Wells Fargo Bank MN, N.A.
Corporate Trust Services GMAC Commercial Mortgage Securities Inc.,
11000 Broken Land Parkway Mortgage Pass-Through Certificates
Columbia, MD 21044 Series 2000-C2
For Additional Information, please contact
CTSlink Customer Service
301-815-6600
Reports Available on the World Wide Web
@ www.ctslink.com/cmbs
Payment Date: 12/18/2000
Record Date: 11/30/2000
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 - 14
Principal Prepayment Detail 15
Historical Detail 16
Delinquency Loan Detail 17 - 18
Specially Serviced Loan Detail 19 - 20
Modified Loan Detail 21
Liquidated Loan Detail 22
This report has been compiled from information provided to Wells Fargo MN, N.A.
various third parties, which may include the Servicer, Master Servicer, Special
Servicer and others. Wells Fargo 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 MN, N.A. expressly disclaims any responsibility for the
accuracy or completeness of information furnished by third parties.
Underwriter
Deutsche Bank Securities, Inc.
31 West 52nd Street
New York, NY 10019
Contact: Chris Battles
Phone Number: (212) 469-3671
Underwriter
Goldman, Sachs & Co.
85 Broad Street
New York, NY 10004
Contact: Dan Sparks
Phone Number: (212) 902-2914
Master Servicer
GMAC Commercial Mortgage
200 Witmer Rd.
Horsham, PA 10944-8015
Contact: Darri Cunningham
Phone Number: (215) 328-1784
Special Servicer
GMAC Commercial Mortgage
550 California Street, 12th Floor
San Francisco, CA 94104
Contact: Henry Bieber
Phone Number:(415) 835-9268
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 361849MJ8 7.273000% 123,801,000.00 122,594,124.75 511,713.32
A-2 361849MK5 7.455000% 485,535,000.00 485,535,000.00 0.00
B 361849ML3 7.594000% 30,950,000.00 30,950,000.00 0.00
C 361849MM1 7.740000% 28,049,000.00 28,049,000.00 0.00
D 361849MN9 7.836000% 10,639,000.00 10,639,000.00 0.00
E 361849MP4 8.247570% 19,344,000.00 19,344,000.00 0.00
F 361849MR0 8.247570% 9,672,000.00 9,672,000.00 0.00
G 361849MS8 7.000000% 25,147,000.00 25,147,000.00 0.00
H 361849MT6 7.000000% 5,804,000.00 5,804,000.00 0.00
J 361849MU3 7.000000% 5,803,000.00 5,803,000.00 0.00
K 361849MV1 7.000000% 8,705,000.00 8,705,000.00 0.00
L 361849MW9 7.000000% 3,868,000.00 3,868,000.00 0.00
M 361849MX7 7.000000% 4,836,000.00 4,836,000.00 0.00
N 361849MY5 7.000000% 4,836,000.00 4,836,000.00 0.00
O 361849MZ2 7.000000% 6,771,240.00 6,771,240.00 0.00
R-I 361849NA6 0.000000% 0.00 0.00 0.00
R-II 361849NB4 0.000000% 0.00 0.00 0.00
R-III 361849NC2 0.000000% 0.00 0.00 0.00
773,760,240.00 772,553,364.75 511,713.32
</TABLE>
<TABLE>
<CAPTION>
Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current
Distribution Penalties Additional Trust Distribution Balance Subordination
Fund Expenses Level(1)
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 361849MJ8 743,022.56 0.00 0.00 1,254,735.88 122,082,411.43 21.30%
A-2 361849MK5 3,016,386.19 0.00 0.00 3,016,386.19 485,535,000.00 21.30%
B 361849ML3 195,861.92 0.00 0.00 195,861.92 30,950,000.00 17.29%
C 361849MM1 180,916.05 0.00 0.00 180,916.05 28,049,000.00 13.66%
D 361849MN9 69,472.67 0.00 0.00 69,472.67 10,639,000.00 12.28%
E 361849MP4 132,950.83 0.00 0.00 132,950.83 19,344,000.00 9.77%
F 361849MR0 66,475.41 0.00 0.00 66,475.41 9,672,000.00 8.52%
G 361849MS8 146,690.83 0.00 0.00 146,690.83 25,147,000.00 5.26%
H 361849MT6 33,856.67 0.00 0.00 33,856.67 5,804,000.00 4.51%
J 361849MU3 33,850.83 0.00 0.00 33,850.83 5,803,000.00 3.76%
K 361849MV1 50,779.17 0.00 0.00 50,779.17 8,705,000.00 2.63%
L 361849MW9 22,563.33 0.00 0.00 22,563.33 3,868,000.00 2.13%
M 361849MX7 28,210.00 0.00 0.00 28,210.00 4,836,000.00 1.50%
N 361849MY5 28,210.00 0.00 0.00 28,210.00 4,836,000.00 0.88%
O 361849MZ2 39,498.90 0.00 0.00 39,498.90 6,771,240.00 0.00%
R-I 361849NA6 0.00 0.00 0.00 0.00 0.00 0.00%
R-II 361849NB4 0.00 0.00 0.00 0.00 0.00 0.00%
R-III 361849NC2 0.00 0.00 0.00 0.00 0.00 0.00%
4,788,745.36 0.00 0.00 5,300,458.68 772,041,651.43
</TABLE>
<TABLE>
<CAPTION>
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
<S> <C> <C> <C> <C>
X 361849MQ2 0.809256% 773,760,240.00 772,553,364.75
</TABLE>
<TABLE>
<CAPTION>
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
<S> <C> <C> <C> <C> <C>
X 361849MQ2 520,994.56 0.00 520,994.56 772,041,651.43
<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 Prepayment Realized Loss Ending
Class CUSIP Balance Distribution Distribution Penalties Additional Trust Balance
Fund Expenses
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 361849MJ8 990.25149029 4.13335369 6.00174926 0.00000000 0.00000000 986.11813661
A-2 361849MK5 1,000.00000000 0.00000000 6.21250001 0.00000000 0.00000000 1,000.00000000
B 361849ML3 1,000.00000000 0.00000000 6.32833344 0.00000000 0.00000000 1,000.00000000
C 361849MM1 1,000.00000000 0.00000000 6.45000000 0.00000000 0.00000000 1,000.00000000
D 361849MN9 1,000.00000000 0.00000000 6.53000000 0.00000000 0.00000000 1,000.00000000
E 361849MP4 1,000.00000000 0.00000000 6.87297508 0.00000000 0.00000000 1,000.00000000
F 361849MR0 1,000.00000000 0.00000000 6.87297457 0.00000000 0.00000000 1,000.00000000
G 361849MS8 1,000.00000000 0.00000000 5.83333320 0.00000000 0.00000000 1,000.00000000
H 361849MT6 1,000.00000000 0.00000000 5.83333391 0.00000000 0.00000000 1,000.00000000
J 361849MU3 1,000.00000000 0.00000000 5.83333276 0.00000000 0.00000000 1,000.00000000
K 361849MV1 1,000.00000000 0.00000000 5.83333372 0.00000000 0.00000000 1,000.00000000
L 361849MW9 1,000.00000000 0.00000000 5.83333247 0.00000000 0.00000000 1,000.00000000
M 361849MX7 1,000.00000000 0.00000000 5.83333333 0.00000000 0.00000000 1,000.00000000
N 361849MY5 1,000.00000000 0.00000000 5.83333333 0.00000000 0.00000000 1,000.00000000
O 361849MZ2 1,000.00000000 0.00000000 5.83333333 0.00000000 0.00000000 1,000.00000000
R-I 361849NA6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II 361849NB4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-III 361849NC2 0.00000000 0.00000000 0.00000000 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 361849MQ2 998.44024649 0.67332816 0.00000000 997.77891331
</TABLE>
<TABLE>
<CAPTION>
Reconciliation Detail
<S> <C>
Advanced Summary
P & I Advances Outstanding 1,065,204.23
Servicing Advances Outstanding 3,080.58
Reimbursement for Interest on P & I 0.00
Advances paid from general collections
Reimbursement for Interest on Servicing 0.00
Advances paid from general collections
</TABLE>
<TABLE>
<CAPTION>
Servicing Fee Summary
<S> <C>
Current Period Accrued Servicing Fees 48,512.53
Less Servicing Fees on Delinquent Payments 16,519.25
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 16,529.31
Plus Additional Servicing Fees 0.00
Total Servicing Fees Collected 48,522.59
</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-1 743,022.56 0.00 743,022.56 0.00
A-2 3,016,386.19 0.00 3,016,386.19 0.00
X 520,994.56 0.00 520,994.56 0.00
B 195,861.92 0.00 195,861.92 0.00
C 180,916.05 0.00 180,916.05 0.00
D 69,472.67 0.00 69,472.67 0.00
E 132,950.83 0.00 132,950.83 0.00
F 66,475.41 0.00 66,475.41 0.00
G 146,690.83 0.00 146,690.83 0.00
H 33,856.67 0.00 33,856.67 0.00
J 33,850.83 0.00 33,850.83 0.00
K 50,779.17 0.00 50,779.17 0.00
L 22,563.33 0.00 22,563.33 0.00
M 28,210.00 0.00 28,210.00 0.00
N 28,210.00 0.00 28,210.00 0.00
O 39,498.90 0.00 39,498.90 0.00
Total 5,309,739.92 0.00 5,309,739.92 0.00
</TABLE>
<TABLE>
<CAPTION>
Additional Total Unpaid
Trust Fund Interest Excess Interest Distributable
Class Expenses Distribution Interest Distribution Certificate Int.
<S> <C> <C> <C> <C> <C>
A-1 0.00 743,022.56 0.00 743022.56 0.00
A-2 0.00 3,016,386.19 0.00 3016386.19 0.00
X 0.00 520,994.56 0.00 520994.56 0.00
B 0.00 195,861.92 0.00 195861.92 0.00
C 0.00 180,916.05 0.00 180916.05 0.00
D 0.00 69,472.67 0.00 69472.67 0.00
E 0.00 132,950.83 0.00 132950.83 0.00
F 0.00 66,475.41 0.00 66475.41 0.00
G 0.00 146,690.83 0.00 146690.83 0.00
H 0.00 33,856.67 0.00 33856.67 0.00
J 0.00 33,850.83 0.00 33850.83 0.00
K 0.00 50,779.17 0.00 50779.17 0.00
L 0.00 22,563.33 0.00 22563.33 0.00
M 0.00 28,210.00 0.00 28210.00 0.00
N 0.00 28,210.00 0.00 28210.00 0.00
O 0.00 39,498.90 0.00 39498.90 0.00
Total 0.00 5,309,739.92 0.00 5309739.92 0.00
</TABLE>
<TABLE>
<CAPTION>
Other Required Information
<S> <C>
Available Distribution Amount (1) 5,821,453.24
Aggregate Number of Outstanding Loans 130
Aggregate Stated Principal Balance of Loans before Distributions 772,553,364.91
Aggregate Stated Principal Balance of Loans after Distributions 772,041,651.59
Percentage of Cut-off Date Principal Balance after Distributions 99.78%
Aggregate Amount of Servicing Fee 48,522.59
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 1,609.49
Aggregate Additional Trust Fund Expences 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0
Aggregate Unpaid Principal Balance 0.00
Aggregate Balance of Loans Subject to, or Intended for, Bankruptcy 0.00
Proceedings
Interest Reserve Account
Deposits 0.00
Withdrawals 0.00
Expense Losses (Additional Trust Fund Expenses) 0.00
(i) Special Servicing and Liquidation Fees
(ii) Advance Interest 0.00
(iii) Indemnification 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 Cumulative Date Appraisal
Loan Reduction ASER Reduction
Number Amount Amount Effected
<S> <C> <C> <C>
None
Total
</TABLE>
<TABLE>
<CAPTION>
Ratings Detail
Original Ratings Current Ratings (1)
Class CUSIP Fitch Moodys S & P Fitch Moodys S & P
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 361849MJ8 AAA X AAA AAA X AAA
A-2 361849MK5 AAA X AAA AAA X AAA
X 361849MQ2 AAA X AAA AAA X AAA
B 361849ML3 AA X AA AA X AA
C 361849MM1 A X A A X A
D 361849MN9 A- X A- A- X A-
E 361849MP4 BBB X BBB BBB X BBB
F 361849MR0 BBB- X BBB- BBB- X BBB-
G 361849MS8 NR X BB+ NR X BB+
H 361849MT6 NR X BB NR X BB
J 361849MU3 NR X BB- NR X BB-
K 361849MV1 NR X B+ NR X B+
L 361849MW9 NR X B NR X B
M 361849MX7 B- X NR B- X NR
N 361849MY5 CCC X NR CCC X NR
O 361849MZ2 NR X NR NR X NR
</TABLE>
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) 438-2430
<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>
499,999.99 or less 1 418,099.41 0.05 152.00 9.0000 1.530000
500,000.00 to 999,999.99 8 6,161,677.20 0.80 124.00 8.8709 1.451796
1,000,000.00 to 1,999,999.00 19 28,088,372.09 3.64 121.00 8.5681 1.331998
2,000,000.00 to 2,999,999.99 22 55,338,885.59 7.17 115.00 8.5090 1.354331
3,000,000.00 to 3,999,999.99 23 80,364,257.86 10.41 116.00 8.4451 1.357959
4,000,000.00 to 4,999,999.99 10 45,990,249.65 5.96 112.00 8.4962 1.396228
5,000,000.00 to 5,999,999.99 7 39,758,125.73 5.15 104.00 8.6205 1.318829
6,000,000.00 to 6,999,999.99 11 71,361,520.84 9.24 112.00 8.4600 1.458017
7,000,000.00 to 7,999,999.99 4 30,733,552.96 3.98 114.00 8.5270 1.464309
8,000,000.00 to 8,999,999.99 7 60,194,481.61 7.80 110.00 8.5260 1.242480
9,000,000.00 to 9,999,999.99 2 18,957,010.99 2.46 115.00 8.4739 1.378037
10,000,000.00 to 11,999,999.99 5 56,263,661.58 7.29 96.00 8.4775 1.380194
12,000,000.00 to 13,999,999.99 2 27,251,280.35 3.53 112.00 8.5698 1.296712
14,000,000.00 to 16,999,999.99 1 16,278,518.90 2.11 107.00 8.1500 1.420000
17,000,000.00 to 19,999,999.99 2 37,392,278.43 4.84 113.00 8.9996 1.423510
20,000,000.00 to 24,999,999.99 2 44,074,119.11 5.71 111.00 8.1178 1.252011
25,000,000.00 to 49,999,999.99 3 97,815,559.29 12.67 108.00 7.7516 1.267536
50,000,000.00 or greater 1 55,600,000.00 7.20 113.00 7.3750 1.230000
Totals 130 772,041,651.59 100.00 111.00 8.3253 1.340054
</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>
Alabama 1 3,959,672.52 0.51 108 8.7600 1.730000
Arizona 5 25,694,496.82 3.33 113 8.4326 1.289739
California 16 148,323,726.82 19.21 109 8.1183 1.349432
Colorado 5 21,937,895.26 2.84 83 8.9478 1.308220
Connecticut 3 15,347,318.90 1.99 114 8.6046 1.550106
Delaware 1 3,974,013.56 0.51 113 8.0800 1.280000
Florida 7 23,783,051.12 3.08 112 8.6223 1.300856
Georgia 5 14,075,493.66 1.82 135 8.3878 1.356761
Idaho 5 4,431,023.23 0.57 177 8.3559 1.447781
Illinois 7 32,863,888.48 4.26 110 8.3197 1.386104
Indiana 3 9,050,544.87 1.17 109 8.6614 1.254235
Kansas 2 14,653,448.16 1.90 108 8.6812 1.290912
Maryland 5 26,825,549.11 3.47 113 8.6402 1.493958
Massachusetts 1 18,430,800.65 2.39 111 9.0300 1.530000
Michigan 4 27,025,358.22 3.50 114 8.5918 1.410572
Minnesota 2 20,099,813.32 2.60 109 8.2375 1.387680
Missouri 2 4,559,374.81 0.59 113 8.3500 1.214920
Nebraska 1 2,960,814.66 0.38 113 8.1250 1.320000
Nevada 7 28,617,133.80 3.71 114 8.5076 1.350364
New Hampshire 2 9,050,132.93 1.17 112 8.5066 1.363988
New Jersey 16 123,821,597.89 16.04 117 7.7201 1.225379
New Mexico 1 9,904,305.53 1.28 115 8.4500 1.230000
New York 2 30,076,296.03 3.90 107 8.0986 1.419061
North Carolina 6 17,642,706.76 2.29 114 8.4639 1.262919
Ohio 2 4,916,628.28 0.64 110 8.2193 1.409181
Oklahoma 2 8,457,030.78 1.10 112 8.6064 1.331305
Pennsylvania 17 25,043,644.96 3.24 112 8.6807 1.472769
Texas 11 39,943,884.08 5.17 112 8.7508 1.299069
Virginia 10 33,921,516.62 4.39 111 8.5488 1.301581
Washington 4 10,783,531.82 1.40 110 7.9925 1.397060
Washington,DC 3 11,866,957.94 1.54 54 8.8500 1.248358
Totals 158 772,041,651.59 100.00 111 8.3253 1.340054
</TABLE>
<TABLE>
<CAPTION>
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
7.5 or less 3 101,303,938.78 13.12 110.00 7.3756 1.256081
7.50001 to 7.75 2 39,845,496.98 5.16 100.00 7.6030 1.339447
7.75001 to 8.00 7 23,971,701.09 3.10 127.00 7.8717 1.559131
8.00001 to 8.25 17 128,359,922.40 16.63 112.00 8.1446 1.320898
8.25001 to 8.50 36 170,531,337.85 22.09 113.00 8.3983 1.321334
8.50001 to 8.75 30 131,543,536.36 17.04 118.00 8.6178 1.371382
8.75001 to 9.00 26 131,595,271.91 17.05 106.00 8.8539 1.355582
9.00001 to 9.25 5 31,041,113.13 4.02 112.00 9.0836 1.473057
9.25001 or greater 4 13,849,333.09 1.79 64.00 9.4132 1.241687
Totals 130 772,041,651.59 100.00 111.00 8.3253 1.340054
</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 111 658,442,190.48 85.29 112.00 8.3856 1.330097
13 to 24 months 12 94,267,577.19 12.21 103.00 8.0460 1.372188
25 to 36 months 6 7,567,945.14 0.98 143.00 8.0343 1.448701
37 to 48 months 1 11,763,938.78 1.52 83.00 7.3800 1.570000
49 months or greater 0 0.00 0.00 0.00 0.0000 0.000000
Totals 130 772,041,651.59 100.00 111.00 8.3253 1.340054
</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>
less than 1.00 0 0.00 0.00 0.00 0.0000 0.000000
1.01 to 1.10 2 6,467,664.62 0.84 196.00 8.5770 1.074773
1.11 to 1.20 8 52,988,051.11 6.86 115.00 7.7922 1.189071
1.21 to 1.30 58 365,748,861.60 47.37 109.00 8.3353 1.248828
1.31 to 1.40 26 164,123,283.68 21.26 110.00 8.3543 1.339091
1.41 to 1.50 12 62,972,912.27 8.16 111.00 8.3143 1.454169
1.51 to 1.60 11 72,662,280.55 9.41 112.00 8.5128 1.548320
1.61 to 1.70 4 21,241,380.82 2.75 112.00 8.4133 1.630243
1.71 to 1.80 2 5,043,311.40 0.65 107.00 8.7041 1.736446
1.81 to 1.90 2 7,927,348.79 1.03 105.00 7.9561 1.848744
1.91 to 2.00 2 5,994,310.53 0.78 114.00 8.7685 1.934757
2.01 to 2.10 2 5,679,659.70 0.74 120.00 8.6712 2.057535
2.11 or greater 1 1,192,586.52 0.15 109.00 8.1900 2.250000
Totals 130 772,041,651.59 100.00 111.00 8.3253 1.340054
</TABLE>
<TABLE>
<CAPTION>
Property Type (3)
Property # of Scheduled % of Weighted
Type Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
Industrial 13 59,511,029.21 7.70 113 8.6728 1.356570
Lodging 9 61,376,744.47 7.94 115 8.6971 1.596055
Mixed Use 1 3,139,640.27 0.41 96 7.5800 1.450000
Mobile Home Park 1 996,381.85 0.13 112 8.6250 1.840000
Multi-Family 54 232,241,121.70 30.06 114 7.8624 1.281749
Office 26 185,561,853.95 24.02 108 8.3907 1.323501
Retail 51 227,998,781.18 29.51 112 8.5570 1.333227
Self Storage 3 1,727,812.28 0.22 153 9.0000 1.719268
Totals 158 772,553,364.91 100.00 112 8.3254 1.340086
</TABLE>
<TABLE>
<CAPTION>
Anticipated Remaining Term (ARD and Balloon Loans)
Anticipated # of Scheduled % of Weighted
Remaining Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
<S> <C> <C> <C> <C> <C> <C>
70 months or less 4 23,191,223.58 3.00 54.00 9.1234 1.244277
71 to 90 months 1 11,763,938.78 1.52 83.00 7.3800 1.570000
91 to 110 months 29 174,715,431.72 22.63 105.00 8.2148 1.362794
111 to 120 months 87 546,589,898.28 70.80 113.00 8.3412 1.328174
121 to 170 months 4 2,459,848.18 0.32 151.00 8.7613 1.582231
171 to 190 months 0 0.00 0.00 0.00 0.0000 0.000000
191 to 230 months 0 0.00 0.00 0.00 0.0000 0.000000
231 to 250 months 0 0.00 0.00 0.00 0.0000 0.000000
251 or greater 1 3,087,047.97 0.40 291.00 8.6700 1.080000
Totals 126 761,807,388.51 98.67 110.00 8.3238 1.337109
</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 0.00 0.0000 0.000000
71 to90 months 0 0.00 0.00 0.00 0.0000 0.000000
91 to 110 months 0 0.00 0.00 0.00 0.0000 0.000000
111 to 120 months 1 3,874,290.85 0.50 114.00 8.9100 1.910000
121 to 170 months 0 0.00 0.00 0.00 0.0000 0.000000
171 to 190 months 1 1,918,459.23 0.25 172.00 8.7500 1.150000
191 to 230 months 1 1,971,175.05 0.26 208.00 7.8500 1.280000
231 to 250 months 1 2,470,337.95 0.32 233.00 7.9200 1.550000
251 or greater 0 0.00 0.00 0.00 0.0000 0.000000
Totals 4 10,234,263.08 1.33 172.00 8.4369 1.559297
</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>
130 months or less 0 0.00 0.00 0.00 0.0000 0.000000
131 to 190 months 0 0.00 0.00 0.00 0.0000 0.000000
191 to 230 months 1 913,153.48 0.12 110.00 9.3000 1.170000
231 to 250 months 0 0.00 0.00 0.00 0.0000 0.000000
251 to 290 months 8 24,750,830.50 3.21 113.00 8.8804 1.460496
291 to 310 months 12 77,118,193.14 9.99 114.00 8.5804 1.537280
311 to 330 months 3 7,160,755.91 0.93 117.00 8.6610 1.245106
331 months or greater 102 651,864,455.48 84.43 109.00 8.2673 1.309988
Totals 126 761,807,388.51 98.67 110.00 8.3238 1.337109
</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 130 772,041,651.59 100.00 111.00 8.3253 1.340054
1 year or less 0 0.00 0.00 0.00 0.0000 0.000000
1 to 2 years 0 0.00 0.00 0.00 0.0000 0.000000
2 years or greater 0 0.00 0.00 0.00 0.0000 0.000000
Totals 130 772,041,651.59 100.00 111.00 8.3253 1.340054
<FN>
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures
become available from borrowers on an asset level. In all cases the most current
DSCR provided by the Servicer is used. To the extent that no DSCR is provided by
the Servicer, information from the offering document is used. The Trustee makes
no 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>
1 1 MF Union NJ 341,708.33 0.00 7.375%
2 2 MF Various NJ 208,589.58 0.00 7.375%
991091277 3 OF Santa Clara CA 232,830.45 29,957.20 7.605%
11027800 4 OF San Francisco CA 190,742.66 17,243.24 8.420%
991091265 5 RT Centereach NY 157,686.19 16,050.25 8.170%
991091294 6 MF Burbank CA 140,671.88 14,297.96 8.060%
991091304 7 OF Corpus Christi TX 141,816.67 10,651.68 8.970%
11025296 8 RT Nantucket MA 138,770.67 10,484.03 9.030%
991091283 9 MF Rochester MN 110,635.84 11,420.85 8.150%
11025669 10 IN Perth Amboy NJ 103,191.40 13,338.88 8.900%
11026560 11 RT Phoenix AZ 91,583.02 8,860.71 8.226%
991091274 12 MF Long Beach CA 72,408.87 9,861.38 7.380%
991091314 13 OF Roanoke VA 80,117.59 7,437.42 8.300%
11027102 14 LO Emeryville CA 83,889.11 10,891.92 8.780%
991091303 15 RT Westminister CO 88,846.96 5,845.60 9.410%
991091259 16 RT Various Various 72,497.63 6,322.04 8.570%
991091309 17 RT Albuquerque NM 69,786.47 6,199.74 8.450%
11027257 18 LO Hanover MD 64,187.70 9,087.97 8.500%
11021340 19 MF Parsippany NJ 62,220.02 5,964.25 8.340%
991091268 20 RT Sterling Heights MI 62,666.89 5,680.86 8.450%
991091267 21 OF Los Angeles CA 63,280.03 5,397.01 8.600%
991091293 22 MF Burbank CA 57,943.42 5,889.39 8.060%
11024575 23 RT Leawood KS 62,234.32 6,231.21 8.754%
11024576 24 RT Fairfax VA 60,042.46 6,016.62 8.751%
991091263 25 OF Westmont IL 59,579.38 4,988.63 8.760%
991091311 26 RT Meriden CT 56,852.11 4,733.85 8.650%
11026401 27 RT Chicago IL 53,722.77 5,276.29 8.180%
991091272 28 OF Philadelphia PA 53,867.98 4,667.24 8.590%
11028001 29 LO Pontiac MI 54,100.31 7,183.08 8.700%
991091297 30 IN Las Vegas NV 51,508.78 4,066.34 8.840%
11026263 31 RT Aurora IL 47,368.47 4,652.21 8.180%
991091281 32 RT Hicksville NY 45,436.23 5,245.77 7.860%
991091288 33 RT Ardmore OK 48,160.11 4,172.70 8.590%
991091291 34 OF Las Vegas NV 43,783.51 6,902.35 8.120%
11025149 35 MF Philadelphia PA 46,128.71 3,900.49 8.680%
991091264 36 IN Lancaster PA 45,429.91 6,363.66 8.560%
11028000 37 LO Pontiac MI 45,643.75 6,060.27 8.700%
11026438 38 MF Lenexa KS 43,846.77 3,829.26 8.580%
11027256 39 LO Ocean City MD 43,167.99 6,111.91 8.500%
11024483 40 LO Lebanon NH 43,026.92 6,091.94 8.500%
11026002 41 LO Ocean City MD 46,056.36 5,326.55 9.250%
991091285 42 RT Chandler AZ 43,950.03 3,552.28 8.820%
11027433 43 IN Belmont NC 41,724.60 3,730.90 8.430%
11020228 44 OF Washington DC 42,927.45 3,378.01 8.850%
991091300 45 OF Davie FL 41,696.26 4,535.51 8.740%
991091302 46 OF Las Vegas NV 36,655.30 3,422.94 8.320%
991091261 47 MF Everett WA 32,803.16 3,839.65 7.780%
11027217 48 LO Danbury CT 35,825.69 4,857.72 8.625%
991091260 49 IN Hollywood FL 35,054.07 3,180.90 8.510%
11024161 50 RT Plainfield IN 36,018.53 3,602.46 8.758%
11026426 51 OF Hialeah FL 34,205.80 3,113.75 8.375%
991091305 52 RT Frederick MD 31,450.59 2,924.15 8.310%
991091269 53 MF San Diego CA 29,799.72 3,301.54 7.910%
991091290 54 OF Los Angeles CA 31,041.83 2,859.95 8.400%
11026750 55 RT Brighton MI 31,240.44 2,716.56 8.540%
11023659 56 OF Alexandria VA 32,245.10 2,552.73 8.935%
991091307 57 OF Duluth GA 28,958.66 2,469.81 8.600%
991091292 58 MF Newark DE 26,787.30 4,297.63 8.080%
991091271 59 LO Mobile AL 28,934.65 3,978.28 8.760%
991091301 60 IN Springettsbury Towns PA 28,928.67 21,826.91 8.910%
11027351 61 RT Sarasota FL 27,637.97 2,510.45 8.420%
991091282 62 MF Columbus OH 26,018.14 2,608.44 8.140%
991091310 63 OF Eden Prairie MN 27,434.39 2,314.09 8.610%
11020227 64 OF Washington DC 26,832.41 2,111.48 8.850%
991091280 65 OF Austin TX 27,042.36 2,116.52 8.920%
991091308 66 MF Mebane NC 24,793.70 2,327.86 8.280%
991091287 67 RT Champaign IL 25,508.64 2,234.95 8.570%
991091306 68 OF Alpharetta GA 25,026.00 2,134.41 8.600%
11026209 69 RT Blue Springs MO 23,937.32 2,224.31 8.350%
11027619 70 MF Grand Prairie TX 23,302.58 2,216.59 8.240%
991091258 71 OF Norfolk VA 23,590.40 2,192.08 8.350%
991091278 72 MF Clementon NJ 23,938.96 2,184.82 8.492%
991091312 73 RT Carbondale CO 23,477.86 2,119.89 8.400%
11027754 74 IN Tempe AZ 22,852.50 0.00 8.310%
991091276 75 MF Normal IL 21,988.44 2,142.14 8.290%
11021702 76 MF Dallas TX 21,519.69 2,589.45 8.160%
991091298 77 IN Las Vegas NV 23,266.06 1,836.73 8.840%
991091270 78 MU Chicago IL 19,832.06 2,718.36 7.580%
991091262 79 MF Deptford NJ 22,317.60 1,893.20 8.670%
11025231 80 RT Aurora CO 21,121.26 2,017.75 8.250%
11025819 81 MF Bellingham WA 20,698.10 1,945.44 8.300%
991091275 82 IN Portsmouth NH 21,184.70 1,925.24 8.520%
11025387 83 RT Grand Island NE 20,068.71 3,178.72 8.125%
11026212 84 OF Inglewood CA 20,355.90 1,876.21 8.375%
11024869 85 RT Gardena CA 22,111.40 2,685.95 9.125%
991091273 86 RT Dallas TX 21,351.56 1,692.64 8.880%
991091295 87 IN Las Vegas NV 19,631.16 1,860.13 8.290%
11026254 88 MF Hoboken NJ 19,490.28 1,778.31 8.430%
11026584 89 RT South Bend IN 19,249.88 1,644.88 8.570%
11024654 90 MF Newington CT 17,451.14 1,630.14 8.420%
11025997 91 RT Atlanta GA 16,334.81 4,633.47 7.920%
11027480 92 MF Lawrenceville GA 16,457.88 1,633.43 8.110%
11020226 93 OF Washington DC 17,809.78 1,401.47 8.850%
991091296 94 RT Richardson TX 17,422.18 1,336.23 8.930%
991091289 95 IN Littleton CO 15,939.74 1,512.05 8.310%
11026497 96 OF Springfield VA 15,658.38 1,443.25 8.375%
11027974 97 MF Various NJ 15,326.43 1,395.16 8.375%
11023795 98 RT Fort Myers FL 16,197.07 1,307.12 8.875%
991091313 99 RT Lancaster CA 15,043.77 1,310.70 8.510%
11026339 100 RT West Covina CA 15,498.68 1,209.86 8.875%
991091286 101 RT Gilbert AZ 15,113.92 1,249.45 8.750%
11026456 102 MF Sparks NV 14,283.00 1,320.19 8.390%
11027900 103 RT Boise ID 12,923.85 4,445.86 7.850%
11025814 104 RT Moreno Valley CA 14,029.31 5,559.88 8.750%
11025336 105 MF Laredo TX 13,554.14 1,209.00 8.500%
991091284 106 RT Parker CO 14,287.86 1,082.07 9.060%
991091299 107 IN Las Vegas NV 13,901.45 1,029.27 9.040%
11026214 108 MF Tulsa OK 12,531.21 1,058.08 8.670%
11026207 109 RT Norcross GA 11,689.55 1,032.62 8.530%
11025095 110 MF Lacey WA 10,227.39 1,081.20 7.940%
11021111 111 RT Ft. Worth TX 9,879.65 1,251.94 8.000%
11024369 112 RT Citrus Heights CA 10,539.84 867.32 8.750%
11025540 113 RT Greenwood IN 10,101.42 894.04 8.500%
11024168 114 RT Newport News VA 10,654.64 820.61 8.970%
11025134 115 MF Kirkland WA 8,145.00 819.63 8.190%
11020971 116 RT Bladensburg MD 8,465.60 1,402.46 8.625%
11026190 117 MF San Antonio TX 8,082.70 741.02 8.430%
11026176 118 MF St. Louis MO 7,808.82 722.65 8.350%
11025798 119 RT Orlando FL 8,740.98 575.68 9.500%
991091279 120 MF Toledo OH 7,684.73 1,264.71 8.500%
11025199 121 IN Southlake TX 7,491.44 611.57 8.750%
11025373 122 MF Miami FL 7,467.57 571.46 8.990%
11024714 123 MH Tucson AZ 7,161.49 616.41 8.625%
11024948 124 RT Various PA 7,087.97 1,422.99 9.300%
11027902 125 MF Boise ID 5,019.50 588.66 8.200%
991091266 126 RT Richmond VA 5,007.70 537.33 8.500%
11027903 127 SS Idaho Falls ID 5,256.44 785.77 9.000%
11027904 128 SS Chubbuck ID 4,562.88 682.10 9.000%
11025907 129 RT Pasadena CA 4,026.63 261.73 9.500%
11027905 130 SS Chubbuck ID 3,139.27 469.27 9.000%
5,359,861.91 511,713.32
</TABLE>
<TABLE>
<CAPTION>
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
<S> <C> <C> <C> <C> <C> <C>
1 N/A 05/05/2010 N 55,600,000.00 55,600,000.00 12/05/2000
2 N/A 05/05/2010 N 33,940,000.00 33,940,000.00 12/05/2000
991091277 04/01/2009 04/01/2029 N 36,738,532.27 36,708,575.07 12/01/2000
11027800 N/A 06/05/2010 N 27,184,227.46 27,166,984.22 11/05/2000
991091265 N/A 12/01/2009 N 23,160,762.93 23,144,712.68 12/01/2000
991091294 N/A 06/01/2010 N 20,943,704.39 20,929,406.43 11/01/2000
991091304 N/A 07/01/2010 N 18,972,129.46 18,961,477.78 12/01/2000
11025296 03/01/2010 03/01/2030 N 18,441,284.68 18,430,800.65 12/01/2000
991091283 N/A 11/01/2009 N 16,289,939.75 16,278,518.90 12/01/2000
11025669 03/01/2010 03/01/2025 N 13,913,447.54 13,900,108.66 11/01/2000
11026560 N/A 05/05/2010 N 13,360,032.40 13,351,171.69 11/05/2000
991091274 11/01/2007 09/01/2029 N 11,773,800.16 11,763,938.78 11/01/2000
991091314 N/A 08/01/2010 N 11,583,265.94 11,575,828.52 12/01/2000
11027102 07/01/2010 07/01/2025 N 11,465,482.17 11,454,590.25 12/01/2000
991091303 N/A 06/01/2005 N 11,330,111.24 11,324,265.64 11/01/2000
991091259 04/01/2010 04/01/2030 N 10,151,360.43 10,145,038.39 12/01/2000
991091309 N/A 07/01/2010 N 9,910,505.27 9,904,305.53 12/01/2000
11027257 06/01/2010 06/01/2025 N 9,061,793.43 9,052,705.46 12/01/2000
11021340 N/A 01/01/2010 N 8,952,520.30 8,946,556.05 11/01/2000
991091268 N/A 04/01/2010 N 8,899,440.51 8,893,759.65 12/01/2000
991091267 06/01/2010 06/01/2030 N 8,829,772.02 8,824,375.01 12/01/2000
991091293 N/A 06/01/2010 N 8,626,811.60 8,620,922.21 11/01/2000
11024575 N/A 09/10/2009 N 8,531,092.67 8,524,861.46 12/10/2000
11024576 N/A 09/10/2009 N 8,233,453.78 8,227,437.16 12/10/2000
991091263 N/A 01/01/2010 N 8,161,558.70 8,156,570.07 11/01/2000
991091311 N/A 07/01/2010 N 7,886,998.12 7,882,264.27 12/01/2000
11026401 N/A 05/01/2010 N 7,881,091.57 7,875,815.28 12/01/2000
991091272 N/A 04/01/2010 N 7,525,211.94 7,520,544.70 11/01/2000
11028001 07/01/2010 07/01/2025 N 7,462,111.79 7,454,928.71 12/01/2000
991091297 N/A 06/01/2010 N 6,992,141.88 6,988,075.54 12/01/2000
11026263 N/A 05/01/2010 N 6,948,919.44 6,944,267.23 12/01/2000
991091281 N/A 08/01/2009 N 6,936,829.12 6,931,583.35 11/01/2000
991091288 N/A 04/01/2010 N 6,727,838.49 6,723,665.79 12/01/2000
991091291 N/A 06/01/2010 N 6,470,469.23 6,463,566.88 12/01/2000
11025149 N/A 03/05/2010 N 6,377,240.69 6,373,340.20 11/05/2000
991091264 05/01/2010 05/01/2025 N 6,368,679.39 6,362,315.73 12/01/2000
11028000 07/01/2010 07/01/2025 N 6,295,689.52 6,289,629.25 12/01/2000
11026438 N/A 03/01/2010 N 6,132,415.96 6,128,586.70 12/01/2000
11027256 06/01/2010 06/01/2025 N 6,094,305.04 6,088,193.13 12/01/2000
11024483 06/01/2010 06/01/2025 N 6,074,388.98 6,068,297.04 12/01/2000
11026002 05/01/2010 06/01/2025 N 5,974,878.69 5,969,552.14 11/01/2000
991091285 N/A 03/01/2010 N 5,979,595.69 5,976,043.41 12/01/2000
11027433 N/A 07/05/2010 N 5,939,444.76 5,935,713.86 11/05/2000
11020228 N/A 06/01/2005 N 5,820,670.71 5,817,292.70 12/01/2000
991091300 N/A 06/01/2010 N 5,724,886.32 5,720,350.81 12/01/2000
991091302 N/A 06/01/2010 N 5,286,822.30 5,283,399.36 12/01/2000
991091261 N/A 10/01/2009 N 5,059,613.10 5,055,773.45 11/01/2000
11027217 07/01/2010 07/01/2025 N 4,984,444.05 4,979,586.33 12/01/2000
991091260 N/A 01/01/2010 N 4,942,994.53 4,939,813.63 12/01/2000
11024161 N/A 09/10/2009 N 4,935,172.01 4,931,569.55 12/10/2000
11026426 N/A 07/05/2010 N 4,901,129.04 4,898,015.29 11/05/2000
991091305 N/A 07/01/2010 N 4,541,601.91 4,538,677.76 12/01/2000
991091269 N/A 12/01/2009 N 4,520,816.57 4,517,515.03 12/01/2000
991091290 N/A 04/01/2010 N 4,434,547.30 4,431,687.35 11/01/2000
11026750 N/A 06/05/2010 N 4,389,757.17 4,387,040.61 11/05/2000
11023659 N/A 01/01/2010 N 4,330,623.49 4,328,070.76 12/01/2000
991091307 N/A 06/01/2010 N 4,040,743.15 4,038,273.34 11/01/2000
991091292 N/A 05/01/2010 N 3,978,311.19 3,974,013.56 12/01/2000
991091271 N/A 12/01/2009 N 3,963,650.80 3,959,672.52 11/01/2000
991091301 N/A 06/01/2010 N 3,896,117.76 3,874,290.85 12/01/2000
11027351 N/A 05/01/2010 N 3,938,902.47 3,936,392.02 12/01/2000
991091282 04/01/2010 04/01/2030 N 3,835,597.84 3,832,989.40 11/01/2000
991091310 N/A 07/01/2010 N 3,823,608.51 3,821,294.42 12/01/2000
11020227 N/A 06/01/2005 N 3,638,293.39 3,636,181.91 12/01/2000
991091280 03/01/2010 03/01/2030 N 3,637,985.04 3,635,868.52 11/01/2000
991091308 N/A 07/01/2010 N 3,593,290.06 3,590,962.20 11/01/2000
991091287 N/A 03/01/2010 N 3,571,804.99 3,569,570.04 12/01/2000
991091306 N/A 06/01/2010 N 3,492,000.23 3,489,865.82 12/01/2000
11026209 N/A 05/05/2010 N 3,440,093.76 3,437,869.45 12/05/2000
11027619 N/A 07/05/2010 N 3,393,580.14 3,391,363.55 12/05/2000
991091258 05/01/2010 05/01/2030 N 3,390,237.29 3,388,045.21 11/01/2000
991091278 01/01/2010 01/01/2030 N 3,382,801.47 3,380,616.65 11/01/2000
991091312 N/A 07/01/2010 N 3,353,979.52 3,351,859.63 12/01/2000
11027754 N/A 07/05/2010 N 3,300,000.00 3,300,000.00 12/05/2000
991091276 N/A 01/01/2010 N 3,182,886.09 3,180,743.95 11/01/2000
11021702 N/A 06/10/2009 N 3,164,660.31 3,162,070.86 11/10/2000
991091298 N/A 06/01/2010 N 3,158,288.72 3,156,451.99 12/01/2000
991091270 11/01/2008 11/01/2028 N 3,139,640.27 3,136,921.91 12/01/2000
991091262 N/A 03/01/2025 N 3,088,941.17 3,087,047.97 11/01/2000
11025231 06/01/2010 06/01/2030 N 3,072,183.18 3,070,165.43 11/01/2000
11025819 N/A 06/01/2010 N 2,992,496.86 2,990,551.42 12/01/2000
991091275 N/A 12/01/2009 N 2,983,761.13 2,981,835.89 11/01/2000
11025387 05/01/2010 05/01/2025 N 2,963,993.38 2,960,814.66 12/01/2000
11026212 N/A 05/01/2010 N 2,916,666.09 2,914,789.88 12/01/2000
11024869 N/A 03/01/2010 N 2,907,800.63 2,905,114.68 12/01/2000
991091273 N/A 03/01/2010 N 2,885,345.59 2,883,652.95 12/01/2000
991091295 N/A 05/01/2010 N 2,841,663.88 2,839,803.75 11/01/2000
11026254 N/A 04/05/2010 N 2,774,416.80 2,772,638.49 11/05/2000
11026584 N/A 07/01/2010 N 2,695,431.80 2,693,786.92 12/01/2000
11024654 N/A 01/01/2010 N 2,487,098.44 2,485,468.30 12/01/2000
11025997 N/A 05/01/2020 N 2,474,971.42 2,470,337.95 12/01/2000
11027480 N/A 07/01/2010 N 2,435,197.51 2,433,564.08 12/01/2000
11020226 N/A 06/01/2005 N 2,414,884.80 2,413,483.33 12/01/2000
991091296 N/A 06/01/2010 N 2,341,166.96 2,339,830.73 11/01/2000
991091289 N/A 04/01/2010 N 2,301,766.79 2,300,254.74 11/01/2000
11026497 N/A 05/01/2010 N 2,243,589.27 2,242,146.02 11/01/2000
11027974 N/A 07/05/2010 N 2,196,025.23 2,194,630.07 11/05/2000
11023795 N/A 01/01/2010 N 2,190,025.77 2,188,718.65 12/01/2000
991091313 N/A 07/01/2010 N 2,121,330.38 2,120,019.68 11/01/2000
11026339 N/A 06/01/2010 N 2,095,596.54 2,094,386.68 11/01/2000
991091286 N/A 03/01/2010 N 2,072,765.73 2,071,516.28 12/01/2000
11026456 N/A 04/01/2010 N 2,042,860.63 2,041,540.44 12/01/2000
11027900 N/A 04/01/2018 N 1,975,620.91 1,971,175.05 11/01/2000
11025814 N/A 04/01/2015 N 1,924,019.11 1,918,459.23 12/01/2000
11025336 N/A 04/01/2010 N 1,913,525.43 1,912,316.43 12/01/2000
991091284 N/A 02/01/2010 N 1,892,431.89 1,891,349.82 12/01/2000
991091299 N/A 06/01/2010 N 1,845,325.11 1,844,295.84 12/01/2000
11026214 N/A 04/05/2010 N 1,734,423.07 1,733,364.99 11/05/2000
11026207 N/A 04/05/2010 N 1,644,485.09 1,643,452.47 11/05/2000
11025095 N/A 06/01/2010 N 1,545,701.63 1,544,620.43 12/01/2000
11021111 N/A 05/01/2009 N 1,481,947.77 1,480,695.83 12/01/2000
11024369 N/A 04/01/2010 N 1,445,464.29 1,444,596.97 12/01/2000
11025540 N/A 05/01/2010 N 1,426,082.44 1,425,188.40 12/01/2000
11024168 N/A 03/01/2010 N 1,425,369.81 1,424,549.20 12/01/2000
11025134 N/A 01/01/2010 N 1,193,406.15 1,192,586.52 12/01/2000
11020971 N/A 04/01/2009 N 1,177,823.08 1,176,420.62 12/01/2000
11026190 N/A 03/05/2010 N 1,150,562.30 1,149,821.28 11/05/2000
11026176 N/A 06/01/2010 N 1,122,228.01 1,121,505.36 12/01/2000
11025798 N/A 02/01/2010 N 1,104,124.30 1,103,548.62 12/01/2000
991091279 N/A 09/01/2009 N 1,084,903.59 1,083,638.88 12/01/2000
11025199 N/A 05/01/2010 N 1,027,397.72 1,026,786.15 12/01/2000
11025373 N/A 03/01/2010 N 996,783.56 996,212.10 12/01/2000
11024714 N/A 03/01/2010 N 996,381.85 995,765.44 12/01/2000
11024948 N/A 02/01/2010 N 914,576.47 913,153.48 12/01/2000
11027902 N/A 06/01/2013 N 734,561.70 733,973.04 12/01/2000
991091266 N/A 09/01/2009 N 706,969.39 706,432.06 12/01/2000
11027903 N/A 08/01/2013 N 700,859.14 700,073.37 12/01/2000
11027904 N/A 08/01/2013 N 608,384.46 607,702.36 12/01/2000
11025907 N/A 03/01/2010 N 508,627.08 508,365.35 12/01/2000
11027905 N/A 08/01/2013 N 418,568.68 418,099.41 12/01/2000
Totals 772,553,364.91 772,041,651.59
</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>
12/18/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
11/16/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
10/16/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
09/18/2000 1 $3,075,482.69 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
<S> <C> <C> <C> <C>
12/18/2000 0 $0.00 0 $0.00
11/16/2000 0 $0.00 0 $0.00
10/16/2000 0 $0.00 0 $0.00
09/18/2000 0 $0.00 0 $0.00
</TABLE>
<TABLE>
<CAPTION>
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
<S> <C> <C> <C>
12/18/2000 8.325344% 8.247498% 111
11/16/2000 8.325424% 8.254201% 112
10/16/2000 8.325470% 8.186846% 113
09/18/2000 8.325549% 8.247682% 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>
11027800 4 0 11/05/2000 0.00 0.00 A
991091294 6 0 11/01/2000 0.00 0.00 B
11025669 10 0 11/01/2000 116,530.28 116,530.28 A
11026560 11 0 11/05/2000 0.00 0.00 A
991091274 12 0 11/01/2000 82,270.25 82,270.25 A
991091303 15 0 11/01/2000 94,692.56 94,692.56 A
11021340 19 0 11/01/2000 68,184.27 68,184.27 A
991091293 22 0 11/01/2000 0.00 0.00 B
991091263 25 0 11/01/2000 64,568.01 64,568.01 A
991091272 28 0 11/01/2000 58,535.22 58,535.22 A
991091281 32 0 11/01/2000 50,682.00 50,682.00 A
11025149 35 0 11/05/2000 0.00 0.00 A
11026002 41 0 11/01/2000 51,382.91 51,382.91 A
11027433 43 0 11/05/2000 0.00 0.00 A
991091261 47 0 11/01/2000 36,642.81 36,642.81 A
11026426 51 0 11/05/2000 0.00 0.00 A
991091290 54 0 11/01/2000 0.00 0.00 B
11026750 55 0 11/05/2000 0.00 0.00 A
991091307 57 0 11/01/2000 31,428.47 31,428.47 A
991091271 59 0 11/01/2000 32,912.93 32,912.93 A
991091282 62 0 11/01/2000 28,626.58 28,626.58 A
991091280 65 0 11/01/2000 29,158.88 29,158.88 A
991091308 66 0 11/01/2000 27,121.56 27,121.56 A
991091258 71 0 11/01/2000 25,782.48 25,782.48 A
991091278 72 0 11/01/2000 26,123.78 26,123.78 A
991091276 75 0 11/01/2000 24,130.58 24,130.58 A
991091262 79 0 11/01/2000 24,210.80 24,210.80 A
11025231 80 0 11/01/2000 46,278.02 46,278.02 A
991091275 82 0 11/01/2000 23,109.94 23,109.94 A
991091295 87 0 11/01/2000 21,491.29 21,491.29 A
11026254 88 0 11/05/2000 0.00 0.00 A
991091296 94 0 11/01/2000 0.00 0.00 B
991091289 95 0 11/01/2000 17,451.79 17,451.79 A
11026497 96 0 11/01/2000 17,101.63 17,101.63 A
11027974 97 0 11/05/2000 0.00 0.00 A
991091313 99 0 11/01/2000 32,708.94 32,708.94 A
11026339 100 0 11/01/2000 16,708.54 16,708.54 A
11027900 103 0 11/01/2000 17,369.71 17,369.71 B
11026214 108 0 11/05/2000 0.00 0.00 A
11026207 109 0 11/05/2000 0.00 0.00 A
11026190 117 0 11/05/2000 0.00 0.00 A
Totals 41 1,065,204.23 1,065,204.23
</TABLE>
<TABLE>
<CAPTION>
Resolution Actual Outstanding
Loan Number Strategy Servicing Foreclosure Principal Servicing Bankruptcy REO
Code (2) Transfer Date Date Balance Advances Date Date
<S> <C> <C> <C> <C> <C> <C> <C>
11027800 27,184,227.46 0.00
991091294 20,943,704.39 0.00
11025669 13,913,447.54 0.00
11026560 13,360,032.40 0.00
991091274 11,773,800.16 0.00
991091303 11,330,111.24 0.00
11021340 8,952,520.30 0.00
991091293 8,626,811.60 0.00
991091263 8,161,558.70 0.00
991091272 7,525,211.94 0.00
991091281 6,936,829.12 0.00
11025149 6,377,240.69 0.00
11026002 5,974,878.69 0.00
11027433 5,939,444.76 0.00
991091261 5,059,613.10 0.00
11026426 4,901,129.04 0.00
991091290 4,434,547.30 0.00
11026750 4,389,757.17 0.00
991091307 4,040,743.15 0.00
991091271 3,963,650.80 0.00
991091282 3,835,597.84 0.00
991091280 3,637,985.04 0.00
991091308 3,593,290.06 0.00
991091258 3,390,237.29 0.00
991091278 3,382,801.47 0.00
991091276 3,182,886.09 0.00
991091262 3,088,941.17 0.00
11025231 3,072,183.18 0.00
991091275 2,983,761.13 0.00
991091295 2,841,663.88 0.00
11026254 2,774,416.80 0.00
991091296 2,341,166.96 0.00
991091289 2,301,766.79 0.00
11026497 2,243,589.27 3080.58
11027974 2,196,025.23 0.00
991091313 2,121,330.38 0.00
11026339 2,095,596.54 0.00
11027900 1,975,620.91 0.00
11026214 1,734,423.07 0.00
11026207 1,644,485.09 0.00
11026190 1,150,562.30 0.00
Totals 239,377,590.04 3080.58
</TABLE>
<TABLE>
Totals By Deliquency Code:
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances Balance Advances
<S> <C> <C> <C> <C>
Totals for Status Code = A (36 Loans) 1,047,834.52 1,047,834.52 201,055,738.88 3,080.58
Totals for Status Code = B ( 5 Loans) 17,369.71 17,369.71 38,321,851.16 0.00
</TABLE>
(1) Status of Mortgage Loan
A- Payment Not Received But Still in Grace Period
B- Late Payment But Less Than 1 Month Delinquent
0- Current
1- One Month Delinquent
2- Two Months Delinquent
3- Three Or More Months Delinquent
4- Assumed Scheduled Payment (Performing Matured Balloon)
7- Foreclosure
9- REO
(2) Resolution Strategy Code
1- Modification
2- Foreclosure
3- Bankruptcy
4- Extension
5- Note Sale
6- DPO
7- REO
8- Resolved
9- Pending Return to Master Server
10- Deed In Lieu Of Foreclosure
11- Full Payoff
12- Reps and Warranties
13- Other or TBD
** Outstanding P & I Advances include the current period advance.
Specially Serviced Loan Detail - Part 1
No Specially Serviced Loans this Period
Specially Serviced Loan Detail - Part 2
No Specially Serviced Loans this Period
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
No Liquidated Loans this Period
