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: November 15, 2000
(Date of earliest event reported)
J.P. Morgan Commercial Mortgage Finance Corporation.
(Sponsor)
(Issuer in Respect of
Commercial Mortgage Pass-Through Certificates
Series 2000-C9)
(Exact name of registrant as specified in charter)
Delaware 133-789046
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
60 Wall Street New York, N.Y. 10260-0066
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code (212) 648-9344
(Former name or former address, if changed since last report.)
ITEM 5. OTHER EVENTS
On January 1, 2000, a single series of certificates, entitled J.P Morgan Commercial Mortgage Finance Corporation, Commercial Mortgage Pass-Through Certificates, Series 2000-C9 (the "Certificates"), was issued pursuant to a pooling and servicing agreement
(the "Pooling and Servicing Agreement"), entered into by and among Structured Asset Securities Corporation (the "Registrant"), a master servicer, a special servicer, a trustee and a fiscal agent. The Pooling and Servicing is attached hereto as Exhibit
4.1. Certain classes of the Certificates, designated as Class A-1, Class A-2, Class B, Class C, Class D, Class E, Class F and Class X (collectively, the "Underwriter") pursuant to an underwriting agreement between the Registrant and the Underwriter. The
Underwriting Agreement is attached hereto as Exhibit 1.1.
In connection with the sale of the Underwritten Certificates, the Registrant has been advised that prospective investors may have been furnished with certain materials attached hereto as Exhibit 99.1 that constitute "Computational Materials" (as defined
in the no-action letter dated May 20, 1994 issued by the Division of Corporation Finance of the Securities and Exchange Commission (the "Commission") to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporated, and Kidder Structured
Asset Corporation and Finance of the Commission to the Public Securities Association) and/or "ABS Term Sheets" (as defined in the no-action letter dated February 17, 1995 issued by the Division of Corporation Finance of the Commission t o the Public
Securities Association).
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Exhibit No. Description
1.1 Underwriting Agreement, dated as of January 1, 2000, between Morgan Guaranty Trust Company, as seller and J.P. Morgan Securities Inc., as underwriter.
4.1 Pooling and Servicing Agreement, dated as of January 1, 2000, among J.P. Morgan Commercial Mortgage Finance Corporation, as depositor, ORIX real Estate Capital Markets, L.L.C., as master servicer, ORIX, Real Estate Capital Markets, LLC, as special
servicer, Norwest Bank Minnesota , National Association, as Trustee, LaSalle Bank National Association, as bond administrator and ABN AMRO Bank N.V., as fiscal agent.
99.1 Certain materials constituting Computational Materials and/or ABS Term Sheets prepared and disseminated in connection with the sale of the Underwritten Certificates.
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on behalf of the Registrant by the undersigned thereunto duly authorized.
LASALLE NATIONAL BANK, IN
ITS CAPACITY AS BOND ADMINISTRATOR
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF J.P. MORGAN, REGISTRANT
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: November 15, 2000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
STATEMENT DATE:
|
|
11/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
|
PAYMENT DATE:
|
|
11/15/2000
|
|
|
|
|
135 S. LASALLE STREET SUITE 1625
|
|
CHICAGO, IL 60603-4159
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
|
|
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
SERIES 2000-C9
|
|
RECORD DATE:
|
|
10/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
ADMINISTRATOR:
|
|
REPORTING PACKAGE TABLE OF CONTENTS
|
|
ANALYST:
|
|
|
BRIAN AMES (312) 904-7807
|
|
THOMAS HELMS (714) 282-3980 (203)
|
|
|
[email protected]
|
|
[email protected]
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE(S)
|
|
|
ISSUE ID:
|
|
JPM000C9
|
|
CLOSING DATE:
|
1/25/2000
|
|
|
STATEMENTS TO CERTIFICATEHOLDERS
|
PAGE 2-5
|
|
|
ASAP #:
|
|
480
|
|
CASH RECONCILIATION SUMMARY
|
PAGE 6
|
|
FIRST PAYMENT DATE:
|
2/15/2000
|
|
|
MONTHLY DATA FILE NAME:
|
|
BOND INTEREST RECONCILIATION
|
PAGE 7
|
|
ASSUMED FINAL PAYMENT: DATE:
|
10/15/2032
|
|
|
|
ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY
|
PAGE 8
|
|
|
JPM000C9_200011_3.EXE
|
|
ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY
|
PAGE 9
|
|
|
DELINQUENT LOAN DETAIL
|
PAGE 10
|
|
|
HISTORICAL COLLATERAL PREPAYMENT
|
PAGE 11
|
|
|
MORTGAGE LOAN CHARACTERISTICS
|
PAGE 12-13
|
|
|
LOAN LEVEL DETAIL
|
PAGE 14-19
|
|
|
SPECIALLY SERVICED (PART I) ~ LOAN DETAIL
|
PAGE 20
|
|
|
MODIFIED LOAN DETAIL
|
PAGE 21
|
|
|
REALIZED LOSS DETAIL
|
PAGE 22
|
|
|
APPRAISAL REDUCTION DETAIL
|
PAGE 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARTIES TO THE TRANSACTION
|
|
|
ISSUER: J.P. MORGAN & CO.
|
|
|
DEPOSITOR: J.P. MORGAN & CO.
|
|
|
MASTER SERVICER: ORIX REAL ESTATE CAPITAL MARKETS, LLC
|
|
|
SPECIAL SERVICER: ORIX REAL ESTATE CAPITAL MARKETS, LLC
|
|
|
RATING AGENCY: FITCH, INC./MOODY'S INVESTORS SERVICE, INC.
|
|
|
|
|
|
|
INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES
|
|
|
LASALLE WEB SITE
|
|
WWW.LNBABS.COM
|
|
|
SERVICER WEB SITE
|
|
|
LASALLE BULLETIN BOARD
|
|
(714) 282-3990
|
|
|
LASALLE ASAP FAX BACK SYSTEM
|
|
(714) 282-5518
|
|
|
LASALLE FACTOR LINE
|
|
(800) 246-5761
|
|
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
PAGE 1 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
STATEMENT DATE:
|
11/15/2000
|
|
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
PAYMENT DATE:
|
11/15/2000
|
|
|
|
|
WAC:
|
|
8.330249%
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
WAMM:
|
|
104
|
SERIES 2000-C9
|
|
|
RECORD DATE:
|
|
10/31/2000
|
|
|
REMIC III
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
|
|
|
|
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)
|
|
|
A1
|
200,000,000.00
|
|
194,489,935.09
|
547,747.58
|
0.00
|
0.00
|
193,942,187.51
|
1,230,148.84
|
0.00
|
|
7.59000000%
|
|
|
617059GX2
|
|
972.449675450
|
2.738737900
|
0.000000000
|
0.000000000
|
969.710937550
|
|
6.150744200
|
0.000000000
|
|
FIXED
|
|
|
|
|
A2
|
404,682,000.00
|
|
404,682,000.00
|
0.00
|
0.00
|
0.00
|
404,682,000.00
|
2,620,315.95
|
0.00
|
|
7.77000000%
|
|
|
617059GY0
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.475000000
|
0.000000000
|
|
FIXED
|
|
|
|
|
X
|
814,388,116.00
|
|
N
|
|
808,878,050.60
|
0.00
|
0.00
|
0.00
|
808,330,303.02
|
396,952.19
|
0.00
|
|
0.58889301%
|
|
|
617059GZ7
|
|
993.234103873
|
0.000000000
|
0.000000000
|
0.000000000
|
992.561515989
|
|
0.487423849
|
0.000000000
|
|
0.375829995%
|
|
|
|
|
B
|
36,647,000.00
|
|
36,647,000.00
|
0.00
|
0.00
|
0.00
|
36,647,000.00
|
247,945.11
|
0.00
|
|
8.11892204%
|
|
|
617059HA1
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.765768276
|
0.000000000
|
|
7.865714910%
|
|
|
|
|
C
|
38,683,000.00
|
|
38,683,000.00
|
0.00
|
0.00
|
0.00
|
38,683,000.00
|
264,299.08
|
0.00
|
|
8.19892204%
|
|
|
617059HB9
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.832434920
|
0.000000000
|
|
7.945714910%
|
|
|
|
|
D
|
10,179,000.00
|
|
10,179,000.00
|
0.00
|
0.00
|
0.00
|
10,179,000.00
|
69,801.83
|
0.00
|
|
8.22892204%
|
|
|
617059HC7
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857434915
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
E
|
28,503,000.00
|
|
28,503,000.00
|
0.00
|
0.00
|
0.00
|
28,503,000.00
|
195,457.47
|
0.00
|
|
8.22892204%
|
|
|
617059HD5
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857435007
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
F
|
14,251,000.00
|
|
14,251,000.00
|
0.00
|
0.00
|
0.00
|
14,251,000.00
|
97,725.31
|
0.00
|
|
8.22892204%
|
|
|
617059HE3
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857435268
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
G
|
14,251,000.00
|
|
14,251,000.00
|
0.00
|
0.00
|
0.00
|
14,251,000.00
|
74,223.96
|
0.00
|
|
6.25000000%
|
|
|
617059HF0/U61767BV7
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.208333450
|
0.000000000
|
|
FIXED
|
|
|
|
|
H
|
20,359,000.00
|
|
20,359,000.00
|
0.00
|
0.00
|
0.00
|
20,359,000.00
|
106,036.46
|
0.00
|
|
6.25000000%
|
|
|
617059HG8/U61767BW5
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.208333415
|
0.000000000
|
|
FIXED
|
|
|
|
|
J
|
26,467,000.00
|
|
26,467,000.00
|
0.00
|
0.00
|
0.00
|
26,467,000.00
|
137,848.96
|
0.00
|
|
6.25000000%
|
|
|
617059HH6/U61767BX3
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.208333396
|
0.000000000
|
|
FIXED
|
|
|
|
|
K
|
6,107,000.00
|
|
6,107,000.00
|
0.00
|
0.00
|
0.00
|
6,107,000.00
|
31,807.29
|
0.00
|
|
6.25000000%
|
|
|
617059HJ2/U61767BY1
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.208333060
|
0.000000000
|
|
FIXED
|
|
|
|
|
NR
|
14,259,115.51
|
|
14,259,115.51
|
0.00
|
0.00
|
0.00
|
14,259,115.51
|
70,151.40
|
(4,114.83)
|
|
6.25000000%
|
|
|
617059HK9/U61767BZ8
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
4.919758168
|
(0.288575403)
|
|
FIXED
|
|
|
|
|
R-III
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
617059HN3/U61767CC8
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
|
|
|
|
TOTAL
|
|
814,388,115.51
|
|
808,878,050.60
|
547,747.58
|
0.00
|
0.00
|
808,330,303.02
|
5,542,713.85
|
(4,114.83)
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
6,090,461.43
|
|
|
|
|
|
|
UNCERTIFICATED INT I
|
200,000,000.00
|
|
194,489,935.09
|
547,747.58
|
0.00
|
0.00
|
193,942,187.51
|
1,333,702.09
|
0.00
|
|
8.22892204%
|
|
|
972.449675450
|
2.738737900
|
0.000000000
|
0.000000000
|
969.710937550
|
|
6.668510450
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
UNCERTIFICATED INT II
|
404,682,000.00
|
|
404,682,000.00
|
0.00
|
0.00
|
0.00
|
404,682,000.00
|
2,775,080.52
|
0.00
|
|
8.22892204%
|
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857435023
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
UNCERTIFICATED INT III
|
36,647,000.00
|
|
36,647,000.00
|
0.00
|
0.00
|
0.00
|
36,647,000.00
|
251,304.42
|
0.00
|
|
8.22892204%
|
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857434988
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
UNCERTIFICATED INT IV
|
38,683,000.00
|
|
38,683,000.00
|
0.00
|
0.00
|
0.00
|
38,683,000.00
|
265,266.16
|
0.00
|
|
8.22892204%
|
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857435049
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
UNCERTIFICATED INT V
|
10,179,000.00
|
|
10,179,000.00
|
0.00
|
0.00
|
0.00
|
10,179,000.00
|
69,801.83
|
0.00
|
|
8.22892204%
|
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857434915
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
UNCERTIFICATED INT VI
|
28,503,000.00
|
|
28,503,000.00
|
0.00
|
0.00
|
0.00
|
28,503,000.00
|
195,457.47
|
0.00
|
|
8.22892204%
|
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857435007
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
UNCERTIFICATED INT VII
|
14,251,000.00
|
|
14,251,000.00
|
0.00
|
0.00
|
0.00
|
14,251,000.00
|
97,725.31
|
0.00
|
|
8.22892204%
|
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857435268
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
UNCERTIFICATED INT VIII
|
14,251,000.00
|
|
14,251,000.00
|
0.00
|
0.00
|
0.00
|
14,251,000.00
|
97,725.31
|
0.00
|
|
8.22892204%
|
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857435268
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
UNCERTIFICATED INT IX
|
20,359,000.00
|
|
20,359,000.00
|
0.00
|
0.00
|
0.00
|
20,359,000.00
|
139,610.52
|
0.00
|
|
8.22892204%
|
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857435041
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
UNCERTIFICATED INT X
|
26,467,000.00
|
|
26,467,000.00
|
0.00
|
0.00
|
0.00
|
26,467,000.00
|
181,495.73
|
0.00
|
|
8.22892204%
|
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857434919
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
UNCERTIFICATED INT XI
|
6,107,000.00
|
|
6,107,000.00
|
0.00
|
0.00
|
0.00
|
6,107,000.00
|
41,878.36
|
0.00
|
|
8.22892204%
|
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.857435729
|
0.000000000
|
|
7.975714910%
|
|
|
|
|
UNCERTIFICATED INT XII
|
14,259,115.51
|
|
14,259,115.51
|
0.00
|
0.00
|
0.00
|
14,259,115.51
|
93,666.13
|
(4,114.83)
|
|
8.22892204%
|
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.568859754
|
(0.288575403)
|
|
7.975714910%
|
|
|
|
|
R-II
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
617059HM5/U61767CB0
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
|
|
|
|
TOTAL
|
|
814,388,115.51
|
|
808,878,050.60
|
547,747.58
|
0.00
|
0.00
|
808,330,303.02
|
5,542,713.85
|
(4,114.83)
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
6,090,461.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNCERTIFICATED INT
|
814,388,115.51
|
|
808,878,050.60
|
547,747.58
|
0.00
|
0.00
|
808,330,303.02
|
5,542,713.85
|
(4,114.83)
|
|
8.22892204%
|
|
|
993.234104471
|
0.672587885
|
0.000000000
|
0.000000000
|
992.561516586
|
|
6.805985677
|
(0.005052665)
|
|
7.975714910%
|
|
|
|
|
R-I
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
617059HL7/U61767CA2
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
|
|
|
|
TOTAL
|
|
814,388,115.51
|
|
808,878,050.60
|
547,747.58
|
0.00
|
0.00
|
808,330,303.02
|
5,542,713.85
|
(4,114.83)
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
6,090,461.43
|
|
|
|
|
|
|
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
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
PAGE 2 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
STATEMENT DATE:
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
PAYMENT DATE:
|
|
11/15/2000
|
|
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
SERIES 2000-C9
|
RECORD DATE:
|
|
10/31/2000
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
CASH RECONCILIATION SUMMARY
|
|
|
|
|
|
|
INTEREST SUMMARY
|
|
SERVICING FEE SUMMARY
|
|
PRINCIPAL SUMMARY
|
|
|
CURRENT SCHEDULED INTEREST
|
4,530,706.31
|
|
CURRENT SERVICING FEES
|
54,769.32
|
|
SCHEDULED:
|
|
|
LESS DEFERRED INTEREST
|
0.00
|
|
PLUS FEES ADVANCED FOR PPIS
|
0.00
|
|
CURRENT SCHEDULED PRINCIPAL
|
445,378.70
|
|
|
PLUS ADVANCE INTEREST
|
1,072,913.88
|
|
LESS REDUCTION FOR PPIS
|
0.00
|
|
ADVANCED SCHEDULED PRINCIPAL
|
102,368.88
|
|
|
PLUS UNSCHEDULED INTEREST
|
0.00
|
|
PLUS UNSCHEDULED SERVICING FEES
|
51.07
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
547,747.58
|
|
|
PPIS REDUCING SCHEDULED INTEREST
|
0.00
|
|
TOTAL SERVICING FEES PAID
|
54,820.39
|
|
UNSCHEDULED:
|
|
|
LESS TOTAL FEES PAID TO SERVICER
|
(54,820.39)
|
|
CURTAILMENTS
|
0.00
|
|
|
PLUS FEES ADVANCED FOR PPIS
|
0.00
|
|
PREPAYMENTS IN FULL
|
0.00
|
|
|
LESS FEE STRIPS PAID BY SERVICER
|
0.00
|
|
PPIS SUMMARY
|
|
LIQUIDATION PROCEEDS
|
0.00
|
|
|
LESS MISC. FEES & EXPENSES
|
(4,063.76)
|
|
GROSS PPIS
|
|
0.00
|
|
REPURCHASE PROCEEDS
|
0.00
|
|
|
LESS NON RECOVERABLE ADVANCES
|
0.00
|
|
REDUCED BY PPIE
|
0.00
|
|
OTHER PRINCIPAL PROCEEDS
|
0.00
|
|
|
INTEREST DUE TRUST
|
5,544,736.05
|
|
REDUCED BY SHORTFALLS IN FEES
|
0.00
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
0.00
|
|
|
LESS TRUSTEE FEE
|
(2,022.20)
|
|
REDUCED BY OTHER AMOUNTS
|
0.00
|
|
REMITTANCE PRINCIPAL
|
547,747.58
|
|
|
LESS FEE STRIPS PAID BY TRUST
|
0.00
|
|
NET PPIS
|
0.00
|
|
|
LESS MISC. FEES PAID BY TRUST
|
0.00
|
|
PPIS REDUCING SERVICING FEE
|
|
0.00
|
|
SERVICER WIRE AMOUNT
|
6,092,483.63
|
|
|
REMITTANCE INTEREST
|
5,542,713.85
|
|
PPIS ALLOCATED TO CERTIFICATES
|
|
0.00
|
|
|
|
|
POOL BALANCE SUMMARY
|
|
|
BALANCE/AMOUNT
|
COUNT
|
|
|
BEGINNING POOL
|
|
808,878,050.60
|
|
140
|
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
|
547,747.58
|
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
|
0.00
|
|
0
|
|
|
DEFERRED INTEREST
|
|
0.00
|
|
|
LIQUIDATIONS
|
|
0.00
|
|
0
|
|
|
REPURCHASES
|
|
0.00
|
|
0
|
|
|
ENDING POOL
|
|
808,330,303.02
|
|
140
|
|
|
ADVANCES
|
|
|
PRIOR OUTSTANDING
|
CURRENT PERIOD
|
|
RECOVERED
|
ENDING OUTSTANDING
|
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
|
MADE BY: SERVICER
|
|
160,657.50
|
|
748,032.68
|
|
102,368.88
|
|
1,072,913.88
|
|
126,924.05
|
|
871,652.19
|
|
136,102.33
|
|
949,294.37
|
|
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
PAGE 6 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
STATEMENT DATE:
|
11/15/2000
|
|
|
PAYMENT DATE:
|
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
|
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
|
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
SERIES 2000-C9
|
|
|
RECORD DATE:
|
|
10/31/2000
|
|
|
|
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
BOND INTEREST RECONCILIATION
|
|
|
|
|
|
|
DEDUCTIONS
|
|
ADDITIONS
|
|
|
REMAINING
|
|
|
ACCRUAL
|
|
PASS
|
|
ACCRUED
|
|
ADD.
|
|
|
|
DEFERRED &
|
|
|
|
PRIOR
|
|
PREPAY-
|
|
OTHER
|
DISTRIBUTABLE
|
|
INTEREST
|
OUTSTANDING
|
|
|
CREDIT SUPPORT
|
|
|
THRU
|
|
CERTIFICATE
|
|
ALLOCABLE
|
|
TRUST
|
|
ACCRETION
|
|
INTEREST
|
INT. SHORT-
|
|
MENT
|
INTEREST
|
|
CERTIFICATE
|
|
PAYMENT
|
|
INTEREST
|
|
|
CLASS
|
|
METHOD DAYS
|
|
RATE
|
|
INTEREST
|
|
PPIS
|
|
EXPENSE (1)
|
|
INTEREST
|
|
LOSSES
|
FALLS DUE
|
|
PENALTIES
|
PROCEEDS (2)
|
|
|
|
INTEREST
|
|
|
|
AMOUNT
|
|
SHORTFALLS
|
|
ORIGINAL
|
|
CURRENT(3)
|
|
|
|
|
A1
|
|
30/360
|
|
30
|
|
7.590000000%
|
|
1,230,148.84
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
1,230,148.84
|
|
1,230,148.84
|
|
0.00
|
|
25.75%
|
|
25.94%
|
|
|
A2
|
|
30/360
|
|
30
|
|
7.770000000%
|
|
2,620,315.95
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
2,620,315.95
|
|
2,620,315.95
|
|
0.00
|
|
25.75%
|
|
25.94%
|
|
|
X
|
|
30/360
|
|
30
|
|
0.588893012%
|
|
396,952.19
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
396,952.19
|
|
396,952.19
|
|
0.00
|
|
NA
|
|
NA
|
|
|
B
|
|
30/360
|
|
30
|
|
8.118922040%
|
|
247,945.11
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
247,945.11
|
|
247,945.11
|
|
0.00
|
|
21.25%
|
|
21.41%
|
|
|
C
|
|
30/360
|
|
30
|
|
8.198922040%
|
|
264,299.08
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
264,299.08
|
|
264,299.08
|
|
0.00
|
|
16.50%
|
|
16.62%
|
|
|
D
|
|
30/360
|
|
30
|
|
8.228922040%
|
|
69,801.83
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
69,801.83
|
|
69,801.83
|
|
0.00
|
|
15.25%
|
|
15.36%
|
|
|
E
|
|
30/360
|
|
30
|
|
8.228922040%
|
|
195,457.47
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
195,457.47
|
|
195,457.47
|
|
0.00
|
|
11.75%
|
|
11.84%
|
|
|
F
|
|
30/360
|
|
30
|
|
8.228922040%
|
|
97,725.31
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
97,725.31
|
|
97,725.31
|
|
0.00
|
|
10.00%
|
|
10.08%
|
|
|
G
|
|
30/360
|
|
30
|
|
6.250000000%
|
|
74,223.96
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
74,223.96
|
|
74,223.96
|
|
0.00
|
|
8.25%
|
|
8.31%
|
|
|
H
|
|
30/360
|
|
30
|
|
6.250000000%
|
|
106,036.46
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
106,036.46
|
|
106,036.46
|
|
0.00
|
|
5.75%
|
|
5.79%
|
|
|
J
|
|
30/360
|
|
30
|
|
6.250000000%
|
|
137,848.96
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
137,848.96
|
|
137,848.96
|
|
0.00
|
|
2.50%
|
|
2.52%
|
|
|
K
|
|
30/360
|
|
30
|
|
6.250000000%
|
|
31,807.29
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
31,807.29
|
|
31,807.29
|
|
0.00
|
|
1.75%
|
|
1.76%
|
|
|
NR
|
|
30/360
|
|
30
|
|
6.250000000%
|
|
74,266.23
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
9,556.36
|
|
0.00
|
|
0.00
|
83,822.59
|
|
70,151.40
|
|
13,720.96
|
|
1.75%
|
|
1.76%
|
|
|
5,546,828.68
|
0.00
|
0.00
|
0.00
|
|
0.00
|
9,556.36
|
|
0.00
|
|
0.00
|
5,556,385.04
|
|
5,542,713.85
|
|
13,720.96
|
|
|
|
|
(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
|
|
|
(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
|
|
|
(3) 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).
|
|
|
PAGE 7 OF 23
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
STATEMENT DATE:
|
|
11/15/2000
|
|
|
PAYMENT DATE:
|
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
|
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
|
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
SERIES 2000-C9
|
RECORD DATE:
|
|
10/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
|
|
ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
|
|
|
|
|
|
|
DELINQUENCY AGING CATEGORIES
|
|
SPECIAL EVENT CATEGORIES (1)
|
|
|
|
|
|
|
DISTRIBUTION
|
|
DATE
|
DELINQ 1 MONTH
|
DELINQ 2 MONTHS
|
|
DELINQ 3+ MONTHS
|
|
FORECLOSURE
|
|
REO
|
MODIFICATIONS
|
|
SPECIALLY SERVICED
|
|
BANKRUPTCY
|
|
|
# BALANCE
|
# BALANCE
|
|
# BALANCE
|
|
# BALANCE
|
|
# BALANCE
|
|
# BALANCE
|
|
# BALANCE
|
|
# BALANCE
|
|
|
|
|
|
|
11/15/00
|
|
0
|
0
|
|
1
|
|
4,533,683
|
|
1
|
|
4,562,466
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
3
|
22,800,544
|
|
0
|
|
0
|
|
|
0.00%
|
|
0.00%
|
|
0.71%
|
|
0.00%
|
|
0.71%
|
|
0.56%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
2.14%
|
|
2.82%
|
|
0.00%
|
|
0.00%
|
|
|
10/16/00
|
|
1
|
4,539,862
|
|
1
|
|
4,568,988
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
2
|
18,293,864
|
|
0
|
|
0
|
|
|
0.71%
|
|
0.00%
|
|
0.71%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
1.43%
|
|
2.26%
|
|
0.00%
|
|
0.00%
|
|
|
9/15/00
|
|
1
|
4,576,584
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
1
|
13,748,497
|
|
0
|
|
0
|
|
|
0.71%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.71%
|
|
1.70%
|
|
0.00%
|
|
0.00%
|
|
|
8/15/00
|
|
1
|
4,553,219
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
1
|
13,768,650
|
|
0
|
|
0
|
|
|
0.71%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.71%
|
|
1.70%
|
|
0.00%
|
|
0.00%
|
|
|
7/17/00
|
|
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%
|
|
|
6/15/00
|
|
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%
|
|
|
5/15/00
|
|
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%
|
|
|
4/17/00
|
|
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%
|
|
|
3/15/00
|
|
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%
|
|
|
2/15/00
|
|
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 & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
PAGE 8 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
|
STATEMENT DATE:
|
|
11/15/2000
|
|
|
PAYMENT DATE:
|
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
|
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
SERIES 2000-C9
|
RECORD DATE:
|
|
10/31/2000
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
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
|
|
|
11/15/00
|
|
140
|
|
808,330,303
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
104
|
|
308
|
|
8.33%
|
|
8.23%
|
|
|
100.00%
|
|
99.26%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
10/16/00
|
|
140
|
|
808,878,051
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
103
|
|
309
|
|
8.07%
|
|
7.98%
|
|
|
100.00%
|
|
99.32%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
9/15/00
|
|
140
|
|
809,574,798
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
106
|
|
310
|
|
8.33%
|
|
8.23%
|
|
|
100.00%
|
|
99.41%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
8/15/00
|
|
140
|
|
810,113,928
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
107
|
|
311
|
|
8.33%
|
|
8.23%
|
|
|
100.00%
|
|
99.48%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
7/17/00
|
|
140
|
|
810,649,327
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
108
|
|
312
|
|
8.07%
|
|
7.98%
|
|
|
100.00%
|
|
99.54%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
6/15/00
|
|
140
|
|
811,334,167
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
109
|
|
313
|
|
8.33%
|
|
8.23%
|
|
|
100.00%
|
|
99.63%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
5/15/00
|
|
140
|
|
811,861,117
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
126
|
|
314
|
|
8.07%
|
|
7.98%
|
|
|
100.00%
|
|
99.69%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
4/17/00
|
|
140
|
|
812,537,811
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
127
|
|
315
|
|
8.33%
|
|
8.23%
|
|
|
100.00%
|
|
99.77%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
3/15/00
|
|
140
|
|
813,056,427
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
110
|
|
316
|
|
7.82%
|
|
7.98%
|
|
|
100.00%
|
|
99.84%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
2/15/00
|
|
140
|
|
813,878,787
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
111
|
|
317
|
|
8.33%
|
|
7.98%
|
|
|
100.00%
|
|
99.94%
|
|
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.
|
|
|
PAGE 9 OF 23
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
STATEMENT DATE:
|
|
11/15/2000
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
PAYMENT DATE:
|
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
RECORD DATE:
|
|
10/31/2000
|
|
|
SERIES 2000-C9
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
DELINQUENT LOAN DETAIL
|
|
|
|
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
PAID
|
|
THRU
|
|
DATE
|
|
|
|
|
|
CURRENT P&I
|
|
ADVANCE
|
|
|
|
OUTSTANDING
|
|
P&I
|
|
ADVANCES**
|
|
|
|
OUT. PROPERTY
|
|
PROTECTION
|
|
ADVANCES
|
|
|
|
|
|
ADVANCE
|
|
DESCRIPTION (1)
|
|
|
|
SPECIAL
|
|
SERVICER
|
|
TRANSFER DATE
|
|
|
|
|
|
FORECLOSURE
|
|
DATE
|
|
|
|
|
|
BANKRUPTCY
|
|
DATE
|
|
|
|
|
|
REO
|
|
DATE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
006
|
|
10/1/00
|
|
127,695.19
|
|
127,695.19
|
|
0.00
|
|
B
|
|
|
008
|
|
10/1/00
|
|
111,284.49
|
|
111,284.49
|
|
0.00
|
|
B
|
|
|
010
|
|
10/1/00
|
|
112,128.25
|
|
112,128.25
|
|
0.00
|
|
B
|
|
|
011
|
|
10/1/00
|
|
102,805.63
|
|
102,805.63
|
|
0.00
|
|
B
|
|
|
015
|
|
10/1/00
|
|
100,639.18
|
|
100,639.18
|
|
0.00
|
|
B
|
|
|
026
|
|
10/1/00
|
|
67,209.44
|
|
67,209.44
|
|
0.00
|
|
B
|
|
|
032
|
|
10/1/00
|
|
59,991.23
|
|
59,991.23
|
|
0.00
|
|
B
|
|
|
039
|
|
10/1/00
|
|
41,859.11
|
|
41,859.11
|
|
0.00
|
|
B
|
|
|
040
|
|
10/1/00
|
|
46,186.34
|
|
46,186.34
|
|
0.00
|
|
B
|
|
|
047
|
|
10/1/00
|
|
38,125.87
|
|
38,125.87
|
|
0.00
|
|
B
|
|
|
051
|
|
10/1/00
|
|
36,445.11
|
|
36,445.11
|
|
0.00
|
|
B
|
|
|
053
|
|
7/1/00
|
|
41,263.26
|
|
165,059.40
|
|
0.00
|
|
3
|
|
10/3/00
|
|
|
054
|
|
8/1/00
|
|
41,832.53
|
|
125,505.21
|
|
0.00
|
|
2
|
|
10/24/00
|
|
|
058
|
|
10/1/00
|
|
34,672.79
|
|
34,672.79
|
|
0.00
|
|
B
|
|
|
064
|
|
10/1/00
|
|
37,081.81
|
|
37,081.81
|
|
0.00
|
|
B
|
|
|
066
|
|
10/1/00
|
|
29,388.79
|
|
29,388.79
|
|
0.00
|
|
B
|
|
|
068
|
|
10/1/00
|
|
29,220.31
|
|
29,220.31
|
|
0.00
|
|
B
|
|
|
081
|
|
10/1/00
|
|
24,743.20
|
|
24,743.20
|
|
0.00
|
|
B
|
|
|
100
|
|
10/1/00
|
|
15,381.78
|
|
15,381.78
|
|
0.00
|
|
B
|
|
|
104
|
|
10/1/00
|
|
14,760.39
|
|
14,760.39
|
|
0.00
|
|
B
|
|
|
110
|
|
10/1/00
|
|
13,207.61
|
|
13,207.61
|
|
0.00
|
|
B
|
|
|
119
|
|
10/1/00
|
|
13,646.61
|
|
13,646.61
|
|
0.00
|
|
B
|
|
|
125
|
|
10/1/00
|
|
10,362.82
|
|
10,362.82
|
|
0.00
|
|
B
|
|
|
129
|
|
10/1/00
|
|
9,361.24
|
|
9,361.24
|
|
0.00
|
|
B
|
|
|
133
|
|
10/1/00
|
|
8,308.49
|
|
8,308.49
|
|
0.00
|
|
B
|
|
|
136
|
|
10/1/00
|
|
7,681.32
|
|
7,681.32
|
|
0.00
|
|
B
|
|
|
TOTAL
|
|
1,175,282.76
|
|
1,382,751.58
|
|
|
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)
|
|
|
|
|
** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
PAGE 10 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
STATEMENT DATE:
|
|
11/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
|
PAYMENT DATE:
|
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
SERIES 2000-C9
|
|
RECORD DATE:
|
|
10/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT
|
|
|
|
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
PAYOFF
|
|
PERIOD
|
|
|
|
INITIAL
|
|
BALANCE
|
|
|
|
|
|
TYPE
|
|
|
|
PAYOFF
|
|
AMOUNT
|
|
|
|
PENALTY
|
|
AMOUNT
|
|
|
|
PREPAYMENT
|
|
DATE
|
|
|
|
MATURITY
|
|
DATE
|
|
|
|
PROPERTY
|
|
TYPE
|
|
|
|
|
|
STATE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CUMULATIVE
|
|
|
|
|
|
|
PAGE 11 OF 23
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
STATEMENT DATE:
|
11/15/2000
|
|
|
PAYMENT DATE:
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
PRIOR PAYMENT:
|
10/16/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
NEXT PAYMENT:
|
12/15/2000
|
|
|
SERIES 2000-C9
|
RECORD DATE:
|
10/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
MORTGAGE LOAN CHARACTERISTICS
|
|
|
|
|
DISTRIBUTION OF PRINCIPAL BALANCES
|
|
DISTRIBUTION OF MORTGAGE INTEREST RATES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT SCHEDULED
|
|
BALANCE
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
WEIGHTED AVERAGE
|
|
TERM COUPON PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
TO
|
1,000,000
|
|
4
|
3,470,571
|
|
0.43
|
%
|
94
|
|
8.05
|
%
|
0.90
|
|
|
1,000,000
|
|
TO
|
1,500,000
|
|
16
|
20,206,539
|
|
2.50
|
%
|
98
|
|
8.16
|
%
|
0.84
|
|
|
1,500,000
|
|
TO
|
2,000,000
|
|
22
|
39,180,596
|
|
4.85
|
%
|
106
|
|
8.20
|
%
|
0.60
|
|
|
2,000,000
|
|
TO
|
2,500,000
|
|
5
|
11,597,892
|
|
1.43
|
%
|
88
|
|
8.33
|
%
|
0.45
|
|
|
2,500,000
|
|
TO
|
3,000,000
|
|
7
|
19,266,387
|
|
2.38
|
%
|
98
|
|
8.25
|
%
|
0.51
|
|
|
3,000,000
|
|
TO
|
3,500,000
|
|
14
|
47,067,937
|
|
5.82
|
%
|
108
|
|
8.02
|
%
|
0.58
|
|
|
3,500,000
|
|
TO
|
4,000,000
|
|
8
|
29,431,631
|
|
3.64
|
%
|
90
|
|
8.30
|
%
|
0.63
|
|
|
4,000,000
|
|
TO
|
4,500,000
|
|
8
|
34,333,747
|
|
4.25
|
%
|
100
|
|
8.09
|
%
|
0.30
|
|
|
4,500,000
|
|
TO
|
5,000,000
|
|
11
|
52,058,385
|
|
6.44
|
%
|
106
|
|
8.29
|
%
|
0.32
|
|
|
5,000,000
|
|
TO
|
6,000,000
|
|
8
|
42,195,048
|
|
5.22
|
%
|
99
|
|
8.16
|
%
|
0.38
|
|
|
6,000,000
|
|
TO
|
7,500,000
|
|
4
|
26,369,296
|
|
3.26
|
%
|
159
|
|
7.40
|
%
|
0.85
|
|
|
7,500,000
|
|
TO
|
10,000,000
|
|
9
|
79,223,753
|
|
9.80
|
%
|
105
|
|
8.10
|
%
|
0.28
|
|
|
10,000,000
|
|
TO
|
12,500,000
|
|
8
|
88,726,579
|
|
10.98
|
%
|
113
|
|
8.36
|
%
|
0.44
|
|
|
12,500,000
|
|
TO
|
15,000,000
|
|
6
|
82,287,239
|
|
10.18
|
%
|
114
|
|
8.07
|
%
|
0.00
|
|
|
15,000,000
|
|
TO
|
17,500,000
|
|
3
|
49,810,486
|
|
6.16
|
%
|
96
|
|
7.73
|
%
|
0.73
|
|
|
17,500,000
|
|
TO
|
20,000,000
|
|
1
|
18,576,705
|
|
2.30
|
%
|
104
|
|
7.98
|
%
|
1.39
|
|
|
20,000,000
|
|
TO
|
25,000,000
|
|
4
|
87,996,641
|
|
10.89
|
%
|
107
|
|
8.03
|
%
|
0.80
|
|
|
25,000,000
|
|
TO
|
30,000,000
|
|
1
|
27,305,872
|
|
3.38
|
%
|
98
|
|
7.30
|
%
|
1.36
|
|
|
30,000,000
|
|
TO
|
45,000,000
|
|
0
|
0
|
|
0.00
|
%
|
0
|
|
0.00
|
%
|
0.00
|
|
|
45,000,000
|
|
&
|
ABOVE
|
|
1
|
49,225,000
|
|
6.09
|
%
|
59
|
|
8.13
|
%
|
0.00
|
|
|
140
|
|
808,330,303
|
|
100.00
|
%
|
|
|
AVERAGE SCHEDULE BALANCE
|
|
5,773,788
|
|
|
MAXIMUM SCHEDULE BALANCE
|
|
49,225,000
|
|
|
MINIMUM SCHEDULE BALANCE
|
|
793,976
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT MORTGAGE
|
|
INTEREST RATE
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
WEIGHTED AVERAGE
|
|
TERM COUPON PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000%
|
|
TO
|
|
7.250%
|
|
2
|
|
11,743,720
|
|
1.45
|
%
|
|
95
|
|
6.75
|
%
|
|
1.94
|
|
|
7.250%
|
|
TO
|
|
7.375%
|
|
1
|
|
27,305,872
|
|
3.38
|
%
|
|
98
|
|
7.30
|
%
|
|
1.36
|
|
|
7.375%
|
|
TO
|
|
7.500%
|
|
6
|
|
63,672,611
|
|
7.88
|
%
|
|
140
|
|
7.44
|
%
|
|
1.25
|
|
|
7.501%
|
|
TO
|
|
7.625%
|
|
4
|
|
15,705,298
|
|
1.94
|
%
|
|
106
|
|
7.58
|
%
|
|
0.56
|
|
|
7.625%
|
|
TO
|
|
7.750%
|
|
3
|
|
14,095,019
|
|
1.74
|
%
|
|
105
|
|
7.69
|
%
|
|
0.28
|
|
|
7.750%
|
|
TO
|
|
7.875%
|
|
14
|
|
64,478,987
|
|
7.98
|
%
|
|
98
|
|
7.82
|
%
|
|
0.20
|
|
|
7.875%
|
|
TO
|
|
8.000%
|
|
16
|
|
113,528,974
|
|
14.04
|
%
|
|
105
|
|
7.96
|
%
|
|
0.33
|
|
|
8.000%
|
|
TO
|
|
8.125%
|
|
17
|
|
89,549,823
|
|
11.08
|
%
|
|
107
|
|
8.07
|
%
|
|
0.23
|
|
|
8.125%
|
|
TO
|
|
8.250%
|
|
33
|
|
161,095,791
|
|
19.93
|
%
|
|
87
|
|
8.16
|
%
|
|
0.44
|
|
|
8.250%
|
|
TO
|
|
8.375%
|
|
17
|
|
92,685,531
|
|
11.47
|
%
|
|
108
|
|
8.31
|
%
|
|
0.18
|
|
|
8.375%
|
|
TO
|
|
8.500%
|
|
6
|
|
59,954,114
|
|
7.42
|
%
|
|
106
|
|
8.44
|
%
|
|
0.70
|
|
|
8.500%
|
|
TO
|
|
8.625%
|
|
5
|
|
25,363,400
|
|
3.14
|
%
|
|
101
|
|
8.57
|
%
|
|
0.95
|
|
|
8.625%
|
|
TO
|
|
8.750%
|
|
5
|
|
29,011,951
|
|
3.59
|
%
|
|
95
|
|
8.67
|
%
|
|
0.35
|
|
|
8.750%
|
|
TO
|
|
8.875%
|
|
7
|
|
27,341,076
|
|
3.38
|
%
|
|
115
|
|
8.78
|
%
|
|
0.28
|
|
|
8.875%
|
|
&
|
|
ABOVE
|
|
4
|
|
12,798,135
|
|
1.58
|
%
|
|
108
|
|
9.05
|
%
|
|
0.56
|
|
|
140
|
|
808,330,303
|
|
100.00
|
%
|
|
|
MINIMUM MORTGAGE INTEREST RATE
|
|
6.530%
|
|
|
MAXIMUM MORTGAGE INTEREST RATE
|
|
9.190%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISTRIBUTION OF REMAINING TERM (BALLOON)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALLOON
|
|
MORTGAGE LOANS
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
WEIGHTED AVERAGE
|
|
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
|
|
0
|
|
0
|
|
0.00
|
%
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
37
|
|
TO
|
60
|
|
15
|
|
83,799,514
|
|
10.37
|
%
|
56
|
|
8.18
|
%
|
|
0.68
|
|
|
61
|
|
TO
|
120
|
|
119
|
|
687,302,656
|
|
85.03
|
%
|
104
|
|
8.08
|
%
|
|
0.49
|
|
|
121
|
|
TO
|
180
|
|
2
|
|
24,254,486
|
|
3.00
|
%
|
159
|
|
7.68
|
%
|
|
0.00
|
|
|
181
|
|
TO
|
240
|
|
1
|
|
1,664,458
|
|
0.21
|
%
|
226
|
|
8.76
|
%
|
|
0.00
|
|
|
241
|
|
&
|
ABOVE
|
|
1
|
|
6,514,032
|
|
0.81
|
%
|
341
|
|
7.41
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
138
|
|
803,535,146
|
|
99.41
|
%
|
|
|
MINIMUM REMAINING TERM
|
45
|
|
|
MAXIMUM REMAINING TERM
|
341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FULLY AMORTIZING
|
|
MORTGAGE LOANS
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
WEIGHTED AVERAGE
|
|
TERM COUPON PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
TO
|
|
60
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
61
|
|
TO
|
|
120
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
121
|
|
TO
|
|
180
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
181
|
|
TO
|
|
240
|
|
2
|
|
4,795,157
|
|
0.59
|
%
|
|
205
|
|
8.25
|
%
|
|
0.89
|
|
|
241
|
|
&
|
|
ABOVE
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
2
|
|
4,795,157
|
|
0.59
|
%
|
|
|
MINIMUM REMAINING TERM
|
|
200
|
|
|
MAXIMUM REMAINING TERM
|
|
216
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
PAGE 12 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
STATEMENT DATE:
|
11/15/2000
|
|
|
PAYMENT DATE:
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
PRIOR PAYMENT:
|
10/16/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
NEXT PAYMENT:
|
12/15/2000
|
|
|
SERIES 2000-C9
|
RECORD DATE:
|
10/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
MORTGAGE LOAN CHARACTERISTICS
|
|
|
|
|
DISTRIBUTION OF DSCR (PFY)
|
|
GEOGRAPHIC DISTRIBUTION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEBT SERVICE
|
|
COVERAGE RATIO
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS THAN ZERO
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.000 1.250
|
|
11
|
54,547,207
|
|
6.75
|
%
|
|
106
|
|
7.86
|
%
|
|
0.88
|
|
|
1.251 1.300
|
|
3
|
26,047,360
|
|
3.22
|
%
|
|
106
|
|
8.11
|
%
|
|
1.26
|
|
|
1.301 1.400
|
|
7
|
57,302,089
|
|
7.09
|
%
|
|
106
|
|
7.68
|
%
|
|
1.37
|
|
|
1.401 1.500
|
|
4
|
32,325,439
|
|
4.00
|
%
|
|
105
|
|
8.49
|
%
|
|
1.47
|
|
|
1.501 1.600
|
|
5
|
17,848,681
|
|
2.21
|
%
|
|
91
|
|
8.43
|
%
|
|
1.54
|
|
|
1.601 1.700
|
|
2
|
2,897,166
|
|
0.36
|
%
|
|
107
|
|
8.34
|
%
|
|
1.62
|
|
|
1.701 1.800
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.801 1.900
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.901 2.000
|
|
1
|
5,179,685
|
|
0.64
|
%
|
|
45
|
|
8.65
|
%
|
|
1.96
|
|
|
2.001 2.100
|
|
3
|
41,169,779
|
|
5.09
|
%
|
|
106
|
|
7.59
|
%
|
|
2.08
|
|
|
2.101 2.200
|
|
1
|
2,614,451
|
|
0.32
|
%
|
|
105
|
|
8.46
|
%
|
|
2.13
|
|
|
2.201 2.300
|
|
1
|
2,290,276
|
|
0.28
|
%
|
|
58
|
|
8.20
|
%
|
|
2.28
|
|
|
2.301 2.400
|
|
1
|
1,096,752
|
|
0.14
|
%
|
|
58
|
|
8.20
|
%
|
|
2.31
|
|
|
2.401 & ABOVE
|
|
7
|
18,377,504
|
|
2.27
|
%
|
|
68
|
|
7.56
|
%
|
|
2.89
|
|
|
UNKNOWN
|
|
94
|
546,633,915
|
|
67.63
|
%
|
|
105
|
|
8.14
|
%
|
|
0.00
|
|
|
140
|
808,330,303
|
|
100.00
|
%
|
|
|
MAXIMUM DSCR
|
|
3.640
|
|
|
MINIMUM DSCR
|
|
0.650
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALIFORNIA
|
|
17
|
|
144,529,817
|
|
17.88
|
%
|
|
104
|
|
7.94
|
%
|
|
1.03
|
|
|
NEW YORK
|
|
11
|
|
96,958,037
|
|
11.99
|
%
|
|
82
|
|
8.17
|
%
|
|
0.09
|
|
|
ILLINOIS
|
|
8
|
|
68,221,093
|
|
8.44
|
%
|
|
103
|
|
8.13
|
%
|
|
1.17
|
|
|
MARYLAND
|
|
8
|
|
65,901,642
|
|
8.15
|
%
|
|
107
|
|
8.37
|
%
|
|
0.17
|
|
|
FLORIDA
|
|
11
|
|
64,925,382
|
|
8.03
|
%
|
|
104
|
|
8.14
|
%
|
|
0.31
|
|
|
TEXAS
|
|
15
|
|
51,881,047
|
|
6.42
|
%
|
|
99
|
|
8.16
|
%
|
|
0.00
|
|
|
NEW JERSEY
|
|
4
|
|
40,534,061
|
|
5.01
|
%
|
|
106
|
|
8.17
|
%
|
|
0.18
|
|
|
MASSACHUSETTS
|
|
6
|
|
30,120,068
|
|
3.73
|
%
|
|
102
|
|
8.23
|
%
|
|
0.00
|
|
|
NORTH CAROLINA
|
|
4
|
|
28,697,293
|
|
3.55
|
%
|
|
128
|
|
7.64
|
%
|
|
0.07
|
|
|
COLORADO
|
|
5
|
|
27,612,579
|
|
3.42
|
%
|
|
102
|
|
7.68
|
%
|
|
0.67
|
|
|
PENNSYLVANIA
|
|
7
|
|
22,489,576
|
|
2.78
|
%
|
|
106
|
|
8.07
|
%
|
|
0.29
|
|
|
UNDEFINED
|
|
10
|
|
22,176,419
|
|
2.74
|
%
|
|
58
|
|
8.25
|
%
|
|
2.15
|
|
|
MICHIGAN
|
|
3
|
|
20,636,216
|
|
2.55
|
%
|
|
210
|
|
7.84
|
%
|
|
0.00
|
|
|
NEVEDA
|
|
2
|
|
20,187,899
|
|
2.50
|
%
|
|
80
|
|
7.80
|
%
|
|
0.00
|
|
|
INDIANA
|
|
3
|
|
17,987,476
|
|
2.23
|
%
|
|
106
|
|
8.03
|
%
|
|
1.11
|
|
|
VARIOUS
|
|
1
|
|
14,214,863
|
|
1.76
|
%
|
|
105
|
|
7.84
|
%
|
|
0.00
|
|
|
ARIZONA
|
|
2
|
|
13,673,247
|
|
1.69
|
%
|
|
107
|
|
8.23
|
%
|
|
0.00
|
|
|
VIRGINIA
|
|
4
|
|
11,575,836
|
|
1.43
|
%
|
|
107
|
|
8.10
|
%
|
|
0.00
|
|
|
OHIO
|
|
2
|
|
6,275,537
|
|
0.78
|
%
|
|
131
|
|
7.96
|
%
|
|
0.91
|
|
|
GEORGIA
|
|
2
|
|
5,222,566
|
|
0.65
|
%
|
|
165
|
|
8.33
|
%
|
|
0.82
|
|
|
ALABAMA
|
|
1
|
|
4,659,085
|
|
0.58
|
%
|
|
106
|
|
7.77
|
%
|
|
0.76
|
|
|
WISCONSIN
|
|
2
|
|
4,467,406
|
|
0.55
|
%
|
|
106
|
|
8.00
|
%
|
|
1.20
|
|
|
RHODE ISLAND
|
|
1
|
|
4,214,034
|
|
0.52
|
%
|
|
106
|
|
7.88
|
%
|
|
0.00
|
|
|
NEW HAMPSHIRE
|
|
1
|
|
3,853,217
|
|
0.48
|
%
|
|
107
|
|
8.26
|
%
|
|
0.00
|
|
|
TENNESSEE
|
|
2
|
|
3,701,986
|
|
0.46
|
%
|
|
109
|
|
9.06
|
%
|
|
0.00
|
|
|
OKLAHOMA
|
|
1
|
|
3,393,411
|
|
0.42
|
%
|
|
107
|
|
7.85
|
%
|
|
1.51
|
|
|
CONNECTICUT
|
|
2
|
|
3,175,904
|
|
0.39
|
%
|
|
107
|
|
7.97
|
%
|
|
0.00
|
|
|
OREGON
|
|
2
|
|
2,880,692
|
|
0.36
|
%
|
|
108
|
|
8.18
|
%
|
|
0.00
|
|
|
KENTUCKY
|
|
1
|
|
1,774,060
|
|
0.22
|
%
|
|
105
|
|
8.15
|
%
|
|
1.28
|
|
|
MINNESOTA
|
|
1
|
|
1,257,411
|
|
0.16
|
%
|
|
105
|
|
8.15
|
%
|
|
1.45
|
|
|
MISSOURI
|
|
1
|
|
1,132,446
|
|
0.14
|
%
|
|
98
|
|
7.50
|
%
|
|
1.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
140
|
|
808,330,303
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISTRIBUTION OF DSCR (CUTOFF)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEBT SERVICE
|
|
COVERAGE RATIO
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS THAN ZERO
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.000 1.250
|
|
28
|
|
179,920,036
|
|
22.26
|
%
|
|
99
|
|
8.05
|
%
|
|
0.31
|
|
|
1.251 1.300
|
|
43
|
|
249,982,239
|
|
30.93
|
%
|
|
110
|
|
8.02
|
%
|
|
0.44
|
|
|
1.301 1.400
|
|
30
|
|
129,553,174
|
|
16.03
|
%
|
|
118
|
|
8.15
|
%
|
|
0.16
|
|
|
1.401 1.500
|
|
19
|
|
150,175,621
|
|
18.58
|
%
|
|
95
|
|
8.24
|
%
|
|
0.39
|
|
|
1.501 1.600
|
|
3
|
|
8,563,488
|
|
1.06
|
%
|
|
108
|
|
8.35
|
%
|
|
0.00
|
|
|
1.601 1.700
|
|
5
|
|
14,089,717
|
|
1.74
|
%
|
|
80
|
|
8.34
|
%
|
|
1.44
|
|
|
1.701 1.800
|
|
4
|
|
37,001,743
|
|
4.58
|
%
|
|
102
|
|
7.99
|
%
|
|
1.35
|
|
|
1.801 1.900
|
|
3
|
|
20,670,386
|
|
2.56
|
%
|
|
99
|
|
7.58
|
%
|
|
2.23
|
|
|
1.901 2.000
|
|
1
|
|
3,384,484
|
|
0.42
|
%
|
|
50
|
|
8.32
|
%
|
|
3.64
|
|
|
2.001 2.100
|
|
1
|
|
1,958,024
|
|
0.24
|
%
|
|
58
|
|
8.20
|
%
|
|
2.65
|
|
|
2.101 2.200
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
2.201 2.300
|
|
2
|
|
5,741,439
|
|
0.71
|
%
|
|
57
|
|
8.12
|
%
|
|
0.75
|
|
|
2.301 2.400
|
|
1
|
|
7,289,951
|
|
0.90
|
%
|
|
88
|
|
6.53
|
%
|
|
2.54
|
|
|
2.401 & ABOVE
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
140
|
|
808,330,303
|
|
100.00
|
%
|
|
|
MAXIMUM DSCR
|
|
2.310
|
|
|
MINIMUM DSCR
|
|
1.070
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
PAGE 13 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
STATEMENT DATE:
|
|
11/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
PAYMENT DATE:
|
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
RECORD DATE:
|
|
10/31/2000
|
|
|
SERIES 2000-C9
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
|
|
LOAN LEVEL DETAIL
|
|
|
|
|
|
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
|
|
|
|
GROUP
|
|
|
|
|
|
PROPERTY
|
|
TYPE
|
|
|
|
|
|
MATURITY
|
|
DATE
|
|
|
|
|
|
PFY
|
|
DSCR
|
|
|
|
OPERATING
|
|
STATEMENT
|
|
DATE
|
|
|
|
|
|
|
STATE
|
|
|
|
ENDING
|
|
PRINCIPAL
|
|
BALANCE
|
|
|
|
|
|
NOTE
|
|
RATE
|
|
|
|
|
|
SCHEDULED
|
|
P&I
|
|
|
|
|
|
PREPAYMENT
|
|
AMOUNT
|
|
|
|
|
|
PREPAYMENT
|
|
DATE
|
|
|
|
LOAN
|
|
STATUS
|
|
CODE (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
001
|
|
OFFICE
|
|
9/17/53
|
|
0.00
|
|
9/17/53
|
|
NY
|
|
49,225,000
|
|
4,922,500,000.00000%
|
|
0
|
|
344,616
|
|
|
002
|
|
INDUSTRIAL
|
|
9/18/53
|
|
0.00
|
|
9/18/53
|
|
CA
|
|
27,324,354
|
|
2,730,587,237.00000%
|
|
0
|
|
190,246
|
|
|
003
|
|
INDUSTRIAL
|
|
9/19/53
|
|
0.00
|
|
9/19/53
|
|
NJ
|
|
22,990,694
|
|
2,297,939,011.00000%
|
|
0
|
|
170,674
|
|
|
004
|
|
MULTIFAMILY
|
|
9/20/53
|
|
0.00
|
|
9/20/53
|
|
IL
|
|
22,803,927
|
|
2,279,290,421.00000%
|
|
0
|
|
170,669
|
|
|
005
|
|
RETAIL
|
|
9/21/53
|
|
0.00
|
|
9/21/53
|
|
MD
|
|
22,194,536
|
|
2,218,499,618.00000%
|
|
0
|
|
170,080
|
|
|
006
|
|
RETAIL
|
|
9/22/53
|
|
0.00
|
|
9/22/53
|
|
CA
|
|
20,039,350
|
|
2,003,935,000.00000%
|
|
0
|
|
128,903
|
|
B
|
|
|
007
|
|
OFFICE
|
|
9/23/53
|
|
0.00
|
|
9/23/53
|
|
IL
|
|
18,586,305
|
|
1,857,670,484.00000%
|
|
0
|
|
137,320
|
|
|
008
|
|
OTHER
|
|
9/24/53
|
|
0.00
|
|
9/24/53
|
|
CA
|
|
17,464,000
|
|
1,746,400,000.00000%
|
|
0
|
|
112,337
|
|
B
|
|
|
009
|
|
RETAIL
|
|
9/25/53
|
|
0.00
|
|
9/25/53
|
|
NY
|
|
16,680,056
|
|
1,667,145,050.00000%
|
|
0
|
|
122,220
|
|
|
010
|
|
MULTIFAMILY
|
|
9/26/53
|
|
0.00
|
|
9/26/53
|
|
NV
|
|
15,686,769
|
|
1,567,503,573.00000%
|
|
0
|
|
113,958
|
|
B
|
|
|
011
|
|
MULTIFAMILY
|
|
9/27/53
|
|
0.00
|
|
9/27/53
|
|
VV
|
|
14,222,508
|
|
1,421,486,322.00000%
|
|
0
|
|
103,663
|
|
B
|
|
|
012
|
|
MULTIFAMILY
|
|
9/28/53
|
|
0.00
|
|
9/28/53
|
|
FL
|
|
13,908,167
|
|
1,390,103,116.00000%
|
|
0
|
|
102,947
|
|
|
013
|
|
HEALTH CARE
|
|
9/29/53
|
|
0.00
|
|
9/29/53
|
|
MD
|
|
13,724,875
|
|
1,370,439,524.00000%
|
|
0
|
|
123,184
|
|
|
014
|
|
MIXED USE
|
|
9/30/53
|
|
0.00
|
|
9/30/53
|
|
MD
|
|
13,696,290
|
|
1,368,879,857.00000%
|
|
0
|
|
103,259
|
|
|
015
|
|
LODGING
|
|
10/1/53
|
|
0.00
|
|
10/1/53
|
|
NC
|
|
13,469,488
|
|
1,345,386,740.00000%
|
|
0
|
|
101,451
|
|
B
|
|
|
016
|
|
OFFICE
|
|
10/2/53
|
|
0.00
|
|
10/2/53
|
|
CA
|
|
13,330,010
|
|
1,332,428,343.00000%
|
|
0
|
|
101,802
|
|
|
017
|
|
INDUSTRIAL
|
|
10/3/53
|
|
0.00
|
|
10/3/53
|
|
AZ
|
|
12,415,379
|
|
1,240,977,718.00000%
|
|
0
|
|
94,230
|
|
|
018
|
|
RETAIL
|
|
10/4/53
|
|
0.00
|
|
10/4/53
|
|
CA
|
|
11,598,264
|
|
1,159,230,310.00000%
|
|
0
|
|
85,810
|
|
|
019
|
|
OFFICE
|
|
10/5/53
|
|
0.00
|
|
10/5/53
|
|
CA
|
|
11,471,085
|
|
1,146,686,601.00000%
|
|
0
|
|
90,750
|
|
|
020
|
|
MULTIFAMILY
|
|
10/6/53
|
|
0.00
|
|
10/6/53
|
|
IL
|
|
11,156,066
|
|
1,113,900,415.00000%
|
|
0
|
|
99,582
|
|
|
021
|
|
INDUSTRIAL
|
|
10/7/53
|
|
0.00
|
|
10/7/53
|
|
MI
|
|
10,806,106
|
|
1,080,061,854.00000%
|
|
0
|
|
80,208
|
|
|
022
|
|
RETAIL
|
|
10/8/53
|
|
0.00
|
|
10/8/53
|
|
IN
|
|
10,738,164
|
|
1,072,911,572.00000%
|
|
0
|
|
87,276
|
|
|
023
|
|
INDUSTRIAL
|
|
10/9/53
|
|
0.00
|
|
10/9/53
|
|
NJ
|
|
10,376,411
|
|
1,036,773,713.00000%
|
|
0
|
|
84,266
|
|
|
024
|
|
OFFICE
|
|
10/10/53
|
|
0.00
|
|
10/10/53
|
|
MA
|
|
10,225,876
|
|
1,022,115,720.00000%
|
|
0
|
|
77,453
|
|
|
025
|
|
INDUSTRIAL
|
|
10/11/53
|
|
0.00
|
|
10/11/53
|
|
NC
|
|
9,912,929
|
|
990,782,629.00000%
|
|
0
|
|
73,307
|
|
|
026
|
|
MULTIFAMILY
|
|
10/12/53
|
|
0.00
|
|
10/12/53
|
|
FL
|
|
9,518,242
|
|
951,275,005.00000%
|
|
0
|
|
67,783
|
|
B
|
|
|
027
|
|
RETAIL
|
|
10/13/53
|
|
0.00
|
|
10/13/53
|
|
CA
|
|
9,207,667
|
|
919,990,846.00000%
|
|
0
|
|
74,836
|
|
|
028
|
|
INDUSTRIAL
|
|
10/14/53
|
|
0.00
|
|
10/14/53
|
|
CO
|
|
8,926,092
|
|
892,152,950.00000%
|
|
0
|
|
65,976
|
|
|
029
|
|
OFFICE
|
|
10/15/53
|
|
0.00
|
|
10/15/53
|
|
TX
|
|
8,776,202
|
|
877,192,773.00000%
|
|
0
|
|
65,866
|
|
|
030
|
|
OFFICE
|
|
10/16/53
|
|
0.00
|
|
10/16/53
|
|
NY
|
|
8,715,201
|
|
870,670,780.00000%
|
|
0
|
|
68,381
|
|
|
031
|
|
HEALTH CARE
|
|
10/17/53
|
|
0.00
|
|
10/17/53
|
|
MA
|
|
8,672,319
|
|
866,479,804.00000%
|
|
0
|
|
69,206
|
|
|
032
|
|
MULTIFAMILY
|
|
10/18/53
|
|
0.00
|
|
10/18/53
|
|
TX
|
|
8,030,344
|
|
802,664,063.00000%
|
|
0
|
|
60,475
|
|
B
|
|
|
033
|
|
OTHER
|
|
10/19/53
|
|
0.00
|
|
10/19/53
|
|
TX
|
|
7,518,145
|
|
751,166,422.00000%
|
|
0
|
|
60,408
|
|
|
034
|
|
MULTIFAMILY
|
|
10/20/53
|
|
0.00
|
|
10/20/53
|
|
CO
|
|
7,296,585
|
|
728,995,131.00000%
|
|
0
|
|
47,662
|
|
|
035
|
|
MULTIFAMILY
|
|
10/21/53
|
|
0.00
|
|
10/21/53
|
|
MI
|
|
6,518,183
|
|
651,403,223.00000%
|
|
0
|
|
45,742
|
|
|
036
|
|
RETAIL
|
|
10/22/53
|
|
0.00
|
|
10/22/53
|
|
CA
|
|
6,449,109
|
|
644,601,268.00000%
|
|
0
|
|
48,467
|
|
|
037
|
|
MULTIFAMILY
|
|
10/23/53
|
|
0.00
|
|
10/23/53
|
|
FL
|
|
6,122,799
|
|
611,930,011.00000%
|
|
0
|
|
43,728
|
|
|
038
|
|
OFFICE
|
|
10/24/53
|
|
0.00
|
|
10/24/53
|
|
PA
|
|
5,805,642
|
|
580,075,126.00000%
|
|
0
|
|
46,635
|
|
|
039
|
|
MULTIFAMILY
|
|
10/25/53
|
|
0.00
|
|
10/25/53
|
|
FL
|
|
5,664,694
|
|
566,205,330.00000%
|
|
0
|
|
42,542
|
|
B
|
|
|
040
|
|
LODGING
|
|
10/26/53
|
|
0.00
|
|
10/26/53
|
|
CA
|
|
5,187,544
|
|
517,968,451.00000%
|
|
0
|
|
46,499
|
|
B
|
|
|
041
|
|
MULTIFAMILY
|
|
10/27/53
|
|
0.00
|
|
10/27/53
|
|
CO
|
|
5,186,359
|
|
518,138,691.00000%
|
|
0
|
|
39,896
|
|
|
042
|
|
INDUSTRIAL
|
|
10/28/53
|
|
0.00
|
|
10/28/53
|
|
VA
|
|
5,165,808
|
|
516,341,658.00000%
|
|
0
|
|
38,956
|
|
|
043
|
|
RETAIL
|
|
10/29/53
|
|
0.00
|
|
10/29/53
|
|
PA
|
|
5,078,142
|
|
506,891,519.00000%
|
|
0
|
|
41,542
|
|
|
044
|
|
SELF STORAGE
|
|
10/30/53
|
|
0.00
|
|
10/30/53
|
|
FL
|
|
5,082,035
|
|
507,426,739.00000%
|
|
0
|
|
45,622
|
|
|
045
|
|
INDUSTRIAL
|
|
10/31/53
|
|
0.00
|
|
10/31/53
|
|
MD
|
|
5,067,072
|
|
506,457,295.00000%
|
|
0
|
|
37,493
|
|
|
046
|
|
RETAIL
|
|
11/1/53
|
|
0.00
|
|
11/1/53
|
|
CA
|
|
5,001,525
|
|
499,657,076.00000%
|
|
0
|
|
40,658
|
|
|
047
|
|
OFFICE
|
|
11/2/53
|
|
0.00
|
|
11/2/53
|
|
NY
|
|
4,932,124
|
|
493,009,855.00000%
|
|
0
|
|
38,423
|
|
B
|
|
|
048
|
|
OFFICE
|
|
11/3/53
|
|
0.00
|
|
11/3/53
|
|
MD
|
|
4,861,995
|
|
485,790,498.00000%
|
|
0
|
|
39,678
|
|
|
049
|
|
RETAIL
|
|
11/4/53
|
|
0.00
|
|
11/4/53
|
|
FL
|
|
4,864,097
|
|
486,150,139.00000%
|
|
0
|
|
35,308
|
|
|
050
|
|
RETAIL
|
|
11/5/53
|
|
0.00
|
|
11/5/53
|
|
FL
|
|
4,863,749
|
|
486,157,976.00000%
|
|
0
|
|
36,806
|
|
|
051
|
|
RETAIL
|
|
11/6/53
|
|
0.00
|
|
11/6/53
|
|
OH
|
|
4,722,543
|
|
471,793,973.00000%
|
|
0
|
|
36,730
|
|
B
|
|
|
052
|
|
MULTIFAMILY
|
|
11/7/53
|
|
0.00
|
|
11/7/53
|
|
AL
|
|
4,661,631
|
|
465,908,459.00000%
|
|
0
|
|
33,736
|
|
|
053
|
|
LODGING
|
|
11/8/53
|
|
0.00
|
|
11/8/53
|
|
FL
|
|
4,568,988
|
|
456,246,594.00000%
|
|
0
|
|
41,539
|
|
3
|
|
|
054
|
|
LODGING
|
|
11/9/53
|
|
0.00
|
|
11/9/53
|
|
FL
|
|
4,539,862
|
|
453,368,287.00000%
|
|
0
|
|
42,106
|
|
2
|
|
|
055
|
|
RETAIL
|
|
11/10/53
|
|
0.00
|
|
11/10/53
|
|
TX
|
|
4,566,808
|
|
456,469,360.00000%
|
|
0
|
|
34,558
|
|
|
056
|
|
RETAIL
|
|
11/11/53
|
|
0.00
|
|
11/11/53
|
|
NV
|
|
4,517,297
|
|
451,286,312.00000%
|
|
0
|
|
34,502
|
|
|
057
|
|
MULTIFAMILY
|
|
11/12/53
|
|
0.00
|
|
11/12/53
|
|
IN
|
|
4,456,762
|
|
445,376,883.00000%
|
|
0
|
|
30,241
|
|
|
058
|
|
OFFICE
|
|
11/13/53
|
|
0.00
|
|
11/13/53
|
|
CA
|
|
4,391,084
|
|
438,715,293.00000%
|
|
0
|
|
34,937
|
|
B
|
|
|
059
|
|
RETAIL
|
|
11/14/53
|
|
0.00
|
|
11/14/53
|
|
NY
|
|
4,365,043
|
|
436,102,646.00000%
|
|
0
|
|
34,388
|
|
|
060
|
|
INDUSTRIAL
|
|
11/15/53
|
|
0.00
|
|
11/15/53
|
|
IL
|
|
4,370,201
|
|
436,809,688.00000%
|
|
0
|
|
32,624
|
|
|
061
|
|
INDUSTRIAL
|
|
11/16/53
|
|
0.00
|
|
11/16/53
|
|
CO
|
|
4,262,433
|
|
425,903,043.00000%
|
|
0
|
|
34,712
|
|
|
062
|
|
LODGING
|
|
11/17/53
|
|
0.00
|
|
11/17/53
|
|
XX
|
|
4,179,695
|
|
417,050,341.00000%
|
|
0
|
|
37,380
|
|
|
063
|
|
OFFICE
|
|
11/18/53
|
|
0.00
|
|
11/18/53
|
|
RI
|
|
4,216,254
|
|
421,403,370.00000%
|
|
0
|
|
30,830
|
|
|
064
|
|
LODGING
|
|
11/19/53
|
|
0.00
|
|
11/19/53
|
|
NY
|
|
4,126,092
|
|
412,013,439.00000%
|
|
0
|
|
37,331
|
|
B
|
|
|
065
|
|
HEALTH CARE
|
|
11/20/53
|
|
0.00
|
|
11/20/53
|
|
NH
|
|
3,856,562
|
|
385,321,693.00000%
|
|
0
|
|
30,776
|
|
|
066
|
|
RETAIL
|
|
11/21/53
|
|
0.00
|
|
11/21/53
|
|
TX
|
|
3,752,885
|
|
374,954,307.00000%
|
|
0
|
|
29,809
|
|
B
|
|
|
067
|
|
OFFICE
|
|
11/22/53
|
|
0.00
|
|
11/22/53
|
|
TX
|
|
3,749,687
|
|
374,782,860.00000%
|
|
0
|
|
27,947
|
|
|
068
|
|
INDUSTRIAL
|
|
11/23/53
|
|
0.00
|
|
11/23/53
|
|
NJ
|
|
3,699,360
|
|
369,613,358.00000%
|
|
0
|
|
29,603
|
|
B
|
|
|
069
|
|
LODGING
|
|
11/24/53
|
|
0.00
|
|
11/24/53
|
|
CA
|
|
3,671,878
|
|
366,642,861.00000%
|
|
0
|
|
33,211
|
|
|
070
|
|
RETAIL
|
|
11/25/53
|
|
0.00
|
|
11/25/53
|
|
MD
|
|
3,629,704
|
|
362,800,685.00000%
|
|
0
|
|
27,139
|
|
|
071
|
|
OFFICE
|
|
11/26/53
|
|
0.00
|
|
11/26/53
|
|
MA
|
|
3,562,269
|
|
355,913,696.00000%
|
|
0
|
|
28,163
|
|
|
072
|
|
INDUSTRIAL
|
|
11/27/53
|
|
0.00
|
|
11/27/53
|
|
XX
|
|
3,533,026
|
|
353,133,592.00000%
|
|
0
|
|
27,668
|
|
|
073
|
|
INDUSTRIAL
|
|
11/28/53
|
|
0.00
|
|
11/28/53
|
|
NJ
|
|
3,494,109
|
|
349,079,988.00000%
|
|
0
|
|
27,470
|
|
|
074
|
|
OFFICE
|
|
11/29/53
|
|
0.00
|
|
11/29/53
|
|
PA
|
|
3,491,226
|
|
348,953,248.00000%
|
|
0
|
|
26,165
|
|
|
075
|
|
MULTIFAMILY
|
|
11/30/53
|
|
0.00
|
|
11/30/53
|
|
MA
|
|
3,489,758
|
|
348,793,388.00000%
|
|
0
|
|
25,323
|
|
|
076
|
|
MULTIFAMILY
|
|
12/1/53
|
|
0.00
|
|
12/1/53
|
|
IL
|
|
3,472,630
|
|
347,083,811.00000%
|
|
0
|
|
25,536
|
|
|
077
|
|
MULTIFAMILY
|
|
12/2/53
|
|
0.00
|
|
12/2/53
|
|
FL
|
|
3,459,863
|
|
345,675,636.00000%
|
|
0
|
|
27,269
|
|
|
078
|
|
RETAIL
|
|
12/3/53
|
|
0.00
|
|
12/3/53
|
|
IL
|
|
3,464,808
|
|
346,285,597.00000%
|
|
0
|
|
25,074
|
|
|
079
|
|
LODGING
|
|
12/4/53
|
|
0.00
|
|
12/4/53
|
|
XX
|
|
3,389,100
|
|
338,448,394.00000%
|
|
0
|
|
28,125
|
|
|
080
|
|
MULTIFAMILY
|
|
12/5/53
|
|
0.00
|
|
12/5/53
|
|
OK
|
|
3,395,199
|
|
339,341,143.00000%
|
|
0
|
|
24,738
|
|
|
081
|
|
MULTIFAMILY
|
|
12/6/53
|
|
0.00
|
|
12/6/53
|
|
NC
|
|
3,356,319
|
|
335,287,657.00000%
|
|
0
|
|
25,148
|
|
B
|
|
|
082
|
|
SELF STORAGE
|
|
12/7/53
|
|
0.00
|
|
12/7/53
|
|
MA
|
|
3,322,869
|
|
331,779,019.00000%
|
|
0
|
|
29,830
|
|
|
083
|
|
MULTIFAMILY
|
|
12/8/53
|
|
0.00
|
|
12/8/53
|
|
MI
|
|
3,323,206
|
|
332,156,517.00000%
|
|
0
|
|
24,792
|
|
|
084
|
|
MULTIFAMILY
|
|
12/9/53
|
|
0.00
|
|
12/9/53
|
|
GA
|
|
3,245,043
|
|
323,756,030.00000%
|
|
0
|
|
29,954
|
|
|
085
|
|
MULTIFAMILY
|
|
12/10/53
|
|
0.00
|
|
12/10/53
|
|
TX
|
|
3,128,975
|
|
312,736,170.00000%
|
|
0
|
|
22,873
|
|
|
086
|
|
MULTIFAMILY
|
|
12/11/53
|
|
0.00
|
|
12/11/53
|
|
WI
|
|
3,075,758
|
|
307,417,096.00000%
|
|
0
|
|
22,617
|
|
|
087
|
|
MIXED USE
|
|
12/12/53
|
|
0.00
|
|
12/12/53
|
|
NY
|
|
2,996,512
|
|
299,419,473.00000%
|
|
0
|
|
24,973
|
|
|
088
|
|
OFFICE
|
|
12/13/53
|
|
0.00
|
|
12/13/53
|
|
CA
|
|
2,980,592
|
|
297,924,220.00000%
|
|
0
|
|
22,601
|
|
|
089
|
|
MULTIFAMILY
|
|
12/14/53
|
|
0.00
|
|
12/14/53
|
|
IN
|
|
2,806,049
|
|
280,459,186.00000%
|
|
0
|
|
20,473
|
|
|
090
|
|
MULTIFAMILY
|
|
12/15/53
|
|
0.00
|
|
12/15/53
|
|
IL
|
|
2,764,751
|
|
276,224,365.00000%
|
|
0
|
|
21,815
|
|
|
091
|
|
RETAIL
|
|
12/16/53
|
|
0.00
|
|
12/16/53
|
|
PA
|
|
2,616,656
|
|
261,445,125.00000%
|
|
0
|
|
21,267
|
|
|
092
|
|
OFFICE
|
|
12/17/53
|
|
0.00
|
|
12/17/53
|
|
PA
|
|
2,558,838
|
|
255,668,236.00000%
|
|
0
|
|
20,554
|
|
|
093
|
|
MULTIFAMILY
|
|
12/18/53
|
|
0.00
|
|
12/18/53
|
|
VA
|
|
2,556,327
|
|
255,498,084.00000%
|
|
0
|
|
18,626
|
|
|
094
|
|
LODGING
|
|
12/19/53
|
|
0.00
|
|
12/19/53
|
|
TN
|
|
2,425,265
|
|
242,194,779.00000%
|
|
0
|
|
22,197
|
|
|
095
|
|
RETAIL
|
|
12/20/53
|
|
0.00
|
|
12/20/53
|
|
FL
|
|
2,386,157
|
|
237,999,334.00000%
|
|
0
|
|
23,115
|
|
|
096
|
|
MULTIFAMILY
|
|
12/21/53
|
|
0.00
|
|
12/21/53
|
|
CT
|
|
2,383,132
|
|
238,192,763.00000%
|
|
0
|
|
17,560
|
|
|
097
|
|
LODGING
|
|
12/22/53
|
|
0.00
|
|
12/22/53
|
|
XX
|
|
2,295,135
|
|
229,027,581.00000%
|
|
0
|
|
20,549
|
|
|
098
|
|
RETAIL
|
|
12/23/53
|
|
0.00
|
|
12/23/53
|
|
TX
|
|
2,125,630
|
|
212,374,704.00000%
|
|
0
|
|
16,837
|
|
|
099
|
|
OFFICE
|
|
12/24/53
|
|
0.00
|
|
12/24/53
|
|
NY
|
|
1,987,785
|
|
198,624,791.00000%
|
|
0
|
|
16,566
|
|
|
100
|
|
MULTIFAMILY
|
|
12/25/53
|
|
0.00
|
|
12/25/53
|
|
GA
|
|
1,986,208
|
|
198,500,528.00000%
|
|
0
|
|
15,502
|
|
B
|
|
|
101
|
|
LODGING
|
|
12/26/53
|
|
0.00
|
|
12/26/53
|
|
XX
|
|
1,962,179
|
|
195,802,440.00000%
|
|
0
|
|
17,568
|
|
|
102
|
|
MULTIFAMILY
|
|
12/27/53
|
|
0.00
|
|
12/27/53
|
|
NC
|
|
1,983,795
|
|
198,272,241.00000%
|
|
0
|
|
14,397
|
|
|
103
|
|
RETAIL
|
|
12/28/53
|
|
0.00
|
|
12/28/53
|
|
VA
|
|
1,973,160
|
|
197,136,515.00000%
|
|
0
|
|
15,609
|
|
|
104
|
|
RETAIL
|
|
12/29/53
|
|
0.00
|
|
12/29/53
|
|
CO
|
|
1,961,540
|
|
196,068,095.00000%
|
|
0
|
|
14,997
|
|
B
|
|
|
105
|
|
INDUSTRIAL
|
|
12/30/53
|
|
0.00
|
|
12/30/53
|
|
VA
|
|
1,886,994
|
|
188,607,315.00000%
|
|
0
|
|
14,034
|
|
|
106
|
|
LODGING
|
|
12/31/53
|
|
0.00
|
|
12/31/53
|
|
XX
|
|
1,855,504
|
|
185,157,506.00000%
|
|
0
|
|
16,613
|
|
|
107
|
|
MULTIFAMILY
|
|
1/1/54
|
|
0.00
|
|
1/1/54
|
|
TX
|
|
1,861,297
|
|
186,030,711.00000%
|
|
0
|
|
13,524
|
|
|
108
|
|
INDUSTRIAL
|
|
1/2/54
|
|
0.00
|
|
1/2/54
|
|
TX
|
|
1,860,555
|
|
185,968,044.00000%
|
|
0
|
|
14,060
|
|
|
109
|
|
MULTIFAMILY
|
|
1/3/54
|
|
0.00
|
|
1/3/54
|
|
PA
|
|
1,836,655
|
|
183,492,048.00000%
|
|
0
|
|
14,387
|
|
|
110
|
|
RETAIL
|
|
1/4/54
|
|
0.00
|
|
1/4/54
|
|
KY
|
|
1,774,918
|
|
177,405,985.00000%
|
|
0
|
|
13,315
|
|
B
|
|
|
111
|
|
RETAIL
|
|
1/5/54
|
|
0.00
|
|
1/5/54
|
|
MD
|
|
1,737,162
|
|
173,581,355.00000%
|
|
0
|
|
14,393
|
|
|
112
|
|
MIXED USE
|
|
1/6/54
|
|
0.00
|
|
1/6/54
|
|
CA
|
|
1,738,368
|
|
173,755,187.00000%
|
|
0
|
|
13,061
|
|
|
113
|
|
INDUSTRIAL
|
|
1/7/54
|
|
0.00
|
|
1/7/54
|
|
CA
|
|
1,666,917
|
|
166,445,755.00000%
|
|
0
|
|
15,034
|
|
|
114
|
|
RETAIL
|
|
1/8/54
|
|
0.00
|
|
1/8/54
|
|
IL
|
|
1,650,036
|
|
164,844,522.00000%
|
|
0
|
|
13,000
|
|
|
115
|
|
MULTIFAMILY
|
|
1/9/54
|
|
0.00
|
|
1/9/54
|
|
OR
|
|
1,639,538
|
|
163,874,846.00000%
|
|
0
|
|
12,211
|
|
|
116
|
|
MULTIFAMILY
|
|
1/10/54
|
|
0.00
|
|
1/10/54
|
|
TX
|
|
1,637,097
|
|
163,625,231.00000%
|
|
0
|
|
12,038
|
|
|
117
|
|
LODGING
|
|
1/11/54
|
|
0.00
|
|
1/11/54
|
|
XX
|
|
1,574,269
|
|
157,093,568.00000%
|
|
0
|
|
14,095
|
|
|
118
|
|
MULTIFAMILY
|
|
1/12/54
|
|
0.00
|
|
1/12/54
|
|
CA
|
|
1,577,807
|
|
157,620,112.00000%
|
|
0
|
|
11,918
|
|
|
119
|
|
RETAIL
|
|
1/13/54
|
|
0.00
|
|
1/13/54
|
|
OH
|
|
1,560,761
|
|
155,759,710.00000%
|
|
0
|
|
13,738
|
|
B
|
|
|
120
|
|
MULTIFAMILY
|
|
1/14/54
|
|
0.00
|
|
1/14/54
|
|
CA
|
|
1,505,146
|
|
150,393,117.00000%
|
|
0
|
|
12,270
|
|
|
121
|
|
RETAIL
|
|
1/15/54
|
|
0.00
|
|
1/15/54
|
|
TX
|
|
1,483,260
|
|
148,197,087.00000%
|
|
0
|
|
11,827
|
|
|
122
|
|
MULTIFAMILY
|
|
1/16/54
|
|
0.00
|
|
1/16/54
|
|
NY
|
|
1,481,817
|
|
148,039,631.00000%
|
|
0
|
|
11,399
|
|
|
123
|
|
MULTIFAMILY
|
|
1/17/54
|
|
0.00
|
|
1/17/54
|
|
TX
|
|
1,454,293
|
|
145,352,000.00000%
|
|
0
|
|
10,566
|
|
|
124
|
|
OTHER
|
|
1/18/54
|
|
0.00
|
|
1/18/54
|
|
NY
|
|
1,443,864
|
|
144,274,727.00000%
|
|
0
|
|
12,033
|
|
|
125
|
|
RETAIL
|
|
1/19/54
|
|
0.00
|
|
1/19/54
|
|
WI
|
|
1,393,911
|
|
139,323,481.00000%
|
|
0
|
|
10,447
|
|
B
|
|
|
126
|
|
LODGING
|
|
1/20/54
|
|
0.00
|
|
1/20/54
|
|
XX
|
|
1,357,686
|
|
135,481,092.00000%
|
|
0
|
|
12,156
|
|
|
127
|
|
LODGING
|
|
1/21/54
|
|
0.00
|
|
1/21/54
|
|
TN
|
|
1,281,777
|
|
128,003,840.00000%
|
|
0
|
|
11,772
|
|
|
128
|
|
MULTIFAMILY
|
|
1/22/54
|
|
0.00
|
|
1/22/54
|
|
AZ
|
|
1,264,195
|
|
126,347,001.00000%
|
|
0
|
|
9,020
|
|
|
129
|
|
RETAIL
|
|
1/23/54
|
|
0.00
|
|
1/23/54
|
|
MN
|
|
1,258,019
|
|
125,741,075.00000%
|
|
0
|
|
9,437
|
|
B
|
|
|
130
|
|
MULTIFAMILY
|
|
1/24/54
|
|
0.00
|
|
1/24/54
|
|
OR
|
|
1,242,498
|
|
124,194,362.00000%
|
|
0
|
|
9,435
|
|
|
131
|
|
MULTIFAMILY
|
|
1/25/54
|
|
0.00
|
|
1/25/54
|
|
MO
|
|
1,133,169
|
|
113,244,612.00000%
|
|
0
|
|
8,041
|
|
|
132
|
|
MULTIFAMILY
|
|
1/26/54
|
|
0.00
|
|
1/26/54
|
|
TX
|
|
1,126,810
|
|
112,628,847.00000%
|
|
0
|
|
8,527
|
|
|
133
|
|
RETAIL
|
|
1/27/54
|
|
0.00
|
|
1/27/54
|
|
PA
|
|
1,124,882
|
|
112,432,257.00000%
|
|
0
|
|
8,376
|
|
B
|
|
|
134
|
|
LODGING
|
|
1/28/54
|
|
0.00
|
|
1/28/54
|
|
XX
|
|
1,099,079
|
|
109,675,177.00000%
|
|
0
|
|
9,840
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
135
|
|
OFFICE
|
|
1/29/54
|
|
0.00
|
|
1/29/54
|
|
MD
|
|
1,038,075
|
|
103,715,348.00000%
|
|
0
|
|
8,216
|
|
|
136
|
|
RETAIL
|
|
1/30/54
|
|
0.00
|
|
1/30/54
|
|
NY
|
|
1,040,552
|
|
104,003,352.00000%
|
|
0
|
|
7,744
|
|
B
|
|
|
137
|
|
LODGING
|
|
1/31/54
|
|
0.00
|
|
1/31/54
|
|
XX
|
|
969,776
|
|
96,772,220.00000%
|
|
0
|
|
8,683
|
|
|
138
|
|
MULTIFAMILY
|
|
2/1/54
|
|
0.00
|
|
2/1/54
|
|
MA
|
|
869,706
|
|
86,925,148.00000%
|
|
0
|
|
6,311
|
|
|
139
|
|
RETAIL
|
|
2/2/54
|
|
0.00
|
|
2/2/54
|
|
TX
|
|
840,365
|
|
83,962,090.00000%
|
|
0
|
|
6,656
|
|
|
140
|
|
MULTIFAMILY
|
|
2/3/54
|
|
0.00
|
|
2/3/54
|
|
CT
|
|
794,377
|
|
79,397,592.00000%
|
|
0
|
|
5,853
|
|
|
808,878,051
|
|
11
|
|
6,162,877
|
|
|
|
|
|
|
* 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
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
PAGE 14 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
STATEMENT DATE:
|
|
11/15/2000
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
PAYMENT DATE:
|
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
RECORD DATE:
|
|
10/31/2000
|
|
|
SERIES 2000-C9
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
SPECIALLY SERVICED (PART I) ~ LOAN DETAIL
|
|
|
|
|
|
|
|
|
NOI
|
|
|
|
|
|
DSCR
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
SERVICING
|
|
XFER DATE
|
|
BALANCE
|
|
|
|
NOTE
|
|
RATE
|
|
|
|
MATURITY
|
|
DATE
|
|
REMAINING
|
|
|
|
PROPERTY
|
|
TYPE
|
|
|
|
|
|
STATE
|
|
|
|
|
|
NOI
|
|
DATE
|
|
|
|
|
SCHEDULE
|
|
ACTUAL
|
|
|
|
LIFE
|
|
AMORT.
|
|
|
|
|
|
013
|
|
7/25/00
|
|
13,704,395
|
|
13,704,395
|
|
8.69%
|
|
9/1/09
|
|
106
|
|
226
|
|
HEALTH CARE
|
|
MD
|
|
NOT AVAIL.
|
|
NOT AVAIL.
|
|
NOT AVAIL.
|
|
|
053
|
|
10/3/00
|
|
4,562,466
|
|
4,589,365
|
|
8.90%
|
|
10/1/09
|
|
107
|
|
227
|
|
LODGING
|
|
FL
|
|
NOT AVAIL.
|
|
NOT AVAIL.
|
|
NOT AVAIL.
|
|
|
054
|
|
10/24/00
|
|
4,533,683
|
|
4,553,219
|
|
9.19%
|
|
10/1/09
|
|
107
|
|
227
|
|
LODGING
|
|
FL
|
|
796,717
|
|
1.58
|
|
12/31/99
|
|
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
PAGE 20 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
STATEMENT DATE:
|
|
11/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
PAYMENT DATE:
|
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
RECORD DATE:
|
|
10/31/2000
|
|
|
SERIES 2000-C9
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
MODIFIED LOAN DETAIL
|
|
|
|
|
|
|
|
|
CUTOFF
|
|
MATURITY
|
|
DATE
|
|
|
|
MODIFIED
|
|
MATURITY
|
|
DATE
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
MODIFICATION
|
|
DATE
|
|
|
|
|
|
MODIFICATION
|
|
DESCRIPTION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
PAGE 21 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
STATEMENT DATE:
|
|
11/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
PAYMENT DATE:
|
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
RECORD DATE:
|
|
10/31/2000
|
|
|
SERIES 2000-C9
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
REALIZED LOSS DETAIL
|
|
|
|
|
|
|
BEGINNING
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
GROSS PROCEEDS
|
|
AS A % OF
|
|
SCHED. BALANCE
|
|
|
|
AGGREGATE
|
|
LIQUIDATION
|
|
EXPENSES *
|
|
|
|
NET
|
|
LIQUIDATION
|
|
PROCEEDS
|
|
|
|
NET PROCEEDS
|
|
AS A % OR
|
|
SCHED. BALANCE
|
|
|
|
|
|
|
PERIOD
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
APPRAISAL
|
|
DATE
|
|
|
|
APPRAISAL
|
|
VALUE
|
|
|
|
|
GROSS
|
|
PROCEEDS
|
|
|
|
|
|
|
|
REALIZED
|
|
LOSS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT TOTAL
|
|
|
CUMULATIVE
|
|
|
* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
|
PAGE 22 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER
|
STATEMENT DATE:
|
|
11/15/2000
|
|
|
PAYMENT DATE:
|
|
11/15/2000
|
|
|
NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
|
PRIOR PAYMENT:
|
|
10/16/2000
|
|
|
LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
|
|
|
NEXT PAYMENT:
|
|
12/15/2000
|
|
|
SERIES 2000-C9
|
RECORD DATE:
|
|
10/31/2000
|
|
|
ABN AMRO ACCT: 67-8431-60-2
|
|
|
APPRAISAL REDUCTION DETAIL
|
|
|
|
|
|
|
DISCLOSURE
|
|
CONTROL#
|
|
|
|
APPRAISAL
|
|
RED. DATE
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
REDUCTION
|
|
AMOUNT
|
|
|
|
NOTE
|
|
RATE
|
|
|
MATURITY
|
|
DATE
|
|
|
|
REMAINING TERM
|
|
LIFE AMORT.
|
|
|
|
PROPERTY
|
|
TYPE
|
|
|
|
|
|
STATE
|
|
|
|
|
|
DSCR
|
|
|
|
APPRAISAL
|
|
VALUE DATE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE 23 OF 23
|
|
|
11/13/2000 - 11:48 (D184-D217) 2000 LASALLE BANK N.A.
|
