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 December 25, 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
December 25, 2000.
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: December 22, 2000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
STATEMENT DATE:
|
|
12/26/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
PAYMENT DATE:
|
|
12/26/2000
|
|
|
|
|
135 S. LASALLE STREET SUITE 1625
|
|
CHICAGO, IL 60603-4159
|
SERIES 2000-PRIN
|
|
|
|
PRIOR PAYMENT:
|
|
11/24/2000
|
|
|
|
NEXT PAYMENT:
|
|
01/23/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
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_200012_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 14-17
|
|
|
MODIFIED LOAN DETAIL
|
PAGE 18
|
|
|
REALIZED LOSS DETAIL
|
PAGE 19
|
|
|
APPRAISAL REDUCTION DETAIL
|
PAGE 20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
SPECIAL SERVICER: PRINCIPAL COMMERCIAL FUNDING, LLC
|
|
|
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
|
|
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
|
PAGE 1 OF 20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
STATEMENT DATE:
|
12/26/2000
|
|
|
|
|
SERIES 2000-PRIN
|
PAYMENT DATE:
|
12/26/2000
|
|
|
|
|
WAC:
|
|
7.855053%
|
|
PRIOR PAYMENT:
|
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
|
01/23/2001
|
|
|
WAMM:
|
|
148
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
REMIC 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
|
|
64,726,695.49
|
679,874.40
|
0.00
|
0.00
|
64,046,821.09
|
381,348.11
|
0.00
|
|
7.07000000%
|
|
|
61746WCW8
|
|
979.623983927
|
10.289746190
|
0.000000000
|
0.000000000
|
969.334237737
|
|
5.771617907
|
0.000000000
|
|
FIXED
|
|
|
|
|
A-2
|
160,600,000.00
|
|
159,253,695.49
|
679,874.40
|
0.00
|
0.00
|
158,573,821.09
|
952,867.94
|
0.00
|
|
7.18000000%
|
|
|
61746WCX6
|
|
991.617032939
|
4.233339975
|
0.000000000
|
0.000000000
|
987.383692964
|
|
5.933175218
|
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
|
114,552.52
|
0.00
|
|
7.66280324%
|
|
|
61746WDA5
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.385669212
|
0.000000000
|
|
7.662516052%
|
|
|
|
|
C
|
19,435,000.00
|
|
19,435,000.00
|
0.00
|
0.00
|
0.00
|
19,435,000.00
|
126,048.98
|
0.00
|
|
7.78280324%
|
|
|
61746WDB3
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.485669154
|
0.000000000
|
|
7.782516052%
|
|
|
|
|
D
|
10,464,000.00
|
|
10,464,000.00
|
0.00
|
0.00
|
0.00
|
10,464,000.00
|
67,866.04
|
0.00
|
|
7.78280324%
|
|
|
61746WDN7
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.485668960
|
0.000000000
|
|
7.782516052%
|
|
|
|
|
E
|
4,485,000.00
|
|
4,485,000.00
|
0.00
|
0.00
|
0.00
|
4,485,000.00
|
29,088.23
|
0.00
|
|
7.78280324%
|
|
|
61746WDP2
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.485670011
|
0.000000000
|
|
7.782516052%
|
|
|
|
|
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
|
|
595,292,506.12
|
0.00
|
0.00
|
0.00
|
593,932,757.32
|
217,210.52
|
0.00
|
|
0.43785639%
|
|
|
61746WDM9/U61774CC4
|
|
995.497197252
|
0.000000000
|
0.000000000
|
0.000000000
|
993.223313227
|
|
0.363237336
|
0.000000000
|
|
0.437090954%
|
|
|
|
|
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
|
|
595,292,506.12
|
1,359,748.80
|
0.00
|
0.00
|
593,932,757.32
|
3,860,870.35
|
0.00
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
5,220,619.15
|
|
|
|
|
|
|
REMIC 1 REG. INT.
|
597,985,115.14
|
|
595,292,506.12
|
1,359,748.80
|
0.00
|
0.00
|
593,932,757.32
|
3,860,870.37
|
0.00
|
|
7.78280324%
|
|
|
NONE
|
|
995.497197252
|
2.273884024
|
0.000000000
|
0.000000000
|
993.223313227
|
|
6.456465675
|
0.000000000
|
|
7.782516052%
|
|
|
|
|
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
|
|
595,292,506.12
|
1,359,748.80
|
0.00
|
0.00
|
593,932,757.32
|
3,860,870.37
|
0.00
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
5,220,619.17
|
|
|
|
|
|
|
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
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
|
PAGE 2 OF 20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
STATEMENT DATE:
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
PAYMENT DATE:
|
|
12/26/2000
|
|
|
PRIOR PAYMENT:
|
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
|
01/23/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
ABN AMRO ACCT: 67-8598-30-1
|
|
|
CASH RECONCILIATION SUMMARY
|
|
|
|
|
|
|
INTEREST SUMMARY
|
|
SERVICING FEE SUMMARY
|
|
PRINCIPAL SUMMARY
|
|
|
CURRENT SCHEDULED INTEREST
|
3,840,982.51
|
|
CURRENT SERVICING FEES
|
9,780.83
|
|
SCHEDULED:
|
|
|
LESS DEFERRED INTEREST
|
0.00
|
|
PLUS FEES ADVANCED FOR PPIS
|
0.00
|
|
CURRENT SCHEDULED PRINCIPAL
|
1,341,546.78
|
|
|
PLUS ADVANCE INTEREST
|
55,588.72
|
|
LESS REDUCTION FOR PPIS
|
0.00
|
|
ADVANCED SCHEDULED PRINCIPAL
|
18,202.02
|
|
|
PLUS UNSCHEDULED INTEREST
|
0.00
|
|
PLUS UNSCHEDULED SERVICING FEES
|
0.00
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
1,359,748.80
|
|
|
PPIS REDUCING SCHEDULED INTEREST
|
0.00
|
|
TOTAL SERVICING FEES PAID
|
9,780.83
|
|
UNSCHEDULED:
|
|
|
LESS TOTAL FEES PAID TO SERVICER
|
(9,780.83)
|
|
CURTAILMENTS
|
0.00
|
|
|
PLUS FEES ADVANCED FOR PPIS
|
0.00
|
|
PREPAYMENTS IN FULL
|
0.00
|
|
|
LESS FEE STRIPS PAID BY SERVICER
|
(24,183.76)
|
|
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
|
3,862,606.64
|
|
REDUCED BY SHORTFALLS IN FEES
|
0.00
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
0.00
|
|
|
LESS TRUSTEE FEE
|
(1,736.27)
|
|
REDUCED BY OTHER AMOUNTS
|
0.00
|
|
REMITTANCE PRINCIPAL
|
1,359,748.80
|
|
|
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
|
5,222,355.44
|
|
|
REMITTANCE INTEREST
|
3,860,870.37
|
|
PPIS ALLOCATED TO CERTIFICATES
|
|
0.00
|
|
|
|
|
POOL BALANCE SUMMARY
|
|
|
BALANCE/AMOUNT
|
COUNT
|
|
|
BEGINNING POOL
|
|
595,292,506.13
|
|
102
|
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
|
1,359,748.80
|
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
|
0.00
|
|
0
|
|
|
DEFERRED INTEREST
|
|
0.00
|
|
|
LIQUIDATIONS
|
|
0.00
|
|
0
|
|
|
REPURCHASES
|
|
0.00
|
|
0
|
|
|
ENDING POOL
|
|
593,932,757.33
|
|
102
|
|
|
ADVANCES
|
|
|
PRIOR OUTSTANDING
|
CURRENT PERIOD
|
|
RECOVERED
|
ENDING OUTSTANDING
|
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
|
MADE BY: SERVICER
|
|
23,904.73
|
|
108,713.11
|
18,202.02
|
|
55,588.72
|
|
23,904.73
|
|
108,713.11
|
|
18,202.02
|
|
55,588.72
|
|
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
|
PAGE 5 OF 20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
STATEMENT DATE:
|
12/26/2000
|
|
|
PAYMENT DATE:
|
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
|
|
PRIOR PAYMENT:
|
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
|
01/23/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
|
|
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%
|
|
381,348.11
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
381,348.11
|
|
381,348.11
|
|
0.00
|
|
100.00%
|
|
100.00%
|
|
|
A-2
|
|
30/360
|
|
30
|
|
7.180000000%
|
|
952,867.94
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
952,867.94
|
|
952,867.94
|
|
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
|
|
7.662803241%
|
|
114,552.52
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
114,552.52
|
|
114,552.52
|
|
0.00
|
|
100.00%
|
|
100.00%
|
|
|
C
|
|
30/360
|
|
30
|
|
7.782803241%
|
|
126,048.98
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
126,048.98
|
|
126,048.98
|
|
0.00
|
|
100.00%
|
|
100.00%
|
|
|
D
|
|
30/360
|
|
30
|
|
7.782803241%
|
|
67,866.04
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
67,866.04
|
|
67,866.04
|
|
0.00
|
|
100.00%
|
|
100.00%
|
|
|
E
|
|
30/360
|
|
30
|
|
7.782803241%
|
|
29,088.23
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
29,088.23
|
|
29,088.23
|
|
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
|
|
0.437856389%
|
|
217,210.52
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
217,210.52
|
|
217,210.52
|
|
0.00
|
|
NA
|
|
NA
|
|
|
3,860,870.35
|
0.00
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
3,860,870.35
|
|
3,860,870.35
|
|
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).
|
|
|
PAGE 6 OF 20
|
|
|
12/20/2000 - 14:03 (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:
|
|
12/26/2000
|
|
|
PAYMENT DATE:
|
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
|
|
PRIOR PAYMENT:
|
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
|
01/23/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
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
|
|
|
|
|
|
|
12/26/00
|
|
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%
|
|
|
11/24/00
|
|
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%
|
|
|
10/23/00
|
|
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
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
|
PAGE 7 OF 20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
STATEMENT DATE:
|
|
12/26/2000
|
|
|
PAYMENT DATE:
|
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
PRIOR PAYMENT:
|
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
|
01/23/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
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
|
|
|
12/26/00
|
|
102
|
|
593,932,757
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
148
|
|
223
|
|
7.86%
|
|
7.78%
|
|
|
100.00%
|
|
99.32%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
11/24/00
|
|
102
|
|
595,292,506
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
149
|
|
224
|
|
7.86%
|
|
7.78%
|
|
|
100.00%
|
|
99.55%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
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 20
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
STATEMENT DATE:
|
|
12/26/2000
|
|
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
PAYMENT DATE:
|
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
PRIOR PAYMENT:
|
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
|
01/23/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37
|
|
11/15/00
|
|
45,280.72
|
|
45,280.72
|
|
0.00
|
|
A
|
|
|
77
|
|
11/25/00
|
|
28,510.01
|
|
28,510.01
|
|
0.00
|
|
B
|
|
|
TOTAL
|
|
73,790.74
|
|
73,790.74
|
|
|
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
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
|
PAGE 9 OF 20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
STATEMENT DATE:
|
|
12/26/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
PAYMENT DATE:
|
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
|
PRIOR PAYMENT:
|
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
|
01/23/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
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 20
|
|
|
12/20/2000 - 14:03 (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:
|
12/26/2000
|
|
|
PAYMENT DATE:
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
PRIOR PAYMENT:
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
01/23/2001
|
|
|
RECORD DATE:
|
11/30/2000
|
|
|
|
|
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
|
1,972,593
|
|
0.33
|
%
|
137
|
|
8.10
|
%
|
0.00
|
|
|
2,000,001
|
|
TO
|
3,000,002
|
|
26
|
66,868,564
|
|
11.26
|
%
|
154
|
|
7.91
|
%
|
0.00
|
|
|
3,000,001
|
|
TO
|
4,000,000
|
|
20
|
70,517,791
|
|
11.87
|
%
|
161
|
|
8.00
|
%
|
0.00
|
|
|
4,000,001
|
|
TO
|
5,000,000
|
|
19
|
83,483,855
|
|
14.06
|
%
|
152
|
|
7.65
|
%
|
0.00
|
|
|
5,000,001
|
|
TO
|
6,000,000
|
|
7
|
37,630,484
|
|
6.34
|
%
|
165
|
|
8.04
|
%
|
0.00
|
|
|
6,000,001
|
|
TO
|
7,000,000
|
|
5
|
31,715,823
|
|
5.34
|
%
|
112
|
|
8.07
|
%
|
0.00
|
|
|
7,000,001
|
|
TO
|
8,000,000
|
|
9
|
68,296,063
|
|
11.50
|
%
|
181
|
|
8.18
|
%
|
0.00
|
|
|
8,000,001
|
|
TO
|
9,000,000
|
|
1
|
8,889,428
|
|
1.50
|
%
|
108
|
|
8.40
|
%
|
0.00
|
|
|
9,000,001
|
|
TO
|
10,000,000
|
|
2
|
18,869,460
|
|
3.18
|
%
|
184
|
|
7.74
|
%
|
0.00
|
|
|
10,000,001
|
|
TO
|
15,000,000
|
|
5
|
58,035,626
|
|
9.77
|
%
|
120
|
|
7.73
|
%
|
0.00
|
|
|
15,000,000
|
|
TO
|
20,000,000
|
|
3
|
49,962,712
|
|
8.41
|
%
|
172
|
|
8.09
|
%
|
0.00
|
|
|
20,000,000
|
|
TO
|
25,000,000
|
|
3
|
67,190,359
|
|
11.31
|
%
|
130
|
|
7.55
|
%
|
0.00
|
|
|
25,000,000
|
|
&
|
ABOVE
|
|
1
|
30,500,000
|
|
5.14
|
%
|
72
|
|
7.19
|
%
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102
|
|
593,932,757
|
|
100.00
|
%
|
|
|
AVERAGE SCHEDULE BALANCE
|
|
5,822,870
|
|
|
MAXIMUM SCHEDULE BALANCE
|
|
30,500,000
|
|
|
MINIMUM SCHEDULE BALANCE
|
|
1,972,593
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT MORTGAGE
|
|
INTEREST RATE
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
WEIGHTED AVERAGE
|
|
TERM COUPON PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.501%
|
|
TO
|
|
7.000%
|
|
4
|
|
34,174,672
|
|
5.75
|
%
|
|
133
|
|
6.89
|
%
|
|
0.00
|
|
|
7.001%
|
|
TO
|
|
7.500%
|
|
24
|
|
157,782,313
|
|
26.57
|
%
|
|
136
|
|
7.30
|
%
|
|
0.00
|
|
|
7.501%
|
|
TO
|
|
8.000%
|
|
36
|
|
215,481,252
|
|
36.28
|
%
|
|
157
|
|
7.82
|
%
|
|
0.00
|
|
|
8.001%
|
|
TO
|
|
8.500%
|
|
24
|
|
125,912,884
|
|
21.20
|
%
|
|
146
|
|
8.29
|
%
|
|
0.00
|
|
|
8.501%
|
|
TO
|
|
9.000%
|
|
10
|
|
41,316,456
|
|
6.96
|
%
|
|
179
|
|
8.67
|
%
|
|
0.00
|
|
|
9.001%
|
|
TO
|
|
9.500%
|
|
1
|
|
3,190,976
|
|
0.54
|
%
|
|
100
|
|
9.38
|
%
|
|
0.00
|
|
|
9.501%
|
|
&
|
|
ABOVE
|
|
3
|
|
16,074,204
|
|
2.71
|
%
|
|
116
|
|
10.08
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102
|
|
593,932,757
|
|
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
|
|
14,736,680
|
|
2.48
|
%
|
102
|
|
8.09
|
%
|
|
0.00
|
|
|
121
|
|
TO
|
180
|
|
20
|
|
53,477,254
|
|
9.00
|
%
|
152
|
|
8.06
|
%
|
|
0.00
|
|
|
181
|
|
TO
|
240
|
|
12
|
|
37,145,531
|
|
6.25
|
%
|
197
|
|
7.77
|
%
|
|
0.00
|
|
|
241
|
|
&
|
ABOVE
|
|
1
|
|
2,536,916
|
|
0.43
|
%
|
248
|
|
8.53
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38
|
|
107,896,381
|
|
18.17
|
%
|
|
|
MINIMUM REMAINING TERM
|
100
|
|
|
MAXIMUM REMAINING TERM
|
248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
227,265,285
|
|
38.26
|
%
|
|
92
|
|
7.67
|
%
|
|
0.00
|
|
|
121
|
|
TO
|
|
180
|
|
13
|
|
85,612,420
|
|
14.41
|
%
|
|
147
|
|
8.20
|
%
|
|
0.00
|
|
|
181
|
|
TO
|
|
240
|
|
17
|
|
135,792,135
|
|
22.86
|
%
|
|
200
|
|
7.74
|
%
|
|
0.00
|
|
|
241
|
|
&
|
|
ABOVE
|
|
6
|
|
37,366,536
|
|
6.29
|
%
|
|
257
|
|
8.24
|
%
|
|
0.00
|
|
|
64
|
|
486,036,376
|
|
81.83
|
%
|
|
|
MINIMUM REMAINING TERM
|
|
65
|
|
|
MAXIMUM REMAINING TERM
|
|
271
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
|
PAGE 11 OF 20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
STATEMENT DATE:
|
12/26/2000
|
|
|
PAYMENT DATE:
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
PRIOR PAYMENT:
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
01/23/2001
|
|
|
RECORD DATE:
|
11/30/2000
|
|
|
|
|
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
|
|
|
0.001 0.750
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.751 1.010
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.020 1.150
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.151 1.350
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.351 1.500
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.510 1.750
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.751 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
|
593,932,757
|
|
100.00
|
%
|
|
148
|
|
7.86
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102
|
593,932,757
|
|
100.00
|
%
|
|
|
MAXIMUM DSCR
|
|
0.000
|
|
|
MINIMUM DSCR
|
|
0.000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALIFORNIA
|
|
26
|
|
146,223,869
|
|
24.62
|
%
|
|
158
|
|
7.73
|
%
|
|
0.00
|
|
|
VIRGINIA
|
|
6
|
|
53,917,095
|
|
9.08
|
%
|
|
130
|
|
8.04
|
%
|
|
0.00
|
|
|
NEW JERSEY
|
|
9
|
|
51,510,073
|
|
8.67
|
%
|
|
143
|
|
8.24
|
%
|
|
0.00
|
|
|
FLORIDA
|
|
9
|
|
45,500,040
|
|
7.66
|
%
|
|
168
|
|
7.79
|
%
|
|
0.00
|
|
|
TEXAS
|
|
9
|
|
44,815,428
|
|
7.55
|
%
|
|
183
|
|
8.20
|
%
|
|
0.00
|
|
|
OHIO
|
|
4
|
|
35,879,334
|
|
6.04
|
%
|
|
147
|
|
8.15
|
%
|
|
0.00
|
|
|
GEORGIA
|
|
9
|
|
31,288,918
|
|
5.27
|
%
|
|
176
|
|
8.03
|
%
|
|
0.00
|
|
|
KANSAS
|
|
1
|
|
30,500,000
|
|
5.14
|
%
|
|
72
|
|
7.19
|
%
|
|
0.00
|
|
|
COLORADO
|
|
1
|
|
23,596,114
|
|
3.97
|
%
|
|
101
|
|
6.87
|
%
|
|
0.00
|
|
|
WASHINGTON
|
|
6
|
|
22,326,206
|
|
3.76
|
%
|
|
129
|
|
7.74
|
%
|
|
0.00
|
|
|
NORTH CAROLINA
|
|
5
|
|
20,569,076
|
|
3.46
|
%
|
|
168
|
|
7.93
|
%
|
|
0.00
|
|
|
NEW YORK
|
|
2
|
|
17,282,057
|
|
2.91
|
%
|
|
76
|
|
7.66
|
%
|
|
0.00
|
|
|
MARYLAND
|
|
3
|
|
14,390,046
|
|
2.42
|
%
|
|
145
|
|
9.19
|
%
|
|
0.00
|
|
|
CONNECTICUT
|
|
2
|
|
11,554,132
|
|
1.95
|
%
|
|
199
|
|
7.37
|
%
|
|
0.00
|
|
|
MINNESOTA
|
|
1
|
|
7,914,722
|
|
1.33
|
%
|
|
107
|
|
7.17
|
%
|
|
0.00
|
|
|
MASSACHUSETTS
|
|
1
|
|
7,623,469
|
|
1.28
|
%
|
|
212
|
|
7.50
|
%
|
|
0.00
|
|
|
OREGON
|
|
2
|
|
6,882,689
|
|
1.16
|
%
|
|
160
|
|
7.98
|
%
|
|
0.00
|
|
|
IOWA
|
|
1
|
|
5,412,425
|
|
0.91
|
%
|
|
186
|
|
7.75
|
%
|
|
0.00
|
|
|
PENNSYLVANIA
|
|
1
|
|
4,954,782
|
|
0.83
|
%
|
|
77
|
|
8.20
|
%
|
|
0.00
|
|
|
MISSOURI
|
|
1
|
|
3,865,285
|
|
0.65
|
%
|
|
136
|
|
9.00
|
%
|
|
0.00
|
|
|
TENNESSEE
|
|
1
|
|
3,097,294
|
|
0.52
|
%
|
|
224
|
|
7.00
|
%
|
|
0.00
|
|
|
ARIZONA
|
|
1
|
|
2,490,702
|
|
0.42
|
%
|
|
162
|
|
6.80
|
%
|
|
0.00
|
|
|
INDIANA
|
|
1
|
|
2,339,001
|
|
0.39
|
%
|
|
156
|
|
8.63
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102
|
|
593,932,757
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISTRIBUTION OF DSCR (CUTOFF)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEBT SERVICE
|
|
COVERAGE RATIO
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS THAN ZERO
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.001 0.750
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.751 1.010
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.020 1.150
|
|
11
|
|
47,842,515
|
|
8.06
|
%
|
|
138
|
|
8.14
|
%
|
|
0.00
|
|
|
1.151 1.350
|
|
48
|
|
248,960,832
|
|
41.92
|
%
|
|
167
|
|
7.98
|
%
|
|
0.00
|
|
|
1.351 1.500
|
|
15
|
|
106,225,143
|
|
17.89
|
%
|
|
128
|
|
7.76
|
%
|
|
0.00
|
|
|
1.510 1.750
|
|
9
|
|
52,076,592
|
|
8.77
|
%
|
|
171
|
|
8.06
|
%
|
|
0.00
|
|
|
1.751 2.000
|
|
11
|
|
50,875,587
|
|
8.57
|
%
|
|
125
|
|
7.60
|
%
|
|
0.00
|
|
|
2.010 & ABOVE
|
|
7
|
|
85,461,638
|
|
14.39
|
%
|
|
119
|
|
7.47
|
%
|
|
0.00
|
|
|
UNKNOWN
|
|
1
|
|
2,490,450
|
|
0.42
|
%
|
|
189
|
|
8.38
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102
|
|
593,932,757
|
|
100.00
|
%
|
|
|
MAXIMUM DSCR
|
|
4.050
|
|
|
MINIMUM DSCR
|
|
1.020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
|
PAGE 12 OF 20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
STATEMENT DATE:
|
12/26/2000
|
|
|
PAYMENT DATE:
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
PRIOR PAYMENT:
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
01/23/2001
|
|
|
RECORD DATE:
|
11/30/2000
|
|
|
|
|
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
|
|
160,355,229
|
|
27.00
|
%
|
|
147
|
|
7.77
|
%
|
|
0.00
|
|
|
OFFICE
|
|
19
|
|
148,541,890
|
|
25.01
|
%
|
|
107
|
|
7.71
|
%
|
|
0.00
|
|
|
OTHER
|
|
2
|
|
17,439,859
|
|
2.94
|
%
|
|
79
|
|
7.59
|
%
|
|
0.00
|
|
|
RETAIL
|
|
45
|
|
267,595,780
|
|
45.05
|
%
|
|
175
|
|
8.00
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102
|
|
593,932,757
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NUMBER OF MONTHS
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
TO
|
|
12
|
|
2
|
|
13,037,302
|
|
2.20
|
%
|
|
127
|
|
8.34
|
%
|
|
0.00
|
|
|
13
|
|
TO
|
|
24
|
|
13
|
|
83,302,701
|
|
14.03
|
%
|
|
118
|
|
7.16
|
%
|
|
0.00
|
|
|
25
|
|
TO
|
|
36
|
|
12
|
|
88,413,710
|
|
14.89
|
%
|
|
201
|
|
7.53
|
%
|
|
0.00
|
|
|
37
|
|
TO
|
|
48
|
|
34
|
|
223,723,515
|
|
37.67
|
%
|
|
136
|
|
7.88
|
%
|
|
0.00
|
|
|
49
|
|
TO
|
|
60
|
|
14
|
|
69,161,790
|
|
11.64
|
%
|
|
156
|
|
8.05
|
%
|
|
0.00
|
|
|
61
|
|
TO
|
|
72
|
|
10
|
|
34,143,567
|
|
5.75
|
%
|
|
146
|
|
8.01
|
%
|
|
0.00
|
|
|
73
|
|
TO
|
|
84
|
|
11
|
|
54,899,398
|
|
9.24
|
%
|
|
161
|
|
8.11
|
%
|
|
0.00
|
|
|
85
|
|
TO
|
|
96
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
97
|
|
TO
|
|
108
|
|
1
|
|
3,865,285
|
|
0.65
|
%
|
|
136
|
|
9.00
|
%
|
|
0.00
|
|
|
109
|
|
TO
|
|
120
|
|
1
|
|
7,990,814
|
|
1.35
|
%
|
|
129
|
|
10.00
|
%
|
|
0.00
|
|
|
121
|
|
OR
|
|
MORE
|
|
4
|
|
15,394,676
|
|
2.59
|
%
|
|
116
|
|
9.24
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102
|
|
593,932,757
|
|
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
|
|
252,705,220
|
|
42.55
|
%
|
|
121
|
|
7.82
|
%
|
0.00
|
|
|
FULL AMORTIZING
|
|
64
|
|
295,727,537
|
|
49.79
|
%
|
|
182
|
|
7.96
|
%
|
0.00
|
|
|
IO MATURITY BALLOON
|
|
1
|
|
15,000,000
|
|
2.53
|
%
|
|
66
|
|
7.60
|
%
|
0.00
|
|
|
IO/AMORTIZING/BALLOON
|
|
1
|
|
30,500,000
|
|
5.14
|
%
|
|
72
|
|
7.19
|
%
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102
|
|
593,932,757
|
|
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
|
50,861,973
|
|
8.56
|
%
|
|
69
|
|
7.36
|
%
|
0.00
|
|
|
2007
|
|
6
|
38,456,028
|
|
6.47
|
%
|
|
79
|
|
8.25
|
%
|
0.00
|
|
|
2008
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
0.00
|
|
|
2009
|
|
18
|
133,058,299
|
|
22.40
|
%
|
|
101
|
|
7.60
|
%
|
0.00
|
|
|
2010
|
|
6
|
19,625,665
|
|
3.30
|
%
|
|
116
|
|
8.14
|
%
|
0.00
|
|
|
2011 & GREATER
|
|
69
|
351,930,792
|
|
59.25
|
%
|
|
186
|
|
7.96
|
%
|
0.00
|
|
|
|
|
|
|
|
|
102
|
593,932,757
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE 13 OF 20
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
STATEMENT DATE:
|
|
12/26/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
PAYMENT DATE:
|
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
PRIOR PAYMENT:
|
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
|
01/23/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
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
|
|
23,596,114
|
|
6.87000%
|
|
157,583
|
|
0
|
|
|
3
|
|
OFFICE
|
|
1/1/09
|
|
0.00
|
|
VA
|
|
23,493,293
|
|
7.88000%
|
|
190,971
|
|
0
|
|
|
4
|
|
RETAIL
|
|
12/15/17
|
|
0.00
|
|
NJ
|
|
20,100,952
|
|
7.97000%
|
|
161,664
|
|
0
|
|
|
5
|
|
OFFICE
|
|
12/15/17
|
|
0.00
|
|
CA
|
|
18,540,614
|
|
7.46000%
|
|
160,630
|
|
0
|
|
|
6
|
|
OFFICE
|
|
10/10/10
|
|
0.00
|
|
WA
|
|
5,452,150
|
|
7.99000%
|
|
66,856
|
|
0
|
|
|
7
|
|
OFFICE
|
|
8/10/10
|
|
0.00
|
|
WA
|
|
3,812,073
|
|
7.99000%
|
|
47,277
|
|
0
|
|
|
8
|
|
INDUSTRIAL
|
|
8/10/10
|
|
0.00
|
|
OR
|
|
3,041,964
|
|
7.99000%
|
|
37,726
|
|
0
|
|
|
9
|
|
OFFICE
|
|
8/10/10
|
|
0.00
|
|
WA
|
|
2,986,519
|
|
7.68000%
|
|
36,554
|
|
0
|
|
|
10
|
|
OFFICE
|
|
10/10/10
|
|
0.00
|
|
WA
|
|
2,297,694
|
|
7.99000%
|
|
28,175
|
|
0
|
|
|
11
|
|
RETAIL
|
|
4/15/11
|
|
0.00
|
|
OH
|
|
16,336,245
|
|
8.48000%
|
|
140,679
|
|
0
|
|
|
12
|
|
RETAIL
|
|
5/1/16
|
|
0.00
|
|
VA
|
|
15,085,853
|
|
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
|
|
11,859,615
|
|
7.68000%
|
|
114,665
|
|
0
|
|
|
15
|
|
INDUSTRIAL
|
|
10/15/07
|
|
0.00
|
|
CA
|
|
10,857,587
|
|
8.21000%
|
|
119,767
|
|
0
|
|
|
16
|
|
INDUSTRIAL
|
|
6/15/09
|
|
0.00
|
|
CA
|
|
10,262,069
|
|
7.20000%
|
|
75,557
|
|
0
|
|
|
17
|
|
RETAIL
|
|
10/15/17
|
|
0.00
|
|
CA
|
|
10,056,355
|
|
8.00000%
|
|
90,754
|
|
0
|
|
|
18
|
|
RETAIL
|
|
1/1/14
|
|
0.00
|
|
OH
|
|
9,751,301
|
|
8.00000%
|
|
100,373
|
|
0
|
|
|
19
|
|
RETAIL
|
|
9/15/18
|
|
0.00
|
|
CT
|
|
9,118,159
|
|
7.46000%
|
|
72,091
|
|
0
|
|
|
20
|
|
OFFICE
|
|
12/1/09
|
|
0.00
|
|
TX
|
|
8,889,428
|
|
8.40000%
|
|
71,865
|
|
0
|
|
|
21
|
|
RETAIL
|
|
10/1/11
|
|
0.00
|
|
MD
|
|
7,990,814
|
|
10.00000%
|
|
101,327
|
|
0
|
|
|
22
|
|
INDUSTRIAL
|
|
7/15/23
|
|
0.00
|
|
CA
|
|
7,915,927
|
|
7.78000%
|
|
62,099
|
|
0
|
|
|
23
|
|
INDUSTRIAL
|
|
11/15/09
|
|
0.00
|
|
MN
|
|
7,914,722
|
|
7.17000%
|
|
57,736
|
|
0
|
|
|
24
|
|
RETAIL
|
|
12/15/21
|
|
0.00
|
|
TX
|
|
7,848,049
|
|
8.59000%
|
|
67,338
|
|
0
|
|
|
25
|
|
RETAIL
|
|
8/15/18
|
|
0.00
|
|
MA
|
|
7,623,469
|
|
7.50000%
|
|
54,539
|
|
0
|
|
|
26
|
|
OFFICE
|
|
9/1/11
|
|
0.00
|
|
CA
|
|
7,357,851
|
|
8.12500%
|
|
85,709
|
|
0
|
|
|
27
|
|
INDUSTRIAL
|
|
12/10/16
|
|
0.00
|
|
TX
|
|
7,309,789
|
|
7.49000%
|
|
65,441
|
|
0
|
|
|
28
|
|
OFFICE
|
|
5/15/07
|
|
0.00
|
|
FL
|
|
7,282,582
|
|
8.74000%
|
|
58,949
|
|
0
|
|
|
29
|
|
INDUSTRIAL
|
|
8/15/22
|
|
0.00
|
|
CA
|
|
7,052,860
|
|
8.16000%
|
|
57,901
|
|
0
|
|
|
30
|
|
INDUSTRIAL
|
|
5/15/09
|
|
0.00
|
|
CA
|
|
6,928,105
|
|
7.14000%
|
|
50,817
|
|
0
|
|
|
31
|
|
INDUSTRIAL
|
|
4/1/07
|
|
0.00
|
|
NJ
|
|
6,433,160
|
|
7.95000%
|
|
52,258
|
|
0
|
|
|
32
|
|
INDUSTRIAL
|
|
2/15/09
|
|
0.00
|
|
VA
|
|
6,271,605
|
|
7.29000%
|
|
46,787
|
|
0
|
|
|
33
|
|
RETAIL
|
|
4/1/09
|
|
0.00
|
|
NJ
|
|
6,048,126
|
|
10.25000%
|
|
69,479
|
|
0
|
|
|
34
|
|
INDUSTRIAL
|
|
11/15/16
|
|
0.00
|
|
CA
|
|
6,034,827
|
|
7.87500%
|
|
55,522
|
|
0
|
|
|
35
|
|
RETAIL
|
|
6/15/16
|
|
0.00
|
|
OH
|
|
5,573,841
|
|
7.90000%
|
|
52,055
|
|
0
|
|
|
36
|
|
RETAIL
|
|
6/15/16
|
|
0.00
|
|
IA
|
|
5,412,425
|
|
7.75000%
|
|
50,078
|
|
0
|
|
|
37
|
|
OFFICE
|
|
5/15/06
|
|
0.00
|
|
NC
|
|
5,361,973
|
|
7.67000%
|
|
45,370
|
|
0
|
|
A
|
|
|
38
|
|
RETAIL
|
|
3/15/22
|
|
0.00
|
|
NC
|
|
5,360,211
|
|
8.48000%
|
|
45,419
|
|
0
|
|
|
39
|
|
OFFICE
|
|
5/1/09
|
|
0.00
|
|
CA
|
|
5,290,346
|
|
8.00000%
|
|
51,623
|
|
0
|
|
|
40
|
|
RETAIL
|
|
8/15/21
|
|
0.00
|
|
TX
|
|
5,179,536
|
|
8.53000%
|
|
44,500
|
|
0
|
|
|
41
|
|
RETAIL
|
|
6/15/18
|
|
0.00
|
|
FL
|
|
4,990,562
|
|
6.99000%
|
|
41,253
|
|
0
|
|
|
42
|
|
INDUSTRIAL
|
|
5/15/07
|
|
0.00
|
|
PA
|
|
4,954,782
|
|
8.20000%
|
|
45,842
|
|
0
|
|
|
43
|
|
INDUSTRIAL
|
|
9/15/09
|
|
0.00
|
|
CA
|
|
4,899,287
|
|
7.16000%
|
|
35,851
|
|
0
|
|
|
44
|
|
RETAIL
|
|
3/15/17
|
|
0.00
|
|
GA
|
|
4,816,638
|
|
7.30000%
|
|
42,249
|
|
0
|
|
|
45
|
|
OFFICE
|
|
8/15/07
|
|
0.00
|
|
NJ
|
|
4,689,776
|
|
8.18000%
|
|
40,856
|
|
0
|
|
|
46
|
|
OFFICE
|
|
6/1/09
|
|
0.00
|
|
CA
|
|
4,534,666
|
|
7.28000%
|
|
37,234
|
|
0
|
|
|
47
|
|
RETAIL
|
|
11/15/16
|
|
0.00
|
|
NC
|
|
4,514,489
|
|
7.65000%
|
|
40,943
|
|
0
|
|
|
48
|
|
RETAIL
|
|
6/15/16
|
|
0.00
|
|
GA
|
|
4,430,739
|
|
7.65000%
|
|
40,740
|
|
0
|
|
|
49
|
|
OFFICE
|
|
6/1/09
|
|
0.00
|
|
CA
|
|
4,302,993
|
|
7.38000%
|
|
32,173
|
|
0
|
|
|
50
|
|
INDUSTRIAL
|
|
6/15/19
|
|
0.00
|
|
CA
|
|
4,252,228
|
|
7.68000%
|
|
35,932
|
|
0
|
|
|
51
|
|
INDUSTRIAL
|
|
10/1/07
|
|
0.00
|
|
NJ
|
|
4,238,141
|
|
8.14000%
|
|
41,080
|
|
0
|
|
|
52
|
|
RETAIL
|
|
3/1/14
|
|
0.00
|
|
OH
|
|
4,217,947
|
|
7.55000%
|
|
42,050
|
|
0
|
|
|
53
|
|
RETAIL
|
|
12/1/14
|
|
0.00
|
|
FL
|
|
4,189,543
|
|
7.60000%
|
|
40,586
|
|
0
|
|
|
54
|
|
INDUSTRIAL
|
|
12/1/14
|
|
0.00
|
|
CA
|
|
4,147,874
|
|
8.20000%
|
|
41,591
|
|
0
|
|
|
55
|
|
RETAIL
|
|
9/1/13
|
|
0.00
|
|
FL
|
|
4,120,310
|
|
7.34000%
|
|
41,545
|
|
0
|
|
|
56
|
|
RETAIL
|
|
4/15/17
|
|
0.00
|
|
WA
|
|
4,091,133
|
|
7.53000%
|
|
36,335
|
|
0
|
|
|
57
|
|
OFFICE
|
|
1/1/09
|
|
0.00
|
|
CA
|
|
4,074,773
|
|
7.87500%
|
|
35,272
|
|
0
|
|
|
58
|
|
INDUSTRIAL
|
|
3/1/14
|
|
0.00
|
|
MD
|
|
4,008,021
|
|
7.97000%
|
|
40,894
|
|
0
|
|
|
59
|
|
RETAIL
|
|
6/15/21
|
|
0.00
|
|
FL
|
|
4,009,952
|
|
7.90000%
|
|
32,959
|
|
0
|
|
|
60
|
|
RETAIL
|
|
5/14/14
|
|
0.00
|
|
GA
|
|
3,908,054
|
|
7.35000%
|
|
34,211
|
|
0
|
|
|
61
|
|
RETAIL
|
|
4/15/12
|
|
0.00
|
|
MO
|
|
3,865,285
|
|
9.00000%
|
|
45,436
|
|
0
|
|
|
62
|
|
INDUSTRIAL
|
|
12/15/11
|
|
0.00
|
|
TX
|
|
3,859,559
|
|
8.17000%
|
|
44,413
|
|
0
|
|
|
63
|
|
OFFICE
|
|
5/15/09
|
|
0.00
|
|
CA
|
|
3,851,357
|
|
7.30000%
|
|
31,737
|
|
0
|
|
|
64
|
|
RETAIL
|
|
1/15/19
|
|
0.00
|
|
GA
|
|
3,840,062
|
|
7.60000%
|
|
31,815
|
|
0
|
|
|
65
|
|
RETAIL
|
|
2/10/17
|
|
0.00
|
|
OR
|
|
3,840,724
|
|
7.97000%
|
|
32,333
|
|
0
|
|
|
66
|
|
RETAIL
|
|
11/15/17
|
|
0.00
|
|
VA
|
|
3,709,873
|
|
7.80000%
|
|
32,961
|
|
0
|
|
|
67
|
|
INDUSTRIAL
|
|
5/10/09
|
|
0.00
|
|
WA
|
|
3,686,637
|
|
7.23000%
|
|
31,064
|
|
0
|
|
|
68
|
|
RETAIL
|
|
5/15/15
|
|
0.00
|
|
GA
|
|
3,624,146
|
|
8.75000%
|
|
33,064
|
|
0
|
|
|
69
|
|
INDUSTRIAL
|
|
4/1/17
|
|
0.00
|
|
TX
|
|
3,573,422
|
|
7.74000%
|
|
32,173
|
|
0
|
|
|
70
|
|
INDUSTRIAL
|
|
10/1/15
|
|
0.00
|
|
CA
|
|
3,556,515
|
|
8.20000%
|
|
34,597
|
|
0
|
|
|
71
|
|
RETAIL
|
|
7/5/14
|
|
0.00
|
|
GA
|
|
3,312,255
|
|
8.72000%
|
|
34,743
|
|
0
|
|
|
72
|
|
INDUSTRIAL
|
|
6/15/12
|
|
0.00
|
|
NJ
|
|
3,316,343
|
|
8.37000%
|
|
30,946
|
|
0
|
|
|
73
|
|
RETAIL
|
|
2/25/16
|
|
0.00
|
|
FL
|
|
3,278,330
|
|
7.50000%
|
|
30,210
|
|
0
|
|
|
74
|
|
RETAIL
|
|
4/1/09
|
|
0.00
|
|
VA
|
|
3,190,976
|
|
9.37500%
|
|
46,100
|
|
0
|
|
|
75
|
|
RETAIL
|
|
8/15/19
|
|
0.00
|
|
TN
|
|
3,097,294
|
|
7.00000%
|
|
24,810
|
|
0
|
|
|
76
|
|
INDUSTRIAL
|
|
3/1/17
|
|
0.00
|
|
CA
|
|
3,090,191
|
|
7.75000%
|
|
27,913
|
|
0
|
|
|
77
|
|
RETAIL
|
|
6/25/17
|
|
0.00
|
|
FL
|
|
3,062,730
|
|
8.36000%
|
|
28,561
|
|
0
|
|
B
|
|
|
78
|
|
INDUSTRIAL
|
|
8/1/16
|
|
0.00
|
|
CA
|
|
2,967,065
|
|
8.40000%
|
|
28,430
|
|
0
|
|
|
79
|
|
INDUSTRIAL
|
|
12/15/11
|
|
0.00
|
|
TX
|
|
2,932,762
|
|
8.07000%
|
|
33,589
|
|
0
|
|
|
80
|
|
RETAIL
|
|
9/1/13
|
|
0.00
|
|
GA
|
|
2,937,476
|
|
8.62500%
|
|
30,651
|
|
0
|
|
|
81
|
|
INDUSTRIAL
|
|
10/15/18
|
|
0.00
|
|
CA
|
|
2,944,750
|
|
7.10000%
|
|
24,299
|
|
0
|
|
|
82
|
|
INDUSTRIAL
|
|
5/1/12
|
|
0.00
|
|
CA
|
|
2,916,007
|
|
8.10000%
|
|
32,689
|
|
0
|
|
|
83
|
|
OFFICE
|
|
5/15/09
|
|
0.00
|
|
CA
|
|
2,928,133
|
|
7.21000%
|
|
21,607
|
|
0
|
|
|
84
|
|
OFFICE
|
|
6/1/09
|
|
0.00
|
|
CA
|
|
2,895,670
|
|
7.38000%
|
|
23,949
|
|
0
|
|
|
85
|
|
RETAIL
|
|
7/1/14
|
|
0.00
|
|
NC
|
|
2,824,860
|
|
8.06250%
|
|
28,571
|
|
0
|
|
|
86
|
|
RETAIL
|
|
9/15/16
|
|
0.00
|
|
FL
|
|
2,706,416
|
|
7.70000%
|
|
24,757
|
|
0
|
|
|
87
|
|
INDUSTRIAL
|
|
12/15/11
|
|
0.00
|
|
TX
|
|
2,685,966
|
|
8.20000%
|
|
30,951
|
|
0
|
|
|
88
|
|
RETAIL
|
|
8/15/21
|
|
0.00
|
|
TX
|
|
2,536,916
|
|
8.53000%
|
|
21,796
|
|
0
|
|
|
89
|
|
RETAIL
|
|
11/5/14
|
|
0.00
|
|
NC
|
|
2,507,542
|
|
7.65000%
|
|
24,444
|
|
0
|
|
|
90
|
|
RETAIL
|
|
6/15/14
|
|
0.00
|
|
AZ
|
|
2,490,702
|
|
6.80000%
|
|
23,537
|
|
0
|
|
|
91
|
|
INDUSTRIAL
|
|
9/1/16
|
|
0.00
|
|
CA
|
|
2,490,450
|
|
8.37500%
|
|
23,765
|
|
0
|
|
|
92
|
|
INDUSTRIAL
|
|
3/15/13
|
|
0.00
|
|
CT
|
|
2,435,973
|
|
7.03000%
|
|
24,764
|
|
0
|
|
|
93
|
|
OTHER
|
|
4/15/14
|
|
0.00
|
|
NJ
|
|
2,439,859
|
|
7.50000%
|
|
24,168
|
|
0
|
|
|
94
|
|
INDUSTRIAL
|
|
7/1/15
|
|
0.00
|
|
MD
|
|
2,391,211
|
|
8.55000%
|
|
23,953
|
|
0
|
|
|
95
|
|
INDUSTRIAL
|
|
5/15/16
|
|
0.00
|
|
GA
|
|
2,384,285
|
|
7.60000%
|
|
21,916
|
|
0
|
|
|
96
|
|
RETAIL
|
|
12/1/13
|
|
0.00
|
|
IN
|
|
2,339,001
|
|
8.62500%
|
|
21,359
|
|
0
|
|
|
97
|
|
INDUSTRIAL
|
|
6/15/12
|
|
0.00
|
|
NY
|
|
2,282,057
|
|
8.07000%
|
|
25,432
|
|
0
|
|
|
98
|
|
INDUSTRIAL
|
|
9/15/13
|
|
0.00
|
|
NJ
|
|
2,271,123
|
|
7.06000%
|
|
22,555
|
|
0
|
|
|
99
|
|
RETAIL
|
|
1/15/11
|
|
0.00
|
|
VA
|
|
2,165,495
|
|
7.66000%
|
|
25,744
|
|
0
|
|
|
100
|
|
INDUSTRIAL
|
|
8/1/12
|
|
0.00
|
|
CA
|
|
2,075,367
|
|
8.23000%
|
|
23,111
|
|
0
|
|
|
101
|
|
RETAIL
|
|
3/1/10
|
|
0.00
|
|
GA
|
|
2,035,264
|
|
9.87500%
|
|
23,919
|
|
0
|
|
|
102
|
|
INDUSTRIAL
|
|
5/15/12
|
|
0.00
|
|
NJ
|
|
1,972,593
|
|
8.10000%
|
|
22,113
|
|
0
|
|
|
593,932,757
|
|
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
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
|
PAGE 14 OF 20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
STATEMENT DATE:
|
|
12/26/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
PAYMENT DATE:
|
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
PRIOR PAYMENT:
|
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
|
01/23/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8598-30-1
|
|
|
MODIFIED LOAN DETAIL
|
|
|
|
|
|
|
|
|
CUTOFF
|
|
MATURITY
|
|
DATE
|
|
|
|
MODIFIED
|
|
MATURITY
|
|
DATE
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
MODIFICATION
|
|
DATE
|
|
|
|
|
|
MODIFICATION
|
|
DESCRIPTION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
|
PAGE 18 OF 20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
STATEMENT DATE:
|
|
12/26/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
PAYMENT DATE:
|
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
PRIOR PAYMENT:
|
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
|
01/23/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
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..
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
|
PAGE 19 OF 20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
STATEMENT DATE:
|
|
12/26/2000
|
|
|
PAYMENT DATE:
|
|
12/26/2000
|
|
|
SERIES 2000-PRIN
|
PRIOR PAYMENT:
|
|
11/24/2000
|
|
|
NEXT PAYMENT:
|
|
01/23/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
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 20 OF 20
|
|
|
12/20/2000 - 14:03 (E209-E234) 2000 LASALLE BANK N.A.
|
