MORGAN STANLEY DEAN WITTER CAPITAL 1 INC SERIES 2000-PRIN
8-K, 2000-10-27
ASSET-BACKED SECURITIES
Previous: HOUSEHOLD AUTOMOTIVE TRUST VI SERIES 2000 3, 8-K, EX-99, 2000-10-27
 Next: EXACT CORP, S-1, 2000-10-27

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: October 23, 2000
(Date of earliest event reported)

Morgan Stanley Dean Witter Capital I Inc.
(Issuer in Respect of Morgan Stanley Dean Witter
Commercial Mortgage Pass Through Certificates Series, 2000-PRIN)
(Exact name of registrant as specified in charter)

Delaware 333-77215 13-3291626
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

1585 Broadway, New York, New York 10036
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(212) 296-7000

(Former name or former address, if changed since
last report.)


ITEM 5. OTHER EVENTS

This Current Report on Form 8-K relates to the Trust
Fund formed, and the Commercial Mortgage Pass-Through Certificates
Series 2000-PRIN issued pursuant to, a Pooling and Servicing
Agreement, dated as of September 1, 2000 (the "Pooling and Servicing
Agreement"), by and among Morgan Stanley Dean Witter Capital I Inc.,
as sponsor, Wells Fargo Bank, National Association, as Master Servicer
and Special Servicer, Principal Capital Management, LLC., LaSalle National Bank N.A., as trustee and REMIC administrator, and ABN AMRO Bank, N.V., as fiscal agent. The Class A-1, Class A-2, Class A-3, Class A-4, Class B, Class C, Class D, and class E Certificates have been registered pursuant to the
Act under a Registration Statement on Form S-3 (File No.333-3291626)
the "Registration Statement").

Capitalized terms used herein and not defined herein have
the same meanings ascribed to such terms in the Pooling and Servicing
Agreement.

Pursuant to Section 5.40 of the Pooling and Servicing
Agreement, the Trustee is filing this Current Report containing
the October 23, 2000 monthly distribution report.

This Current Report is being filed by the Trustee, in its
capacity as such under the Pooling and Servicing Agreement, on behalf
of the Registrant. The information reported and contained herein has
been supplied to the Trustee by one or more of the Master Servicer,
the Special Servicer or other third parties without independent review
or investigation by the Trustee.

Pursuant to the Pooling and Servicing Agreement, the Trustee
is not responsible for the accuracy or completeness of such information.


ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND

EXHIBITS

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing
Agreement for the distribution on
October 18, 1999.


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 TRUSTEE
UNDER THE POOLING AND SERVICING AGREEMENT ON
BEHALF OF GS MORTGAGE SECURITIES CORPORATION II,
REGISTRANT

By: /s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President


Date: October 23, 1999


















ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
STATEMENT DATE: 10/23/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 10/23/2000
135 S. LASALLE STREET SUITE 1625
CHICAGO, IL 60674-4107
SERIES 2000-PRIN
PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
ADMINISTRATOR: REPORTING PACKAGE TABLE OF CONTENTS ANALYST:
ROXANE ELLWANGER (312) 904-8975 SABRYNA TRAN (714) 282-3980 (227)
[email protected] [email protected]
PAGE(S)
ISSUE ID: MS00PRIN CLOSING DATE: 9/26/2000
STATEMENTS TO CERTIFICATEHOLDERS PAGE 2-4
ASAP #: 520 CASH RECONCILIATION SUMMARY PAGE 5 FIRST PAYMENT DATE: 10/23/2000
MONTHLY DATA FILE NAME: BOND INTEREST RECONCILIATION PAGE 6 ASSUMED FINAL PAYMENT: DATE: 12/23/2017
ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY PAGE 7
MS00PRIN_200010_3.EXE ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY PAGE 8
DELINQUENT LOAN DETAIL PAGE 9
HISTORICAL COLLATERAL PREPAYMENT PAGE 10
MORTGAGE LOAN CHARACTERISTICS PAGE 11-13
LOAN LEVEL DETAIL PAGE 14-21
MODIFIED LOAN DETAIL PAGE 22
REALIZED LOSS DETAIL PAGE 23
APPRAISAL REDUCTION DETAIL PAGE 24
PARTIES TO THE TRANSACTION
ISSUER: MORGAN STANLEY DEAN WITTER CAPITAL I, INC.
DEPOSITOR: MORGAN STANLEY DEAN WITTER CAPITAL I, INC.
UNDERWRITER: MORGAN STANLEY DEAN WITTER CAPITAL I, INC./GOLDMAN, SACHS & CO.
MASTER SERVICER: WELLS FARGO BANK, NATIONAL ASSOCIATION
RATING AGENCY: MOODY'S INVESTORS SERVICE, INC./STANDARD & POOR'S CORPORATION
INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES
LASALLE WEB SITE WWW.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
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A. PAGE 1 OF 24
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES STATEMENT DATE: 10/23/2000
SERIES 2000-PRIN PAYMENT DATE: 10/23/2000
WAC: 7.855616% PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
WAMM: 150
RECORD DATE: 09/29/2000
TIER II
ABN AMRO ACCT: 67-8598-30-1
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 66,073,000.00 66,073,000.00 670,921.50 0.00 0.00 65,402,078.50 389,280.09 0.00 7.07000000%
61746WCW8 1000.000000000 10.154246061 0.000000000 0.000000000 989.845753939 5.891666641 0.000000000 FIXED
A-2 160,600,000.00 160,600,000.00 670,921.50 0.00 0.00 159,929,078.50 960,923.33 0.00 7.18000000%
61746WCX6 1000.000000000 4.177593400 0.000000000 0.000000000 995.822406600 5.983333313 0.000000000 FIXED
A-3 94,527,000.00 94,527,000.00 0.00 0.00 0.00 94,527,000.00 579,765.60 0.00 7.36000000%
61746WCY4 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.133333333 0.000000000 FIXED
A-4 199,047,000.00 199,047,000.00 0.00 0.00 0.00 199,047,000.00 1,242,385.03 0.00 7.49000000%
61746WCZ1 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.241666692 0.000000000 7.490000000%
B 17,939,000.00 17,939,000.00 0.00 0.00 0.00 17,939,000.00 114,560.93 0.00 7.66336573%
61746WDA5 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.386138023 0.000000000 7.663086445%
C 19,435,000.00 19,435,000.00 0.00 0.00 0.00 19,435,000.00 126,058.09 0.00 7.78336573%
61746WDB3 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.486137896 0.000000000 7.783086445%
D 10,464,000.00 10,464,000.00 0.00 0.00 0.00 10,464,000.00 67,870.95 0.00 7.78336573%
61746WDN7 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.486138188 0.000000000 7.783086445%
E 4,485,000.00 4,485,000.00 0.00 0.00 0.00 4,485,000.00 29,090.33 0.00 7.78336573%
61746WDP2 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.486138239 0.000000000 7.783086445%
F 13,455,000.00 13,455,000.00 0.00 0.00 0.00 13,455,000.00 79,272.38 0.00 7.07000000%
61746WDE7/U61774BV3 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.891667038 0.000000000 7.070000000%
G 2,990,000.00 2,990,000.00 0.00 0.00 0.00 2,990,000.00 17,616.08 0.00 7.07000000%
61746WDF4/U61774BW1 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.891665552 0.000000000 7.070000000%
H 2,990,000.00 2,990,000.00 0.00 0.00 0.00 2,990,000.00 17,616.08 0.00 7.07000000%
61746WDG2/U61774BX9 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.891665552 0.000000000 7.070000000%
J 1,495,000.00 1,495,000.00 0.00 0.00 0.00 1,495,000.00 8,808.04 0.00 7.07000000%
61746WDH0/U61774BY7 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.891665552 0.000000000 7.070000000%
K 1,495,000.00 1,495,000.00 0.00 0.00 0.00 1,495,000.00 8,808.04 0.00 7.07000000%
61746WDJ6/U61774BZ4 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.891665552 0.000000000 7.070000000%
L 1,495,000.00 1,495,000.00 0.00 0.00 0.00 1,495,000.00 8,808.04 0.00 7.07000000%
61746WDK3/U61774CA8 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.891665552 0.000000000 7.070000000%
M 1,495,115.14 1,495,115.14 0.00 0.00 0.00 1,495,115.14 8,808.72 0.00 7.07000000%
61746WDL1/U61774CB6 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.891666644 0.000000000 7.070000000%
X 597,985,115.14 N 597,985,115.14 0.00 0.00 0.00 596,643,272.14 218,942.30 0.00 0.43936004%
61746WDM9/U61774CC4 1000.000000000 0.000000000 0.000000000 0.000000000 997.756059531 0.366133361 0.000000000 0.438612705%
R-II 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N/A
9ABSE234 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000
TOTAL 597,985,115.14 597,985,115.14 1,341,843.00 0.00 0.00 596,643,272.14 3,878,614.03 0.00
TOTAL P&I PAYMENT 5,220,457.03
REMIC 1 REG. INT. 597,985,115.14 597,985,115.14 1,341,843.00 0.00 0.00 596,643,272.14 3,878,614.04 0.00 7.78336573%
NONE 1000.000000000 2.243940469 0.000000000 0.000000000 997.756059531 6.486138102 0.000000000 7.783086445%
R-I 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N/A
9ABSE233 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000
TOTAL 597,985,115.14 597,985,115.14 1,341,843.00 0.00 0.00 596,643,272.14 3,878,614.04 0.00
TOTAL P&I PAYMENT 5,220,457.04
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
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A. PAGE 2 OF 24
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES STATEMENT DATE: 10/23/2000
SERIES 2000-PRIN PAYMENT DATE: 10/23/2000
PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
CASH RECONCILIATION SUMMARY
INTEREST SUMMARY SERVICING FEE SUMMARY PRINCIPAL SUMMARY
CURRENT SCHEDULED INTEREST 3,869,839.05 CURRENT SERVICING FEES 9,859.36 SCHEDULED:
LESS DEFERRED INTEREST 0.00 PLUS FEES ADVANCED FOR PPIS 0.00 CURRENT SCHEDULED PRINCIPAL 1,327,114.42
PLUS ADVANCE INTEREST 44,671.62 LESS REDUCTION FOR PPIS 0.00 ADVANCED SCHEDULED PRINCIPAL 14,728.57
PLUS UNSCHEDULED INTEREST 0.00 PLUS UNSCHEDULED SERVICING FEES 0.00 SCHEDULED PRINCIPAL DISTRIBUTION 1,341,842.99
PPIS REDUCING SCHEDULED INTEREST 0.00 TOTAL SERVICING FEES PAID 9,859.36 UNSCHEDULED:
LESS TOTAL FEES PAID TO SERVICER (9,859.36) CURTAILMENTS 0.00
PLUS FEES ADVANCED FOR PPIS 0.00 PREPAYMENTS IN FULL 0.00
LESS FEE STRIPS PAID BY SERVICER (24,293.15) 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 3,880,358.17 REDUCED BY SHORTFALLS IN FEES 0.00 UNSCHEDULED PRINCIPAL DISTRIBUTION 0.00
LESS TRUSTEE FEE (1,744.12) REDUCED BY OTHER AMOUNTS 0.00 REMITTANCE PRINCIPAL 1,341,842.99
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 5,222,201.16
REMITTANCE INTEREST 3,878,614.04 PPIS ALLOCATED TO CERTIFICATES 0.00
POOL BALANCE SUMMARY
BALANCE/AMOUNT COUNT
BEGINNING POOL 597,985,115.14 102
SCHEDULED PRINCIPAL DISTRIBUTION 1,341,842.99
UNSCHEDULED PRINCIPAL DISTRIBUTION 0.00 0
DEFERRED INTEREST 0.00
LIQUIDATIONS 0.00 0
REPURCHASES 0.00 0
ENDING POOL 596,643,272.15 102
ADVANCES
PRIOR OUTSTANDING CURRENT PERIOD RECOVERED ENDING OUTSTANDING
PRINCIPAL INTEREST PRINCIPAL INTEREST PRINCIPAL INTEREST PRINCIPAL INTEREST
MADE BY: SERVICER 0.00 0.00 14,728.57 44,671.62 0.00 0.00 14,728.57 44,671.62
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A. PAGE 5 OF 24
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES STATEMENT DATE: 10/23/2000
PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN
PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
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 7.070000000% 389,280.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 389,280.09 389,280.09 0.00 100.00% 100.00%
A-2 30/360 30 7.180000000% 960,923.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 960,923.33 960,923.33 0.00 100.00% 100.00%
A-3 30/360 30 7.360000000% 579,765.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 579,765.60 579,765.60 0.00 100.00% 100.00%
A-4 30/360 30 7.490000000% 1,242,385.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,242,385.03 1,242,385.03 0.00 100.00% 100.00%
B 30/360 30 7.663365727% 114,560.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 114,560.93 114,560.93 0.00 100.00% 100.00%
C 30/360 30 7.783365727% 126,058.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 126,058.09 126,058.09 0.00 100.00% 100.00%
D 30/360 30 7.783365727% 67,870.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 67,870.95 67,870.95 0.00 100.00% 100.00%
E 30/360 30 7.783365727% 29,090.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 29,090.33 29,090.33 0.00 100.00% 100.00%
F 30/360 30 7.070000000% 79,272.38 0.00 0.00 0.00 0.00 0.00 0.00 0.00 79,272.38 79,272.38 0.00 100.00% 100.00%
G 30/360 30 7.070000000% 17,616.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,616.08 17,616.08 0.00 100.00% 100.00%
H 30/360 30 7.070000000% 17,616.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,616.08 17,616.08 0.00 100.00% 100.00%
J 30/360 30 7.070000000% 8,808.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,808.04 8,808.04 0.00 100.00% 100.00%
K 30/360 30 7.070000000% 8,808.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,808.04 8,808.04 0.00 100.00% 100.00%
L 30/360 30 7.070000000% 8,808.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,808.04 8,808.04 0.00 100.00% 100.00%
M 30/360 30 7.070000000% 8,808.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,808.72 8,808.72 0.00 100.00% 100.00%
X 30/360 30 0.439360036% 218,942.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 218,942.30 218,942.30 0.00 NA NA
3,878,614.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,878,614.03 3,878,614.03 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 6 OF 24
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES STATEMENT DATE: 10/23/2000
PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN
PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
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
10/23/00 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
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A. PAGE 7 OF 24
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES STATEMENT DATE: 10/23/2000
PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
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
10/23/00 102 596,643,272 0 0 0 0 0 0 0 0 0 0 150 225 7.86% 7.78%
100.00% 99.78% 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 8 OF 24
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC. STATEMENT DATE: 10/23/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
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
72 9/15/00 30,890.41 30,890.41 0.00 B
77 9/25/00 28,509.78 28,509.78 0.00 B
TOTAL 59,400.19 59,400.19
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
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A. PAGE 9 OF 24
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
STATEMENT DATE: 10/23/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
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 10 OF 24
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES STATEMENT DATE: 10/23/2000
PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
MORTGAGE LOAN CHARACTERISTICS
DISTRIBUTION OF PRINCIPAL BALANCES DISTRIBUTION OF MORTGAGE INTEREST RATES
CURRENT SCHEDULED
BALANCE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
1,000,001 TO 2,000,000 1 1,990,013 0.33 % 139 8.10 % 0.00
2,000,001 TO 3,000,002 25 64,310,843 10.78 % 158 7.92 % 0.00
3,000,001 TO 4,000,000 21 73,978,202 12.40 % 161 7.99 % 0.00
4,000,001 TO 5,000,000 18 78,890,979 13.22 % 150 7.70 % 0.00
5,000,001 TO 6,000,000 8 42,850,571 7.18 % 172 7.92 % 0.00
6,000,001 TO 7,000,000 5 31,837,859 5.34 % 114 8.07 % 0.00
7,000,001 TO 8,000,000 8 60,524,728 10.14 % 190 7.94 % 0.00
8,000,001 TO 9,000,000 2 16,967,935 2.84 % 120 9.16 % 0.00
9,000,001 TO 10,000,000 2 18,970,014 3.18 % 186 7.74 % 0.00
10,000,001 TO 15,000,000 5 58,277,129 9.77 % 122 7.73 % 0.00
15,000,000 TO 20,000,000 3 50,181,589 8.41 % 174 8.09 % 0.00
20,000,000 TO 25,000,000 3 67,363,410 11.29 % 132 7.55 % 0.00
25,000,000 & ABOVE 1 30,500,000 5.11 % 74 7.19 % 0.00
102 596,643,272 100.00 %
AVERAGE SCHEDULE BALANCE 5,849,444
MAXIMUM SCHEDULE BALANCE 30,500,000
MINIMUM SCHEDULE BALANCE 1,990,013
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
6.501% TO 7.000% 4 34,275,487 5.74 % 135 6.89 % 0.00
7.001% TO 7.500% 24 158,306,163 26.53 % 138 7.30 % 0.00
7.501% TO 8.000% 36 216,540,877 36.29 % 159 7.82 % 0.00
8.001% TO 8.500% 24 126,614,548 21.22 % 148 8.29 % 0.00
8.501% TO 9.000% 10 41,481,202 6.95 % 181 8.67 % 0.00
9.001% TO 9.500% 1 3,232,825 0.54 % 102 9.38 % 0.00
9.501% & ABOVE 3 16,192,170 2.71 % 118 10.08 % 0.00
102 596,643,272 100.00 %
MINIMUM MORTGAGE INTEREST RATE 6.800%
MAXIMUM MORTGAGE INTEREST RATE 10.250%
DISTRIBUTION OF REMAINING TERM (BALLOON)
BALLOON
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
0 TO 12 0 0 0.00 % 0 0.00 % 0.00
13 TO 24 0 0 0.00 % 0 0.00 % 0.00
25 TO 36 0 0 0.00 % 0 0.00 % 0.00
37 TO 60 0 0 0.00 % 0 0.00 % 0.00
61 TO 120 5 14,830,365 2.49 % 104 8.09 % 0.00
121 TO 180 20 53,856,761 9.03 % 154 8.06 % 0.00
181 TO 240 12 37,326,898 6.26 % 199 7.77 % 0.00
241 & ABOVE 1 2,544,361 0.43 % 250 8.53 % 0.00
38 108,558,386 18.19 %
MINIMUM REMAINING TERM 102
MAXIMUM REMAINING TERM 250
DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
FULLY AMORTIZING
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
0 TO 60 0 0 0.00 % 0 0.00 % 0.00
61 TO 120 28 228,037,985 38.22 % 94 7.67 % 0.00
121 TO 180 13 86,183,097 14.44 % 149 8.20 % 0.00
181 TO 240 17 136,391,043 22.86 % 202 7.74 % 0.00
241 & ABOVE 6 37,472,761 6.28 % 259 8.24 % 0.00
64 488,084,886 81.81 %
MINIMUM REMAINING TERM 67
MAXIMUM REMAINING TERM 273
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A. PAGE 11 OF 24
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES STATEMENT DATE: 10/23/2000
PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
MORTGAGE LOAN CHARACTERISTICS
DISTRIBUTION OF DSCR (PFY) GEOGRAPHIC DISTRIBUTION
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
LESS THAN ZERO 0 0 0.00 % 0 0.00 % 0.00
1.010 1.150 0 0 0.00 % 0 0.00 % 0.00
1.160 1.250 0 0 0.00 % 0 0.00 % 0.00
1.260 1.350 0 0 0.00 % 0 0.00 % 0.00
1.360 1.500 0 0 0.00 % 0 0.00 % 0.00
1.510 1.750 0 0 0.00 % 0 0.00 % 0.00
1.760 2.000 0 0 0.00 % 0 0.00 % 0.00
2.010 & ABOVE 0 0 0.00 % 0 0.00 % 0.00
UNKNOWN 102 596,643,272 100.00 % 150 7.86 % 0.00
102 596,643,272 100.00 %
MAXIMUM DSCR 0.000
MINIMUM DSCR 0.000
STATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
CALIFORNIA 26 146,935,074 24.63 % 160 7.73 % 0.00
VIRGINIA 6 54,169,016 9.08 % 132 8.04 % 0.00
NEW JERSEY 9 51,730,902 8.67 % 145 8.24 % 0.00
FLORIDA 9 45,734,090 7.67 % 170 7.79 % 0.00
TEXAS 9 45,024,870 7.55 % 185 8.20 % 0.00
OHIO 4 36,060,458 6.04 % 149 8.15 % 0.00
GEORGIA 9 31,455,330 5.27 % 178 8.03 % 0.00
KANSAS 1 30,500,000 5.11 % 74 7.19 % 0.00
COLORADO 1 23,640,720 3.96 % 103 6.87 % 0.00
WASHINGTON 6 22,528,784 3.78 % 131 7.74 % 0.00
NORTH CAROLINA 5 20,665,828 3.46 % 170 7.93 % 0.00
NEW YORK 2 17,302,026 2.90 % 78 7.66 % 0.00
MARYLAND 3 14,500,613 2.43 % 147 9.19 % 0.00
CONNECTICUT 2 11,605,463 1.95 % 201 7.37 % 0.00
MINNESOTA 1 7,935,427 1.33 % 109 7.17 % 0.00
MASSACHUSETTS 1 7,637,125 1.28 % 214 7.50 % 0.00
OREGON 2 6,930,799 1.16 % 161 7.98 % 0.00
IOWA 1 5,442,380 0.91 % 188 7.75 % 0.00
PENNSYLVANIA 1 4,978,507 0.83 % 79 8.20 % 0.00
MISSOURI 1 3,897,811 0.65 % 138 9.00 % 0.00
TENNESSEE 1 3,110,661 0.52 % 226 7.00 % 0.00
ARIZONA 1 2,509,389 0.42 % 164 6.80 % 0.00
INDIANA 1 2,347,998 0.39 % 158 8.63 % 0.00
102 596,643,272 100.00 %
DISTRIBUTION OF DSCR (CUTOFF)
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
LESS THAN ZERO 0 0 0.00 % 0 0.00 % 0.00
1.010 1.150 11 48,196,491 8.08 % 140 8.14 % 0.00
1.160 1.250 28 147,627,667 24.74 % 153 8.02 % 0.00
1.260 1.350 20 102,533,405 17.19 % 192 7.92 % 0.00
1.360 1.500 12 89,668,707 15.03 % 140 7.67 % 0.00
1.510 1.750 9 52,402,680 8.78 % 173 8.06 % 0.00
1.760 2.000 11 51,071,301 8.56 % 127 7.60 % 0.00
2.010 & ABOVE 3 56,575,362 9.48 % 88 7.46 % 0.00
UNKNOWN 5 31,626,875 5.30 % 186 7.57 % 0.00
99 579,702,488 97.16 %
MAXIMUM DSCR 4.050
MINIMUM DSCR 1.020
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A. PAGE 12 OF 24
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES STATEMENT DATE: 10/23/2000
PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
MORTGAGE LOAN CHARACTERISTICS
DISTRIBUTION OF PROPERTY TYPES DISTRIBUTION OF LOAN SEASONING
PROPERTY TYPES
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
INDUSTRIAL 36 161,192,335 27.02 % 149 7.77 % 0.00
OFFICE 19 149,126,234 24.99 % 110 7.71 % 0.00
OTHER 2 17,457,531 2.93 % 81 7.59 % 0.00
RETAIL 45 268,867,173 45.06 % 177 8.00 % 0.00
102 596,643,272 100.00 %
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
0 TO 12 2 13,082,605 2.19 % 129 8.34 % 0.00
13 TO 24 16 97,936,948 16.41 % 133 7.18 % 0.00
25 TO 36 14 118,249,115 19.82 % 169 7.71 % 0.00
37 TO 48 31 190,659,461 31.96 % 144 7.88 % 0.00
49 TO 60 14 67,418,118 11.30 % 156 8.02 % 0.00
61 TO 72 8 26,591,151 4.46 % 156 8.01 % 0.00
73 TO 84 11 55,230,370 9.26 % 163 8.11 % 0.00
85 TO 96 0 0 0.00 % 0 0.00 % 0.00
97 TO 108 2 11,957,241 2.00 % 133 9.67 % 0.00
109 TO 120 0 0 0.00 % 0 0.00 % 0.00
121 OR MORE 4 15,518,263 2.60 % 118 9.24 % 0.00
102 596,643,272 100.00 %
DISTRIBUTION OF AMORTIZATION TYPE DISTRIBUTION OF YEAR LOANS MATURING
AMORTIZATION TYPE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
AMORTIZINGBALLOON 36 253,586,337 42.50 % 123 7.83 % 0.00
FULL AMORTIZING 64 297,556,935 49.87 % 184 7.96 % 0.00
IO MATURITY BALLOON 1 15,000,000 2.51 % 68 7.60 % 0.00
IO/AMORTIZING/BALLOON 1 30,500,000 5.11 % 74 7.19 % 0.00
102 596,643,272 100.00 %
YEAR
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
2000 0 0 0.00 % 0 0.00 % 0.00
2001 0 0 0.00 % 0 0.00 % 0.00
2002 0 0 0.00 % 0 0.00 % 0.00
2003 0 0 0.00 % 0 0.00 % 0.00
2004 0 0 0.00 % 0 0.00 % 0.00
2005 0 0 0.00 % 0 0.00 % 0.00
2006 3 50,883,959 8.53 % 71 7.36 % 0.00
2007 6 38,642,578 6.48 % 81 8.25 % 0.00
2008 0 0 0.00 % 0 0.00 % 0.00
2009 18 133,503,481 22.38 % 103 7.60 % 0.00
2010 6 19,838,333 3.32 % 118 8.14 % 0.00
2011 & GREATER 69 353,774,921 59.29 % 188 7.96 % 0.00
102 596,643,272 100.00 %
PAGE 13 OF 24
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
STATEMENT DATE: 10/23/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
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 OFFICE 12/15/06 0.00 KS 30,500,000 7.19000% 182,746 0
2 RETAIL 5/15/09 0.00 CO 23,640,720 6.87000% 157,583 0
3 OFFICE 1/1/09 0.00 VA 23,565,973 7.88000% 190,971 0
4 RETAIL 12/15/17 0.00 NJ 20,156,717 7.97000% 161,664 0
5 OFFICE 12/15/17 0.00 CA 18,630,513 7.46000% 160,630 0
6 OFFICE 10/10/10 0.00 WA 5,512,653 7.99000% 66,856 0
7 OFFICE 8/10/10 0.00 WA 3,855,429 7.99000% 47,277 0
8 INDUSTRIAL 8/10/10 0.00 OR 3,076,562 7.99000% 37,726 0
9 OFFICE 8/10/10 0.00 WA 3,021,067 7.68000% 36,554 0
10 OFFICE 10/10/10 0.00 WA 2,323,192 7.99000% 28,175 0
11 RETAIL 4/15/11 0.00 OH 16,386,188 8.48000% 140,679 0
12 RETAIL 5/1/16 0.00 VA 15,164,889 8.44000% 146,039 0
13 OTHER 6/30/06 0.00 NY 15,000,000 7.60000% 95,000 0
14 RETAIL 2/15/15 0.00 FL 11,936,404 7.68000% 114,665 0
15 INDUSTRIAL 10/15/07 0.00 CA 10,947,628 8.21000% 119,767 0
16 INDUSTRIAL 6/15/09 0.00 CA 10,289,789 7.20000% 75,557 0
17 RETAIL 10/15/17 0.00 CA 10,103,308 8.00000% 90,754 0
18 RETAIL 1/1/14 0.00 OH 9,821,328 8.00000% 100,373 0
19 RETAIL 9/15/18 0.00 CT 9,148,686 7.46000% 72,091 0
20 OFFICE 12/1/09 0.00 TX 8,908,505 8.40000% 71,865 0
21 RETAIL 10/1/11 0.00 MD 8,059,429 10.00000% 101,327 0
22 INDUSTRIAL 7/15/23 0.00 CA 7,937,273 7.78000% 62,099 0
23 INDUSTRIAL 11/15/09 0.00 MN 7,935,427 7.17000% 57,736 0
24 RETAIL 12/15/21 0.00 TX 7,870,130 8.59000% 67,338 0
25 RETAIL 8/15/18 0.00 MA 7,637,125 7.50000% 54,539 0
26 OFFICE 9/1/11 0.00 CA 7,428,909 8.12500% 85,709 0
27 INDUSTRIAL 12/10/16 0.00 TX 7,349,052 7.49000% 65,441 0
28 OFFICE 5/15/07 0.00 FL 7,294,269 8.74000% 58,949 0
29 INDUSTRIAL 8/15/22 0.00 CA 7,072,542 8.16000% 57,901 0
30 INDUSTRIAL 5/15/09 0.00 CA 6,947,125 7.14000% 50,817 0
31 INDUSTRIAL 4/1/07 0.00 NJ 6,452,248 7.95000% 52,258 0
32 INDUSTRIAL 2/15/09 0.00 VA 6,288,822 7.29000% 46,787 0
33 RETAIL 4/1/09 0.00 NJ 6,083,310 10.25000% 69,479 0
34 INDUSTRIAL 11/15/16 0.00 CA 6,066,353 7.87500% 55,522 0
35 RETAIL 6/15/16 0.00 OH 5,604,262 7.90000% 52,055 0
36 RETAIL 6/15/16 0.00 IA 5,442,380 7.75000% 50,078 0
37 OFFICE 5/15/06 0.00 NC 5,383,959 7.67000% 45,370 0
38 RETAIL 3/15/22 0.00 NC 5,375,134 8.48000% 45,419 0
39 OFFICE 5/1/09 0.00 CA 5,322,730 8.00000% 51,623 0
40 RETAIL 8/15/21 0.00 TX 5,194,738 8.53000% 44,500 0
41 RETAIL 6/15/18 0.00 FL 5,014,716 6.99000% 41,253 0
42 INDUSTRIAL 5/15/07 0.00 PA 4,978,507 8.20000% 45,842 0
43 INDUSTRIAL 9/15/09 0.00 CA 4,912,407 7.16000% 35,851 0
44 RETAIL 3/15/17 0.00 GA 4,842,299 7.30000% 42,249 0
45 OFFICE 8/15/07 0.00 NJ 4,707,370 8.18000% 40,856 0
46 OFFICE 6/1/09 0.00 CA 4,553,937 7.28000% 37,234 0
47 RETAIL 11/15/16 0.00 NC 4,538,585 7.65000% 40,943 0
48 RETAIL 6/15/16 0.00 GA 4,455,489 7.65000% 40,740 0
49 OFFICE 6/1/09 0.00 CA 4,314,308 7.38000% 32,173 0
50 INDUSTRIAL 6/15/19 0.00 CA 4,269,498 7.68000% 35,932 0
51 INDUSTRIAL 10/1/07 0.00 NJ 4,262,556 8.14000% 41,080 0
52 RETAIL 3/1/14 0.00 OH 4,248,680 7.55000% 42,050 0
53 RETAIL 12/1/14 0.00 FL 4,217,383 7.60000% 40,586 0
54 INDUSTRIAL 12/1/14 0.00 CA 4,174,100 8.20000% 41,591 0
55 RETAIL 9/1/13 0.00 FL 4,152,698 7.34000% 41,545 0
56 RETAIL 4/15/17 0.00 WA 4,112,261 7.53000% 36,335 0
57 OFFICE 1/1/09 0.00 CA 4,091,669 7.87500% 35,272 0
58 INDUSTRIAL 3/1/14 0.00 MD 4,036,288 7.97000% 40,894 0
59 RETAIL 6/15/21 0.00 FL 4,022,945 7.90000% 32,959 0
60 RETAIL 5/14/14 0.00 GA 3,928,415 7.35000% 34,211 0
61 RETAIL 4/15/12 0.00 MO 3,897,811 9.00000% 45,436 0
62 INDUSTRIAL 12/15/11 0.00 TX 3,895,463 8.17000% 44,413 0
63 OFFICE 5/15/09 0.00 CA 3,867,822 7.30000% 31,737 0
64 RETAIL 1/15/19 0.00 GA 3,854,910 7.60000% 31,815 0
65 RETAIL 2/10/17 0.00 OR 3,854,237 7.97000% 32,333 0
66 RETAIL 11/15/17 0.00 VA 3,727,397 7.80000% 32,961 0
67 INDUSTRIAL 5/10/09 0.00 WA 3,704,182 7.23000% 31,064 0
68 RETAIL 5/15/15 0.00 GA 3,637,279 8.75000% 33,064 0
69 INDUSTRIAL 4/1/17 0.00 TX 3,591,497 7.74000% 32,173 0
70 INDUSTRIAL 10/1/15 0.00 CA 3,576,894 8.20000% 34,597 0
71 RETAIL 7/5/14 0.00 GA 3,333,372 8.72000% 34,743 0
72 INDUSTRIAL 6/15/12 0.00 NJ 3,331,810 8.37000% 30,946 0 B
73 RETAIL 2/25/16 0.00 FL 3,297,590 7.50000% 30,210 0
74 RETAIL 4/1/09 0.00 VA 3,232,825 9.37500% 46,100 0
75 RETAIL 8/15/19 0.00 TN 3,110,661 7.00000% 24,810 0
76 INDUSTRIAL 3/1/17 0.00 CA 3,105,949 7.75000% 27,913 0
77 RETAIL 6/25/17 0.00 FL 3,077,029 8.36000% 28,561 0 B
78 INDUSTRIAL 8/1/16 0.00 CA 2,982,227 8.40000% 28,430 0
79 INDUSTRIAL 12/15/11 0.00 TX 2,960,218 8.07000% 33,589 0
80 RETAIL 9/1/13 0.00 GA 2,956,348 8.62500% 30,651 0
81 INDUSTRIAL 10/15/18 0.00 CA 2,958,381 7.10000% 24,299 0
82 INDUSTRIAL 5/1/12 0.00 CA 2,941,758 8.10000% 32,689 0
83 OFFICE 5/15/09 0.00 CA 2,936,089 7.21000% 21,607 0
84 OFFICE 6/1/09 0.00 CA 2,907,839 7.38000% 23,949 0
85 RETAIL 7/1/14 0.00 NC 2,843,852 8.06250% 28,571 0
86 RETAIL 9/15/16 0.00 FL 2,721,057 7.70000% 24,757 0
87 INDUSTRIAL 12/15/11 0.00 TX 2,710,905 8.20000% 30,951 0
88 RETAIL 8/15/21 0.00 TX 2,544,361 8.53000% 21,796 0
89 RETAIL 11/5/14 0.00 NC 2,524,298 7.65000% 24,444 0
90 RETAIL 6/15/14 0.00 AZ 2,509,389 6.80000% 23,537 0
91 INDUSTRIAL 9/1/16 0.00 CA 2,503,085 8.37500% 23,765 0
92 INDUSTRIAL 3/15/13 0.00 CT 2,456,777 7.03000% 24,764 0
93 OTHER 4/15/14 0.00 NJ 2,457,531 7.50000% 24,168 0
94 INDUSTRIAL 7/1/15 0.00 MD 2,404,896 8.55000% 23,953 0
95 INDUSTRIAL 5/15/16 0.00 GA 2,397,788 7.60000% 21,916 0
96 RETAIL 12/1/13 0.00 IN 2,347,998 8.62500% 21,359 0
97 INDUSTRIAL 6/15/12 0.00 NY 2,302,026 8.07000% 25,432 0
98 INDUSTRIAL 9/15/13 0.00 NJ 2,289,348 7.06000% 22,555 0
99 RETAIL 1/15/11 0.00 VA 2,189,110 7.66000% 25,744 0
100 INDUSTRIAL 8/1/12 0.00 CA 2,092,941 8.23000% 23,111 0
101 RETAIL 3/1/10 0.00 GA 2,049,430 9.87500% 23,919 0
102 INDUSTRIAL 5/15/12 0.00 NJ 1,990,013 8.10000% 22,113 0
596,643,272 5,256,461 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 1. P&I ADV - DELINQUENT 1 MONTH 3. P&I ADV - DELINQUENT 3+ MONTHS 7. FORECLOSURE
B. P&I ADV - < ONE MONTH DELINQ 2. P&I ADV - DELINQUENT 2 MONTHS 4. MAT. BALLOON/ASSUMED P&I 9. REO
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A. PAGE 14 OF 24
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
STATEMENT DATE: 10/23/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
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 OFFICE 12/15/06 0.00 KS 30,500,000 7.19000% 182,746 0
2 RETAIL 5/15/09 0.00 CO 23,640,720 6.87000% 157,583 0
3 OFFICE 1/1/09 0.00 VA 23,565,973 7.88000% 190,971 0
4 RETAIL 12/15/17 0.00 NJ 20,156,717 7.97000% 161,664 0
5 OFFICE 12/15/17 0.00 CA 18,630,513 7.46000% 160,630 0
6 OFFICE 10/10/10 0.00 WA 5,512,653 7.99000% 66,856 0
7 OFFICE 8/10/10 0.00 WA 3,855,429 7.99000% 47,277 0
8 INDUSTRIAL 8/10/10 0.00 OR 3,076,562 7.99000% 37,726 0
9 OFFICE 8/10/10 0.00 WA 3,021,067 7.68000% 36,554 0
10 OFFICE 10/10/10 0.00 WA 2,323,192 7.99000% 28,175 0
11 RETAIL 4/15/11 0.00 OH 16,386,188 8.48000% 140,679 0
12 RETAIL 5/1/16 0.00 VA 15,164,889 8.44000% 146,039 0
13 OTHER 6/30/06 0.00 NY 15,000,000 7.60000% 95,000 0
14 RETAIL 2/15/15 0.00 FL 11,936,404 7.68000% 114,665 0
15 INDUSTRIAL 10/15/07 0.00 CA 10,947,628 8.21000% 119,767 0
16 INDUSTRIAL 6/15/09 0.00 CA 10,289,789 7.20000% 75,557 0
17 RETAIL 10/15/17 0.00 CA 10,103,308 8.00000% 90,754 0
18 RETAIL 1/1/14 0.00 OH 9,821,328 8.00000% 100,373 0
19 RETAIL 9/15/18 0.00 CT 9,148,686 7.46000% 72,091 0
20 OFFICE 12/1/09 0.00 TX 8,908,505 8.40000% 71,865 0
21 RETAIL 10/1/11 0.00 MD 8,059,429 10.00000% 101,327 0
22 INDUSTRIAL 7/15/23 0.00 CA 7,937,273 7.78000% 62,099 0
23 INDUSTRIAL 11/15/09 0.00 MN 7,935,427 7.17000% 57,736 0
24 RETAIL 12/15/21 0.00 TX 7,870,130 8.59000% 67,338 0
25 RETAIL 8/15/18 0.00 MA 7,637,125 7.50000% 54,539 0
26 OFFICE 9/1/11 0.00 CA 7,428,909 8.12500% 85,709 0
27 INDUSTRIAL 12/10/16 0.00 TX 7,349,052 7.49000% 65,441 0
28 OFFICE 5/15/07 0.00 FL 7,294,269 8.74000% 58,949 0
29 INDUSTRIAL 8/15/22 0.00 CA 7,072,542 8.16000% 57,901 0
30 INDUSTRIAL 5/15/09 0.00 CA 6,947,125 7.14000% 50,817 0
31 INDUSTRIAL 4/1/07 0.00 NJ 6,452,248 7.95000% 52,258 0
32 INDUSTRIAL 2/15/09 0.00 VA 6,288,822 7.29000% 46,787 0
33 RETAIL 4/1/09 0.00 NJ 6,083,310 10.25000% 69,479 0
34 INDUSTRIAL 11/15/16 0.00 CA 6,066,353 7.87500% 55,522 0
35 RETAIL 6/15/16 0.00 OH 5,604,262 7.90000% 52,055 0
36 RETAIL 6/15/16 0.00 IA 5,442,380 7.75000% 50,078 0
37 OFFICE 5/15/06 0.00 NC 5,383,959 7.67000% 45,370 0
38 RETAIL 3/15/22 0.00 NC 5,375,134 8.48000% 45,419 0
39 OFFICE 5/1/09 0.00 CA 5,322,730 8.00000% 51,623 0
40 RETAIL 8/15/21 0.00 TX 5,194,738 8.53000% 44,500 0
41 RETAIL 6/15/18 0.00 FL 5,014,716 6.99000% 41,253 0
42 INDUSTRIAL 5/15/07 0.00 PA 4,978,507 8.20000% 45,842 0
43 INDUSTRIAL 9/15/09 0.00 CA 4,912,407 7.16000% 35,851 0
44 RETAIL 3/15/17 0.00 GA 4,842,299 7.30000% 42,249 0
45 OFFICE 8/15/07 0.00 NJ 4,707,370 8.18000% 40,856 0
46 OFFICE 6/1/09 0.00 CA 4,553,937 7.28000% 37,234 0
47 RETAIL 11/15/16 0.00 NC 4,538,585 7.65000% 40,943 0
48 RETAIL 6/15/16 0.00 GA 4,455,489 7.65000% 40,740 0
49 OFFICE 6/1/09 0.00 CA 4,314,308 7.38000% 32,173 0
50 INDUSTRIAL 6/15/19 0.00 CA 4,269,498 7.68000% 35,932 0
51 INDUSTRIAL 10/1/07 0.00 NJ 4,262,556 8.14000% 41,080 0
52 RETAIL 3/1/14 0.00 OH 4,248,680 7.55000% 42,050 0
53 RETAIL 12/1/14 0.00 FL 4,217,383 7.60000% 40,586 0
54 INDUSTRIAL 12/1/14 0.00 CA 4,174,100 8.20000% 41,591 0
55 RETAIL 9/1/13 0.00 FL 4,152,698 7.34000% 41,545 0
56 RETAIL 4/15/17 0.00 WA 4,112,261 7.53000% 36,335 0
57 OFFICE 1/1/09 0.00 CA 4,091,669 7.87500% 35,272 0
58 INDUSTRIAL 3/1/14 0.00 MD 4,036,288 7.97000% 40,894 0
59 RETAIL 6/15/21 0.00 FL 4,022,945 7.90000% 32,959 0
60 RETAIL 5/14/14 0.00 GA 3,928,415 7.35000% 34,211 0
61 RETAIL 4/15/12 0.00 MO 3,897,811 9.00000% 45,436 0
62 INDUSTRIAL 12/15/11 0.00 TX 3,895,463 8.17000% 44,413 0
63 OFFICE 5/15/09 0.00 CA 3,867,822 7.30000% 31,737 0
64 RETAIL 1/15/19 0.00 GA 3,854,910 7.60000% 31,815 0
65 RETAIL 2/10/17 0.00 OR 3,854,237 7.97000% 32,333 0
66 RETAIL 11/15/17 0.00 VA 3,727,397 7.80000% 32,961 0
67 INDUSTRIAL 5/10/09 0.00 WA 3,704,182 7.23000% 31,064 0
68 RETAIL 5/15/15 0.00 GA 3,637,279 8.75000% 33,064 0
69 INDUSTRIAL 4/1/17 0.00 TX 3,591,497 7.74000% 32,173 0
70 INDUSTRIAL 10/1/15 0.00 CA 3,576,894 8.20000% 34,597 0
71 RETAIL 7/5/14 0.00 GA 3,333,372 8.72000% 34,743 0
72 INDUSTRIAL 6/15/12 0.00 NJ 3,331,810 8.37000% 30,946 0 B
73 RETAIL 2/25/16 0.00 FL 3,297,590 7.50000% 30,210 0
74 RETAIL 4/1/09 0.00 VA 3,232,825 9.37500% 46,100 0
75 RETAIL 8/15/19 0.00 TN 3,110,661 7.00000% 24,810 0
76 INDUSTRIAL 3/1/17 0.00 CA 3,105,949 7.75000% 27,913 0
77 RETAIL 6/25/17 0.00 FL 3,077,029 8.36000% 28,561 0 B
78 INDUSTRIAL 8/1/16 0.00 CA 2,982,227 8.40000% 28,430 0
79 INDUSTRIAL 12/15/11 0.00 TX 2,960,218 8.07000% 33,589 0
80 RETAIL 9/1/13 0.00 GA 2,956,348 8.62500% 30,651 0
81 INDUSTRIAL 10/15/18 0.00 CA 2,958,381 7.10000% 24,299 0
82 INDUSTRIAL 5/1/12 0.00 CA 2,941,758 8.10000% 32,689 0
83 OFFICE 5/15/09 0.00 CA 2,936,089 7.21000% 21,607 0
84 OFFICE 6/1/09 0.00 CA 2,907,839 7.38000% 23,949 0
85 RETAIL 7/1/14 0.00 NC 2,843,852 8.06250% 28,571 0
86 RETAIL 9/15/16 0.00 FL 2,721,057 7.70000% 24,757 0
87 INDUSTRIAL 12/15/11 0.00 TX 2,710,905 8.20000% 30,951 0
88 RETAIL 8/15/21 0.00 TX 2,544,361 8.53000% 21,796 0
89 RETAIL 11/5/14 0.00 NC 2,524,298 7.65000% 24,444 0
90 RETAIL 6/15/14 0.00 AZ 2,509,389 6.80000% 23,537 0
91 INDUSTRIAL 9/1/16 0.00 CA 2,503,085 8.37500% 23,765 0
92 INDUSTRIAL 3/15/13 0.00 CT 2,456,777 7.03000% 24,764 0
93 OTHER 4/15/14 0.00 NJ 2,457,531 7.50000% 24,168 0
94 INDUSTRIAL 7/1/15 0.00 MD 2,404,896 8.55000% 23,953 0
95 INDUSTRIAL 5/15/16 0.00 GA 2,397,788 7.60000% 21,916 0
96 RETAIL 12/1/13 0.00 IN 2,347,998 8.62500% 21,359 0
97 INDUSTRIAL 6/15/12 0.00 NY 2,302,026 8.07000% 25,432 0
98 INDUSTRIAL 9/15/13 0.00 NJ 2,289,348 7.06000% 22,555 0
99 RETAIL 1/15/11 0.00 VA 2,189,110 7.66000% 25,744 0
100 INDUSTRIAL 8/1/12 0.00 CA 2,092,941 8.23000% 23,111 0
101 RETAIL 3/1/10 0.00 GA 2,049,430 9.87500% 23,919 0
102 INDUSTRIAL 5/15/12 0.00 NJ 1,990,013 8.10000% 22,113 0
596,643,272 5,256,461 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 1. P&I ADV - DELINQUENT 1 MONTH 3. P&I ADV - DELINQUENT 3+ MONTHS 7. FORECLOSURE
B. P&I ADV - < ONE MONTH DELINQ 2. P&I ADV - DELINQUENT 2 MONTHS 4. MAT. BALLOON/ASSUMED P&I 9. REO
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A. PAGE 18 OF 24
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
STATEMENT DATE: 10/23/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
MODIFIED LOAN DETAIL
CUTOFF
MATURITY
DATE
MODIFIED
MATURITY
DATE
DISCLOSURE
CONTROL #
MODIFICATION
DATE
MODIFICATION
DESCRIPTION
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A. PAGE 22 OF 24
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
STATEMENT DATE: 10/23/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
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..
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A. PAGE 23 OF 24
ABN AMRO
LASALLE BANK N.A.
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES STATEMENT DATE: 10/23/2000
PAYMENT DATE: 10/23/2000
SERIES 2000-PRIN PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/24/2000
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8598-30-1
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 24 OF 24
10/23/2000 - 07:06 (E209-E234) 2000 LASALLE BANK N.A.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission