Wells Fargo Bank Minnesota, N. A.
Corporate Trust Services Banc of America Commercial Mortgage Inc.
11000 Broken Land Parkway Commercial Mortgage Pass-Through Certificates
Columbia, MD 21044 Series 2000-2
For Additional Information, please contact
CTSLink Customer Service
301-815-6600
Reports Available on the World Wide Web
@ www.ctslink.com/cmbs
Payment Date: 12/15/2000
Record Date: 11/30/2000
DISTRIBUTION DATE STATEMENT
Table of Contents
STATEMENT SECTIONS PAGE(s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Required Information 5
Ratings Detail 6
Current Mortgage Loan and Property Stratification Tables 7 - 9
Mortgage Loan Detail 10 - 14
Principal Prepayment Detail 15
Historical Detail 16
Delinquency Loan Detail 17 - 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 Bank MN,
N.A. by various third parties, which may include the Servicer, Master Servicer,
Special Servicer and others. Wells Fargo Bank MN, N.A. has not independently
confirmed the accuracy of information received from these third parties and
assumes no duty to do so. Wells Fargo Bank MN, N.A. expressly disclaims any
responsibility for the accuracy or completeness of information furnished by
third parties.
Depositor
Banc of America Commercial Mortgage Inc.
100 North Tryon Street
Charlotte, NC 28255
Contact: David Gertner
Phone Number: (704) 388-3621
Master Servicer
ORIX Real Estate Capital Markets, LLC
1717 Main Street, 14th Floor
Dallas, TX 75201
Contact: Paul G. Smyth
Phone Number: (214) 237-2010
Special Servicer
Lennar Partners, Inc.
700 N.W. 107th Avenue
Miami, FL 33172
Contact: Steve Bruha
Phone Number: (305) 229-6614
Copyright 1997, Wells Fargo Bank Minnesota, N.A.
Certificate Distribution Detail
Class CUSIP Pass-Through Original Beginning Principal
Rate Balance Balance Distribution
A-1 05947UBA5 7.020000% 198,316,225.00 197,715,352.91 801,731.52
A-2 05947UBB3 7.197000% 477,137,063.00 477,137,063.00 0.00
B 05947UBD9 7.378000% 37,816,366.00 37,816,366.00 0.00
C 05947UBE7 7.438000% 24,469,413.00 24,469,413.00 0.00
D 05947UBF4 7.516000% 17,795,938.00 17,795,938.00 0.00
E 05947UBG2 7.634000% 8,897,968.00 8,897,968.00 0.00
F 05947UBH0 7.917000% 11,122,461.00 11,122,461.00 0.00
G 05947UBJ6 7.894246% 17,795,937.00 17,795,937.00 0.00
H 05947UBK3 8.034246% 11,122,460.00 11,122,460.00 0.00
J 05947UAT5 7.000000% 34,479,629.00 34,479,629.00 0.00
K 05947UAU2 7.000000% 5,561,230.00 5,561,230.00 0.00
L 05947UAV0 7.000000% 6,673,476.00 6,673,476.00 0.00
M 05947UAW8 7.000000% 2,224,492.00 2,224,492.00 0.00
N 05947UAX6 7.000000% 6,673,477.00 6,673,477.00 0.00
O 05947UAY4 7.000000% 4,448,984.00 4,448,984.00 0.00
P 05947UAZ1 7.000000% 24,469,414.00 24,469,414.00 0.00
V N/A 0.000000% 0.00 0.00 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-IIU N/A 0.000000% 0.00 0.00 0.00
R-III N/A 0.000000% 0.00 0.00 0.00
889,004,533.00 888,403,660.91 801,731.52
Class CUSIP Interest Prepayment Realized Loss/ Total
Distribution Penalties Additional Trust Distribution
Fund Expenses
A-1 05947UBA5 1,156,634.81 0.00 0.00 1,958,366.33
A-2 05947UBB3 2,861,629.54 0.00 0.00 2,861,629.54
B 05947UBD9 232,507.62 0.00 0.00 232,507.62
C 05947UBE7 151,669.58 0.00 0.00 151,669.58
D 05947UBF4 111,461.89 0.00 0.00 111,461.89
E 05947UBG2 56,605.91 0.00 0.00 56,605.91
F 05947UBH0 73,380.44 0.00 0.00 73,380.44
G 05947UBJ6 117,071.25 0.00 0.00 117,071.25
H 05947UBK3 74,467.15 0.00 0.00 74,467.15
J 05947UAT5 201,131.17 0.00 0.00 201,131.17
K 05947UAU2 32,440.51 0.00 0.00 32,440.51
L 05947UAV0 38,928.61 0.00 0.00 38,928.61
M 05947UAW8 12,976.20 0.00 0.00 12,976.20
N 05947UAX6 38,928.62 0.00 0.00 38,928.62
O 05947UAY4 25,952.41 0.00 0.00 25,952.41
P 05947UAZ1 142,738.25 0.00 0.00 142,738.25
V N/A 0.00 0.00 0.00 0.00
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-IIU N/A 0.00 0.00 0.00 0.00
R-III N/A 0.00 0.00 0.00 0.00
5,328,523.96 0.00 0.00 6,130,255.48
Current
Subordination
Class CUSIP Ending Balance Level(1)
A-1 05947UBA5 196,913,621.39 24.06%
A-2 05947UBB3 477,137,063.00 24.06%
B 05947UBD9 37,816,366.00 19.80%
C 05947UBE7 24,469,413.00 17.04%
D 05947UBF4 17,795,938.00 15.04%
E 05947UBG2 8,897,968.00 14.03%
F 05947UBH0 11,122,461.00 12.78%
G 05947UBJ6 17,795,937.00 10.78%
H 05947UBK3 11,122,460.00 9.52%
J 05947UAT5 34,479,629.00 5.64%
K 05947UAU2 5,561,230.00 5.01%
L 05947UAV0 6,673,476.00 4.26%
M 05947UAW8 2,224,492.00 4.01%
N 05947UAX6 6,673,477.00 3.26%
O 05947UAY4 4,448,984.00 2.76%
P 05947UAZ1 24,469,414.00 0.00%
V N/A 0.00 0.00%
R-I N/A 0.00 0.00%
R-II N/A 0.00 0.00%
R-IIU N/A 0.00 0.00%
R-III N/A 0.00 0.00%
887,601,929.39
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
X 05947UBC1 0.836810% 889,004,553.00 888,403,660.91
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
X 05947UBC1 619,520.62 0.00 619,520.62 887,601,929.39
<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 05947UBA5 996.97013147 4.04269252 5.83227525
A-2 05947UBB3 1,000.00000000 0.00000000 5.99750001
B 05947UBD9 1,000.00000000 0.00000000 6.14833324
C 05947UBE7 1,000.00000000 0.00000000 6.19833341
D 05947UBF4 1,000.00000000 0.00000000 6.26333324
E 05947UBG2 1,000.00000000 0.00000000 6.36166707
F 05947UBH0 1,000.00000000 0.00000000 6.59750032
G 05947UBJ6 1,000.00000000 0.00000000 6.57853812
H 05947UBK3 1,000.00000000 0.00000000 6.69520502
J 05947UAT5 1,000.00000000 0.00000000 5.83333336
K 05947UAU2 1,000.00000000 0.00000000 5.83333363
L 05947UAV0 1,000.00000000 0.00000000 5.83333333
M 05947UAW8 1,000.00000000 0.00000000 5.83333183
N 05947UAX6 1,000.00000000 0.00000000 5.83333396
O 05947UAY4 1,000.00000000 0.00000000 5.83333408
P 05947UAZ1 1,000.00000000 0.00000000 5.83333340
V N/A 0.00000000 0.00000000 0.00000000
R-I N/A 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000
R-IIU N/A 0.00000000 0.00000000 0.00000000
R-III N/A 0.00000000 0.00000000 0.00000000
Prepayment Realized Loss/ Ending
Class CUSIP Penalties Additional Trust Balance
Fund Expenses
A-1 05947UBA5 0.00000000 0.00000000 992.92743894
A-2 05947UBB3 0.00000000 0.00000000 1,000.00000000
B 05947UBD9 0.00000000 0.00000000 1,000.00000000
C 05947UBE7 0.00000000 0.00000000 1,000.00000000
D 05947UBF4 0.00000000 0.00000000 1,000.00000000
E 05947UBG2 0.00000000 0.00000000 1,000.00000000
F 05947UBH0 0.00000000 0.00000000 1,000.00000000
G 05947UBJ6 0.00000000 0.00000000 1,000.00000000
H 05947UBK3 0.00000000 0.00000000 1,000.00000000
J 05947UAT5 0.00000000 0.00000000 1,000.00000000
K 05947UAU2 0.00000000 0.00000000 1,000.00000000
L 05947UAV0 0.00000000 0.00000000 1,000.00000000
M 05947UAW8 0.00000000 0.00000000 1,000.00000000
N 05947UAX6 0.00000000 0.00000000 1,000.00000000
O 05947UAY4 0.00000000 0.00000000 1,000.00000000
P 05947UAZ1 0.00000000 0.00000000 1,000.00000000
V N/A 0.00000000 0.00000000 0.00000000
R-I N/A 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000
R-IIU 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
X 05947UBC1 999.32410683 0.69687003 0.00000000 998.42227620
Reconciliation Detail
Advance Summary
P & I Advances Outstanding 981,840.34
Servicing Advances Outstanding 1,689.41
Reimbursement for Interest on Advances 0.00
paid from general collections
Reimbursement for Interest On Servicing 0.00
Advances paid from general collections
Master Servicing Fee Breakdowns
Current Period Accrued Master Servicing Fees 89,225.96
Less Delinquent Master Servicing Fees 13,564.27
Less Reductions to Servicing Fees 0.00
Plus Master Servicing Fees for Delinquent Payments Received 16,633.24
Plus Adjustments for Prior Master Servicing Calculation 0.00
Total Master Servicing Fees Collected 92,294.93
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable
Certificate Prepayment Certificate Certificate
Interest Interest Shortfall Interest Interest
Adjustment
A-1 1,156,634.81 0.00 1,156,634.81 0.00
A-2 2,861,629.54 0.00 2,861,629.54 0.00
X 619,520.62 0.00 619,520.62 0.00
B 232,507.62 0.00 232,507.62 0.00
C 151,669.58 0.00 151,669.58 0.00
D 111,461.89 0.00 111,461.89 0.00
E 56,605.91 0.00 56,605.91 0.00
F 73,380.44 0.00 73,380.44 0.00
G 117,071.25 0.00 117,071.25 0.00
H 74,467.15 0.00 74,467.15 0.00
J 201,131.17 0.00 201,131.17 0.00
K 32,440.51 0.00 32,440.51 0.00
L 38,928.61 0.00 38,928.61 0.00
M 12,976.20 0.00 12,976.20 0.00
N 38,928.62 0.00 38,928.62 0.00
O 25,952.41 0.00 25,952.41 0.00
P 142,738.25 0.00 142,738.25 0.00
Total 5,948,044.58 0.00 5,948,044.58 0.00
Additional Remaining Unpaid
Trust Fund Interest Distributable
Class Expenses Distribution Certificate Interest
A-1 0.00 1,156,634.81 0.00
A-2 0.00 2,861,629.54 0.00
X 0.00 619,520.62 0.00
B 0.00 232,507.62 0.00
C 0.00 151,669.58 0.00
D 0.00 111,461.89 0.00
E 0.00 56,605.91 0.00
F 0.00 73,380.44 0.00
G 0.00 117,071.25 0.00
H 0.00 74,467.15 0.00
J 0.00 201,131.17 0.00
K 0.00 32,440.51 0.00
L 0.00 38,928.61 0.00
M 0.00 12,976.20 0.00
N 0.00 38,928.62 0.00
O 0.00 25,952.41 0.00
P 0.00 142,738.25 0.00
Total 0.00 5,948,044.58 0.00
Other Required Information
Available Distribution Amount 6,749,776.10
Principal Distributin Amount 801,731.51
(a) Principal portion of Monthly Payments 801,731.51
and any Assumed Monthly Payments
(b) Principal Prepayments 0.00
(c) Collection of Principal on a Balloon 0.00
Loan after its stated Maturity Date
(d) Liquidation Proceeds and Insurance 0.00
Proceeds received on a Mortgage Loan
(e) Liquidation Proceeds, Insurance Proceeds, 0.00
or REO Revenues received on an REO
Plus the excess of the prior Principal Distribution 0.00
Amount over the principal paid to the Sequential Pay
Certificates
Aggregate Number of Outstanding Loans 128
Aggregate Stated Principal Balance of the Mortgage Pool before distribution 888,403,661.53
Aggregate Stated Principal Balance of the Mortgage Pool after distribution 887,601,930.01
Total Master Servicing and Special Servicing Fee paid 92,294.93
Master Servicing Fee Paid 92,294.93
Special Servcing Fee Paid 0.00
Trustee Fee Paid 1,924.88
Interest Reserve Deposit 0.00
Interest Reserve Withdrawal 0.00
Additional Trust Fund Expenses 0.00
(i) Fees paid to Special Servicer 0.00
(ii) Interest on Advances 0.00
(iii) Other Expenses of the Trust 0.00
Appraisal Reduction Amount
Appraisal Cumulative Date Appraisal
Loan Reduction ASER Reduction
Number Amount Amount Effected
None
Total
<FN>
(1) The Available Distribution Amount includes any Prepayment Premiums.
</FN>
Ratings Detail
Original Ratings
Class Cusip Fitch Moody's S&P
A-1 05947UBA5 X Aaa AAA
A-2 05947UBB3 X Aaa AAA
X 05947UBC1 X Aaa AAA
B 05947UBD9 X Aa2 AA
C 05947UBE7 X A1 A+
D 05947UBF4 X A2 A
E 05947UBG2 X A3 A-
F 05947UBH0 X Baa1 BBB+
G 05947UBJ6 X Baa2 BBB
H 05947UBK3 X Baa3 BBB-
J 05947UAT5 X NR BB+
K 05947UAU2 X Ba2 BB
L 05947UAV0 X Ba3 BB-
M 05947UAW8 X B1 B+
N 05947UAX6 X B2 B
O 05947UAY4 X B3 B-
P 05947UAZ1 X NR NR
Current Ratings(1)
Class Cusip Fitch Moody's S&P
A-1 05947UBA5 X Aaa AAA
A-2 05947UBB3 X Aaa AAA
X 05947UBC1 X Aaa AAA
B 05947UBD9 X Aa2 AA
C 05947UBE7 X A1 A+
D 05947UBF4 X A2 A
E 05947UBG2 X A3 A-
F 05947UBH0 X Baa1 BBB+
G 05947UBJ6 X Baa2 BBB
H 05947UBK3 X Baa3 BBB-
J 05947UAT5 X NR BB+
K 05947UAU2 X Ba2 BB
L 05947UAV0 X Ba3 BB-
M 05947UAW8 X B1 B+
N 05947UAX6 X B2 B
O 05947UAY4 X B3 B-
P 05947UAZ1 X NR NR
<FN>
NR - Designates that the class was not rated by the above agency at the
time of original issuance.
X - Designates that the above rating agency did not rate any classes in this
transaction at the time of original issuance.
N/A - Data not available this period.
1) For any class not rated at the time of original issuance by any particular
rating agency, no request has been made subsequent to issuance to obtain rating
information, if any, from such rating agency. The current ratings were obtained
directly from the applicable rating agency within 30 days of the payment date
listed above. The ratings may have changed since they were obtained. Because the
ratings may have changed, you may want to obtain current ratings directly from
the rating agencies.
Fitch, Inc.
One State Street Plaza
New York, New York 10004
(212) 908-0500
Moody's Investors Service
99 Church Street
New York, New York 10007
(212) 553-0300
Standard & Poor's Rating Services
55 Water Street
New York, New York 10041
(212) 438-2000
</FN>
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 999,999 3 2,506,595.44 0.28 133 8.1463 1.533887
1,000,000 to 1,999,999 24 37,659,185.39 4.24 111 8.2447 1.432501
2,000,000 to 2,999,999 28 70,061,439.85 7.89 110 8.3690 1.390672
3,000,000 to 3,999,999 9 31,132,490.81 3.51 99 7.8401 1.293071
4,000,000 to 4,999,999 12 54,400,409.88 6.13 96 8.1642 1.377550
5,000,000 to 7,499,999 16 102,319,027.70 11.53 105 8.1547 1.319531
7,500,000 to 9,999,999 11 91,112,912.08 10.27 112 8.0266 1.278630
10,000,000 to 14,999,999 11 144,948,819.38 16.33 109 8.0522 1.411558
15,000,000 to 19,999,999 4 65,351,351.85 7.36 99 8.0987 1.330781
20,000,000 to 29,999,999 8 199,670,685.36 22.50 111 8.2030 1.334677
30,000,000 and greater 2 88,439,012.27 9.96 108 8.3113 1.747880
Totals 128 887,601,930.01 100.00 108 8.1574 1.390918
State(3)
% Of
# of Scheduled Agg WAM Weighted
State Props Balance Bal. (2) WAC Avg DSCR(1)
Alabama 2 8,145,101.44 0.92 111 8.3126 1.689547
Alaska 1 2,809,657.47 0.32 114 8.2800 1.520900
Arizona 5 41,849,509.24 4.71 111 8.3037 1.244649
California 33 149,434,151.50 16.84 110 8.2104 1.424504
Colorado 1 15,394,165.93 1.73 109 7.8000 1.506700
Connecticut 2 7,722,814.06 0.87 109 8.3185 1.679022
Florida 32 137,744,571.02 15.52 109 8.0135 1.314839
Georgia 10 41,441,782.57 4.67 104 8.0673 1.472085
Illinois 6 39,439,118.04 4.44 111 8.6660 1.285889
Iowa 1 4,868,814.95 0.55 108 8.3400 1.226400
Kansas 2 4,368,181.00 0.49 109 8.7365 1.312712
Kentucky 2 27,642,351.24 3.11 109 8.3528 1.246052
Maryland 4 33,278,629.06 3.75 115 7.9620 1.817584
Massachusetts 1 5,434,574.77 0.61 109 8.0800 1.880800
Michigan 2 17,499,122.13 1.97 110 8.4452 1.357252
Minnesota 1 13,853,812.91 1.56 104 7.6000 1.367200
Nevada 6 58,385,996.65 6.58 111 8.0211 1.296270
New Jersey 2 15,208,901.06 1.71 110 8.5897 1.228166
New York 7 45,034,628.14 5.07 91 7.8985 1.368224
North Carolina 3 14,079,201.93 1.59 90 7.5404 1.299078
Ohio 2 8,427,792.58 0.95 111 8.0516 1.739443
Pennsylvania 1 2,074,478.21 0.23 107 8.1400 1.250600
South Carolina 1 1,570,895.12 0.18 116 8.0200 1.375700
Tennessee 5 27,533,821.26 3.10 110 7.5765 1.521448
Texas 18 116,303,398.29 13.10 103 8.3285 1.431830
Virginia 3 36,412,643.27 4.10 114 8.4313 1.242814
Washington 1 6,302,344.80 0.71 111 8.6600 1.371100
Washington,DC 2 3,509,734.29 0.40 110 7.8629 1.354758
West Virginia 1 1,831,737.07 0.21 103 8.0200 1.252100
Totals 157 887,601,930.01 100.00 108 8.1574 1.390918
Debt Service Coverage Ratio(1)
Debt Service # of Scheduled % of Weighted
Coverage Ratio Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
1.19 or less 3 14,365,539.10 1.62 105 8.3224 1.185361
1.20 to 1.24 23 213,066,904.78 24.00 109 8.2639 1.207544
1.25 to 1.29 34 203,029,153.22 22.87 107 8.2869 1.262600
1.30 to 1.34 19 123,254,607.45 13.89 106 8.0911 1.310598
1.35 to 1.39 11 57,155,974.36 6.44 98 8.1100 1.366492
1.40 to 1.49 14 59,623,909.35 6.72 114 8.2787 1.421426
1.50 to 1.59 10 101,355,429.72 11.42 106 7.8949 1.539362
1.60 to 1.69 3 6,507,521.02 0.73 108 8.5700 1.617182
1.70 to 1.79 2 6,272,192.86 0.71 108 8.1068 1.749789
1.80 to 1.89 2 56,339,602.33 6.35 109 8.0616 1.878921
1.90 to 1.99 1 1,739,413.56 0.20 109 8.2700 1.967600
2.00 and greater 6 44,891,682.26 5.06 116 7.7506 2.065588
Totals 128 887,601,930.01 100.00 108 8.1574 1.390918
Property Type (3)
Property # of Scheduled % of Weighted
Type Props Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
Industrial 8 23,750,419.32 2.68 100 8.4869 1.383913
Lodging 16 86,908,708.17 9.79 108 8.3357 1.714834
Multi-Family 49 238,517,847.12 26.87 105 8.0836 1.262606
Office 48 401,837,143.92 45.27 108 8.1138 1.391489
Retail 29 119,404,614.14 13.45 112 8.2415 1.369088
Self Storage 7 17,183,197.34 1.94 109 8.2598 1.681728
Totals 157 887,601,930.01 100.00 108 8.1574 1.390918
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
6.499% or less 1 6,362,301.92 0.72 96 6.4640 1.559960
6.500% to 6.999% 3 23,969,804.04 2.70 96 6.8529 1.484323
7.000% to 7.249% 5 24,792,959.37 2.79 113 7.0476 1.343842
7.250% to 7.499% 1 7,334,602.66 0.83 100 7.4900 1.553792
7.500% to 7.749% 10 61,484,529.96 6.93 103 7.6106 1.606188
7.750% to 7.999% 18 156,804,524.20 17.67 109 7.9129 1.421519
8.000% to 8.499% 58 390,827,034.43 44.03 109 8.2328 1.365610
8.500% to 8.999% 27 207,562,681.60 23.38 106 8.6638 1.336280
9.000% to 9.499% 2 3,278,756.88 0.37 109 9.3056 1.524492
9.500% and greater 3 5,184,734.95 0.58 110 9.7162 1.278643
Totals 128 887,601,930.01 100.00 108 8.1574 1.390918
Seasoning
# of Scheduled % of Weighted
Seasoning Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
12 months or less 92 681,186,453.21 76.74 110 8.2494 1.386796
13 to 24 months 28 167,542,195.04 18.88 99 8.0447 1.419328
25 to 36 months 7 34,125,510.75 3.84 108 6.9608 1.338525
37 months and greater 1 4,747,771.01 0.53 45 7.5400 1.356292
Totals 128 887,601,930.01 100.00 108 8.1574 1.390918
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)
60 months or less 4 20,095,787.28 2.26 48 8.2612 1.308651
61 to 84 months 2 22,329,213.78 2.52 71 8.3922 1.265792
85 to 108 months 49 321,036,652.89 36.17 105 7.9808 1.376110
109 to 132 months 68 511,902,303.29 57.67 112 8.2699 1.406830
133 to 156 months 1 7,887,643.70 0.89 151 7.1400 1.419046
157 months and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 124 883,251,600.94 99.51 107 8.1576 1.389974
Remaining Stated Term (Fully Amortizing Loans)
Remaining # of Scheduled % of Weighted
Stated Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
60 months or less 0 0.00 0.00 0 0.0000 0.000000
61 to 84 months 0 0.00 0.00 0 0.0000 0.000000
85 to 108 months 0 0.00 0.00 0 0.0000 0.000000
109 to 132 months 1 1,585,141.47 0.18 113 7.6600 1.299100
133 to 156 months 2 1,546,939.31 0.17 156 8.3922 1.246964
157 months and greater 1 1,218,248.29 0.14 171 8.3500 2.377600
Totals 4 4,350,329.07 0.49 145 8.1136 1.582580
Remaining Amortization Term (ARD and Balloon Loans)
Remaining # of Scheduled % of Weighted
Amortization Term Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
Interest Only 1 14,200,000.00 1.60 114 7.7700 2.000300
224 months or less 1 54,345,747.71 6.12 109 8.0800 1.880800
225 to 249 months 3 18,826,385.12 2.12 113 8.0260 1.500922
250 to 274 months 2 11,323,942.38 1.28 134 7.1006 1.369261
275 to 299 months 32 168,109,976.53 18.94 106 8.4722 1.420268
300 to 324 months 1 4,747,771.01 0.53 45 7.5400 1.356292
325 to 349 months 44 306,610,790.50 34.54 102 7.8881 1.321690
350 months and greater 40 305,086,987.69 34.37 113 8.3439 1.320513
Totals 124 883,251,600.94 99.51 107 8.1576 1.389974
Age of Most Recent NOI
Age of Most # of Scheduled % of Weighted
Recent NOI Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
Underwriter's Information 128 887,601,930.01 100.00 108 8.1574 1.390918
1 year or less 0 0.00 0.00 0 0.0000 0.000000
1 to 2 years 0 0.00 0.00 0 0.0000 0.000000
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 128 887,601,930.01 100.00 108 8.1574 1.390918
<FN>
(1) Debt Service Coverage Ratios are updated periodically as new NOI figures
become available from borrowers on an asset level. In all cases the most
current DSCR provided by the Servicer is used. To the extent that no DSCR
is provided by the Servicer, information from the offering document is
used. The trustee makes no reprensentations as to the accuracy of the data
provided by the borrower for this calculation.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term
from the current month to the earlier of the Anticipated Repayment Date, if
applicable, and the Maturity Date.
(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 the related
mortgage loan as disclosed in the offering document.
Note: (i) "Scheduled Balance" has the meaning assigned thereto in the CMSA
Standard Information Package.
</FN>
Mortgage Loan Detail
Loan Property Interest Principal Gross
Number ODCR Type(1) City State Payment Payment Coupon
3095627 B1 RT Riverside CA 154,238.90 16,191.02 8.060%
3103751 B2 RT Various Various 91,945.00 0.00 7.770%
173000006 B3 RT Oconee GA 60,020.24 5,437.05 8.390%
200203894 B4 RT Orange CA 57,269.35 5,259.28 8.410%
30223866 H1 RT Maricopa AZ 54,742.08 5,017.82 8.392%
3095999 B5 RT Pinellas FL 50,789.33 4,470.24 8.590%
3093127 B6 RT Spokane WA 45,527.32 6,291.08 8.660%
3099249 B7 RT Tarrant TX 41,297.77 3,683.67 8.500%
30221665 H2 RT Orange CA 29,457.56 5,265.23 7.997%
3099280 B8 RT Los Angeles CA 24,791.82 3,338.12 8.650%
3072535 B9 RT Clay FL 18,264.20 1,841.00 8.200%
200203860 B10 RT Orange CA 17,165.04 1,966.59 7.830%
30223465 H3 RT Harris TX 20,646.56 1,333.36 9.562%
3072865 B11 RT Houston GA 16,928.21 1,730.57 8.180%
3083029 B12 RT Los Angeles CA 17,485.25 2,406.41 8.840%
3070919 B13 RT Maricopa AZ 12,379.69 2,020.78 7.000%
3072899 B14 RT Houston GA 14,157.72 1,410.90 8.220%
3108727 B15 RT White TN 12,973.52 1,334.89 8.000%
3099397 B16 RT Chesterfield VA 13,138.05 1,320.17 8.110%
3072469 B17 RT Du Page IL 12,718.41 1,254.70 8.290%
3000868 B18 RT Jefferson WV 12,251.13 1,349.32 8.020%
30224201 H4 RT Tarrant TX 12,593.98 1,133.09 8.411%
3108123 B19 RT Georgetown SC 10,517.04 2,726.76 8.020%
3092525 B20 RT Los Angeles CA 8,503.32 3,785.42 8.350%
3075819 B21 RT Tulare CA 5,850.07 3,034.12 8.335%
3075801 B22 RT Tulare CA 5,007.39 2,535.87 8.460%
30223136 H5 MF Palm Beach FL 199,503.43 21,253.67 8.030%
30223135 H6 MF Broward FL 173,799.91 18,359.18 7.980%
30223134 H7 MF Clark NV 141,496.86 15,322.04 7.980%
30223133 H8 MF Clark NV 68,394.28 7,406.10 7.980%
173000003 B23 MF Maricopa AZ 179,026.93 16,281.81 8.440%
3103777 B24 MF Clark NV 100,614.63 10,541.19 7.930%
1066413 B25 MF Dade FL 89,178.49 8,522.97 8.287%
3099231 B26 MF Fayette KY 75,487.96 6,943.15 8.420%
3099066 B27 MF Essex NJ 67,459.10 7,222.45 8.570%
2170 B28 MF Travis TX 48,137.61 4,243.18 8.600%
173000001 B29 MF Orange CA 33,972.61 5,520.48 8.140%
173000004 B30 MF Leon FL 32,777.69 3,392.15 8.020%
3095577 B31 MF Polk IA 33,860.93 3,261.62 8.340%
426 B32 MF Whitfield GA 29,859.76 4,444.81 7.540%
30221521 H9 MF Tarrant TX 29,157.63 6,061.71 7.514%
3099710 B33 MF Kent MI 30,759.94 3,230.54 7.960%
3096021 B34 MF Travis TX 25,215.84 2,913.13 7.820%
3072477 B35 MF St. Mary's MD 24,440.76 2,936.91 7.700%
3092483 B36 MF Duval FL 23,759.10 2,581.17 7.970%
173000005 B37 MF Miami-Dade FL 23,487.16 2,536.65 7.890%
3071461 B38 MF Los Angeles CA 18,759.70 3,062.22 7.000%
3083235 B39 MF San Joaquin CA 21,742.17 1,972.35 8.550%
30224263 H10 MF Hamilton OH 19,968.42 2,044.52 8.000%
3093101 B40 MF Hillsborough FL 18,507.63 1,850.38 8.210%
3092467 B41 MF Los Angeles CA 14,247.48 1,535.11 7.980%
3095734 B42 MF Bucks PA 14,081.77 1,458.37 8.140%
3099967 B43 MF Sumner TN 12,570.71 1,495.84 7.560%
3099074 B44 MF Finney KS 14,109.98 1,220.37 8.610%
510000485 B45 MF Bronx NY 11,583.26 1,674.11 7.530%
3099694 B46 MF Tarrant TX 9,884.73 1,016.28 8.040%
3096989 B47 MF Santa Cruz CA 9,258.24 1,136.71 7.710%
3091501 B48 MF Pima AZ 7,219.36 769.10 8.030%
3066263 B49 MF Champaign IL 5,571.46 1,050.00 6.570%
3093192 B50 OF Various TX 246,861.06 34,992.44 8.680%
3108768 B51 OF Norfolk City VA 188,090.19 16,440.80 8.500%
3095536 B52 OF Cook IL 191,781.88 15,401.38 8.840%
3113792 B53 OF Anne Arundel MD 137,890.71 15,661.94 7.670%
30222861 H11 OF New York NY 123,557.25 12,303.97 8.300%
3095973 B54 OF Fayette KY 117,048.43 11,384.67 8.310%
3095700 B55 OF Denver CO 100,136.46 11,443.47 7.800%
3103652 B56 OF Shelby TN 97,892.94 26,594.64 7.895%
30221518 H12 OF Duval FL 84,622.14 13,818.43 6.931%
173000007 B57 OF Hillsborough FL 98,062.99 9,368.13 8.250%
3097268 B58 OF Ramsey MN 87,810.73 11,039.73 7.600%
3108099 B59 OF Los Angeles CA 97,196.69 8,488.81 8.488%
3093184 B60 OF Dallas TX 64,432.15 9,133.23 8.680%
3066206 B61 OF Mecklenburg NC 46,824.13 8,306.71 6.750%
569 B62 OF Dallas TX 47,539.20 7,841.91 7.005%
3099306 B63 OF Du Page IL 53,564.88 5,471.25 8.060%
30224074 H13 OF Harris TX 56,315.45 4,996.20 8.478%
3099140 B64 OF Fairfax VA 54,792.50 8,423.42 8.280%
30221516 H14 OF Westchester NY 47,001.03 11,689.26 7.140%
30221658 H15 OF New York NY 45,839.66 9,535.90 7.490%
3099660 B65 OF Bowie TX 51,456.46 4,666.79 8.410%
3099330 B66 OF Sacramento CA 48,910.33 4,471.63 8.400%
3099157 B67 OF Fulton GA 44,652.75 7,560.76 7.940%
3099777 B68 OF Anne Arundel MD 49,305.08 6,419.10 8.800%
3099595 B69 OF Dallas TX 43,817.87 4,421.70 8.120%
30221517 H16 OF Shelby TN 34,307.28 6,623.37 6.464%
30221519 H17 OF Los Angeles CA 37,566.29 5,085.80 7.500%
30223464 H18 OF Middlesex NJ 41,485.40 3,614.03 8.622%
3093135 B70 OF Maricopa AZ 36,412.62 3,772.94 8.100%
3099637 B71 OF Wake NC 32,719.52 4,307.52 8.760%
3099421 B72 OF San Francisco CA 28,905.81 3,073.63 7.900%
3099272 B73 OF Broward FL 29,299.85 2,487.49 8.590%
30221515 H19 OF Nassau NY 20,102.98 5,010.33 7.010%
3099132 B74 OF Alameda CA 21,273.82 2,251.28 8.020%
3099827 B75 OF Gwinnett GA 20,962.37 1,892.76 8.400%
3096005 B76 OF Placer CA 21,152.76 3,096.48 8.490%
3091378 B77 OF Butte CA 20,554.84 2,025.35 8.270%
200203878 B78 OF Riverside CA 19,323.89 1,986.18 8.140%
3099835 B79 OF Juneau AK 19,406.81 2,923.57 8.280%
30224181 H20 OF Montgomery AL 19,841.45 1,597.39 8.779%
3099058 B80 OF Washoe NV 18,339.18 1,646.43 8.480%
3099439 B81 OF Sullivan TN 16,342.51 2,532.49 8.230%
173000002 B82 OF Santa Cruz CA 14,925.01 1,281.74 8.540%
3095957 B83 OF DC DC 12,887.92 1,372.99 8.030%
3099587 B84 OF District of Columbia DC 10,180.03 9,640.53 7.660%
3099116 B85 OF DeKalb GA 9,615.48 1,253.31 8.870%
3092517 B86 OF Duval FL 8,346.69 1,203.05 8.590%
3095874 B87 LO Various Various 366,751.63 122,316.13 8.080%
3095569 B88 LO Ingham MI 92,509.83 13,223.05 8.620%
3097169 B89 LO San Diego CA 90,321.54 13,438.51 8.580%
3095825 B90 LO Finney KS 17,730.94 4,060.87 8.840%
600092 B91 LO San Diego CA 16,107.87 1,919.64 9.280%
3093218 B92 LO LaSalle IL 11,696.98 1,173.72 9.870%
3093200 B93 LO Bureau IL 9,664.46 969.76 9.870%
200204125 B94 IN Washoe NV 42,428.87 6,655.52 8.110%
3099348 B95 IN Kings NY 35,243.87 4,578.38 8.860%
30223960 H21 IN Los Angeles CA 30,271.47 2,694.34 8.468%
30223181 H22 IN Hartford CT 16,952.60 1,363.72 8.885%
3108107 B96 IN Denton TX 14,286.69 2,129.15 8.290%
3097326 B97 IN Albany NY 13,395.64 2,095.25 8.400%
3095593 B98 IN Baltimore MD 9,340.97 1,078.97 9.350%
3096849 B99 IN Santa Clara CA 6,202.83 782.19 7.750%
3072907 B100 SS Broward FL 28,106.77 2,945.90 8.080%
3091444 B101 SS Clark NV 19,293.40 2,989.41 8.360%
3091394 B102 SS San Diego CA 16,670.35 3,019.43 7.780%
3099207 B103 SS Miami-Dade FL 18,998.76 1,475.57 8.930%
3091436 B104 SS Riverside CA 14,301.70 2,325.26 8.160%
3091592 B105 SS Orange CA 11,995.56 1,176.22 8.270%
3091246 B106 SS Mecklenburg NC 9,012.74 1,367.86 8.405%
Totals 6,039,195.42 801,731.51
Loan Anticipated Neg Beginning Ending Paid
Number Repayment Maturity Amort Scheduled Scheduled Thru
Date Date (Y/N) Balance Balance Date
3095627 N/A 01/01/2010 N 22,963,607.91 22,947,416.89 12/01/2000
3103751 N/A 06/01/2010 N 14,200,000.00 14,200,000.00 12/01/2000
173000006 N/A 07/01/2010 N 8,584,539.28 8,579,102.23 12/01/2000
200203894 N/A 04/01/2010 N 8,171,608.23 8,166,348.95 12/01/2000
30223866 05/01/2010 05/01/2030 N 7,827,751.76 7,822,733.94 12/01/2000
3095999 N/A 02/01/2010 N 7,095,133.32 7,090,663.08 12/01/2000
3093127 N/A 03/01/2010 N 6,308,635.88 6,302,344.80 12/01/2000
3099249 N/A 04/01/2010 N 5,830,272.79 5,826,589.12 12/01/2000
30221665 06/01/2009 06/01/2024 N 4,420,291.55 4,415,026.32 12/01/2000
3099280 N/A 07/01/2010 N 3,439,327.88 3,435,989.76 12/01/2000
3072535 N/A 12/01/2009 N 2,672,809.46 2,670,968.46 12/01/2000
200203860 N/A 11/01/2009 N 2,630,657.09 2,628,690.50 12/01/2000
30223465 02/01/2010 02/01/2030 N 2,591,075.94 2,589,742.58 12/01/2000
3072865 N/A 11/01/2009 N 2,483,356.72 2,481,626.15 12/01/2000
3083029 N/A 09/01/2009 N 2,373,563.48 2,371,157.07 12/01/2000
3070919 N/A 10/01/2008 N 2,122,232.27 2,120,211.49 12/01/2000
3072899 N/A 01/01/2010 N 2,066,820.88 2,065,409.98 12/01/2000
3108727 N/A 07/01/2010 N 1,946,027.43 1,944,692.54 12/01/2000
3099397 N/A 05/01/2010 N 1,943,977.11 1,942,656.94 12/01/2000
3072469 N/A 11/01/2009 N 1,841,024.83 1,839,770.13 12/01/2000
3000868 N/A 07/01/2009 N 1,833,086.39 1,831,737.07 12/01/2000
30224201 07/01/2010 07/01/2030 N 1,796,786.51 1,795,653.42 12/01/2000
3108123 N/A 08/01/2010 N 1,573,621.88 1,570,895.12 12/01/2000
3092525 N/A 03/01/2015 N 1,222,033.71 1,218,248.29 12/01/2000
3075819 N/A 12/01/2013 N 842,241.19 839,207.07 11/01/2000
3075801 N/A 12/01/2013 N 710,268.11 707,732.24 11/01/2000
30223136 12/01/2009 12/01/2029 N 29,813,712.55 29,792,458.88 12/01/2000
30223135 12/01/2009 12/01/2029 N 26,135,324.21 26,116,965.03 12/01/2000
30223134 12/01/2009 12/01/2029 N 21,277,723.74 21,262,401.70 12/01/2000
30223133 12/01/2009 12/01/2029 N 10,284,854.19 10,277,448.09 12/01/2000
173000003 N/A 04/01/2010 N 25,454,066.02 25,437,784.21 11/01/2000
3103777 N/A 08/01/2010 N 15,225,416.76 15,214,875.57 12/01/2000
1066413 N/A 04/01/2010 N 12,913,502.21 12,904,979.24 12/01/2000
3099231 N/A 03/01/2010 N 10,758,378.91 10,751,435.76 12/01/2000
3099066 N/A 02/01/2010 N 9,445,847.80 9,438,625.35 12/01/2000
2170 N/A 01/01/2005 N 6,716,876.13 6,712,632.95 12/01/2000
173000001 N/A 01/01/2010 N 5,008,246.64 5,002,726.16 11/01/2000
173000004 N/A 05/01/2010 N 4,904,392.65 4,901,000.49 12/01/2000
3095577 N/A 12/01/2009 N 4,872,076.57 4,868,814.95 11/01/2000
426 N/A 09/01/2004 N 4,752,215.82 4,747,771.01 12/01/2000
30221521 03/01/2009 03/01/2024 N 4,656,528.14 4,650,466.43 12/01/2000
3099710 N/A 06/01/2010 N 4,637,177.11 4,633,946.57 12/01/2000
3096021 N/A 10/01/2004 N 3,869,438.70 3,866,525.57 12/01/2000
3072477 N/A 10/01/2009 N 3,808,949.49 3,806,012.58 12/01/2000
3092483 N/A 12/01/2009 N 3,577,279.37 3,574,698.20 12/01/2000
173000005 N/A 05/01/2010 N 3,572,190.95 3,569,654.30 12/01/2000
3071461 N/A 10/01/2008 N 3,215,949.02 3,212,886.80 12/01/2000
3083235 N/A 11/01/2009 N 3,051,532.90 3,049,560.55 12/01/2000
30224263 08/01/2010 08/01/2030 N 2,995,262.33 2,993,217.81 12/01/2000
3093101 N/A 01/01/2010 N 2,705,134.30 2,703,283.92 12/01/2000
3092467 N/A 01/01/2010 N 2,142,477.91 2,140,942.80 12/01/2000
3095734 N/A 11/01/2009 N 2,075,936.58 2,074,478.21 12/01/2000
3099967 N/A 07/01/2010 N 1,995,350.46 1,993,854.62 12/01/2000
3099074 N/A 03/01/2010 N 1,966,547.27 1,965,326.90 12/01/2000
510000485 N/A 04/01/2008 N 1,845,937.59 1,844,263.48 11/01/2000
3099694 N/A 05/01/2010 N 1,475,332.74 1,474,316.46 12/01/2000
3096989 N/A 06/01/2009 N 1,440,970.92 1,439,834.21 12/01/2000
3091501 N/A 12/01/2009 N 1,078,858.93 1,078,089.83 12/01/2000
3066263 N/A 10/01/2008 N 1,017,618.50 1,016,568.50 12/01/2000
3093192 N/A 11/01/2009 N 34,128,257.00 34,093,264.56 12/01/2000
3108768 N/A 07/01/2010 N 26,553,909.12 26,537,468.32 12/01/2000
3095536 N/A 03/01/2010 N 26,033,739.27 26,018,337.89 11/01/2000
3113792 N/A 09/01/2010 N 21,573,514.38 21,557,852.44 12/01/2000
30222861 09/01/2006 09/01/2029 N 17,863,698.84 17,851,394.87 12/01/2000
3095973 N/A 12/01/2009 N 16,902,300.15 16,890,915.48 12/01/2000
3095700 N/A 01/01/2010 N 15,405,609.40 15,394,165.93 11/01/2000
3103652 N/A 06/01/2010 N 14,879,230.54 14,852,635.90 12/01/2000
30221518 02/01/2009 02/01/2029 N 14,651,071.09 14,637,252.66 12/01/2000
173000007 N/A 06/01/2010 N 14,263,707.63 14,254,339.50 11/01/2000
3097268 N/A 08/01/2009 N 13,864,852.64 13,853,812.91 11/01/2000
3108099 N/A 08/01/2010 N 13,741,284.44 13,732,795.63 12/01/2000
3093184 N/A 11/01/2009 N 8,907,671.06 8,898,537.83 12/01/2000
3066206 N/A 10/01/2008 N 8,324,289.59 8,315,982.88 12/01/2000
569 N/A 02/01/2009 N 8,143,760.61 8,135,918.70 12/01/2000
3099306 N/A 05/01/2010 N 7,974,920.40 7,969,449.15 12/01/2000
30224074 06/01/2010 06/01/2030 N 7,971,047.54 7,966,051.34 12/01/2000
3099140 N/A 03/01/2010 N 7,940,941.43 7,932,518.01 12/01/2000
30221516 07/01/2013 07/01/2023 N 7,899,332.96 7,887,643.70 12/01/2000
30221658 04/01/2009 04/01/2024 N 7,344,138.56 7,334,602.66 12/01/2000
3099660 N/A 06/01/2010 N 7,342,182.27 7,337,515.48 12/01/2000
3099330 N/A 05/01/2010 N 6,987,190.49 6,982,718.86 12/01/2000
3099157 N/A 03/01/2010 N 6,748,526.95 6,740,966.19 12/01/2000
3099777 N/A 06/01/2010 N 6,723,420.56 6,717,001.46 12/01/2000
3099595 N/A 04/01/2010 N 6,475,547.53 6,471,125.83 12/01/2000
30221517 12/01/2008 12/01/2028 N 6,368,925.29 6,362,301.92 12/01/2000
30221519 02/01/2009 02/01/2029 N 6,010,606.61 6,005,520.81 12/01/2000
30223464 02/01/2010 02/01/2030 N 5,773,889.74 5,770,275.71 12/01/2000
3093135 N/A 01/01/2010 N 5,394,462.71 5,390,689.77 12/01/2000
3099637 N/A 06/01/2007 N 4,482,126.43 4,477,818.91 11/01/2000
3099421 N/A 07/01/2010 N 4,390,755.97 4,387,682.34 12/01/2000
3099272 N/A 07/01/2010 N 4,093,110.57 4,090,623.08 11/01/2000
30221515 10/01/2008 10/01/2023 N 3,441,309.01 3,436,298.68 12/01/2000
3099132 N/A 02/01/2010 N 3,183,115.65 3,180,864.37 12/01/2000
3099827 N/A 07/01/2010 N 2,994,624.58 2,992,731.82 11/01/2000
3096005 N/A 02/01/2010 N 2,989,788.99 2,986,692.51 12/01/2000
3091378 N/A 12/01/2009 N 2,982,564.27 2,980,538.92 12/01/2000
200203878 N/A 12/01/2009 N 2,848,730.93 2,846,744.75 12/01/2000
3099835 N/A 06/01/2010 N 2,812,581.04 2,809,657.47 12/01/2000
30224181 07/01/2010 06/01/2030 N 2,712,124.06 2,710,526.67 12/01/2000
3099058 N/A 04/01/2010 N 2,595,166.94 2,593,520.51 12/01/2000
3099439 N/A 04/01/2010 N 2,382,868.77 2,380,336.28 12/01/2000
173000002 N/A 08/01/2010 N 2,097,190.72 2,095,908.98 11/01/2000
3095957 N/A 12/01/2009 N 1,925,965.81 1,924,592.82 12/01/2000
3099587 N/A 05/01/2010 N 1,594,782.00 1,585,141.47 12/01/2000
3099116 N/A 03/01/2010 N 1,300,853.73 1,299,600.42 12/01/2000
3092517 N/A 12/01/2009 N 1,166,010.57 1,164,807.52 12/01/2000
3095874 N/A 01/01/2010 N 54,468,063.84 54,345,747.71 12/01/2000
3095569 N/A 12/01/2009 N 12,878,398.61 12,865,175.56 12/01/2000
3097169 N/A 08/01/2009 N 12,632,382.64 12,618,944.13 12/01/2000
3095825 N/A 11/01/2009 N 2,406,914.97 2,402,854.10 12/01/2000
600092 N/A 12/01/2009 N 2,082,913.94 2,080,994.30 12/01/2000
3093218 N/A 02/01/2010 N 1,422,125.72 1,420,952.00 12/01/2000
3093200 N/A 02/01/2010 N 1,175,010.13 1,174,040.37 12/01/2000
200204125 N/A 07/01/2010 N 6,278,008.42 6,271,352.90 12/01/2000
3099348 N/A 04/01/2005 N 4,773,436.13 4,768,857.75 12/01/2000
30223960 06/01/2010 06/01/2030 N 4,289,769.54 4,287,075.20 12/01/2000
30223181 01/01/2010 01/01/2030 N 2,289,603.01 2,288,239.29 12/01/2000
3108107 N/A 07/01/2010 N 2,068,037.62 2,065,908.47 11/01/2000
3097326 N/A 08/01/2009 N 1,913,662.25 1,911,567.00 12/01/2000
3095593 N/A 02/01/2010 N 1,198,841.55 1,197,762.58 11/01/2000
3096849 N/A 12/01/2008 N 960,438.32 959,656.13 12/01/2000
3072907 N/A 12/01/2009 N 4,174,272.73 4,171,326.83 12/01/2000
3091444 N/A 11/01/2009 N 2,769,387.29 2,766,397.88 12/01/2000
3091394 N/A 12/01/2009 N 2,571,262.49 2,568,243.06 12/01/2000
3099207 N/A 04/01/2010 N 2,553,025.41 2,551,549.84 11/01/2000
3091436 N/A 12/01/2009 N 2,103,191.29 2,100,866.03 12/01/2000
3091592 N/A 01/01/2010 N 1,740,589.78 1,739,413.56 12/01/2000
3091246 N/A 12/01/2009 N 1,286,768.00 1,285,400.14 12/01/2000
Totals 888,403,661.53 887,601,930.01
Appraisal Appraisal Res Mod
Loan Number 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
12/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
11/15/2000 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
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
12/15/2000 0 $0.00 0 $0.00
11/15/2000 0 $0.00 0 $0.00
10/16/2000 0 $0.00 0 $0.00
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
12/15/2000 8.157402% 8.034279% 108
11/15/2000 8.157367% 8.034246% 109
10/16/2000 8.157322% 8.034204% 110
<FN>
Note: Foreclosure and REO Totals are excluded from the delinquencies aging
categories.
</FN>
Delinquency Loan Detail
Offering # of Paid Current Outstanding Status of
Loan Number Document Months Through P & I P & I Mortgage
Cross-Reference Delinq. Date Advances Advances** Loan(1)
3075819 B21 0 11/01/2000 8,884.19 8,884.19 A
3075801 B22 0 11/01/2000 7,543.26 7,543.26 A
173000003 B23 0 11/01/2000 195,308.74 195,308.74 A
173000001 B29 0 11/01/2000 39,493.09 39,493.09 A
3095577 B31 0 11/01/2000 37,122.55 37,122.55 A
510000485 B45 0 11/01/2000 13,257.37 13,257.37 A
3095536 B52 0 11/01/2000 207,183.26 207,183.26 A
3095700 B55 0 11/01/2000 111,579.93 111,579.93 A
173000007 B57 0 11/01/2000 107,431.12 107,431.12 A
3097268 B58 0 11/01/2000 98,850.46 98,850.46 A
3099637 B71 0 11/01/2000 37,027.04 37,027.04 A
3099272 B73 0 11/01/2000 31,787.34 31,787.34 A
3099827 B75 0 11/01/2000 22,855.13 22,855.13 A
173000002 B82 0 11/01/2000 16,206.75 16,206.75 A
3108107 B96 0 11/01/2000 16,415.84 16,415.84 A
3095593 B98 0 11/01/2000 10,419.94 10,419.94 A
3099207 B103 0 11/01/2000 20,474.33 20,474.33 A
Resolution Actual Outstanding
Loan Number Strategy Servicing Foreclosure Principal Servicing
Code(2) Transfer Date Date Balance Advances
3075819 842,241.19 0.00
3075801 710,268.11 0.00
173000003 25,454,066.02 0.00
173000001 5,008,246.64 0.00
3095577 4,872,076.57 0.00
510000485 1,845,937.59 0.00
3095536 26,033,739.27 0.00
3095700 15,405,609.40 0.00
173000007 14,263,707.63 0.00
3097268 13,864,852.64 0.00
3099637 4,482,126.43 0.00
3099272 4,093,110.57 0.00
3099827 2,994,624.58 0.00
173000002 2,097,190.72 1689.41
3108107 2,068,037.62 0.00
3095593 1,198,841.55 0.00
3099207 2,553,025.41 0.00
Loan Number Bankruptcy REO
Date Date
Totals
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances Balance Advances
Totals by deliquency code:
Totals for Status Code = A (17 Loans) 981,840.34 981,840.34 127,787,701.94 1,689.41
(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