ABN AMRO
LaSalle Bank, N.A.
135 S. LaSalle Street, Suit 1625
Chicago, IL 60603-4159
USA

PNC Mortgage Acceptance Corp.
Midland Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1

Reporting Package Table of Contents

Statement Date:	10/15/2002
Payment Date:	10/15/2002
Prior Payment:	09/12/2002
Next Payment:	11/15/2002
Record Date:	09/30/2002

Administrator:
Cathy Johnson (312) 904-4207
cathy.a.johnson@abnamro.com

Analyst:
Marc Ver Wayne 714-238-6719
Marc.Verwayne@abnamro.com

Issue Id: PNCM00C2

Monthly Data
File Name: PNCM00C2_200210_3.ZIP

Closing Date:	10/23/2000
First Payment Date:	11/13/2000
Assumed Final Payment:	10/12/2033

	Page(s)
Statements to Certificateholders	Page 2-4
Cash Reconciliation Summary	Page 5
Bond Interest Reconciliation	Page 6
Asset-Backed Facts ~ 15 Month Loan Status Summary	Page 7
Asset-Backed Facts ~ 15 Month Payoff/Loss Summary	Page 8
Delinquent Loan Detail	Page 9
Historical Collateral Prepayment	Page 10
Mortgage Loan Characteristics	Page 11-13
Loan Level Detail	Page 14-21
Specially Serviced (Part I) ~ Loan Detail	Page 22
Specially Serviced Loan Detail (Part II) ~ Servicer Comments	Page 23
Modified Loan Detail	Page 24
Realized Loss Detail	Page 25
Appraisal Reduction Detail	Page 26

Parties to The Transaction

Issuer: PNC Mortgage Acceptance Corp.
Depositor: PNC Mortgage Acceptance Corp.
Underwriter: CIBC World Markets Corp./Deutsche Bank Securities Inc./Morgan Stanley & Co. Incorporated/Morgan Stanley & Co. Incorporated/
PNC Capital Markets, Inc.
Master Servicer: Midland Loan Services, Inc.
Special Servicer: Midland Loan Services, Inc.
Rating Agency: Moody's Investors Service, Inc./Standard & Poor's Corporation

Information is available for this issue from the following sources

LaSalle Web Site www.etrustee.net
Servicer Web Site www.midlandls.com
LaSalle Factor Line (800) 246-5761

REMIC III

	Original	Opening	Principal	Principal	Negative	Closing	Interest	Interest	Pass-Through
Class	Face Value (1)	Balance	Payment	Adj. or Loss	Amortization	Balance	Payment (2)	Adjustment	Rate
CUSIP		Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Next Rate(3)
A-1	200,600,000.00	177,713,508.49	4,262,710.62	0.00	0.00	173,450,797.87	1,711,424.28	667,357.42	7.05000000%
69348HCL0		885.909813011	21.249803689	0.000000000	0.000000000	864.660009322	8.531526820	3.326806680	Fixed
A-2	619,916,000.00	619,916,000.00	0.00	0.00	0.00	619,916,000.00	3,771,155.67	0.00	7.30000000%
69348HCM8		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.083333339	0.000000000	Fixed
X	1,076,087,272.00 N	1,053,200,780.33	0.00	0.00	0.00	1,048,938,069.71	807,326.74	2,803.39	0.91666095%
69348HCR7		978.731751350	0.000000000	0.000000000	0.000000000	974.770445673	0.750242811	0.002605170	1.177526509%
B	43,044,000.00	43,044,000.00	0.00	0.00	0.00	43,044,000.00	269,025.00	0.00	7.50000000%
69348HCN6		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.250000000	0.000000000	7.500000000%
C	48,423,000.00	48,423,000.00	0.00	0.00	0.00	48,423,000.00	308,293.10	0.00	7.64000000%
69348HCP1		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.366666667	0.000000000	7.640000000%
D	13,452,000.00	13,452,000.00	0.00	0.00	0.00	13,452,000.00	86,765.40	0.00	7.74000000%
69348HCQ9		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.450000000	0.000000000	7.740000000%
E	13,451,000.00	13,451,000.00	0.00	0.00	0.00	13,451,000.00	87,997.11	0.00	7.85045992%
69348HCS5		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.542049662	0.000000000	8.124648740%
F	18,831,000.00	18,831,000.00	0.00	0.00	0.00	18,831,000.00	124,762.59	0.00	7.95045992%
69348HCT3		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.625383145	0.000000000	8.224648740%
G	16,141,000.00	16,141,000.00	0.00	0.00	0.00	16,141,000.00	109,361.46	0.00	8.13045992%
69348HCU0		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.775383186	0.000000000	8.404648740%
H	18,832,000.00	18,832,000.00	0.00	0.00	0.00	18,832,000.00	97,612.53	0.00	6.22000000%
69348HCV8		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.183333156	0.000000000	6.220000000%
J	29,592,000.00	29,592,000.00	0.00	0.00	0.00	29,592,000.00	153,385.20	0.00	6.22000000%
69348HCW6		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.183333333	0.000000000	6.220000000%
K	8,071,000.00	8,071,000.00	0.00	0.00	0.00	8,071,000.00	41,834.68	0.00	6.22000000%
69348HCX4		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.183332920	0.000000000	6.220000000%
L	8,071,000.00	8,071,000.00	0.00	0.00	0.00	8,071,000.00	41,834.68	0.00	6.22000000%
69348HCY2		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.183332920	0.000000000	6.220000000%
M	10,761,000.00	10,761,000.00	0.00	0.00	0.00	10,761,000.00	55,777.85	0.00	6.22000000%
69348HCZ9		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.183333333	0.000000000	6.220000000%
N	5,380,000.00	5,380,000.00	0.00	0.00	0.00	5,380,000.00	27,886.33	0.00	6.22000000%
69348HDA3		1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	5.183332714	0.000000000	6.220000000%
O	21,522,272.00	21,522,271.84	0.00	0.00	0.00	21,522,271.84	111,548.33	(8.78)	6.22000000%
69348HDB1		999.999992566	0.000000000	0.000000000	0.000000000	999.999992566	5.182925390	(0.000407949)	6.220000000%

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

REMIC III

	Original	Opening	Principal	Principal	Negative	Closing	Interest	Interest	Pass-Through
Class	Face Value (1)	Balance	Payment	Adj. or Loss	Amortization	Balance	Payment (2)	Adjustment	Rate
CUSIP		Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Next Rate(3)
RI	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSE2353	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000
RII	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSE2361	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000
RIII	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
9ABSE2536	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000	0.000000000

Total	1,076,087,272.00	1,053,200,780.33	4,262,710.62	0.00	0.00	1,048,938,069.71	7,805,990.95	670,152.033
			Total P & I Payment				12,068,701.57

Grantor Trust

	Original	Opening	Principal	Principal	Negative	Closing	Interest	Interest	Pass-Through
Class	Face Value (1)	Balance	Payment	Adj. or Loss	Amortization	Balance	Payment (2)	Adjustment	Rate
CUSIP		Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Per $ 1000	Next Rate(3)
V	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/A
69348HDC9

0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000

Total 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00

Cash Reconciliation Summary

Interest Summary
Current Scheduled Interest	6,460,354.99
Less Deferred Interest	0.00
Plus Advance Interest	741,355.12
Plus Unscheduled Interest	670,160.80
PPIS Reducing Scheduled	0.00
Less Total Fees Paid To Servicer	(64,124.61)
Plus Fees Advanced for PPIS	0.00
Less Fee Strips Paid by Servicer	0.00
Less Misc. Fees & Expenses	0.00
Less Non Recoverable Advances	0.00
Interest Due Trust	7,807,746.30
Less Trustee Fee	(1,755.33)
Less Fee Strips Paid by Trust	0.00
Less Misc. Fees Paid by Trust	0.00
Less Interest Reserve Withholding	0.00
Plus Interest Reserve Deposit	0.00
Remittance Interest	7,805,990.96

Servicing Fee Summary
Current Servicing Fees	64,115.83
Plus Fees Advanced for PPIS	0.00
Less Reduction for PPIS	0.00
Plus Delinquent Servicing Fees	7,317.05
Total Servicing Fees	71,432.88

PPIS Summary
Gross PPIS	0.00
Reduced by PPIE	0.00
Reduced by Shortfalls in Fees	0.00
Reduced by Other Amounts	0.00
Net PPIS	0.00
PPIS Reducing Servicing Fee	0.00
PPIS Allocated to Certificates	0.00

Pool Balance Summary
	Balance/Amount	Count
Beginning Pool	1,053,200,780.33	183
Scheduled Principal Distribution	958,768.65
Unscheduled Principal	3,303,941.97	2
Deferred Interest	0.00
Liquidations	0.00	0
Repurchases	0.00	0
Ending Pool	1,048,938,069.71	181

Principal Summary
Scheduled:
Current Scheduled Principal	843,933.82
Advanced Scheduled Principal	114,834.83
Scheduled Principal Distribution	958,768.65
Unscheduled:
Curtailments	0.00
Prepayments in Full	3,303,941.97
Liquidation Proceeds	0.00
Repurchase Proceeds	0.00
Other Principal Proceeds	0.00
Unscheduled Principal Distribution	3,303,941.97
Remittance Principal	4,262,710.62
Servicer Wire Amount	12,070,456.92

Advances
	Prior Outstanding		Current Period		Recovered		Ending Outstanding
	Principal	Interest	Principal	Interest	Principal	Interest	Principal	Interest
Made by: Servicer	178,967.54	1,791,999.08	114,834.83	741,355.12	177,131.87	1,778,541.75	116,670.50	754,812.45

Bond Interest Reconciliation

Class	Accrual		Pass Thru Rate	Accrued Certificate Interest	Deductions			Additions					Interest Payment Amount	Current Period (Shortfall)/ Recovery	Remaining Outstanding Interest Shortfalls	Credit Support
Class	Method	Days	Pass Thru Rate	Accrued Certificate Interest	Allocable PPIS	Deferred & Accretion Interest	Interest Loss/Exp	PriorInt. Short-falls Due	Int Accrual on Prior Shortfall (3)	Prepayment Penalties	Other Interest Proceeds (1)	Distributable Certificate Interest (2)	Interest Payment Amount	Current Period (Shortfall)/ Recovery	Remaining Outstanding Interest Shortfalls	Original	Current(4)
A-1	30/360	30	7.050000000%	1,044,066.86	0.00	0.00	0.00	0.00	0.00	667,357.42	0.00	1,711,424.28	1,711,424.28	0.00	0.00	23.75%	24.36%
A-2	30/360	30	7.300000000%	3,771,155.67	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3,771,155.67	3,771,155.67	0.00	0.00	23.75%	24.36%
X	30/360	30	0.916660947%	804,523.35	0.00	0.00	0.00	0.00	0.00	2,803.38	0.00	807,326.73	807,326.74	0.00	0.00	NA	NA
B	30/360	30	7.500000000%	269,025.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	269,025.00	269,025.00	0.00	0.00	19.75%	20.26%
C	30/360	30	7.640000000%	308,293.10	0.00	0.00	0.00	0.00	0.00	0.00	0.00	308,293.10	308,293.10	0.00	0.00	15.25%	15.64%
D	30/360	30	7.740000000%	86,765.40	0.00	0.00	0.00	0.00	0.00	0.00	0.00	86,765.40	86,765.40	0.00	0.00	14.00%	14.36%
E	30/360	30	7.850459919%	87,997.11	0.00	0.00	0.00	0.00	0.00	0.00	0.00	87,997.11	87,997.11	0.00	0.00	12.75%	13.08%
F	30/360	30	7.950459919%	124,762.59	0.00	0.00	0.00	0.00	0.00	0.00	0.00	124,762.59	124,762.59	0.00	0.00	11.00%	11.28%
G	30/360	30	8.130459919%	109,361.46	0.00	0.00	0.00	0.00	0.00	0.00	0.00	109,361.46	109,361.46	0.00	0.00	9.50%	9.75%
H	30/360	30	6.220000000%	97,612.53	0.00	0.00	0.00	0.00	0.00	0.00	0.00	97,612.53	97,612.53	0.00	0.00	7.75%	7.95%
J	30/360	30	6.220000000%	153,385.20	0.00	0.00	0.00	0.00	0.00	0.00	0.00	153,385.20	153,385.20	0.00	0.00	5.00%	5.13%
K	30/360	30	6.220000000%	41,834.68	0.00	0.00	0.00	0.00	0.00	0.00	0.00	41,834.68	41,834.68	0.00	0.00	4.25%	4.36%
L	30/360	30	6.220000000%	41,834.68	0.00	0.00	0.00	0.00	0.00	0.00	0.00	41,834.68	41,834.68	0.00	0.00	3.50%	3.59%
M	30/360	30	6.220000000%	55,777.85	0.00	0.00	0.00	0.00	0.00	0.00	0.00	55,777.85	55,777.85	0.00	0.00	2.50%	2.56%
N	30/360	30	6.220000000%	27,886.33	0.00	0.00	0.00	0.00	0.00	0.00	0.00	27,886.33	27,886.33	0.00	0.00	2.00%	2.05%
O	30/360	30	6.220000000%	111,557.11	0.00	0.00	0.00	1,029.64	0.00	0.00	0.00	112,586.75	111,548.33	(8.78)	1,038.42	0.00%	0.00%
V		30	0.000000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	NA	NA
				7,135,838.92	0.00	0.00	0.00	1,029.64	0.00	670,160.80	0.00	7,807,029.36	7,805,990.95	(8.78)	1,038.42

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.
(2) Accrued - Deductions + Additions Interest
(3) Where applicable.
(4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

	Delinquency Aging Categories										Special Event Categories (1)
Distribution	Delinq 1 Month		Delinq 2 Months		Delinq 3+ Months		Foreclosure		REO		Modifications		Specially Serviced		Bankruptcy
Date	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance
10/15/02	1	1,873,100	0	0	0	0	0	0	0	0	0	0	2	15,046,897	0	0
	0.55%	0.18%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.10%	1.43%	0.00%	0.00%
9/12/02	2	3,875,426	0	0	0	0	0	0	0	0	0	0	2	15,060,095	0	0
	1.09%	0.37%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.09%	1.43%	0.00%	0.00%
8/12/02	1	2,003,189	0	0	0	0	0	0	0	0	0	0	2	15,069,798	0	0
	0.55%	0.19%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.09%	1.43%	0.00%	0.00%
7/12/02	0	0	0	0	0	0	0	0	0	0	0	0	1	2,341,793	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.55%	0.22%	0.00%	0.00%
6/12/02	0	0	0	0	0	0	0	0	0	0	0	0	1	2,345,758	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.55%	0.22%	0.00%	0.00%
5/13/02	1	2,163,946	0	0	0	0	0	0	0	0	0	0	1	2,349,245	0	0
	0.55%	0.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.55%	0.22%	0.00%	0.00%
4/12/02	1	2,590,037	0	0	0	0	0	0	0	0	0	0	1	2,353,167	0	0
	0.55%	0.24%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.55%	0.22%	0.00%	0.00%
3/12/02	1	2,014,387	0	0	1	2,104,933	0	0	0	0	0	0	2	4,461,543	0	0
	0.54%	0.19%	0.00%	0.00%	0.54%	0.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.08%	0.42%	0.00%	0.00%
2/12/02	1	1,890,128	0	0	1	2,108,201	0	0	0	0	0	0	2	4,469,602	0	0
	0.54%	0.18%	0.00%	0.00%	0.54%	0.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.08%	0.42%	0.00%	0.00%
1/14/02	1	2,364,796	0	0	1	2,109,914	0	0	0	0	0	0	2	4,474,710	0	0
	0.54%	0.22%	0.00%	0.00%	0.54%	0.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.08%	0.42%	0.00%	0.00%
12/12/01	0	0	0	0	1	2,111,615	0	0	0	0	0	0	1	2,111,615	0	0
	0.00%	0.00%	0.00%	0.00%	0.54%	0.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.54%	0.20%	0.00%	0.00%
11/13/01	0	0	1	2,113,814	0	0	0	0	0	0	0	0	1	2,113,814	0	0
	0.00%	0.00%	0.54%	0.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.54%	0.20%	0.00%	0.00%
10/12/01	1	2,115,486	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.54%	0.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
9/12/01	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
8/13/01	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

(1) Note: Modification, Specially Serviced and Bankruptcy Totals are Included in the Appropriate Delinquency Aging Categories

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

	Ending Pool (1)		Payoffs(2)		Penalties		Appraisal Reduct. (2)		Liquidations (2)		Realized Losses (2)		Remaining Term		Curr Weighted Avg.
Distribution Date	#	Balance	#	Balance	#	Amount	#	Balance	#	Balance	#	Amount	Life	Amort.	Coupon	Remit
10/15/02	181	1,048,938,070	2	3,303,942	2	670,161	0	0	0	0	0	0	91	312	8.21%	8.13%
	97.84%	97.48%	1.09%	0.31%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
9/12/02	183	1,053,200,780	0	0	1	52,416	0	0	0	0	0	0	92	313	8.49%	8.40%
	98.92%	97.87%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
8/12/02	183	1,053,931,192	0	0	0	0	0	0	0	0	0	0	93	314	8.49%	8.40%
	98.92%	97.94%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
7/12/02	183	1,054,656,667	0	0	0	0	0	0	0	0	0	0	94	315	8.21%	8.13%
	98.92%	98.01%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
6/12/02	183	1,055,604,202	0	0	0	0	0	0	0	0	0	0	95	316	8.49%	8.40%
	98.92%	98.10%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
5/13/02	183	1,056,318,296	0	0	0	0	0	0	0	0	0	0	96	317	8.21%	8.13%
	98.92%	98.16%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
4/12/02	183	1,057,254,887	0	4,426,132	2	324,207	0	0	0	0	0	0	97	318	8.48%	8.40%
	98.92%	98.25%	1.08%	0.42%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
3/12/02	185	1,062,385,638	0	0	0	0	0	0	0	0	0	0	98	319	7.67%	8.13%
	100.00%	98.73%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
2/12/02	185	1,063,775,044	0	0	0	0	0	0	0	0	0	0	99	320	8.48%	8.13%
	100.00%	98.86%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
1/14/02	185	1,064,468,668	0	0	0	0	0	0	0	0	0	0	100	321	8.48%	8.13%
	100.00%	98.92%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
12/12/01	185	1,065,157,611	0	0	0	0	0	0	0	0	0	0	101	322	8.21%	8.13%
	100.00%	98.98%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
11/13/01	185	1,066,071,126	0	0	0	0	0	0	0	0	0	0	102	323	8.48%	8.40%
	100.00%	99.07%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
10/12/01	185	1,066,749,181	0	0	0	0	0	0	0	0	0	0	103	324	8.21%	8.13%
	100.00%	99.13%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
9/12/01	185	1,067,652,224	0	0	0	0	0	0	0	0	0	0	104	325	8.48%	8.40%
	100.00%	99.22%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
8/13/01	185	1,068,319,538	0	0	0	0	0	0	0	0	0	0	105	326	8.48%	8.40%
	100.00%	99.28%	0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Delinquent Loan Detail

	Paid		Outstanding	Out. Property		Special
Disclosure	Thru	Current P&I	P&I	Protection	Advance	Servicer	Foreclosure	Bankruptcy	REO
Control #	Date	Advance	Advances**	Advances	Description (1)	Transfer Date	Date	Date	Date
12	9/1/02	181,929.70	181,929.70	0.00	A
14	9/1/02	132,279.19	132,279.19	0.00	A
24	9/1/02	97,770.09	97,770.09	0.00	A	7/29/02
32	9/1/02	72,003.02	72,003.02	0.00	A
48	9/1/02	48,732.58	48,732.58	0.00	A
59	9/1/02	31,892.27	31,892.27	0.00	A
62	9/1/02	34,374.26	34,374.26	0.00	A
67	9/1/02	24,300.77	24,300.77	0.00	A
82	9/1/02	22,841.11	22,841.11	0.00	A
88	9/1/02	22,275.00	22,275.00	0.00	A
93	9/1/02	20,377.41	20,377.41	0.00	A
94	9/1/02	18,157.61	18,157.61	0.00	A
98	9/1/02	18,815.23	18,815.23	0.00	A
106	9/1/02	17,482.91	17,482.91	0.00	A	12/18/01
121	9/1/02	16,423.10	16,423.10	0.00	A
139	8/1/02	15,296.50	30,589.50	0.00	1
140	9/1/02	14,784.63	14,784.63	0.00	A
146	9/1/02	13,540.78	13,540.78	0.00	A
148	9/1/02	11,149.42	11,149.42	0.00	A
157	9/1/02	10,128.16	10,128.16	0.00	A
172	9/1/02	8,390.96	8,390.96	0.00	A
175	9/1/02	10,368.62	10,368.62	0.00	A
187	9/1/02	7,415.34	7,415.34	0.00	A
190	9/1/02	5,461.29	5,461.29	0.00	A
Total		856,189.95	871,482.95

A. P&I Advance - Loan in Grace Period	1. P&I Advance - Loan delinq. 1 month	3. P&I Advance - Loan delinquent 3 + months	7. P &I Advance (Foreclosure)
B. P&I Advance - Late Payment but < 1 month delinq.	2. P&I Advance - Loan delinq. 2 months	4. Matured Balloon/Assumed Sched. Payment	9. P&I Advance (REO)

Historical Collateral Level Prepayment Report

Disclosure	Payoff	Initial		Payoff	Penalty	Prepayment	Maturity	Property	Geographic
Control #	Period	Balance	Type	Amount	Amount	Date	Date	Type	Location
141	200210	1,885,694.70	Payoff with YM Penalty	1,824,167.10	376,914.68	10/1/02	12/1/08	Office	VA
162	200210	1,512,564.18	Payoff with YM Penalty	1,479,774.87	293,246.12	10/1/02	12/1/08	Multifamily	PA
109	200204	2,382,258.03	Payoff with YM Penalty	2,322,950.09	222,108.84	4/1/02	12/1/08	Multifamily	PA
124	200204	2,138,053.85	Payoff with YM Penalty	2,103,181.82	102,098.04	4/1/02	7/1/10	Multifamily	TX

			Current 2	3,303,941.97	670,160.80
			Current 4	7,730,073.88	994,367.68

Mortgage Loan Characteristics

Distribution of Principal Balances
Current Scheduled		# of	Scheduled	% of	Weighted Average
Balance		Loans	Balance	Balance	Term	Coupon	PFY DSCR
0 to	1,000,000	5	4,062,739	0.39%	105	7.40%	1.21
1,000,000 to	2,000,000	56	84,652,771	8.07%	83	7.59%	1.56
2,000,000 to	3,000,000	44	107,603,779	10.26%	89	7.93%	1.39
3,000,000 to	4,000,000	19	64,108,216	6.11%	96	7.96%	1.55
4,000,000 to	5,000,000	8	35,720,167	3.41%	87	7.59%	1.59
5,000,000 to	6,000,000	7	40,279,863	3.84%	106	8.19%	1.22
6,000,000 to	7,000,000	3	18,901,256	1.80%	93	8.34%	1.63
7,000,000 to	8,000,000	6	44,598,454	4.25%	97	7.94%	1.41
8,000,000 to	9,000,000	7	59,092,728	5.63%	93	8.46%	1.33
9,000,000 to	10,000,000	3	28,130,446	2.68%	95	8.58%	1.19
10,000,000 to	15,000,000	8	103,340,083	9.85%	95	8.25%	1.28
15,000,000 to	20,000,000	2	33,243,093	3.17%	96	8.10%	1.36
20,000,000 to	25,000,000	3	67,686,436	6.45%	91	8.51%	1.30
25,000,000 &	Above	10	357,518,039	34.08%	90	8.48%	1.40

		181	1,048,938,070	100.00%
Average Schedule Balance			5,795,238
Maximum Schedule Balance			59,201,468
Minimum Schedule Balance			679,841

Distribution of Remaining Term (Fully Amortizing)
Fully Amortizing			# of	Scheduled	% of	Weighted Average
Mortgage Loans			Loans	Balance	Balance	Term	Coupon	PFY DSCR
0	to	60	0	0	0.00%	0	0.00%	0.00
61	to	120	1	8,364,784	0.80%	92	8.42%	1.07
121	to	180	0	0	0.00%	0	0.00%	0.00
181	to	240	0	0	0.00%	0	0.00%	0.00
241	& Above		0	0	0.00%	0	0.00%	0.00
			1	8,364,784	0.80%

Distribution of Mortgage Interest Rates
Current Mortgage			# of	Scheduled	% of	Weighted Average
Interest Rate			Loans	Balance	Balance	Term	Coupon	PFY DSCR
5.500%	to	6.000%	3	6,254,105	0.60%	73	5.97%	1.02
6.001%	to	6.500%	22	45,732,614	4.36%	81	6.34%	1.79
6.501%	to	7.000%	24	69,044,662	6.58%	74	6.77%	1.75
7.001%	to	7.500%	12	53,805,363	5.13%	83	7.36%	1.43
7.501%	to	8.000%	6	43,304,752	4.13%	91	7.82%	1.25
8.001%	to	8.500%	60	465,927,178	44.42%	98	8.33%	1.33
8.501%	to	9.000%	44	312,918,681	29.83%	93	8.73%	1.32
9.001%	to	9.500%	7	46,556,931	4.44%	64	9.18%	1.71
9.501%	&	Above	3	5,393,783	0.51%	89	9.61%	1.75
			181	1,048,938,070	100.00%
Minimum Mortgage Interest Rate				5.930%
Maximum Mortgage Interest Rate				9.660%

Distribution of Remaining Term (Balloon)
Balloon			# of	Scheduled	% of	Weighted Average
Mortgage Loans			Loans	Balance	Balance	Term	Coupon	PFY DSCR
0	to	12	0	0	0.00%	0	0.00%	0.00
13	to	24	0	0	0.00%	0	0.00%	0.00
25	to	36	1	1,113,589	0.11%	28	7.99%	2.41
37	to	60	4	44,830,037	4.27%	49	9.04%	1.66
61	to	120	162	936,089,725	89.24%	90	8.19%	1.40
121	to	180	10	51,390,416	4.90%	149	8.03%	1.10
181	to	240	3	7,149,519	0.68%	206	8.40%	1.52
241	&	Above	0	0	0.00%	0	0.00%	0.00
			180	1,040,573,286	99.20%
Minimum Remaining Term				28
Maximum Remaining Term				215

Mortgage Loan Characteristics, continued

Distribution of DSCR (PFY)
Debt Service			# of	Scheduled	% of
Coverage Ratio			Loans	Balance	Balance	WAMM	WAC	PFY DSCR
Less than zero			0	0	0.00%	0	0.00%	0.00
0.001		0.750	3	14,418,466	1.37%	94	8.51%	0.73
0.751		0.875	2	7,642,555	0.73%	138	8.53%	0.81
0.876		1.000	5	11,181,910	1.07%	116	8.49%	0.93
1.001		1.125	6	28,421,221	2.71%	110	8.33%	1.08
1.126		1.250	17	174,709,794	16.66%	93	8.40%	1.20
1.251		1.375	21	240,508,505	22.93%	94	8.15%	1.32
1.376		1.500	36	212,650,251	20.27%	92	8.33%	1.44
1.501		1.625	29	124,381,433	11.86%	89	8.10%	1.55
1.626		1.750	14	83,767,550	7.99%	96	8.32%	1.69
1.751		1.875	10	57,205,035	5.45%	65	8.59%	1.78
1.876		2.000	8	24,581,966	2.34%	73	6.88%	1.92
2.001		2.125	5	8,073,156	0.77%	82	6.64%	2.07
2.126		2.250	1	2,316,252	0.22%	92	9.37%	2.14
2.251	&	Above	12	24,194,482	2.31%	75	7.06%	2.77
Unknown			12	34,885,494	3.33%	101	8.31%	0.00
			181	1,048,938,070	100.00%
Maximum DSCR			3.320
Minimum DSCR			0.700

Distribution of DSCR (Cutoff)
Debt Service			# of	Scheduled	% of
Coverage Ratio			Loans	Balance	Balance	WAMM	WAC	PFY DSCR
Less than zero			0	0	0.00%	0	0.00%	0.00
0.001		0.750	0	0	0.00%	0	0.00%	0.00
0.751		0.875	0	0	0.00%	0	0.00%	0.00
0.876		1.000	0	0	0.00%	0	0.00%	0.00
1.001		1.125	0	0	0.00%	0	0.00%	0.00
1.126		1.250	49	260,774,020	24.86%	99	8.25%	1.25
1.251		1.375	66	534,472,985	50.95%	93	8.34%	1.34
1.376		1.500	29	171,301,763	16.33%	78	8.21%	1.56
1.501		1.625	14	37,605,246	3.59%	89	7.64%	1.46
1.626		1.750	12	23,796,923	2.27%	98	7.01%	1.74
1.751		1.875	5	7,334,183	0.70%	80	7.68%	2.51
1.876		2.000	2	4,231,329	0.40%	72	6.36%	1.85
2.001		2.125	2	3,485,278	0.33%	80	7.66%	3.02
2.126		2.250	0	0	0.00%	0	0.00%	0.00
2.251	&	Above	2	5,936,343	0.57%	72	6.50%	3.20
			181	1,048,938,070	100.00%
Maximum DSCR			2.810
Minimum DSCR			1.160

Geographic Distribution
Geographic	# of	Scheduled	% of
Location	Loans	Balance	Balance	WAMM	WAC	PFY DSCR
New York	18	266,132,855	25.37%	95	8.40%	1.34
California	28	174,461,992	16.63%	92	8.28%	1.38
Maryland	4	54,191,619	5.17%	93	8.45%	1.40
Arizona	9	53,001,239	5.05%	88	8.31%	1.30
Texas	13	49,926,191	4.76%	99	8.08%	1.52
Michigan	6	49,098,038	4.68%	100	8.50%	1.09
Virginia	11	42,398,255	4.04%	92	8.36%	1.60
Connecticut	4	36,498,545	3.48%	55	9.05%	1.74
Tennessee	5	30,881,588	2.94%	93	8.28%	1.36
Pennsylvania	7	30,846,956	2.94%	100	8.06%	1.58
District of Columbia	2	30,176,882	2.88%	89	8.37%	1.32
Florida	10	29,897,542	2.85%	90	8.33%	1.13
New Jersey	8	26,441,667	2.52%	77	7.25%	2.02
Ohio	7	22,694,847	2.16%	113	8.11%	1.19
Mississippi	1	18,068,637	1.72%	96	7.92%	1.28
Washington	8	16,975,753	1.62%	84	7.06%	1.47
Oregon	3	14,870,421	1.42%	93	8.84%	1.56
Various	1	14,440,655	1.38%	75	8.25%	1.25
Massachusetts	3	14,335,585	1.37%	75	7.21%	1.60
Missouri	4	11,967,396	1.14%	72	6.36%	1.19
Kansas	4	8,687,133	0.83%	132	7.68%	1.55
North Carolina	1	6,099,700	0.58%	94	8.04%	1.77
Illinois	2	5,759,216	0.55%	73	7.40%	1.32
Georgia	2	5,275,688	0.50%	93	8.75%	1.03
Kentucky	3	5,160,197	0.49%	72	6.40%	2.03
Oklahoma	2	5,048,874	0.48%	94	8.38%	1.19
Neveda	2	4,894,512	0.47%	119	6.53%	1.50
Colorado	3	3,839,258	0.37%	78	6.87%	1.59
Minnesota	2	3,646,285	0.35%	94	7.04%	1.58
Nebraska	2	3,608,592	0.34%	86	7.62%	1.22
New Hampshire	1	2,582,113	0.25%	71	6.90%	1.53
Iowa	1	1,636,769	0.16%	71	7.05%	1.21
Alabama	1	1,589,627	0.15%	73	6.73%	1.12
Utah	1	1,577,405	0.15%	89	8.51%	0.00
Idaho	1	1,204,307	0.11%	71	7.15%	1.85
Delaware	1	1,021,731	0.10%	94	8.43%	1.53
	181	1,048,938,070	100.00%

Mortgage Loan Characteristics, continued

Distribution of Property Types
Property Types	# of	Scheduled	% of
	Loans	Balance	Balance	WAMM	WAC	PFY DSCR
Retail	48	345,627,994	32.95%	92	8.20%	1.31
Office	34	298,701,810	28.48%	94	8.44%	1.39
Multifamily	60	188,982,984	18.02%	95	7.72%	1.28
Lodging	11	92,506,280	8.82%	92	8.74%	1.54
Industrial	14	88,508,889	8.44%	77	8.50%	1.60
SF attached dwelling	4	11,453,927	1.09%	69	6.75%	1.89
Warehouse	5	10,710,371	1.02%	80	7.98%	1.65
Self storage	3	8,168,938	0.78%	72	6.51%	2.77
Other	1	2,384,961	0.23%	73	6.75%	1.91
Mixed use	1	1,891,917	0.18%	96	8.20%	1.08
	181	1,048,938,070	100.00%

Distribution of Amortization Type
Amortization Type	# of Loans	Scheduled Balance	% of Balance	WAMM	WAC	PFY DSCR
AmortizingBalloon	181	1,048,938,070	100.00%	91	8.22%	1.40
	181	1,048,938,070	100.00%

Distribution of Loan Seasoning
			# of	Scheduled	% of
Number of Months			Loans	Balance	Balance	WAMM	WAC	PFY DSCR
0	to	12	0	0	0.00%	0	0.00%	0.00
13	to	24	9	120,290,313	11.47%	99	8.49%	1.40
25	to	36	108	759,367,499	72.39%	94	8.47%	1.34
37	to	48	1	14,440,655	1.38%	75	8.25%	1.25
49	to	60	62	152,721,226	14.56%	75	6.73%	1.69
61	to	72	1	2,118,376	0.20%	58	8.27%	1.40
73	to	84	0	0	0.00%	0	0.00%	0.00
85	to	96	0	0	0.00%	0	0.00%	0.00
97	to	108	0	0	0.00%	0	0.00%	0.00
109	to	120	0	0	0.00%	0	0.00%	0.00
121	or	More	0	0	0.00%	0	0.00%	0.00
			181	1,048,938,070	100.00%

Distribution of Year Loans Maturing
	# of	Scheduled	% of
Year	Loans	Balance	Balance	WAMM	WAC	PFY DSCR
2002	0	0	0.00%	0	0.00%	0.00
2003	0	0	0.00%	0	0.00%	0.00
2004	0	0	0.00%	0	0.00%	0.00
2005	2	9,242,498	0.88%	36	8.73%	1.52
2006	0	0	0.00%	0	0.00%	0.00
2007	3	36,701,128	3.50%	52	9.08%	1.72
2008	55	134,231,561	12.80%	71	6.70%	1.71
2009	3	23,922,466	2.28%	77	8.11%	1.31
2010	105	786,300,482	74.96%	93	8.44%	1.34
2011	0	0	0.00%	0	0.00%	0.00
2012	0	0	0.00%	0	0.00%	0.00
2013 & Greater	13	58,539,935	5.58%	156	8.08%	1.15
	181	1,048,938,070	100.00%

Loan Level Detail

					Operating		Ending					Loan
Disclosure		Property	Maturity	PFY	Statement	Geo.	Principal	Note	Scheduled	Prepayment	Prepayment	Status
Control #	Group	Type	Date	DSCR	Date	Location	Balance	Rate	P&I	Amount	Date	Code (1)
1		Office	8/1/10	1.20	12/31/01	NY	59,201,468	8.80000%	474,165
2		Retail	4/1/10	1.37	12/31/01	CA	49,000,000	8.27000%	337,692
3		Lodging	10/1/10	1.69	12/31/01	NY	44,032,138	8.79000%	371,188
4		Office	9/1/10	1.24	12/31/01	NY	36,723,326	8.45000%	285,101
5		Industrial	1/1/07	1.77	12/31/01	CT	32,452,629	9.17000%	269,327
6		Office	4/1/10	1.29	12/31/01	DC	29,121,130	8.41000%	225,942
7		Retail	4/1/10	1.27	12/31/01	AZ	28,939,660	8.30000%	222,360
8		Industrial	10/1/10	1.52	12/31/01	MD	26,631,302	8.38000%	205,315
9		Retail	9/1/10	1.31	12/31/01	NY	25,805,792	7.44710%	184,028
10		Retail	9/1/10	1.43	12/31/01	CA	25,610,594	8.22000%	194,781
11		Office	7/1/10	1.35	12/31/01	MI	23,777,066	8.61000%	187,384
12		Office	4/1/10	1.40	12/31/01	MD	23,261,322	8.58000%	183,191			A
13		Retail	5/1/10	1.13	12/31/01	NY	20,648,047	8.33000%	158,949
14		Multifamily	10/1/10	1.28	12/31/01	MS	18,068,637	7.91500%	133,560			A
15		Retail	9/1/10	1.46	12/31/01	TN	15,174,456	8.31000%	116,345
16		Lodging	1/1/09	1.25	12/31/01	VV	14,440,655	8.25000%	119,608
21		Retail	9/1/10	1.28	12/31/01	NY	14,610,553	7.70750%	106,041
22		Office	3/1/10	1.48	12/31/01	NY	14,276,773	8.92000%	115,837
23		Retail	9/1/10	1.58	12/31/01	TX	14,041,299	8.31000%	107,657
24		Retail	9/1/10	1.32	12/31/01	NY	12,716,219	8.42000%	98,459			A
25		Retail	12/1/10	0.00		CA	12,245,654	8.94000%	99,238
26		Office	2/1/15	1.46	12/31/01	CA	10,957,437	8.26000%	98,912
27		Multifamily	7/1/15	0.81	12/31/01	OH	5,719,641	8.45000%	44,445
28		Multifamily	7/1/15	0.89	12/31/01	OH	4,284,560	8.45000%	33,294
29		Office	9/1/08	1.89	12/31/01	NJ	10,051,493	6.89000%	69,083

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.

(1) Legend:

A. P&I Adv - in Grace Period	1. P&I Adv - delinquent 1 month	3. P&I Adv - delinquent 3+ months	7. Foreclosure
B. P&I Adv - < one month delinq	2. P&I Adv - delinquent 2 months	4. Mat. Balloon/Assumed P&I	9. REO

Loan Level Detail, continued

					Operating		Ending					Loan
Disclosure		Property	Maturity	PFY	Statement	Geo.	Principal	Note	Scheduled	Prepayment	Prepayment	Status
Control #	Group	Type	Date	DSCR	Date	Location	Balance	Rate	P&I	Amount	Date	Code (1)
30		Lodging	10/1/10	0.73	12/31/01	MI	9,777,472	8.61000%	81,265
31		Lodging	10/1/10	1.47	12/31/01	VA	9,185,675	8.48000%	75,565
32		Retail	7/1/10	1.40	12/31/01	OR	9,167,298	8.65000%	72,500			A
33		Retail	8/1/10	1.54	12/31/01	PA	8,870,712	8.51000%	69,266
34		Multifamily	6/1/15	1.10	12/31/01	TX	8,740,906	8.48000%	68,154
35		Retail	9/1/10	1.46	12/31/01	TN	8,515,036	8.36000%	65,579
36		Office	6/1/10	1.53	12/31/01	MI	8,463,545	8.43000%	65,700
37		Office	6/1/10	1.07	12/31/01	NY	8,364,784	8.42000%	64,876
38		Retail	11/1/05	1.40	12/31/01	CA	8,128,909	8.83000%	65,375
39		Multifamily	1/1/10	1.22	12/31/01	CA	8,008,837	8.18000%	61,014
40		Multifamily	9/1/08	1.53	12/31/01	TX	7,529,649	6.70000%	50,848
41		Office	4/30/09	1.35	12/31/01	MA	7,485,480	7.45000%	54,272
42		Multifamily	5/1/15	1.21	12/31/01	PA	7,514,064	8.10000%	56,667
43		Multifamily	8/1/10	1.27	12/31/01	FL	7,481,255	8.18000%	56,723
44		Office	7/1/10	1.64	12/31/01	VA	7,395,259	8.73000%	58,895
46		Retail	7/1/10	1.44	12/31/01	CA	7,192,747	8.54000%	56,338
47		Retail	5/1/10	1.49	12/31/01	AZ	6,494,449	8.51000%	50,795
48		Office	8/1/10	1.63	12/31/01	VA	6,307,106	8.47000%	49,074			A
49		Multifamily	8/1/10	1.77	12/31/01	NC	6,099,700	8.04000%	45,666
50		Office	5/1/10	1.74	12/31/01	NY	5,998,555	8.36000%	46,300
51		Office	5/1/10	1.42	12/31/01	AZ	5,909,264	8.72000%	47,074
52		Industrial	4/1/10	1.58	12/31/01	CA	5,803,036	8.58000%	45,701
53		Industrial	9/1/10	1.06	12/31/01	NY	5,795,168	8.37000%	44,672
54		Multifamily	9/1/08	1.81	12/31/01	CA	5,728,186	6.61000%	38,359
55		Retail	7/1/10	1.15	12/31/01	GA	3,352,774	8.75000%	26,748

(1) Legend:

A. P&I Adv - in Grace Period	1. P&I Adv - delinquent 1 month	3. P&I Adv - delinquent 3+ months	7. Foreclosure
B. P&I Adv - < one month delinq	2. P&I Adv - delinquent 2 months	4. Mat. Balloon/Assumed P&I	9. REO

Loan Level Detail, continued

					Operating		Ending					Loan
Disclosure		Property	Maturity	PFY	Statement	Geo.	Principal	Note	Scheduled	Prepayment	Prepayment	Status
Control #	Group	Type	Date	DSCR	Date	Location	Balance	Rate	P&I	Amount	Date	Code (1)
56		Retail	7/1/10	0.81	12/31/01	GA	1,922,914	8.75000%	15,341
57		Retail	11/1/15	0.00		MI	5,326,013	8.23000%	40,493
58		Multifamily	3/1/08	1.61	12/31/01	PA	4,889,881	7.49000%	38,763
59		Multifamily	8/1/08	1.46	12/31/01	MO	4,772,714	6.69000%	32,231			A
60		Warehouse	5/1/10	1.53	12/31/01	CA	4,630,108	8.38000%	35,801
61		Retail	5/1/10	1.42	12/31/01	VA	4,497,929	8.31000%	34,564
62		Self storage	10/1/08	3.19	12/31/01	NJ	4,150,976	6.50000%	34,669			A
63		SF attached dwelling	4/1/08	1.25	12/31/01	IL	4,297,512	7.15000%	30,393
64		Multifamily	5/1/10	1.45	12/31/01	OH	4,196,485	7.72000%	30,574
65		SF attached dwelling	9/1/08	2.40	12/31/01	PA	3,920,368	6.77000%	26,647
66		Retail	9/1/10	0.73	12/31/01	FL	3,897,486	8.69000%	30,906
67		Multifamily	10/1/13	1.38	12/31/01	NV	3,813,663	6.35000%	24,889			A
68		Office	10/1/08	1.99	12/31/01	MA	3,695,222	6.91000%	27,691
69		Retail	9/1/10	1.44	12/31/01	FL	3,742,238	8.16000%	28,308
70		Retail	7/1/10	1.58	12/31/01	FL	3,575,732	8.83000%	28,725
71		Lodging	8/1/10	1.61	12/31/01	OR	3,386,871	8.99000%	29,054
72		Office	9/1/20	1.71	12/31/01	KS	3,306,157	8.36000%	29,635
73		Multifamily	4/1/10	1.13	12/31/01	NY	3,389,526	8.33000%	26,113
74		Retail	8/1/10	1.45	12/31/01	CA	3,351,031	8.50000%	26,143
75		Industrial	9/1/08	1.73	12/31/01	MA	3,154,882	7.00000%	23,854
76		Office	6/1/10	1.45	12/31/01	VA	3,215,541	9.00000%	26,231
77		Retail	10/1/08	2.30	12/31/01	WA	3,060,117	6.14000%	21,545
78		Multifamily	2/1/10	1.39	12/31/01	CA	3,141,028	8.47000%	24,537
79		Multifamily	10/1/08	1.56	12/31/01	NJ	3,050,013	6.32000%	19,849
80		Retail	6/1/19	1.35	12/31/01	NY	2,968,886	8.90000%	28,402

(1) Legend:

A. P&I Adv - in Grace Period	1. P&I Adv - delinquent 1 month	3. P&I Adv - delinquent 3+ months	7. Foreclosure
B. P&I Adv - < one month delinq	2. P&I Adv - delinquent 2 months	4. Mat. Balloon/Assumed P&I	9. REO

Loan Level Detail, continued

					Operating		Ending					Loan
Disclosure		Property	Maturity	PFY	Statement	Geo.	Principal	Note	Scheduled	Prepayment	Prepayment	Status
Control #	Group	Type	Date	DSCR	Date	Location	Balance	Rate	P&I	Amount	Date	Code (1)
81		Office	6/1/10	1.48	12/31/01	CA	3,030,368	8.77000%	24,235
82		Office	10/1/10	1.57	12/31/01	VA	3,022,839	8.26000%	23,055			A
83		Multifamily	10/1/08	1.45	12/31/01	MO	2,929,264	6.38000%	21,033
84		Retail	8/1/10	1.42	12/31/01	TX	2,982,679	9.10000%	25,805
85		Office	8/1/10	1.22	12/31/01	NY	2,973,122	8.40000%	24,354
86		Industrial	4/1/10	1.53	12/31/01	NJ	3,002,359	8.85000%	24,205
87		Office	9/1/10	1.47	12/31/01	CA	2,905,817	8.22000%	22,100
88		Multifamily	8/1/10	1.33	12/31/01	OK	2,906,181	8.38000%	22,433			A
89		Office	8/1/10	1.29	12/31/01	CA	2,804,262	8.53000%	23,208
90		Industrial	11/1/13	1.37	12/31/01	WA	2,559,060	6.30000%	26,665
91		Multifamily	7/1/10	0.96	12/31/01	AZ	2,810,428	8.66000%	22,246
92		Multifamily	9/1/10	1.39	12/31/01	OH	2,780,083	8.35000%	22,662
93		Multifamily	1/1/10	0.00		MD	2,738,804	7.99000%	20,526			A
94		Multifamily	11/1/08	1.14	12/31/01	MO	2,642,705	5.99000%	18,345			A
95		Retail	9/1/08	1.53	12/31/01	NH	2,582,113	6.90000%	22,310
96		Retail	11/1/10	0.00		TN	2,636,388	8.94000%	22,547
97		Retail	10/1/08	1.59	12/31/01	MN	2,621,893	6.35000%	17,111
98		Multifamily	8/1/08	1.38	12/31/01	FL	2,576,684	7.66000%	18,998			A
99		Multifamily	8/1/08	1.44	12/31/01	OH	2,561,670	6.79000%	17,460
100		Retail	10/1/08	1.55	12/31/01	NY	2,510,215	6.36000%	17,995
101		Multifamily	11/1/08	1.73	12/31/01	WA	2,536,142	6.64000%	16,995
102		Multifamily	6/1/10	1.21	12/31/01	NE	2,492,892	8.25000%	19,045
103		Retail	4/1/10	1.79	12/31/01	TN	2,429,505	8.63000%	20,350
104		Other	11/1/08	1.91	12/31/01	TX	2,384,961	6.75000%	17,618
105		Retail	11/1/08	1.91	12/31/01	NY	2,327,037	6.32000%	16,600

(1) Legend:

A. P&I Adv - in Grace Period	1. P&I Adv - delinquent 1 month	3. P&I Adv - delinquent 3+ months	7. Foreclosure
B. P&I Adv - < one month delinq	2. P&I Adv - delinquent 2 months	4. Mat. Balloon/Assumed P&I	9. REO

Loan Level Detail, continued

					Operating		Ending					Loan
Disclosure		Property	Maturity	PFY	Statement	Geo.	Principal	Note	Scheduled	Prepayment	Prepayment	Status
Control #	Group	Type	Date	DSCR	Date	Location	Balance	Rate	P&I	Amount	Date	Code (1)
106		Multifamily	8/1/08	2.02	12/31/01	TX	2,330,678	7.00000%	17,648			A
107		Retail	11/1/10	1.22	12/31/01	VA	2,354,319	9.23000%	20,520
108		Lodging	9/1/10	1.76	12/31/01	TX	2,352,683	9.50000%	20,969
109		Multifamily	12/1/08		12/31/00	PA					4/1/02
110		Self storage	10/1/08	1.61	12/31/01	KS	2,232,595	6.53000%	18,684
111		Multifamily	4/1/10	1.34	12/31/01	FL	2,332,303	8.23000%	17,809
112		Lodging	6/1/10	2.14	12/31/01	OR	2,316,252	9.37000%	20,493
113		Multifamily	7/1/10	1.48	12/31/01	CA	2,255,819	8.48000%	17,576
114		Multifamily	6/1/10	1.84	12/31/01	PA	2,235,257	8.79000%	17,907
115		Multifamily	8/1/07	1.40	12/31/01	WA	2,118,376	8.27000%	20,693
116		Multifamily	11/1/08	1.14	12/31/01	WA	2,145,940	6.53000%	15,573
117		Office	6/1/10	1.42	12/31/01	CT	2,184,958	9.02000%	17,854
118		Retail	8/1/10	1.35	12/31/01	PA	2,170,406	8.76000%	17,323
119		Multifamily	8/1/10	1.49	12/31/01	VA	2,165,108	8.12000%	16,327
120		Multifamily	10/1/08	1.43	12/31/01	TN	2,126,203	6.49000%	14,062
121		Multifamily	8/1/10	0.99	12/31/01	OK	2,142,693	8.38000%	16,539			A
122		Industrial	4/1/10	1.53	12/31/01	CA	2,131,902	8.53000%	16,716
123		Warehouse	4/1/07	1.32	12/31/01	AZ	2,130,123	8.55000%	16,731
124		Multifamily	7/1/10			TX					4/1/02
125		Office	6/1/10	1.51	12/31/01	CA	2,095,692	8.60000%	16,514
126		Multifamily	6/1/10	1.48	12/31/01	NJ	2,069,111	8.72000%	16,476
127		Retail	10/1/08	1.69	12/31/01	NY	1,988,687	5.93000%	13,761
128		Lodging	11/1/09	1.60	12/31/01	TX	1,996,331	9.61000%	19,726
129		Multifamily	6/1/10	1.07	12/31/01	OH	2,038,819	8.63000%	16,108
130		SF attached dwelling	10/1/08	2.12	12/31/01	KY	1,998,734	6.18000%	12,835

(1) Legend:

A. P&I Adv - in Grace Period	1. P&I Adv - delinquent 1 month	3. P&I Adv - delinquent 3+ months	7. Foreclosure
B. P&I Adv - < one month delinq	2. P&I Adv - delinquent 2 months	4. Mat. Balloon/Assumed P&I	9. REO

Loan Level Detail, continued

					Operating		Ending					Loan
Disclosure		Property	Maturity	PFY	Statement	Geo.	Principal	Note	Scheduled	Prepayment	Prepayment	Status
Control #	Group	Type	Date	DSCR	Date	Location	Balance	Rate	P&I	Amount	Date	Code (1)
131		Retail	5/1/10	1.57	12/31/01	TX	2,013,752	8.80000%	16,153
132		Multifamily	10/1/08	1.90	12/31/01	KY	1,924,151	6.77000%	14,259
133		Mixed use	10/1/10	1.08	12/31/01	KS	1,891,917	8.20000%	16,741
134		Lodging	6/1/10	3.32	12/31/01	CA	1,881,647	9.57000%	18,359
135		Retail	3/1/10	1.44	12/31/01	AZ	1,913,410	9.08000%	15,738
136		Retail	11/1/08	1.73	12/31/01	AZ	1,860,781	6.28000%	13,231
137		Office	9/1/08	2.77	12/31/01	VA	1,864,529	6.76000%	13,831
138		Office	9/1/10	1.45	12/31/01	CA	1,896,169	8.22000%	14,421
139		Multifamily	4/1/10	0.00		FL	1,873,100	8.39000%	15,398			1
140		Self storage	10/1/08	3.23	12/31/01	NJ	1,785,366	6.50000%	14,911			A
141		Office	12/1/08	2.02	12/31/01	VA	0	7.08000%	10,763	1,824,167	10/1/02
142		Multifamily	7/1/10	1.31	12/31/01	WA	1,860,151	8.52500%	14,551
143		Office	10/1/08	1.80	12/31/01	CA	1,780,926	7.09000%	13,538
144		Industrial	9/1/08	1.73	12/31/01	CA	1,777,455	7.07000%	13,514
145		Multifamily	5/1/10	1.68	12/31/01	NY	1,802,557	8.12000%	13,618
146		Multifamily	7/1/10	1.25	12/31/01	TX	1,772,137	8.34000%	13,637			A
147		Retail	9/1/08	1.21	12/31/01	IA	1,636,769	7.05000%	12,425
148		Multifamily	11/1/08	0.00		MO	1,622,713	5.99000%	11,265			A
149		Lodging	5/1/10	3.30	12/31/01	CA	1,620,749	8.69000%	14,958
150		Multifamily	5/1/10	1.27	12/31/01	TX	1,650,595	8.16000%	12,515
151		Multifamily	11/1/08	1.12	12/31/01	AL	1,589,627	6.73000%	11,724
152		Multifamily	11/1/13	2.08	12/31/01	TX	1,450,680	6.58000%	15,321
153		Industrial	10/1/08	1.96	12/31/01	CO	1,558,061	6.18000%	10,005
154		Multifamily	3/1/10	0.00	12/31/01	UT	1,577,405	8.51000%	12,352
155		Retail	9/1/10	1.58	12/31/01	CA	1,576,036	8.22000%	11,987

(1) Legend:

A. P&I Adv - in Grace Period	1. P&I Adv - delinquent 1 month	3. P&I Adv - delinquent 3+ months	7. Foreclosure
B. P&I Adv - < one month delinq	2. P&I Adv - delinquent 2 months	4. Mat. Balloon/Assumed P&I	9. REO

Loan Level Detail, continued

					Operating		Ending					Loan
Disclosure		Property	Maturity	PFY	Statement	Geo.	Principal	Note	Scheduled	Prepayment	Prepayment	Status
Control #	Group	Type	Date	DSCR	Date	Location	Balance	Rate	P&I	Amount	Date	Code (1)
156		Warehouse	8/1/10	1.93	12/31/01	MD	1,560,191	8.47000%	12,851
157		Multifamily	10/1/08	0.00		AZ	1,555,458	6.44000%	10,238			A
158		Retail	10/1/08	1.81	12/31/01	CA	1,534,175	7.19000%	11,755
159		Retail	5/1/10	1.38	12/31/01	WA	1,549,944	8.53000%	12,144
160		Lodging	5/1/10	0.00		FL	1,515,806	9.66000%	13,715
161		Multifamily	9/1/10	0.00		FL	1,501,545	8.61000%	12,495
162		Multifamily	12/1/08	2.06	12/31/01	PA	0	6.83000%	8,422	1,479,775	10/1/02
163		Multifamily	9/1/10	1.53	12/31/01	IL	1,461,704	8.13000%	11,707
164		Retail	10/1/08	2.63	12/31/01	FL	1,401,392	6.79000%	10,402
165		Multifamily	4/1/10	1.62	12/31/01	NJ	1,398,554	8.52000%	11,615
166		Retail	4/1/10	1.80	12/31/01	AZ	1,387,667	8.37000%	10,689
167		Retail	10/1/08	1.59	12/31/01	CA	1,306,214	6.67000%	9,602
168		Warehouse	10/1/08	1.74	12/31/01	VA	1,321,531	6.43000%	8,690
169		Office	9/1/08	1.74	12/31/01	KS	1,256,464	7.13000%	10,964
170		Multifamily	7/1/10	1.34	12/31/01	PA	1,246,268	8.35000%	10,178
171		SF attached dwelling	10/1/08	2.08	12/31/01	KY	1,237,312	6.18000%	7,945
172		Office	9/1/08	1.85	12/31/01	ID	1,204,307	7.15000%	8,476			A
173		Multifamily	10/1/10	2.42	12/31/01	CA	1,192,718	6.43000%	7,843
174		Multifamily	11/1/08	0.00		CO	1,146,586	6.45000%	8,267
175		Retail	2/1/05	2.41	12/31/01	OH	1,113,589	7.99000%	10,448			A
176		Multifamily	10/1/08	0.00		WA	1,146,022	6.52000%	7,601
177		Industrial	4/1/10	2.69	12/31/01	CO	1,134,611	8.25000%	9,225
178		Multifamily	11/1/08	1.24	12/31/01	NE	1,115,701	6.22000%	7,894
179		Warehouse	10/1/08	2.32	12/31/01	VA	1,068,418	6.30000%	7,622
180		Office	10/1/08	1.94	12/31/01	NV	1,080,850	7.16000%	7,606

(1) Legend:

A. P&I Adv - in Grace Period	1. P&I Adv - delinquent 1 month	3. P&I Adv - delinquent 3+ months	7. Foreclosure
B. P&I Adv - < one month delinq	2. P&I Adv - delinquent 2 months	4. Mat. Balloon/Assumed P&I	9. REO

Loan Level Detail, continued

					Operating		Ending					Loan
Disclosure		Property	Maturity	PFY	Statement	Geo.	Principal	Note	Scheduled	Prepayment	Prepayment	Status
Control #	Group	Type	Date	DSCR	Date	Location	Balance	Rate	P&I	Amount	Date	Code (1)
181		Office	9/1/08	2.09	12/31/01	DC	1,055,752	7.36000%	8,211
182		Multifamily	10/1/08	1.75	12/31/01	CT	1,029,837	6.98000%	7,761
183		Multifamily	8/1/10	1.53	12/31/01	DE	1,021,731	8.43000%	8,389
184		Office	3/1/15	1.56	12/31/01	MN	1,024,392	8.79000%	8,219
185		Office	5/1/10	0.90	12/31/01	MI	1,010,434	8.36000%	8,276
186		Industrial	3/1/10	0.92	12/31/01	NJ	933,795	8.54000%	7,332
187		Retail	10/1/18	1.36	12/31/01	CA	874,476	6.86000%	7,477			A
188		Industrial	9/1/08	1.53	12/31/01	CT	831,120	6.91000%	6,239
189		Industrial	10/1/08	0.70	12/31/01	MI	743,507	6.33000%	5,317
190		Multifamily	5/1/10	1.60	12/31/01	TX	679,841	8.29000%	5,538			A
							1,048,938,070		8,167,796	3,303,942

(1) Legend:

A. P&I Adv - in Grace Period	1. P&I Adv - delinquent 1 month	3. P&I Adv - delinquent 3+ months	7. Foreclosure
B. P&I Adv - < one month delinq	2. P&I Adv - delinquent 2 months	4. Mat. Balloon/Assumed P&I	9. REO

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure Control #

Servicing Xfer Date

Loan Status Code

Balance

Note Rate

Maturity Date

Remaining

Property Type

Geo. Location

NOI

DSCR

NOI Date

Schedule

Actual

Life

Amort.

106

12/18/01

2,330,678

2,334,707

7.00%

8/1/08

250

Multifamily

426,804

2.02

12/31/01

7/29/02

12,716,219

12,725,388

8.42%

9/1/10

335

Retail

1,562,070

1.32

12/31/01

15,046,897

15,060,095

(1) Legend:

A. P&I Adv - in Grace Period	1. P&I Adv - delinquent 1 month	3. P&I Adv - delinquent 3+ months	7. Foreclosure
B. P&I Adv - < one month delinq	2. P&I Adv - delinquent 2 months	4. Mat. Balloon/Assumed P&I	9. REO

Specially Serviced Loan Detail (Part II) ~ Servicer Comments

Disclosure	Resolution
Control #	Strategy	Comments
106	Modification	Borrower continues to keep the loan current. Has now provided evidence of insurance w/ all required coverages. Borrower needs to reimburse lender for legal expenses & inspections related to deferred maintenance, & forced place ins. charges.
24	Modification	Borrower has stated he will surrender property in lieu of foreclosure if unable to sell to adjacent property owner. Tentative agreement reached to waive lockout and balance of yield maintenance. No proceeds to go to Borrower. Sale to close by 12/31/02.

Modified Loan Detail

Disclosure Control #	Modification Date	Cutoff Maturity Date	Modified Maturity Date	Modification Description

Realized Loss Detail

	Disclosure	Appraisal	Appraisal	Beginning Scheduled	Gross	Gross Proceeds as a % of	Aggregate Liquidation	Net Liquidation	Net Proceeds as a % of	Realized
Period	Control #	Date	Value	Balance	Proceeds	Sched. Balance	Expenses *	Proceeds	Sched. Balance	Loss

Current Total Cumulative

*Aggregate liquidation expenses also include outstanding P & I advances and unpaid servicing fees, unpaid trustee fees, etc..

Appraisal Reduction Detail

Remaining Term

Appraisal

Disclosure Control #

Appraisal Red. Date

Scheduled Balance

Reduction Amount

Note Rate

Maturity Date

Life

Amort.

Property Type

Geographic Location

DSCR

Value

Date

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2000-C2 8-K/A