Wells Fargo Bank MN, N. A. First Union National Bank-
Corporate Trust Services Chase Manhattan Bank
11000 Broken Land Parkway Commercial Mortgage Trust
Columbia, MD 21044 Commercial Mortgage Pass-Through Certificates
Series 1999-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: 08/17/2000
Record Date: 07/31/2000
DISTRIBUTION DATE STATEMENT
Table of Contents
STATEMENT SECTIONS PAGE(s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Ratings Detail 6
Current Mortgage Loan and Property Stratification Tables 7 - 9
Mortgage Loan Detail 10 - 16
Principal Prepayment Detail 17
Historical Detail 18
Delinquency Loan Detail 19
Specially Serviced Loan Detail 20 - 21
Modified Loan Detail 22
Liquidated Loan Detail 23
This report has been compiled from information provided to Wells Fargo MN, N.A.
by 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
First Union Capital Markets
One First Union Center
301 South College Street
Charlotte, NC 28288
Contact: Craig M. Lieberman
Phone Number: (704) 383-7407
Underwriter
Chase Securities, Inc.
270 Park Avenue, 6th Floor
New York NY 10017
Contact: Steven Schwartz
Phone Number: (212) 834-5612
Master Servicer
First Union National Bank
Charlotte Plaza, Floor 23 NC-1075
201 South College Street
Charlotte, NC 28288
Contact: Timothy S. Ryan
Phone Number: (704) 593-7878
Special Servicer
ORIX Real Estate Capital Markets, LLC
1717 Main Street, 14th Floor
Dallas TX 75201
Contact: Paul G. Smyth
Phone Number: (214) 237-2010
Copyright 1997, Wells Fargo Bank Minnesota, N.A.
Certificate Distribution Detail
Class CUSIP Pass-Through Original Beginning Principal
Rate Balance Balance Distribution
A-1 337366AA6 6.363000% 203,500,000.00 187,882,193.49 993,885.24
A-2 337366AB4 6.645000% 673,747,967.00 673,747,967.00 0.00
B 337366AD0 6.795000% 47,260,093.00 47,260,093.00 0.00
C 337366AE8 6.944000% 62,028,874.00 62,028,874.00 0.00
D 337366AF5 7.062000% 14,768,779.00 14,768,779.00 0.00
E 337366AG3 7.399621% 41,352,582.00 41,352,582.00 0.00
F 337366AH1 7.399621% 17,722,535.00 17,722,535.00 0.00
G 337366AJ7 5.950000% 41,352,582.00 41,352,582.00 0.00
H 337366AK4 5.950000% 11,815,024.00 11,815,024.00 0.00
J 337366AL2 5.950000% 11,815,023.00 11,815,023.00 0.00
K 337366AM0 5.950000% 11,815,024.00 11,815,024.00 0.00
L 337366AN8 5.950000% 11,815,023.00 11,815,023.00 0.00
M 337366AP3 5.950000% 11,815,024.00 11,815,024.00 0.00
N 337366AQ1 5.950000% 20,676,291.00 20,676,291.00 0.00
R-I N/A 0.000000% 0.00 0.00 0.00
R-II N/A 0.000000% 0.00 0.00 0.00
R-III N/A 0.000000% 0.00 0.00 0.00
1,181,484,821.00 1,165,867,014.49 993,885.24
Class CUSIP Interest Prepayment Realized Loss/ Total
Distribution Penalties Additional Trust Distribution
Fund Expenses
A-1 337366AA6 996,245.33 0.00 0.00 1,990,130.57
A-2 337366AB4 3,730,879.37 0.00 0.00 3,730,879.37
B 337366AD0 267,610.28 0.00 0.00 267,610.28
C 337366AE8 358,940.42 0.00 0.00 358,940.42
D 337366AF5 86,914.26 0.00 0.00 86,914.26
E 337366AG3 254,994.54 0.00 0.00 254,994.54
F 337366AH1 109,283.37 0.00 0.00 109,283.37
G 337366AJ7 205,039.89 0.00 0.00 205,039.89
H 337366AK4 58,582.83 0.00 0.00 58,582.83
J 337366AL2 58,582.82 0.00 0.00 58,582.82
K 337366AM0 58,582.83 0.00 0.00 58,582.83
L 337366AN8 58,582.82 0.00 0.00 58,582.82
M 337366AP3 58,582.83 0.00 0.00 58,582.83
N 337366AQ1 102,197.11 0.00 0.00 102,197.11
R-I N/A 0.00 0.00 0.00 0.00
R-II N/A 0.00 0.00 0.00 0.00
R-III N/A 0.00 0.00 0.00 0.00
6,405,018.70 0.00 0.00 7,398,903.94
Current
Subordination
Class CUSIP Ending Balance Level(1)
A-1 337366AA6 186,888,308.25 26.12%
A-2 337366AB4 673,747,967.00 26.12%
B 337366AD0 47,260,093.00 22.06%
C 337366AE8 62,028,874.00 16.74%
D 337366AF5 14,768,779.00 15.47%
E 337366AG3 41,352,582.00 11.92%
F 337366AH1 17,722,535.00 10.40%
G 337366AJ7 41,352,582.00 6.85%
H 337366AK4 11,815,024.00 5.83%
J 337366AL2 11,815,023.00 4.82%
K 337366AM0 11,815,024.00 3.80%
L 337366AN8 11,815,023.00 2.79%
M 337366AP3 11,815,024.00 1.77%
N 337366AQ1 20,676,291.00 0.00%
R-I N/A 0.00 0.00%
R-II N/A 0.00 0.00%
R-III N/A 0.00 0.00%
1,164,873,129.25
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
IO 337366AC2 0.906751% 1,181,484,821.00 1,165,867,014.49
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
IO 337366AC2 880,959.48 0.00 880,959.48 1,164,873,129.25
<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>
Certificate Factor Detail
Beginning Principal Interest
Class CUSIP Balance Distribution Distribution
A-1 337366AA6 923.25402206 4.88395695 4.8955545
A-2 337366AB4 1,000.00000000 0.00000000 5.5375000
B 337366AD0 1,000.00000000 0.00000000 5.6625001
C 337366AE8 1,000.00000000 0.00000000 5.7866667
D 337366AF5 1,000.00000000 0.00000000 5.8849997
E 337366AG3 1,000.00000000 0.00000000 6.1663511
F 337366AH1 1,000.00000000 0.00000000 6.1663509
G 337366AJ7 1,000.00000000 0.00000000 4.9583334
H 337366AK4 1,000.00000000 0.00000000 4.9583336
J 337366AL2 1,000.00000000 0.00000000 4.9583331
K 337366AM0 1,000.00000000 0.00000000 4.9583336
L 337366AN8 1,000.00000000 0.00000000 4.9583331
M 337366AP3 1,000.00000000 0.00000000 4.9583336
N 337366AQ1 1,000.00000000 0.00000000 4.9427197
R-I N/A 0.00000000 0.00000000 0.0000000
R-II N/A 0.00000000 0.00000000 0.0000000
R-III N/A 0.00000000 0.00000000 0.0000000
Prepayment Realized Loss/ Ending
Class CUSIP Penalties Additional Trust Balance
Fund Expenses
A-1 337366AA6 0.00000000 0.00000000 918.37006511
A-2 337366AB4 0.00000000 0.00000000 1,000.00000000
B 337366AD0 0.00000000 0.00000000 1,000.00000000
C 337366AE8 0.00000000 0.00000000 1,000.00000000
D 337366AF5 0.00000000 0.00000000 1,000.00000000
E 337366AG3 0.00000000 0.00000000 1,000.00000000
F 337366AH1 0.00000000 0.00000000 1,000.00000000
G 337366AJ7 0.00000000 0.00000000 1,000.00000000
H 337366AK4 0.00000000 0.00000000 1,000.00000000
J 337366AL2 0.00000000 0.00000000 1,000.00000000
K 337366AM0 0.00000000 0.00000000 1,000.00000000
L 337366AN8 0.00000000 0.00000000 1,000.00000000
M 337366AP3 0.00000000 0.00000000 1,000.00000000
N 337366AQ1 0.00000000 0.00000000 1,000.00000000
R-I N/A 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000
R-III N/A 0.00000000 0.00000000 0.00000000
Beginnning Ending
Notional Interest Prepayment Notional
Class CUSIP Amount Distribution Penalties Amount
IO 337366AC2 986.78120427 0.74563758 0.00000000 985.93998716
Reconciliation Detail
Advance Summary
P & I Advances Outstanding 68,925.88
Servicing Advances Outstanding 20,361.44
Reimbursement for Interest on Advances 322.84
paid from general collections
Reimbursement for Interest on Servicing Advances 0.00
paid from general collections
Aggregate amount of Nonrecoverable Advances 0.00
Servicing Fee Breakdowns
Current Period Accrued Servicing Fees 70,114.54
Less Delinquent Servicing Fees 472.14
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 1,058.77
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 70,701.17
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable
Certificate Prepayment Certificate Certificate
Interest Interest Interest Interest
Shortfall Adjustment
A-1 996,245.33 0.00 996,245.33 0.00
A-2 3,730,879.37 0.00 3,730,879.37 0.00
IO 880,959.48 0.00 880,959.48 0.00
B 267,610.28 0.00 267,610.28 0.00
C 358,940.42 0.00 358,940.42 0.00
D 86,914.26 0.00 86,914.26 0.00
E 254,994.54 0.00 254,994.54 0.00
F 109,283.37 0.00 109,283.37 0.00
G 205,039.89 0.00 205,039.89 0.00
H 58,582.83 0.00 58,582.83 0.00
J 58,582.82 0.00 58,582.82 0.00
K 58,582.83 0.00 58,582.83 0.00
L 58,582.82 0.00 58,582.82 0.00
M 58,582.83 0.00 58,582.83 0.00
N 102,519.94 0.00 102,519.94 0.00
Total 7,286,301.01 0.00 7,286,301.01 0.00
Additional Remaining Unpaid
Trust Fund Interest Distributable
Class Expenses Distribution Certificate Interest
A-1 0.00 996,245.33 0.00
A-2 0.00 3,730,879.37 0.00
IO 0.00 880,959.48 0.00
B 0.00 267,610.28 0.00
C 0.00 358,940.42 0.00
D 0.00 86,914.26 0.00
E 0.00 254,994.54 0.00
F 0.00 109,283.37 0.00
G 0.00 205,039.89 0.00
H 0.00 58,582.83 0.00
J 0.00 58,582.82 0.00
K 0.00 58,582.83 0.00
L 0.00 58,582.82 0.00
M 0.00 58,582.83 0.00
N 322.84 102,197.11 703.49
Total 322.84 7,285,978.18 703.49
Other Required Information
Available Distribution Amount 8,279,863.42
Aggregate Number of Outstanding Loans 223
Aggregate Unpaid Principal Balance of Loans 1,164,880,069.13
Aggregate Stated Principal Balance of Loans 1,164,873,129.63
Aggregate Amount of Service Fee 70,701.17
Aggregate Amount of Special Servicing Fee 0.00
Aggregate Amount of Trustee Fee 2,186.00
Aggregate Trust Fund Expenses 322.84
Interest Reserve Deposit 0.00
Interest Reserve Withdrawal 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0
Aggregate Unpaid Principal Balance 0.00
Original Subordination Level
Class A-1 25.75%
Class A-2 25.75%
Class B 21.75%
Class C 16.50%
Class D 15.25%
Class E 11.75%
Class F 10.25%
Class G 6.75%
Class H 5.75%
Class J 4.75%
Class K 3.75%
Class L 2.75%
Class M 1.75%
Class N 0.00%
Appraisal Reduction Amount
Appraisal Date Appraisal
Loan Reduction Reduction
Number Amount Effected
None
Total
Ratings Detail
Original Ratings
Class Cusip DCR Fitch Moody's S&P
A-1 337366AA6 X AAA Aaa X
A-2 337366AB4 X AAA Aaa X
IO 337366AC2 X AAA Aaa X
B 337366AD0 X AA Aa2 X
C 337366AE8 X A A2 X
D 337366AF5 X A- A3 X
E 337366AG3 X BBB Baa2 X
F 337366AH1 X BBB- Baa3 X
G 337366AJ7 X BB+ Ba1 X
H 337366AK4 X BB Ba2 X
J 337366AL2 X BB- Ba3 X
K 337366AM0 X B+ B1 X
L 337366AN8 X B B2 X
M 337366AP3 X B- B3 X
N 337366AQ1 X NR NR X
Current Ratings(1)
Class Cusip DCR Fitch Moody's S&P
A-1 337366AA6 X AAA Aaa X
A-2 337366AB4 X AAA Aaa X
IO 337366AC2 X AAA Aaa X
B 337366AD0 X AA Aa2 X
C 337366AE8 X A A2 X
D 337366AF5 X A- A3 X
E 337366AG3 X BBB Baa2 X
F 337366AH1 X BBB- Baa3 X
G 337366AJ7 X BB+ Ba1 X
H 337366AK4 X BB Ba2 X
J 337366AL2 X BB- Ba3 X
K 337366AM0 X B+ B1 X
L 337366AN8 X B B2 X
M 337366AP3 X B- B3 X
N 337366AQ1 X NR NR X
<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
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>
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)
Below 1,000,000 6 4,286,728.24 0.37 122 7.4741 1.620769
1,000,001 to 2,000,000 59 84,938,837.62 7.29 137 7.5753 1.353576
2,000,001 to 3,000,000 49 123,410,482.35 10.59 145 7.4242 1.382463
3,000,001 to 4,000,000 16 56,433,152.78 4.84 123 7.5614 1.833094
4,000,001 to 5,000,000 22 96,875,102.17 8.32 119 7.4451 1.530096
5,000,001 to 6,000,000 17 91,239,959.94 7.83 117 7.3068 1.444585
6,000,001 to 7,000,000 10 63,963,830.05 5.49 101 7.3309 1.442341
7,000,001 to 8,000,000 6 46,018,889.40 3.95 122 7.1542 1.352609
8,000,001 to 9,000,000 5 44,538,647.93 3.82 101 7.2616 1.390641
9,000,001 to 10,000,000 3 28,300,587.28 2.43 139 7.0724 1.338010
10,000,001 to 15,000,000 15 176,824,983.27 15.18 99 7.4520 1.363180
15,000,001 to 20,000,000 8 138,767,993.07 11.91 101 7.2485 1.550946
20,000,001 to 25,000,000 4 92,996,689.00 7.98 98 7.4879 1.375784
25,000,001 and greater 3 116,277,246.53 9.98 101 7.1012 1.577217
Totals 223 1,164,873,129.63 100.00 113 7.3602 1.458723
State(3)
# of Scheduled % of Weighted
State Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
Alabama 5 33,515,551.46 2.88 108 7.3388 1.081918
Arizona 5 23,976,409.63 2.06 103 7.5151 1.366866
Arkansas 1 3,807,506.16 0.33 190 7.2350 NAP
California 40 150,534,642.12 12.92 104 7.6745 1.434738
Connecticut 6 52,681,638.06 4.52 106 7.6665 1.368679
Delaware 1 22,050,006.80 1.89 99 6.7500 1.930000
Florida 21 79,889,106.61 6.86 113 7.2953 1.386413
Georgia 17 113,987,325.11 9.79 103 7.4675 1.269367
Hawaii 1 6,217,767.55 0.53 103 6.9100 0.970000
Illinois 10 26,954,581.89 2.31 106 7.0435 1.709414
Indiana 3 16,331,512.14 1.40 102 7.3587 1.394391
Iowa 1 4,011,430.56 0.34 240 8.1100 NAP
Kansas 4 20,177,936.17 1.73 100 6.7813 1.619004
Kentucky 4 5,181,336.13 0.44 162 7.4001 1.204982
Louisiana 2 5,870,693.00 0.50 159 7.8630 2.005352
Maryland 2 9,437,963.35 0.81 126 7.2557 1.170000
Massachusetts 6 23,495,815.62 2.02 123 7.6394 1.267484
Michigan 3 18,105,102.88 1.55 147 7.3928 1.360000
Minnesota 2 14,105,708.68 1.21 99 6.7711 1.530540
Mississippi 1 1,148,157.43 0.10 133 7.4100 1.310000
Missouri 5 27,640,325.33 2.37 106 6.9004 1.659116
Nebraska 8 11,069,380.52 0.95 103 7.6543 1.563239
Nevada 5 34,407,133.60 2.95 111 7.6145 1.218013
New Hampshire 1 2,483,340.52 0.21 238 6.9420 NAP
New Jersey 7 54,746,308.90 4.70 99 6.7461 1.546274
New York 16 67,300,875.13 5.78 105 7.7199 1.735282
North Carolina 21 72,864,853.86 6.26 141 7.3451 1.325603
Ohio 5 11,397,550.03 0.98 136 7.7541 1.226508
Oregon 1 2,598,904.19 0.22 102 7.7500 1.230000
Pennsylvania 9 63,530,233.44 5.45 110 7.2165 1.335126
Rhode Island 1 1,046,540.55 0.09 103 8.5000 1.320000
South Carolina 4 19,366,758.63 1.66 134 8.0979 0.740000
Tennessee 4 10,460,004.38 0.90 152 7.3235 1.415187
Texas 14 84,380,936.49 7.24 108 6.8551 1.798036
Utah 1 3,265,218.90 0.28 105 7.8500 1.300000
Virginia 19 37,945,081.28 3.26 164 7.3251 1.754905
Washington 1 18,414,093.11 1.58 95 7.2130 1.890000
Wisconsin 3 10,475,399.41 0.90 103 7.8590 1.365212
Totals 260 1,164,873,129.63 100.00 113 7.3602 1.458723
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
6.749% or Less 18 141,926,340.39 12.18 102 6.5528 1.747362
6.750% to 6.999% 21 131,060,622.59 11.25 129 6.8231 1.693733
7.000% to 7.249% 32 176,203,725.03 15.13 116 7.1132 1.558387
7.250% to 7.499% 58 200,575,868.10 17.22 128 7.3680 1.286896
7.500% to 7.749% 36 303,946,691.31 26.09 103 7.6199 1.383750
7.750% to 7.999% 30 109,577,007.07 9.41 107 7.8167 1.359220
8.000% to 8.249% 13 37,216,510.62 3.19 117 8.0702 1.318856
8.250% to 8.499% 7 38,208,271.87 3.28 100 8.2700 1.431702
8.500% to 8.999% 5 19,548,101.65 1.68 114 8.5707 0.942405
9.000% and greater 3 6,609,991.00 0.57 155 9.3436 1.963629
Totals 223 1,164,873,129.63 100.00 113 7.3602 1.458723
Seasoning
# of Scheduled % of Weighted
Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
12 months or less 0 0.00 0.00 0 0.0000 0.000000
13 to 24 months 192 1,001,196,763.11 85.95 109 7.3480 1.461096
25 to 36 months 31 163,676,366.52 14.05 140 7.4343 1.441048
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 223 1,164,873,129.63 100.00 113 7.3602 1.458723
Debt Service Coverage Ratio(1)
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
Credit Lease 27 76,174,602.88 6.54 212 7.2001 NAP
1.19 or less 34 239,336,141.94 20.55 107 7.5175 1.067128
1.20 to 1.24 7 32,919,393.39 2.83 109 7.4787 1.228717
1.25 to 1.29 19 115,322,786.46 9.90 102 7.5340 1.267953
1.30 to 1.34 40 94,815,446.70 8.14 123 7.4783 1.315097
1.35 to 1.39 11 65,122,163.18 5.59 102 7.5324 1.364006
1.40 to 1.44 13 75,713,101.87 6.50 99 7.0628 1.425856
1.45 to 1.49 12 91,430,728.49 7.85 102 7.6019 1.475036
1.55 to 1.59 10 67,556,527.74 5.80 108 7.6977 1.571438
1.60 to 1.69 10 37,550,385.74 3.22 102 7.4142 1.637810
1.7 and greater 35 240,812,142.29 20.67 108 7.0175 1.991518
Totals 223 1,164,873,129.63 100.00 113 7.3602 1.458723
Property Type
Property # of Scheduled % of Weighted
Type Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
Health Care 9 24,129,963.56 2.07 111 7.7369 1.743249
Industrial 13 36,754,617.53 3.16 103 7.6834 1.446414
Lodging 27 183,489,151.54 15.75 121 7.2284 1.553650
Mixed Use 9 42,821,669.17 3.68 103 7.6559 1.493888
Mobile Home Park 3 9,319,339.96 0.80 101 7.5680 1.227864
Multi-Family 85 361,936,324.54 31.07 109 7.4530 1.268781
Office 23 148,484,074.70 12.75 99 7.5725 1.513949
Other 1 1,375,258.98 0.12 273 7.7500 NAP
Retail 89 354,624,407.93 30.44 122 7.1428 1.586755
Self Storage 1 1,938,321.72 0.17 103 7.3750 1.900000
Totals 260 1,164,873,129.63 100.00 113 7.3602 1.458723
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)
108 months or less 154 986,906,867.61 84.72 100 7.3734 1.454479
109 to 120 months 1 12,000,000.00 1.03 109 6.8600 1.850000
121 to 156 months 29 48,293,164.99 4.15 139 7.3392 1.303201
157 to 216 months 7 23,080,764.81 1.98 187 7.2112 NAP
217 to 240 months 6 19,855,214.25 1.70 233 7.1266 NAP
241 to 252 months 0 0.00 0.00 0 0.0000 0.000000
253 to 300 months 0 0.00 0.00 0 0.0000 0.000000
301 and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 197 1,090,136,011.66 93.58 106 7.3583 1.452035
Remaining Stated Term (Fully Amortizing Loans)
Remaining # of Scheduled % of Weighted
Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
108 months or less 0 0.00 0.00 0 0.0000 0.000000
109 to 120 months 0 0.00 0.00 0 0.0000 0.000000
121 to 156 months 3 5,225,579.47 0.45 153 7.5205 1.410000
157 to 216 months 6 21,950,922.72 1.88 203 7.4688 1.572826
217 to 240 months 13 39,937,077.54 3.43 226 7.2794 1.810709
241 to 252 months 0 0.00 0.00 0 0.0000 0.000000
253 to 300 months 2 4,594,106.99 0.39 277 7.3997 1.590000
301 and greater 2 3,029,431.25 0.26 335 7.9753 1.078267
Totals 26 74,737,117.97 6.42 222 7.3875 1.627495
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
180 months or less 0 0.00 0.00 0 0.0000 0.000000
181 to 228 months 10 26,139,251.52 2.24 115 7.4824 1.505283
229 to 240 months 0 0.00 0.00 0 0.0000 0.000000
241 to 264 months 7 25,839,216.51 2.22 196 7.1352 NAP
265 to 288 months 62 262,179,474.27 22.51 109 7.3317 1.468297
289 to 300 months 3 13,652,955.13 1.17 146 6.9795 1.280000
301 to 348 months 115 762,325,114.23 65.44 101 7.3775 1.446994
349 and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 197 1,090,136,011.66 93.58 106 7.3583 1.452035
Age of Most Recent NOI
Age of Most # of Scheduled % of Weighted
Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
Credit Lease 27 76,174,602.88 6.54 212 7.2001 NAP
Underwriter's Information 28 37,294,277.74 3.20 129 7.5056 1.308368
1 year or less 167 1,049,571,416.06 90.10 106 7.3651 1.464151
1 to 2 years 1 1,832,832.95 0.16 103 8.2500 1.410000
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 223 1,164,873,129.63 100.00 113 7.3602 1.458723
<FN>
(1) The Trustee makes no representations as to the accuracy of the data provided
by the borrower for this calculation. "NAP" means not applicable and relates to
the ommision of credit lease loans in the calculation of DSCR.
(2)Anticipated Remaining Term and WAM are each calculated based upon the term
from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the maturity date.
(3) Data in this table was calculated by allocating pro-rata the current loan
information to the properties based upon the Cut-off Date balance of each
property as disclosed in the offering document.
</FN>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type(1) City State Payment Payment Coupon
480000001 1 LO Various Various 287,630.35 66,834.63 6.75%
265300078 2 Various Various CA 243,321.53 21,714.28 7.61%
265999996 3 MF Newnan GA 177,330.14 0.00 7.05%
480000004 4 LO Hoover AL 152,940.31 34,579.41 7.40%
480000005 5 OF Los Angeles CA 166,870.23 17,326.66 8.25%
480000006 6 MF Smyrna GA 146,822.19 12,960.43 7.65%
480000007 7 RT Amarillo TX 122,870.87 17,835.10 6.57%
480000008 8 OF Stamford CT 131,294.21 11,573.83 7.72%
480000009 9 RT South Plainfield NJ 107,063.86 15,417.19 6.57%
480000010 10 RT Lewisville TX 105,742.09 15,226.84 6.57%
480000011 11 LO Seattle WA 114,520.56 23,673.96 7.21%
265300024 12 RT Phoenix AZ 108,615.08 10,271.39 7.50%
265300057 13 MF Bellflower CA 101,010.04 9,465.85 7.50%
265300050 14 MF Henderson NV 98,473.00 9,771.44 7.37%
265300048 15 MF New York NY 100,087.38 8,639.05 7.70%
265300038 16 MF Philadelphia PA 95,694.42 8,297.07 7.69%
480000017 17 RT Allentown PA 85,194.08 10,788.37 6.95%
480000018 18 OF Marlboro NJ 77,505.72 11,489.47 6.50%
480000019 19 MF Raleigh NC 85,519.36 9,587.09 7.38%
265999976 20 LO Charleston SC 93,474.63 11,204.89 8.50%
480000021 21 RT Novi MI 81,225.83 7,210.03 7.60%
255999863 22 OF Maryland Heights MO 70,886.67 0.00 6.86%
480000023 23 RT Philadelphia PA 67,945.45 7,890.07 7.28%
480000024 24 MF Roswell GA 69,955.69 6,175.19 7.65%
480000025 25 MF Clarkston GA 68,965.71 6,216.93 7.55%
265300045 26 MF Various CA 69,352.60 6,147.76 7.63%
480000027 27 RT Derby CT 71,054.36 5,803.00 7.88%
255999598 28 MF Matawan NJ 64,649.17 6,976.28 7.24%
480000029 29 MF Largo FL 66,761.07 5,893.19 7.65%
480000030 30 OF New York NY 67,198.01 5,702.17 7.70%
355132452 31 MF Charlotte NC 55,850.52 20,483.43 6.80%
480000032 32 RT Miami FL 57,794.49 7,065.91 7.05%
480000033 33 MF Atlanta GA 58,913.34 6,604.43 7.38%
480000034 34 RT Minnetonka MN 50,923.16 7,332.93 6.57%
480000035 35 MF Clearwater FL 59,133.09 5,219.86 7.65%
265300042 36 MF Las Vegas NV 59,459.25 5,017.85 7.75%
255999747 37 OF Various PA 53,253.99 8,649.35 7.00%
265300018 38 MF Indianapolis IN 55,928.57 5,742.34 7.34%
480000039 39 LO Kissimmee FL 48,070.40 9,708.80 7.00%
825999751 40 RT Norwalk CT 50,302.98 8,232.07 7.75%
480000041 41 RT Oxnard CA 43,688.18 6,291.09 6.57%
480000042 42 RT Wichita KS 43,688.18 6,291.09 6.57%
480000043 43 MF Pikesville MD 48,714.36 5,461.09 7.38%
265300052 44 RT Auburn MA 47,608.97 4,080.64 7.70%
265300025 45 RT Cerritos CA 46,068.92 3,808.41 7.78%
265300007 46 MF Various IL 42,270.49 7,111.25 7.47%
480000047 47 MF Fayetteville NC 42,861.86 3,863.80 7.55%
480000048 48 OF New York NY 40,207.10 4,763.61 7.13%
265300060 49 OF New York NY 42,411.60 3,618.83 7.71%
255999680 50 RT Lafayette IN 39,678.24 7,280.78 7.38%
265300016 51 MF Ewa HI 37,024.28 4,509.68 6.91%
480000052 52 RT Manchester MO 35,061.85 5,048.90 6.57%
255999829 53 RT Norwalk CT 37,970.17 4,399.99 7.13%
825999708 54 LO Raleigh NC 35,399.58 0.00 7.24%
265999995 55 RT Mission Viejo CA 40,536.26 3,700.85 7.63%
255999783 56 LO Tampa FL 36,112.32 7,162.91 7.10%
255999600 57 LO Gastonia NC 36,988.14 6,346.04 7.63%
480000058 58 RT Dallas TX 32,000.89 4,608.13 6.57%
480000059 59 MF Smyrna GA 37,292.31 3,291.91 7.65%
265300073 60 MF Euless TX 33,758.62 3,574.73 7.20%
480000061 61 MF Charlotte NC 35,385.21 3,189.81 7.55%
825999870 62 RT Chesapeake VA 29,953.09 8,947.68 6.75%
255999781 63 LO Sarasota FL 32,380.87 6,422.78 7.10%
255999950 64 MF Wallkill NY 34,436.50 3,321.08 7.50%
265999999 65 HC New Rochelle NY 41,840.43 14,555.79 9.38%
255999936 66 MH Monticello MN 31,402.07 6,123.53 7.13%
265300066 67 MF Grand Island NE 33,288.97 3,105.80 7.51%
265300010 68 OF Boston MA 34,972.56 4,921.05 7.93%
480000069 69 RT Wichita KS 28,800.80 4,147.32 6.57%
255999917 70 MF Tallahassee FL 30,073.51 3,561.25 6.88%
480000071 71 IN Exton PA 31,204.84 5,658.31 7.25%
480000072 72 RT Wichita KS 28,383.40 4,087.21 6.57%
480000073 73 MF Cincinnati OH 34,314.93 2,666.81 8.00%
245114243 74 LO Alexandria VA 31,145.06 8,162.81 7.38%
255999833 75 MF Roselle Park NJ 25,870.47 4,510.06 6.13%
255999780 76 LO Knoxville TN 29,684.95 5,888.03 7.10%
265999981 77 MU Monroe CT 31,009.49 3,178.93 7.38%
255999948 78 HC Macon GA 26,116.53 6,293.41 6.50%
480000079 79 MF Lutz FL 28,947.18 2,555.25 7.65%
255999726 80 HC Various GA 28,262.36 8,334.06 7.63%
480000081 81 OF Wellesley MA 29,298.65 2,375.65 7.80%
265300033 82 IN Green Bay WI 29,379.41 2,342.38 7.88%
480000083 83 IN Exton PA 26,615.89 4,826.21 7.25%
480000084 84 RT Joplin MO 24,209.37 3,486.15 6.57%
265999978 85 RT Orange CA 27,770.83 0.00 7.50%
480000086 86 OF Atlanta GA 28,734.09 2,336.84 7.90%
825999709 87 LO Hilton Head SC 24,028.80 0.00 7.24%
265300029 88 OF Fenton MO 27,256.57 4,110.50 7.73%
245114242 89 LO Alexandria VA 25,513.80 6,686.91 7.38%
265300040 90 RT Las Vegas NV 28,792.82 3,651.90 8.25%
480000091 91 OF Pasadena CA 27,643.81 2,212.20 7.92%
825999748 92 RT Davenport IA 27,145.41 5,152.59 8.11%
255999954 93 RT San Diego CA 25,216.60 2,752.63 7.25%
480000094 94 MF Marietta GA 26,600.11 2,348.07 7.65%
825999697 95 LO Little Rock AR 22,956.09 0.00 7.24%
265300000 96 OF Bronx NY 26,110.27 2,188.01 7.75%
265300034 97 IN Green Bay WI 25,128.60 6,461.74 7.83%
265300044 98 RT Flower Mound TX 24,820.81 2,070.57 7.76%
480000099 99 IN North Haven CT 24,713.83 2,021.81 7.91%
480000100 100 IN Vernon CA 25,002.18 1,831.13 8.02%
245114332 101 LO Asheville NC 23,571.56 6,734.48 7.81%
265300058 102 RT San Francisco CA 24,860.49 1,781.25 8.09%
480000103 103 RT Baton Rouge LA 24,533.47 1,637.93 8.20%
255999931 104 RT Scarsdale & New Ro NY 20,750.96 2,534.63 7.00%
480000105 105 RT Philadelphia PA 19,720.09 2,656.54 6.75%
480000106 106 OF Draper UT 22,083.80 1,750.08 7.85%
255999965 107 MF Boone NC 20,118.76 3,733.87 7.25%
255999563 108 HC Statesville NC 19,393.79 2,333.63 7.13%
825999678 109 LO Sparks NV 17,967.97 0.00 7.24%
480000110 110 OF Southborough MA 18,139.89 11,035.02 7.13%
825999696 111 LO Mobile AL 17,485.25 0.00 7.24%
255999804 112 HC Burlington NC 18,348.78 2,275.60 7.00%
825999591 113 RT Commerce Township MI 17,311.29 3,994.60 6.94%
265300069 114 MU Savannah GA 22,312.74 2,351.57 8.75%
480000115 115 OF Las Vegas NV 20,446.42 1,566.52 8.00%
480000116 116 OF Carpinteria CA 19,398.60 1,663.92 7.75%
265999979 117 MF Denton TX 20,001.59 1,571.09 8.00%
255999650 118 RT Ft. Meyers FL 16,462.50 5,711.05 7.00%
825999914 119 RT Colleyville TX 15,190.74 6,319.26 6.70%
265300074 120 MF Fort Worth TX 17,827.57 1,692.95 7.47%
480000121 121 MF Charlotte NC 17,918.19 1,615.24 7.55%
825999588 122 RT Holland MI 15,712.48 3,625.67 6.94%
245114238 123 LO Fredericksburg VA 16,778.36 4,397.44 7.38%
265300081 124 MF Los Angeles CA 17,806.12 2,104.50 7.75%
825999906 125 RT Pembroke Pines FL 14,573.20 6,080.45 6.75%
25-5999947 126 LO Richmond VA 15,351.41 5,379.56 6.88%
825999874 127 RT York PA 14,998.48 6,248.66 7.02%
265999982 128 RT Medford OR 17,361.79 2,654.42 7.75%
255999933 129 MF Orange NJ 17,274.55 1,502.62 7.75%
255999782 130 LO Mobile AL 15,622.09 3,098.66 7.10%
265300008 131 MF St. Augustine Beach FL 16,138.99 1,685.85 7.30%
825114249 132 RT Franklin TN 14,787.35 5,477.00 7.13%
265300041 133 MU Lawrenceville GA 17,478.28 1,306.09 8.00%
825114317 134 RT Yarmouth MA 15,465.94 2,972.55 7.38%
825999895 135 RT Dallas TX 13,910.59 5,758.08 6.75%
265300013 136 MF San Francisco CA 16,154.27 2,690.01 7.50%
825999574 137 RT Claremont NH 14,383.99 3,088.20 6.94%
265300064 138 MF North Platte NE 16,151.55 1,506.91 7.51%
265300062 139 MH Ranch Mirage CA 16,657.69 1,395.90 7.75%
265300028 140 MF Grand Prairie TX 15,827.19 1,577.82 7.38%
265300055 141 IN Phoenix AZ 16,277.35 1,443.30 7.64%
245114237 142 LO Shreveport LA 15,253.61 3,997.81 7.38%
265300032 143 IN Green Bay WI 16,452.47 1,311.73 7.88%
265300017 144 MF Phoenix AZ 15,386.24 1,556.02 7.38%
825999929 145 RT Oviedo FL 13,103.21 5,012.46 6.69%
265300035 146 MF Topeka KS 17,053.62 2,070.08 8.38%
825999592 147 RT Ironton OH 13,574.02 2,914.29 6.94%
480000148 148 RT Various NY 15,513.74 1,228.11 7.88%
265999990 149 MF Arlington VA 14,994.13 1,304.25 7.75%
245114239 150 LO Charlotte NC 14,032.59 3,677.80 7.38%
255999890 151 MU Livingston NJ 13,308.26 2,651.73 7.04%
265999998 152 MF Los Angeles CA 13,790.68 1,404.17 7.38%
265300019 153 RT Commack NY 14,815.65 2,043.46 8.05%
265300047 154 RT Copperas Cove TX 14,604.27 1,111.76 7.96%
255999651 155 RT Montgomery AL 12,375.65 4,293.28 7.00%
480000156 156 OF Pasadena CA 14,677.67 1,010.44 8.19%
255999966 157 RT East Northport NY 12,243.12 1,552.39 6.88%
265300022 158 MF Nashville TN 12,873.98 1,343.51 7.27%
265300014 159 HC Woodstock VA 14,024.27 1,325.95 8.25%
265300020 160 SS Charlottesville VA 12,332.72 3,626.62 7.38%
245114188 161 MF Long Branch NJ 12,609.88 1,333.35 7.47%
255999988 162 MF Radford VA 11,465.88 1,466.16 6.88%
265300051 163 MF Chesapeake VA 13,642.89 1,656.07 8.38%
265999993 164 IN North Miami FL 12,127.54 2,321.90 7.75%
265999991 165 IN Margate FL 12,029.62 1,474.75 7.75%
265999975 166 MF Omaha NE 13,319.13 879.02 8.38%
265300026 167 HC Charlottesville VA 13,026.94 871.49 8.25%
815114264 168 RT Tallahassee FL 10,825.77 3,560.00 7.25%
825999776 169 RT Lansdowne MD 9,979.62 4,076.55 6.74%
480000170 170 RT Winter Park FL 10,101.28 1,430.27 6.63%
255999603 171 LO Asheville NC 12,094.65 3,129.74 8.15%
265300049 172 MH Hamilton OH 12,730.35 1,403.07 8.63%
255999951 173 MF New Windsor NY 10,696.23 1,114.32 7.38%
255999856 174 RT Wilson NC 10,629.80 1,899.57 7.41%
825999949 175 RT Tarboro NC 9,780.73 3,216.56 7.13%
265999977 176 RT New York NY 11,572.56 1,582.37 8.12%
265300065 177 MF Norfolk NE 10,242.76 955.63 7.51%
265300039 178 MF Sarasota FL 10,969.01 1,464.96 8.08%
255999846 179 RT Santa Rosa CA 9,779.42 1,747.60 7.41%
825999797 180 RT Rocky Mount VA 8,685.09 2,337.49 7.00%
265300063 181 MF Marietta GA 10,311.67 788.62 7.95%
245114240 182 LO Mount Sterling KY 9,355.06 2,451.87 7.38%
255999850 183 RT Riverside CA 9,460.52 1,690.62 7.41%
265999983 184 MF Bronx NY 9,886.24 859.94 7.75%
255999848 185 RT Richmond VA 9,354.23 1,671.61 7.41%
255999987 186 MF Radford VA 8,338.82 1,066.30 6.88%
255999859 187 RT Garner NC 8,929.03 1,595.64 7.41%
255999727 188 MF Lowell MA 8,731.47 885.56 7.32%
265300056 189 IN Phoenix AZ 9,115.32 808.24 7.64%
825999800 190 OT Rock Hill SC 8,888.41 1,011.59 7.75%
255999852 191 RT Fresno CA 8,397.54 1,500.66 7.41%
265999994 192 IN Margate FL 8,399.89 1,608.22 7.75%
825114352 193 RT Greenville SC 7,426.26 4,188.97 7.13%
255999843 194 RT Forsyth IL 8,078.65 1,443.67 7.41%
255999838 195 RT Owensboro KY 8,078.65 1,443.67 7.41%
255999839 196 RT Peru IL 8,078.65 1,443.67 7.41%
255999860 197 RT Dothan AL 7,972.35 1,424.68 7.41%
255999847 198 RT Evansville IN 7,972.35 1,424.68 7.41%
255999842 199 RT Hopkinsville KY 7,866.05 1,405.68 7.41%
255999844 200 RT Tallahassee FL 7,866.05 1,405.68 7.41%
255999849 201 RT Visalia CA 7,866.05 1,405.68 7.41%
255999841 202 RT Pikeville KY 7,759.76 1,386.68 7.41%
255999837 203 RT Albany GA 7,653.46 1,367.68 7.41%
255999855 204 RT Heath OH 7,653.46 1,367.68 7.41%
255999845 205 RT Marion IL 7,653.46 1,367.68 7.41%
255999836 206 RT Temple TX 7,547.16 1,348.69 7.41%
255999858 207 RT Zanesville OH 7,440.86 1,329.70 7.41%
255999851 208 RT Fresno CA 7,334.56 1,310.70 7.41%
255999857 209 RT Jackson MS 7,334.56 1,310.70 7.41%
255999840 210 RT Modesto CA 7,228.27 1,291.70 7.41%
255999853 211 RT Champaign IL 7,015.67 1,253.71 7.41%
255999854 212 RT Sanford NC 6,909.37 1,234.72 7.41%
255999830 213 RT Moberly MO 6,909.37 1,234.72 7.41%
895096319 214 MF Knoxville TN 7,944.07 684.21 8.90%
265300027 215 RT Pawtucket RI 7,672.22 1,656.88 8.50%
805114051 216 RT Ormond Beach FL 7,877.52 2,469.01 9.13%
255999970 217 MF Radford VA 6,254.12 799.72 6.88%
825999672 218 LO Lumberton NC 5,899.93 0.00 7.24%
265300054 219 IN Phoenix AZ 5,859.85 519.58 7.64%
255999986 220 MF Radford VA 4,508.17 576.46 6.88%
265300031 221 MF Corpus Christi TX 4,791.94 452.17 7.50%
255999969 222 MF Radford VA 3,005.44 384.31 6.88%
265300012 223 RT Douglasville GA 3,341.99 275.11 9.50%
Totals 7,358,601.52 993,885.24
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
480000001 11/10/2008 11/10/2023 N 49,484,791.02 49,417,956.39 08/01/2000
265300078 N/A 04/01/2009 N 37,131,004.42 37,109,290.14 08/01/2000
265999996 N/A 01/01/2009 N 29,750,000.00 29,750,000.00 08/01/2000
480000004 N/A 06/10/2008 N 24,801,131.67 24,766,552.26 08/01/2000
480000005 N/A 10/01/2008 N 24,272,033.25 24,254,706.59 08/01/2000
480000006 N/A 03/10/2009 N 22,287,998.04 22,275,037.61 08/01/2000
480000007 11/10/2008 11/10/2028 N 21,718,227.64 21,700,392.54 08/01/2000
480000008 N/A 12/10/2008 N 19,750,090.29 19,738,516.46 08/01/2000
480000009 12/10/2008 12/10/2028 N 18,924,235.29 18,908,818.10 08/01/2000
480000010 12/10/2008 12/10/2028 N 18,690,602.95 18,675,376.11 08/01/2000
480000011 07/10/2008 11/10/2023 N 18,437,767.07 18,414,093.11 08/01/2000
265300024 N/A 03/01/2009 N 16,817,818.31 16,807,546.92 08/01/2000
265300057 N/A 04/01/2009 N 15,640,264.19 15,630,798.34 08/01/2000
265300050 N/A 04/01/2009 N 15,516,383.63 15,506,612.19 08/01/2000
265300048 N/A 03/01/2009 N 15,094,870.89 15,086,231.84 08/01/2000
265300038 N/A 03/01/2009 N 14,451,105.63 14,442,808.56 08/01/2000
480000017 08/10/2008 08/10/2028 N 14,235,259.73 14,224,471.36 08/01/2000
480000018 N/A 12/10/2005 N 13,847,176.03 13,835,686.56 08/01/2000
480000019 N/A 04/10/2009 N 13,466,142.77 13,456,555.68 08/01/2000
265999976 N/A 12/01/2008 N 12,770,727.96 12,759,523.07 08/01/2000
480000021 N/A 05/10/2009 N 12,411,417.80 12,404,207.77 08/01/2000
255999863 N/A 09/01/2009 N 12,000,000.00 12,000,000.00 08/01/2000
480000023 N/A 03/10/2013 N 10,845,965.24 10,838,075.17 08/01/2000
480000024 N/A 03/10/2009 N 10,619,459.16 10,613,283.97 08/01/2000
480000025 N/A 06/10/2009 N 10,607,841.91 10,601,624.98 08/01/2000
265300045 N/A 04/01/2009 N 10,562,427.01 10,556,279.25 08/01/2000
480000027 N/A 01/10/2004 N 10,478,062.18 10,472,259.18 08/01/2000
255999598 01/01/2009 01/21/2029 N 10,369,675.53 10,362,699.25 08/01/2000
480000029 N/A 03/10/2009 N 10,134,507.17 10,128,613.98 08/01/2000
480000030 N/A 05/10/2009 N 10,134,596.66 10,128,894.49 08/01/2000
355132452 N/A 08/01/2018 N 9,538,038.99 9,517,555.56 08/01/2000
480000032 N/A 07/10/2008 N 9,520,025.90 9,512,959.99 08/01/2000
480000033 N/A 04/10/2009 N 9,276,676.16 9,270,071.73 08/01/2000
480000034 12/10/2008 12/10/2028 N 9,001,000.88 8,993,667.95 08/01/2000
480000035 N/A 03/10/2009 N 8,976,560.42 8,971,340.56 08/01/2000
265300042 N/A 03/01/2009 N 8,909,606.69 8,904,588.84 08/01/2000
255999747 N/A 07/01/2008 N 8,834,762.49 8,826,113.14 08/01/2000
265300018 N/A 02/01/2009 N 8,848,679.78 8,842,937.44 08/01/2000
480000039 N/A 11/10/2008 N 7,974,812.99 7,965,104.19 08/01/2000
825999751 N/A 01/01/2019 N 7,788,848.48 7,780,616.41 08/01/2000
480000041 12/10/2008 12/10/2028 N 7,722,170.13 7,715,879.04 08/01/2000
480000042 12/10/2008 12/10/2028 N 7,722,170.13 7,715,879.04 08/01/2000
480000043 N/A 04/10/2009 N 7,670,713.93 7,665,252.84 08/01/2000
265300052 N/A 04/01/2009 N 7,180,238.52 7,176,157.88 08/01/2000
265300025 N/A 04/01/2009 N 6,876,527.81 6,872,719.40 08/01/2000
265300007 N/A 02/01/2009 N 6,571,393.50 6,564,282.25 08/01/2000
480000047 N/A 06/10/2009 N 6,592,724.16 6,588,860.36 08/01/2000
480000048 N/A 07/10/2008 N 6,553,279.29 6,548,515.68 08/01/2000
265300060 N/A 04/01/2009 N 6,388,091.10 6,384,472.27 08/01/2000
255999680 N/A 07/01/2008 N 6,247,858.47 6,240,577.69 08/01/2000
265300016 N/A 03/01/2009 N 6,222,277.23 6,217,767.55 08/01/2000
480000052 12/10/2008 12/10/2028 N 6,197,410.45 6,192,361.55 08/01/2000
255999829 N/A 10/01/2008 N 6,188,686.78 6,184,286.79 08/01/2000
825999708 N/A 06/01/2016 N 5,871,388.00 5,871,388.00 08/01/2000
265999995 N/A 01/01/2009 N 6,173,687.36 6,169,986.51 08/01/2000
255999783 N/A 09/01/2008 N 5,906,603.91 5,899,441.00 08/01/2000
255999600 N/A 06/01/2008 N 5,633,306.74 5,626,960.70 08/01/2000
480000058 12/10/2008 12/10/2028 N 5,656,366.65 5,651,758.52 08/01/2000
480000059 N/A 03/10/2009 N 5,661,072.29 5,657,780.38 08/01/2000
265300073 N/A 05/01/2009 N 5,444,938.38 5,441,363.65 08/01/2000
480000061 N/A 06/10/2009 N 5,442,715.12 5,439,525.31 08/01/2000
825999870 N/A 10/01/2018 N 5,324,994.27 5,316,046.59 08/01/2000
255999781 N/A 09/01/2008 N 5,296,280.70 5,289,857.92 08/01/2000
255999950 N/A 01/01/2009 N 5,332,103.57 5,328,782.49 08/01/2000
265999999 N/A 01/01/2014 N 5,182,814.77 5,168,258.98 08/01/2000
255999936 N/A 10/01/2008 N 5,118,164.26 5,112,040.73 08/01/2000
265300066 N/A 04/01/2009 N 5,147,557.26 5,144,451.46 08/01/2000
265300010 N/A 04/01/2009 N 5,121,474.46 5,116,553.41 08/01/2000
480000069 12/10/2008 12/10/2028 N 5,090,729.94 5,086,582.62 08/01/2000
255999917 N/A 10/01/2008 N 5,079,865.37 5,076,304.12 08/01/2000
480000071 N/A 02/10/2009 N 4,998,327.72 4,992,669.41 08/01/2000
480000072 12/10/2008 12/10/2028 N 5,016,951.27 5,012,864.06 08/01/2000
480000073 N/A 12/10/2008 N 4,981,198.95 4,978,532.14 08/01/2000
245114243 N/A 03/01/2020 N 4,904,197.46 4,896,034.65 08/01/2000
255999833 N/A 11/01/2008 N 4,905,000.52 4,900,490.46 08/01/2000
255999780 N/A 09/01/2008 N 4,855,329.64 4,849,441.61 08/01/2000
265999981 N/A 12/01/2008 N 4,882,850.74 4,879,671.81 07/01/2000
255999948 N/A 10/01/2008 N 4,665,980.66 4,659,687.25 08/01/2000
480000079 N/A 03/10/2009 N 4,394,259.02 4,391,703.77 08/01/2000
255999726 N/A 07/01/2008 N 4,304,368.46 4,296,034.40 08/01/2000
480000081 N/A 05/10/2009 N 4,362,081.99 4,359,706.34 08/01/2000
265300033 N/A 03/01/2009 N 4,332,448.04 4,330,105.66 08/01/2000
480000083 N/A 02/10/2009 N 4,263,279.49 4,258,453.28 08/01/2000
480000084 12/10/2008 12/10/2028 N 4,279,164.33 4,275,678.18 08/01/2000
265999978 N/A 12/01/2008 N 4,300,000.00 4,300,000.00 08/01/2000
480000086 N/A 12/10/2008 N 4,223,876.20 4,221,539.36 08/01/2000
825999709 N/A 06/01/2016 N 3,985,427.02 3,985,427.02 08/01/2000
265300029 N/A 04/01/2009 N 4,094,798.64 4,090,688.14 08/01/2000
245114242 N/A 03/01/2020 N 4,017,481.97 4,010,795.06 08/01/2000
265300040 N/A 03/01/2009 N 4,052,948.46 4,049,296.56 08/01/2000
480000091 N/A 01/10/2009 N 4,053,345.11 4,051,132.91 08/01/2000
825999748 N/A 08/01/2020 N 4,016,583.15 4,011,430.56 08/01/2000
255999954 N/A 11/01/2008 N 4,039,143.59 4,036,390.96 08/01/2000
480000094 N/A 03/10/2009 N 4,037,967.73 4,035,619.66 08/01/2000
825999697 N/A 06/01/2016 N 3,807,506.16 3,807,506.16 08/01/2000
265300000 N/A 04/01/2009 N 3,912,464.56 3,910,276.55 08/01/2000
265300034 N/A 04/01/2009 N 3,726,896.29 3,720,434.55 08/01/2000
265300044 N/A 04/01/2009 N 3,714,454.30 3,712,383.73 08/01/2000
480000099 N/A 11/10/2008 N 3,628,309.22 3,626,287.41 08/01/2000
480000100 N/A 05/10/2009 N 3,620,298.59 3,618,467.46 08/01/2000
245114332 N/A 05/01/2008 N 3,504,920.01 3,498,185.53 08/01/2000
265300058 N/A 04/01/2009 N 3,568,633.93 3,566,852.68 08/01/2000
480000103 N/A 06/10/2009 N 3,474,448.35 3,472,810.42 08/01/2000
255999931 N/A 10/01/2008 N 3,442,555.77 3,440,021.14 08/01/2000
480000105 N/A 11/10/2008 N 3,392,704.17 3,390,047.63 08/01/2000
480000106 N/A 05/10/2009 N 3,266,968.98 3,265,218.90 08/01/2000
255999965 N/A 11/01/2023 N 3,222,581.88 3,218,848.01 08/01/2000
255999563 N/A 05/01/2008 N 3,160,956.88 3,158,623.25 08/01/2000
825999678 N/A 06/01/2016 N 2,980,174.23 2,980,174.23 08/01/2000
480000110 N/A 08/10/2013 N 2,956,585.84 2,945,550.82 08/01/2000
825999696 N/A 06/01/2016 N 2,900,109.84 2,900,109.84 08/01/2000
255999804 N/A 08/01/2008 N 3,044,037.94 3,041,762.34 08/01/2000
825999591 N/A 06/01/2020 N 2,992,443.54 2,988,448.94 08/01/2000
265300069 N/A 04/01/2009 N 2,961,321.98 2,958,970.41 08/01/2000
480000115 N/A 02/10/2009 N 2,968,028.30 2,966,461.78 08/01/2000
480000116 N/A 02/10/2009 N 2,906,761.85 2,905,097.93 08/01/2000
265999979 N/A 11/01/2008 N 2,903,457.33 2,901,886.24 08/01/2000
255999650 N/A 08/01/2013 N 2,731,105.75 2,725,394.70 08/01/2000
825999914 N/A 11/01/2018 N 2,720,730.32 2,714,411.06 08/01/2000
265300074 N/A 04/01/2009 N 2,771,484.04 2,769,791.09 08/01/2000
480000121 N/A 06/10/2009 N 2,756,056.17 2,754,440.93 08/01/2000
825999588 N/A 06/01/2020 N 2,716,071.84 2,712,446.17 08/01/2000
245114238 N/A 03/01/2020 N 2,641,972.65 2,637,575.21 08/01/2000
265300081 N/A 05/01/2009 N 2,668,139.25 2,666,034.75 07/01/2000
825999906 N/A 09/01/2018 N 2,590,791.85 2,584,711.40 08/01/2000
25-5999947 N/A 11/01/2008 N 2,593,082.20 2,587,702.64 08/01/2000
825999874 N/A 12/01/2013 N 2,563,843.55 2,557,594.89 08/01/2000
265999982 N/A 02/01/2009 N 2,601,558.61 2,598,904.19 08/01/2000
255999933 N/A 12/01/2008 N 2,588,486.29 2,586,983.67 08/01/2000
255999782 N/A 09/01/2008 N 2,555,180.40 2,552,081.74 08/01/2000
265300008 N/A 02/01/2009 N 2,567,403.76 2,565,717.91 08/01/2000
825114249 N/A 12/01/2018 N 2,490,501.76 2,485,024.76 08/01/2000
265300041 N/A 04/01/2009 N 2,537,170.16 2,535,864.07 08/01/2000
825114317 N/A 01/01/2019 N 2,516,491.15 2,513,518.60 08/01/2000
825999895 N/A 10/01/2018 N 2,472,993.35 2,467,235.27 08/01/2000
265300013 N/A 02/01/2009 N 2,501,306.46 2,498,616.45 08/01/2000
825999574 N/A 06/01/2020 N 2,486,428.72 2,483,340.52 08/01/2000
265300064 N/A 04/01/2009 N 2,497,555.23 2,496,048.32 08/01/2000
265300062 N/A 04/01/2009 N 2,496,053.28 2,494,657.38 08/01/2000
265300028 N/A 03/01/2009 N 2,492,198.01 2,490,620.19 08/01/2000
265300055 N/A 03/01/2009 N 2,474,179.72 2,472,736.42 08/01/2000
245114237 N/A 03/01/2020 N 2,401,880.39 2,397,882.58 08/01/2000
265300032 N/A 03/01/2009 N 2,426,170.93 2,424,859.20 08/01/2000
265300017 N/A 02/01/2009 N 2,422,764.66 2,421,208.64 08/01/2000
825999929 N/A 08/01/2018 N 2,351,230.38 2,346,217.92 08/01/2000
265300035 N/A 03/01/2009 N 2,364,680.53 2,362,610.45 08/01/2000
825999592 N/A 06/01/2020 N 2,346,415.76 2,343,501.47 08/01/2000
480000148 N/A 04/10/2009 N 2,287,739.84 2,286,511.73 08/01/2000
265999990 N/A 12/01/2008 N 2,246,778.53 2,245,474.28 08/01/2000
245114239 N/A 03/01/2020 N 2,209,615.09 2,205,937.29 08/01/2000
255999890 N/A 11/01/2008 N 2,195,277.11 2,192,625.38 08/01/2000
265999998 N/A 01/01/2009 N 2,171,523.89 2,170,119.72 08/01/2000
265300019 N/A 02/01/2009 N 2,137,301.25 2,135,257.79 08/01/2000
265300047 N/A 04/01/2009 N 2,130,628.47 2,129,516.71 08/01/2000
255999651 N/A 08/01/2013 N 2,053,103.89 2,048,810.61 08/01/2000
480000156 N/A 03/10/2009 N 2,081,201.18 2,080,190.74 08/01/2000
255999966 N/A 12/01/2008 N 2,068,045.47 2,066,493.08 08/01/2000
265300022 N/A 03/01/2009 N 2,056,455.75 2,055,112.24 08/01/2000
265300014 N/A 02/01/2009 N 1,974,090.34 1,972,764.39 08/01/2000
265300020 N/A 03/01/2009 N 1,941,948.34 1,938,321.72 08/01/2000
245114188 N/A 03/01/2028 N 1,960,338.83 1,959,005.48 08/01/2000
255999988 N/A 11/01/2008 N 1,936,759.36 1,935,293.20 08/01/2000
265300051 N/A 03/01/2009 N 1,891,744.42 1,890,088.35 07/01/2000
265999993 N/A 03/01/2009 N 1,877,812.41 1,875,490.51 08/01/2000
265999991 N/A 03/01/2009 N 1,862,650.47 1,861,175.72 08/01/2000
265999975 N/A 11/01/2008 N 1,846,851.60 1,845,972.58 08/01/2000
265300026 N/A 03/01/2009 N 1,833,704.44 1,832,832.95 08/01/2000
815114264 N/A 05/01/2018 N 1,791,851.40 1,788,291.40 08/01/2000
825999776 N/A 12/01/2018 N 1,776,787.06 1,772,710.51 08/01/2000
480000170 N/A 11/10/2008 N 1,769,309.19 1,767,878.92 08/01/2000
255999603 N/A 06/01/2008 N 1,723,361.67 1,720,231.93 08/01/2000
265300049 N/A 04/01/2009 N 1,714,044.92 1,712,641.85 08/01/2000
255999951 N/A 10/01/2005 N 1,684,262.10 1,683,147.78 08/01/2000
255999856 N/A 09/01/2011 N 1,665,895.67 1,663,996.10 08/01/2000
825999949 N/A 07/01/2018 N 1,647,280.57 1,644,064.01 08/01/2000
265999977 N/A 12/01/2008 N 1,655,061.11 1,653,478.74 08/01/2000
265300065 N/A 04/01/2009 N 1,583,863.79 1,582,908.16 08/01/2000
265300039 N/A 04/01/2009 N 1,576,511.03 1,575,046.07 08/01/2000
255999846 N/A 09/01/2011 N 1,532,624.03 1,530,876.43 08/01/2000
825999797 N/A 05/01/2018 N 1,488,872.34 1,486,534.85 08/01/2000
265300063 N/A 04/01/2009 N 1,506,269.63 1,505,481.01 08/01/2000
245114240 N/A 03/01/2020 N 1,473,076.61 1,470,624.74 08/01/2000
255999850 N/A 09/01/2011 N 1,482,647.13 1,480,956.51 08/01/2000
265999983 N/A 12/01/2008 N 1,481,392.51 1,480,532.57 08/01/2000
255999848 N/A 09/01/2011 N 1,465,988.30 1,464,316.69 08/01/2000
255999987 N/A 11/01/2008 N 1,408,552.24 1,407,485.94 08/01/2000
255999859 N/A 09/01/2011 N 1,399,352.37 1,397,756.73 08/01/2000
255999727 N/A 04/01/2009 N 1,385,214.13 1,384,328.57 08/01/2000
265300056 N/A 03/01/2009 N 1,385,540.70 1,384,732.46 08/01/2000
825999800 N/A 05/01/2023 N 1,376,270.57 1,375,258.98 08/01/2000
255999852 N/A 09/01/2011 N 1,316,057.62 1,314,556.96 08/01/2000
265999994 N/A 03/01/2009 N 1,300,628.48 1,299,020.26 08/01/2000
825114352 N/A 01/01/2013 N 1,250,738.53 1,246,549.56 08/01/2000
255999843 N/A 09/01/2011 N 1,266,080.71 1,264,637.04 08/01/2000
255999838 N/A 09/01/2011 N 1,266,080.71 1,264,637.04 08/01/2000
255999839 N/A 09/01/2011 N 1,266,080.71 1,264,637.04 08/01/2000
255999860 N/A 09/01/2011 N 1,249,421.69 1,247,997.01 08/01/2000
255999847 N/A 09/01/2011 N 1,249,421.69 1,247,997.01 08/01/2000
255999842 N/A 09/01/2011 N 1,232,762.86 1,231,357.18 08/01/2000
255999844 N/A 09/01/2011 N 1,232,762.86 1,231,357.18 08/01/2000
255999849 N/A 09/01/2011 N 1,232,762.85 1,231,357.17 08/01/2000
255999841 N/A 09/01/2011 N 1,216,103.85 1,214,717.17 08/01/2000
255999837 N/A 09/01/2011 N 1,199,445.03 1,198,077.35 08/01/2000
255999855 N/A 09/01/2011 N 1,199,445.03 1,198,077.35 08/01/2000
255999845 N/A 09/01/2011 N 1,199,445.03 1,198,077.35 08/01/2000
255999836 N/A 09/01/2011 N 1,182,785.98 1,181,437.29 08/01/2000
255999858 N/A 09/01/2011 N 1,166,126.92 1,164,797.22 08/01/2000
255999851 N/A 09/01/2011 N 1,149,468.13 1,148,157.43 08/01/2000
255999857 N/A 09/01/2011 N 1,149,468.13 1,148,157.43 08/01/2000
255999840 N/A 09/01/2011 N 1,132,809.08 1,131,517.38 08/01/2000
255999853 N/A 09/01/2011 N 1,099,491.24 1,098,237.53 08/01/2000
255999854 N/A 09/01/2011 N 1,082,832.18 1,081,597.46 08/01/2000
255999830 N/A 09/01/2011 N 1,082,832.18 1,081,597.46 08/01/2000
895096319 N/A 02/01/2029 N 1,071,109.98 1,070,425.77 08/01/2000
265300027 N/A 03/01/2009 N 1,048,197.43 1,046,540.55 08/01/2000
805114051 N/A 12/01/2012 N 1,035,948.10 1,033,479.09 08/01/2000
255999970 N/A 11/01/2008 N 1,056,414.21 1,055,614.49 08/01/2000
825999672 N/A 06/01/2016 N 978,564.67 978,564.67 08/01/2000
265300054 N/A 03/01/2009 N 890,704.77 890,185.19 08/01/2000
255999986 N/A 11/01/2008 N 761,496.58 760,920.12 08/01/2000
265300031 N/A 03/01/2009 N 741,977.35 741,525.18 08/01/2000
255999969 N/A 11/01/2008 N 507,664.46 507,280.15 08/01/2000
265300012 N/A 02/01/2009 N 408,528.04 408,252.93 08/01/2000
Totals 1,165,867,014.87 1,164,873,129.63
Appraisal Appraisal Res Mod
Reduction Reduction Strat. Code
Date Amount (2) (3)
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>
Principal Prepayment Detail
No Principal Prepayments this Period
Historical Detail
Delinquencies
Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications
Date # Balance # Balance # Balance # Balance # Balance # Balance
08/17/2000 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
06/16/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
05/17/2000 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
03/17/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
02/17/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
01/18/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
12/17/1999 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
11/18/1999 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
10/18/1999 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
09/17/1999 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
08/17/2000 0 $0.00 0 $0.00
07/17/2000 0 $0.00 0 $0.00
06/16/2000 0 $0.00 0 $0.00
05/17/2000 0 $0.00 0 $0.00
04/17/2000 0 $0.00 0 $0.00
03/17/2000 0 $0.00 0 $0.00
02/17/2000 0 $0.00 0 $0.00
01/18/2000 0 $0.00 0 $0.00
12/17/1999 0 $0.00 0 $0.00
11/18/1999 0 $0.00 0 $0.00
10/18/1999 0 $0.00 0 $0.00
09/17/1999 0 $0.00 0 $0.00
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
08/17/2000 7.360171% 7.285750% 113
07/17/2000 7.360136% 7.285719% 114
06/16/2000 7.360108% 7.285690% 115
05/17/2000 7.360044% 7.285604% 116
04/17/2000 7.360015% 7.285579% 117
03/17/2000 7.359981% 7.285547% 118
02/17/2000 7.359958% 7.285528% 119
01/18/2000 7.359924% 7.285497% 120
12/17/1999 7.359889% 7.285465% 121
11/18/1999 7.359823% 7.285366% 122
10/18/1999 7.359789% 7.285335% 123
09/17/1999 7.359760% 7.285310% 124
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
Delinquency Loan Detail
Offering # of Current Outstanding Status of
Loan Number Document Months Paid Through P & I P & I Mortgage
Cross-Reference Delinq. Date Advances Advances** Loan(1)
265999981 77 0 07/01/2000 33,944.28 33,944.28 B
265300081 124 0 07/01/2000 19,777.22 19,777.22 B
265300051 163 0 07/01/2000 15,204.38 15,204.38 B
Totals 3 68,925.88 68,925.88
Resolution Actual Outstanding Bank- REO
Loan Number Strategy Servicing Foreclosure Principal Servicing ruptcy date
Code(2) Transfer Date Date Balance Advances Date
265999981 4,882,850.74 0.00
265300081 2,668,139.25 0.00
265300051 1,891,744.42 0.00
Totals 9,442,734.41 0.00
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances Balance Advances
Totals by deliquency code:
Totals for status code = B (3 Loans) 68,925.88 68,925.88 9,442,734.41 0.00
(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