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: 01/18/2001
Record Date: 12/29/2000
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 - 30
Modified Loan Detail 31
Liquidated Loan Detail 32
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% 203,500,000.00 182,057,352.73 1,030,327.13
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 7.188583% 41,352,582.00 41,352,582.00 0.00
F 337366AH1 7.188583% 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 1,160,042,173.73 1,030,327.13
Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current
Distribution Penalties Additional Trust Distribution Balance Subordination
Fund Expenses Level (1)
A-1 337366AA6 965,359.11 0.00 0.00 1,995,686.24 181,027,025.60 26.25%
A-2 337366AB4 3,730,879.37 0.00 0.00 3,730,879.37 673,747,967.00 26.25%
B 337366AD0 267,610.28 0.00 0.00 267,610.28 47,260,093.00 22.17%
C 337366AE8 358,940.42 0.00 0.00 358,940.42 62,028,874.00 16.82%
D 337366AF5 86,914.26 0.00 0.00 86,914.26 14,768,779.00 15.55%
E 337366AG3 247,722.06 0.00 0.00 247,722.06 41,352,582.00 11.98%
F 337366AH1 106,166.60 0.00 0.00 106,166.60 17,722,535.00 10.45%
G 337366AJ7 205,039.89 0.00 0.00 205,039.89 41,352,582.00 6.88%
H 337366AK4 58,582.83 0.00 0.00 58,582.83 11,815,024.00 5.86%
J 337366AL2 58,582.82 0.00 0.00 58,582.82 11,815,023.00 4.84%
K 337366AM0 58,582.83 0.00 0.00 58,582.83 11,815,024.00 3.82%
L 337366AN8 58,582.82 0.00 0.00 58,582.82 11,815,023.00 2.80%
M 337366AP3 58,582.83 0.00 0.00 58,582.83 11,815,024.00 1.78%
N 337366AQ1 95,731.39 0.00 0.00 95,731.39 20,676,291.00 0.00%
R-I N/A 0.00 0.00 0.00 0.00 0.00 0.00%
R-II N/A 0.00 0.00 0.00 0.00 0.00 0.00%
R-III N/A 0.00 0.00 0.00 0.00 0.00 0.00%
6,357,277.51 0.00 0.00 7,387,604.64 1,159,011,846.60
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
IO 337366AC2 0.705306% 1,181,484,821.00 1,160,042,173.73
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
IO 337366AC2 681,820.50 0.00 681,820.50 1,159,011,846.60
<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
Realized Loss/
Beginning Principal Interest Prepayment Additional Tust Ending
Class CUSIP Balance Distribution Distribution Penalties Fund Expenses Balance
A-1 337366AA6 894.63072595 5.06303258 4.74377941 0.00000000 0.00000000 889.56769337
A-2 337366AB4 1,000.00000000 0.00000000 5.53750000 0.00000000 0.00000000 1,000.00000000
B 337366AD0 1,000.00000000 0.00000000 5.66250007 0.00000000 0.00000000 1,000.00000000
C 337366AE8 1,000.00000000 0.00000000 5.78666671 0.00000000 0.00000000 1,000.00000000
D 337366AF5 1,000.00000000 0.00000000 5.88499970 0.00000000 0.00000000 1,000.00000000
E 337366AG3 1,000.00000000 0.00000000 5.99048591 0.00000000 0.00000000 1,000.00000000
F 337366AH1 1,000.00000000 0.00000000 5.99048612 0.00000000 0.00000000 1,000.00000000
G 337366AJ7 1,000.00000000 0.00000000 4.95833344 0.00000000 0.00000000 1,000.00000000
H 337366AK4 1,000.00000000 0.00000000 4.95833356 0.00000000 0.00000000 1,000.00000000
J 337366AL2 1,000.00000000 0.00000000 4.95833313 0.00000000 0.00000000 1,000.00000000
K 337366AM0 1,000.00000000 0.00000000 4.95833356 0.00000000 0.00000000 1,000.00000000
L 337366AN8 1,000.00000000 0.00000000 4.95833313 0.00000000 0.00000000 1,000.00000000
M 337366AP3 1,000.00000000 0.00000000 4.95833356 0.00000000 0.00000000 1,000.00000000
N 337366AQ1 1,000.00000000 0.00000000 4.63000787 0.00000000 0.00000000 1,000.00000000
R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
Beginnning Ending
Notional Interest Prepayment Notional
Class CUSIP Amount Distribution Penalties Amount
IO 337366AC2 981.85110220 0.57708782 0.00000000 980.97904095
Reconciliation Detail
Advance Summary
P & I Advances Outstanding 269,487.01
Servicing Advances Outstanding 212330.86
Reimbursement for Interest on Advances 14.45
paid from general collections
Reimbursement for Interest on Servicing 0.00
Advances paid from general collections
Aggregate amount of Nonrecoverable Advances 0
Servicing Fee Breakdowns
Current Period Accrued Servicing Fees 69,739.93
Less Delinquent Servicing Fees 1771.98
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 1998.35
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 69966.30
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable
Certificate Prepayment Certificate Certificate
Interest Interest Interest Interest
Shortfall Adjustment
A-1 965,359.11 0.00 965,359.11 0.00
A-2 3,730,879.37 0.00 3,730,879.37 0.00
IO 681,820.50 0.00 681,820.50 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 247,722.06 0.00 247,722.06 0.00
F 106,166.60 0.00 106,166.60 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 7,045,886.56 0.00 7,045,886.56 0.00
Additional Remaining Unpaid
Trust Fund Interest Distributable
Class Expenses Distribution Certificate Interest
A-1 0.00 965,359.11 0.00
A-2 0.00 3,730,879.37 0.00
IO 0.00 681,820.50 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 0.00 247,722.06 0.00
F 0.00 106,166.60 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 6,788.56 95,731.39 28,537.50
Total 6,788.56 7,039,098.01 28,537.50
Other Required Information
Available Distribution Amount (1) 8,069,425.14
Aggregate Number of Outstanding Loans 223
Aggregate Unpaid Principal Balance of Loans 1,159,054,202.37
Aggregate Stated Principal Balance of Loans 1,159,011,846.98
Aggregate Amount of Servicing Fee 69,966.30
Aggregate Amount of Special Servicing Fee 6,774.11
Aggregate Amount of Trustee Fee 2,175.08
Aggregate Trust Fund Expenses 14.45
Interest Reserve Deposit 204,320.23
Interest Reserve Withdrawal 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 26
Aggregate Unpaid Principal Balance 32,477,152.57
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 Current Ratings
Class Cusip Fitch Moody's S&P Fitch Moody's S&P
A-1 337366AA6 AAA Aaa X AAA Aaa X
A-2 337366AB4 AAA Aaa X AAA Aaa X
IO 337366AC2 AAA Aaa X AAA Aaa X
B 337366AD0 AA Aa2 X AA Aa2 X
C 337366AE8 A A2 X A A2 X
D 337366AF5 A- A3 X A- A3 X
E 337366AG3 BBB Baa2 X BBB Baa2 X
F 337366AH1 BBB- Baa3 X BBB- Baa3 X
G 337366AJ7 BB+ Ba1 X BB+ Ba1 X
H 337366AK4 BB Ba2 X BB Ba2 X
J 337366AL2 BB- Ba3 X BB- Ba3 X
K 337366AM0 B+ B1 X B+ B1 X
L 337366AN8 B B2 X B B2 X
M 337366AP3 B- B3 X B- B3 X
N 337366AQ1 NR NR 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) 438-2430
</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 4,255,618.09 0.37 116 7.4750 1.897891
1,000,001 to 2,000,000 59 84,421,318.92 7.28 131 7.5756 1.444090
2,000,001 to 3,000,000 49 122,548,447.36 10.57 139 7.4254 1.515129
3,000,001 to 4,000,000 18 64,021,575.98 5.52 132 7.5846 2.045731
4,000,001 to 5,000,000 21 93,409,727.40 8.06 103 7.3732 1.528322
5,000,001 to 6,000,000 16 85,660,615.17 7.39 112 7.3487 1.614209
6,000,001 to 7,000,000 10 63,692,383.15 5.50 96 7.3310 1.553981
7,000,001 to 8,000,000 6 45,799,769.87 3.95 117 7.1543 1.410734
8,000,001 to 9,000,000 5 44,357,678.30 3.83 96 7.2618 1.382347
9,000,001 to 10,000,000 3 28,115,494.25 2.43 133 7.0731 1.368144
10,000,001 to 15,000,000 15 176,197,994.79 15.20 94 7.4518 1.379487
15,000,001 to 20,000,000 8 138,181,558.69 11.92 96 7.2488 1.576551
20,000,001 to 25,000,000 4 92,557,759.14 7.99 93 7.4882 1.376029
25,000,001 and greater 3 115,791,905.87 9.99 96 7.1018 1.583928
Totals 223 1,159,011,846.98 100.00 108 7.3604 1.515659
State(3)
# of Scheduled % of Weighted
State Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
Alabama 5 33,237,504.54 2.87 103 7.3390 1.139420
Arizona 5 23,891,860.97 2.06 98 7.5151 1.401207
Arkansas 1 3,735,707.21 0.32 185 7.2350 NAP
California 40 149,989,691.03 12.94 99 7.6746 1.467076
Connecticut 6 52,482,787.66 4.53 101 7.6665 1.360408
Delaware 1 21,889,938.67 1.89 94 6.7500 1.930000
Florida 21 79,444,975.36 6.85 108 7.2956 1.532643
Georgia 17 113,642,052.46 9.81 98 7.4672 1.293224
Hawaii 1 6,192,401.72 0.53 98 6.9100 1.490000
Illinois 10 26,772,508.64 2.31 101 7.0437 1.709266
Indiana 3 16,251,138.25 1.40 97 7.3587 1.525283
Iowa 1 3,985,140.52 0.34 235 8.1100 NAP
Kansas 4 20,085,811.38 1.73 95 6.7813 1.619028
Kentucky 4 5,145,100.59 0.44 157 7.4001 1.205185
Louisiana 2 5,839,360.70 0.50 154 7.8642 2.005117
Maryland 2 9,386,228.65 0.81 121 7.2565 1.170000
Massachusetts 6 23,352,878.76 2.01 118 7.6404 1.465141
Michigan 3 18,024,271.57 1.56 142 7.3933 1.360000
Minnesota 2 14,031,873.67 1.21 94 6.7709 1.530743
Mississippi 1 1,140,999.86 0.10 128 7.4100 1.310000
Missouri 5 27,563,577.08 2.38 101 6.9002 1.675753
Nebraska 8 11,031,739.40 0.95 98 7.6543 1.764325
Nevada 5 34,235,380.49 2.95 106 7.6150 1.175507
New Hampshire 1 2,467,629.46 0.21 233 6.9420 NAP
New Jersey 7 54,502,350.39 4.70 94 6.7462 1.560809
New York 16 66,997,512.85 5.78 100 7.7185 1.813229
North Carolina 21 72,327,383.97 6.24 135 7.3455 1.371013
Ohio 5 11,344,136.14 0.98 131 7.7546 1.254740
Oregon 1 2,584,232.48 0.22 97 7.7500 1.720000
Pennsylvania 9 63,225,303.88 5.46 105 7.2166 1.420918
Rhode Island 1 1,037,572.66 0.09 98 8.5000 1.320000
South Carolina 4 19,201,757.75 1.66 129 8.1011 0.830000
Tennessee 4 10,389,029.75 0.90 147 7.3243 1.902866
Texas 14 83,947,918.55 7.24 103 6.8554 1.883474
Utah 1 3,254,847.83 0.28 100 7.8500 1.300000
Virginia 19 37,674,034.45 3.25 159 7.3257 1.775622
Washington 1 18,286,048.35 1.58 90 7.2130 1.890000
Wisconsin 3 10,419,159.29 0.90 98 7.8591 1.621225
Totals 260 1,159,011,846.98 100.00 108 7.3604 1.515659
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
6.749% or Less 18 141,221,269.69 12.18 97 6.5528 1.747433
6.750% to 6.999% 21 130,237,200.25 11.24 124 6.8232 1.769819
7.000% to 7.249% 32 175,007,375.26 15.10 111 7.1130 1.667820
7.250% to 7.499% 58 199,467,460.92 17.21 123 7.3680 1.346286
7.500% to 7.749% 36 302,860,693.36 26.13 98 7.6199 1.424146
7.750% to 7.999% 30 109,123,781.64 9.42 102 7.8167 1.468182
8.000% to 8.249% 13 37,064,924.16 3.20 112 8.0702 1.323692
8.250% to 8.499% 7 38,059,910.83 3.28 95 8.2699 1.460421
8.500% to 8.999% 5 19,450,778.04 1.68 109 8.5708 1.008221
9.000% and greater 3 6,518,452.83 0.56 150 9.3436 2.006686
Totals 223 1,159,011,846.98 100.00 108 7.3604 1.515659
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 96 549,337,986.98 47.40 100 7.6162 1.397229
25 to 36 months 126 585,507,589.99 50.52 116 7.0836 1.635463
37 to 48 months 1 24,166,270.01 2.09 93 8.2500 1.560000
49 months and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 223 1,159,011,846.98 100.00 108 7.3604 1.515659
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 75,305,683.22 6.50 207 7.2004 NAP
1.19 or less 27 198,210,605.92 17.10 102 7.5328 1.086965
1.20 to 1.24 7 53,768,536.61 4.64 102 7.5668 1.225369
1.25 to 1.29 15 87,505,966.44 7.55 98 7.6492 1.266946
1.30 to 1.34 35 86,995,031.60 7.51 107 7.4296 1.312423
1.35 to 1.39 7 35,467,338.14 3.06 97 7.4533 1.372542
1.40 to 1.44 13 91,390,721.06 7.89 106 7.0245 1.422931
1.45 to 1.49 12 86,530,692.72 7.47 98 7.5091 1.481076
1.50 to 1.54 5 30,006,191.50 2.59 95 7.1183 1.515186
1.55 to 1.59 9 60,416,423.23 5.21 105 7.7543 1.571727
1.60 to 1.69 15 51,543,835.51 4.45 97 7.5291 1.640128
1.7 and greater 51 301,870,821.03 26.05 101 7.1111 2.001890
Totals 223 1,159,011,846.98 100.00 108 7.3604 1.515659
Property Type
Property # of Scheduled % of Weighted
Type Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
Health Care 9 23,935,732.76 2.07 106 7.7340 1.843826
Industrial 13 36,574,567.04 3.16 98 7.6836 1.614768
Lodging 27 181,928,171.31 15.70 116 7.2285 1.590112
Mixed Use 9 42,664,573.16 3.68 98 7.6559 1.549978
Mobile Home Park 3 9,269,898.54 0.80 96 7.5685 1.314361
Multi-Family 85 360,629,941.43 31.12 104 7.4531 1.345264
Office 23 147,915,238.96 12.76 94 7.5726 1.535323
Other 1 1,370,102.21 0.12 268 7.7500 NAP
Retail 89 352,804,582.57 30.44 117 7.1430 1.630166
Self Storage 1 1,919,039.01 0.17 98 7.3750 2.130000
Totals 260 1,159,011,846.98 100.00 108 7.3604 1.515659
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 155 994,646,599.41 85.82 95 7.3674 1.520454
109 to 120 months 0 0.00 0.00 0 0.0000 0.000000
121 to 156 months 30 50,517,801.01 4.36 135 7.3233 1.303108
157 to 216 months 7 25,406,707.69 2.19 191 7.1344 NAP
217 to 240 months 5 14,443,572.49 1.25 234 7.2643 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 1,085,014,680.60 93.62 101 7.3585 1.510449
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 4 10,225,237.44 0.88 152 8.4449 1.799201
157 to 216 months 12 38,723,127.08 3.34 213 7.0666 1.420000
217 to 240 months 6 17,461,868.62 1.51 230 7.3750 1.810709
241 to 252 months 0 0.00 0.00 0 0.0000 0.000000
253 to 300 months 2 4,568,618.74 0.39 272 7.3999 1.590000
301 and greater 2 3,018,314.50 0.26 330 7.9755 1.078279
Totals 26 73,997,166.38 6.38 217 7.3875 1.647930
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 25,866,429.82 2.23 110 7.4827 1.498421
229 to 240 months 6 20,136,160.14 1.74 185 7.2350 NAP
241 to 264 months 1 5,270,547.55 0.45 213 6.7500 NAP
265 to 288 months 62 260,564,845.98 22.48 104 7.3319 1.536836
289 to 300 months 3 13,574,915.87 1.17 141 6.9795 1.430000
301 to 348 months 115 759,601,781.24 65.54 96 7.3777 1.503033
349 and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 197 1,085,014,680.60 93.62 101 7.3585 1.510449
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 75,305,683.22 6.50 207 7.2004 NAP
Underwriter's Information 29 38,898,390.67 3.36 123 7.5407 1.305619
1 year or less 68 309,768,356.77 26.73 96 7.4584 1.558093
1 to 2 years 99 735,039,416.32 63.42 103 7.3259 1.508892
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 223 1,159,011,846.98 100.00 108 7.3604 1.515659
<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 285,557.22 68,907.76 6.750%
265300078 2 Various Various CA 242,497.32 22,538.49 7.610%
265999996 3 MF Newnan GA 177,330.14 0.00 7.050%
480000004 4 LO Hoover AL 151,860.88 35,658.84 7.400%
480000005 5 OF Los Angeles CA 166,266.38 17,930.51 8.250%
480000006 6 MF Smyrna GA 146,326.95 13,455.67 7.650%
480000007 7 RT Amarillo TX 122,315.64 18,390.33 6.570%
480000008 8 OF Stamford CT 130,847.78 12,020.26 7.720%
480000009 9 RT South Plainfield NJ 106,583.58 15,897.47 6.570%
480000010 10 RT Lewisville TX 105,267.74 15,701.19 6.570%
480000011 11 LO Seattle WA 113,730.15 24,464.37 7.213%
265300024 12 RT Phoenix AZ 108,233.62 10,652.85 7.500%
265300057 13 MF Bellflower CA 100,658.12 9,817.77 7.500%
265300050 14 MF Henderson NV 98,118.48 10,125.96 7.370%
265300048 15 MF New York NY 99,754.13 8,972.30 7.700%
265300038 16 MF Philadelphia PA 95,374.96 8,616.53 7.690%
480000017 17 RT Allentown PA 84,834.35 11,148.10 6.950%
480000018 18 OF Marlboro NJ 77,152.48 11,842.71 6.500%
480000019 19 MF Raleigh NC 85,175.86 9,930.59 7.375%
265999976 20 LO Charleston SC 93,014.18 11,665.34 8.500%
480000021 21 RT Novi MI 80,952.34 7,483.52 7.600%
255999863 22 OF Maryland Heights MO 70,886.67 0.00 6.860%
480000023 23 RT Philadelphia PA 67,667.63 8,167.89 7.275%
480000024 24 MF Roswell GA 69,719.72 6,411.16 7.650%
480000025 25 MF Clarkston GA 68,731.91 6,450.73 7.550%
265300045 26 MF Various CA 69,118.59 6,381.77 7.625%
480000027 27 RT Derby CT 70,823.67 6,033.69 7.875%
255999598 28 MF Matawan NJ 64,402.86 7,222.59 7.240%
480000029 29 MF Largo FL 66,535.88 6,118.38 7.650%
480000030 30 OF New York NY 66,977.55 5,922.63 7.700%
355132452 31 MF Charlotte NC 55,222.66 21,111.29 6.800%
480000032 32 RT Miami FL 57,554.67 7,305.73 7.050%
480000033 33 MF Atlanta GA 58,676.70 6,841.07 7.375%
480000034 34 RT Minnetonka MN 50,694.73 7,561.36 6.570%
480000035 35 MF Clearwater FL 58,933.63 5,419.32 7.650%
265300042 36 MF Las Vegas NV 59,263.84 5,213.26 7.750%
255999747 37 OF Various PA 52,969.37 8,933.97 7.000%
265300018 38 MF Indianapolis IN 55,721.89 5,949.02 7.340%
480000039 39 LO Kissimmee FL 47,755.50 10,023.70 7.000%
825999751 40 RT Norwalk CT 50,033.70 8,501.35 7.750%
480000041 41 RT Oxnard CA 43,492.20 6,487.07 6.570%
480000042 42 RT Wichita KS 43,492.20 6,487.07 6.570%
480000043 43 MF Pikesville MD 48,518.69 5,656.76 7.375%
265300052 44 RT Auburn MA 47,451.42 4,238.19 7.700%
265300025 45 RT Cerritos CA 45,919.61 3,957.72 7.780%
265300007 46 MF Various IL 42,021.22 7,360.52 7.470%
480000047 47 MF Fayetteville NC 42,716.56 4,009.10 7.550%
480000048 48 OF New York NY 40,043.18 4,927.53 7.125%
265300060 49 OF New York NY 42,271.61 3,758.82 7.710%
255999680 50 RT Lafayette IN 39,427.79 7,531.23 7.375%
265300016 51 MF Ewa HI 36,874.24 4,659.72 6.910%
480000052 52 RT Manchester MO 34,904.57 5,206.18 6.570%
255999829 53 RT Norwalk CT 37,818.44 4,551.72 7.125%
825999708 54 LO Raleigh NC 34,732.04 0.00 7.235%
265999995 55 RT Mission Viejo CA 40,395.90 3,841.21 7.625%
255999783 56 LO Tampa FL 35,876.38 7,398.85 7.100%
255999600 57 LO Gastonia NC 36,761.33 6,572.85 7.625%
480000058 58 RT Dallas TX 31,857.34 4,751.68 6.570%
480000059 59 MF Smyrna GA 37,166.52 3,417.70 7.650%
265300073 60 MF Euless TX 33,632.86 3,700.49 7.200%
480000061 61 MF Charlotte NC 35,265.25 3,309.77 7.550%
825999870 62 RT Chesapeake VA 29,698.59 9,202.18 6.750%
255999781 63 LO Sarasota FL 32,169.31 6,634.34 7.100%
255999950 64 MF Wallkill NY 34,313.45 3,444.13 7.500%
265999999 65 HC New Rochelle NY 41,221.55 15,174.67 9.375%
255999936 66 MH Monticello MN 31,199.44 6,326.16 7.125%
265300066 67 MF Grand Island NE 33,173.28 3,221.49 7.510%
265300010 68 OF Boston MA 34,786.76 5,106.85 7.930%
480000069 69 RT Wichita KS 28,671.61 4,276.51 6.570%
255999917 70 MF Tallahassee FL 29,955.31 3,679.45 6.875%
480000071 71 IN Exton PA 31,013.39 5,849.76 7.250%
480000072 72 RT Wichita KS 28,256.08 4,214.53 6.570%
480000073 73 MF Cincinnati OH 34,206.46 2,775.28 8.000%
245114243 74 LO Alexandria VA 30,869.77 8,438.10 7.375%
255999833 75 MF Roselle Park NJ 25,741.45 4,639.08 6.125%
255999780 76 LO Knoxville TN 29,491.00 6,081.98 7.100%
265999981 77 MU Monroe CT 30,894.50 3,293.92 7.375%
255999948 78 HC Macon GA 25,928.98 6,480.96 6.500%
480000079 79 MF Lutz FL 28,849.54 2,652.89 7.650%
255999726 80 HC Various GA 27,973.16 8,623.26 7.625%
480000081 81 OF Wellesley MA 29,205.03 2,469.27 7.800%
265300033 82 IN Green Bay WI 29,285.99 2,435.80 7.875%
480000083 83 IN Exton PA 26,452.60 4,989.50 7.250%
480000084 84 RT Joplin MO 24,100.77 3,594.75 6.570%
265999978 85 RT Orange CA 27,770.83 2,295.39 7.500%
480000086 86 OF Atlanta GA 28,640.84 2,430.09 7.900%
825999709 87 LO Hilton Head SC 23,575.69 0.00 7.235%
265300029 88 OF Fenton MO 27,106.19 4,260.88 7.730%
245114242 89 LO Alexandria VA 25,288.29 6,912.42 7.375%
265300040 90 RT Las Vegas NV 28,647.99 3,796.73 8.250%
480000091 91 OF Pasadena CA 27,555.12 2,300.89 7.920%
825999748 92 RT Davenport IA 26,968.92 5,329.08 8.110%
255999954 93 RT San Diego CA 25,119.40 2,849.83 7.250%
480000094 94 MF Marietta GA 26,510.39 2,437.79 7.650%
825999697 95 LO Little Rock AR 22,523.20 0.00 7.235%
265300000 96 OF Bronx NY 26,024.98 2,273.30 7.750%
265300034 97 IN Green Bay WI 24,896.85 6,693.49 7.830%
265300044 98 RT Flower Mound TX 24,739.95 2,151.43 7.760%
480000099 99 IN North Haven CT 24,633.11 2,102.53 7.910%
480000100 100 IN Vernon CA 24,926.88 1,906.43 8.020%
245114332 101 LO Asheville NC 23,331.80 6,974.24 7.810%
265300058 102 RT San Francisco CA 24,786.34 1,855.40 8.090%
480000103 103 RT Baton Rouge LA 24,463.58 1,707.82 8.200%
255999931 104 RT Scarsdale & New Ro NY 20,665.54 2,620.05 7.000%
480000105 105 RT Philadelphia PA 19,634.56 2,742.07 6.750%
480000106 106 OF Draper UT 22,014.17 1,819.71 7.850%
255999965 107 MF Boone NC 19,992.61 3,860.02 7.250%
255999563 108 HC Statesville NC 19,313.61 2,413.81 7.125%
825999678 109 LO Sparks NV 17,629.14 0.00 7.235%
480000110 110 OF Southborough MA 17,790.04 11,384.87 7.125%
825999696 111 LO Mobile AL 17,155.52 0.00 7.235%
255999804 112 HC Burlington NC 18,272.21 2,352.17 7.000%
825999591 113 RT Commerce Township MI 17,194.40 4,111.49 6.942%
265300069 114 MU Savannah GA 22,211.90 2,452.41 8.750%
480000115 115 OF Las Vegas NV 20,382.58 1,630.36 8.000%
480000116 116 OF Carpinteria CA 19,333.94 1,728.58 7.750%
265999979 117 MF Denton TX 19,937.79 1,634.89 8.000%
255999650 118 RT Ft. Meyers FL 16,281.89 5,891.66 7.000%
825999914 119 RT Colleyville TX 15,012.35 6,497.65 6.700%
265300074 120 MF Fort Worth TX 17,764.98 1,755.54 7.470%
480000121 121 MF Charlotte NC 17,857.45 1,675.98 7.550%
825999588 122 RT Holland MI 15,606.38 3,731.77 6.942%
245114238 123 LO Fredericksburg VA 16,630.06 4,545.74 7.375%
265300081 124 MF Los Angeles CA 17,727.26 2,183.36 7.750%
825999906 125 RT Pembroke Pines FL 14,400.26 6,253.39 6.750%
25-5999947 126 LO Richmond VA 15,184.41 5,546.56 6.875%
825999874 127 RT York PA 14,813.56 6,433.58 7.020%
265999982 128 RT Medford OR 17,264.53 2,751.68 7.750%
255999933 129 MF Orange NJ 17,216.26 1,560.91 7.750%
255999782 130 LO Mobile AL 15,520.02 3,200.73 7.100%
265300008 131 MF St. Augustine Beach FL 16,078.75 1,746.09 7.300%
825114249 132 RT Franklin TN 14,622.81 5,641.54 7.125%
265300041 133 MU Lawrenceville GA 17,424.86 1,359.51 8.000%
825114317 134 RT Yarmouth MA 15,373.46 3,065.03 7.375%
825999895 135 RT Dallas TX 13,746.81 5,921.86 6.750%
265300013 136 MF San Francisco CA 16,059.52 2,784.76 7.500%
825999574 137 RT Claremont NH 14,293.62 3,178.57 6.942%
265300064 138 MF North Platte NE 16,095.42 1,563.04 7.510%
265300062 139 MH Ranch Mirage CA 16,603.28 1,450.31 7.750%
265300028 140 MF Grand Prairie TX 15,769.93 1,635.08 7.375%
265300055 141 IN Phoenix AZ 16,222.31 1,498.34 7.640%
245114237 142 LO Shreveport LA 15,118.78 4,132.64 7.375%
265300032 143 IN Green Bay WI 16,400.15 1,364.05 7.875%
265300017 144 MF Phoenix AZ 15,329.87 1,612.39 7.375%
825999929 145 RT Oviedo FL 12,961.98 5,153.69 6.688%
265300035 146 MF Topeka KS 16,969.92 2,153.78 8.375%
825999592 147 RT Ironton OH 13,488.74 2,999.57 6.942%
480000148 148 RT Various NY 15,464.70 1,277.15 7.875%
265999990 149 MF Arlington VA 14,943.53 1,354.85 7.750%
245114239 150 LO Charlotte NC 13,908.56 3,801.83 7.375%
255999890 151 MU Livingston NJ 13,221.68 2,738.31 7.040%
265999998 152 MF Los Angeles CA 13,739.85 1,455.00 7.375%
265300019 153 RT Commack NY 14,737.19 2,121.92 8.050%
265300047 154 RT Copperas Cove TX 14,559.15 1,156.88 7.960%
255999651 155 RT Montgomery AL 12,239.88 4,429.05 7.000%
480000156 156 OF Pasadena CA 14,634.82 1,053.29 8.190%
255999966 157 RT East Northport NY 12,191.92 1,603.59 6.875%
265300022 158 MF Nashville TN 12,826.18 1,391.31 7.270%
265300014 159 HC Woodstock VA 13,970.03 1,380.19 8.250%
265300020 160 SS Charlottesville VA 12,211.03 3,748.31 7.375%
245114188 161 MF Long Branch NJ 12,561.18 1,382.05 7.470%
255999988 162 MF Radford VA 11,417.57 1,514.47 6.875%
265300051 163 MF Chesapeake VA 13,575.93 1,723.03 8.375%
265999993 164 IN North Miami FL 12,051.59 2,397.85 7.750%
265999991 165 IN Margate FL 11,981.38 1,522.99 7.750%
265999975 166 MF Omaha NE 13,280.75 917.40 8.375%
265300026 167 HC Charlottesville VA 12,989.54 908.89 8.250%
815114264 168 RT Tallahassee FL 10,716.92 3,668.85 7.250%
825999776 169 RT Lansdowne MD 9,863.84 4,192.33 6.740%
480000170 170 RT Winter Park FL 10,056.25 1,475.30 6.630%
255999603 171 LO Asheville NC 11,977.79 3,246.60 8.150%
265300049 172 MH Hamilton OH 12,671.34 1,462.08 8.625%
255999951 173 MF New Windsor NY 10,656.00 1,154.55 7.375%
255999856 174 RT Wilson NC 10,564.03 1,965.34 7.410%
825999949 175 RT Tarboro NC 9,684.10 3,313.19 7.125%
265999977 176 RT New York NY 11,511.21 1,643.72 8.120%
265300065 177 MF Norfolk NE 10,207.16 991.23 7.510%
265300039 178 MF Sarasota FL 10,912.39 1,521.58 8.080%
255999846 179 RT Santa Rosa CA 9,718.91 1,808.11 7.410%
825999797 180 RT Rocky Mount VA 8,616.11 2,406.47 7.000%
265300063 181 MF Marietta GA 10,279.73 820.56 7.950%
245114240 182 LO Mount Sterling KY 9,272.37 2,534.56 7.375%
255999850 183 RT Riverside CA 9,401.99 1,749.15 7.410%
265999983 184 MF Bronx NY 9,852.88 893.30 7.750%
255999848 185 RT Richmond VA 9,296.35 1,729.49 7.410%
255999987 186 MF Radford VA 8,303.69 1,101.43 6.875%
255999859 187 RT Garner NC 8,873.79 1,650.88 7.410%
255999727 188 MF Lowell MA 8,699.64 917.39 7.320%
265300056 189 IN Phoenix AZ 9,084.49 839.07 7.640%
825999800 190 OT Rock Hill SC 8,855.32 1,044.68 7.750%
255999852 191 RT Fresno CA 8,345.59 1,552.61 7.410%
265999994 192 IN Margate FL 8,347.29 1,660.82 7.750%
825114352 193 RT Greenville SC 7,300.41 4,314.82 7.125%
255999843 194 RT Forsyth IL 8,028.66 1,493.66 7.410%
255999838 195 RT Owensboro KY 8,028.66 1,493.66 7.410%
255999839 196 RT Peru IL 8,028.66 1,493.66 7.410%
255999860 197 RT Dothan AL 7,923.02 1,474.01 7.410%
255999847 198 RT Evansville IN 7,923.02 1,474.01 7.410%
255999842 199 RT Hopkinsville KY 7,817.38 1,454.35 7.410%
255999844 200 RT Tallahassee FL 7,817.38 1,454.35 7.410%
255999849 201 RT Visalia CA 7,817.38 1,454.35 7.410%
255999841 202 RT Pikeville KY 7,711.74 1,434.70 7.410%
255999837 203 RT Albany GA 7,606.10 1,415.04 7.410%
255999855 204 RT Heath OH 7,606.10 1,415.04 7.410%
255999845 205 RT Marion IL 7,606.10 1,415.04 7.410%
255999836 206 RT Temple TX 7,500.46 1,395.39 7.410%
255999858 207 RT Zanesville OH 7,394.82 1,375.74 7.410%
255999851 208 RT Fresno CA 7,289.18 1,356.08 7.410%
255999857 209 RT Jackson MS 7,289.18 1,356.08 7.410%
255999840 210 RT Modesto CA 7,183.54 1,336.43 7.410%
255999853 211 RT Champaign IL 6,972.26 1,297.12 7.410%
255999854 212 RT Sanford NC 6,866.62 1,277.47 7.410%
255999830 213 RT Moberly MO 6,866.62 1,277.47 7.410%
895096319 214 MF Knoxville TN 7,918.31 709.97 8.900%
265300027 215 RT Pawtucket RI 7,607.06 1,722.04 8.500%
805114051 216 RT Ormond Beach FL 7,782.21 2,564.32 9.125%
255999970 217 MF Radford VA 6,227.77 826.07 6.875%
825999672 218 LO Lumberton NC 5,788.67 0.00 7.235%
265300054 219 IN Phoenix AZ 5,840.03 539.40 7.640%
255999986 220 MF Radford VA 4,489.17 595.46 6.875%
265300031 221 MF Corpus Christi TX 4,775.14 468.97 7.500%
255999969 222 MF Radford VA 2,992.78 396.97 6.875%
265300012 223 RT Douglasville GA 3,328.77 288.33 9.500%
Totals 7,322,121.66 1,030,327.13
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 49,128,123.22 49,059,215.46 01/10/2001
265300078 N/A 04/01/2009 N 37,005,228.90 36,982,690.41 01/01/2001
265999996 N/A 01/01/2009 N 29,750,000.00 29,750,000.00 01/01/2001
480000004 N/A 06/10/2008 N 24,626,089.04 24,590,430.20 01/10/2001
480000005 N/A 10/01/2008 N 24,184,200.52 24,166,270.01 01/01/2001
480000006 N/A 03/10/2009 N 22,212,819.20 22,199,363.53 01/10/2001
480000007 11/10/2008 11/10/2028 N 21,620,085.73 21,601,695.40 01/10/2001
480000008 N/A 12/10/2008 N 19,682,935.50 19,670,915.24 01/10/2001
480000009 12/10/2008 12/10/2028 N 18,839,343.32 18,823,445.85 01/10/2001
480000010 12/10/2008 12/10/2028 N 18,606,759.09 18,591,057.90 01/10/2001
480000011 07/10/2008 11/10/2023 N 18,310,512.72 18,286,048.35 01/10/2001
265300024 N/A 03/01/2009 N 16,758,754.59 16,748,101.74 01/01/2001
265300057 N/A 04/01/2009 N 15,585,773.30 15,575,955.53 01/01/2001
265300050 N/A 04/01/2009 N 15,460,521.62 15,450,395.66 01/01/2001
265300048 N/A 03/01/2009 N 15,044,610.72 15,035,638.42 01/01/2001
265300038 N/A 03/01/2009 N 14,402,863.78 14,394,247.25 01/01/2001
480000017 08/10/2008 08/10/2028 N 14,175,152.12 14,164,004.02 01/10/2001
480000018 N/A 12/10/2005 N 13,784,066.57 13,772,223.86 01/10/2001
480000019 N/A 04/10/2009 N 13,412,054.54 13,402,123.95 01/10/2001
265999976 N/A 12/01/2008 N 12,707,819.25 12,696,153.91 12/01/2000
480000021 N/A 05/10/2009 N 12,369,627.73 12,362,144.21 01/10/2001
255999863 N/A 09/01/2009 N 12,000,000.00 12,000,000.00 01/01/2001
480000023 N/A 03/10/2013 N 10,801,616.52 10,793,448.63 01/10/2001
480000024 N/A 03/10/2009 N 10,583,639.08 10,577,227.92 01/10/2001
480000025 N/A 06/10/2009 N 10,571,880.38 10,565,429.65 01/10/2001
265300045 N/A 04/01/2009 N 10,526,786.46 10,520,404.69 01/01/2001
480000027 N/A 01/10/2004 N 10,444,043.86 10,438,010.17 01/10/2001
255999598 01/01/2009 01/21/2029 N 10,330,168.40 10,322,945.81 01/01/2001
480000029 N/A 03/10/2009 N 10,100,322.85 10,094,204.47 01/10/2001
480000030 N/A 05/10/2009 N 10,101,348.88 10,095,426.25 01/10/2001
355132452 N/A 08/01/2018 N 9,430,814.76 9,409,703.47 01/01/2001
480000032 N/A 07/10/2008 N 9,480,522.16 9,473,216.43 01/10/2001
480000033 N/A 04/10/2009 N 9,239,415.42 9,232,574.35 01/10/2001
480000034 12/10/2008 12/10/2028 N 8,960,623.44 8,953,062.08 01/10/2001
480000035 N/A 03/10/2009 N 8,946,281.89 8,940,862.57 01/10/2001
265300042 N/A 03/01/2009 N 8,880,325.53 8,875,112.27 01/01/2001
255999747 N/A 07/01/2008 N 8,787,545.23 8,778,611.26 01/01/2001
265300018 N/A 02/01/2009 N 8,815,979.14 8,810,030.12 01/01/2001
480000039 N/A 11/10/2008 N 7,922,571.92 7,912,548.22 01/10/2001
825999751 N/A 01/01/2019 N 7,747,153.03 7,738,651.68 01/01/2001
480000041 12/10/2008 12/10/2028 N 7,687,529.38 7,681,042.31 01/10/2001
480000042 12/10/2008 12/10/2028 N 7,687,529.38 7,681,042.31 01/10/2001
480000043 N/A 04/10/2009 N 7,639,903.69 7,634,246.93 01/10/2001
265300052 N/A 04/01/2009 N 7,156,476.61 7,152,238.42 01/01/2001
265300025 N/A 04/01/2009 N 6,854,242.03 6,850,284.31 01/01/2001
265300007 N/A 02/01/2009 N 6,532,641.37 6,525,280.85 01/01/2001
480000047 N/A 06/10/2009 N 6,570,374.23 6,566,365.13 01/10/2001
480000048 N/A 07/10/2008 N 6,526,563.17 6,521,635.64 01/10/2001
265300060 N/A 04/01/2009 N 6,367,005.64 6,363,246.82 01/01/2001
255999680 N/A 07/01/2008 N 6,208,422.36 6,200,891.13 01/01/2001
265300016 N/A 03/01/2009 N 6,197,061.44 6,192,401.72 01/01/2001
480000052 12/10/2008 12/10/2028 N 6,169,609.59 6,164,403.41 01/10/2001
255999829 N/A 10/01/2008 N 6,163,955.99 6,159,404.27 01/01/2001
825999708 N/A 06/01/2016 N 5,760,669.99 5,760,669.99 01/01/2001
265999995 N/A 01/01/2009 N 6,152,311.08 6,148,469.87 01/01/2001
255999783 N/A 09/01/2008 N 5,868,013.44 5,860,614.59 01/01/2001
255999600 N/A 06/01/2008 N 5,598,763.46 5,592,190.61 01/01/2001
480000058 12/10/2008 12/10/2028 N 5,630,992.84 5,626,241.16 01/10/2001
480000059 N/A 03/10/2009 N 5,641,977.12 5,638,559.42 01/10/2001
265300073 N/A 05/01/2009 N 5,424,654.74 5,420,954.25 01/01/2001
480000061 N/A 06/10/2009 N 5,424,263.83 5,420,954.06 01/10/2001
825999870 N/A 10/01/2018 N 5,279,749.73 5,270,547.55 01/01/2001
255999781 N/A 09/01/2008 N 5,261,677.70 5,255,043.36 01/01/2001
255999950 N/A 01/01/2009 N 5,313,050.62 5,309,606.49 01/01/2001
265999999 N/A 01/01/2014 N 5,106,153.39 5,090,978.72 01/01/2001
255999936 N/A 10/01/2008 N 5,085,137.75 5,078,811.59 01/01/2001
265300066 N/A 04/01/2009 N 5,129,668.65 5,126,447.16 01/01/2001
265300010 N/A 04/01/2009 N 5,094,265.94 5,089,159.09 01/01/2001
480000069 12/10/2008 12/10/2028 N 5,067,893.49 5,063,616.98 01/10/2001
255999917 N/A 10/01/2008 N 5,059,899.60 5,056,220.15 01/01/2001
480000071 N/A 02/10/2009 N 4,967,662.00 4,961,812.24 01/10/2001
480000072 12/10/2008 12/10/2028 N 4,994,445.80 4,990,231.27 01/10/2001
480000073 N/A 12/10/2008 N 4,965,454.57 4,962,679.29 01/10/2001
245114243 N/A 03/01/2020 N 4,860,849.91 4,852,411.81 01/01/2001
255999833 N/A 11/01/2008 N 4,880,537.99 4,875,898.91 01/01/2001
255999780 N/A 09/01/2008 N 4,823,607.62 4,817,525.64 01/01/2001
265999981 N/A 12/01/2008 N 4,864,743.73 4,861,449.81 01/01/2001
255999948 N/A 10/01/2008 N 4,632,472.03 4,625,991.07 01/01/2001
480000079 N/A 03/10/2009 N 4,379,436.93 4,376,784.04 01/10/2001
255999726 N/A 07/01/2008 N 4,260,322.88 4,251,699.62 12/01/2000
480000081 N/A 05/10/2009 N 4,348,143.46 4,345,674.19 01/10/2001
265300033 N/A 03/01/2009 N 4,318,671.21 4,316,235.41 01/01/2001
480000083 N/A 02/10/2009 N 4,237,123.42 4,232,133.92 01/10/2001
480000084 12/10/2008 12/10/2028 N 4,259,968.48 4,256,373.73 01/10/2001
265999978 N/A 12/01/2008 N 4,300,000.00 4,297,704.61 01/01/2001
480000086 N/A 12/10/2008 N 4,210,168.80 4,207,738.71 12/10/2000
825999709 N/A 06/01/2016 N 3,910,272.97 3,910,272.97 01/01/2001
265300029 N/A 04/01/2009 N 4,072,206.02 4,067,945.14 01/01/2001
245114242 N/A 03/01/2020 N 3,981,971.99 3,975,059.57 01/01/2001
265300040 N/A 03/01/2009 N 4,032,562.14 4,028,765.41 01/01/2001
480000091 N/A 01/10/2009 N 4,040,339.71 4,038,038.82 01/10/2001
825999748 N/A 08/01/2020 N 3,990,469.60 3,985,140.52 01/01/2001
255999954 N/A 11/01/2008 N 4,023,573.96 4,020,724.13 01/01/2001
480000094 N/A 03/10/2009 N 4,024,347.42 4,021,909.63 01/10/2001
825999697 N/A 06/01/2016 N 3,735,707.21 3,735,707.21 01/01/2001
265300000 N/A 04/01/2009 N 3,899,684.73 3,897,411.43 01/01/2001
265300034 N/A 04/01/2009 N 3,692,525.50 3,685,832.01 01/01/2001
265300044 N/A 04/01/2009 N 3,702,352.96 3,700,201.53 01/01/2001
480000099 N/A 11/10/2008 N 3,616,459.02 3,614,356.49 01/10/2001
480000100 N/A 05/10/2009 N 3,609,394.06 3,607,487.63 01/10/2001
245114332 N/A 05/01/2008 N 3,469,269.68 3,462,295.44 01/01/2001
265300058 N/A 04/01/2009 N 3,557,990.22 3,556,134.82 01/01/2001
480000103 N/A 06/10/2009 N 3,464,550.64 3,462,842.82 01/10/2001
255999931 N/A 10/01/2008 N 3,428,385.17 3,425,765.12 01/01/2001
480000105 N/A 11/10/2008 N 3,377,989.63 3,375,247.56 01/10/2001
480000106 N/A 05/10/2009 N 3,256,667.54 3,254,847.83 01/10/2001
255999965 N/A 11/01/2023 N 3,202,376.55 3,198,516.53 01/01/2001
255999563 N/A 05/01/2008 N 3,147,888.67 3,145,474.86 01/01/2001
825999678 N/A 06/01/2016 N 2,923,976.45 2,923,976.45 01/01/2001
480000110 N/A 08/10/2013 N 2,899,565.37 2,888,180.50 01/10/2001
825999696 N/A 06/01/2016 N 2,845,421.85 2,845,421.85 01/01/2001
255999804 N/A 08/01/2008 N 3,031,333.81 3,028,981.64 01/01/2001
825999591 N/A 06/01/2020 N 2,972,238.10 2,968,126.61 01/01/2001
265300069 N/A 04/01/2009 N 2,947,938.84 2,945,486.43 01/01/2001
480000115 N/A 02/10/2009 N 2,958,761.06 2,957,130.70 01/10/2001
480000116 N/A 02/10/2009 N 2,897,072.86 2,895,344.28 01/10/2001
265999979 N/A 11/01/2008 N 2,894,195.84 2,892,560.95 01/01/2001
255999650 N/A 08/01/2013 N 2,701,142.48 2,695,250.82 01/01/2001
825999914 N/A 11/01/2018 N 2,688,779.23 2,682,281.58 01/01/2001
265300074 N/A 04/01/2009 N 2,761,754.36 2,759,998.82 01/01/2001
480000121 N/A 06/10/2009 N 2,746,712.91 2,745,036.93 01/10/2001
825999588 N/A 06/01/2020 N 2,697,732.52 2,694,000.75 01/01/2001
245114238 N/A 03/01/2020 N 2,618,620.61 2,614,074.87 01/01/2001
265300081 N/A 05/01/2009 N 2,656,321.78 2,654,138.42 01/01/2001
825999906 N/A 09/01/2018 N 2,560,045.67 2,553,792.28 01/01/2001
25-5999947 N/A 11/01/2008 N 2,564,874.06 2,559,327.50 01/01/2001
825999874 N/A 12/01/2013 N 2,532,232.58 2,525,799.00 01/01/2001
265999982 N/A 02/01/2009 N 2,586,984.16 2,584,232.48 01/01/2001
255999933 N/A 12/01/2008 N 2,579,752.37 2,578,191.46 01/01/2001
255999782 N/A 09/01/2008 N 2,538,486.23 2,535,285.50 01/01/2001
265300008 N/A 02/01/2009 N 2,557,822.24 2,556,076.15 01/01/2001
825114249 N/A 12/01/2018 N 2,462,789.63 2,457,148.09 01/01/2001
265300041 N/A 04/01/2009 N 2,529,415.59 2,528,056.08 01/01/2001
825114317 N/A 01/01/2019 N 2,501,444.57 2,498,379.54 01/01/2001
825999895 N/A 10/01/2018 N 2,443,877.22 2,437,955.36 01/01/2001
265300013 N/A 02/01/2009 N 2,486,636.11 2,483,851.35 01/01/2001
825999574 N/A 06/01/2020 N 2,470,808.03 2,467,629.46 01/01/2001
265300064 N/A 04/01/2009 N 2,488,875.82 2,487,312.78 01/01/2001
265300062 N/A 04/01/2009 N 2,487,900.04 2,486,449.73 01/01/2001
265300028 N/A 03/01/2009 N 2,483,182.52 2,481,547.44 01/01/2001
265300055 N/A 03/01/2009 N 2,465,812.55 2,464,314.21 01/01/2001
245114237 N/A 03/01/2020 N 2,380,650.52 2,376,517.88 01/01/2001
265300032 N/A 03/01/2009 N 2,418,455.92 2,417,091.87 01/01/2001
265300017 N/A 02/01/2009 N 2,413,888.16 2,412,275.77 12/01/2000
825999929 N/A 08/01/2018 N 2,325,887.19 2,320,733.50 01/01/2001
265300035 N/A 03/01/2009 N 2,353,074.60 2,350,920.82 12/01/2000
825999592 N/A 06/01/2020 N 2,331,674.72 2,328,675.15 01/01/2001
480000148 N/A 04/10/2009 N 2,280,509.47 2,279,232.32 01/10/2001
265999990 N/A 12/01/2008 N 2,239,197.61 2,237,842.76 01/01/2001
245114239 N/A 03/01/2020 N 2,190,084.61 2,186,282.78 01/01/2001
255999890 N/A 11/01/2008 N 2,180,996.13 2,178,257.82 01/01/2001
265999998 N/A 01/01/2009 N 2,163,519.77 2,162,064.77 01/01/2001
265300019 N/A 02/01/2009 N 2,125,981.72 2,123,859.80 01/01/2001
265300047 N/A 04/01/2009 N 2,124,045.86 2,122,888.98 01/01/2001
255999651 N/A 08/01/2013 N 2,030,579.04 2,026,149.99 01/01/2001
480000156 N/A 03/10/2009 N 2,075,125.09 2,074,071.80 01/10/2001
255999966 N/A 12/01/2008 N 2,059,398.37 2,057,794.78 01/01/2001
265300022 N/A 03/01/2009 N 2,048,819.51 2,047,428.20 01/01/2001
265300014 N/A 02/01/2009 N 1,966,456.42 1,965,076.23 01/01/2001
265300020 N/A 03/01/2009 N 1,922,787.32 1,919,039.01 01/01/2001
245114188 N/A 03/01/2028 N 1,952,768.73 1,951,386.68 01/01/2001
255999988 N/A 11/01/2008 N 1,928,598.90 1,927,084.43 01/01/2001
265300051 N/A 03/01/2009 N 1,882,459.68 1,880,736.65 01/01/2001
265999993 N/A 03/01/2009 N 1,866,051.97 1,863,654.12 01/01/2001
265999991 N/A 03/01/2009 N 1,855,180.85 1,853,657.86 01/01/2001
265999975 N/A 11/01/2008 N 1,841,528.49 1,840,611.09 01/01/2001
265300026 N/A 03/01/2009 N 1,828,439.51 1,827,530.62 01/01/2001
815114264 N/A 05/01/2018 N 1,773,835.00 1,770,166.15 01/01/2001
825999776 N/A 12/01/2018 N 1,756,174.05 1,751,981.72 12/01/2000
480000170 N/A 11/10/2008 N 1,761,421.95 1,759,946.65 01/10/2001
255999603 N/A 06/01/2008 N 1,706,710.37 1,703,463.77 01/01/2001
265300049 N/A 04/01/2009 N 1,706,099.30 1,704,637.22 01/01/2001
255999951 N/A 10/01/2005 N 1,677,926.28 1,676,771.73 01/01/2001
255999856 N/A 09/01/2011 N 1,655,588.10 1,653,622.76 01/01/2001
825999949 N/A 07/01/2018 N 1,631,005.64 1,627,692.45 12/01/2000
265999977 N/A 12/01/2008 N 1,646,288.22 1,644,644.50 12/01/2000
265300065 N/A 04/01/2009 N 1,578,359.60 1,577,368.37 01/01/2001
265300039 N/A 04/01/2009 N 1,568,373.06 1,566,851.48 01/01/2001
255999846 N/A 09/01/2011 N 1,523,141.08 1,521,332.97 01/01/2001
825999797 N/A 05/01/2018 N 1,477,047.73 1,474,641.26 12/01/2000
265300063 N/A 04/01/2009 N 1,501,603.47 1,500,782.91 01/01/2001
245114240 N/A 03/01/2020 N 1,460,056.27 1,457,521.71 01/01/2001
255999850 N/A 09/01/2011 N 1,473,473.39 1,471,724.24 01/01/2001
265999983 N/A 12/01/2008 N 1,476,394.13 1,475,500.83 01/01/2001
255999848 N/A 09/01/2011 N 1,456,917.68 1,455,188.19 01/01/2001
255999987 N/A 11/01/2008 N 1,402,617.36 1,401,515.93 01/01/2001
255999859 N/A 09/01/2011 N 1,390,694.01 1,389,043.13 01/01/2001
255999727 N/A 04/01/2009 N 1,380,164.41 1,379,247.02 01/01/2001
265300056 N/A 03/01/2009 N 1,380,855.11 1,380,016.04 01/01/2001
825999800 N/A 05/01/2023 N 1,371,146.89 1,370,102.21 01/01/2001
255999852 N/A 09/01/2011 N 1,307,914.65 1,306,362.04 01/01/2001
265999994 N/A 03/01/2009 N 1,292,482.85 1,290,822.03 01/01/2001
825114352 N/A 01/01/2013 N 1,229,543.48 1,225,228.66 12/01/2000
255999843 N/A 09/01/2011 N 1,258,246.97 1,256,753.31 01/01/2001
255999838 N/A 09/01/2011 N 1,258,246.97 1,256,753.31 01/01/2001
255999839 N/A 09/01/2011 N 1,258,246.97 1,256,753.31 01/01/2001
255999860 N/A 09/01/2011 N 1,241,691.01 1,240,217.00 01/01/2001
255999847 N/A 09/01/2011 N 1,241,691.01 1,240,217.00 01/01/2001
255999842 N/A 09/01/2011 N 1,225,135.28 1,223,680.93 01/01/2001
255999844 N/A 09/01/2011 N 1,225,135.28 1,223,680.93 01/01/2001
255999849 N/A 09/01/2011 N 1,225,135.27 1,223,680.92 01/01/2001
255999841 N/A 09/01/2011 N 1,208,579.34 1,207,144.64 01/01/2001
255999837 N/A 09/01/2011 N 1,192,023.63 1,190,608.59 01/01/2001
255999855 N/A 09/01/2011 N 1,192,023.63 1,190,608.59 01/01/2001
255999845 N/A 09/01/2011 N 1,192,023.63 1,190,608.59 01/01/2001
255999836 N/A 09/01/2011 N 1,175,467.62 1,174,072.23 01/01/2001
255999858 N/A 09/01/2011 N 1,158,911.63 1,157,535.89 01/01/2001
255999851 N/A 09/01/2011 N 1,142,355.94 1,140,999.86 01/01/2001
255999857 N/A 09/01/2011 N 1,142,355.94 1,140,999.86 01/01/2001
255999840 N/A 09/01/2011 N 1,125,799.95 1,124,463.52 01/01/2001
255999853 N/A 09/01/2011 N 1,092,688.28 1,091,391.16 01/01/2001
255999854 N/A 09/01/2011 N 1,076,132.27 1,074,854.80 01/01/2001
255999830 N/A 09/01/2011 N 1,076,132.27 1,074,854.80 01/01/2001
895096319 N/A 02/01/2029 N 1,067,637.79 1,066,927.82 01/01/2001
265300027 N/A 03/01/2009 N 1,039,294.70 1,037,572.66 01/01/2001
805114051 N/A 12/01/2012 N 1,023,413.88 1,020,849.56 01/01/2001
255999970 N/A 11/01/2008 N 1,051,963.05 1,051,136.98 01/01/2001
825999672 N/A 06/01/2016 N 960,111.67 960,111.67 01/01/2001
265300054 N/A 03/01/2009 N 887,692.61 887,153.21 01/01/2001
255999986 N/A 11/01/2008 N 758,288.06 757,692.60 01/01/2001
265300031 N/A 03/01/2009 N 739,376.54 738,907.57 01/01/2001
255999969 N/A 11/01/2008 N 505,525.46 505,128.49 01/01/2001
265300012 N/A 02/01/2009 N 406,912.88 406,624.55 01/01/2001
Totals 1,160,042,174.11 1,159,011,846.98
Appraisal Appraisal Res Mod
Loan Reduction Reduction Strat. Code
Number Date Amount (2) (3)
255999856 3
255999846 3
255999850 3
255999848 3
255999859 3
255999852 3
255999843 3
255999838 3
255999839 3
255999860 3
255999847 3
255999842 3
255999844 3
255999849 3
255999841 3
255999837 3
255999855 3
255999845 3
255999836 3
255999858 3
255999851 3
255999857 3
255999840 3
255999853 3
255999854 3
255999830 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
01/18/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
12/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
11/17/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
10/17/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
09/15/2000 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
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
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
01/18/2001 0 $0.00 0 $0.00
12/15/2000 0 $0.00 0 $0.00
11/17/2000 0 $0.00 0 $0.00
10/17/2000 0 $0.00 0 $0.00
09/15/2000 0 $0.00 0 $0.00
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
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
01/18/2001 7.360373% 7.278972% 108
12/15/2000 7.360339% 7.278939% 109
11/17/2000 7.360268% 7.278831% 110
10/17/2000 7.360234% 7.278798% 111
09/15/2000 7.360205% 7.285782% 112
08/17/2000 7.360171% 7.285750% 113
07/17/2000 7.360136% 7.285719% 114
06/16/2000 7.360108% 7.285604% 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
<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)
265999976 20 0 12/01/2000 104,044.12 104,044.12 B
255999726 80 0 12/01/2000 36,383.40 36,383.40 B
480000086 86 0 12/10/2000 30,772.71 30,772.71 B
265300017 144 0 12/01/2000 16,821.56 16,821.56 B
265300035 146 0 12/01/2000 19,006.04 19,006.04 B
825999776 169 0 12/01/2000 13,968.37 13,968.37 B
825999949 175 0 12/01/2000 12,915.73 12,915.73 B
265999977 176 0 12/01/2000 13,072.61 13,072.61 B
825999797 180 0 12/01/2000 10,948.72 10,948.72 B
825114352 193 0 12/01/2000 11,553.75 11,553.75 B
Totals 10 269,487.01 269,487.01
Resolution Actual Outstanding Bankruptcy REO
Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date
Code(2) Transfer Date Date Balance Advances
265999976 12,707,819 0.00
255999726 4,260,323 0.00
480000086 4,210,169 0.00
265300017 2,413,888 0.00
265300035 2,353,075 0.00
825999776 1,756,174 0.00
825999949 1,631,006 0.00
265999977 1,646,288 0.00
825999797 1,477,048 0.00
825114352 1,229,543 0.00
Totals 33,685,333 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 (10 Loans) 269,487.01 269,487.01 33,685,332.81 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
**Outstanding P & I Advances include the current period advance.
Specially Serviced Loan Detail - Part 1
Loan Offering Servicing Resolution Scheduled Property State Interest
Number Document Transfer Strategy Balance Type (2) Rate
Cross-Reference Date Code (1)
255999856 174 09/21/2000 3 1,653,622.76 RT NC 7.410%
255999846 179 09/21/2000 3 1,521,332.97 RT CA 7.410%
255999850 183 09/21/2000 3 1,471,724.24 RT CA 7.410%
255999848 185 09/21/2000 3 1,455,188.19 RT VA 7.410%
255999859 187 09/21/2000 3 1,389,043.13 RT NC 7.410%
255999852 191 09/21/2000 3 1,306,362.04 RT CA 7.410%
255999843 194 09/21/2000 3 1,256,753.31 RT IL 7.410%
255999838 195 09/21/2000 3 1,256,753.31 RT KY 7.410%
255999839 196 09/21/2000 3 1,256,753.31 RT IL 7.410%
255999860 197 09/21/2000 3 1,240,217.00 RT AL 7.410%
255999847 198 09/21/2000 3 1,240,217.00 RT IN 7.410%
255999842 199 09/21/2000 3 1,223,680.93 RT KY 7.410%
255999844 200 09/21/2000 3 1,223,680.93 RT FL 7.410%
255999849 201 09/21/2000 3 1,223,680.92 RT CA 7.410%
255999841 202 09/21/2000 3 1,207,144.64 RT KY 7.410%
255999837 203 09/21/2000 3 1,190,608.59 RT GA 7.410%
255999855 204 09/21/2000 3 1,190,608.59 RT OH 7.410%
255999845 205 09/21/2000 3 1,190,608.59 RT IL 7.410%
255999836 206 09/21/2000 3 1,174,072.23 RT TX 7.410%
255999858 207 09/21/2000 3 1,157,535.89 RT OH 7.410%
255999851 208 09/21/2000 3 1,140,999.86 RT CA 7.410%
255999857 209 09/21/2000 3 1,140,999.86 RT MS 7.410%
255999840 210 09/21/2000 3 1,124,463.52 RT CA 7.410%
255999853 211 09/21/2000 3 1,091,391.16 RT IL 7.410%
255999854 212 09/21/2000 3 1,074,854.80 RT NC 7.410%
255999830 213 09/21/2000 3 1,074,854.80 RT MO 7.410%
Loan Actual Net DSCR DSCR Note Maturity Remaining
Number Balance Operating Date Date Date Amortization
Income Term
255999856 1,653,622.76 196,251.49 1.31 10/01/1998 09/01/2011 271
255999846 1,521,332.97 180,551.26 1.31 10/01/1998 09/01/2011 271
255999850 1,471,724.24 174,755.88 1.31 10/01/1998 09/01/2011 271
255999848 1,455,188.19 172,936.90 1.31 10/01/1998 09/01/2011 271
255999859 1,389,043.13 164,851.34 1.31 10/01/1998 09/01/2011 271
255999852 1,306,362.04 155,063.57 1.31 10/01/1998 09/01/2011 271
255999843 1,256,753.31 149,150.98 1.31 10/01/1998 09/01/2011 271
255999838 1,256,753.31 149,151.04 1.31 10/01/1998 09/01/2011 271
255999839 1,256,753.31 149,229.81 1.31 10/01/1998 09/01/2011 271
255999860 1,240,217.00 147,188.73 1.31 10/01/1998 09/01/2011 271
255999847 1,240,217.00 147,188.73 1.31 10/01/1998 09/01/2011 271
255999842 1,223,680.93 145,226.17 1.31 10/01/1998 09/01/2011 271
255999844 1,223,680.93 145,415.66 1.31 10/01/1998 09/01/2011 271
255999849 1,223,680.92 145,226.14 1.31 10/01/1998 09/01/2011 271
255999841 1,207,144.64 143,263.56 1.31 10/01/1998 09/01/2011 271
255999837 1,190,608.59 141,301.23 1.31 10/01/1998 09/01/2011 271
255999855 1,190,608.59 141,301.08 1.31 10/01/1998 09/01/2011 271
255999845 1,190,608.59 141,301.08 1.31 10/01/1998 09/01/2011 271
255999836 1,174,072.23 139,338.47 1.31 10/01/1998 09/01/2011 271
255999858 1,157,535.89 137,376.16 1.31 10/01/1998 09/01/2011 271
255999851 1,140,999.86 135,413.61 1.31 10/01/1998 09/01/2011 271
255999857 1,140,999.86 135,413.61 1.31 10/01/1998 09/01/2011 271
255999840 1,124,463.52 133,451.01 1.31 10/01/1998 09/01/2011 271
255999853 1,091,391.16 129,525.89 1.31 10/01/1998 09/01/2011 271
255999854 1,074,854.80 127,563.45 1.31 10/01/1998 09/01/2011 271
255999830 1,074,854.80 127,563.50 1.31 10/01/1998 09/01/2011 271
<FN>
(1) Resolution Strategy Code
1 - Modification 6 - DPO 10 - Deed in Lieu Of
2 - Foreclosure 7 - REO Foreclosure
3 - Bankruptcy 8 - Resolved 11 - Full Payoff
4 - Extension 9 - Pending Return 12 - Reps and Warranties
5 - Note Sale to Master Servicer 13 - Other or TBD
(2) Property Type Code
MF - Multi-Family OF - Office
RT - Retail MU- Mixed Use
HC - Health Care LO - Lodging
IN - Industrial SS - Self Storage
WH - Warehouse OT - Other
MH - Mobile Home Park
</FN>
Specially Serviced Loan Detail - Part 2
Loan Offering Resolution Site Phase 1 Apprasial Apprasial Other REO
Number Document Strategy Inspection Date Date Value Property
Cross-Reference Code (1) Date Revenue
255999856 174 3 07/01/1998 2,500,000.00
255999846 179 3 07/10/1998 2,300,000.00
255999850 183 3 07/08/1998 2,225,000.00
255999848 185 3 07/20/1998 2,200,000.00
255999859 187 3 07/01/1998 2,100,000.00
255999852 191 3 07/09/1998 1,975,000.00
255999843 194 3 07/12/1998 1,900,000.00
255999838 195 3 07/10/1998 1,900,000.00
255999839 196 3 07/12/1998 1,900,000.00
255999860 197 3 07/30/1998 1,875,000.00
255999847 198 3 07/10/1998 1,875,000.00
255999842 199 3 07/10/1998 1,850,000.00
255999844 200 3 07/30/1998 1,850,000.00
255999849 201 3 07/08/1998 1,850,000.00
255999841 202 3 07/19/1998 1,850,000.00
255999837 203 3 07/01/1998 1,800,000.00
255999855 204 3 07/08/1998 1,800,000.00
255999845 205 3 07/11/1998 1,800,000.00
255999836 206 3 07/17/1998 1,775,000.00
255999858 207 3 07/08/1998 1,750,000.00
255999851 208 3 07/08/1998 1,725,000.00
255999857 209 3 07/18/1998 1,725,000.00
255999840 210 3 07/09/1998 1,700,000.00
255999853 211 3 07/12/1998 1,650,000.00
255999854 212 3 07/01/1998 1,625,000.00
255999830 213 3 07/11/1998 1,625,000.00
Loan Comments from Special Servicer
Number
255999856 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999846 Single tenant in BK filed rejection of lease on this premises, objection filed on behalf of Trust's
secured interest in lease based on unitary nature of lease. Debtor has vacated store and, to
date, has continued to pay rent.
255999850 Single tenant in BK filed rejection of lease on this premises, objection filed on behalf of Trust's
secured interest in lease based on unitary nature of lease. Debtor has vacated store and, to
date, has continued to pay rent.
255999848 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999859 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999852 Single tenant in BK filed rejection of lease on this premises, objection filed on behalf of Trust's
secured interest in lease based on unitary nature of lease. Debtor has vacated store and to
date, has continued to pay rent.
255999843 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999838 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999839 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999860 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999847 Single tenant in BK filed rejection of lease on this premises, objection filed on behalf of Trust's
secured interest in lease based on unitary nature of lease. Debtor has vacated store and, to
date, has continued to pay rent.
255999842 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999844 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999849 Single tenant in BK filed rejection of lease on this premises, objection filed on behalf of Trust's
secured interest in lease based on unitary nature of lease. Debtor has vacated store and, to
date, has continued to pay rent.
255999841 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999837 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999855 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999845 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999836 Single tenant in BK filed rejection of lease on this premises, objection filed on behalf of Trust's
secured interest in lease based on unitary nature of lease. Debtor has vacated store and, to
date, has continued to pay rent.
255999858 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999851 Single tenant in BK filed rejection of lease on this premises, objection filed on behalf of Trust's
secured interest in lease based on unitary nature of lease. Debtor has vacated store and, to
date, has continued to pay rent.
255999857 Single tenant in BK filed rejection of lease on this premises, objection filed on behalf of Trust's
secured interest in lease based on unitary nature of lease. Debtor has vacated store and, to
date, has continued to pay rent.
255999840 Single tenant in BK filed rejection of lease on this premises, objection filed on behalf of Trust's
secured interest in lease based on unitary nature of lease. Debtor has vacated store and, to
date, has continued to pay rent.
255999853 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999854 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
255999830 Single tenant in BK, store not currently on closure list, based on such, anticipated lease
affirmation. Tenant/Debtor's deadline for lease rejections is 2/9/01; assuming no further
continuance of date, should know by then if Debtor proposes any additiona l rejections.
<FN>
(1) Resolution Strategy Code
1 - Modification 6 - DPO 10 - Deed in Lieu Of
2 - Foreclosure 7 - REO Foreclosure
3 - Bankruptcy 8 - Resolved 11 - Full Payoff
4 - Extension 9 - Pending Return 12 - Reps and Warranties
5 - Note Sale to Master Servicer 13 - Other or TBD
</FN>
Modified Loan Detail
No Modified Loans
Liquidated Loan Detail
No Liquidated Loans this Period