SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15 (d) of the
Securities Exchange Act of 1934
Date of Report : July 17, 2001
(Date of earliest event reported)
Commission File No.: 333-62671-01
First Union National Bank-Chase Manhattan Bank
Commercial Mortgage Trust
Commercial Mortgage Pass-Through Certificates
Series 1999-C2
(Exact name of registrant as specified in its charter)
New York (governing law of Pooling and Servicing Agreement)
(State of Incorporation)
52-2178384 52-2178389
52-7000342 52-2178388
(I.R.S. Employer Identification No.)
c/o Wells Fargo Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, Maryland 21044
(Address of principal executive offices) (Zip Code)
(410) 884-2000
Registrant's Full Telephone Number
(Former name, former address and former fiscal year,
if changed since last report)
ITEM 5. Other Events
On July 17, 2001 a distribution was made to holders of First Union National
Bank-Chase Manhattan Bank Commercial Mortgage Trust, Commercial Mortgage Pass-
Through Certificates Series 1999-C2.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits
Item 601(a) of
Regulation S-K
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Commercial Mortgage
Pass-Through Certificates, Series 1999-C2, relating to the
July 17, 2001 distribution.
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
First Union National Bank-Chase Manhattan Bank
Commercial Mortgage Trust
Series 1999-C2
By: Wells Fargo Bank Minnesota, N.A., as Trustee
By: /s/ Sherri Sharps, Vice President
By: Sherri Sharps, Vice President
Date: July 17, 2001
INDEX TO EXHIBITS
Exhibit Number Description
(EX-99.1) Monthly report distributed to holders of Commercial Mortgage
Trust, Series 1999-C2, relating to the July 17, 2001
distribution.
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: 07/17/2001
Record Date: 06/29/2001
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 - 20
Specially Serviced Loan Detail 21 - 31
Modified Loan Detail 32
Liquidated Loan Detail 33
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% 203,500,000.00 174,668,436.09 1,275,728.29
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 7.188823% 41,352,582.00 41,352,582.00 0.00
F 337366AH1 7.188823% 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 1,152,653,257.09 1,275,728.29
Class CUSIP Interest Prepayment Realized Loss/ Total Ending Current
Distribution Penalties Additional Trust Distribution Balance Subordination
Fund Expenses Level (1)
A-1 337366AA6 926,179.38 0.00 0.00 2,201,907.67 173,392,707.80 26.42%
A-2 337366AB4 3,730,879.37 0.00 0.00 3,730,879.37 673,747,967.00 26.42%
B 337366AD0 267,610.28 0.00 0.00 267,610.28 47,260,093.00 22.32%
C 337366AE8 358,940.42 0.00 0.00 358,940.42 62,028,874.00 16.93%
D 337366AF5 86,914.26 0.00 0.00 86,914.26 14,768,779.00 15.65%
E 337366AG3 247,730.34 0.00 0.00 247,730.34 41,352,582.00 12.06%
F 337366AH1 106,170.14 0.00 0.00 106,170.14 17,722,535.00 10.52%
G 337366AJ7 205,039.89 0.00 0.00 205,039.89 41,352,582.00 6.93%
H 337366AK4 58,582.83 0.00 0.00 58,582.83 11,815,024.00 5.90%
J 337366AL2 58,582.82 0.00 0.00 58,582.82 11,815,023.00 4.87%
K 337366AM0 58,582.83 0.00 0.00 58,582.83 11,815,024.00 3.85%
L 337366AN8 58,582.82 0.00 0.00 58,582.82 11,815,023.00 2.82%
M 337366AP3 58,582.83 0.00 0.00 58,582.83 11,815,024.00 1.80%
N 337366AQ1 95,617.55 0.00 0.00 95,617.55 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%
6,317,995.76 0.00 0.00 7,593,724.05 1,151,377,528.80
Original Beginning
Pass-Through Notional Notional
Class CUSIP Rate Amount Amount
IO 337366AC2 0.704122% 1,181,484,821.00 1,152,653,257.09
Ending
Interest Prepayment Total Notional
Class CUSIP Distribution Penalties Distribution Amount
IO 337366AC2 676,340.13 0.00 676,340.13 1,151,377,528.80
<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 858.32155327 6.26893509 4.55125002 0.00000000 0.00000000 852.05261818
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 5.99068614 0.00000000 0.00000000 1,000.00000000
F 337366AH1 1,000.00000000 0.00000000 5.99068587 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 4.62450204 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 975.59717789 0.57244928 0.00000000 974.51741092
Reconciliation Detail
Advance Summary
P & I Advances Outstanding 403,538.66
Servicing Advances Outstanding 914,852.35
Reimbursement for Interest on Advances 182.96
paid from general collections
Reimbursement for Interest on Servicing 0.00
Advances paid from general collections
Aggregate amount of Nonrecoverable Advances 0.00
Servicing Fee Breakdowns
Current Period Accrued Servicing Fees 69,285.62
Less Delinquent Servicing Fees 2,944.21
Less Reductions to Servicing Fees 0.00
Plus Servicing Fees for Delinquent Payments Received 1,460.36
Plus Adjustments for Prior Servicing Calculation 0.00
Total Servicing Fees Collected 67,801.77
Certificate Interest Reconciliation
Class Accrued Net Aggregate Distributable Distributable Additonal Interest Remaining Unpaid
Certificate Prepayment Certificate Certificate Trust Funds Distribution Distributable
Interest Interest Interest Interest Expenses Certificate Interest
Shortfall Adjustment
A-1 926,179.38 0.00 926,179.38 0.00 0.00 926,179.38 0.00
A-2 3,730,879.37 0.00 3,730,879.37 0.00 0.00 3,730,879.37 0.00
IO 676,340.13 0.00 676,340.13 0.00 0.00 676,340.13 0.00
B 267,610.28 0.00 267,610.28 0.00 0.00 267,610.28 0.00
C 358,940.42 0.00 358,940.42 0.00 0.00 358,940.42 0.00
D 86,914.26 0.00 86,914.26 0.00 0.00 86,914.26 0.00
E 247,730.34 0.00 247,730.34 0.00 0.00 247,730.34 0.00
F 106,170.14 0.00 106,170.14 0.00 0.00 106,170.14 0.00
G 205,039.89 0.00 205,039.89 0.00 0.00 205,039.89 0.00
H 58,582.83 0.00 58,582.83 0.00 0.00 58,582.83 0.00
J 58,582.82 0.00 58,582.82 0.00 0.00 58,582.82 0.00
K 58,582.83 0.00 58,582.83 0.00 0.00 58,582.83 0.00
L 58,582.82 0.00 58,582.82 0.00 0.00 58,582.82 0.00
M 58,582.83 0.00 58,582.83 0.00 0.00 58,582.83 0.00
N 102,519.94 0.00 102,519.94 0.00 6,902.40 95,617.55 72,783.74
Total 7,001,238.28 0.00 7,001,238.28 0.00 6,902.40 6,994,335.89 72,783.74
Other Required Information
Available Distribution Amount (1) 8,270,064.18
Aggregate Number of Outstanding Loans 223
Aggregate Unpaid Principal Balance of Loans 1,151,454,996.46
Aggregate Stated Principal Balance of Loans 1,151,377,529.18
Aggregate Amount of Servicing Fee 67,801.77
Aggregate Amount of Special Servicing Fee 6,719.44
Aggregate Amount of Trustee Fee 2,161.23
Aggregate Trust Fund Expenses 182.96
Interest Reserve Deposit 0.00
Interest Reserve Withdrawal 0.00
Specially Serviced Loans not Delinquent
Number of Outstanding Loans 0
Aggregate Unpaid Principal Balance 0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.
Original Subordination Level
Class A-1 25.75% Class G 6.75%
Class A-2 25.75% Class H 5.75%
Class B 21.75% Class J 4.75%
Class C 16.50% Class K 3.75%
Class D 15.25% Class L 2.75%
Class E 11.75% Class M 1.75%
Class F 10.25% Class N 0.00%
Appraisal Reduction Amount
Appraisal Cumulative Date Appraisal
Loan Reduction ASER Reduction
Number Amount Amount Effected
None
Total
Ratings Detail
Original Ratings Current Ratings(1)
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 4,224,228.58 0.37 110 7.4756 1.572132
1,000,001 to 2,000,000 60 85,737,300.40 7.45 126 7.5625 1.389265
2,000,001 to 3,000,000 48 119,486,511.92 10.38 133 7.4338 1.419568
3,000,001 to 4,000,000 19 67,524,680.09 5.86 124 7.5651 1.867630
4,000,001 to 5,000,000 21 93,770,957.76 8.14 100 7.4853 1.519842
5,000,001 to 6,000,000 15 79,979,976.45 6.95 104 7.2209 1.398377
6,000,001 to 7,000,000 10 63,321,034.42 5.50 90 7.3311 1.428973
7,000,001 to 8,000,000 6 45,508,307.26 3.95 111 7.1545 1.704569
8,000,001 to 9,000,000 5 44,109,428.59 3.83 90 7.2621 1.389591
9,000,001 to 10,000,000 3 27,871,450.55 2.42 127 7.0739 1.153143
10,000,001 to 15,000,000 16 190,292,566.73 16.53 89 7.4712 1.334534
15,000,001 to 20,000,000 7 122,416,018.06 10.63 90 7.1939 1.614354
20,000,001 to 25,000,000 4 91,989,805.45 7.99 87 7.4886 1.303841
25,000,001 and greater 3 115,145,262.92 10.00 90 7.1024 1.566523
Totals 223 1,151,377,529.18 100.00 102 7.3606 1.463971
State(3)
# of Scheduled % of Weighted
State Props. Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
Alabama 5 32,916,273.22 2.86 97 7.3391 1.090210
Arizona 5 23,773,578.72 2.06 92 7.5151 1.360119
Arkansas 1 3,681,899.01 0.32 179 7.2350 NAP
California 40 149,228,664.48 12.96 93 7.6748 1.428703
Connecticut 6 52,210,336.17 4.53 95 7.6666 1.323591
Delaware 1 21,680,883.50 1.88 88 6.7500 1.860000
Florida 21 78,858,111.04 6.85 102 7.2960 1.552034
Georgia 17 113,165,860.51 9.83 92 7.4667 1.299289
Hawaii 1 6,157,824.21 0.53 92 6.9100 1.160000
Illinois 10 26,532,920.04 2.30 95 7.0440 1.668714
Indiana 3 16,142,532.71 1.40 91 7.3587 1.295981
Iowa 1 3,952,401.15 0.34 229 8.1100 NAP
Kansas 4 19,961,703.18 1.73 89 6.7811 1.535258
Kentucky 4 5,097,296.19 0.44 151 7.4001 1.242178
Louisiana 2 5,797,020.15 0.50 147 7.8657 1.818692
Maryland 2 9,317,927.86 0.81 114 7.2574 1.260000
Massachusetts 6 23,163,520.87 2.01 112 7.6416 1.461671
Michigan 3 17,917,040.61 1.56 136 7.3938 1.300000
Minnesota 2 13,933,438.28 1.21 88 6.7706 1.580163
Mississippi 1 1,131,487.79 0.10 122 7.4100 1.310000
Missouri 5 27,460,509.61 2.39 95 6.8999 1.752298
Nebraska 8 10,978,719.88 0.95 92 7.6544 1.481537
Nevada 5 34,031,921.43 2.96 100 7.6151 1.186957
New Hampshire 1 2,448,168.17 0.21 227 6.9420 NAP
New Jersey 7 54,173,304.78 4.71 88 6.7464 1.582112
New York 16 66,581,542.68 5.78 94 7.7167 1.765951
North Carolina 21 71,689,062.13 6.23 129 7.3459 1.210175
Ohio 5 11,272,441.06 0.98 125 7.7552 1.231255
Oregon 1 2,564,505.87 0.22 91 7.7500 1.150000
Pennsylvania 9 62,814,738.90 5.46 99 7.2169 1.354229
Rhode Island 1 1,025,727.23 0.09 92 8.5000 1.320000
South Carolina 4 19,025,521.91 1.65 123 8.1034 0.450000
Tennessee 4 10,297,367.02 0.89 141 7.3252 1.562965
Texas 14 83,371,885.24 7.24 97 6.8557 1.769097
Utah 1 3,240,057.42 0.28 94 7.8500 1.200000
Virginia 19 37,320,745.69 3.24 152 7.3263 1.851155
Washington 1 18,117,457.98 1.57 84 7.2130 1.790000
Wisconsin 3 10,343,132.48 0.90 92 7.8592 1.361916
Totals 260 1,151,377,529.18 100.00 102 7.3606 1.463971
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 74,418,223.75 6.46 201 7.2009 NAP
1.19 or less 31 228,351,413.58 19.83 90 7.5855 1.031129
1.20 to 1.24 10 55,897,172.77 4.85 99 7.4316 1.214366
1.25 to 1.29 12 61,488,463.55 5.34 117 7.3173 1.265444
1.30 to 1.34 40 107,390,350.24 9.33 102 7.4395 1.310889
1.35 to 1.39 10 42,896,788.89 3.73 93 7.7540 1.368167
1.40 to 1.44 13 58,148,483.12 5.05 100 7.6026 1.420077
1.45 to 1.49 14 77,334,923.28 6.72 95 7.4607 1.463292
1.50 to 1.54 11 115,302,894.89 10.01 91 7.4428 1.523593
1.55 to 1.59 5 35,697,511.57 3.10 93 7.6353 1.579228
1.60 to 1.69 17 89,298,710.66 7.76 86 6.9929 1.643573
1.7 and greater 33 205,152,592.88 17.82 97 6.9979 2.054394
Totals 223 1,151,377,529.18 100.00 102 7.3606 1.463971
Property Type
Property # of Scheduled % of Weighted
Type Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
Health Care 9 23,680,089.69 2.06 100 7.7302 1.746485
Industrial 13 36,332,882.34 3.16 92 7.6839 1.460928
Lodging 27 180,108,910.69 15.64 110 7.2287 1.564633
Mixed Use 9 42,445,180.83 3.69 92 7.6560 1.471860
Mobile Home Park 3 9,203,307.14 0.80 90 7.5691 1.281276
Multi-Family 85 358,825,456.24 31.16 98 7.4531 1.308353
Office 23 147,146,617.51 12.78 88 7.5728 1.494178
Other 1 1,363,690.93 0.12 262 7.7500 NAP
Retail 89 350,377,341.58 30.43 111 7.1431 1.561481
Self Storage 1 1,894,052.24 0.16 92 7.3750 2.020000
Totals 260 1,151,377,529.18 100.00 102 7.3606 1.463971
Note Rate
Note # of Scheduled % of Weighted
Rate Loans Balance Agg. WAM WAC Avg DSCR(1)
Bal. (2)
6.749% or Less 18 140,284,412.02 12.18 91 6.5527 1.745484
6.750% to 6.999% 21 129,168,644.04 11.22 118 6.8234 1.658030
7.000% to 7.249% 32 173,653,057.92 15.08 105 7.1128 1.584291
7.250% to 7.499% 58 197,998,723.36 17.20 117 7.3680 1.306667
7.500% to 7.749% 36 301,327,159.80 26.17 92 7.6199 1.443916
7.750% to 7.999% 30 108,505,071.87 9.42 96 7.8167 1.377373
8.000% to 8.249% 13 36,856,412.46 3.20 106 8.0701 1.280812
8.250% to 8.499% 7 37,866,459.88 3.29 89 8.2699 1.139618
8.500% to 8.999% 5 19,317,652.25 1.68 103 8.5708 0.685308
9.000% and greater 3 6,399,935.58 0.56 144 9.3436 1.905293
Totals 223 1,151,377,529.18 100.00 102 7.3606 1.463971
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 0 0.00 0.00 0 0.0000 0.000000
25 to 36 months 198 1,027,831,038.74 89.27 98 7.3427 1.476958
37 to 48 months 25 123,546,490.44 10.73 140 7.5093 1.325149
49 months and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 223 1,151,377,529.18 100.00 102 7.3606 1.463971
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 155 988,857,152.57 85.88 89 7.3676 1.462387
109 to 120 months 0 0.00 0.00 0 0.0000 0.000000
121 to 156 months 30 50,078,592.68 4.35 129 7.3236 1.298006
157 to 216 months 7 25,060,361.12 2.18 185 7.1341 NAP
217 to 240 months 5 14,324,984.84 1.24 228 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 1,078,321,091.21 93.65 95 7.3588 1.454839
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 10,009,943.39 0.87 146 8.4476 1.851796
157 to 216 months 12 38,250,369.81 3.32 207 7.0678 1.250000
217 to 240 months 6 17,257,452.34 1.50 224 7.3750 2.030153
241 to 252 months 0 0.00 0.00 0 0.0000 0.000000
253 to 300 months 2 4,535,268.18 0.39 266 7.4003 1.440000
301 and greater 2 3,003,404.25 0.26 324 7.9759 1.040184
Totals 26 73,056,437.97 6.35 211 7.3874 1.697632
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 25,514,597.87 2.22 104 7.4831 1.408858
229 to 240 months 6 19,846,123.89 1.72 179 7.2350 NAP
241 to 264 months 5 45,232,514.90 3.93 110 7.4113 1.153222
265 to 288 months 61 231,901,977.51 20.14 100 7.2831 1.515787
289 to 300 months 2 4,592,118.45 0.40 93 7.9628 1.712977
301 to 348 months 113 751,233,758.59 65.25 90 7.3743 1.451178
349 and greater 0 0.00 0.00 0 0.0000 0.000000
Totals 197 1,078,321,091.21 93.65 95 7.3588 1.454839
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 74,418,223.75 6.46 201 7.2009 NAP
Underwriter's Information 27 33,232,129.78 2.89 121 7.4436 1.310309
1 year or less 159 1,005,688,810.62 87.35 95 7.3616 1.467298
1 to 2 years 10 38,038,365.03 3.30 90 7.5737 1.510270
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
Totals 223 1,151,377,529.18 100.00 102 7.3606 1.463971
<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 the related
mortgage loan 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 273,776.48 80,688.50 6.750%
265300078 2 Various Various CA 233,601.70 31,434.11 7.610%
265999996 3 MF Newnan GA 177,330.14 0.00 7.050%
480000004 4 LO Hoover AL 150,521.00 36,998.72 7.400%
480000005 5 OF Los Angeles CA 165,513.92 18,682.97 8.250%
480000006 6 MF Smyrna GA 140,961.34 18,821.28 7.650%
480000007 7 RT Amarillo TX 117,669.80 23,036.17 6.570%
480000008 8 OF Stamford CT 126,044.88 16,823.16 7.720%
480000009 9 RT South Plainfield NJ 102,539.54 19,941.51 6.570%
480000010 10 RT Lewisville TX 101,273.62 19,695.31 6.570%
480000011 11 LO Seattle WA 109,076.05 29,118.47 7.213%
265300024 12 RT Phoenix AZ 104,247.68 14,638.79 7.500%
265300057 13 MF Bellflower CA 96,954.57 13,521.32 7.500%
265300050 14 MF Henderson NV 94,495.40 13,749.04 7.370%
265300048 15 MF New York NY 96,101.21 12,625.22 7.700%
265300038 16 MF Philadelphia PA 91,881.47 12,110.02 7.690%
480000017 17 RT Allentown PA 81,640.30 14,342.15 6.950%
480000018 18 OF Marlboro NJ 74,218.82 14,776.37 6.500%
480000019 19 MF Raleigh NC 81,987.71 13,118.74 7.375%
265999976 20 LO Charleston SC 89,422.42 15,257.10 8.500%
480000021 21 RT Novi MI 77,984.78 10,451.08 7.600%
255999863 22 OF Maryland Heights MO 68,600.00 0.00 6.860%
480000023 23 RT Philadelphia PA 65,129.34 10,706.18 7.275%
480000024 24 MF Roswell GA 67,163.20 8,967.68 7.650%
480000025 25 MF Clarkston GA 66,210.62 8,972.02 7.550%
265300045 26 MF Various CA 66,584.11 8,916.25 7.625%
480000027 27 RT Derby CT 68,236.50 8,620.86 7.875%
255999598 28 MF Matawan NJ 62,008.96 9,616.49 7.240%
480000029 29 MF Largo FL 64,096.10 8,558.16 7.650%
480000030 30 OF New York NY 64,528.87 8,371.31 7.700%
355132452 31 MF Charlotte NC 52,672.17 23,661.78 6.800%
480000032 32 RT Miami FL 55,392.40 9,468.00 7.050%
480000033 33 MF Atlanta GA 56,480.42 9,037.35 7.375%
480000034 34 RT Minnetonka MN 48,771.24 9,484.85 6.570%
480000035 35 MF Clearwater FL 56,772.62 7,580.33 7.650%
265300042 36 MF Las Vegas NV 57,096.55 7,380.55 7.750%
255999747 37 OF Various PA 50,902.88 11,000.46 7.000%
265300018 38 MF Indianapolis IN 53,658.00 8,012.91 7.340%
480000039 39 LO Kissimmee FL 45,822.48 11,956.72 7.000%
825999751 40 RT Norwalk CT 49,698.90 8,836.15 7.750%
480000041 41 RT Oxnard CA 41,841.99 8,137.28 6.570%
480000042 42 RT Wichita KS 41,841.99 8,137.28 6.570%
480000043 43 MF Pikesville MD 46,702.63 7,472.82 7.375%
265300052 44 RT Auburn MA 45,714.95 5,974.66 7.700%
265300025 45 RT Cerritos CA 44,242.78 5,634.55 7.780%
265300007 46 MF Various IL 40,352.12 9,029.62 7.470%
480000047 47 MF Fayetteville NC 41,149.59 5,576.07 7.550%
480000048 48 OF New York NY 38,542.12 6,428.59 7.125%
265300060 49 OF New York NY 40,725.11 5,305.32 7.710%
255999680 50 RT Lafayette IN 37,842.10 9,116.92 7.375%
265300016 51 MF Ewa HI 35,493.59 6,040.37 6.910%
480000052 52 RT Manchester MO 33,580.20 6,530.55 6.570%
255999829 53 RT Norwalk CT 36,404.46 5,965.70 7.125%
825999708 54 LO Raleigh NC 34,231.77 0.00 7.235%
265999995 55 RT Mission Viejo CA 38,910.33 5,326.78 7.625%
255999783 56 LO Tampa FL 34,424.65 8,850.58 7.100%
255999600 57 LO Gastonia NC 35,290.19 8,043.99 7.625%
480000058 58 RT Dallas TX 30,648.59 5,960.43 6.570%
480000059 59 MF Smyrna GA 35,803.68 4,780.54 7.650%
265300073 60 MF Euless TX 32,386.23 4,947.12 7.200%
480000061 61 MF Charlotte NC 33,971.62 4,603.40 7.550%
825999870 62 RT Chesapeake VA 29,383.62 9,517.15 6.750%
255999781 63 LO Sarasota FL 30,867.59 7,936.06 7.100%
255999950 64 MF Wallkill NY 33,047.24 4,710.34 7.500%
265999999 65 HC New Rochelle NY 39,123.93 17,272.29 9.375%
255999936 66 MH Monticello MN 29,939.96 7,585.64 7.125%
265300066 67 MF Grand Island NE 31,953.06 4,441.71 7.510%
265300010 68 OF Boston MA 33,428.54 6,465.07 7.930%
480000069 69 RT Wichita KS 27,583.73 5,364.39 6.570%
255999917 70 MF Tallahassee FL 28,838.21 4,796.55 6.875%
480000071 71 IN Exton PA 29,773.09 7,090.06 7.250%
480000072 72 RT Wichita KS 27,183.97 5,286.64 6.570%
480000073 73 MF Cincinnati OH 32,960.20 4,021.54 8.000%
245114243 74 LO Alexandria VA 29,533.08 9,774.79 7.375%
255999833 75 MF Roselle Park NJ 24,749.99 5,630.54 6.125%
255999780 76 LO Knoxville TN 28,297.66 7,275.32 7.100%
265999981 77 MU Monroe CT 29,749.65 4,438.77 7.375%
255999948 78 HC Macon GA 24,860.65 7,549.29 6.500%
480000079 79 MF Lutz FL 27,791.67 3,710.76 7.650%
255999726 80 HC Various GA 26,713.40 9,883.02 7.625%
480000081 81 OF Wellesley MA 28,140.13 3,534.17 7.800%
265300033 82 IN Green Bay WI 28,218.55 3,503.24 7.875%
480000083 83 IN Exton PA 25,394.69 6,047.41 7.250%
480000084 84 RT Joplin MO 23,186.33 4,509.19 6.570%
265999978 85 RT Orange CA 26,764.80 3,301.42 7.500%
480000086 86 OF Atlanta GA 27,594.60 3,476.33 7.900%
825999709 87 LO Hilton Head SC 23,236.11 0.00 7.235%
265300029 88 OF Fenton MO 26,041.50 5,325.57 7.730%
245114242 89 LO Alexandria VA 24,193.28 8,007.43 7.375%
265300040 90 RT Las Vegas NV 27,538.64 4,906.08 8.250%
480000091 91 OF Pasadena CA 26,549.73 3,306.28 7.920%
825999748 92 RT Davenport IA 26,749.15 5,548.85 8.110%
255999954 93 RT San Diego CA 24,184.31 3,784.92 7.250%
480000094 94 MF Marietta GA 25,538.29 3,409.89 7.650%
825999697 95 LO Little Rock AR 22,198.78 0.00 7.235%
265300000 96 OF Bronx NY 25,073.87 3,224.41 7.750%
265300034 97 IN Green Bay WI 23,806.01 7,784.33 7.830%
265300044 98 RT Flower Mound TX 23,836.04 3,055.34 7.760%
480000099 99 IN North Haven CT 23,732.63 3,003.01 7.910%
480000100 100 IN Vernon CA 24,023.17 2,810.14 8.020%
245114332 101 LO Asheville NC 22,282.38 8,023.66 7.810%
265300058 102 RT San Francisco CA 23,888.51 2,753.23 8.090%
480000103 103 RT Baton Rouge LA 23,581.24 2,590.16 8.200%
255999931 104 RT Scarsdale & New R NY 19,890.06 3,395.53 7.000%
480000105 105 RT Philadelphia PA 18,892.86 3,483.77 6.750%
480000106 106 OF Draper UT 21,212.52 2,621.36 7.850%
255999965 107 MF Boone NC 19,189.78 4,662.85 7.250%
255999563 108 HC Statesville NC 18,588.27 3,139.15 7.125%
825999678 109 LO Sparks NV 17,375.22 0.00 7.235%
480000110 110 OF Southborough MA 16,790.61 12,384.30 7.125%
825999696 111 LO Mobile AL 16,908.42 0.00 7.235%
255999804 112 HC Burlington NC 17,585.27 3,039.11 7.000%
825999591 113 RT Commerce Townsh MI 17,049.61 4,256.28 6.942%
265300069 114 MU Savannah GA 21,364.81 3,299.50 8.750%
480000115 115 OF Las Vegas NV 19,640.92 2,372.02 8.000%
480000116 116 OF Carpinteria CA 18,625.80 2,436.72 7.750%
265999979 117 MF Denton TX 19,210.69 2,361.99 8.000%
255999650 118 RT Ft. Meyers FL 15,534.95 6,638.60 7.000%
825999914 119 RT Colleyville TX 14,791.62 6,718.38 6.700%
265300074 120 MF Fort Worth TX 17,110.81 2,409.71 7.470%
480000121 121 MF Charlotte NC 17,202.39 2,331.04 7.550%
825999588 122 RT Holland MI 15,474.97 3,863.18 6.942%
245114238 123 LO Fredericksburg VA 15,909.96 5,265.84 7.375%
265300081 124 MF Los Angeles CA 17,054.39 2,856.23 7.750%
825999906 125 RT Pembroke Pines FL 14,186.21 6,467.44 6.750%
25-5999947 126 LO Richmond VA 14,489.76 6,241.21 6.875%
825999874 127 RT York PA 14,584.41 6,662.73 7.020%
265999982 128 RT Medford OR 16,584.60 3,431.61 7.750%
255999933 129 MF Orange NJ 16,584.83 2,192.34 7.750%
255999782 130 LO Mobile AL 14,892.01 3,828.74 7.100%
265300008 131 MF St. Augustine Beach FL 15,482.55 2,342.29 7.300%
825114249 132 RT Franklin TN 14,418.83 5,845.52 7.125%
265300041 133 MU Lawrenceville GA 16,792.22 1,992.15 8.000%
825114317 134 RT Yarmouth MA 15,258.69 3,179.80 7.375%
825999895 135 RT Dallas TX 13,544.11 6,124.56 6.750%
265300013 136 MF San Francisco CA 15,422.22 3,422.06 7.500%
825999574 137 RT Claremont NH 14,181.69 3,290.50 6.942%
265300064 138 MF North Platte NE 15,503.38 2,155.08 7.510%
265300062 139 MH Ranch Mirage CA 15,996.50 2,057.09 7.750%
265300028 140 MF Grand Prairie TX 15,187.28 2,217.73 7.375%
265300055 141 IN Phoenix AZ 15,627.30 2,093.35 7.640%
245114237 142 LO Shreveport LA 14,464.12 4,787.30 7.375%
265300032 143 IN Green Bay WI 15,802.39 1,961.81 7.875%
265300017 144 MF Phoenix AZ 14,762.62 2,179.64 7.375%
825999929 145 RT Oviedo FL 12,787.23 5,328.44 6.688%
265300035 146 MF Topeka KS 16,315.15 2,808.55 8.375%
825999592 147 RT Ironton OH 13,383.11 3,105.20 6.942%
480000148 148 RT Various NY 14,901.40 1,840.45 7.875%
265999990 149 MF Arlington VA 14,395.46 1,902.92 7.750%
245114239 150 LO Charlotte NC 13,306.30 4,404.09 7.375%
255999890 151 MU Livingston NJ 12,687.19 3,272.80 7.040%
265999998 152 MF Los Angeles CA 13,231.07 1,963.78 7.375%
265300019 153 RT Commack NY 14,161.95 2,697.16 8.050%
265300047 154 RT Copperas Cove TX 14,030.01 1,686.02 7.960%
255999651 155 RT Montgomery AL 11,678.37 4,990.56 7.000%
480000156 156 OF Pasadena CA 14,105.73 1,582.38 8.190%
255999966 157 RT East Northport NY 11,733.56 2,061.95 6.875%
265300022 158 MF Nashville TN 12,350.89 1,866.60 7.270%
265300014 159 HC Woodstock VA 13,448.84 1,901.38 8.250%
265300020 160 SS Charlottesville VA 11,666.91 4,292.43 7.375%
245114188 161 MF Long Branch NJ 12,093.30 1,849.93 7.470%
255999988 162 MF Radford VA 10,987.88 1,944.16 6.875%
265300051 163 MF Chesapeake VA 13,052.12 2,246.84 8.375%
265999993 164 IN North Miami FL 11,957.16 2,492.28 7.750%
265999991 165 IN Margate FL 11,921.40 1,582.97 7.750%
265999975 166 MF Omaha NE 12,801.06 1,397.09 8.375%
265300026 167 HC Charlottesville VA 12,520.65 1,377.78 8.250%
815114264 168 RT Tallahassee FL 10,581.90 3,803.87 7.250%
825999776 169 RT Lansdowne MD 9,720.56 4,335.61 6.740%
480000170 170 RT Winter Park FL 9,674.99 1,856.56 6.630%
255999603 171 LO Asheville NC 11,446.14 3,778.25 8.150%
265300049 172 MH Hamilton OH 12,186.41 1,947.01 8.625%
255999951 173 MF New Windsor NY 10,260.43 1,550.12 7.375%
255999856 174 RT Wilson NC 10,140.74 2,388.63 7.410%
825999949 175 RT Tarboro NC 9,564.30 3,432.99 7.125%
265999977 176 RT New York NY 11,061.77 2,093.16 8.120%
265300065 177 MF Norfolk NE 9,831.71 1,366.68 7.510%
265300039 178 MF Sarasota FL 10,488.21 1,945.76 8.080%
255999846 179 RT Santa Rosa CA 9,329.48 2,197.54 7.410%
825999797 180 RT Rocky Mount VA 8,530.65 2,491.93 7.000%
265300063 181 MF Marietta GA 9,906.02 1,194.27 7.950%
245114240 182 LO Mount Sterling KY 8,870.87 2,936.06 7.375%
255999850 183 RT Riverside CA 9,025.26 2,125.88 7.410%
265999983 184 MF Bronx NY 9,491.51 1,254.67 7.750%
255999848 185 RT Richmond VA 8,923.86 2,101.98 7.410%
255999987 186 MF Radford VA 7,991.19 1,413.93 6.875%
255999859 187 RT Garner NC 8,518.22 2,006.45 7.410%
255999843 194 RT Forsyth IL 7,706.97 1,815.35 7.410%
255999838 195 RT Owensboro KY 7,706.97 1,815.35 7.410%
255999839 196 RT Peru IL 7,706.97 1,815.35 7.410%
255999860 197 RT Dothan AL 7,605.56 1,791.47 7.410%
255999847 198 RT Evansville IN 7,605.56 1,791.47 7.410%
255999842 199 RT Hopkinsville KY 7,504.15 1,767.58 7.410%
255999844 200 RT Tallahassee FL 7,504.15 1,767.58 7.410%
255999849 201 RT Visalia CA 7,504.15 1,767.58 7.410%
255999841 202 RT Pikeville KY 7,402.74 1,743.70 7.410%
255999837 203 RT Albany GA 7,301.34 1,719.80 7.410%
255999855 204 RT Heath OH 7,301.34 1,719.80 7.410%
255999845 205 RT Marion IL 7,301.34 1,719.80 7.410%
255999836 206 RT Temple TX 7,199.93 1,695.92 7.410%
255999858 207 RT Zanesville OH 7,098.52 1,672.04 7.410%
255999851 208 RT Fresno CA 6,997.11 1,648.15 7.410%
255999857 209 RT Jackson MS 6,997.11 1,648.15 7.410%
255999840 210 RT Modesto CA 6,895.71 1,624.26 7.410%
255999853 211 RT Champaign IL 6,692.89 1,576.49 7.410%
255999854 212 RT Sanford NC 6,591.48 1,552.61 7.410%
255999830 213 RT Moberly MO 6,591.48 1,552.61 7.410%
895096319 214 MF Knoxville TN 7,886.13 742.15 8.900%
265300027 215 RT Pawtucket RI 7,280.08 2,049.02 8.500%
805114051 216 RT Ormond Beach FL 7,662.97 2,683.56 9.125%
255999970 217 MF Radford VA 5,993.39 1,060.45 6.875%
825999672 218 LO Lumberton NC 5,705.29 0.00 7.235%
265300054 219 IN Phoenix AZ 5,625.83 753.60 7.640%
255999986 220 MF Radford VA 4,320.22 764.41 6.875%
265300031 221 MF Corpus Christi TX 4,599.32 644.79 7.500%
255999969 222 MF Radford VA 2,880.15 509.60 6.875%
265300012 223 RT Douglasville GA 3,203.95 413.15 9.500%
Totals 7,072,685.16 1,275,728.29
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 48,671,374.44 48,590,685.94 07/10/2001
265300078 N/A 04/01/2009 N 36,836,011.09 36,804,576.98 07/01/2001
265999996 N/A 01/01/2009 N 29,750,000.00 29,750,000.00 07/01/2001
480000004 N/A 06/10/2008 N 24,408,810.33 24,371,811.61 07/10/2001
480000005 N/A 10/01/2008 N 24,074,751.33 24,056,068.36 07/01/2001
480000006 N/A 03/10/2009 N 22,111,582.37 22,092,761.09 07/10/2001
480000007 11/10/2008 11/10/2028 N 21,492,200.56 21,469,164.39 07/10/2001
480000008 N/A 12/10/2008 N 19,592,467.83 19,575,644.67 07/10/2001
480000009 12/10/2008 12/10/2028 N 18,728,682.40 18,708,740.89 07/10/2001
480000010 12/10/2008 12/10/2028 N 18,497,464.42 18,477,769.11 07/10/2001
480000011 07/10/2008 11/10/2023 N 18,146,576.45 18,117,457.98 07/10/2001
265300024 N/A 03/01/2009 N 16,679,629.00 16,664,990.21 07/01/2001
265300057 N/A 04/01/2009 N 15,512,731.20 15,499,209.88 07/01/2001
265300050 N/A 04/01/2009 N 15,385,954.36 15,372,205.32 07/01/2001
265300048 N/A 03/01/2009 N 14,976,812.15 14,964,186.93 07/01/2001
265300038 N/A 03/01/2009 N 14,337,810.54 14,325,700.52 07/01/2001
480000017 08/10/2008 08/10/2028 N 14,096,167.22 14,081,825.07 07/10/2001
480000018 N/A 12/10/2005 N 13,701,936.54 13,687,160.17 07/10/2001
480000019 N/A 04/10/2009 N 13,340,373.49 13,327,254.75 07/10/2001
265999976 N/A 12/01/2008 N 12,624,341.30 12,609,084.20 07/01/2001
480000021 N/A 05/10/2009 N 12,313,385.96 12,302,934.88 07/10/2001
255999863 N/A 09/01/2009 N 12,000,000.00 12,000,000.00 07/01/2001
480000023 N/A 03/10/2013 N 10,742,984.54 10,732,278.36 07/10/2001
480000024 N/A 03/10/2009 N 10,535,403.27 10,526,435.59 07/10/2001
480000025 N/A 06/10/2009 N 10,523,543.00 10,514,570.98 07/10/2001
265300045 N/A 04/01/2009 N 10,478,811.20 10,469,894.95 07/01/2001
480000027 N/A 01/10/2004 N 10,397,943.01 10,389,322.15 07/10/2001
255999598 01/01/2009 01/21/2029 N 10,277,727.57 10,268,111.08 07/01/2001
480000029 N/A 03/10/2009 N 10,054,289.79 10,045,731.63 07/10/2001
480000030 N/A 05/10/2009 N 10,056,446.78 10,048,075.47 07/10/2001
355132452 N/A 08/01/2018 N 9,295,089.47 9,271,427.69 07/01/2001
480000032 N/A 07/10/2008 N 9,428,493.03 9,419,025.03 07/10/2001
480000033 N/A 04/10/2009 N 9,190,035.18 9,180,997.83 07/10/2001
480000034 12/10/2008 12/10/2028 N 8,907,989.43 8,898,504.58 07/10/2001
480000035 N/A 03/10/2009 N 8,905,508.41 8,897,928.08 07/10/2001
265300042 N/A 03/01/2009 N 8,840,756.84 8,833,376.29 07/01/2001
255999747 N/A 07/01/2008 N 8,726,207.50 8,715,207.04 07/01/2001
265300018 N/A 02/01/2009 N 8,772,425.51 8,764,412.60 07/01/2001
480000039 N/A 11/10/2008 N 7,855,281.51 7,843,324.79 07/10/2001
825999751 N/A 01/01/2019 N 7,695,314.21 7,686,478.06 07/01/2001
480000041 12/10/2008 12/10/2028 N 7,642,373.42 7,634,236.14 07/10/2001
480000042 12/10/2008 12/10/2028 N 7,642,373.42 7,634,236.14 07/10/2001
480000043 N/A 04/10/2009 N 7,599,072.05 7,591,599.23 07/10/2001
265300052 N/A 04/01/2009 N 7,124,407.56 7,118,432.90 07/01/2001
265300025 N/A 04/01/2009 N 6,824,079.19 6,818,444.64 07/01/2001
265300007 N/A 02/01/2009 N 6,482,268.55 6,473,238.93 07/01/2001
480000047 N/A 06/10/2009 N 6,540,332.76 6,534,756.69 07/10/2001
480000048 N/A 07/10/2008 N 6,491,304.96 6,484,876.37 07/10/2001
265300060 N/A 04/01/2009 N 6,338,538.70 6,333,233.38 07/01/2001
255999680 N/A 07/01/2008 N 6,157,359.29 6,148,242.37 07/01/2001
265300016 N/A 03/01/2009 N 6,163,864.58 6,157,824.21 07/01/2001
480000052 12/10/2008 12/10/2028 N 6,133,369.79 6,126,839.24 07/10/2001
255999829 N/A 10/01/2008 N 6,131,278.18 6,125,312.48 07/01/2001
825999708 N/A 06/01/2016 N 5,677,694.73 5,677,694.73 07/01/2001
265999995 N/A 01/01/2009 N 6,123,592.89 6,118,266.11 07/01/2001
255999783 N/A 09/01/2008 N 5,818,251.47 5,809,400.89 07/01/2001
255999600 N/A 06/01/2008 N 5,553,866.53 5,545,822.54 07/01/2001
480000058 12/10/2008 12/10/2028 N 5,597,916.80 5,591,956.37 07/10/2001
480000059 N/A 03/10/2009 N 5,616,263.31 5,611,482.77 07/10/2001
265300073 N/A 05/01/2009 N 5,397,705.63 5,392,758.51 07/01/2001
480000061 N/A 06/10/2009 N 5,399,462.67 5,394,859.27 07/10/2001
825999870 N/A 10/01/2018 N 5,223,754.38 5,214,237.23 07/01/2001
255999781 N/A 09/01/2008 N 5,217,057.55 5,209,121.49 07/01/2001
255999950 N/A 01/01/2009 N 5,287,557.88 5,282,847.54 07/01/2001
265999999 N/A 01/01/2014 N 5,007,862.44 4,990,590.15 07/01/2001
255999936 N/A 10/01/2008 N 5,042,519.34 5,034,933.70 07/01/2001
265300066 N/A 04/01/2009 N 5,105,682.02 5,101,240.31 07/01/2001
265300010 N/A 04/01/2009 N 5,058,543.49 5,052,078.42 07/01/2001
480000069 12/10/2008 12/10/2028 N 5,038,125.05 5,032,760.66 07/10/2001
255999917 N/A 10/01/2008 N 5,033,578.57 5,028,782.02 07/01/2001
480000071 N/A 02/10/2009 N 4,927,959.14 4,920,869.08 07/10/2001
480000072 12/10/2008 12/10/2028 N 4,965,108.80 4,959,822.16 07/10/2001
480000073 N/A 12/10/2008 N 4,944,030.31 4,940,008.77 07/10/2001
245114243 N/A 03/01/2020 N 4,805,382.11 4,795,607.32 07/01/2001
255999833 N/A 11/01/2008 N 4,848,976.86 4,843,346.32 07/01/2001
255999780 N/A 09/01/2008 N 4,782,702.44 4,775,427.12 07/01/2001
265999981 N/A 12/01/2008 N 4,840,621.22 4,836,182.45 07/01/2001
255999948 N/A 10/01/2008 N 4,589,657.67 4,582,108.38 07/01/2001
480000079 N/A 03/10/2009 N 4,359,477.31 4,355,766.55 07/10/2001
255999726 N/A 07/01/2008 N 4,204,076.73 4,194,193.71 07/01/2001
480000081 N/A 05/10/2009 N 4,329,250.86 4,325,716.69 06/10/2001
265300033 N/A 03/01/2009 N 4,299,969.16 4,296,465.92 07/01/2001
480000083 N/A 02/10/2009 N 4,203,259.21 4,197,211.80 07/10/2001
480000084 12/10/2008 12/10/2028 N 4,234,945.73 4,230,436.54 07/10/2001
265999978 N/A 12/01/2008 N 4,282,367.31 4,279,065.89 07/01/2001
480000086 N/A 12/10/2008 N 4,191,585.28 4,188,108.95 07/10/2001
825999709 N/A 06/01/2016 N 3,853,950.37 3,853,950.37 07/01/2001
265300029 N/A 04/01/2009 N 4,042,665.28 4,037,339.71 07/01/2001
245114242 N/A 03/01/2020 N 3,936,533.22 3,928,525.79 07/01/2001
265300040 N/A 03/01/2009 N 4,005,620.29 4,000,714.21 07/01/2001
480000091 N/A 01/10/2009 N 4,022,686.08 4,019,379.80 07/10/2001
825999748 N/A 08/01/2020 N 3,957,950.00 3,952,401.15 07/01/2001
255999954 N/A 11/01/2008 N 4,002,920.11 3,999,135.19 07/01/2001
480000094 N/A 03/10/2009 N 4,006,006.13 4,002,596.24 07/10/2001
825999697 N/A 06/01/2016 N 3,681,899.01 3,681,899.01 07/01/2001
265300000 N/A 04/01/2009 N 3,882,406.45 3,879,182.04 07/01/2001
265300034 N/A 04/01/2009 N 3,648,429.91 3,640,645.58 07/01/2001
265300044 N/A 04/01/2009 N 3,685,986.14 3,682,930.80 07/01/2001
480000099 N/A 11/10/2008 N 3,600,399.37 3,597,396.36 07/10/2001
480000100 N/A 05/10/2009 N 3,594,488.77 3,591,678.63 07/10/2001
245114332 N/A 05/01/2008 N 3,423,668.82 3,415,645.16 06/01/2001
265300058 N/A 04/01/2009 N 3,543,412.66 3,540,659.43 07/01/2001
480000103 N/A 06/10/2009 N 3,450,912.96 3,448,322.80 07/10/2001
255999931 N/A 10/01/2008 N 3,409,724.75 3,406,329.22 07/01/2001
480000105 N/A 11/10/2008 N 3,358,731.40 3,355,247.63 07/10/2001
480000106 N/A 05/10/2009 N 3,242,678.78 3,240,057.42 06/10/2001
255999965 N/A 11/01/2023 N 3,176,240.10 3,171,577.25 07/01/2001
255999563 N/A 05/01/2008 N 3,130,656.56 3,127,517.41 07/01/2001
825999678 N/A 06/01/2016 N 2,881,860.22 2,881,860.22 07/01/2001
480000110 N/A 08/10/2013 N 2,827,892.20 2,815,507.90 07/10/2001
825999696 N/A 06/01/2016 N 2,804,437.10 2,804,437.10 07/01/2001
255999804 N/A 08/01/2008 N 3,014,617.96 3,011,578.85 07/01/2001
825999591 N/A 06/01/2020 N 2,947,209.61 2,942,953.33 07/01/2001
265300069 N/A 04/01/2009 N 2,930,030.64 2,926,731.14 07/01/2001
480000115 N/A 02/10/2009 N 2,946,137.41 2,943,765.39 07/10/2001
480000116 N/A 02/10/2009 N 2,883,994.42 2,881,557.70 07/10/2001
265999979 N/A 11/01/2008 N 2,881,602.96 2,879,240.97 07/01/2001
255999650 N/A 08/01/2013 N 2,663,134.76 2,656,496.16 07/01/2001
825999914 N/A 11/01/2018 N 2,649,245.09 2,642,526.71 07/01/2001
265300074 N/A 04/01/2009 N 2,748,725.04 2,746,315.33 07/01/2001
480000121 N/A 06/10/2009 N 2,734,154.25 2,731,823.21 07/10/2001
825999588 N/A 06/01/2020 N 2,675,015.58 2,671,152.40 07/01/2001
245114238 N/A 03/01/2020 N 2,588,739.21 2,583,473.37 07/01/2001
265300081 N/A 05/01/2009 N 2,640,680.49 2,637,824.26 07/01/2001
825999906 N/A 09/01/2018 N 2,521,993.71 2,515,526.27 07/01/2001
25-5999947 N/A 11/01/2008 N 2,529,120.90 2,522,879.69 07/01/2001
825999874 N/A 12/01/2013 N 2,493,062.13 2,486,399.40 07/01/2001
265999982 N/A 02/01/2009 N 2,567,937.48 2,564,505.87 07/01/2001
255999933 N/A 12/01/2008 N 2,567,974.33 2,565,781.99 07/01/2001
255999782 N/A 09/01/2008 N 2,516,959.30 2,513,130.56 07/01/2001
265300008 N/A 02/01/2009 N 2,545,076.16 2,542,733.87 07/01/2001
825114249 N/A 12/01/2018 N 2,428,433.97 2,422,588.45 07/01/2001
265300041 N/A 04/01/2009 N 2,518,832.90 2,516,840.75 07/01/2001
825114317 N/A 01/01/2019 N 2,482,769.51 2,479,589.71 07/01/2001
825999895 N/A 10/01/2018 N 2,407,842.63 2,401,718.07 07/01/2001
265300013 N/A 02/01/2009 N 2,467,555.87 2,464,133.81 07/01/2001
825999574 N/A 06/01/2020 N 2,451,458.67 2,448,168.17 07/01/2001
265300064 N/A 04/01/2009 N 2,477,237.71 2,475,082.63 07/01/2001
265300062 N/A 04/01/2009 N 2,476,876.92 2,474,819.83 07/01/2001
265300028 N/A 03/01/2009 N 2,471,151.38 2,468,933.65 07/01/2001
265300055 N/A 03/01/2009 N 2,454,549.07 2,452,455.72 06/01/2001
245114237 N/A 03/01/2020 N 2,353,484.65 2,348,697.35 07/01/2001
265300032 N/A 03/01/2009 N 2,407,982.79 2,406,020.98 07/01/2001
265300017 N/A 02/01/2009 N 2,402,052.93 2,399,873.29 07/01/2001
825999929 N/A 08/01/2018 N 2,294,530.99 2,289,202.55 06/01/2001
265300035 N/A 03/01/2009 N 2,337,692.77 2,334,884.22 07/01/2001
825999592 N/A 06/01/2020 N 2,313,414.99 2,310,309.79 07/01/2001
480000148 N/A 04/10/2009 N 2,270,689.20 2,268,848.75 07/10/2001
265999990 N/A 12/01/2008 N 2,228,974.42 2,227,071.50 07/01/2001
245114239 N/A 03/01/2020 N 2,165,093.28 2,160,689.19 07/01/2001
255999890 N/A 11/01/2008 N 2,162,588.95 2,159,316.15 07/01/2001
265999998 N/A 01/01/2009 N 2,152,852.12 2,150,888.34 07/01/2001
265300019 N/A 02/01/2009 N 2,111,097.94 2,108,400.78 07/01/2001
265300047 N/A 04/01/2009 N 2,115,076.49 2,113,390.47 07/01/2001
255999651 N/A 08/01/2013 N 2,002,006.77 1,997,016.21 07/01/2001
480000156 N/A 03/10/2009 N 2,066,773.77 2,065,191.39 07/10/2001
255999966 N/A 12/01/2008 N 2,048,040.11 2,045,978.16 07/01/2001
265300022 N/A 03/01/2009 N 2,038,661.98 2,036,795.38 07/01/2001
265300014 N/A 02/01/2009 N 1,956,195.57 1,954,294.19 07/01/2001
265300020 N/A 03/01/2009 N 1,898,344.67 1,894,052.24 07/01/2001
245114188 N/A 03/01/2028 N 1,942,698.11 1,940,848.18 07/01/2001
255999988 N/A 11/01/2008 N 1,917,884.55 1,915,940.39 07/01/2001
265300051 N/A 03/01/2009 N 1,870,154.22 1,867,907.38 07/01/2001
265999993 N/A 03/01/2009 N 1,851,430.55 1,848,938.27 07/01/2001
265999991 N/A 03/01/2009 N 1,845,894.08 1,844,311.11 07/01/2001
265999975 N/A 11/01/2008 N 1,834,181.61 1,832,784.52 07/01/2001
265300026 N/A 03/01/2009 N 1,821,184.78 1,819,807.00 07/01/2001
815114264 N/A 05/01/2018 N 1,751,486.71 1,747,682.84 07/01/2001
825999776 N/A 12/01/2018 N 1,730,664.24 1,726,328.63 07/01/2001
480000170 N/A 11/10/2008 N 1,751,129.60 1,749,273.04 06/10/2001
255999603 N/A 06/01/2008 N 1,685,320.74 1,681,542.49 07/01/2001
265300049 N/A 04/01/2009 N 1,695,500.62 1,693,553.61 07/01/2001
255999951 N/A 10/01/2005 N 1,669,493.74 1,667,943.62 07/01/2001
255999856 N/A 09/01/2011 N 1,642,225.72 1,639,837.09 06/01/2001
825999949 N/A 07/01/2018 N 1,610,829.05 1,607,396.06 06/01/2001
265999977 N/A 12/01/2008 N 1,634,744.50 1,632,651.34 07/01/2001
265300065 N/A 04/01/2009 N 1,570,979.10 1,569,612.42 07/01/2001
265300039 N/A 04/01/2009 N 1,557,654.33 1,555,708.57 07/01/2001
255999846 N/A 09/01/2011 N 1,510,847.70 1,508,650.16 06/01/2001
825999797 N/A 05/01/2018 N 1,462,396.70 1,459,904.77 06/01/2001
265300063 N/A 04/01/2009 N 1,495,247.88 1,494,053.61 07/01/2001
245114240 N/A 03/01/2020 N 1,443,395.38 1,440,459.32 07/01/2001
255999850 N/A 09/01/2011 N 1,461,580.88 1,459,455.00 06/01/2001
265999983 N/A 12/01/2008 N 1,469,653.60 1,468,398.93 07/01/2001
255999848 N/A 09/01/2011 N 1,445,158.82 1,443,056.84 06/01/2001
255999987 N/A 11/01/2008 N 1,394,825.10 1,393,411.17 07/01/2001
255999859 N/A 09/01/2011 N 1,379,469.62 1,377,463.17 06/01/2001
255999843 N/A 09/01/2011 N 1,248,091.56 1,246,276.21 06/01/2001
255999838 N/A 09/01/2011 N 1,248,091.56 1,246,276.21 06/01/2001
255999839 N/A 09/01/2011 N 1,248,091.56 1,246,276.21 06/01/2001
255999860 N/A 09/01/2011 N 1,231,669.21 1,229,877.74 06/01/2001
255999847 N/A 09/01/2011 N 1,231,669.21 1,229,877.74 06/01/2001
255999842 N/A 09/01/2011 N 1,215,247.14 1,213,479.56 06/01/2001
255999844 N/A 09/01/2011 N 1,215,247.14 1,213,479.56 06/01/2001
255999849 N/A 09/01/2011 N 1,215,247.13 1,213,479.55 06/01/2001
255999841 N/A 09/01/2011 N 1,198,824.80 1,197,081.10 06/01/2001
255999837 N/A 09/01/2011 N 1,182,402.77 1,180,682.97 06/01/2001
255999855 N/A 09/01/2011 N 1,182,402.77 1,180,682.97 06/01/2001
255999845 N/A 09/01/2011 N 1,182,402.77 1,180,682.97 06/01/2001
255999836 N/A 09/01/2011 N 1,165,980.36 1,164,284.44 06/01/2001
255999858 N/A 09/01/2011 N 1,149,557.96 1,147,885.92 06/01/2001
255999851 N/A 09/01/2011 N 1,133,135.94 1,131,487.79 06/01/2001
255999857 N/A 09/01/2011 N 1,133,135.94 1,131,487.79 06/01/2001
255999840 N/A 09/01/2011 N 1,116,713.54 1,115,089.28 06/01/2001
255999853 N/A 09/01/2011 N 1,083,869.15 1,082,292.66 06/01/2001
255999854 N/A 09/01/2011 N 1,067,446.73 1,065,894.12 06/01/2001
255999830 N/A 09/01/2011 N 1,067,446.73 1,065,894.12 06/01/2001
895096319 N/A 02/01/2029 N 1,063,298.22 1,062,556.07 07/01/2001
265300027 N/A 03/01/2009 N 1,027,776.25 1,025,727.23 07/01/2001
805114051 N/A 12/01/2012 N 1,007,732.49 1,005,048.93 07/01/2001
255999970 N/A 11/01/2008 N 1,046,118.86 1,045,058.41 07/01/2001
825999672 N/A 06/01/2016 N 946,282.46 946,282.46 07/01/2001
265300054 N/A 03/01/2009 N 883,637.78 882,884.18 07/01/2001
255999986 N/A 11/01/2008 N 754,075.38 753,310.97 07/01/2001
265300031 N/A 03/01/2009 N 735,891.83 735,247.04 07/01/2001
255999969 N/A 11/01/2008 N 502,717.03 502,207.43 07/01/2001
265300012 N/A 02/01/2009 N 404,709.65 404,296.50 07/01/2001
Totals 1,152,653,257.47 1,151,377,529.18
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
MF- Multi-Family
RT- Retail
HC- Health Care
IN- Industrial
WH- Warehouse
MH- Mobile Home Park
OF- Office
MU- Mixed Use
LO- Lodging
SS- Self Storage
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
07/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
06/15/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
05/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
04/17/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
03/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
02/16/2001 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00 0 $0.00
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
Prepayments
Distribution Curtailments Payoff
Date # Amount # Amount
07/17/2001 0 $0.00 0 $0.00
06/15/2001 0 $0.00 0 $0.00
05/17/2001 0 $0.00 0 $0.00
04/17/2001 0 $0.00 0 $0.00
03/16/2001 0 $0.00 0 $0.00
02/16/2001 0 $0.00 0 $0.00
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
Rate and Maturities
Distribution Next Weighted Avg. WAM
Date Coupon Remit
07/17/2001 7.360579% 7.279201% 102
06/15/2001 7.360551% 7.279174% 103
05/17/2001 7.360486% 7.279080% 104
04/17/2001 7.360457% 7.279053% 105
03/16/2001 7.360423% 7.279020% 106
02/16/2001 7.360407% 7.279006% 107
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
<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)
480000081 81 0 06/10/2001 31,367.65 31,367.65 B
245114332 101 0 06/01/2001 30,134.86 30,134.86 B
480000106 106 0 06/10/2001 23,604.19 23,604.19 B
265300055 141 0 06/01/2001 17,597.93 17,597.93 B
825999929 145 0 06/01/2001 18,000.95 18,000.95 B
480000170 170 0 06/10/2001 11,367.38 11,367.38 B
255999856 174 0 06/01/2001 12,105.12 12,105.12 B
825999949 175 0 06/01/2001 12,916.75 12,916.75 B
255999846 179 0 06/01/2001 11,136.72 11,136.72 B
825999797 180 0 06/01/2001 10,949.46 10,949.46 B
255999850 183 0 06/01/2001 10,773.56 10,773.56 B
255999848 185 0 06/01/2001 10,652.51 10,652.51 B
255999859 187 0 06/01/2001 10,168.30 10,168.30 B
265300056 189 0 06/01/2001 9,854.84 9,854.84 B
255999852 191 0 06/01/2001 9,563.06 9,563.06 B
255999843 194 0 06/01/2001 9,199.90 9,199.90 B
255999838 195 0 06/01/2001 9,199.90 9,199.90 B
255999839 196 0 06/01/2001 9,199.90 9,199.90 B
255999860 197 0 06/01/2001 9,078.85 9,078.85 B
255999847 198 0 06/01/2001 9,078.85 9,078.85 B
255999842 199 0 06/01/2001 8,957.79 8,957.79 B
255999844 200 0 06/01/2001 8,957.79 8,957.79 B
255999849 201 0 06/01/2001 8,957.79 8,957.79 B
255999841 202 0 06/01/2001 8,836.74 8,836.74 B
255999837 203 0 06/01/2001 8,715.69 8,715.69 B
255999855 204 0 06/01/2001 8,715.69 8,715.69 B
255999845 205 0 06/01/2001 8,715.69 8,715.69 B
255999836 206 0 06/01/2001 8,594.64 8,594.64 B
255999858 207 0 06/01/2001 8,473.59 8,473.59 B
255999851 208 0 06/01/2001 8,352.53 8,352.53 B
255999857 209 0 06/01/2001 8,352.53 8,352.53 B
255999840 210 0 06/01/2001 8,231.48 8,231.48 B
255999853 211 0 06/01/2001 7,989.37 7,989.37 B
255999854 212 0 06/01/2001 7,868.33 7,868.33 B
255999830 213 0 06/01/2001 7,868.33 7,868.33 B
Totals 35 403,538.66 403,538.66
Resolution Actual Outstanding Bankruptcy REO
Loan Number Strategy Servicing Foreclosure Principal Servicing Date Date
Code(2) Transfer Date Date Balance Advances
480000081 4,329,250.86 0.00
245114332 3,423,668.82 0.00
480000106 3,242,678.78 0.00
265300055 2,454,549.07 0.00
825999929 2,294,530.99 0.00
480000170 1,751,129.60 0.00
255999856 3 9/21/00 1,642,225.72 13,138.75
825999949 1,610,829.05 0.00
255999846 3 9/21/00 1,510,847.70 45,030.96
825999797 1,462,396.70 0.00
255999850 3 9/21/00 1,461,580.88 66,280.24
255999848 3 9/21/00 1,445,158.82 25,513.79
255999859 3 9/21/00 1,379,469.62 13,138.76
265300056 1,374,547.59 0.00
255999852 3 9/21/00 1,297,358.39 62,333.96
255999843 3 9/21/00 1,248,091.56 28,376.75
255999838 3 9/21/00 1,248,091.56 13,138.75
255999839 3 9/21/00 1,248,091.56 14,546.16
255999860 3 9/21/00 1,231,669.21 13,138.76
255999847 3 9/21/00 1,231,669.21 68,879.54
255999842 3 9/21/00 1,215,247.14 13,138.75
255999844 3 9/21/00 1,215,247.14 25,249.57
255999849 3 9/21/00 1,215,247.13 57,958.15
255999841 3 9/21/00 1,198,824.80 13,138.75
255999837 3 9/21/00 1,182,402.77 35,494.33
255999855 3 9/21/00 1,182,402.77 46,437.59
255999845 3 9/21/00 1,182,402.77 39,350.28
255999836 3 9/21/00 1,165,980.36 59,126.49
255999858 3 9/21/00 1,149,557.96 35,933.36
255999851 3 9/21/00 1,133,135.94 50,304.01
255999857 3 9/21/00 1,133,135.94 70,224.79
255999840 3 9/21/00 1,116,713.54 38,367.02
255999853 3 9/21/00 1,083,869.15 32,885.52
255999854 3 9/21/00 1,067,446.73 16,625.44
255999830 3 9/21/00 1,067,446.73 16,851.88
Totals 54,196,896.56 914,602.35
Current Outstanding Actual Outstanding
P & I P & I Principal Servicing
Advances Advances** Balance Advances
Totals by deliquency code:
Totals for status code = B (35 Loans) 403,538.66 403,538.66 54,196,896.56 914,602.35
(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 1,639,837.09 RT NC 7.410%
255999846 179 09/21/2000 3 1,508,650.16 RT CA 7.410%
255999850 183 09/21/2000 3 1,459,455.00 RT CA 7.410%
255999848 185 09/21/2000 3 1,443,056.84 RT VA 7.410%
255999859 187 09/21/2000 3 1,377,463.17 RT NC 7.410%
255999852 191 09/21/2000 3 1,295,471.38 RT CA 7.410%
255999843 194 09/21/2000 3 1,246,276.21 RT IL 7.410%
255999838 195 09/21/2000 3 1,246,276.21 RT KY 7.410%
255999839 196 09/21/2000 3 1,246,276.21 RT IL 7.410%
255999860 197 09/21/2000 3 1,229,877.74 RT AL 7.410%
255999847 198 09/21/2000 3 1,229,877.74 RT IN 7.410%
255999842 199 09/21/2000 3 1,213,479.56 RT KY 7.410%
255999844 200 09/21/2000 3 1,213,479.56 RT FL 7.410%
255999849 201 09/21/2000 3 1,213,479.55 RT CA 7.410%
255999841 202 09/21/2000 3 1,197,081.10 RT KY 7.410%
255999837 203 09/21/2000 3 1,180,682.97 RT GA 7.410%
255999855 204 09/21/2000 3 1,180,682.97 RT OH 7.410%
255999845 205 09/21/2000 3 1,180,682.97 RT IL 7.410%
255999836 206 09/21/2000 3 1,164,284.44 RT TX 7.410%
255999858 207 09/21/2000 3 1,147,885.92 RT OH 7.410%
255999851 208 09/21/2000 3 1,131,487.79 RT CA 7.410%
255999857 209 09/21/2000 3 1,131,487.79 RT MS 7.410%
255999840 210 09/21/2000 3 1,115,089.28 RT CA 7.410%
255999853 211 09/21/2000 3 1,082,292.66 RT IL 7.410%
255999854 212 09/21/2000 3 1,065,894.12 RT NC 7.410%
255999830 213 09/21/2000 3 1,065,894.12 RT MO 7.410%
Loan Actual Net DSCR DSCR Note Maturity Remaining
Number Balance Operating Date Date Date Amortization
Income Term
255999856 1,642,225.72 196,251.49 1.31 10/01/1998 09/01/2011 265
255999846 1,510,847.70 180,551.26 1.31 10/01/1998 09/01/2011 265
255999850 1,461,580.88 174,755.88 1.31 10/01/1998 09/01/2011 265
255999848 1,445,158.82 172,936.90 1.31 10/01/1998 09/01/2011 265
255999859 1,379,469.62 164,851.34 1.31 10/01/1998 09/01/2011 265
255999852 1,297,358.39 155,063.57 1.31 10/01/1998 09/01/2011 265
255999843 1,248,091.56 149,150.98 1.31 10/01/1998 09/01/2011 265
255999838 1,248,091.56 149,151.04 1.31 10/01/1998 09/01/2011 265
255999839 1,248,091.56 149,229.81 1.31 10/01/1998 09/01/2011 265
255999860 1,231,669.21 147,188.73 1.31 10/01/1998 09/01/2011 265
255999847 1,231,669.21 147,188.73 1.31 10/01/1998 09/01/2011 265
255999842 1,215,247.14 145,226.17 1.31 10/01/1998 09/01/2011 265
255999844 1,215,247.14 145,415.66 1.31 10/01/1998 09/01/2011 265
255999849 1,215,247.13 145,226.14 1.31 10/01/1998 09/01/2011 265
255999841 1,198,824.80 143,263.56 1.31 10/01/1998 09/01/2011 265
255999837 1,182,402.77 141,301.23 1.31 10/01/1998 09/01/2011 265
255999855 1,182,402.77 141,301.08 1.31 10/01/1998 09/01/2011 265
255999845 1,182,402.77 141,301.08 1.31 10/01/1998 09/01/2011 265
255999836 1,165,980.36 139,338.47 1.31 10/01/1998 09/01/2011 265
255999858 1,149,557.96 137,376.16 1.31 10/01/1998 09/01/2011 265
255999851 1,133,135.94 135,413.61 1.31 10/01/1998 09/01/2011 265
255999857 1,133,135.94 135,413.61 1.31 10/01/1998 09/01/2011 265
255999840 1,116,713.54 133,451.01 1.31 10/01/1998 09/01/2011 265
255999853 1,083,869.15 129,525.89 1.31 10/01/1998 09/01/2011 265
255999854 1,067,446.73 127,563.45 1.31 10/01/1998 09/01/2011 265
255999830 1,067,446.73 127,563.50 1.31 10/01/1998 09/01/2011 265
<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 04/13/2001 2,000,000.00
255999846 179 3 11/04/2000 2,000,000.00
255999850 183 3 11/15/2000 1,800,000.00
255999848 185 3 04/11/2001 1,400,000.00
255999859 187 3 04/13/2001 1,970,000.00
255999852 191 3 11/11/2000 1,700,000.00
255999843 194 3 04/06/2001 1,160,000.00
255999838 195 3 04/02/2001 550,000.00
255999839 196 3 04/06/2001 1,260,000.00
255999860 197 3 03/29/2001 900,000.00
255999847 198 3 11/15/2000 2,415,000.00
255999842 199 3 04/02/2001 750,000.00
255999844 200 3 04/09/2001 2,170,000.00
255999849 201 3 11/11/2000 1,900,000.00
255999841 202 3 04/03/2001 1,150,000.00
255999837 203 3 03/14/2001 760,000.00
255999855 204 3 04/03/2001 1,190,000.00
255999845 205 3 04/13/2001 1,370,000.00
255999836 206 3 11/09/2000 1,050,000.00
255999858 207 3 04/03/2001 995,000.00
255999851 208 3 11/11/2000 1,000,000.00
255999857 209 3 11/17/2000 1,000,000.00
255999840 210 3 11/19/2000 820,000.00
255999853 211 3 04/07/2001 1,180,000.00
255999854 212 3 04/13/2001 1,380,000.00
255999830 213 3 04/12/2001 1,135,000.00
Loan Comments from Special Servicer
Number
255999856 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all stores
with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition rent
pmts. received thru 6/1/01, and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
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. Attempting to negotiate w/ tenant a rejection on entire lease/all st ores with effective
date on this store being 5/31/01. Debt accelerated 10/00, post-petition rent pmts.
received thru 6/1/01 and applied to scheduled pmts. & expenses. Moving towards foreclosure.
255999850 Single tenant in BK files rejection of lease on this premises,objection filed on behalf of Trust's
secured interest in lease based on unitary nature of lease.Attempting to negotiate w/ tenant
a rejection on entire lease/all stores with effective date on this store being 5/31/01.
Debt accelerated 10/ 00, post-petition rent pmts. being received and applied to scheduled pmts
& expenses. Proceeding towards foreclosure.
255999848 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01; therefore,
now on closure list. Debt accelerated 10/00, post-petition rent pmts. received thru 6/1/01
and applied to scheduled pmts & expenses. Proceeding towards foreclosure.
255999859 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
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. Attempting to negotiate w/ tenant a rejection on entire lease/all stores with
effective date on this store being 5/31/01. Debt accelerated 10/00, post-petition ren
pmts. received thru 6/1/01 and applied to scheduled pmts. & expenses. Moving towards
foreclosure.
255999843 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01 and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire
lease/all stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00,
post-petition rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses.
Proceeding towards foreclosure.
255999838 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01 and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/al
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
255999839 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01 and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
255999860 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/0 and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
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. Attempting to negotiate w/ tenant a rejection on entire lease/all st ores with
effective date on this store being 5/31/01. Debt accelerated 10/00, post-petition rent pmts.
received thru 6/1/01 and applied to scheduled pmts. & expenses. Moving towards foreclosure.
255999842 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petitio
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
255999844 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
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. Attempting to negotiate w/ tenant a rejection on entire lease/all st ores with effective
date on this store being 5/31/01. Debt accelerated 10/00, post-petition rent pmts. received
thru 6/1/01 and applied to scheduled pmts. & expenses. Moving towards foreclosure.
255999841 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
255999837 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
255999855 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
255999845 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
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. Attempting to negotiate w/ tenant a rejection on entire lease/all stores with
effective date on this store being 5/31/01. Debt accelerated 10/00, post-petition rent pmts
received thru 6/1/01 and applied to scheduled pmts. & expenses. Moving towards foreclosure.
255999858 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petitio
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
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. Attempting to negotiate w/ tenant a rejection on entire lease/all st ores with effective
date on this store being 5/31/01. Debt accelerated 10/00, post-petition rent pmts. received
thru 6/1/01 and applied to scheduled pmts. & expenses. Moving towards foreclosure.
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. Attempting to negotiate w/ tenant a rejection on entire lease/all stores with
effective date on this store being 5/31/01. Debt accelerated 10/00, post-petition rent pmts.
received thru 6/1/01 and applied to scheduled pmts. & expenses. Moving towards foreclosure.
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. Attempting to negotiate w/ tenant a rejection on entire lease/all stores with effective
date on this store being 5/31/01. Debt accelerated 10/00, post-petition rent pmts. received
thru 6/1/01 and applied to scheduled pmts. & expenses. Moving towards foreclosure.
255999853 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition
rent pmts. received thr 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
255999854 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
255999830 Single tenant in BK, tenant announced closure of all Heilig Meyers stores in 4/01and filed
rejection motion 5/16. Attempting to negotiate w/ tenant a rejection on entire lease/all
stores with the outside rejection date being 7/31/01. Debt accelerated 10/ 00, post-petition
rent pmts. received thru 6/1/01 and applied to scheduled pmts & expenses. Proceeding towards
foreclosure.
<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
Liquidated Loan Detail
No Liquidated Loans this Period