9 0.00000000 0.00000000 1,000.00000000
F 07383FDA3 0.00000000 0.00000000 1,000.00000000
G 07383FDC9 0.00000000 0.00000000 1,000.00000000
H 07383FDD7 0.00000000 0.00000000 1,000.00000000
I 07383FDE5 0.00000000 0.00000000 1,000.00000000
J 07383FDF2 0.00000000 0.00000000 1,000.00000000
K 07383FDG0 0.00000000 0.00000000 1,000.00000000
L 07383FDH8 0.00000000 0.00000000 1,000.00000000
M 07383FDJ4 0.00000000 0.00000000 1,000.00000000
RI N/A 0.00000000 0.00000000 0.00000000
RII N/A 0.00000000 0.00000000 0.00000000
RIII N/A 0.00000000 0.00000000 0.00000000
</TABLE>
<TABLE>
<CAPTION>
Beginnning Ending
Notional Interest Prepayment Notional
Class CUSIP Amount Distribution Penalties Amount
<S> <C> <C> <C> <C> <C>
X 07383FDB1 995.24731001 0.38630999 0.00000000 994.42499548
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
Advance Summary
<S> <C>
P & I Advances Outstanding 22,374.21
Servicing Advances Outstanding 0.00
Reimbursement for Interest on Advances 0.00
paid from general collections
Advances from 99-C1 Servicer (Loan #47) 32,853.05
</TABLE>
<TABLE>
<CAPTION>
Servicing Fee Breakdowns
<S> <C>
Current Period Accrued Master Servicing Fees 40,016.51
Less Delinquent Master Servicing Fees 361.79
Less Reductions to Master Servicing Fees 0.00
Plus Master Servicing Fees for Delinquent Payments Received 933.01
Plus Adjustments for Prior Master Servicing Calculation 0.00
Total Master Servicing Fees Collected 40,587.73
</TABLE>
<TABLE>
<CAPTION>
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable
Certificate Prepayment Certificate Certificate
Interest Interest Shortfall Interest Interest
Adjustment
<S> <C> <C> <C> <C>
A-1 1,628,951.96 0.00 1,628,951.96 0.00
A-2 2,949,780.52 0.00 2,949,780.52 0.00
X 343,147.48 0.00 343,147.48 0.00
B 207,977.66 0.00 207,977.66 0.00
C 241,246.63 0.00 241,246.63 0.00
D 60,380.58 0.00 60,380.58 0.00
E 181,155.34 0.00 181,155.34 0.00
F 60,380.58 0.00 60,380.58 0.00
G 84,202.08 0.00 84,202.08 0.00
H 72,171.67 0.00 72,171.67 0.00
I 36,085.83 0.00 36,085.83 0.00
J 30,073.33 0.00 30,073.33 0.00
K 48,110.83 0.00 48,110.83 0.00
L 18,042.92 0.00 18,042.92 0.00
M 48,125.74 0.00 48,125.74 0.00
Total 6,009,833.15 0.00 6,009,833.15 0.00
</TABLE>
<TABLE>
<CAPTION>
Additional Remaining Unpaid
Trust Fund Interest Distributable
Class Expenses Distribution Certificate Interest
<S> <C> <C> <C>
A-1 0.00 1,628,951.96 0.00
A-2 0.00 2,949,780.52 0.00
X 0.00 343,147.48 0.00
B 0.00 207,977.66 0.00
C 0.00 241,246.63 0.00
D 0.00 60,380.58 0.00
E 0.00 181,155.34 0.00
F 0.00 60,380.58 0.00
G 0.00 84,202.08 0.00
H 0.00 72,171.67 0.00
I 0.00 36,085.83 0.00
J 0.00 30,073.33 0.00
K 0.00 48,110.83 0.00
L 0.00 18,042.92 0.00
M 0.00 48,125.74 0.00
Total 0.00 6,009,833.15 0.00
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount 6,740,270.27
Principal Distribution Amount 730,437.12
(a)Principal portion of Scheduled Payments 730,437.12
and any Assumed Scheduled Payments
(b)Principal Prepayment 0.00
(c)Principal Portion of Balloon Payment 0.00
(d)Liquidation, Condemnation, Purchase 0.00
and Insurance Proceeds and REO Income
Received on a Mortgage Loan
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Aggregate Number of Outstanding Mortgage Loans 183
Aggregate Unpaid Principal Balance of the Mortgage Loans 883,321,628.35
Aggregate Scheduled Principal Balance of the Mortgage Loans 883,317,644.12
Total Servicing and Special Servicing Fee paid 40,587.73
Servicing Fee paid 40,587.73
Special Servicing Fee paid 0.00
Trustee Fee Paid 2,433.52
Expense Losses (Additional Trust Fund Expenses) 0.00
(i) Special Servicing and Liquidation Fees 0.00
(ii) Advance Interest 0.00
(iii) Indemification Expenses 0.00
(iv) Taxes Imposed on the Trust 0.00
(v) Amount of any Advance not Recovered 0.00
upon a Final Recovery Determination
</TABLE>
<TABLE>
<CAPTION>
Appraisal Reduction Amount
Appraisal Date Appraisal
Loan Reduction Reduction
Number Amount Effected
<S> <C> <C>
None
Total
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings
Class Cusip Fitch Moody's S&P
<S> <C> <C> <C> <C>
A-1 07383FCU0 AAA X AAA
A-2 07383FCV8 AAA X AAA
X 07383FDB1 AAA X AAA
B 07383FCW6 AA X AA
C 07383FCX4 A X A
D 07383FCY2 A- X A-
E 07383FCZ9 BBB X BBB
F 07383FDA3 BBB- X BBB-
G 07383FDC9 BB+ X BB+
H 07383FDD7 BB X BB
I 07383FDE5 BB- X BB-
J 07383FDF2 B+ X B+
K 07383FDG0 B X B
L 07383FDH8 B- X B-
M 07383FDJ4 NR X NR
</TABLE>
<TABLE>
<CAPTION>
Current Ratings(1)
Class Cusip Fitch Moody's S&P
<S> <C> <C> <C> <C>
A-1 07383FCU0 AAA X AAA
A-2 07383FCV8 AAA X AAA
X 07383FDB1 AAA X AAA
B 07383FCW6 AA X AA
C 07383FCX4 A X A
D 07383FCY2 A- X A-
E 07383FCZ9 BBB X BBB
F 07383FDA3 BBB- X BBB-
G 07383FDC9 BB+ X BB+
H 07383FDD7 BB X BB
I 07383FDE5 BB- X BB-
J 07383FDF2 B+ X B+
K 07383FDG0 B X B
L 07383FDH8 B- X B-
M 07383FDJ4 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 999,999 6 5,576,132.64 0.63 138 8.3197 1.331853
1,000,000 to 1,999,999 49 78,045,133.64 8.84 121 8.0196 1.672756
2,000,000 to 3,999,999 65 188,005,045.70 21.28 114 7.9293 1.637838
4,000,000 to 5,999,999 30 143,912,119.11 16.29 117 8.1007 1.490403
6,000,000 to 7,999,999 14 95,584,957.89 10.82 88 7.9324 1.584701
8,000,000 to 9,999,999 4 35,474,971.48 4.02 122 7.7206 1.515040
10,000,000 to 11,999,999 3 31,145,038.38 3.53 132 8.1290 1.446087
12,000,000 to 13,999,999 2 27,513,090.91 3.11 109 7.7482 1.549415
14,000,000 to 15,999,999 1 15,624,148.17 1.77 112 7.8100 1.540000
16,000,000 to 17,999,999 2 32,939,447.65 3.73 114 8.1729 1.539715
18,000,000 to 19,999,999 3 58,148,985.88 6.58 117 8.0653 1.695166
20,000,000 to 24,999,999 1 21,468,446.38 2.43 95 7.4000 1.700000
25,000,000 or Greater 3 149,880,126.29 16.97 92 7.8965 1.608384
Totals 183 883,317,644.12 100.00 109 7.9585 1.589672
</TABLE>
<TABLE>
<CAPTION>
State (3)
# of Scheduled % of Weighted
State Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Arizona 2 3,441,944.18 0.39 144 7.7276 1.333492
California 75 304,570,410.91 34.48 117 7.8163 1.644533
Colorado 5 15,721,491.02 1.78 116 8.4565 1.393960
Connecticut 4 8,780,473.61 0.99 107 8.2520 1.478580
Delaware 3 17,159,056.76 1.94 147 8.0572 1.318589
Florida 17 52,374,004.47 5.93 101 8.1357 1.544623
Georgia 1 1,920,450.11 0.22 109 9.0000 1.250000
Idaho 1 7,953,774.27 0.90 54 8.1800 1.930000
Illinois 1 2,491,137.93 0.28 112 8.9200 1.310000
Kansas 1 1,240,011.63 0.14 112 7.8100 1.540000
Maryland 3 8,027,323.04 0.91 110 7.9932 1.956495
Massachusetts 2 10,300,126.98 1.17 112 8.0588 1.404493
Michigan 3 8,767,988.02 0.99 106 7.9022 1.473009
Minnesota 2 3,121,337.26 0.35 110 8.1774 1.385734
Mississippi 1 3,942,662.74 0.45 105 8.1200 1.240000
Missouri 1 3,317,911.29 0.38 113 9.4550 1.470000
Montana 2 6,319,937.04 0.72 108 7.3300 1.410000
Nebraska 1 6,130,354.65 0.69 110 7.2150 1.470000
Nevada 4 23,369,133.80 2.65 113 8.3633 1.488340
New Hampshire 1 8,452,039.05 0.96 98 8.5300 1.260000
New Jersey 6 22,922,423.88 2.60 98 7.8506 1.825546
New Mexico 1 3,970,801.07 0.45 107 8.0800 1.300000
New York 14 63,821,344.49 7.23 117 8.2425 1.809462
North Carolina 4 80,777,927.17 9.14 72 7.7534 1.541767
North Dakota 2 9,507,950.51 1.08 108 7.5482 1.369757
Ohio 2 8,257,150.55 0.93 111 8.0211 1.655993
Oregon 3 9,997,509.14 1.13 138 7.6491 1.356168
Pennsylvania 8 32,158,655.79 3.64 110 7.9356 1.581790
Rhode Island 1 896,396.51 0.10 104 8.3000 1.470000
Texas 31 88,241,647.57 9.99 109 8.0742 1.510512
Virginia 3 26,166,959.68 2.96 112 7.9151 1.538615
Washington 5 30,439,177.42 3.45 110 8.1856 1.624686
Wisconsin 1 8,758,131.58 0.99 113 7.4150 1.640000
Totals 211 883,317,644.12 100.00 109 7.9585 1.589672
</TABLE>
<TABLE>
<CAPTION>
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
6.25% or Less 1 3,136,650.88 0.36 99 6.1500 1.690000
6.2501% to 6.75% 1 2,934,374.78 0.33 104 6.5400 2.310000
6.7501% to 7.00% 3 5,923,280.42 0.67 113 6.8108 2.121986
7.0001% to 7.25% 7 18,370,596.69 2.08 121 7.1674 1.832883
7.2501% to 7.50% 20 116,824,318.10 13.23 106 7.3854 1.687176
7.5001% to 7.75% 19 120,767,275.32 13.67 103 7.6610 1.610426
7.7501% to 8.00% 37 203,741,620.44 23.07 113 7.8827 1.605712
8.0001% to 8.50% 75 323,689,313.77 36.64 109 8.1973 1.519017
8.5001% to 9.00% 17 74,671,228.77 8.45 114 8.6827 1.569959
9.0001% and greater 3 13,258,984.95 1.50 112 9.3255 1.373018
Totals 183 883,317,644.12 100.00 109 7.9585 1.589672
</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 132 718,799,188.13 81.37 108 8.0280 1.587790
13 to 24 months 50 143,050,009.61 16.19 117 7.6931 1.582569
25 to 36 months 1 21,468,446.38 2.43 95 7.4000 1.700000
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 183 883,317,644.12 100.00 109 7.9585 1.589672
</TABLE>
<TABLE>
<CAPTION>
Debt Service Coverage Ratio (1)
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
1.19 and Less 3 9,750,539.27 1.10 165 7.6889 1.158533
1.20 to 1.24 4 11,474,373.40 1.30 108 8.3290 1.236490
1.25 to 1.29 23 89,843,059.74 10.17 125 8.1065 1.271149
1.30 to 1.34 19 67,031,138.72 7.59 117 8.2973 1.318993
1.35 to 1.39 12 32,223,149.28 3.65 111 8.2305 1.368428
1.40 to 1.44 21 111,895,541.01 12.67 113 8.0182 1.418867
1.45 to 1.49 14 55,531,702.37 6.29 108 8.1249 1.473401
1.50 to 1.59 25 134,059,979.86 15.18 109 7.9465 1.543498
1.60 to 1.69 20 146,803,710.30 16.62 95 7.6933 1.641859
1.70 to 1.79 15 124,908,889.01 14.14 107 7.8220 1.737346
1.80 to 1.89 3 10,325,313.49 1.17 110 7.7683 1.825201
1.90 to 1.99 6 27,477,226.05 3.11 69 8.1388 1.932191
2.00 to 2.49 10 45,108,132.59 5.11 122 8.0191 2.159608
2.50 to 2.99 4 9,851,181.37 1.12 106 7.2833 2.741098
3.00 and Greater 4 7,033,707.66 0.80 117 7.4206 4.277201
Totals 183 883,317,644.12 100.00 109 7.9585 1.589672
</TABLE>
<TABLE>
<CAPTION>
Property Type
Property # of Scheduled % of Weighted
Type Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Industrial 44 124,257,946.06 14.07 128 7.8863 1.446652
Lodging 9 68,046,905.45 7.70 107 8.1154 1.804648
Mixed Use 9 19,316,233.37 2.19 114 8.1492 1.669191
Mobile Home Park 9 27,329,816.42 3.09 111 7.7355 1.862078
Multi-Family 37 133,536,097.52 15.12 112 7.6039 1.562445
Office 20 222,575,283.77 25.20 100 7.9261 1.656476
Other 4 12,702,789.57 1.44 115 8.1623 1.573882
Retail 45 183,176,386.18 20.74 106 8.2232 1.486968
Self Storage 34 92,376,185.78 10.46 109 8.0040 1.610695
Totals 211 883,317,644.12 100.00 109 7.9585 1.589672
</TABLE>
<TABLE>
<CAPTION>
Anticipated Remaining Term (ARD and Balloon Loans)
Anticipated # of Scheduled % of Weighted
Remaining Term(2) Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
70 months or less 6 80,526,761.13 9.12 51 7.8592 1.689542
71 to 100 months 8 61,920,254.27 7.01 91 7.7187 1.562952
101 to 120 months 142 644,383,422.22 72.95 110 8.0119 1.586240
121 to 140 months 1 19,058,998.17 2.16 125 7.6140 1.680000
141 to 180 months 3 6,491,692.51 0.73 169 8.4605 2.309349
181 months or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 160 812,381,128.30 91.97 104 7.9687 1.602683
</TABLE>
<TABLE>
<CAPTION>
Remaining Stated Term (Fully Amortizing Loans)
Remaining # of Scheduled % of Weighted
Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
70 months or less 0 0.00 0.00 0 0.0000 0.000000
71 to 100 months 0 0.00 0.00 0 0.0000 0.000000
101 to 120 months 0 0.00 0.00 0 0.0000 0.000000
121 to 140 months 0 0.00 0.00 0 0.0000 0.000000
141 to 180 months 21 67,262,633.56 7.61 168 7.8333 1.441329
181 months or greater 2 3,673,882.26 0.42 229 8.0009 1.428531
Totals 23 70,936,515.82 8.03 172 7.8420 1.440666
</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>
60 months or less 0 0.00 0.00 0 0.0000 0.000000
61 to 120 months 0 0.00 0.00 0 0.0000 0.000000
121 to 180 months 1 1,462,327.07 0.17 111 8.2950 1.750000
181 to 240 months 11 36,564,000.90 4.14 119 7.8278 1.650333
241 to 300 months 65 313,477,201.12 35.49 104 7.9336 1.666506
301 months or greater 83 460,877,599.21 52.18 102 8.0027 1.555024
Totals 160 812,381,128.30 91.97 104 7.9687 1.602683
</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 183 883,317,644.12 100.00 109 7.9585 1.589672
1 year or less 0 0.00 0.00 0 0.0000 0.000000
1 to 2 years 0 0.00 0.00 0 0.0000 0.000000
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 183 883,317,644.12 100.00 109 7.9585 1.589672
<FN>
Loan Number 5 has been broken out into Loans 5.1, 5.2, and 5.3 as reported in
the periodic file. This affects the stratification tables above, and is
reflected in the Mortgage Loan Detail.
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures
become available from borrowers on an asset level. In all cases the most current
DSCR provided by the Servicer is used. To the extent that no DSCR is provided by
the Servicer, information from the offering document is used. The Trustee makes
no representations as to the accuracy of the data provided by the borrower for
this calculation.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term
from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the maturity date.
(3) Data in this table was calculated by allocating pro-rata the current loan
information to the properties based upon the Cut-off Date balance of each
property as disclosed in the offering document.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type(1) City State Payment Payment Coupon
<S> <C> <C> <C> <C> <C> <C> <C>
310900043 1 OF San Francisco CA 395,443.75 0.00 7.850%
310900024 2 OF Raleigh NC 311,474.22 0.00 7.696%
310851624 3 SS Various Various 312,498.97 38,726.54 8.170%
700200213 4 LO San Diego CA 136,960.52 24,921.73 7.400%
850200205 5.1 RT Raleigh-Durham NC 29,262.68 3,460.05 8.180%
850200206 5.2 RT Boise ID 56,072.20 6,630.05 8.180%
850200202 5.3 RT Pompano Beach FL 56,072.20 6,630.05 8.180%
850200144 6 LO New York NY 147,085.05 15,040.02 8.580%
310900004 7 IN Charlotte NC 131,981.70 9,365.86 7.980%
310900032 8 OF Santa Clara CA 125,079.87 18,233.21 7.614%
600870452 9 OF Richmond VA 118,206.50 7,720.61 8.100%
310900041 10 RT Vacaville CA 113,666.67 0.00 8.250%
310900020 11 SS Various Various 105,173.66 14,411.71 7.810%
850200152 12 MF Various Various 87,285.99 14,629.66 7.330%
850200161 13 OF Seattle WA 96,420.68 6,292.60 8.170%
850200187 14 IN Dover DE 74,236.05 30,162.48 8.190%
850200184 15 MF Durham NC 66,724.67 6,154.37 7.425%
850200207 16 OF Las Vegas NV 77,333.98 3,559.17 8.785%
310900011 17 IN Fremont CA 64,994.41 29,906.66 7.640%
850200136 18 MF Greenfield WI 55,954.23 5,065.27 7.415%
700200214 19 RT East Brunswick NJ 53,106.18 9,625.41 7.320%
700200098 20 RT Manchester NH 62,107.77 3,430.68 8.530%
310851607 21 RT Tracy CA 53,351.77 6,927.52 8.060%
850200140 22 MF San Antonio TX 50,830.47 3,679.94 7.900%
850200130 23 RT Las Vegas NV 49,385.04 3,328.56 8.050%
850200201 24 RT Tustin CA 51,075.86 2,567.09 8.620%
850200168 25 MF Arlington VA 42,947.38 4,041.70 7.380%
850200175 26 OF Jersey City NJ 48,001.62 3,012.82 8.235%
850200181 27 MH Tampa FL 40,994.23 11,091.46 7.430%
850200171 28 OF New York NY 43,470.18 2,892.15 8.115%
850200162 29 OF Seattle WA 43,573.05 2,843.66 8.170%
850200193 30 MF Lincoln NE 38,128.05 6,546.27 7.215%
310851270 31 IN Petaluma CA 38,026.12 3,887.83 7.265%
850200146 32 OF New York NY 39,288.90 17,635.34 7.880%
850200138 33 RT Houston TX 40,075.00 0.00 8.015%
700200217 34 MH Quakertown PA 40,547.52 3,144.20 7.920%
850200183 35 RT Dallas TX 41,119.06 2,570.30 8.205%
850200197 36 OT Salem MA 38,144.15 2,908.20 7.805%
310851529 37 MF King City OR 35,730.79 17,433.34 7.600%
700200231 38 RT Chula Vista CA 33,717.79 6,926.72 7.500%
850200200 39 RT Aspen CO 44,229.20 1,404.84 9.420%
850200180 40 LO Erie PA 36,145.90 8,773.35 7.815%
850200163 41 MF Ithaca NY 36,919.17 2,636.38 7.982%
850200188 42 OF Cleveland OH 36,157.47 2,602.81 7.965%
310851505 43 MF Escondido CA 34,878.34 5,065.28 7.900%
850200170 44 SS Glendale NY 34,581.90 4,324.10 8.095%
850200131 45 MF Colorado Springs CO 35,442.32 2,156.17 8.260%
850200177 46 LO Erie PA 32,827.14 7,682.64 7.945%
850200213 47 OF Various Various 30,015.39 3,087.28 7.455%
850200167 48 RT Norwood MA 33,367.86 1,959.09 8.370%
850200179 49 LO Erie PA 30,370.52 7,371.55 7.815%
850200194 50 OF Seattle WA 32,199.43 1,983.20 8.250%
850200165 51 LO Ft. Lauderdale FL 35,265.70 3,064.91 9.115%
850200145 52 RT Woodbury NY 31,595.18 12,113.51 8.270%
310851522 53 IN Various TX 31,764.24 6,531.45 8.540%
310851643 54 IN San Diego CA 27,651.11 4,237.48 7.540%
700200100 55 RT Ft. Lauderdale FL 29,837.70 1,956.72 8.160%
310851609 56 RT La Mirada CA 27,165.31 12,344.22 7.740%
850200189 57 RT Fresno CA 29,053.81 1,805.79 8.270%
700200215 58 RT Middle Island NY 28,282.96 3,688.12 8.120%
310851557 59 OT Austin TX 30,442.49 3,181.87 8.720%
310851562 60 MU San Francisco CA 29,827.34 1,698.11 8.500%
310851622 61 IN Los Angeles CA 27,999.67 3,671.96 8.010%
850200185 62 OF New York NY 27,416.73 3,535.45 8.030%
600870450 63 RT Farmington NM 27,641.40 1,932.57 8.080%
700200216 64 RT Meridian MS 27,593.13 3,598.17 8.120%
310900033 65 RT Elk Grove CA 26,645.13 3,163.77 8.190%
850200149 66 IN Wyoming MI 25,846.55 1,904.17 7.950%
850200147 67 MF Escondido CA 24,008.34 2,186.53 7.490%
850200132 68 MF Philadelphia PA 26,614.15 1,611.09 8.270%
850200172 69 MF Newark DE 24,278.03 1,999.48 7.660%
310851641 70 MU Farmington CT 26,810.68 1,534.29 8.460%
850200133 71 MF Philadelphia PA 24,606.71 1,698.75 8.000%
850200158 72 OF Las Vegas NV 24,600.02 1,647.21 8.140%
850200190 73 OF San Diego CA 24,451.60 1,621.61 8.160%
850200169 74 OF Coral Springs FL 23,086.78 1,866.83 7.700%
850200174 75 IN Seattle WA 24,585.57 1,573.55 8.195%
310851432 76 SS Encinitas CA 19,943.91 4,304.34 6.780%
310851547 77 IN Chatsworth CA 21,701.55 11,243.10 7.750%
310851612 78 SS Escondido CA 24,608.32 2,987.43 8.250%
310851598 79 MF Concord CA 23,244.79 1,830.80 7.810%
850200164 80 RT Sunnyvale CA 24,641.40 1,439.44 8.395%
850200135 81 LO Kansas City MO 27,030.10 2,003.43 9.455%
850200166 82 MH Salinas CA 22,129.82 1,604.34 7.950%
850200173 83 RT Baltimore MD 22,899.76 1,447.90 8.220%
310851571 84 IN Mountain View CA 22,984.14 3,361.19 8.580%
310900012 85 RT Los Angeles CA 21,158.21 3,123.87 7.625%
310851414 86 MF Rocklin CA 16,626.37 2,868.93 6.150%
310851482 87 IN Stanton CA 20,521.49 3,313.88 7.590%
850200153 88 MF Killeen TX 18,610.80 2,065.65 7.025%
310851633 89 MH San Diego CA 20,642.02 1,652.51 7.790%
850200134 90 MF Newark DE 20,777.71 1,898.60 8.080%
850200209 91 RT Canton OH 20,902.46 1,361.95 8.120%
700200221 92 MU New York NY 20,348.25 1,476.76 7.910%
310851495 93 MF La Habra CA 16,546.73 3,784.53 6.540%
310851627 94 MH Ukiah CA 20,896.94 1,409.49 8.140%
310851644 95 IN Watsonville CA 20,123.79 2,723.51 7.845%
850200182 96 RT Madison NJ 21,386.91 1,191.59 8.450%
310851549 97 MF Clovis CA 16,325.33 9,712.32 7.150%
310851448 98 IN Durham OR 17,250.75 5,106.25 7.290%
850200148 99 MF San Marcos CA 17,926.23 1,632.61 7.490%
850200139 100 RT Ulster NY 21,602.27 896.95 8.985%
310900021 101 MF Fresno CA 19,529.79 1,058.10 8.490%
700200222 102 SS Puyallup WA 17,886.03 2,600.04 8.180%
850200176 103 RT Las Vegas NV 17,050.33 1,286.21 7.850%
850200196 104 RT Naperville IL 19,141.09 830.74 8.920%
310851521 105 IN Santa Clara CA 14,992.24 7,871.63 7.280%
310851632 106 IN Sterling VA 17,289.30 2,188.63 8.110%
310851489 107 SS Chula Vista CA 15,164.07 1,582.50 7.270%
700200223 108 SS Oxon Hill MD 16,539.80 2,176.74 8.000%
700200224 109 SS Laurel MD 15,853.28 2,352.14 7.680%
700200219 110 MF St. Petersburg FL 15,954.37 1,207.26 7.950%
850200157 111 MF Austin TX 16,197.72 1,041.01 8.225%
310851588 112 IN San Jose CA 14,384.49 2,403.41 7.360%
310851634 113 IN Houston TX 14,625.91 6,563.64 7.795%
600870451 114 RT Stockton CA 15,595.34 3,462.82 8.230%
850200186 115 MF Tenafly NJ 14,096.33 2,245.05 7.430%
310851541 116 SS Chula Vista CA 13,803.23 2,311.75 7.400%
310851614 117 IN Santa Clara CA 14,355.45 6,453.56 7.830%
850200178 118 LO Erie PA 14,591.13 3,541.56 7.815%
850200156 119 RT Rocky Hill CT 15,560.55 894.96 8.450%
310851616 120 MH Lake Worth FL 13,287.74 3,783.59 7.310%
850200142 121 IN South Fayette Towns PA 14,293.14 1,838.56 7.945%
850200150 122 LO Fort Lauderdale FL 15,758.36 1,513.09 8.900%
310851631 123 IN Corona CA 13,987.73 6,190.09 8.370%
850200137 124 RT Sarasota FL 14,590.59 868.06 8.290%
850200203 125 RT Sterling Heights MI 14,891.49 813.16 8.460%
700200218 126 MF Naples FL 13,839.17 1,915.22 7.950%
310851533 127 RT Minot ND 14,509.66 1,724.96 8.360%
310851640 128 MU Scottsdale AZ 12,961.78 5,971.09 7.680%
850200191 129 MF San Marcos TX 12,342.56 2,100.69 7.240%
310851496 130 IN Culver City CA 12,207.12 2,210.38 7.220%
310851576 131 IN San Diego CA 13,133.71 1,111.70 7.690%
310900031 132 OT Stockton CA 13,641.19 964.45 7.950%
310900036 133 SS Westlake Village CA 13,605.94 1,770.81 7.955%
310851621 134 SS Canoga Park CA 14,232.98 1,643.80 8.390%
700200088 135 RT Katy TX 14,185.38 846.96 8.390%
850200160 136 RT Morrow GA 14,888.45 640.77 9.000%
850200192 137 RT Long Beach CA 13,826.04 769.85 8.490%
310851546 138 MU Santa Monica CA 11,953.87 1,988.24 7.420%
310851572 139 IN Stockton CA 12,706.74 1,794.52 7.870%
700200225 140 MU New York NY 11,914.99 1,058.50 7.530%
310851596 141 MU Oregon City OR 13,035.72 2,832.16 8.340%
310851604 142 RT Santa Monica CA 11,683.99 5,825.12 7.840%
310851517 143 IN Glendale CA 13,638.68 1,319.22 8.880%
310851527 144 IN San Diego CA 11,766.95 1,016.70 7.660%
850200198 145 RT Delray Beach FL 13,771.45 571.80 8.985%
850200159 146 RT Naples FL 12,300.50 841.56 8.095%
700200081 147 OF Minneapolis MN 12,513.91 756.48 8.350%
310851587 148 MF San Marcos TX 11,116.18 5,256.06 7.650%
310851611 149 MU Sacramento CA 12,777.59 1,351.29 8.635%
310851613 150 SS Poway CA 11,901.07 1,462.85 8.215%
310851490 151 IN Various CA 11,229.81 1,537.97 8.030%
850200151 152 MF Hampton NJ 11,375.54 752.67 8.180%
310900030 153 OF New York NY 10,618.47 4,841.98 8.080%
310851608 154 SS Santa Maria CA 11,009.66 1,304.68 8.340%
310851497 155 MH Rancho Cucamonga CA 8,608.29 1,130.65 6.760%
310851558 156 MF Davis CA 8,944.46 4,740.03 7.240%
310851575 157 IN San Diego CA 10,847.32 633.27 8.450%
310900006 158 MF Brownsville TX 9,757.27 2,473.80 7.660%
310900018 159 IN Phoenix AZ 9,990.62 1,378.73 7.790%
310900022 160 SS Placerville CA 10,474.69 4,116.71 8.295%
310900037 161 MF Lancaster CA 10,368.70 700.57 8.060%
310851601 162 IN Salinas CA 9,613.30 1,348.66 7.840%
310851568 163 IN Rancho Cordova CA 9,314.34 1,333.90 7.830%
310900029 164 IN Minneapolis MN 9,485.80 2,189.53 7.960%
310900035 165 IN Los Angeles CA 9,053.67 594.24 8.120%
850200155 166 RT Groton CT 8,992.66 530.31 8.400%
700200228 167 MF Houston TX 8,592.77 567.22 8.200%
850200195 168 MH Cypress CA 8,479.87 989.55 8.260%
310851646 169 IN Sunnyvale CA 8,396.79 3,483.48 8.590%
310851625 170 IN San Jose CA 7,442.81 1,108.15 7.670%
310851257 171 IN Engelwood CO 6,241.07 3,726.62 6.985%
310851321 172 IN Los Angeles CA 6,249.66 1,538.95 7.020%
700200229 173 MF Tomball TX 8,100.66 860.71 8.750%
310851600 174 IN City of Industry CA 7,372.04 943.18 8.080%
310851544 175 IN Livermore CA 7,252.31 942.39 8.130%
850200199 176 OT Old Bridge NJ 7,116.18 1,470.50 8.355%
310851583 177 IN Torrance CA 6,611.89 2,933.09 7.980%
310851599 178 IN Simi Valley CA 6,476.37 828.59 8.080%
310851626 179 MH Kellseyville CA 6,626.40 417.67 8.280%
700200230 180 RT Coventry RI 6,412.41 792.92 8.300%
310900002 181 RT Houston TX 6,768.32 2,344.02 8.970%
6,052,283.22 730,437.12
</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>
310900043 N/A 02/01/2010 N 58,500,000.00 58,500,000.00 08/01/2000
310900024 N/A 10/01/2004 N 47,000,000.00 47,000,000.00 08/01/2000
310851624 N/A 09/01/2009 N 44,418,852.83 44,380,126.29 08/01/2000
700200213 07/01/2008 07/01/2023 N 21,493,368.11 21,468,446.38 08/01/2000
850200205 02/01/2005 02/01/2025 N 4,154,336.03 4,150,875.98 08/01/2000
850200206 02/01/2005 02/01/2025 N 7,960,404.32 7,953,774.27 08/01/2000
850200202 02/01/2005 02/01/2025 N 7,960,404.32 7,953,774.27 08/01/2000
850200144 N/A 02/01/2010 N 19,907,743.63 19,892,703.61 08/01/2000
310900004 N/A 11/01/2009 N 19,206,649.96 19,197,284.10 08/01/2000
310900032 N/A 01/01/2011 N 19,077,231.38 19,058,998.17 08/01/2000
600870452 N/A 02/01/2010 N 16,947,168.26 16,939,447.65 08/01/2000
310900041 N/A 02/01/2010 N 16,000,000.00 16,000,000.00 08/01/2000
310900020 N/A 12/01/2009 N 15,638,559.88 15,624,148.17 08/01/2000
850200152 N/A 08/01/2009 N 13,828,700.21 13,814,070.55 08/01/2000
850200161 N/A 10/01/2009 N 13,705,312.96 13,699,020.36 08/01/2000
850200187 N/A 10/01/2014 N 10,526,203.28 10,496,040.80 08/01/2000
850200184 N/A 10/01/2009 N 10,435,921.46 10,429,767.09 08/01/2000
850200207 N/A 02/01/2010 N 10,222,789.66 10,219,230.49 08/01/2000
310900011 N/A 10/01/2014 N 9,879,238.71 9,849,332.05 08/01/2000
850200136 N/A 01/01/2010 N 8,763,196.85 8,758,131.58 08/01/2000
700200214 N/A 11/01/2008 N 8,425,094.21 8,415,468.80 08/01/2000
700200098 N/A 10/01/2008 N 8,455,469.73 8,452,039.05 08/01/2000
310851607 N/A 08/01/2009 N 7,686,959.93 7,680,032.41 08/01/2000
850200140 N/A 01/01/2005 N 7,472,016.55 7,468,336.61 08/01/2000
850200130 N/A 01/01/2010 N 7,124,270.10 7,120,941.54 08/01/2000
850200201 N/A 02/01/2010 N 6,880,962.73 6,878,395.64 08/01/2000
850200168 N/A 10/01/2009 N 6,758,046.12 6,754,004.42 08/01/2000
850200175 N/A 11/01/2006 N 6,769,133.23 6,766,120.41 08/01/2000
850200181 N/A 11/01/2009 N 6,407,295.50 6,396,204.04 08/01/2000
850200171 N/A 11/01/2006 N 6,220,764.03 6,217,871.88 08/01/2000
850200162 N/A 10/01/2009 N 6,193,508.03 6,190,664.37 08/01/2000
850200193 N/A 10/01/2009 N 6,136,900.92 6,130,354.65 08/01/2000
310851270 N/A 06/01/2009 N 6,078,371.21 6,074,483.38 08/01/2000
850200146 N/A 07/01/2014 N 5,790,078.84 5,772,443.50 08/01/2000
850200138 N/A 01/01/2005 N 6,000,000.00 6,000,000.00 08/01/2000
700200217 N/A 04/01/2009 N 5,945,384.16 5,942,239.96 08/01/2000
850200183 N/A 01/01/2010 N 5,819,764.48 5,817,194.18 08/01/2000
850200197 N/A 12/01/2009 N 5,675,391.78 5,672,483.58 08/01/2000
310851529 N/A 05/01/2014 N 5,459,713.50 5,442,280.16 08/01/2000
700200231 N/A 03/01/2009 N 5,394,845.74 5,387,919.02 08/01/2000
850200200 N/A 02/01/2010 N 5,452,541.19 5,451,136.35 08/01/2000
850200180 N/A 11/01/2009 N 5,371,194.34 5,362,420.99 08/01/2000
850200163 N/A 10/01/2009 N 5,371,320.35 5,368,683.97 08/01/2000
850200188 N/A 10/01/2009 N 5,271,728.76 5,269,125.95 08/01/2000
310851505 N/A 03/01/2009 N 5,127,073.69 5,122,008.41 08/01/2000
850200170 N/A 11/01/2009 N 4,961,040.25 4,956,716.15 08/01/2000
850200131 N/A 01/01/2010 N 4,982,908.10 4,980,751.93 08/01/2000
850200177 N/A 11/01/2009 N 4,798,217.60 4,790,534.96 08/01/2000
850200213 N/A 09/01/2008 N 4,675,598.30 4,672,511.02 07/01/2000
850200167 N/A 11/01/2009 N 4,629,602.49 4,627,643.40 08/01/2000
850200179 N/A 11/01/2009 N 4,512,986.98 4,505,615.43 08/01/2000
850200194 N/A 12/01/2009 N 4,532,470.43 4,530,487.23 08/01/2000
850200165 N/A 10/01/2009 N 4,493,002.22 4,489,937.31 08/01/2000
850200145 N/A 02/01/2015 N 4,436,659.53 4,424,546.02 08/01/2000
310851522 N/A 07/01/2014 N 4,319,379.35 4,312,847.90 08/01/2000
310851643 N/A 10/01/2009 N 4,258,748.81 4,254,511.33 08/01/2000
700200100 N/A 10/01/2009 N 4,246,351.96 4,244,395.24 08/01/2000
310851609 N/A 09/01/2014 N 4,075,815.75 4,063,471.53 08/01/2000
850200189 N/A 10/01/2009 N 4,079,795.73 4,077,989.94 08/01/2000
700200215 N/A 05/01/2009 N 4,044,917.48 4,041,229.36 08/01/2000
310851557 N/A 06/01/2009 N 4,054,193.80 4,051,011.93 08/01/2000
310851562 N/A 07/01/2009 N 4,075,082.98 4,073,384.87 08/01/2000
310851622 N/A 09/01/2009 N 4,059,393.47 4,055,721.51 08/01/2000
850200185 N/A 10/01/2009 N 3,964,979.04 3,961,443.59 08/01/2000
600870450 N/A 07/01/2009 N 3,972,733.64 3,970,801.07 08/01/2000
700200216 N/A 05/01/2009 N 3,946,260.91 3,942,662.74 08/01/2000
310900033 N/A 01/01/2010 N 3,778,110.69 3,774,946.92 08/01/2000
850200149 N/A 08/01/2009 N 3,775,514.83 3,773,610.66 08/01/2000
850200147 N/A 08/01/2009 N 3,722,383.78 3,720,197.25 08/01/2000
850200132 N/A 01/01/2010 N 3,737,212.72 3,735,601.63 08/01/2000
850200172 N/A 11/01/2009 N 3,680,657.55 3,678,658.07 08/01/2000
310851641 N/A 09/01/2009 N 3,680,258.02 3,678,723.73 08/01/2000
850200133 N/A 01/01/2010 N 3,571,941.96 3,570,243.21 08/01/2000
850200158 N/A 09/01/2009 N 3,509,552.97 3,507,905.76 08/01/2000
850200190 N/A 09/01/2009 N 3,479,829.07 3,478,207.46 08/01/2000
850200169 N/A 11/01/2009 N 3,481,877.87 3,480,011.04 08/01/2000
850200174 N/A 11/01/2009 N 3,483,952.14 3,482,378.59 08/01/2000
310851432 N/A 03/01/2009 N 3,416,028.34 3,411,724.00 08/01/2000
310851547 N/A 06/01/2014 N 3,360,239.32 3,348,996.22 08/01/2000
310851612 N/A 08/01/2009 N 3,463,928.28 3,460,940.85 08/01/2000
310851598 N/A 08/01/2009 N 3,456,332.16 3,454,501.36 08/01/2000
850200164 N/A 10/01/2009 N 3,408,673.47 3,407,234.03 08/01/2000
850200135 N/A 01/01/2010 N 3,319,914.72 3,317,911.29 08/01/2000
850200166 N/A 10/01/2009 N 3,232,597.27 3,230,992.93 08/01/2000
850200173 N/A 11/01/2009 N 3,235,191.65 3,233,743.75 08/01/2000
310851571 N/A 08/01/2009 N 3,214,565.13 3,211,203.94 08/01/2000
310900012 N/A 11/01/2009 N 3,222,403.64 3,219,279.77 08/01/2000
310851414 N/A 11/01/2008 N 3,139,519.81 3,136,650.88 08/01/2000
310851482 N/A 03/01/2009 N 3,139,843.09 3,136,529.21 08/01/2000
850200153 N/A 09/01/2009 N 3,076,518.06 3,074,452.41 08/01/2000
310851633 N/A 07/01/2009 N 3,077,198.02 3,075,545.51 08/01/2000
850200134 N/A 01/01/2010 N 2,986,256.49 2,984,357.89 08/01/2000
850200209 N/A 01/01/2010 N 2,989,386.55 2,988,024.60 08/01/2000
700200221 N/A 12/01/2009 N 2,987,386.03 2,985,909.27 08/01/2000
310851495 N/A 04/01/2009 N 2,938,159.31 2,934,374.78 08/01/2000
310851627 N/A 08/01/2009 N 2,981,254.18 2,979,844.69 08/01/2000
310851644 N/A 12/01/2009 N 2,978,911.57 2,976,188.06 08/01/2000
850200182 N/A 12/01/2009 N 2,939,219.75 2,938,028.16 08/01/2000
310851549 N/A 05/01/2014 N 2,739,915.49 2,730,203.17 08/01/2000
310851448 N/A 05/01/2009 N 2,748,029.06 2,742,922.81 08/01/2000
850200148 N/A 08/01/2009 N 2,779,379.84 2,777,747.23 08/01/2000
850200139 N/A 01/01/2007 N 2,792,042.80 2,791,145.85 07/01/2000
310900021 N/A 01/01/2010 N 2,671,349.05 2,670,290.95 08/01/2000
700200222 N/A 03/01/2009 N 2,539,226.91 2,536,626.87 08/01/2000
850200176 N/A 11/01/2009 N 2,522,342.22 2,521,056.01 08/01/2000
850200196 N/A 12/01/2009 N 2,491,968.67 2,491,137.93 08/01/2000
310851521 N/A 05/01/2014 N 2,391,530.61 2,383,658.98 08/01/2000
310851632 N/A 09/01/2009 N 2,475,696.24 2,473,507.61 08/01/2000
310851489 N/A 03/01/2009 N 2,422,267.45 2,420,684.95 08/01/2000
700200223 N/A 09/01/2009 N 2,400,938.21 2,398,761.47 08/01/2000
700200224 N/A 08/01/2009 N 2,397,169.96 2,394,817.82 08/01/2000
700200219 N/A 05/01/2009 N 2,330,521.98 2,329,314.72 08/01/2000
850200157 N/A 09/01/2009 N 2,286,961.75 2,285,920.74 08/01/2000
310851588 N/A 07/01/2009 N 2,269,643.28 2,267,239.87 08/01/2000
310851634 N/A 09/01/2014 N 2,178,951.79 2,172,388.15 08/01/2000
600870451 N/A 08/01/2019 N 2,200,573.74 2,197,110.92 08/01/2000
850200186 N/A 10/01/2009 N 2,203,220.82 2,200,975.77 08/01/2000
310851541 N/A 05/01/2009 N 2,166,156.07 2,163,844.32 08/01/2000
310851614 N/A 08/01/2014 N 2,129,099.06 2,122,645.50 08/01/2000
850200178 N/A 11/01/2009 N 2,168,206.68 2,164,665.12 08/01/2000
850200156 N/A 09/01/2009 N 2,138,498.37 2,137,603.41 08/01/2000
310851616 N/A 09/01/2009 N 2,110,934.10 2,107,150.51 08/01/2000
850200142 N/A 02/01/2010 N 2,089,173.05 2,087,334.49 08/01/2000
850200150 N/A 08/01/2009 N 2,056,183.45 2,054,670.36 08/01/2000
310851631 N/A 09/01/2014 N 2,005,408.96 1,999,218.87 08/01/2000
850200137 N/A 02/01/2010 N 2,043,897.65 2,043,029.59 08/01/2000
850200203 N/A 02/01/2010 N 2,044,130.72 2,043,317.56 08/01/2000
700200218 N/A 05/01/2009 N 2,021,545.92 2,019,630.70 08/01/2000
310851533 N/A 06/01/2009 N 2,015,541.96 2,013,817.00 08/01/2000
310851640 N/A 09/01/2014 N 1,959,946.99 1,953,975.90 08/01/2000
850200191 N/A 10/01/2009 N 1,979,736.98 1,977,636.29 08/01/2000
310851496 N/A 04/01/2009 N 1,963,436.57 1,961,226.19 08/01/2000
310851576 N/A 06/01/2009 N 1,983,361.75 1,982,250.05 08/01/2000
310900031 N/A 01/01/2010 N 1,992,626.84 1,991,662.39 08/01/2000
310900036 N/A 12/01/2009 N 1,986,228.23 1,984,457.42 08/01/2000
310851621 N/A 08/01/2009 N 1,970,038.06 1,968,394.26 08/01/2000
700200088 N/A 08/01/2009 N 1,963,449.28 1,962,602.32 08/01/2000
850200160 N/A 09/01/2009 N 1,921,090.88 1,920,450.11 08/01/2000
850200192 N/A 10/01/2009 N 1,891,171.41 1,890,401.56 08/01/2000
310851546 N/A 05/01/2009 N 1,870,878.37 1,868,890.13 08/01/2000
310851572 N/A 06/01/2009 N 1,874,995.33 1,873,200.81 08/01/2000
700200225 N/A 09/01/2009 N 1,837,550.86 1,836,492.36 08/01/2000
310851596 N/A 07/01/2009 N 1,815,138.33 1,812,306.17 08/01/2000
310851604 N/A 08/01/2014 N 1,788,365.97 1,782,540.85 08/01/2000
310851517 N/A 08/01/2009 N 1,783,611.25 1,782,292.03 08/01/2000
310851527 N/A 05/01/2009 N 1,783,922.81 1,782,906.11 08/01/2000
850200198 N/A 01/01/2010 N 1,779,927.30 1,779,355.50 08/01/2000
850200159 N/A 09/01/2009 N 1,764,601.28 1,763,759.72 08/01/2000
700200081 N/A 09/01/2009 N 1,740,392.44 1,739,635.96 08/01/2000
310851587 N/A 07/01/2014 N 1,687,465.62 1,682,209.56 08/01/2000
310851611 N/A 08/01/2009 N 1,718,411.85 1,717,060.56 08/01/2000
310851613 N/A 08/01/2009 N 1,682,361.19 1,680,898.34 08/01/2000
310851490 N/A 03/01/2009 N 1,624,043.29 1,622,505.32 08/01/2000
850200151 N/A 08/01/2009 N 1,614,951.74 1,614,199.07 08/01/2000
310900030 N/A 12/01/2014 N 1,577,000.91 1,572,158.93 08/01/2000
310851608 N/A 07/01/2009 N 1,533,022.48 1,531,717.80 08/01/2000
310851497 N/A 03/01/2009 N 1,478,805.28 1,477,674.63 08/01/2000
310851558 N/A 05/01/2014 N 1,434,684.93 1,429,944.90 08/01/2000
310851575 N/A 07/01/2009 N 1,490,755.74 1,490,122.47 08/01/2000
310900006 N/A 11/01/2019 N 1,479,245.14 1,476,771.34 08/01/2000
310900018 N/A 12/01/2009 N 1,489,347.01 1,487,968.28 08/01/2000
310900022 N/A 11/01/2009 N 1,466,443.78 1,462,327.07 08/01/2000
310900037 N/A 12/01/2009 N 1,493,929.50 1,493,228.93 08/01/2000
310851601 N/A 08/01/2009 N 1,423,958.92 1,422,610.26 08/01/2000
310851568 N/A 06/01/2009 N 1,381,437.35 1,380,103.45 08/01/2000
310900029 N/A 12/01/2009 N 1,383,890.83 1,381,701.30 08/01/2000
310900035 N/A 12/01/2009 N 1,294,819.51 1,294,225.27 08/01/2000
850200155 N/A 09/01/2009 N 1,243,225.56 1,242,695.25 08/01/2000
700200228 N/A 07/01/2009 N 1,216,914.44 1,216,347.22 08/01/2000
850200195 N/A 12/01/2014 N 1,192,202.49 1,191,212.94 08/01/2000
310851646 N/A 11/01/2014 N 1,173,008.84 1,169,525.36 08/01/2000
310851625 N/A 08/01/2009 N 1,126,892.78 1,125,784.63 08/01/2000
310851257 N/A 11/01/2013 N 1,037,608.41 1,033,881.79 08/01/2000
310851321 N/A 03/01/2009 N 1,068,318.03 1,066,779.08 08/01/2000
700200229 N/A 03/01/2009 N 1,075,110.79 1,074,250.08 08/01/2000
310851600 N/A 09/01/2009 N 1,059,539.65 1,058,596.47 08/01/2000
310851544 N/A 05/01/2009 N 1,035,920.73 1,034,978.34 08/01/2000
850200199 N/A 12/01/2014 N 989,102.17 987,631.67 08/01/2000
310851583 N/A 06/01/2014 N 962,195.98 959,262.89 08/01/2000
310851599 N/A 09/01/2009 N 930,810.52 929,981.93 08/01/2000
310851626 N/A 08/01/2009 N 929,368.88 928,951.21 08/01/2000
700200230 N/A 04/01/2009 N 897,189.43 896,396.51 08/01/2000
310900002 N/A 09/01/2014 N 876,252.45 873,908.43 08/01/2000
884,048,081.24 883,317,644.12
</TABLE>
<TABLE>
Appraisal Appraisal Res Mod
Reduction Reduction Strat. Code
Date Amount (2) (3)
<S> <C>
Totals 0.00
<FN>
(1) Property Type Code
SS- Self Storage
MF- Multi-Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
LO- Lodging
MU- Mixed Use
OT- Other
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
(3) Modification Code
1- Maturity Date Extension
2- Amortization Change
3- Principal Write-Off
4- Combination
</FN>
</TABLE>
Principal Prepayment Detail
No Principal Prepayments this Period
<TABLE>
<CAPTION>
Historical Detail
Delinquencies
Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications
Date # Balance # Balance # Balance # Balance # Balance # Balance
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
08/15/2000 0 $0.00 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
06/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
05/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
04/17/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
03/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
<S> <C> <C> <C> <C>
08/15/2000 0 $0.00 0 $0.00
07/17/2000 0 $0.00 0 $0.00
06/15/2000 0 $0.00 0 $0.00
05/15/2000 0 $0.00 0 $0.00
04/17/2000 0 $0.00 0 $0.00
03/15/2000 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
<S> <C> <C> <C>
08/15/2000 7.958514% 7.902681% 109
07/17/2000 7.958445% 7.902611% 110
06/15/2000 7.958385% 7.902552% 111
05/15/2000 7.958316% 7.902483% 112
04/17/2000 7.958257% 7.902424% 113
03/15/2000 7.958188% 7.902356% 114
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Delinquency Loan Detail
Offering # of Current Outstanding Status of
Loan Number Document Months Paid Through P & I P & I Mortgage
Cross Delinq. Date Advances Advances** Loan(1)
Reference
<S> <C> <C> <C> <C> <C> <C>
850200213 47 0 07/01/2000 32,853.05 32,853.05 B
850200139 100 0 07/01/2000 22,374.21 22,374.21 B
Totals 2 55,227.26 55,227.26
</TABLE>
<TABLE>
<CAPTION>
Resolution Actual Outstanding Bank-
Loan Number Strategy Servicing Foreclosure Principal Servicing ruptcy REO
Code(2) Transfer Date Date Balance Advances Date Date
<S> <C> <C> <C> <C> <C> <C> <C>
850200213 4,675,598.30 0.00
850200139 2,792,042.80 0.00
Totals 7,467,641.10 0.00
</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 = B ( 2 Loans) 55,227.26 55,227.26 7,467,641.10 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
|
|