EXHIBIT 99(o)

Special Serviced Loan Detail Report as of December 2001
<TABLE>
<CAPTION>
            Special                                                                                         # of         Scheduled
            Service               Underlying                                                                Months       Balance as
Asset        Type    Prop Type    Transaction          PROPERTY NAME                 CITY            ST     Delinq      of Dec 2001
<S>        <C>       <C>          <C>                  <C>                           <C>             <C>    <C>         <C>
CBO1       Monetary   Healthcare   ASC 1995-D1          Golden Age                    Lyons            IL    17            3,179,296
CBO1       Monetary   Healthcare   NASC 1994-C3         Fallon                        Fallon           NV     8            3,547,358
CBO1       Monetary   Healthcare   NASC 1994-C3         King Manor                    Neptune          NJ    12            4,342,485
CBO1       Monetary   Hotel        ASC 1995-D1          Days Inn - Abercorn           Savannah         GA     2            2,442,132
CBO1       Monetary   Hotel        ASC 1995-D1          Days Inn - Airport            Savannah         GA     2            3,746,832
CBO1       Monetary   Hotel        ASC 1996-D2          American Inn, Blue Springs    Blue Springs     MO     0            1,708,243
CBO1       Monetary   Hotel        ASC 1996-D2          American Inn, Hammond         Hammond          IN     0            2,026,024
CBO1       Monetary   Hotel        ASC 1996-D2          American Inn, Independence    Independence     MO     0            3,170,767
CBO1       Monetary   Hotel        ASC 1996-D2          American Inn, Springfield     Springfield      MO     0            2,058,603
CBO1       Monetary   Hotel        ASC 1996-D2          American Motel, Kansas City   Kansas City      KS     0            2,794,767
CBO1       Monetary   Hotel        ASC 1996-D2          American Motel, Wheat Ridge   Wheat Ridge      CO     0            2,354,219
CBO1       Monetary   Hotel        ASC 1996-D2          Days Inn Westhaven            West Haven       CT     0            2,423,583
CBO1       Monetary   Hotel        ASC 1996-D2          Days Inn-Boulder              Boulder          CO     1            2,393,753
CBO1       Monetary   Hotel        ASC 1996-D2          Holiday Inn Waterville        Waterville       ME     0            5,542,526
CBO1       Monetary   Hotel        ASC 1996-D2          Interstate Inn, Blue Springs  Blue Springs     MO     0            2,027,737
CBO1       Monetary   Hotel        ASC 1996-D2          Interstate Inn, Cncl Bluffs   Council Bluffs   IA     0            2,198,223
CBO1       Monetary   Hotel        ASC 1996-D2          Interstate Inn, Wheat Ridge   Wheat Ridge      CO     0            1,497,424
CBO1       Monetary   Hotel        ASC 1996-D2          Ramada Inn-Mobile             Mobile           AL     1            6,634,688
CBO1       Monetary   Hotel        ASC 1996-D2          Sheraton-Shreveport           Shreveport       LA     1            5,558,573
CBO1       Monetary   Hotel        DLJMAC 1995-CF2      Radisson Sts Htl(Snt Ana,CA)  Santa Ana        CA     2            4,044,966
CBO1       Monetary   Hotel        MLMI 1995-C3         Days Inn - Clairmont          Atlanta          GA     2            4,477,121
CBO1       Monetary   Hotel        MLMI 1995-C3         Ramada Inn Nashville          Nashville        TN     2            2,410,013
CBO1       Monetary   Hotel        SASCO(LBCMT)1995-C2  Holiday Inn North Fort Worth  Fort Worth       TX     0            8,875,534
CBO1       Monetary   Hotel        SASCO(LBCMT)1995-C2  Holiday Inn South Fort Worth  Fort Worth       TX     0            6,753,596
CBO1       Monetary   Multifamily  NASC 1994-C3         Hillside Garden               El Paso          TX     0            2,950,582
CBO1       Monetary   Multifamily  SASCO(LBCMT)1995-C2  Paramount Terrace Apartments  Amarillo         TX     3            2,812,277
CBO1       Monetary   Office       ASC 1996-D2          Broadway Building             Salt Lake City   UT     0            7,374,668
CBO1       Monetary   Retail       ASC 1996-D2          Muskegon Mall                 Muskegon         MI     3            9,667,928
CBO1       Monetary   Retail       DLJMAC 1995-CF2      Islandia Mall                 Islip            NY     1           31,995,844
CBO1       REO        Hotel        ASC 1996-D2          Cloud Nine Motel              Globe            AZ    62            1,666,154
CBO1       REO        Hotel        ASC 1996-D2          Homegate - Airport            San Antonio      TX    13            4,096,594
CBO1       REO        Hotel        ASC 1996-D2          Homegate - Amarillo           Amarillo         TX    13            2,961,576
CBO1       REO        Hotel        ASC 1996-D2          Homegate - Fiesta Park        San Antonio      TX    13            2,960,312
CBO1       REO        Hotel        ASC 1996-D2          Homegate - Irving             Irving           TX    13            2,601,997
CBO1       REO        Hotel        MLMI 1995-C3         Ramada Inn - Six Flags        Atlanta          GA    50            3,733,400
CBO1       REO        Retail       DLJMAC 1995-CF2      East Hills Pavillion Spg Ctr  Bakersfield      CA    11            4,495,160

CBO1       Covenant   Hotel        ASC 1996-D2          Quality Inn Center-Seattle    Seattle          WA     0            2,136,198
CBO1       Covenant   Multifamily  ASC 1996-D2          Del Mar Villas                Dallas           TX     0            2,267,067

CBO1 Total                                                                                                               172,237,485

CBO2       Monetary   Healthcare   ASC 1996-D3          Medford Nursing Home          Medford          OK     0            2,389,940
CBO2       Monetary   Healthcare   FULB 1997-C1         Country Gardens               Norcross         GA     3            2,388,046
CBO2       Monetary   Healthcare   FULB 1997-C1         Gaulden Manor Nursing Center  Baltimore        OH    22              933,619
CBO2       Monetary   Hotel        ASC 1996-D3          Best Western - Goodyear       Goodyear         AZ     6            2,188,569
CBO2       Monetary   Hotel        ASC 1996-D3          Days Inn - Owensboro          Owensboro        KY     6            1,346,488

</TABLE>

<PAGE>

Special Serviced Loan Detail Report as of December 2001
<TABLE>
<CAPTION>
            Special                                                                                         # of         Scheduled
            Service               Underlying                                                                Months       Balance as
Asset        Type    Prop Type    Transaction          PROPERTY NAME                 CITY            ST     Delinq      of Dec 2001
<S>        <C>       <C>          <C>                  <C>                           <C>             <C>    <C>         <C>
CBO2       Monetary   Hotel        ASC 1996-D3          Holiday Inn - Owensboro       Owensboro        KY     6            3,474,190
CBO2       Monetary   Hotel        ASC 1996-D3          Holiday Inn -- Wilmington     Wilmington       NC     2            6,489,876
CBO2       Monetary   Hotel        ASC 1996-D3          Quality Inn Roanoke           Roanoke          VA     4            1,344,213
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Boise/Riverside     Boise            ID     2            3,386,468
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Casper              Casper           WY     2            2,439,643
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Delano              Delano           CA     2              400,883
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Grants Pass         Grants Pass      OR     2            1,021,920
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Idaho Falls         Idaho Falls      ID     2            5,686,173
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Lincoln City        Lincoln City     OR     2           17,290,437
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Nampa Boulevard     Nampa            ID     2            1,471,183
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Newport             Newport          OR     2           12,625,527
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Oakhurst            Oakhurst         CA     2            2,339,985
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Pomona              Pomona           CA     2            2,426,878
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Portland/Beaverton  Portland         OR     2            6,386,464
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Richland            Richland         WA     2            4,281,422
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Spokane             Spokane          WA     2            3,585,072
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-The Dalles          The Dalles       OR     2            3,169,790
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Warrenton           Warrenton        OR     2            3,338,307
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Washington Square   Tigard           OR     2            2,891,978
CBO2       Monetary   Hotel        CMAC 1997-ML1        Shilo Inn-Yuma                Yuma             AZ     2            5,040,199
CBO2       Monetary   Hotel        DLJMAC 1996-CF2      Best Western Premiere Inn     Whiteville       NC     1            2,732,366
CBO2       Monetary   Hotel        DLJMAC 1997-CF2      EconoLodge-Hawaiian Resort(G) Kissimmee        FL     2            8,678,469
CBO2       Monetary   Hotel        DLJMAC 1997-CF2      Four Pnts Riverwalk North(G)  San Antonio      TX     2           12,590,894
CBO2       Monetary   Hotel        DLJMAC 1997-CF2      Holiday Inn-Maingate West(G)  Kissimmee        FL     2            8,844,451
CBO2       Monetary   Hotel        DLJMAC 1997-CF2      Holiday Inn Express (G)       Orlando          FL     2            6,971,229
CBO2       Monetary   Hotel        DLJMAC 1997-CF2      Ramada Resort - Maingate(G)   Kissimmee        FL     2            9,389,820
CBO2       Monetary   Hotel        FULB 1997-C1         Days Inn - Atlanta Airport    College Park     GA     2            4,023,978
CBO2       Monetary   Hotel        FULB 1997-C2         Marriott Fairfield Inn        Wood Cross       UT    13            2,663,671
CBO2       Monetary   Hotel        MCFI 1997-MC1        Radisson Htl&Sts-Buffalo Air  Cheektowaga      NY     3            7,305,825
CBO2       Monetary   Hotel        MLMI 1996-C1         Comfort Inn - Buckhead        Atlanta          GA     7            4,231,428
CBO2       Monetary   Hotel        MLMI 1996-C2         Shilo Inn-Prtld Arprt/I-205   Portland         OR     2           13,103,207
CBO2       Monetary   Hotel        MLMI 1996-C2         Shilo Inn-Salem Suites        Salem            OR     2            4,859,291
CBO2       Monetary   Hotel        MLMI 1996-C2         Shilo Inn-Ssde Oceanfrt Rsrt  Seaside          OR     2            8,448,237
CBO2       Monetary   Hotel        MLMI 1996-C2         Shilo Inn-Tacoma              Tacoma           WA     2            6,014,150
CBO2       Monetary   Hotel        MLMI 1997-C1         Best Western - Park Suites    Plano            TX     3            2,485,786
CBO2       Monetary   Hotel        MLMI 1997-C1         Comfort Inn - Plano           Plano            TX     3            1,581,864
CBO2       Monetary   Hotel        MLMI 1997-C1         Holiday Inn Express-Plano     Plano            TX     2            2,476,552
CBO2       Monetary   Hotel        MLMI 1997-C1         Quality Inn/Airport           Salt Lake City   UT     0            5,699,364
CBO2       Monetary   Hotel        MLMI 1997-C1         Ramada Inn                    Austin           TX     2            2,951,715
CBO2       Monetary   Hotel        MLMI 1997-C1         Shilo Inn-Bend                Bend             OR     2            5,900,207
CBO2       Monetary   Hotel        MLMI 1997-C1         Shilo Inn-Coeur d'Alene       Coeur d'Alene    ID     2            5,092,810
CBO2       Monetary   Hotel        MLMI 1997-C1         Shilo Inn-Elko                Elko             NV     2            3,052,137
CBO2       Monetary   Hotel        MLMI 1997-C1         Shilo Inn-Nampa               Nampa            ID     2            3,974,875
CBO2       Monetary   Hotel        MLMI 1997-C1         Shilo Inn-Salt Lake City      Salt Lake City   UT     2            9,937,189
CBO2       Monetary   Hotel        MLMI 1997-C1         Shilo Inn-Tillamook           Tillamook        OR     2            4,471,735

</TABLE>

<PAGE>
Special Serviced Loan Detail Report as of December 2001
<TABLE>
<CAPTION>
            Special                                                                                         # of         Scheduled
            Service               Underlying                                                                Months       Balance as
Asset        Type    Prop Type    Transaction          PROPERTY NAME                 CITY            ST     Delinq      of Dec 2001
<S>        <C>       <C>          <C>                  <C>                           <C>             <C>    <C>         <C>
CBO2       Monetary   Hotel        MLMI 1997-C2         Comfort Inn&Sts-Las Colinas   Irving           TX     2            2,268,907
CBO2       Monetary   Hotel        MLMI 1997-C2         Days Inn Defiance             Defiance         OH     7            1,725,507
CBO2       Monetary   Hotel        MLMI 1997-C2         Days Inn Dwntwn-Indnpls       Indianapolis     IN     2            2,650,283
CBO2       Monetary   Hotel        MSCI 1998-WF1        Anchorage Motor Inn           South Burlington VT     4            2,101,903
CBO2       Monetary   Hotel        MSCI 1998-WF1        Comfort Inn-Dwntwn N.Orleans  New Orleans      LA     2            4,601,643
CBO2       Monetary   Hotel        SASCO(LBCMT)1996-C2  Holiday Inn Oxford            Oxford           MS    10            2,546,440
CBO2       Monetary   Industrial   FULB 1997-C1         1000 West Crosby              Carrollton       TX     6            2,010,903
CBO2       Monetary   Industrial   JPMC 1998-C6         Alford Refrigerated Wrhss     Dallas           TX     0            7,320,063
CBO2       Monetary   Industrial   MLMI 1996-C2         Tiger Industrial Plaza        Phoenix          AZ     2            1,670,589
CBO2       Monetary   Multifamily  DLJMAC 1996-CF2      Kings Gate Village Apts       Houston          TX     3            3,630,899
CBO2       Monetary   Multifamily  FULB 1997-C2         Westgate Hills                Jackson          MS     3            2,519,595
CBO2       Monetary   Multifamily  MSCI 1997-WF1        King Star Apartments          Columbus         OH     3            7,967,352
CBO2       Monetary   Multifamily  SASCO(LBCMT)1996-C2  329 Main Street               Lodi             NJ    18              827,174
CBO2       Monetary   Office       FULB 1997-C2         3300 Holcomb Bridge Road      Norcross         GA     1            2,619,974
CBO2       Monetary   Office       JPMC 1998-C6         Gibraltar Sq Office Park      Conyers          GA     1            3,846,747
CBO2       Monetary   Office       MCFI 1997-MC2        The Daniel and Henry Bldg     St. Louis        MO     6            7,354,214
CBO2       Monetary   Office       MLMI 1996-C2         Colinas Business Park         Irving           TX     0            1,559,129
CBO2       Monetary   Office       MLMI 1996-C2         Westec Plaza                  Plano            TX     4              834,455
CBO2       Monetary   Office       MLMI 1997-C1         Century American Ins Blg      Durham           NC     0            4,190,761
CBO2       Monetary   Other        FULB 1997-C2         FEL Facility                  Farmingdale      NJ    22            7,536,889
CBO2       Monetary   Retail       DLJMAC 1997-CF2      Mercado Mediterranean Vlg     Orlando          FL     1           16,863,287
CBO2       Monetary   Retail       FULB 1997-C1         Golfsmith Golf Center         Dallas           TX     0            1,546,151
CBO2       Monetary   Retail       FULB 1997-C1         Ridge Road West               Greece           NY     1            1,074,307
CBO2       Monetary   Retail       FULB 1997-C1         Sve Merchandise-Duluth-249    Duluth           GA     8            2,916,157
CBO2       Monetary   Retail       FULB 1997-C1         Sve Merchandise-Houston-410   Houston          TX     8            3,471,497
CBO2       Monetary   Retail       FULB 1997-C1         Sve Merchandise-Meterie-408   Metairie         LA     8            5,220,146
CBO2       Monetary   Retail       FULB 1997-C1         Sve Merchandise-Tucker-252    Tucker           GA     8            1,649,544
CBO2       Monetary   Retail       FULB 1997-C1         Snowden Square S.C. - 349     Columbia         MD     8            2,261,493
CBO2       Monetary   Retail       FULB 1997-C1         The Sports Authority          Pembroke Pines   FL     0           12,836,876
CBO2       Monetary   Retail       FULB 1997-C2         Brandon Crossings Shpg Ctr    Brandon          FL     3           12,961,789
CBO2       Monetary   Retail       FULB 1997-C2         Revco - Chase City            Chase City       VA     2              828,693
CBO2       Monetary   Retail       FULB 1997-C2         Revco - Dundalk               Dundalk          MD     2            1,368,508
CBO2       Monetary   Retail       FULB 1997-C2         Revco - Holly Hill            Holly Hill       SC     2              827,665
CBO2       Monetary   Retail       FULB 1997-C2         Revco - Newport News          Newport News     VA     2            1,206,436
CBO2       Monetary   Retail       FULB 1997-C2         Revco - Norfolk (1)           Norfolk          VA     2            1,409,786
CBO2       Monetary   Retail       FULB 1997-C2         Revco - Norfolk (2)           Norfolk          VA     2            1,505,433
CBO2       Monetary   Retail       FULB 1997-C2         Revco - Portsmouth (1)        Portsmouth       VA     2            1,210,024
CBO2       Monetary   Retail       FULB 1997-C2         Revco - Portsmouth (2)        Portsmouth       VA     1            1,250,328
CBO2       Monetary   Retail       FULB 1997-C2         Revco - Virginia Beach        Virginia Beach   VA     2            1,229,420
CBO2       Monetary   Retail       FULB 1997-C2         Santa Rosa Plaza Shpg Ctr     Gulf Breeze      FL     3            2,019,800
CBO2       Monetary   Retail       MCFI 1997-MC1        Tillmans Square Shopping Ctr  Mobile           AL     2            6,011,748
CBO2       Monetary   Retail       MLMI 1996-C1         Mountaingate Plaza            Simi Valley      CA    10           21,903,096
CBO2       Monetary   Retail       MLMI 1996-C2         Frank's Nsry-1700 E.Dublin-Gr ColumbusRoad     OH    10              585,878
CBO2       Monetary   Retail       MLMI 1996-C2         Frank's Nsry-4180 Plnfld N    Grand Rapids     MI    10              522,882
CBO2       Monetary   Retail       MLMI 1996-C2         Frank's Nsry-G-5054 Mlr Rd    Flint            MI    10              671,269

</TABLE>

<PAGE>

Special Serviced Loan Detail Report as of December 2001
<TABLE>
<CAPTION>
            Special                                                                                         # of         Scheduled
            Service               Underlying                                                                Months       Balance as
Asset        Type    Prop Type    Transaction          PROPERTY NAME                 CITY            ST     Delinq      of Dec 2001
<S>        <C>       <C>          <C>                  <C>                           <C>             <C>    <C>         <C>
CBO2       Monetary   Retail       MLMI 1996-C2         Frank's Nsry #142-801 Egte Dr Cincinnati       OH    10              683,919
CBO2       Monetary   Retail       MLMI 1996-C2         Frk's Nsry #205-5354 Dxe Hwy  Louisville       KY    10              540,020
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 042       Houston          TX     8            1,983,734
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 190       Warr Acres       OK     8            1,840,231
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 202       Dover            DE     8            2,185,561
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 214       Houma            LA     8            1,754,281
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 259       Knoxville        TN     8            2,098,845
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 276       McAllen          TX     8            2,358,226
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 277       San Antonio      TX     8            2,012,896
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 309       Fort Wayne       IN     8            2,070,451
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 316       Newington        CT     8            2,156,400
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 348       Midlothian       VA     8            2,471,035
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 353       Houston          TX     8            2,386,621
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 359       Dallas           TX     8            2,213,955
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 360       Glen Allen       VA     8            2,645,235
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 389       Raleigh          NC     8            2,185,561
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 440       Richardson       TX     8            1,754,281
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 441       Mishawaka        IN     8            2,098,845
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 452       Daytona Beach    FL     8            2,156,400
CBO2       Monetary   Retail       MLMI 1996-C2         Service Merchandise 532       Westland         MI     8            2,041,290
CBO2       REO        Hotel        ASC 1996-D3          Barcelona Court               Lubbock          TX    12            4,412,457
CBO2       REO        Hotel        ASC 1996-D3          Holiday Inn - Monroe          Monroe           LA    27            3,317,938
CBO2       REO        Hotel        MCFI 1997-MC1        Comfort Inn E. Memphis        Memphis          TN    13            3,217,206
CBO2       REO        Hotel        MCFI 1997-MC2        Sioux City Holiday Inn        Sioux City       IA    25            2,298,984
CBO2       REO        Hotel        MLMI 1996-C2         Horwitz-Ramada Inn-Beaverton  Beaverton        OR    25            4,371,091
CBO2       REO        Hotel        MLMI 1996-C2         Horwitz-Ramada Inn-Portland   Portland         OR    26            6,958,062
CBO2       REO        Hotel        MLMI 1997-C1         Days Inn-Union City           Union City       GA     4            2,266,258
CBO2       REO        Hotel        MLMI 1997-C2         Shoney's Inn                  Port Allen       LA    21            2,960,719
CBO2       REO        Multifamily  DLJMAC 1996-CF2      Cambridge Hall Retirement Ctr Chattanooga      TN    21            3,249,660
CBO2       REO        Multifamily  FULB 1997-C1         Park Place Apartments         Gainsville       FL    16            7,585,560
CBO2       REO        Multifamily  MCFI 1997-MC1        Pueblo De Chamisa Apartments  Roswell          NM    43            1,143,925
CBO2       REO        Multifamily  MLMI 1997-C1         Blue Mountain View Apartments Walla Walla      WA    15            1,889,036
CBO2       REO        Multifamily  MLMI 1997-C1         Del Norte Apartments          Vlge of L R      NM    24            2,687,187
CBO2       REO        Retail       DLJMAC 1996-CF2      Eagle Country Market          Clinton          IA    17            3,238,304
CBO2       REO        Retail       MCFI 1997-MC1        Scenic Hills Shopping Center  St. Paul         MN    42              991,470
CBO2       REO        Retail       MLMI 1996-C1         West Kentucky Outlet Center   Eddyville        KY    33            8,702,121
CBO2       REO        Retail       MLMI 1996-C2         Market Place Shopping Center  Shelby           NC    15            6,228,076
CBO2       REO        Retail       MLMI 1997-C1         Apopka Square Center          Apopka           FL    10            2,163,492

CBO2       Covenant   Healthcare   ASC 1996-D3          Santa Rita Care Center        Green Valley     AZ     0            3,573,771
CBO2       Covenant   Healthcare   ASC 1996-D3          Westwood Plaza                Westwood         CA     0            2,492,171
CBO2       Covenant   Healthcare   DLJMAC 1997-CF2      Abington Manor                Westland         MI     0            8,818,664
CBO2       Covenant   Hotel        FULB 1997-C2         Sheraton Orlando North        Maitland         FL     0           17,073,392
CBO2       Covenant   Industrial   MSCI 1998-WF1        Lapham Drive                  Modesto          CA     0            3,051,732
CBO2       Covenant   Multifamily  DLJMAC 1996-CF2      Rivers Edge Apartments        Lansing          MI     0            1,938,898
CBO2       Covenant   Retail       MCFI 1997-MC1        Delchamps Plaza N. Retail Ctr Tuscaloosa       AL     0            2,758,091

</TABLE>

<PAGE>

Special Serviced Loan Detail Report as of December 2001
<TABLE>
<CAPTION>
            Special                                                                                         # of         Scheduled
            Service               Underlying                                                                Months       Balance as
Asset        Type    Prop Type    Transaction          PROPERTY NAME                 CITY            ST     Delinq      of Dec 2001
<S>        <C>       <C>          <C>                  <C>                           <C>             <C>    <C>         <C>
CBO2       Covenant   Retail       SASCO(LBCMT)1996-C2  Congressional Plaza           Rockville        MD     0           16,163,900

CBO2       Corrected  Multifamily  MLMI 1996-C2         Pioneer Point Apartments      Arlington        TX     1            1,113,438
CBO2       Corrected  Retail       MCFI 1997-MC1        Whispering Pines Shpg Ctr     Manchester       TN     0            1,975,244

CBO2 Total                                                                                                               585,232,795

NASC
 1998-D6   Monetary   Hotel        NASC 1998-D6         Comfort Suites - Dalton       Dalton           GA     5            3,038,848
NASC
 1998-D6   Monetary   Hotel        NASC 1998-D6         Quality Inn Orlando Airport   Orlando          FL     1            2,286,508
NASC
 1998-D6   Monetary   Multifamily  NASC 1998-D6         Village on the Lake           Oklahoma City    OK     0            2,305,747
NASC
 1998-D6   Covenant   Retail       NASC 1998-D6         Levitz Plaza                  Las Vegas        NV     0            9,661,652
NASC
 1998-D6   Corrected  Office       NASC 1998-D6         Sterling Software Building    Reston           VA     0           16,957,869

NASC
 1998-D6 Total                                                                                                            34,250,624
Grand Total                                                                                                              791,720,905

</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                                                       Hotel Mortgage Loans in CRIIMI MAE's Portfolio
                                                            as of December 31, 2001 (in millions)
                                                       ----------------------------------------------
            <S>                                  <C>                                      <C>
                                                 Limited Service (v)                      Full Service (vi)

            Top 5 State Concentrations:    Florida......................    $ 146     Texas.................       $ 232
                                           Texas........................      102     California............         216
                                           Oregon.......................       92     Georgia...............         164
                                           Georgia......................       85     Virginia..............         120
                                           California...................       63     Massachusetts.........          86

            Top 5 MSA (vii)                Atlanta, GA..................       46     Atlanta, GA...........         133
            Concentrations:                Orlando, FL..................       45     Washington, DC........         100
                                           Portland-Vancouver, OR-WA....       36     San Antonio, TX.......          79
                                           Washington, DC-MD-VA-WV......       25     Phoenix-Mesa, AZ......          71
                                           Norfolk-VA Beach-Newport News       25     Santa Barbara-Santa             64
                                                                                                 Maria, CA

            Franchise Affiliation                                           1,207                                  1,253
            No Franchise Affiliation                                           88                                    256

            Near Airport (viii)                                               262                                    536

</TABLE>

            (i)     There are loans representing a total outstanding principal
                    amount of $1.29 billion secured by limited service hotels in
                    the Company's portfolio; of these, $278.2 million, or 21.5%
                    are in special servicing as of December 31, 2001.  Limited
                    service hotels are generally hotels with room-only
                    operations or hotels that offer a bedroom and bathroom for
                    the night, but very few other amenities.  These hotels are
                    often in the budget or economy group and do not report food
                    and beverage revenue.
            (ii)    There are loans representing a total outstanding principal
                    amount of $1.51 billion secured by full service hotels in
                    the Company's portfolio; of these, $129.6 million, or 8.6% ,
                    are in special servicing as of December 31, 2001.  Full
                    service hotels are generally mid-price, upscale or luxury
                    hotels with a restaurant, lounge facilities and meeting
                    space as well as minimum service levels, often including
                    bell service and room service.  These hotels generate food
                    and beverage revenue.
            (iii)   "MSA" denotes a Metropolitan Statistical Area, as determined
                    by the United States Office of Management and Budget, with a
                    core area or city population estimate of at least 50,000
                    inhabitants.
            (iv)    Within approximately 2 miles of an airport