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: September 7, 2000
(Date of earliest event reported)
Deutsche Mortgage & Asset Receiving Corporation
(Sponsor)
(Issuer in Respect of
Commercial Mortgage Pass-Through Certificates
Series 2000-C1)
(Exact name of registrant as specified in charter)
Delaware 333-04272
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
One International Place - Room 520, Boston, Massachusetts
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code (617) 951-7690
(Former name or former address, if changed since last report.)
ITEM 5. OTHER EVENTS
Attached as Exhibit 99.1 to this Current Report are certain materials
(the "Structural and Collateral Term Sheet") furnished to the Registrant by
Deutsche Securities Inc., J.P. Morgan Securities Inc. and Chase Securities Inc.
(the "Underwriters"), the underwriters in respect of the Registrant's Commercial
Mortgage Pass-Through Certificates, Series COMM 2000-C1 (the "Certificates")
Furnished to the Registrant by the Underwriters with respect to the
Certificates. The Certificates are being offered pursuant to a Prospectus and
Related Prospectus Supplement (together, the "Prospectus"), which will be filed
With the Commission pursuant to Rule 424 (b) (5) under the Securities Act of 1933, as amended (the "Act"). The Certificates have been registered pursuant to the Act under a Registration Statement on Form s-3 (No. 333-08328) (the "Registration
Statement"). The Registrant hereby incorporates the Structural and Collateral Term Sheet by reference in the Registration Statement.
The Structural and Collateral Term Sheet was prepared solely by the Underwriters, and the Registrant did not prepare or participate in the preparation of the Structural and Collateral Term Sheet.
Any statement or information contained in the Structural and Collateral Term Sheet shall be deemed to be modified or superseeded for purposes of the Prospectus and the Registration Statement by statements or information contained in the Prospectus.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
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 GMAC, REGISTRANT
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: September 8, 2000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMM 2000 C1
|
|
|
|
REVISED DATE:
|
|
10/26/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
|
PAYMENT DATE:
|
|
10/16/2000
|
|
|
|
|
135 S. LASALLE STREET SUITE 1625
|
|
CHICAGO, IL 60603-4159
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
|
|
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
SERIES 2000-C1
|
|
RECORD DATE:
|
|
09/29/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
ADMINISTRATOR:
|
|
REPORTING PACKAGE TABLE OF CONTENTS
|
|
ANALYST:
|
|
|
DAVID HILL (312) 904-5444
|
|
THOMAS HELMS (714) 282-3980 (203)
|
|
|
[email protected]
|
|
[email protected]
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE(S)
|
|
|
ISSUE ID:
|
|
COMM00C1
|
|
CLOSING DATE:
|
9/20/2000
|
|
|
STATEMENTS TO CERTIFICATEHOLDERS
|
PAGE 2-10
|
|
|
ASAP #:
|
|
524
|
|
CASH RECONCILIATION SUMMARY
|
PAGE 11
|
|
FIRST PAYMENT DATE:
|
10/16/2000
|
|
|
MONTHLY DATA FILE NAME:
|
|
BOND INTEREST RECONCILIATION
|
PAGE 12
|
|
ASSUMED FINAL PAYMENT: DATE:
|
5/15/2016
|
|
|
|
ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY
|
PAGE 13
|
|
|
COMM00C1_200010_3.EXE
|
|
ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY
|
PAGE 14
|
|
|
DELINQUENT LOAN DETAIL
|
PAGE 15
|
|
|
HISTORICAL COLLATERAL PREPAYMENT
|
PAGE 16
|
|
|
SPECIALLY SERVICED (PART I) ~ LOAN DETAIL
|
PAGE 17
|
|
|
SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS
|
PAGE 18
|
|
|
MODIFIED LOAN DETAIL
|
PAGE 19
|
|
|
REALIZED LOSS DETAIL
|
PAGE 20
|
|
|
APPRAISAL REDUCTION DETAIL
|
PAGE 21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARTIES TO THE TRANSACTION
|
|
|
ISSUER: DEUTSCHE BANK ALEX. BROWN/J.P. MORGAN & CO.
|
|
|
DEPOSITOR: DEUTSCHE MORTGAGE & ASSET RECEIVING CORPORATION
|
|
|
MASTER SERVICER: ORIX REAL ESTATE CAPITAL MARKETS, LLC
|
|
|
SPECIAL SERVICER: ORIX REAL ESTATE CAPITAL MARKETS, LLC
|
|
|
RATING AGENCY: FITCH, INC./STANDARD & POOR'S CORPORATION
|
|
|
|
|
|
|
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
|
|
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
|
PAGE 1 OF 21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMM 2000 C1
|
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
REVISED DATE:
|
10/26/2000
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
PAYMENT DATE:
|
10/16/2000
|
|
|
|
|
WAC:
|
|
8.324487%
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
WAMM:
|
|
115
|
SERIES 2000-C1
|
|
|
RECORD DATE:
|
|
09/29/2000
|
|
|
UPPER-TIER REMIC
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
|
|
|
|
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
|
148,498,000.00
|
|
148,498,000.00
|
738,644.35
|
0.00
|
0.00
|
147,759,355.65
|
891,730.49
|
0.00
|
|
7.20600000%
|
|
|
20046PAA6
|
|
1000.000000000
|
4.974103018
|
0.000000000
|
0.000000000
|
995.025896982
|
|
6.005000000
|
0.000000000
|
|
FIXED
|
|
|
|
|
A-2
|
542,915,000.00
|
|
542,915,000.00
|
0.00
|
0.00
|
0.00
|
542,915,000.00
|
3,355,214.70
|
0.00
|
|
7.41600000%
|
|
|
20046PAB4
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.180000000
|
0.000000000
|
|
7.416000000%
|
|
|
|
|
X
|
897,940,215.00
|
|
N
|
|
897,940,215.00
|
0.00
|
0.00
|
0.00
|
897,201,570.65
|
580,480.96
|
0.00
|
|
0.77575003%
|
|
|
20046PAG3/U20196AA6/20046PAU2
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
999.177401415
|
|
0.646458361
|
0.000000000
|
|
1.048746034%
|
|
|
|
|
B
|
38,162,000.00
|
|
38,162,000.00
|
0.00
|
0.00
|
0.00
|
38,162,000.00
|
238,321.69
|
0.00
|
|
7.49400000%
|
|
|
20046PAC2
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.245000000
|
0.000000000
|
|
7.494000000%
|
|
|
|
|
C
|
39,284,000.00
|
|
39,284,000.00
|
0.00
|
0.00
|
0.00
|
39,284,000.00
|
252,268.75
|
0.00
|
|
7.70600000%
|
|
|
20046PAD0
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.421666582
|
0.000000000
|
|
7.706000000%
|
|
|
|
|
D
|
13,469,000.00
|
|
13,469,000.00
|
0.00
|
0.00
|
0.00
|
13,469,000.00
|
87,593.40
|
0.00
|
|
7.80400000%
|
|
|
20046PAE8
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.503333581
|
0.000000000
|
|
7.804000000%
|
|
|
|
|
E
|
25,815,000.00
|
|
25,815,000.00
|
0.00
|
0.00
|
0.00
|
25,815,000.00
|
174,939.65
|
0.00
|
|
8.13200000%
|
|
|
20046PAF5
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.776666667
|
0.000000000
|
|
8.132000000%
|
|
|
|
|
F
|
11,224,000.00
|
|
11,224,000.00
|
0.00
|
0.00
|
0.00
|
11,224,000.00
|
76,315.62
|
0.00
|
|
8.15919002%
|
|
|
20046PAH1/U20196AB4/20046PAV0
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799324661
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
G
|
26,938,000.00
|
|
26,938,000.00
|
0.00
|
0.00
|
0.00
|
26,938,000.00
|
153,771.08
|
0.00
|
|
6.85000000%
|
|
|
20046PAJ7/U20196AC2/20046PAW8
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.708333210
|
0.000000000
|
|
6.850000000%
|
|
|
|
|
H
|
6,734,000.00
|
|
6,734,000.00
|
0.00
|
0.00
|
0.00
|
6,734,000.00
|
38,439.92
|
0.00
|
|
6.85000000%
|
|
|
20046PAK4/U20196AD0/20046PAX6
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.708333828
|
0.000000000
|
|
6.850000000%
|
|
|
|
|
J
|
6,734,000.00
|
|
6,734,000.00
|
0.00
|
0.00
|
0.00
|
6,734,000.00
|
38,439.92
|
0.00
|
|
6.85000000%
|
|
|
20046PAL2/U20196AE8/20046PAY4
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.708333828
|
0.000000000
|
|
6.850000000%
|
|
|
|
|
K
|
10,101,000.00
|
|
10,101,000.00
|
0.00
|
0.00
|
0.00
|
10,101,000.00
|
57,659.88
|
0.00
|
|
6.85000000%
|
|
|
20046PAM0/U20196AF5/20046PAZ1
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.708333828
|
0.000000000
|
|
6.850000000%
|
|
|
|
|
L
|
7,856,000.00
|
|
7,856,000.00
|
0.00
|
0.00
|
0.00
|
7,856,000.00
|
44,844.67
|
0.00
|
|
6.85000000%
|
|
|
20046PAN8/U20196AG3/20046PBA5
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.708333758
|
0.000000000
|
|
6.850000000%
|
|
|
|
|
M
|
6,734,000.00
|
|
6,734,000.00
|
0.00
|
0.00
|
0.00
|
6,734,000.00
|
38,439.92
|
0.00
|
|
6.85000000%
|
|
|
20046PAP3/U20196AH1/20046PBB3
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.708333828
|
0.000000000
|
|
6.850000000%
|
|
|
|
|
N
|
4,489,000.00
|
|
4,489,000.00
|
0.00
|
0.00
|
0.00
|
4,489,000.00
|
25,624.71
|
0.00
|
|
6.85000000%
|
|
|
20046PAQ1/U20196AJ7/20046PBC1
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.708333705
|
0.000000000
|
|
6.850000000%
|
|
|
|
|
O
|
8,987,215.00
|
|
8,987,215.00
|
0.00
|
0.00
|
0.00
|
8,987,215.00
|
51,302.02
|
0.00
|
|
6.85000000%
|
|
|
20046PAR9/U20196AK4/20046PBD9
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.708333449
|
0.000000000
|
|
6.850000000%
|
|
|
|
|
R
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
9ABSE205
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
|
|
|
|
TOTAL
|
|
897,940,215.00
|
|
897,940,215.00
|
738,644.35
|
0.00
|
0.00
|
897,201,570.65
|
6,105,387.38
|
0.00
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
6,844,031.73
|
|
|
|
|
|
|
A-1L
|
148,498,000.00
|
|
148,498,000.00
|
738,644.35
|
0.00
|
0.00
|
147,759,355.65
|
1,009,686.17
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
4.974103018
|
0.000000000
|
0.000000000
|
995.025896982
|
|
6.799325041
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
A-2L
|
542,915,000.00
|
|
542,915,000.00
|
0.00
|
0.00
|
0.00
|
542,915,000.00
|
3,691,455.54
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799325014
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
B-L
|
38,162,000.00
|
|
38,162,000.00
|
0.00
|
0.00
|
0.00
|
38,162,000.00
|
259,475.84
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799324983
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
C-L
|
39,284,000.00
|
|
39,284,000.00
|
0.00
|
0.00
|
0.00
|
39,284,000.00
|
267,104.68
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799324916
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
D-L
|
13,469,000.00
|
|
13,469,000.00
|
0.00
|
0.00
|
0.00
|
13,469,000.00
|
91,580.11
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799325117
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
E-L
|
25,815,000.00
|
|
25,815,000.00
|
0.00
|
0.00
|
0.00
|
25,815,000.00
|
175,524.58
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799325199
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
F-L
|
11,224,000.00
|
|
11,224,000.00
|
0.00
|
0.00
|
0.00
|
11,224,000.00
|
76,315.62
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799324661
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
G-L
|
26,938,000.00
|
|
26,938,000.00
|
0.00
|
0.00
|
0.00
|
26,938,000.00
|
183,160.22
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799325117
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
H-L
|
6,734,000.00
|
|
6,734,000.00
|
0.00
|
0.00
|
0.00
|
6,734,000.00
|
45,786.65
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799324324
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
J-L
|
6,734,000.00
|
|
6,734,000.00
|
0.00
|
0.00
|
0.00
|
6,734,000.00
|
45,786.65
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799324324
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
K-L
|
10,101,000.00
|
|
10,101,000.00
|
0.00
|
0.00
|
0.00
|
10,101,000.00
|
68,679.98
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799324819
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
L-L
|
7,856,000.00
|
|
7,856,000.00
|
0.00
|
0.00
|
0.00
|
7,856,000.00
|
53,415.50
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799325356
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
M-L
|
6,734,000.00
|
|
6,734,000.00
|
0.00
|
0.00
|
0.00
|
6,734,000.00
|
45,786.65
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799324324
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
N-L
|
4,489,000.00
|
|
4,489,000.00
|
0.00
|
0.00
|
0.00
|
4,489,000.00
|
30,522.19
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799329472
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
O-L
|
8,987,215.00
|
|
8,987,215.00
|
0.00
|
0.00
|
0.00
|
8,987,215.00
|
61,107.00
|
0.00
|
|
8.15919002%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.799325486
|
0.000000000
|
|
8.435792399%
|
|
|
|
|
LR
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
9ABSE204
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
|
|
|
|
TOTAL
|
|
897,940,215.00
|
|
897,940,215.00
|
738,644.35
|
0.00
|
0.00
|
897,201,570.65
|
6,105,387.38
|
0.00
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
6,844,031.73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q1
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
9ABSE202
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
Q2
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
9ABSE203
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
A-1
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
A-2
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
X
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
B
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
C
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
D
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
E
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
F
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
G
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
H
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
J
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
K
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
L
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
M
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
N
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
O
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
LR
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
9ABSE204
|
|
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
|
|
|
|
|
|
|
NOTE A - CRO
|
91,611,396.03
|
|
91,611,396.03
|
92,276.01
|
0.00
|
0.00
|
91,519,120.02
|
644,393.03
|
0.00
|
|
8.44078000%
|
|
|
1000.000000000
|
1.007254708
|
0.000000000
|
0.000000000
|
998.992745292
|
|
7.033983303
|
0.000000000
|
|
8.723229333%
|
|
|
|
|
NOTE B - CRO
|
28,000,000.00
|
|
27,959,949.20
|
14,049.69
|
0.00
|
0.00
|
27,945,899.51
|
290,725.22
|
0.00
|
|
12.47750000%
|
|
|
NONE
|
|
998.569614286
|
0.501774643
|
0.000000000
|
0.000000000
|
998.067839643
|
|
10.383043571
|
0.000000000
|
|
12.894166667%
|
|
|
|
|
NOTE A - CRY
|
41,970,321.24
|
|
41,970,321.24
|
29,872.66
|
0.00
|
0.00
|
41,940,448.58
|
273,062.41
|
0.00
|
|
7.80730000%
|
|
|
1000.000000000
|
0.711756763
|
0.000000000
|
0.000000000
|
999.288243237
|
|
6.506083393
|
0.000000000
|
|
8.068633333%
|
|
|
|
|
NOTE B - CRY
|
13,621,183.25
|
|
13,621,183.25
|
8,222.47
|
0.00
|
0.00
|
13,612,960.78
|
101,080.83
|
0.00
|
|
8.90502680%
|
|
|
NONE
|
|
1000.000000000
|
0.603653137
|
0.000000000
|
0.000000000
|
999.396346863
|
|
7.420855306
|
0.000000000
|
|
9.203111027%
|
|
|
|
|
NOTE A - ALL
|
59,954,121.32
|
|
59,954,121.32
|
58,358.54
|
0.00
|
0.00
|
59,895,762.78
|
364,086.39
|
0.00
|
|
7.28730000%
|
|
|
1000.000000000
|
0.973386628
|
0.000000000
|
0.000000000
|
999.026613372
|
|
6.072749996
|
0.000000000
|
|
7.531300000%
|
|
|
|
|
NOTE B - ALL
|
15,608,443.00
|
|
15,596,592.04
|
15,097.16
|
0.00
|
0.00
|
15,581,494.88
|
94,651.82
|
0.00
|
|
7.28250000%
|
|
|
NONE
|
|
999.240734005
|
0.967243177
|
0.000000000
|
0.000000000
|
998.273490828
|
|
6.064142336
|
0.000000000
|
|
7.526500000%
|
|
|
|
|
|
|
|
|
TOTAL
|
|
250,765,464.84
|
|
250,713,563.08
|
217,876.53
|
0.00
|
0.00
|
250,495,686.55
|
1,767,999.70
|
0.00
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
1,985,876.23
|
|
|
|
|
|
|
REG-INT-FS
|
21,636,721.58
|
|
21,636,721.58
|
15,744.23
|
0.00
|
0.00
|
21,620,977.35
|
143,474.90
|
0.00
|
|
7.95730000%
|
|
|
1000.000000000
|
0.727662458
|
0.000000000
|
0.000000000
|
999.272337542
|
|
6.631083155
|
0.000000000
|
|
8.223633333%
|
|
|
|
|
R-FS
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
|
|
|
|
TOTAL
|
|
21,636,721.58
|
|
21,636,721.58
|
15,744.23
|
0.00
|
0.00
|
21,620,977.35
|
143,474.90
|
0.00
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
159,219.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REG-INT-TS
|
4,313,496.08
|
|
4,313,496.08
|
4,130.49
|
0.00
|
0.00
|
4,309,365.59
|
24,936.68
|
0.00
|
|
6.93730000%
|
|
|
1000.000000000
|
0.957573607
|
0.000000000
|
0.000000000
|
999.042426393
|
|
5.781083265
|
0.000000000
|
|
7.169633333%
|
|
|
|
|
R-TS
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
|
|
|
|
TOTAL
|
|
4,313,496.08
|
|
4,313,496.08
|
4,130.49
|
0.00
|
0.00
|
4,309,365.59
|
24,936.68
|
0.00
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
29,067.17
|
|
|
|
|
|
|
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
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
|
PAGE 2 OF 21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMM 2000 C1
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
REVISED DATE:
|
10/26/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
PAYMENT DATE:
|
|
10/16/2000
|
|
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
SERIES 2000-C1
|
RECORD DATE:
|
|
09/29/2000
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
CASH RECONCILIATION SUMMARY
|
|
|
|
|
|
|
INTEREST SUMMARY
|
|
SERVICING FEE SUMMARY
|
|
PRINCIPAL SUMMARY
|
|
|
CURRENT SCHEDULED INTEREST
|
6,625,722.65
|
|
CURRENT SERVICING FEES
|
31,857.04
|
|
SCHEDULED:
|
|
|
LESS DEFERRED INTEREST
|
0.00
|
|
PLUS FEES ADVANCED FOR PPIS
|
0.00
|
|
CURRENT SCHEDULED PRINCIPAL
|
776,013.62
|
|
|
PLUS ADVANCE INTEREST
|
0.00
|
|
LESS REDUCTION FOR PPIS
|
0.00
|
|
ADVANCED SCHEDULED PRINCIPAL
|
0.00
|
|
|
PLUS UNSCHEDULED INTEREST
|
0.00
|
|
PLUS UNSCHEDULED SERVICING FEES
|
0.00
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
776,013.62
|
|
|
PPIS REDUCING SCHEDULED INTEREST
|
0.00
|
|
TOTAL SERVICING FEES PAID
|
31,857.04
|
|
UNSCHEDULED:
|
|
|
LESS TOTAL FEES PAID TO SERVICER
|
(31,857.04)
|
|
CURTAILMENTS
|
0.05
|
|
|
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
|
0.00
|
|
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
|
6,593,865.61
|
|
REDUCED BY SHORTFALLS IN FEES
|
0.00
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
0.05
|
|
|
LESS TRUSTEE FEE
|
(2,020.37)
|
|
REDUCED BY OTHER AMOUNTS
|
0.00
|
|
REMITTANCE PRINCIPAL
|
776,013.67
|
|
|
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
|
7,369,879.28
|
|
|
REMITTANCE INTEREST
|
6,591,845.24
|
|
PPIS ALLOCATED TO CERTIFICATES
|
|
0.00
|
|
|
|
|
POOL BALANCE SUMMARY
|
|
|
BALANCE/AMOUNT
|
COUNT
|
|
|
BEGINNING POOL
|
|
955,117,939.92
|
|
115
|
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
|
776,013.62
|
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
|
0.05
|
|
0
|
|
|
DEFERRED INTEREST
|
|
0.00
|
|
|
LIQUIDATIONS
|
|
0.00
|
|
0
|
|
|
REPURCHASES
|
|
0.00
|
|
0
|
|
|
ENDING POOL
|
|
954,341,926.25
|
|
115
|
|
|
ADVANCES
|
|
|
PRIOR OUTSTANDING
|
CURRENT PERIOD
|
|
RECOVERED
|
ENDING OUTSTANDING
|
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
|
MADE BY: SERVICER
|
|
0.00
|
|
0.00
|
|
0.00
|
|
0.00
|
|
0.00
|
|
0.00
|
|
0.00
|
|
0.00
|
|
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
|
PAGE 11 OF 21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
|
|
COMM 2000 C1
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
REVISED DATE:
|
10/26/2000
|
|
|
PAYMENT DATE:
|
|
10/16/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
|
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
SERIES 2000-C1
|
|
|
RECORD DATE:
|
|
09/29/2000
|
|
|
|
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
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)
|
|
|
|
|
NOTE B - CRO
|
|
30/360
|
|
30
|
|
12.477500000%
|
|
290,725.22
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
290,725.22
|
|
290,725.22
|
|
0.00
|
|
NA
|
|
NA
|
|
|
NOTE B - CRY
|
|
30/360
|
|
30
|
|
8.905026800%
|
|
101,080.83
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
101,080.83
|
|
101,080.83
|
|
0.00
|
|
NA
|
|
NA
|
|
|
NOTE B - ALL
|
|
30/360
|
|
30
|
|
7.282500000%
|
|
94,651.82
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
94,651.82
|
|
94,651.82
|
|
0.00
|
|
NA
|
|
NA
|
|
|
A-1
|
|
30/360
|
|
30
|
|
7.206000000%
|
|
891,730.49
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
891,730.49
|
|
891,730.49
|
|
0.00
|
|
23.89%
|
|
27.63%
|
|
|
A-2
|
|
30/360
|
|
30
|
|
7.416000000%
|
|
3,355,214.70
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
3,355,214.70
|
|
3,355,214.70
|
|
0.00
|
|
23.89%
|
|
27.63%
|
|
|
X
|
|
30/360
|
|
30
|
|
0.775750032%
|
|
580,480.96
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
580,480.96
|
|
580,480.96
|
|
0.00
|
|
NA
|
|
NA
|
|
|
B
|
|
30/360
|
|
30
|
|
7.494000000%
|
|
238,321.69
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
238,321.69
|
|
238,321.69
|
|
0.00
|
|
19.69%
|
|
23.63%
|
|
|
C
|
|
30/360
|
|
30
|
|
7.706000000%
|
|
252,268.75
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
252,268.75
|
|
252,268.75
|
|
0.00
|
|
15.36%
|
|
19.51%
|
|
|
D
|
|
30/360
|
|
30
|
|
7.804000000%
|
|
87,593.40
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
87,593.40
|
|
87,593.40
|
|
0.00
|
|
13.88%
|
|
18.10%
|
|
|
E
|
|
30/360
|
|
30
|
|
8.132000000%
|
|
174,939.65
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
174,939.65
|
|
174,939.65
|
|
0.00
|
|
11.04%
|
|
15.40%
|
|
|
F
|
|
30/360
|
|
30
|
|
8.159190017%
|
|
76,315.62
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
76,315.62
|
|
76,315.62
|
|
0.00
|
|
9.80%
|
|
14.22%
|
|
|
G
|
|
30/360
|
|
30
|
|
6.850000000%
|
|
153,771.08
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
153,771.08
|
|
153,771.08
|
|
0.00
|
|
6.84%
|
|
11.40%
|
|
|
H
|
|
30/360
|
|
30
|
|
6.850000000%
|
|
38,439.92
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
38,439.92
|
|
38,439.92
|
|
0.00
|
|
6.10%
|
|
10.69%
|
|
|
J
|
|
30/360
|
|
30
|
|
6.850000000%
|
|
38,439.92
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
38,439.92
|
|
38,439.92
|
|
0.00
|
|
5.36%
|
|
9.99%
|
|
|
K
|
|
30/360
|
|
30
|
|
6.850000000%
|
|
57,659.88
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
57,659.88
|
|
57,659.88
|
|
0.00
|
|
4.24%
|
|
8.93%
|
|
|
L
|
|
30/360
|
|
30
|
|
6.850000000%
|
|
44,844.67
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
44,844.67
|
|
44,844.67
|
|
0.00
|
|
3.38%
|
|
8.11%
|
|
|
M
|
|
30/360
|
|
30
|
|
6.850000000%
|
|
38,439.92
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
38,439.92
|
|
38,439.92
|
|
0.00
|
|
2.64%
|
|
7.40%
|
|
|
N
|
|
30/360
|
|
30
|
|
6.850000000%
|
|
25,624.71
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
25,624.71
|
|
25,624.71
|
|
0.00
|
|
2.14%
|
|
6.93%
|
|
|
O
|
|
30/360
|
|
30
|
|
6.850000000%
|
|
51,302.02
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
51,302.02
|
|
51,302.02
|
|
0.00
|
|
1.15%
|
|
5.99%
|
|
|
6,591,845.25
|
0.00
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
6,591,845.25
|
|
6,591,845.25
|
|
0.00
|
|
|
|
|
(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST AND NOT CARRIED AS AN OUTSTANDING SHORTFALL.
|
|
|
(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 12 OF 21
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMM 2000 C1
|
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
REVISED DATE:
|
|
10/26/2000
|
|
|
PAYMENT DATE:
|
|
10/16/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
|
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
SERIES 2000-C1
|
RECORD DATE:
|
|
09/29/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
|
|
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
|
|
|
|
|
|
|
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%
|
|
|
(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
|
PAGE 13 OF 21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMM 2000 C1
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
|
REVISED DATE:
|
|
10/26/2000
|
|
|
PAYMENT DATE:
|
|
10/16/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
SERIES 2000-C1
|
RECORD DATE:
|
|
09/29/2000
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
|
|
|
|
|
|
|
ENDING POOL (1)
|
|
PAYOFFS(2)
|
|
PENALTIES
|
|
APPRAISAL REDUCT. (2)
|
|
LIQUIDATIONS (2)
|
|
REALIZED LOSSES (2)
|
|
REMAINING TERM
|
CURR WEIGHTED AVG.
|
|
|
|
|
DISTRIBUTION
|
|
DATE
|
|
|
|
# BALANCE
|
|
# BALANCE
|
|
# AMOUNT
|
|
# BALANCE
|
|
# BALANCE
|
|
# AMOUNT
|
|
LIFE AMORT.
|
|
COUPON REMIT
|
|
|
10/16/00
|
|
115
|
|
954,341,926
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
115
|
|
311
|
|
8.32%
|
|
8.28%
|
|
|
100.00%
|
|
105.05%
|
|
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 14 OF 21
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMM 2000 C1
|
REVISED DATE:
|
|
10/26/2000
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
PAYMENT DATE:
|
|
10/16/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
RECORD DATE:
|
|
09/29/2000
|
|
|
SERIES 2000-C1
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
|
|
|
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
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
|
PAGE 15 OF 21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMM 2000 C1
|
|
|
|
REVISED DATE:
|
|
10/26/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
|
PAYMENT DATE:
|
|
10/16/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
SERIES 2000-C1
|
|
RECORD DATE:
|
|
09/29/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
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 16 OF 21
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMM 2000 C1
|
REVISED DATE:
|
|
10/26/2000
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
PAYMENT DATE:
|
|
10/16/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
RECORD DATE:
|
|
09/29/2000
|
|
|
SERIES 2000-C1
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
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.
|
|
|
|
|
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
|
PAGE 17 OF 21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMM 2000 C1
|
|
REVISED DATE:
|
|
10/26/2000
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
PAYMENT DATE:
|
|
10/16/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
RECORD DATE:
|
|
09/29/2000
|
|
|
SERIES 2000-C1
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS
|
|
|
|
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
RESOLUTION
|
|
STRATEGY
|
|
|
|
|
|
COMMENTS
|
|
|
|
|
|
|
|
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
|
PAGE 18 OF 21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMM 2000 C1
|
|
|
|
REVISED DATE:
|
|
10/26/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
PAYMENT DATE:
|
|
10/16/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
RECORD DATE:
|
|
09/29/2000
|
|
|
SERIES 2000-C1
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
MODIFIED LOAN DETAIL
|
|
|
|
|
|
|
|
|
CUTOFF
|
|
MATURITY
|
|
DATE
|
|
|
|
MODIFIED
|
|
MATURITY
|
|
DATE
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
MODIFICATION
|
|
DATE
|
|
|
|
|
|
MODIFICATION
|
|
DESCRIPTION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
|
PAGE 19 OF 21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMM 2000 C1
|
|
|
|
REVISED DATE:
|
|
10/26/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
PAYMENT DATE:
|
|
10/16/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
RECORD DATE:
|
|
09/29/2000
|
|
|
SERIES 2000-C1
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
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..
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
|
PAGE 20 OF 21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMM 2000 C1
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SERVICER
|
REVISED DATE:
|
|
10/26/2000
|
|
|
PAYMENT DATE:
|
|
10/16/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
N/A
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
|
NEXT PAYMENT:
|
|
11/15/2000
|
|
|
SERIES 2000-C1
|
RECORD DATE:
|
|
09/29/2000
|
|
|
ABN AMRO ACCT: 67-8599-60-6
|
|
|
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 21 OF 21
|
|
|
10/26/2000 - 17:52 (E166-E208) 2000 LASALLE BANK N.A.
|
