|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1, 8-K, 2000-12-26 |
Next: PNC MORT SEC CORP COM MORT PASS THR CERT SER 2000-C1, 8-K, EX-20, 2000-12-26 |
ABN AMRO
LaSalle
Bank N.A.
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4159
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
Statement Date:
12/15/2000
Payment Date: 12/15/2000
Prior Payment: 11/15/2000
Next Payment: 01/16/2000
Record Date: 11/30/2000
Administrator:
Kori
Sumser (312) 904-0390
[email protected]
Analyst:
Thomas
Helms (714) 282-3980 (203)
[email protected]
Issue Id: ASAP #: PNCM00C1
ASAP#: 504
Monthly Data File Name: PNCM00C1_200012_3.EXE
Closing Date: 6/29/2000
First Payment Date: 7/17/2000
Assumed Final
Payment: 3/15/2020
ABN
AMRO Acct: 67-8539-60-2
Reporting Package Table of Contents
| Page(s) | |
| Statements to Certificateholders | Pages 2-7 |
| Rating Information | Page 8 |
| Cash Reconciliation Summary | Page 9 |
| Bond Interest Reconciliation | Page 10 |
| Asset-Backed Facts ~ 15 Month Loan Status Summary | Page 11 |
| Asset-Backed Facts ~ 15 Month Payoff/Loss Summary | Page 12 |
| Delinquent Loan Detail | Page 13 |
| Mortgage Loan Characteristics | Pages 14-15 |
| Loan Level Detail | Pages 16-24 |
| Specially Serviced (Part I) ~ Loan Detail | Page 25 |
| Specially Serviced Loan Detail (Part II) ~ Servicer Comments | Page 26 |
| Modified Loan Detail | Page 27 |
| Realized Loss Detail | Page 28 |
| Appraisal Reduction Detail | Page 29 |
Parties to The
Transaction
Depositor: PNC
Mortgage Acceptance Corp.
Underwriter: Morgan Stanley Dean Witter
Master Servicer: Midland Loan Services, Inc.
Special Servicer:
GMAC Commercial Mortgage Corp.
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: www.midlandls.com
LaSalle Bulletin Board: (714) 282-3990
LaSalle ASAP Fax
Back System: (714) 282-5518
LaSalle Factor Line: (800) 246-5761
12/12/2000 - 11:37 (D758-D777) Copywright 2000 LaSalle Bank N.A. Page 1 of 29
| ABN AMRO | ||||||||||
| PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates | ||||||||||
| LaSalle Bank | N.A. | |||||||||
| PNC Mortgage Acceptance Corp., Depositor | Statement Date: 12/15/2000 | |||||||||
| Midland Loan Services, Inc., Master Servicer | Payment Date: | 12/15/2000 | ||||||||
| GMAC Commercial Mortgage Corporation, Special Servicer | Prior Payment: | 11/15/2000 | ||||||||
| WAC: | 8.103086% |
|||||||||
| WAMM | 108 |
Next Payment: | 01/16/2001 | |||||||
| : | Series 2000-C1 | Record Date: | 11/30/2000 | |||||||
REMIC III |
||||||||||
| ABN AMRO Acct: 67-8539-60-2 | ||||||||||
| 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) | ||
| A-1 | 152,026,000.00 | 148,767,802.30 | 771,214.41 | 0.00 | 0.00 | 147,996,587.89 | 932,278.23 | 0.00 | 7.52000000% | |
| 69348HBJ6 | 978.568154789 | 5.072911278 | 0.000000000 | 0.000000000 | 973.495243511 | 6.132360452 | 0.000000000 | Fixed | ||
| A-2 | 460,741,000.00 | 460,741,000.00 | 0.00 | 0.00 | 0.00 | 460,741,000.00 | 2,921,865.84 | 0.00 | 7.61000000% | |
| 69348HBK3 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.341666663 | 0.000000000 | Fixed | ||
| X | 801,024,722.00 | N | 797,766,524.30 | 0.00 | 0.00 | 0.00 | 796,995,309.89 | 317,467.88 | 0.00 | 0.47753502% |
| 69348HBQ0 | 995.932462993 | 0.000000000 | 0.000000000 | 0.000000000 | 994.969678214 | 0.396327194 | 0.000000000 | 0.477649058% | ||
| B | 34,046,000.00 | 34,046,000.00 | 0.00 | 0.00 | 0.00 | 34,046,000.00 | 219,596.70 | 0.00 | 7.74000000% | |
| 69348HBL1 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.450000000 | 0.000000000 | Fixed | ||
| C | 34,047,000.00 | 34,047,000.00 | 0.00 | 0.00 | 0.00 | 34,047,000.00 | 219,603.15 | 0.00 | 7.74000000% | |
| 69348HBM9 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.450000000 | 0.000000000 | Fixed | ||
| D | 10,014,000.00 | 10,014,000.00 | 0.00 | 0.00 | 0.00 | 10,014,000.00 | 64,590.30 | 0.00 | 7.74000000% | |
| 69348HBN7 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.450000000 | 0.000000000 | Fixed | ||
| E | 26,036,000.00 | 26,036,000.00 | 0.00 | 0.00 | 0.00 | 26,036,000.00 | 167,932.20 | 0.00 | 7.74000000% | |
| 69348HBP2 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.450000000 | 0.000000000 | Fixed | ||
| F | 12,016,000.00 | 12,016,000.00 | 0.00 | 0.00 | 0.00 | 12,016,000.00 | 77,503.20 | 0.00 | 7.74000000% | |
| 69348HBR8 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.450000000 | 0.000000000 | Fixed | ||
| G | 12,017,000.00 | 12,017,000.00 | 0.00 | 0.00 | 0.00 | 12,017,000.00 | 66,343.85 | 0.00 | 6.62500000% | |
| 69348HBS6 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.520832987 | 0.000000000 | Fixed | ||
| H | 18,024,000.00 | 18,024,000.00 | 0.00 | 0.00 | 0.00 | 18,024,000.00 | 99,507.50 | 0.00 | 6.62500000% | |
| 69348HBT4 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.520833333 | 0.000000000 | Fixed | ||
| J | 8,011,000.00 | 8,011,000.00 | 0.00 | 0.00 | 0.00 | 8,011,000.00 | 44,227.40 | 0.00 | 6.62500000% | |
| 69348HBU1 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.520833853 | 0.000000000 | Fixed | ||
| K | 7,010,000.00 | 7,010,000.00 | 0.00 | 0.00 | 0.00 | 7,010,000.00 | 38,701.04 | 0.00 | 6.62500000% | |
| 69348HBV9 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.520833096 | 0.000000000 | Fixed | ||
| L | 8,011,000.00 | 8,011,000.00 | 0.00 | 0.00 | 0.00 | 8,011,000.00 | 44,227.40 | 0.00 | 6.62500000% | |
| 69348HBW7 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.520833853 | 0.000000000 | Fixed | ||
| M | 7,010,000.00 | 7,010,000.00 | 0.00 | 0.00 | 0.00 | 7,010,000.00 | 38,701.04 | 0.00 | 6.62500000% | |
| 69348HBX5 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.520833096 | 0.000000000 | Fixed | ||
| N | 4,005,000.00 | 4,005,000.00 | 0.00 | 0.00 | 0.00 | 4,005,000.00 | 22,110.94 | 0.00 | 6.62500000% | |
| 69348HBY3 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.520833958 | 0.000000000 | Fixed | ||
| O | 8,010,722.00 | * | 8,010,722.00 | 0.00 | 0.00 | 0.00 | 8,010,722.00 | 44,225.86 | 0.00 | 6.62500000% |
| 69348HBZ0 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.520833203 | 0.000000000 | Fixed | ||
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
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A.
Page 2 of 29
| ABN AMRO | |||||||||
| PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates | |||||||||
| LaSalle Bank, N.A. | |||||||||
| PNC Mortgage Acceptance Corp., Depositor | Statement Date: | 12/15/2000 | |||||||
| Midland Loan Services, Inc., Master Servicer | Payment Date: | 12/15/2000 | |||||||
| GMAC Commercial Mortgage Corporation, Special Servicer | Prior Payment: | 11/15/2000 | |||||||
| WAC: | 8.103086% |
Next Payment: |
01/16/2001 | ||||||
| WAMM: | 108 | Series 2000-C1 | Record Date: | 11/30/2000 | |||||
| REMIC III | |||||||||
| ABN AMRO Acct: 67-8539-60-2 | |||||||||
| 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 $ 0 | Per $ 0 | Per $ 0 | Per $ 0 | Per $ 0 |
Per $ 0 |
Per $ 0 | Next Rate(3) | |
| RIII | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
0.00 | 0.00 |
0.00 | N/A |
9ABSD776 |
0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 |
0.000000000 | 0.000000000 |
0.000000000 | ||
| Total | 801,024,722.00 |
797,766,524.30 |
771,214.41 | 0.00 |
0.00 |
796,995,309.89 |
5,318,882.53 |
0.00 | |
| Total P&I Payment | 6,090,096.94 |
||||||||
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
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 3 of 29
| ABN AMRO | |||||||||
| PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates | |||||||||
| LaSalle Bank | N.A. | ||||||||
| PNC Mortgage Acceptance Corp., Depositor | Statement Date: 12/15/2000 | ||||||||
| Midland Loan Services, Inc., Master Servicer | Payment Date: 12/15/2000 | ||||||||
| Prior Payment: 11/15/2000 | |||||||||
| WAC: | 8.103086% | GMAC Commercial Mortgage Corporation, Special Servicer | |||||||
| Next Payment: 01/16/2001 | |||||||||
| WAMM: | 108 | Series 2000-C1 | |||||||
| Record Date: 11/30/2000 | |||||||||
| REMIC II | |||||||||
| ABN AMRO Acct: 67-8539-60-2 | |||||||||
| 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) | |
| A-1-II | 152,026,000.00 | 148,767,802.30 | 771,214.41 | 0.00 | 0.00 | 147,996,587.89 | 991,867.22 | 0.00 | 8.00066039% |
| 978.568154789 | 5.072911278 | 0.000000000 | 0.000000000 | 973.495243511 | 6.524326234 | 0.000000000 | 8.000777450% | ||
| A-2-II | 460,741,000.00 | 460,741,000.00 | 0.00 | 0.00 | 0.00 | 460,741,000.00 | 3,071,860.22 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667216983 | 0.000000000 | 8.000777450% | ||
| B-II | 34,046,000.00 | 34,046,000.00 | 0.00 | 0.00 | 0.00 | 34,046,000.00 | 226,992.07 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667217001 | 0.000000000 | 8.000777450% | ||
| C-II | 34,047,000.00 | 34,047,000.00 | 0.00 | 0.00 | 0.00 | 34,047,000.00 | 226,998.74 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667217082 | 0.000000000 | 8.000777450% | ||
| D-II | 10,014,000.00 | 10,014,000.00 | 0.00 | 0.00 | 0.00 | 10,014,000.00 | 66,765.51 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667216896 | 0.000000000 | 8.000777450% | ||
| E-II | 26,036,000.00 | 26,036,000.00 | 0.00 | 0.00 | 0.00 | 26,036,000.00 | 173,587.66 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667216930 | 0.000000000 | 8.000777450% | ||
| F-II | 12,016,000.00 | 12,016,000.00 | 0.00 | 0.00 | 0.00 | 12,016,000.00 | 80,113.28 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667217044 | 0.000000000 | 8.000777450% | ||
| G-II | 12,017,000.00 | 12,017,000.00 | 0.00 | 0.00 | 0.00 | 12,017,000.00 | 80,119.95 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667217276 | 0.000000000 | 8.000777450% | ||
| H-II | 18,024,000.00 | 18,024,000.00 | 0.00 | 0.00 | 0.00 | 18,024,000.00 | 120,169.92 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667217044 | 0.000000000 | 8.000777450% | ||
| J-II | 8,011,000.00 | 8,011,000.00 | 0.00 | 0.00 | 0.00 | 8,011,000.00 | 53,411.08 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667217576 | 0.000000000 | 8.000777450% | ||
| K-II | 7,010,000.00 | 7,010,000.00 | 0.00 | 0.00 | 0.00 | 7,010,000.00 | 46,737.19 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667216833 | 0.000000000 | 8.000777450% | ||
| L-II | 8,011,000.00 | 8,011,000.00 | 0.00 | 0.00 | 0.00 | 8,011,000.00 | 53,411.08 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667217576 | 0.000000000 | 8.000777450% | ||
| M-II | 7,010,000.00 | 7,010,000.00 | 0.00 | 0.00 | 0.00 | 7,010,000.00 | 46,737.19 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667216833 | 0.000000000 | 8.000777450% | ||
| N-II | 4,005,000.00 | 4,005,000.00 | 0.00 | 0.00 | 0.00 | 4,005,000.00 | 26,702.20 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667215980 | 0.000000000 | 8.000777450% | ||
| O-II | 8,010,722.00 | 8,010,722.00 | 0.00 | 0.00 | 0.00 | 8,010,722.00 | 53,409.22 | 0.00 | 8.00066039% |
| 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.667216763 | 0.000000000 | 8.000777450% | ||
| RII | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | N/A |
| 9ABSD759 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | ||
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
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A.
Page 4 of 29
| ABN AMRO | |||||||||
| PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates | |||||||||
| LaSalle Bank | N.A. | ||||||||
| PNC Mortgage Acceptance Corp., Depositor | Statement Date: | 12/15/2000 | |||||||
| Midland Loan Services, Inc., Master Servicer | Payment Date: | 12/15/2000 | |||||||
| Prior Payment: | 11/15/2000 | ||||||||
| WAC: | 8.103086% | GMAC Commercial Mortgage Corporation, Special Servicer | Next Payment: | 01/16/2001 |
|||||
| WAMM: | 108 | Series 2000-C1 | Record Date: | 11/30/2000 |
|||||
| REMIC II | |||||||||
| ABN AMRO Acct: 67-8539-60-2 | |||||||||
| 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) | |
| Total | 801,024,722.00 |
797,766,524.30 |
771,214.41 |
0.00 |
0.00 |
796,995,309.89 |
5,318,882.53 |
0.00 |
|
Total P&I Payment 6,090,096.94
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
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 5 of 29
| ABN AMRO | |||||||||
| PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates | |||||||||
| LaSalle Bank | N.A. | ||||||||
| PNC Mortgage Acceptance Corp., Depositor | Statement Date: 12/15/2000 | ||||||||
| Midland Loan Services, Inc., Master Servicer | Payment Date: | 12/15/2000 | |||||||
| Prior Payment: | 11/15/2000 | ||||||||
| WAC: | 8.103086% | GMAC Commercial Mortgage Corporation, Special Servicer | Next Payment: | 01/16/2001 |
|||||
| WAMM: | 108 | Series 2000-C1 | Record Date: | 11/30/2000 |
|||||
| REMIC I | |||||||||
| ABN AMRO Acct: 67-8539-60-2 | |||||||||
| 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) | |
| Remic I Interests | 801,024,722.00 |
797,766,524.30 |
771,214.41 |
0.00 |
0.00 |
796,995,309.89 |
5,318,882.53 |
0.00 |
8.00066039% |
995.932462993 |
0.962784779 |
0.000000000 |
0.000000000 |
994.969678214 |
6.640097845 |
0.000000000 |
8.000777450% |
||
| RI | 0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
N/A |
| 9ABSD758 | 0.000000000 |
0.000000000 |
0.000000000 |
0.000000000 |
0.000000000 |
0.000000000 |
0.000000000 |
||
| Total | 801,024,722.00 |
797,766,524.30 |
771,214.41 |
0.00 |
0.00 |
796,995,309.89 |
5,318,882.53 |
0.00 |
|
| Total P&I Payment | 6,090,096.94 | ||||||||
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
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 6 of 29
| ABN AMRO | |||||||||
| PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates | |||||||||
| LaSalle Bank | N.A. | ||||||||
| PNC Mortgage Acceptance Corp., Depositor | Statement Date: | 12/15/2000 | |||||||
| Midland Loan Services, Inc., Master Servicer | Payment Date: | 12/15/2000 | |||||||
| Prior Payment: | 11/15/2000 | ||||||||
| WAC: | 8.103086% | GMAC Commercial Mortgage Corporation, Special Servicer | Next Payment: | 01/16/2001 |
|||||
| WAMM: | 108 | Series 2000-C1 | Record Date: | 11/30/2000 |
|||||
| Grantor Trust | |||||||||
| ABN AMRO Acct: 67-8539-60-2 | |||||||||
| 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 $ 0 | Per $ 0 | Per $ 0 | Per $ 0 | Per $ 0 | Per $ 0 | Per $ 0 | Next Rate(3) | |
| V | 0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
N/A |
| 9ABSD777 | 0.000000000 |
0.000000000 |
0.000000000 |
0.000000000 |
0.000000000 |
0.000000000 |
0.000000000 |
||
| Total | 0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Total P&I Payment | 0.00 | ||||||||
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
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 7 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
Rating Information
| Original Ratings | Rating Change/Change Date (1) |
|||||||||
| Class | CUSIP | Fitch | Moody's | S&P | Fitch |
Moody's |
S&P |
|||
| RI | 9ABSD758 | NR | NR | NR | -- |
-- |
-- |
-- |
-- |
-- |
| RII | 9ABSD759 | NR | NR | NR | -- |
-- |
-- |
-- |
-- |
-- |
| A-1 | 69348HBJ6 | AAA | Aaa | NR | -- |
-- |
-- |
-- |
-- |
-- |
| A-2 | 69348HBK3 | AAA | Aaa | NR | -- |
-- |
-- |
-- |
-- |
-- |
| X | 69348HBQ0 | AAA | Aaa | NR | -- |
-- |
-- |
-- |
-- |
-- |
| B | 69348HBL1 | AA | Aa2 | NR | -- |
-- |
-- |
-- |
-- |
-- |
| C | 69348HBM9 | A | A2 | NR | -- |
-- |
-- |
-- |
-- |
-- |
| D | 69348HBN7 | A- | A3 | NR | -- |
-- |
-- |
-- |
-- |
-- |
| E | 69348HBP2 | BBB | Baa2 | NR | -- |
-- |
-- |
-- |
-- |
-- |
| F | 69348HBR8 | BBB- | Baa3 | NR | -- |
-- |
-- |
-- |
-- |
-- |
| G | 69348HBS6 | BB+ | Ba1 | NR | -- |
-- |
-- |
-- |
-- |
-- |
| H | 69348HBT4 | BB | Ba2 | NR | -- |
-- |
-- |
-- |
-- |
-- |
| J | 69348HBU1 | BB- | Ba3 | NR | -- |
-- |
-- |
-- |
-- |
-- |
| K | 69348HBV9 | B+ | B1 | NR | -- |
-- |
-- |
-- |
-- |
-- |
| L | 69348HBW7 | B | B2 | NR | -- |
-- |
-- |
-- |
-- |
-- |
| M | 69348HBX5 | B- | B3 | NR | -- |
-- |
-- |
-- |
-- |
-- |
| N | 69348HBY3 | CCC | NR | NR | -- |
-- |
-- |
-- |
-- |
-- |
| O | 69348HBZ0 | NR | NR | NR | -- |
-- |
-- |
-- |
-- |
-- |
| RIII | 9ABSD776 | NR | NR | NR | -- |
-- |
-- |
-- |
-- |
-- |
| V | 9ABSD777 | NR | NR | NR | -- |
-- |
-- |
-- |
-- |
-- |
NR - Designates that the class was not rated by the rating agency.
X - Designates that the rating agency did not rate any of the classes at the time of issuance.
(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that investors obtain current rating information directly from the rating agency.
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 8 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
Cash Reconciliation Summary
| Interest Summary | Servicing Fee Summary | Principal Summary | |||||||
| Current Scheduled Interest | 4,717,535.28 | Current Servicing Fees | 58,934.78 | Scheduled: | |||||
| Less Deferred Interest | 0.00 | Plus Fees Advanced for PPIS | 0.00 | Current Scheduled Principal | 686,994.43 | ||||
| Plus Advance Interest | 662,143.49 | Less Reduction for PPIS | 0.00 | Advanced Scheduled Principal | 84,219.98 | ||||
| Plus Unscheduled Interest | 0.00 | Plus Unscheduled Servicing Fees | 0.00 | ||||||
| PPIS Reducing Scheduled | 0.00 | Total Servicing Fees Paid |
58,934.78 | Scheduled Principal Distribution | 771,214.41 | ||||
| Less Total Fees Paid To Servicer | (58,934.78) | ||||||||
| Plus Fees Advanced for PPIS | 0.00 | Unscheduled: | |||||||
| Less Fee Strips Paid by Servicer | 0.00 | PPIS Summary | Curtailments | 0.00 | |||||
| Less Misc. Fees & Expenses | 0.00 | Gross PPIS | 0.00 | Prepayments in Full | 0.00 | ||||
| Less Non Recoverable Advances | 0.00 | Reduced by PPIE | 0.00 | Liquidation Proceeds | 0.00 | ||||
| Reduced by Shortfalls in Fees | 0.00 |
Repurchase Proceeds | 0.00 |
||||||
| Interest Due Trust | 5,320,743.98 | Reduced by Other Amounts | 0.00 | Other Principal Proceeds |
0.00 | ||||
| Less Trustee Fee | (1,861.46) | Net PPIS | 0.00 | Unscheduled Principal Distribution |
0.00 | ||||
| Less Fee Strips Paid by Trust | 0.00 | ||||||||
| Less Misc. Fees Paid by Trust | 0.00 | PPIS Reducing Servicing Fee |
0.00 | Remittance Principal | 771,214.41 | ||||
| Remittance Interest | 5,318,882.53 | PPIS Allocated to Certificates |
0.00 | Servicer Wire Amount |
6,091,958.39 | ||||
Pool Balance Summary |
|||||||||
Balance/Amount |
Count |
||||||||
| Beginning Pool | 797,766,524.30 | 209 | |||||||
| Scheduled Principal Distribution | 771,214.41 | ||||||||
| Unscheduled Principal | 0.00 | 0 | |||||||
| Deferred Interest | 0.00 | ||||||||
| Liquidations | 0.00 | 0 | |||||||
| Repurchases | 0.00 | 0 | |||||||
| Ending Pool | 796,995,309.89 | 209 | |||||||
Advances |
|||||||||
Prior Outstanding |
Current Period |
Recovered |
Ending Outstanding |
||||||
| Principal | Interest | Principal | Interest | Principal | Interest | Principal | Interest | ||
| Made by: Servicer | 72,041.67 |
753,206.41 |
84,219.98 |
662,143.49 |
72,041.67 |
753,206.41 |
84,219.98 |
662,143.49 |
|
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 9 of 29
| ABN AMRO | |||||||||||||||||
| LaSalle Bank N.A. | PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates | ||||||||||||||||
| PNC Mortgage Acceptance Corp., Depositor | Statement Date: 12/15/2000 | ||||||||||||||||
| Midland Loan Services, Inc., Master Servicer | Payment Date: 12/15/2000 | ||||||||||||||||
| GMAC Commercial Mortgage Corporation, Special Servicer | Prior Payment: 11/15/2000 | ||||||||||||||||
| Next Payment: 01/16/2001 | |||||||||||||||||
| Series 2000-C1 | Record Date: 11/30/2000 | ||||||||||||||||
| ABN AMRO Acct: 67-8539-60-2 | |||||||||||||||||
| 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) | |
| A-1 | 30/360 | 30 | 7.520000000% | 932,278.23 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 932,278.23 | 932,278.23 | 0.00 | 23.50% | 23.62% | |
| A-2 | 30/360 | 30 | 7.610000000% | 2,921,865.84 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,921,865.84 | 2,921,865.84 | 0.00 | 23.50% | 23.62% | |
| X | 30/360 | 30 | 0.477535025% | 317,467.88 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 317,467.88 | 317,467.88 | 0.00 | NA | NA | |
| B | 30/360 | 30 | 7.740000000% | 219,596.70 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 219,596.70 | 219,596.70 | 0.00 | 19.25% | 19.35% | |
| C | 30/360 | 30 | 7.740000000% | 219,603.15 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 219,603.15 | 219,603.15 | 0.00 | 15.00% | 15.08% | |
| D | 30/360 | 30 | 7.740000000% | 64,590.30 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 64,590.30 | 64,590.30 | 0.00 | 13.75% | 13.82% | |
| E | 30/360 | 30 | 7.740000000% | 167,932.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 167,932.20 | 167,932.20 | 0.00 | 10.50% | 10.55% | |
| F | 30/360 | 30 | 7.740000000% | 77,503.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 77,503.20 | 77,503.20 | 0.00 | 9.00% | 9.05% | |
| G | 30/360 | 30 | 6.625000000% | 66,343.85 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 66,343.85 | 66,343.85 | 0.00 | 7.50% | 7.54% | |
| H | 30/360 | 30 | 6.625000000% | 99,507.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 99,507.50 | 99,507.50 | 0.00 | 5.25% | 5.28% | |
| J | 30/360 | 30 | 6.625000000% | 44,227.40 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 44,227.40 | 44,227.40 | 0.00 | 4.25% | 4.27% | |
| K | 30/360 | 30 | 6.625000000% | 38,701.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 38,701.04 | 38,701.04 | 0.00 | 3.38% | 3.39% | |
| L | 30/360 | 30 | 6.625000000% | 44,227.40 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 44,227.40 | 44,227.40 | 0.00 | 2.38% | 2.39% | |
| M | 30/360 | 30 | 6.625000000% | 38,701.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 38,701.04 | 38,701.04 | 0.00 | 1.50% | 1.51% | |
| N | 30/360 | 30 | 6.625000000% | 22,110.94 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 22,110.94 | 22,110.94 | 0.00 | 1.00% | 1.01% | |
| O | 30/360 | 30 | 6.625000000% | 44,225.86 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 44,225.86 | 44,225.86 | 0.00 | 0.00% | 0.00% | |
| 5,318,882.53 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,318,882.53 | 5,318,882.53 | 0.00 | |||||||
| (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). |
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 10 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
Asset-Backed Facts ~ 15 Month Historical Loan Status Summary
Delinquency Aging Categories |
Special Event Categories (1) |
|||||||||||||||||||||||
| Distribution | Delinq 1 Month | Delinq 2 Months | Delinq 3+ Months | Foreclosure | REO | Modifications | Specially Serviced | Bankruptcy | ||||||||||||||||
| Date | # | Balance | # | Balance | # | Balance | # | Balance | # | Balance | # | Balance | # | Balance | # | Balance | ||||||||
12/15/00 |
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% | |||||||||
| 11/15/00 | 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% | |||||||||
| 10/16/00 | 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% | |||||||||
| 9/15/00 | 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% | |||||||||
| 8/15/00 | 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% | |||||||||
| 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% | |||||||||
(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 11 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
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 | |||||||
| 12/15/00 | 209 | 796,995,310 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108 | 318 | 8.10% | 8.00% | |||||||
| 100.00% | 99.50% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||||||||||||
| 11/15/00 | 209 | 797,766,524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111 | 319 | 8.37% | 8.26% | |||||||
| 100.00% | 99.59% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||||||||||||
| 10/16/00 | 209 | 798,356,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 168 | 320 | 8.10% | 8.00% | |||||||
| 100.00% | 99.67% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||||||||||||
| 9/15/00 | 209 | 799,118,317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169 | 321 | 8.37% | 8.26% | |||||||
| 100.00% | 99.76% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||||||||||||
| 8/15/00 | 209 | 799,698,663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114 | 322 | 8.37% | 8.26% | |||||||
| 100.00% | 99.83% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||||||||||||
| 7/17/00 | 209 | 800,275,084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113 | 323 | 8.10% | 8.00% | |||||||
| 100.00% | 99.91% | 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.
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 12 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
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 |
| 4 | 11/1/00 | 110,596.66 | 110,596.66 | 0.00 | B | ||||
| 6 | 11/1/00 | 22,690.51 | 22,690.51 | 0.00 | B | ||||
| 25 | 11/1/00 | 76,185.41 | 76,185.41 | 0.00 | B | ||||
| 26 | 11/1/00 | 44,262.18 | 44,262.18 | 0.00 | B | ||||
| 27 | 11/1/00 | 34,913.24 | 34,913.24 | 0.00 | B | ||||
| 32 | 11/1/00 | 60,970.26 | 60,970.26 | 0.00 | B | ||||
| 38 | 11/1/00 | 47,998.68 | 47,998.68 | 0.00 | B | ||||
| 45 | 11/1/00 | 36,928.33 | 36,928.33 | 0.00 | B | ||||
| 58 | 11/1/00 | 31,795.18 | 31,795.18 | 0.00 | B | ||||
| 62 | 11/1/00 | 35,478.94 | 35,478.94 | 0.00 | B | ||||
| 84 | 11/1/00 | 24,699.15 | 24,699.15 | 0.00 | B | ||||
| 94 | 11/1/00 | 26,057.26 | 26,057.26 | 0.00 | B | ||||
| 106 | 11/1/00 | 21,607.02 | 21,607.02 | 0.00 | B | ||||
| 109 | 11/1/00 | 19,014.07 | 19,014.07 | 0.00 | B | ||||
| 112 | 11/1/00 | 21,393.73 | 21,393.73 | 0.00 | B | ||||
| 122 | 11/1/00 | 18,481.39 | 18,481.39 | 0.00 | B | ||||
| 131 | 11/1/00 | 17,235.14 | 17,235.14 | 0.00 | B | ||||
| 133 | 11/1/00 | 18,866.20 | 18,866.20 | 0.00 | B | ||||
| 142 | 11/1/00 | 15,181.13 | 15,181.13 | 0.00 | B | ||||
| 143 | 11/1/00 | 13,900.53 | 13,900.53 | 0.00 | B | ||||
| 146 | 11/1/00 | 14,200.69 | 14,200.69 | 0.00 | B | ||||
| 201 | 11/1/00 | 9,099.83 | 9,099.83 | 0.00 | B | ||||
| 210 | 11/1/00 | 8,353.91 | 8,353.91 | 0.00 | B | ||||
| 215 | 11/1/00 | 6,733.61 | 6,733.61 | 0.00 | B | ||||
| 217 | 11/1/00 | 5,756.30 | 5,756.30 | 0.00 | B | ||||
| 220 | 11/1/00 | 3,964.12 | 3,964.12 | 0.00 | B | ||||
| Total | 746,363.47 | 746,363.47 | |||||||
| A. | P&I Advance - Loan in Grace Period |
| B. | P&I Advance - Late Payment but < 1 month delinq. |
| 1. | P&I Advance - Loan delinq. 1 month |
| 2. | P&I Advance - Loan delinq. 2 months |
| 3. | P&I Advance - Loan delinquent 3 + months |
| 4. | Matured Balloon/Assumed Sched. Payment |
| 7. | P &I Advance (Foreclosure) |
| 9. | P&I Advance (REO) |
** Outstanding P&I Advances include the current period P&I Advance
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 13 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
| ABN AMRO Acct: 67-8539-60-2 | ||||||||||||||||||||
| Mortgage Loan Characteristics | ||||||||||||||||||||
| Distribution of Principal Balances | Distribution of Mortgage Interest Rates | |||||||||||||||||||
| Weighted Average | Weighted Average | |||||||||||||||||||
| Current Scheduled Balance | # of Loans | Scheduled Balance | % of Balance | Term | Coupon | PFY DSCR | Current Mortgage Interest Rate | # of Loans | Scheduled Balance | % of Balance | Term | Coupon | PFY DSCR | |||||||
| 0 to 1,000,000 | 23 | 17,470,319 | 2.19% | 115 | 8.34% | 0.00 | 0.000% to 6.000% | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |||||||
| 1,000,000 to 2,000,000 | 66 | 96,907,844 | 12.16% | 115 | 8.23% | 0.00 | 6.001% to 6.500% | 2 | 4,932,111 | 0.62% | 94 | 6.46% | 0.00 | |||||||
| 2,000,000 to 3,000,000 | 42 | 102,825,755 | 12.90% | 119 | 8.30% | 0.00 | 6.501% to 7.000% | 31 | 157,550,127 | 19.77% | 95 | 6.85% | 0.00 | |||||||
| 3,000,000 to 4,000,000 | 18 | 60,210,375 | 7.55% | 118 | 8.08% | 0.00 | 7.001% to 7.500% | 16 | 54,970,251 | 6.90% | 107 | 7.26% | 0.00 | |||||||
| 4,000,000 to 5,000,000 | 12 | 54,221,815 | 6.80% | 107 | 8.03% | 0.00 | 7.501% to 8.000% | 10 | 41,319,497 | 5.18% | 104 | 7.74% | 0.00 | |||||||
| 5,000,000 to 6,000,000 | 14 | 77,678,337 | 9.75% | 104 | 8.16% | 0.00 | 8.001% to 8.500% | 72 | 282,759,224 | 35.48% | 110 | 8.30% | 0.00 | |||||||
| 6,000,000 to 7,000,000 | 9 | 57,500,600 | 7.21% | 108 | 8.33% | 0.00 | 8.501% to 9.000% | 52 | 167,000,962 | 20.95% | 115 | 8.76% | 0.00 | |||||||
| 7,000,000 to 8,000,000 | 2 | 15,560,559 | 1.95% | 108 | 8.63% | 0.00 | 9.001% to 9.500% | 22 | 81,190,890 | 10.19% | 120 | 9.24% | 0.00 | |||||||
| 8,000,000 to 10,000,000 | 6 | 58,033,878 | 7.28% | 100 | 8.20% | 0.00 | 9.501% & Above | 4 | 7,272,248 | 0.91% | 111 | 9.67% | 0.00 | |||||||
| 10,000,000 to 15,000,000 | 10 | 119,690,345 | 15.02% | 104 | 7.89% | 0.00 | ||||||||||||||
| 15,000,000 to 20,000,000 | 5 | 86,617,789 | 10.87% | 101 | 7.99% | 0.00 | 209 | 796,995,310 | 100.00% | |||||||||||
| 20,000,000 to 25,000,000 | 1 | 23,293,473 | 2.92% | 110 | 8.27% | 0.00 | ||||||||||||||
| 25,000,000 & Above | 1 | 26,984,221 | 3.39% | 91 | 6.95% | 0.00 | Minimum Mortgage Interest Rate | 6.450% | ||||||||||||
| Maximum Mortgage Interest Rate | 9.990% | |||||||||||||||||||
| 209 | 796,995,310 | 100.00% | ||||||||||||||||||
| Distribution of Remaining Term (Balloon) | ||||||||||||||||||||
| Average Schedule Balance | 3,813,375 |
Weighted Average | ||||||||||||||||||
| Maximum Schedule Balance | 26,984,221 |
|||||||||||||||||||
| Minimum Schedule Balance | 279,543 |
Balloon Mortgage Loans | # ofLoans | Scheduled Balance | % of Balance | Term | Coupon | PFY DSCR | ||||||||||||
| 0 | to | 12 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | ||||||||||||
| 13 | to | 24 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | ||||||||||||
| 25 | to | 36 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | ||||||||||||
| 37 | to | 60 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | ||||||||||||
| Distribution of Remaining Term (Fully Amortizing) | 61 | to | 120 | 162 | 540,327,858 | 67.80% | 103 | 8.07% | 0.00 | |||||||||||
| 121 | to | 180 | 8 | 19,973,816 | 2.51% | 154 | 7.90% | 0.00 | ||||||||||||
| 61 | to | 120 | 162 | 540,327,858 | 67.80% | 103 | 8.07% | 0.00 | ||||||||||||
| Weighted Average | 181 | to | 240 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |||||||||||
| 241 | & | Above | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | ||||||||||||
| Fully Amortizing Mortgage Loans | # of Loans | Scheduled Balance | % of Balance | Term | Coupon PFY DSCR | |||||||||||||||
| 170 | 560,301,674 | 70.30% | ||||||||||||||||||
| 0 | to | 60 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | ||||||||||||
| 61 | to | 120 | 24 | 210,123,574 | 26.36% | 104 | 8.15% | 0.00 | Minimum Remaining Term | 67 | ||||||||||
| 121 | to | 180 | 2 | 4,317,285 | 0.54% | 166 | 8.74% | 0.00 | Maximum Remaining Term | 169 | ||||||||||
| 181 | to | 240 | 13 | 22,252,777 | 2.79% | 226 | 8.55% | 0.00 | ||||||||||||
| 241 | & | Above | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | ||||||||||||
| 39 | 236,693,636 | 29.70% | ||||||||||||||||||
| Minimum Remaining Term | 89 | |||||||||||||||||||
| Maximum Remaining Term | 231 | |||||||||||||||||||
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 14 of 29
| ABN AMRO | |||||||||||||||||
| PNC Mortgage Acceptance Corp. Commercial Mortgage Pass-Through Certificates | |||||||||||||||||
| LaSalle Bank N.A. | Statement Date: 12/15/2000 | ||||||||||||||||
| PNC Mortgage Acceptance Corp., Depositor | |||||||||||||||||
| Payment Date: 12/15/2000 | |||||||||||||||||
| Midland Loan Services, Inc., Master Servicer | Prior Payment: 11/15/2000 | ||||||||||||||||
| GMAC Commercial Mortgage Corporation, Special Servicer | Next Payment: 01/16/2001 | ||||||||||||||||
| Series 2000-C1 | Record Date: 11/30/2000 | ||||||||||||||||
| ABN AMRO Acct: 67-8539-60-2 | |||||||||||||||||
| Mortgage Loan Characteristics | |||||||||||||||||
| Distribution of DSCR (PFY) | Geographic Distribution | ||||||||||||||||
| Debt Service | # of | Scheduled | % of | # of | Scheduled | % of | |||||||||||
| Coverage Ratio | Loans | Balance | Balance | WAMM | WAC PFY DSCR | State | Loans | Balance | Balance | WAMM | WAC PFY DSCR | ||||||
| Less than zero | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | California | 25 | 108,350,963 | 13.59% | 107 | 8.01% | 0.00 | ||||
| 0.001 | 0.750 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | New York | 25 | 107,475,198 | 13.49% | 110 | 8.43% | 0.00 | |||
| 0.751 | 0.875 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Pennsylvania | 16 | 64,619,129 | 8.11% | 103 | 7.80% | 0.00 | |||
| 0.876 | 1.000 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Michigan | 10 | 62,689,869 | 7.87% | 105 | 8.34% | 0.00 | |||
| 1.001 | 1.125 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Texas | 28 | 61,246,207 | 7.68% | 139 | 8.39% | 0.00 | |||
| 1.126 | 1.250 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | New Jersey | 11 | 58,910,757 | 7.39% | 111 | 8.15% | 0.00 | |||
| 1.251 | 1.375 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Illinois | 6 | 37,139,108 | 4.66% | 101 | 8.13% | 0.00 | |||
| 1.376 | 1.500 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Arizona | 6 | 29,871,987 | 3.75% | 109 | 8.43% | 0.00 | |||
| 1.501 | 1.625 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Florida | 10 | 27,731,923 | 3.48% | 105 | 8.41% | 0.00 | |||
| 1.626 | 1.750 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Neveda | 6 | 25,753,243 | 3.23% | 91 | 7.11% | 0.00 | |||
| 1.751 | 1.875 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | New Hampshire | 6 | 18,114,162 | 2.27% | 97 | 7.26% | 0.00 | |||
| 1.876 | 2.000 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Oklahoma | 4 | 17,781,983 | 2.23% | 93 | 6.80% | 0.00 | |||
| 2.001 | 2.125 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Virginia | 3 | 17,289,015 | 2.17% | 100 | 7.33% | 0.00 | |||
| 2.126 | 2.250 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Louisiana | 5 | 16,415,129 | 2.06% | 101 | 7.74% | 0.00 | |||
| 2.251 | & Above | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Georgia | 6 | 15,411,604 | 1.93% | 109 | 8.81% | 0.00 | |||
| Unknown | 209 | 796,995,310 | 100.00% | 108 | 8.10% | 0.00 | Maryland | 2 | 13,693,694 | 1.72% | 111 | 8.36% | 0.00 | ||||
| 209 | 796,995,310 | 100.00% | Colorado | 3 | 13,018,969 | 1.63% | 84 | 8.73% | 0.00 | ||||||||
| Rhode Island | 1 | 12,168,208 | 1.53% | 105 | 7.46% | 0.00 | |||||||||||
| Maximum DSCR | 0.000 | Ohio | 4 | 11,058,540 | 1.39% | 87 | 8.91% | 0.00 | |||||||||
| Minimum DSCR | 0.000 | Nebraska | 1 | 10,926,096 | 1.37% | 108 | 8.14% | 0.00 | |||||||||
| Distribution of DSCR (Cutoff) | Minnesota | 4 | 10,904,975 | 1.37% | 125 | 8.04% | 0.00 | ||||||||||
| Oregon | 2 | 7,836,813 | 0.98% | 94 | 7.72% | 0.00 | |||||||||||
| Debt Service Coverage Ratio | # of Loans | Scheduled Balance | % of Balance | WAMM | WAC | PFY DSCR | Missouri | 3 | 7,048,389 | 0.88% | 95 | 7.92% | 0.00 | ||||
| Indiana | 3 | 6,767,279 | 0.85% | 138 | 7.67% | 0.00 | |||||||||||
| North Carolina | 2 | 4,800,689 | 0.60% | 106 | 8.55% | 0.00 | |||||||||||
| Less than zero | 0 |
0 | 0.00% | 0 | 0.00% | 0.00 | Tennessee | 4 | 4,748,582 | 0.60% | 184 | 7.40% | 0.00 | ||||
| 0.001 | 0.750 | 0 |
0 | 0.00% | 0 | 0.00% | 0.00 | Various | 1 | 4,262,000 | 0.53% | 104 | 8.84% | 0.00 | |||
| 0.751 | 0.875 | 0 |
0 | 0.00% | 0 | 0.00% | 0.00 | Massachusetts | 2 | 4,221,015 | 0.53% | 110 | 8.91% | 0.00 | |||
| 0.876 | 1.000 | 0 |
0 | 0.00 | 0 | 0.00% | 0.00 | Washington | 1 | 3,597,782 | 0.45% | 95 | 6.72% | 0.00 | |||
| 1.001 | 1.125 | 1 |
2,105,402 | 0.26% | 227 | 8.14% | 0.00 | Utah | 2 | 3,311,954 | 0.42% | 110 | 8.92% | 0.00 |
|||
| 1.126 | 1.250 | 7 |
17,469,921 | 2.19% | 106 | 7.90% | 0.00 | Connecticut | 2 | 3,114,663 | 0.39% | 105 | 8.22% | 0.00 |
|||
| 1.251 | 1.375 | 28 |
152,792,987 | 19.17% | 109 | 8.06% | 0.00 | North Dakota | 1 | 2,061,903 | 0.26% | 105 | 8.10% | 0.00 | |||
| 1.376 | 1.500 | 31 | 139,101,898 | 17.45% | 101 | 7.79% | 0.00 | Alabama | 1 | 1,533,203 | 0.19% | 111 | 9.99% | 0.00 | |||
| 1.501 | 1.625 | 10 | 24,905,543 | 3.12% | 103 | 7.26% | 0.00 | South Carolina | 1 | 1,352,234 | 0.17% | 103 | 8.22% | 0.00 | |||
| 1.626 | 1.750 | 5 |
17,343,355 | 2.18% | 97 | 7.05% | 0.00 | Kansas | 1 | 1,278,386 | 0.16% | 105 | 8.31% | 0.00 | |||
| 1.751 | 1.875 | 4 |
6,887,509 | 0.86% | 114 | 6.91% | 0.00 | Maine | 1 | 489,658 | 0.06% | 107 | 8.32% | 0.00 | |||
| 1.876 | 2.000 | 5 |
27,792,703 | 3.49% | 103 | 6.88% | 0.00 | ||||||||||
| 2.001 | 2.125 | 3 |
14,940,958 | 1.87% | 121 | 7.92% | 0.00 | 209 |
796,995,310 |
100.00% |
|||||||
| 2.126 | 2.250 | 3 |
3,025,728 | 0.38% | 96 | 7.06% | 0.00 | ||||||||||
| 2.251 | & | Above | 2 |
3,269,111 | 0.41% | 125 | 6.86% | 0.00 | |||||||||
| Unknown | 110 | 387,360,195 | 48.60% | 111 | 8.48% | 0.00 | |||||||||||
| 209 | 796,995,310 | 100.00% | |||||||||||||||
| Maximum DSCR | 2.580 | ||||||||||||||||
| Minimum DSCR | 1.060 | ||||||||||||||||
| 12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. | Page 15 of 29 | ||||||||||||||||
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
| 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) |
| 1 | Multifamily | 7/1/08 | 0.00 | PA | 26,984,221 | 6.95000% | 197,006 | 0 | ||||
| 2 | Multifamily | 2/1/10 | 0.00 | NY | 23,293,473 | 8.27000% | 176,314 | 0 | ||||
| 3 | Multifamily | 4/1/08 | 0.00 | NV | 19,472,969 | 6.87000% | 131,319 | 0 | ||||
| 4 | Other | 5/1/08 | 0.00 | IL | 16,120,308 | 7.17000% | 111,740 | 0 | B | |||
| 6 | Office | 12/1/09 | 0.00 | IL | 2,771,310 | 8.68000% | 22,887 | 0 | B | |||
| 7 | Industrial | 12/1/09 | 0.00 | MI | 18,105,575 | 8.42000% | 139,057 | 0 | ||||
| 8 | Lodging | 3/1/10 | 0.00 | NY | 17,586,980 | 9.41000% | 153,538 | 0 | ||||
| 9 | Multifamily | 4/1/10 | 0.00 | NJ | 15,331,958 | 8.14000% | 114,506 | 0 | ||||
| 10 | Multifamily | 1/1/10 | 0.00 | AZ | 14,809,213 | 8.39000% | 113,382 | 0 | ||||
| 11 | Industrial | 10/1/08 | 0.00 | CA | 14,444,015 | 6.80000% | 96,224 | 0 | ||||
| 12 | Office | 1/1/10 | 0.00 | MI | 13,023,105 | 8.58000% | 101,440 | 0 | ||||
| 13 | Industrial | 12/1/09 | 0.00 | CA | 6,329,272 | 8.30000% | 50,675 | 0 | ||||
| 14 | Industrial | 12/1/09 | 0.00 | CA | 6,032,588 | 8.30000% | 48,299 | 0 | ||||
| 15 | Retail | 9/1/09 | 0.00 | RI | 12,168,208 | 7.46000% | 85,667 | 0 | ||||
| 16 | Retail | 9/1/09 | 0.00 | NY | 11,390,609 | 7.75000% | 82,387 | 0 | ||||
| 17 | Office | 1/1/10 | 0.00 | CA | 11,187,037 | 8.56000% | 86,982 | 0 | ||||
| 18 | Multifamily | 12/1/09 | 0.00 | NE | 10,926,096 | 8.14000% | 81,790 | 0 | ||||
| 19 | Retail | 3/1/09 | 0.00 | NY | 10,748,288 | 7.57000% | 76,738 | 0 | ||||
| 20 | Other | 4/1/10 | 0.00 | IL | 10,635,759 | 9.23000% | 91,485 | 0 | ||||
| 22 | Office | 10/1/08 | 0.00 | VA | 10,358,014 | 6.51000% | 67,069 | 0 | ||||
| 23 | Industrial | 7/1/09 | 0.00 | MI | 9,979,481 | 8.17000% | 75,124 | 0 | ||||
| 24 | Retail | 8/1/08 | 0.00 | NH | 9,955,887 | 6.89000% | 67,208 | 0 | ||||
| 25 | Retail | 4/1/10 | 0.00 | MD | 9,959,981 | 8.50000% | 76,891 | 0 | B | |||
| 26 | Industrial | 3/1/10 | 0.00 | FL | 5,479,880 | 9.10000% | 44,651 | 0 | B | |||
| 27 | Industrial | 3/1/10 | 0.00 | FL | 4,333,934 | 9.07000% | 35,220 | 0 | B | |||
| 28 | Retail | 11/1/09 | 0.00 | CA | 9,579,817 | 8.22000% | 72,294 | 0 | ||||
* 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 |
| B. | P&I Adv - < one month delinq |
| 1. | P&I Adv - delinquent 1 month |
| 2. | P&I Adv - delinquent 2 months |
| 3. | P&I Adv - delinquent 3+ months |
| 4. | Mat. Balloon/Assumed P&I |
| 7. | Foreclosure |
| 9. | REO |
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 16 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
| 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) |
| 29 | Retail | 2/1/07 | 0.00 | CO | 9,310,619 | 8.91000% | 74,667 | 0 | ||||
| 30 | Multifamily | 1/1/10 | 0.00 | NJ | 9,248,093 | 8.57000% | 71,971 | 0 | ||||
| 31 | Office | 12/1/09 | 0.00 | CA | 7,899,542 | 8.35000% | 60,286 | 0 | ||||
| 32 | Retail | 1/1/10 | 0.00 | GA | 7,661,016 | 8.92000% | 61,513 | 0 | B | |||
| 33 | Office | 6/1/10 | 0.00 | AZ | 6,913,814 | 8.41000% | 52,882 | 0 | ||||
| 34 | Lodging | 1/1/10 | 0.00 | CA | 6,544,421 | 9.27000% | 56,612 | 0 | ||||
| 35 | Retail | 1/1/10 | 0.00 | LA | 6,471,854 | 8.39000% | 49,550 | 0 | ||||
| 36 | Retail | 5/1/10 | 0.00 | CA | 6,477,476 | 8.40000% | 49,519 | 0 | ||||
| 37 | Retail | 4/1/10 | 0.00 | PA | 6,465,315 | 8.54000% | 50,094 | 0 | ||||
| 38 | Office | 8/1/09 | 0.00 | NJ | 6,248,112 | 8.50000% | 48,442 | 0 | B | |||
| 39 | Multifamily | 10/1/08 | 0.00 | OK | 6,017,748 | 6.78000% | 40,012 | 0 | ||||
| 40 | Retail | 7/1/06 | 0.00 | OH | 5,826,879 | 9.02000% | 60,927 | 0 | ||||
| 41 | Office | 5/1/08 | 0.00 | OR | 5,833,659 | 7.38000% | 49,493 | 0 | ||||
| 42 | Multifamily | 5/1/08 | 0.00 | FL | 5,851,680 | 6.98000% | 39,838 | 0 | ||||
| 43 | Multifamily | 2/1/10 | 0.00 | TX | 5,667,832 | 8.25000% | 42,822 | 0 | ||||
| 44 | Lodging | 1/1/10 | 0.00 | PA | 5,647,925 | 8.87000% | 47,328 | 0 | ||||
| 45 | Multifamily | 7/1/08 | 0.00 | OK | 5,555,546 | 6.86000% | 37,322 | 0 | B | |||
| 46 | Office | 4/1/10 | 0.00 | CA | 5,568,310 | 8.45000% | 42,792 | 0 | ||||
| 47 | Multifamily | 10/1/09 | 0.00 | TX | 5,505,374 | 8.07000% | 40,995 | 0 | ||||
| 48 | Office | 3/1/10 | 0.00 | NY | 5,463,615 | 9.25000% | 47,101 | 0 | ||||
| 49 | Office | 3/1/10 | 0.00 | NJ | 5,452,873 | 8.93000% | 43,770 | 0 | ||||
| 50 | Retail | 3/1/20 | 0.00 | TX | 2,712,909 | 8.91000% | 24,566 | 0 | ||||
| 51 | Retail | 3/1/20 | 0.00 | TX | 2,600,365 | 8.91000% | 23,547 | 0 | ||||
| 52 | Multifamily | 12/1/09 | 0.00 | TX | 5,313,184 | 8.05000% | 39,443 | 0 | ||||
| 53 | Retail | 5/1/08 | 0.00 | MI | 5,297,838 | 8.09000% | 39,963 | 0 | ||||
| 54 | Lodging | 10/1/13 | 0.00 | NJ | 5,213,743 | 6.88000% | 42,246 | 0 | ||||
* 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 |
| B. | P&I Adv - < one month delinq |
| 1. | P&I Adv - delinquent 1 month |
| 2. | P&I Adv - delinquent 2 months |
| 3. | P&I Adv - delinquent 3+ months |
| 4. | Mat. Balloon/Assumed P&I |
| 7. | Foreclosure |
| 9. | REO |
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 17 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
| 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) |
| 55 | Lodging | 10/1/08 | 0.00 | NJ | 4,999,551 | 6.84000% | 36,014 | 0 | ||||
| 56 | Multifamily | 11/1/08 | 0.00 | OK | 4,974,670 | 6.78000% | 33,050 | 0 | ||||
| 57 | Industrial | 3/1/10 | 0.00 | MI | 4,971,194 | 8.84000% | 39,585 | 0 | ||||
| 58 | Office | 7/1/08 | 0.00 | CA | 4,787,076 | 6.97000% | 32,501 | 0 | B | |||
| 59 | Office | 1/1/10 | 0.00 | PA | 4,532,706 | 8.31000% | 34,450 | 0 | ||||
| 60 | Office | 12/1/09 | 0.00 | VA | 4,493,318 | 8.61000% | 35,108 | 0 | ||||
| 61 | Retail | 3/1/10 | 0.00 | NY | 4,412,712 | 9.58000% | 39,039 | 0 | ||||
| 62 | Retail | 8/1/09 | 0.00 | VV | 4,262,000 | 8.84000% | 35,781 | 0 | B | |||
| 71 | Lodging | 10/1/13 | 0.00 | MN | 4,215,625 | 7.22000% | 31,358 | 0 | ||||
| 72 | Retail | 1/1/10 | 0.00 | MN | 4,127,340 | 8.65000% | 32,352 | 0 | ||||
| 73 | Multifamily | 10/1/08 | 0.00 | TX | 4,111,690 | 6.88000% | 27,605 | 0 | ||||
| 74 | Retail | 6/1/09 | 0.00 | NJ | 3,745,387 | 8.07000% | 28,843 | 0 | ||||
| 75 | Multifamily | 1/1/10 | 0.00 | MD | 3,733,712 | 7.99000% | 27,563 | 0 | ||||
| 76 | Office | 1/1/10 | 0.00 | CA | 3,617,516 | 9.00000% | 30,631 | 0 | ||||
| 77 | Multifamily | 11/1/08 | 0.00 | WA | 3,597,782 | 6.72000% | 23,763 | 0 | ||||
| 78 | Office | 1/1/10 | 0.00 | AZ | 3,468,344 | 8.92000% | 29,180 | 0 | ||||
| 79 | Warehouse | 3/1/15 | 0.00 | NY | 3,417,655 | 8.87000% | 35,229 | 0 | ||||
| 80 | Office | 10/1/08 | 0.00 | CA | 3,367,774 | 6.46000% | 32,150 | 0 | ||||
| 81 | Multifamily | 9/1/08 | 0.00 | MI | 3,421,781 | 6.81000% | 22,841 | 0 | ||||
| 82 | Multifamily | 12/1/14 | 0.00 | TX | 3,377,944 | 8.27000% | 25,591 | 0 | ||||
| 83 | Industrial | 2/1/10 | 0.00 | FL | 3,272,216 | 8.87000% | 27,400 | 0 | ||||
| 84 | Retail | 9/1/09 | 0.00 | PA | 3,272,828 | 8.31000% | 24,931 | 0 | B | |||
| 85 | Multifamily | 8/1/08 | 0.00 | LA | 3,182,794 | 6.87000% | 23,051 | 0 | ||||
| 86 | Industrial | 1/1/10 | 0.00 | NJ | 3,173,673 | 8.69000% | 28,394 | 0 | ||||
| 87 | Retail | 3/1/10 | 0.00 | IL | 3,184,877 | 8.73000% | 25,113 | 0 | ||||
| 88 | Retail | 10/1/09 | 0.00 | NY | 2,785,507 | 7.76000% | 20,151 | 0 | ||||
* 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 |
| B. | P&I Adv - < one month delinq |
| 1. | P&I Adv - delinquent 1 month |
| 2. | P&I Adv - delinquent 2 months |
| 3. | P&I Adv - delinquent 3+ months |
| 4. | Mat. Balloon/Assumed P&I |
| 7. | Foreclosure |
| 9. | REO |
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 18 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
| 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) |
| 89 | Multifamily | 8/1/08 | 0.00 | MO | 3,126,674 | 6.85000% | 20,968 | 0 | ||||
| 90 | Retail | 3/1/11 | 0.00 | NY | 3,030,224 | 9.32000% | 32,035 | 0 | ||||
| 91 | Retail | 2/1/20 | 0.00 | TX | 3,047,013 | 9.12000% | 28,050 | 0 | ||||
| 92 | Retail | 10/1/09 | 0.00 | NY | 2,973,851 | 7.76000% | 21,513 | 0 | ||||
| 93 | Retail | 11/1/08 | 0.00 | IN | 2,955,982 | 7.01000% | 21,576 | 0 | ||||
| 94 | Warehouse | 10/1/09 | 0.00 | NC | 2,922,019 | 8.69000% | 26,265 | 0 | B | |||
| 95 | Office | 7/1/08 | 0.00 | NV | 2,029,230 | 7.16000% | 14,029 | 0 | ||||
| 96 | Office | 7/1/08 | 0.00 | NV | 850,810 | 7.16000% | 5,882 | 0 | ||||
| 97 | Retail | 9/1/08 | 0.00 | CA | 2,836,070 | 6.83000% | 22,954 | 0 | ||||
| 98 | Multifamily | 8/1/08 | 0.00 | LA | 2,797,001 | 6.87000% | 20,257 | 0 | ||||
| 99 | Retail | 10/1/09 | 0.00 | NY | 3,172,179 | 7.77000% | 22,969 | 0 | ||||
| 100 | Industrial | 1/1/10 | 0.00 | CA | 2,783,195 | 8.30000% | 21,134 | 0 | ||||
| 101 | Retail | 10/1/09 | 0.00 | NY | 2,726,030 | 7.76000% | 19,720 | 0 | ||||
| 102 | Multifamily | 1/1/15 | 0.00 | PA | 1,622,427 | 8.67000% | 13,378 | 0 | ||||
| 103 | Multifamily | 1/1/15 | 0.00 | PA | 1,089,542 | 8.67000% | 8,984 | 0 | ||||
| 104 | Retail | 10/1/09 | 0.00 | NY | 2,708,514 | 7.98000% | 20,001 | 0 | ||||
| 105 | Retail | 11/1/09 | 0.00 | OH | 2,700,187 | 8.84000% | 22,612 | 0 | ||||
| 106 | Retail | 8/1/09 | 0.00 | LA | 2,661,428 | 8.53000% | 21,796 | 0 | B | |||
| 107 | Retail | 1/1/10 | 0.00 | TX | 2,588,985 | 8.45000% | 19,930 | 0 | ||||
| 108 | Retail | 3/1/10 | 0.00 | TX | 2,577,777 | 9.18000% | 21,152 | 0 | ||||
| 109 | Office | 7/1/09 | 0.00 | NJ | 2,526,476 | 8.27000% | 19,193 | 0 | B | |||
| 110 | Industrial | 2/1/10 | 0.00 | GA | 2,503,198 | 8.95000% | 20,146 | 0 | ||||
| 111 | Retail | 1/1/10 | 0.00 | VA | 2,437,683 | 8.46000% | 21,459 | 0 | ||||
| 112 | Office | 7/1/09 | 0.00 | PA | 2,419,223 | 8.50000% | 21,565 | 0 | B | |||
| 113 | Multifamily | 9/1/08 | 0.00 | TX | 2,413,466 | 6.81000% | 17,368 | 0 | ||||
| 114 | Retail | 1/1/20 | 0.00 | CA | 2,403,360 | 8.82000% | 21,698 | 0 | ||||
* 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 |
| B. |
P&I
Adv - < one month delinq |
| 1. |
P&I
Adv - delinquent 1 month |
| 2. |
P&I
Adv - delinquent 2 months |
| 3. |
P&I
Adv - delinquent 3+ months |
| 4. |
Mat.
Balloon/Assumed P&I |
| 7. |
Foreclosure |
| 9. |
REO |
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 19 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
| 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) |
| 115 | Multifamily | 4/1/10 | 0.00 | CA | 2,394,854 | 8.31000% | 18,170 | 0 | ||||
| 116 | Multifamily | 3/1/10 | 0.00 | NH | 2,388,988 | 8.35000% | 18,199 | 0 | ||||
| 120 | Industrial | 3/1/10 | 0.00 | MA | 2,383,202 | 8.99000% | 20,124 | 0 | ||||
| 121 | Multifamily | 1/1/10 | 0.00 | FL | 2,358,430 | 8.91000% | 19,826 | 0 | ||||
| 122 | Office | 2/1/10 | 0.00 | UT | 2,338,653 | 8.84500% | 18,647 | 0 | B | |||
| 123 | Industrial | 1/1/10 | 0.00 | CA | 2,271,931 | 8.48000% | 17,537 | 0 | ||||
| 124 | Retail | 12/1/09 | 0.00 | MI | 2,270,724 | 8.16000% | 17,030 | 0 | ||||
| 125 | Multifamily | 2/1/08 | 0.00 | MO | 2,262,836 | 8.46000% | 17,428 | 0 | ||||
| 126 | Retail | 9/1/09 | 0.00 | IL | 2,247,632 | 8.17000% | 16,904 | 0 | ||||
| 127 | Office | 1/1/10 | 0.00 | FL | 2,218,288 | 8.79000% | 17,607 | 0 | ||||
| 128 | Retail | 12/1/09 | 0.00 | TX | 2,187,754 | 8.28000% | 16,589 | 0 | ||||
| 129 | Retail | 9/1/09 | 0.00 | IL | 2,179,222 | 8.17000% | 16,389 | 0 | ||||
| 130 | Retail | 11/1/19 | 0.00 | IN | 2,105,402 | 8.14000% | 18,180 | 0 | ||||
| 131 | Office | 10/1/09 | 0.00 | NY | 2,099,460 | 8.69000% | 17,384 | 0 | B | |||
| 132 | Office | 4/1/10 | 0.00 | MI | 2,092,355 | 8.83000% | 16,641 | 0 | ||||
| 133 | Retail | 3/1/20 | 0.00 | TX | 2,074,005 | 9.12000% | 19,057 | 0 | B | |||
| 134 | Multifamily | 9/1/09 | 0.00 | ND | 2,061,903 | 8.10000% | 15,408 | 0 | ||||
| 135 | Multifamily | 7/1/09 | 0.00 | NY | 2,053,196 | 8.48000% | 16,761 | 0 | ||||
| 136 | Office | 1/1/10 | 0.00 | OR | 2,003,154 | 8.70000% | 15,772 | 0 | ||||
| 137 | Retail | 10/1/09 | 0.00 | CO | 1,984,757 | 8.27000% | 15,053 | 0 | ||||
| 138 | Retail | 10/1/08 | 0.00 | PA | 1,958,137 | 6.90000% | 13,172 | 0 | ||||
| 139 | Retail | 3/1/10 | 0.00 | CT | 1,962,931 | 9.16000% | 16,078 | 0 | ||||
| 140 | Retail | 9/1/09 | 0.00 | CA | 1,923,465 | 8.48000% | 15,676 | 0 | ||||
| 141 | Retail | 11/1/09 | 0.00 | MI | 1,909,088 | 8.24000% | 14,433 | 0 | ||||
| 142 | Multifamily | 2/1/10 | 0.00 | NY | 1,891,254 | 9.02000% | 15,315 | 0 | B | |||
| 143 | Multifamily | 1/1/10 | 0.00 | PA | 1,887,890 | 8.07000% | 14,034 | 0 | B | |||
* 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 |
| B. |
P&I
Adv - < one month delinq |
| 1. |
P&I
Adv - delinquent 1 month |
| 2. |
P&I
Adv - delinquent 2 months |
| 3. |
P&I
Adv - delinquent 3+ months |
| 4. |
Mat.
Balloon/Assumed P&I |
| 7. |
Foreclosure |
| 9. |
REO |
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 20 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
| 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) |
| 144 | Industrial | 12/1/09 | 0.00 | NH | 1,887,708 | 8.28000% | 14,314 | 0 | ||||
| 145 | Industrial | 2/1/10 | 0.00 | TX | 1,881,977 | 9.18000% | 16,154 | 0 | ||||
| 146 | Retail | 11/1/09 | 0.00 | NC | 1,878,670 | 8.34000% | 14,334 | 0 | B | |||
| 147 | Office | 1/1/10 | 0.00 | AZ | 1,846,967 | 8.84000% | 15,440 | 0 | ||||
| 148 | Office | 2/1/10 | 0.00 | TX | 1,848,747 | 8.73000% | 14,590 | 0 | ||||
| 149 | Office | 1/1/10 | 0.00 | MA | 1,837,814 | 8.80000% | 15,314 | 0 | ||||
| 150 | Other | 9/1/09 | 0.00 | NJ | 1,750,697 | 8.37000% | 13,409 | 0 | ||||
| 151 | Retail | 1/1/10 | 0.00 | CO | 1,723,593 | 8.30000% | 13,088 | 0 | ||||
| 152 | Office | 9/1/09 | 0.00 | PA | 1,715,673 | 8.34000% | 13,824 | 0 | ||||
| 153 | Retail | 7/1/09 | 0.00 | IN | 1,705,895 | 8.22000% | 12,901 | 0 | ||||
| 154 | Retail | 3/1/10 | 0.00 | MO | 1,658,879 | 9.22000% | 14,267 | 0 | ||||
| 155 | Multifamily | 1/1/10 | 0.00 | OH | 1,630,365 | 8.38000% | 12,471 | 0 | ||||
| 156 | Office | 3/1/10 | 0.00 | MI | 1,618,728 | 8.93000% | 12,993 | 0 | ||||
| 157 | Office | 9/1/09 | 0.00 | MN | 1,599,870 | 8.24000% | 12,786 | 0 | ||||
| 158 | Office | 10/1/08 | 0.00 | NY | 1,576,140 | 7.37500% | 11,877 | 0 | ||||
| 159 | Retail | 7/1/09 | 0.00 | FL | 1,575,643 | 8.49000% | 12,873 | 0 | ||||
| 160 | Office | 11/1/08 | 0.00 | CA | 1,564,337 | 6.45000% | 10,061 | 0 | ||||
| 161 | Warehouse | 11/1/09 | 0.00 | PA | 1,557,360 | 8.48000% | 12,034 | 0 | ||||
| 162 | Lodging | 3/1/10 | 0.00 | AL | 1,533,203 | 9.99000% | 14,948 | 0 | ||||
| 163 | Multifamily | 11/1/09 | 0.00 | AZ | 1,532,698 | 8.73000% | 12,722 | 0 | ||||
| 164 | Retail | 3/1/10 | 0.00 | GA | 1,523,627 | 8.68000% | 11,960 | 0 | ||||
| 165 | Multifamily | 11/1/09 | 0.00 | PA | 1,522,338 | 8.05000% | 11,309 | 0 | ||||
| 166 | Multifamily | 9/1/09 | 0.00 | GA | 1,487,050 | 8.13000% | 11,143 | 0 | ||||
| 167 | Office | 11/1/08 | 0.00 | NH | 1,428,699 | 7.08000% | 10,821 | 0 | ||||
| 168 | Multifamily | 1/1/10 | 0.00 | PA | 1,481,176 | 8.35000% | 11,299 | 0 | ||||
| 169 | Retail | 9/1/08 | 0.00 | CA | 1,412,457 | 7.29000% | 10,583 | 0 | ||||
* 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 |
| B. | P&I Adv - < one month delinq |
| 1. | P&I Adv - delinquent 1 month |
| 2. | P&I Adv - delinquent 2 months |
| 3. | P&I Adv - delinquent 3+ months |
| 4. | Mat. Balloon/Assumed P&I |
| 7. | Foreclosure |
| 9. | REO |
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 21 of 29
BN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
| 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) |
| 170 | Industrial | 11/1/08 | 0.00 | CA | 1,404,384 | 6.89000% | 10,147 | 0 | ||||
| 171 | Multifamily | 2/1/10 | 0.00 | GA | 1,384,557 | 8.46000% | 10,664 | 0 | ||||
| 172 | Office | 10/1/08 | 0.00 | NY | 1,357,905 | 7.37500% | 10,232 | 0 | ||||
| 173 | Multifamily | 8/1/08 | 0.00 | NH | 1,351,029 | 6.96000% | 9,859 | 0 | ||||
| 175 | Retail | 7/1/09 | 0.00 | SC | 1,352,234 | 8.22000% | 10,226 | 0 | ||||
| 176 | Office | 3/1/20 | 0.00 | TX | 1,335,611 | 9.26000% | 12,391 | 0 | ||||
| 177 | Warehouse | 12/1/09 | 0.00 | NV | 1,311,203 | 8.60000% | 10,759 | 0 | ||||
| 178 | Multifamily | 8/1/08 | 0.00 | LA | 1,302,052 | 6.87000% | 9,430 | 0 | ||||
| 179 | Multifamily | 11/1/08 | 0.00 | AZ | 1,300,951 | 6.86000% | 8,711 | 0 | ||||
| 180 | Office | 2/1/10 | 0.00 | TX | 1,295,756 | 8.87000% | 10,355 | 0 | ||||
| 181 | Office | 1/1/10 | 0.00 | CA | 1,286,818 | 8.34000% | 10,328 | 0 | ||||
| 182 | Office | 9/1/09 | 0.00 | KS | 1,278,386 | 8.31000% | 9,738 | 0 | ||||
| 183 | Multifamily | 4/1/10 | 0.00 | PA | 1,255,154 | 8.64000% | 9,814 | 0 | ||||
| 184 | Retail | 7/1/09 | 0.00 | NV | 1,252,179 | 8.22000% | 9,469 | 0 | ||||
| 185 | Industrial | 11/1/08 | 0.00 | OK | 1,234,018 | 6.76000% | 9,892 | 0 | ||||
| 186 | Retail | 7/1/09 | 0.00 | TN | 1,248,216 | 8.22000% | 9,439 | 0 | ||||
| 187 | Warehouse | 9/1/18 | 0.00 | TN | 1,215,253 | 7.11000% | 10,032 | 0 | ||||
| 188 | Retail | 3/1/10 | 0.00 | NJ | 1,220,194 | 8.88000% | 10,213 | 0 | ||||
| 189 | Retail | 3/1/20 | 0.00 | TX | 1,215,224 | 9.32000% | 11,321 | 0 | ||||
| 190 | Office | 4/1/10 | 0.00 | PA | 1,207,214 | 8.92000% | 10,130 | 0 | ||||
| 191 | Warehouse | 9/1/18 | 0.00 | TN | 1,194,889 | 7.11000% | 9,864 | 0 | ||||
| 192 | Warehouse | 11/1/08 | 0.00 | CT | 1,151,732 | 6.61000% | 8,124 | 0 | ||||
| 193 | Multifamily | 2/1/10 | 0.00 | FL | 1,148,331 | 8.16000% | 8,604 | 0 | ||||
| 194 | Multifamily | 12/1/14 | 0.00 | TX | 1,144,768 | 8.39000% | 8,768 | 0 | ||||
| 195 | Office | 11/1/08 | 0.00 | NH | 1,101,851 | 7.08000% | 8,329 | 0 | ||||
| 196 | Office | 1/1/10 | 0.00 | TX | 1,105,859 | 8.80000% | 9,215 | 0 | ||||
* 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 |
| B. |
P&I
Adv - < one month delinq |
| 1. |
P&I
Adv - delinquent 1 month |
| 2. |
P&I
Adv - delinquent 2 months |
| 3. |
P&I
Adv - delinquent 3+ months |
| 4. |
Mat.
Balloon/Assumed P&I |
| 7. |
Foreclosure |
| 9. |
REO |
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 22 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
| 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) |
| 197 | Warehouse | 9/1/18 | 0.00 | TN | 1,090,223 | 7.11000% | 9,000 | 0 | ||||
| 198 | Office | 3/1/10 | 0.00 | TX | 1,057,952 | 8.97000% | 8,522 | 0 | ||||
| 200 | Multifamily | 7/1/09 | 0.00 | NY | 1,043,831 | 8.48000% | 8,521 | 0 | ||||
| 201 | Retail | 3/1/10 | 0.00 | TX | 1,043,429 | 9.50000% | 9,174 | 0 | B | |||
| 202 | Retail | 11/1/08 | 0.00 | FL | 1,006,838 | 6.81000% | 7,225 | 0 | ||||
| 203 | Office | 1/1/10 | 0.00 | CA | 989,860 | 8.34000% | 7,945 | 0 | ||||
| 204 | Warehouse | 3/1/10 | 0.00 | UT | 973,301 | 9.10000% | 8,291 | 0 | ||||
| 205 | Warehouse | 10/1/08 | 0.00 | CA | 965,846 | 6.63000% | 6,834 | 0 | ||||
| 206 | Retail | 9/1/09 | 0.00 | MN | 962,141 | 8.64000% | 7,943 | 0 | ||||
| 207 | Multifamily | 7/1/09 | 0.00 | NY | 960,128 | 8.48000% | 7,838 | 0 | ||||
| 208 | Multifamily | 9/1/08 | 0.00 | TX | 917,117 | 6.81000% | 6,600 | 0 | ||||
| 209 | Multifamily | 3/1/13 | 0.00 | TX | 899,630 | 8.25000% | 9,701 | 0 | ||||
| 210 | Industrial | 3/1/10 | 0.00 | OH | 901,110 | 9.36000% | 8,418 | 0 | B | |||
| 211 | Office | 5/1/10 | 0.00 | TX | 874,529 | 9.24000% | 7,522 | 0 | ||||
| 212 | Office | 4/1/10 | 0.00 | TX | 870,065 | 9.52000% | 7,657 | 0 | ||||
| 213 | Multifamily | 11/1/18 | 0.00 | TX | 855,645 | 7.00000% | 6,978 | 0 | ||||
| 214 | Retail | 3/1/10 | 0.00 | GA | 852,156 | 9.39000% | 7,121 | 0 | ||||
| 215 | Multifamily | 7/1/09 | 0.00 | NV | 836,853 | 8.41000% | 6,793 | 0 | B | |||
| 216 | Office | 10/1/08 | 0.00 | NY | 801,265 | 7.62500% | 6,164 | 0 | ||||
| 217 | Retail | 2/1/10 | 0.00 | TX | 721,598 | 8.95000% | 5,807 | 0 | B | |||
| 218 | Office | 10/1/09 | 0.00 | NY | 704,227 | 8.86000% | 5,911 | 0 | ||||
| 219 | Other | 11/1/09 | 0.00 | ME | 489,658 | 8.32000% | 4,282 | 0 | ||||
| 220 | Multifamily | 7/1/09 | 0.00 | FL | 486,683 | 8.56000% | 3,999 | 0 | B | |||
| 221 | Retail | 3/1/10 | 0.00 | NY | 456,268 | 9.72000% | 4,081 | 0 | ||||
| 222 | Office | 10/1/08 | 0.00 | NY | 419,011 | 7.37500% | 3,157 | 0 | ||||
| 223 | Office | 5/1/18 | 0.00 | NY | 402,877 | 8.37500% | 3,655 | 0 | ||||
* 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 |
| B. |
P&I
Adv - < one month delinq |
| 1. |
P&I
Adv - delinquent 1 month |
| 2. |
P&I
Adv - delinquent 2 months |
| 3. |
P&I
Adv - delinquent 3+ months |
| 4. |
Mat.
Balloon/Assumed P&I |
| 7. |
Foreclosure |
| 9. |
REO |
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 23 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
| 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) |
| 224 | Multifamily | 4/1/13 | 0.00 | CA | 279,543 | 7.62500% | 2,167 | 0 | ||||
| Total | 796,995,310 | 6,158,190 | 0 | |||||||||
* 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 |
| B. |
P&I
Adv - < one month delinq |
| 1. |
P&I
Adv - delinquent 1 month |
| 2. |
P&I
Adv - delinquent 2 months |
| 3. |
P&I
Adv - delinquent 3+ months |
| 4. |
Mat.
Balloon/Assumed P&I |
| 7. |
Foreclosure |
| 9. |
REO |
12/12/2000 - 11:37 (D758-D777) Copyright 2000 LaSalle Bank N.A. Page 24 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
Specially Serviced (Part I) ~ Loan Detail
| Disclosure Control | Servicing Xfer Date |
Balance | Note Rate |
Maturity Date |
Remaining | Property Type |
State |
NOI |
DSCR |
NOI Date |
||||||
| Schedule | Actual | Life | Amort | |||||||||||||
Page 25 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
Specially Serviced Loan Detail (Part II) ~ Servicer Comments
Disclosure |
Resolution |
Comments |
|
Page 26 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
Modified Loan Detail
|
|
Cutoff |
Modified |
|
|
Page 27 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
Realized Loss Detail
|
|
|
|
Beginning |
|
Gross Proceeds |
Aggregate |
Net |
Net Proceeds |
|
| Current Total Cumulative |
Page 28 of 29
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
PNC Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
GMAC Commercial Mortgage Corporation, Special Servicer
Series 2000-C1
ABN AMRO Acct: 67-8539-60-2
Appraisal Reduction Detail
|
Appraisal |
Scheduled |
Reduction |
Note |
Maturity |
Remaining Term |
Property |
State |
DSCRr |
Appraisal |
||||||
Life |
Amort |
Value |
Date |
|||||||||||||
Page 29 of 29
|
|