COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2000-C4
8-K, 2000-11-01
ASSET-BACKED SECURITIES
Previous: FLORIDAFIRST BANCORP INC, S-1/A, EX-99.3, 2000-11-01
 Next: UTI WORLDWIDE INC, F-1/A, 2000-11-01

ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
REVISED DATE: 10/20/2000
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR PAYMENT DATE: 10/17/2000
135 S. LASALLE STREET SUITE 1625
CHICAGO, IL 60674-4107
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER NEXT PAYMENT: 11/17/2000
SERIES 2000-C4 RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8604-60-4
ADMINISTRATOR: REPORTING PACKAGE TABLE OF CONTENTS ANALYST:
BARBARA MARIK (312) 904-7323 THOMAS HELMS (714) 282-3980 (203)
[email protected] [email protected]
PAGE(S)
ISSUE ID: LUBS00C4 CLOSING DATE: 9/28/2000
STATEMENTS TO CERTIFICATEHOLDERS PAGE 2-7
ASAP #: 526 CASH RECONCILIATION SUMMARY PAGE 8 FIRST PAYMENT DATE: 10/17/2000
MONTHLY DATA FILE NAME: BOND INTEREST RECONCILIATION PAGE 9 ASSUMED FINAL PAYMENT: DATE: 7/15/2032
ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY PAGE 10
LUBS00C4_200010_3.EXE ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY PAGE 11
DELINQUENT LOAN DETAIL PAGE 12
HISTORICAL COLLATERAL PREPAYMENT PAGE 13
MORTGAGE LOAN CHARACTERISTICS PAGE 14-16
LOAN LEVEL DETAIL PAGE 17-23
SPECIALLY SERVICED (PART I) ~ LOAN DETAIL PAGE 24
SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS PAGE 25
MODIFIED LOAN DETAIL PAGE 26
REALIZED LOSS DETAIL PAGE 27
APPRAISAL REDUCTION DETAIL PAGE 28
PARTIES TO THE TRANSACTION
ISSUER: LEHMAN BROTHERS, INC
DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION
UNDERWRITER: UBS WARBURG
MASTER SERVICER: ORIX REAL ESTATE CAPITAL MARKETS, LLC
SPECIAL SERVICER: ORIX REAL ESTATE CAPITAL MARKETS, LLC
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
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A. PAGE 1 OF 28
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR REVISED DATE: 10/20/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PAYMENT DATE: 10/17/2000
WAC: 8.425472% AS MASTER SERVICER AND SPECIAL SERVICER PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/17/2000
WAMM: 116 SERIES 2000-C4
RECORD DATE: 09/29/2000
REMIC III
ABN AMRO ACCT: 67-8604-60-4
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-1 170,000,000.00 170,000,000.00 636,859.94 0.00 0.00 169,363,140.06 1,017,166.67 0.00 7.18000000%
52108HBJ2 1000.000000000 3.746234941 0.000000000 0.000000000 996.253765059 5.983333353 0.000000000 FIXED
A-2 619,257,000.00 619,257,000.00 0.00 0.00 0.00 619,257,000.00 3,803,270.08 0.00 7.37000000%
52108HBK9 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.141666675 0.000000000 FIXED
B 42,460,000.00 42,460,000.00 0.00 0.00 0.00 42,460,000.00 264,667.33 0.00 7.48000000%
52108HBL7 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.233333255 0.000000000 FIXED
C 39,963,000.00 39,963,000.00 0.00 0.00 0.00 39,963,000.00 253,432.03 0.00 7.61000000%
52108HBM5 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.341666792 0.000000000 FIXED
D 12,488,000.00 12,488,000.00 0.00 0.00 0.00 12,488,000.00 80,131.33 0.00 7.70000000%
52108HBN3 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.416666400 0.000000000 FIXED
E 7,493,000.00 7,493,000.00 0.00 0.00 0.00 7,493,000.00 49,766.01 0.00 7.97000000%
52108HBP8 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.641666889 0.000000000 FIXED
F 17,483,000.00 17,483,000.00 0.00 0.00 0.00 17,483,000.00 117,573.18 0.00 8.07000000%
52108HBQ6 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.725000286 0.000000000 FIXED
G 12,489,000.00 12,489,000.00 0.00 0.00 0.00 12,489,000.00 84,821.13 0.00 8.15000000%
52108HBR4 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.791667067 0.000000000 FIXED
H 22,479,000.00 22,479,000.00 0.00 0.00 0.00 22,479,000.00 129,066.93 0.00 6.89000000%
52108HBS2/U51394AA9 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.741666889 0.000000000 FIXED
J 12,488,000.00 12,488,000.00 0.00 0.00 0.00 12,488,000.00 71,701.93 0.00 6.89000000%
52108HBT0 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.741666400 0.000000000 FIXED
K 7,493,000.00 7,493,000.00 0.00 0.00 0.00 7,493,000.00 43,022.31 0.00 6.89000000%
52108HBU7 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.741666889 0.000000000 FIXED
L 7,493,000.00 7,493,000.00 0.00 0.00 0.00 7,493,000.00 43,022.31 0.00 6.89000000%
52108HBV5 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.741666889 0.000000000 FIXED
M 9,990,000.00 9,990,000.00 0.00 0.00 0.00 9,990,000.00 57,359.25 0.00 6.89000000%
52108HBW3 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.741666667 0.000000000 FIXED
N 4,996,000.00 4,996,000.00 0.00 0.00 0.00 4,996,000.00 28,685.37 0.00 6.89000000%
52108HBX1 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.741667334 0.000000000 FIXED
P 12,488,409.00 12,488,409.00 0.00 0.00 0.00 12,488,409.00 71,704.28 0.00 6.89000000%
52108HBY9 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.741666533 0.000000000 FIXED
X 999,060,409.00 N 999,060,409.00 0.00 0.00 0.00 998,423,549.06 827,279.44 0.00 0.99366897%
52108HBZ6 1000.000000000 0.000000000 0.000000000 0.000000000 999.362541109 0.828057475 0.000000000 1.268547165%
RIII 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N/A
9ABSE163 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000
TOTAL 999,060,409.00 999,060,409.00 636,859.94 0.00 0.00 998,423,549.06 6,942,669.58 0.00
TOTAL P&I PAYMENT 7,579,529.52
LA-1 170,000,000.00 170,000,000.00 636,859.94 0.00 0.00 169,363,140.06 1,181,363.82 0.00 8.33903875%
NONE 1000.000000000 3.746234941 0.000000000 0.000000000 996.253765059 6.949198941 0.000000000 8.614022430%
LA-2 619,257,000.00 619,257,000.00 0.00 0.00 0.00 619,257,000.00 4,303,340.10 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949198959 0.000000000 8.614022430%
LB 42,460,000.00 42,460,000.00 0.00 0.00 0.00 42,460,000.00 295,062.99 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949199011 0.000000000 8.614022430%
LC 39,963,000.00 39,963,000.00 0.00 0.00 0.00 39,963,000.00 277,710.84 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949199009 0.000000000 8.614022430%
LD 12,488,000.00 12,488,000.00 0.00 0.00 0.00 12,488,000.00 86,781.60 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949199231 0.000000000 8.614022430%
LE 7,493,000.00 7,493,000.00 0.00 0.00 0.00 7,493,000.00 52,070.35 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949199253 0.000000000 8.614022430%
LF 17,483,000.00 17,483,000.00 0.00 0.00 0.00 17,483,000.00 121,492.85 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949199222 0.000000000 8.614022430%
LG 12,489,000.00 12,489,000.00 0.00 0.00 0.00 12,489,000.00 86,788.55 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949199295 0.000000000 8.614022430%
LH 22,479,000.00 22,479,000.00 0.00 0.00 0.00 22,479,000.00 156,211.04 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949198808 0.000000000 8.614022430%
LJ 12,488,000.00 12,488,000.00 0.00 0.00 0.00 12,488,000.00 86,781.60 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949199231 0.000000000 8.614022430%
LK 7,493,000.00 7,493,000.00 0.00 0.00 0.00 7,493,000.00 52,070.35 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949199253 0.000000000 8.614022430%
LL 7,493,000.00 7,493,000.00 0.00 0.00 0.00 7,493,000.00 52,070.35 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949199253 0.000000000 8.614022430%
LM 6,244,000.00 6,244,000.00 0.00 0.00 0.00 6,244,000.00 43,390.80 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949199231 0.000000000 8.614022430%
LN 4,995,000.00 4,995,000.00 0.00 0.00 0.00 4,995,000.00 34,711.25 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949199199 0.000000000 8.614022430%
LP 16,235,409.00 16,235,409.00 0.00 0.00 0.00 16,235,409.00 112,823.09 0.00 8.33903875%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.949199124 0.000000000 8.614022430%
R-II 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N/A
9ABSE164 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000
TOTAL 999,060,409.00 999,060,409.00 636,859.94 0.00 0.00 998,423,549.06 6,942,669.58 0.00
TOTAL P&I PAYMENT 7,579,529.52
REMIC I REGULAR INTERESTS 999,060,409.00 999,060,409.00 636,859.94 0.00 0.00 998,423,549.06 6,942,669.58 0.00 8.33903875%
NONE 1000.000000000 0.637458891 0.000000000 0.000000000 999.362541109 6.949198985 0.000000000 8.614022430%
R-I 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N/A
9ABSE165 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000
TOTAL 999,060,409.00 999,060,409.00 636,859.94 0.00 0.00 998,423,549.06 6,942,669.58 0.00
TOTAL P&I PAYMENT 7,579,529.52
P 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N/A
52108HBY9 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000
TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL P&I PAYMENT 0.00
NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A. PAGE 2 OF 28
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR REVISED DATE: 10/20/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PAYMENT DATE: 10/17/2000
PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER NEXT PAYMENT: 11/17/2000
SERIES 2000-C4 RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8604-60-4
CASH RECONCILIATION SUMMARY
INTEREST SUMMARY SERVICING FEE SUMMARY PRINCIPAL SUMMARY
CURRENT SCHEDULED INTEREST 6,814,450.37 CURRENT SERVICING FEES 67,327.42 SCHEDULED:
LESS DEFERRED INTEREST 0.00 PLUS FEES ADVANCED FOR PPIS 0.00 CURRENT SCHEDULED PRINCIPAL 617,882.27
PLUS ADVANCE INTEREST 198,294.02 LESS REDUCTION FOR PPIS (1.37) ADVANCED SCHEDULED PRINCIPAL 18,783.36
PLUS UNSCHEDULED INTEREST 0.00 PLUS UNSCHEDULED SERVICING FEES 0.00 SCHEDULED PRINCIPAL DISTRIBUTION 636,665.63
PPIS REDUCING SCHEDULED INTEREST (1.38) TOTAL SERVICING FEES PAID 67,326.05 UNSCHEDULED:
LESS TOTAL FEES PAID TO SERVICER (67,326.05) CURTAILMENTS 194.31
PLUS FEES ADVANCED FOR PPIS 0.00 PREPAYMENTS IN FULL 0.00
LESS FEE STRIPS PAID BY SERVICER 0.00 PPIS SUMMARY LIQUIDATION PROCEEDS 0.00
LESS MISC. FEES & EXPENSES 0.00 GROSS PPIS 1.38 REPURCHASE PROCEEDS 0.00
LESS NON RECOVERABLE ADVANCES 0.00 REDUCED BY PPIE 0.00 OTHER PRINCIPAL PROCEEDS 0.00
INTEREST DUE TRUST 6,945,416.96 REDUCED BY SHORTFALLS IN FEES (0.01) UNSCHEDULED PRINCIPAL DISTRIBUTION 194.31
LESS TRUSTEE FEE (2,747.42) REDUCED BY OTHER AMOUNTS 0.00 REMITTANCE PRINCIPAL 636,859.94
LESS FEE STRIPS PAID BY TRUST 0.00 NET PPIS 1.37
LESS MISC. FEES PAID BY TRUST 0.00 PPIS REDUCING SERVICING FEE 1.37 SERVICER WIRE AMOUNT 7,582,276.90
REMITTANCE INTEREST 6,942,669.54 PPIS ALLOCATED TO CERTIFICATES 0.00
POOL BALANCE SUMMARY
BALANCE/AMOUNT COUNT
BEGINNING POOL 999,060,409.19 167
SCHEDULED PRINCIPAL DISTRIBUTION 636,665.63
UNSCHEDULED PRINCIPAL DISTRIBUTION 194.31 0
DEFERRED INTEREST 0.00
LIQUIDATIONS 0.00 0
REPURCHASES 0.00 0
ENDING POOL 998,423,549.25 167
ADVANCES
PRIOR OUTSTANDING CURRENT PERIOD RECOVERED ENDING OUTSTANDING
PRINCIPAL INTEREST PRINCIPAL INTEREST PRINCIPAL INTEREST PRINCIPAL INTEREST
MADE BY: SERVICER 0.00 0.00 18,783.36 198,294.02 0.00 0.00 18,783.36 198,294.02
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A. PAGE 8 OF 28
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR REVISED DATE: 10/20/2000
PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER
NEXT PAYMENT: 11/17/2000
SERIES 2000-C4
RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8604-60-4
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 7.180000000% 1,017,166.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,017,166.67 1,017,166.67 0.00 21.00% 21.01%
A-2 30/360 30 7.370000000% 3,803,270.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,803,270.08 3,803,270.08 0.00 21.00% 21.01%
B 30/360 30 7.480000000% 264,667.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 264,667.33 264,667.33 0.00 16.75% 16.76%
C 30/360 30 7.610000000% 253,432.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 253,432.03 253,432.03 0.00 12.75% 12.76%
D 30/360 30 7.700000000% 80,131.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 80,131.33 80,131.33 0.00 11.50% 11.51%
E 30/360 30 7.970000000% 49,766.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 49,766.01 49,766.01 0.00 10.75% 10.76%
F 30/360 30 8.070000000% 117,573.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 117,573.18 117,573.18 0.00 9.00% 9.01%
G 30/360 30 8.150000000% 84,821.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 84,821.13 84,821.13 0.00 7.75% 7.75%
H 30/360 30 6.890000000% 129,066.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 129,066.93 129,066.93 0.00 5.50% 5.50%
J 30/360 30 6.890000000% 71,701.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 71,701.93 71,701.93 0.00 4.25% 4.25%
K 30/360 30 6.890000000% 43,022.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 43,022.31 43,022.31 0.00 3.50% 3.50%
L 30/360 30 6.890000000% 43,022.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 43,022.31 43,022.31 0.00 2.75% 2.75%
M 30/360 30 6.890000000% 57,359.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 57,359.25 57,359.25 0.00 1.75% 1.75%
N 30/360 30 6.890000000% 28,685.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 28,685.37 28,685.37 0.00 1.25% 1.25%
P 30/360 30 6.890000000% 71,704.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 71,704.28 71,704.28 0.00 0.00% 0.00%
X 30/360 30 0.993668968% 827,279.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 827,279.44 827,279.44 0.00 NA NA
6,942,669.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,942,669.58 6,942,669.58 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 9 OF 28
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR REVISED DATE: 10/20/2000
PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER
NEXT PAYMENT: 11/17/2000
SERIES 2000-C4 RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8604-60-4
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
10/17/00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A. PAGE 10 OF 28
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR REVISED DATE: 10/20/2000
PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER
NEXT PAYMENT: 11/17/2000
SERIES 2000-C4 RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8604-60-4
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
10/17/00 167 998,423,549 0 0 0 0 0 0 0 0 0 0 116 332 8.43% 8.34%
100.00% 99.94% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
PAGE 11 OF 28
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST REVISED DATE: 10/20/2000
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/17/2000
AS MASTER SERVICER AND SPECIAL SERVICER RECORD DATE: 09/29/2000
SERIES 2000-C4
ABN AMRO ACCT: 67-8604-60-4
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
21 9/1/00 80,805.89 80,805.89 0.00 B
65 9/6/00 37,381.77 37,381.77 0.00 B
82 9/6/00 28,082.43 28,082.43 0.00 B
92 9/6/00 24,200.52 24,200.52 0.00 B
113 9/1/00 18,079.88 18,079.88 0.00 B
129 9/1/00 14,658.58 14,658.58 0.00 B
161 9/11/00 6,915.35 6,915.35 0.00 B
162 9/11/00 6,952.98 6,952.98 0.00 B
TOTAL 217,077.38 217,077.38
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
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A. PAGE 12 OF 28
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
REVISED DATE: 10/20/2000
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER NEXT PAYMENT: 11/17/2000
SERIES 2000-C4 RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8604-60-4
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 13 OF 28
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR REVISED DATE: 10/20/2000
PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER NEXT PAYMENT: 11/17/2000
SERIES 2000-C4 RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8604-60-4
MORTGAGE LOAN CHARACTERISTICS
DISTRIBUTION OF PRINCIPAL BALANCES DISTRIBUTION OF MORTGAGE INTEREST RATES
CURRENT SCHEDULED
BALANCE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
0 TO 2,000,000 47 64,949,850 6.51 % 118 8.59 % 0.00
2,000,000 TO 4,000,000 44 127,471,053 12.77 % 123 8.51 % 0.00
4,000,000 TO 6,000,000 24 121,021,163 12.12 % 120 8.53 % 0.00
6,000,000 TO 8,000,000 21 144,264,288 14.45 % 114 8.48 % 0.00
8,000,000 TO 10,000,000 9 80,928,607 8.11 % 113 8.48 % 0.00
10,000,000 TO 15,000,000 11 133,618,023 13.38 % 114 8.50 % 0.00
15,000,000 TO 20,000,000 4 65,115,940 6.52 % 112 8.26 % 0.00
20,000,000 TO 25,000,000 2 44,424,993 4.45 % 114 8.44 % 0.00
25,000,000 TO 50,000,000 4 130,756,077 13.10 % 115 8.24 % 0.00
50,000,000 & ABOVE 1 85,873,554 8.60 % 110 8.18 % 0.00
167 998,423,549 100.00 %
AVERAGE SCHEDULE BALANCE 5,978,584
MAXIMUM SCHEDULE BALANCE 85,873,554
MINIMUM SCHEDULE BALANCE 497,164
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
7.251% TO 7.500% 1 3,261,675 0.33 % 67 7.39 % 0.00
7.500% TO 7.750% 3 56,550,262 5.66 % 113 7.67 % 0.00
7.750% TO 8.000% 3 14,988,252 1.50 % 96 7.85 % 0.00
8.000% TO 8.250% 26 195,084,632 19.54 % 112 8.18 % 0.00
8.250% TO 8.500% 53 331,178,094 33.17 % 120 8.39 % 0.00
8.500% TO 8.750% 52 304,428,166 30.49 % 115 8.63 % 0.00
8.750% TO 9.000% 21 69,623,196 6.97 % 114 8.89 % 0.00
9.000% TO 9.250% 3 13,966,945 1.40 % 141 9.10 % 0.00
9.250% TO 9.500% 3 5,392,745 0.54 % 130 9.43 % 0.00
9.500% TO 9.750% 1 818,082 0.08 % 113 9.63 % 0.00
9.750% & ABOVE 1 3,131,500 0.31 % 111 10.00 % 0.00
167 998,423,549 100.00 %
MINIMUM MORTGAGE INTEREST RATE 7.390%
MAXIMUM MORTGAGE INTEREST RATE 10.000%
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 4 16,339,859 1.64 % 53 8.40 % 0.00
61 TO 120 147 921,848,137 92.33 % 112 8.42 % 0.00
121 TO 180 8 39,233,643 3.93 % 173 8.71 % 0.00
181 TO 240 0 0 0.00 % 0 0.00 % 0.00
241 & ABOVE 0 0 0.00 % 0 0.00 % 0.00
159 977,421,639 97.90 %
MINIMUM REMAINING TERM 45
MAXIMUM REMAINING TERM 177
DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
FULLY AMORTIZING
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
0 TO 60 0 0 0.00 % 0 0.00 % 0.00
61 TO 120 0 0 0.00 % 0 0.00 % 0.00
121 TO 180 0 0 0.00 % 0 0.00 % 0.00
181 TO 240 8 21,001,910 2.10 % 231 8.35 % 0.00
241 & ABOVE 0 0 0.00 % 0 0.00 % 0.00
8 21,001,910 2.10 %
MINIMUM REMAINING TERM 220
MAXIMUM REMAINING TERM 236
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A. PAGE 14 OF 28
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR REVISED DATE: 10/20/2000
PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER NEXT PAYMENT: 11/17/2000
SERIES 2000-C4 RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8604-60-4
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 0.875 0 0 0.00 % 0 0.00 % 0.00
0.876 1.000 0 0 0.00 % 0 0.00 % 0.00
1.001 1.125 0 0 0.00 % 0 0.00 % 0.00
1.126 1.250 0 0 0.00 % 0 0.00 % 0.00
1.251 1.375 0 0 0.00 % 0 0.00 % 0.00
1.376 1.500 0 0 0.00 % 0 0.00 % 0.00
1.501 1.625 0 0 0.00 % 0 0.00 % 0.00
1.626 1.750 0 0 0.00 % 0 0.00 % 0.00
1.751 1.875 0 0 0.00 % 0 0.00 % 0.00
1.876 2.000 0 0 0.00 % 0 0.00 % 0.00
2.001 2.125 0 0 0.00 % 0 0.00 % 0.00
2.126 2.250 0 0 0.00 % 0 0.00 % 0.00
2.251 & ABOVE 0 0 0.00 % 0 0.00 % 0.00
UNKNOWN 167 998,423,549 100.00 % 116 8.43 % 0.00
167 998,423,549 100.00 %
MAXIMUM DSCR 0.000
MINIMUM DSCR 0.000
STATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
NEW YORK 14 191,585,159 19.19 % 113 8.37 % 0.00
CALIFORNIA 17 145,119,400 14.53 % 103 8.26 % 0.00
FLORIDA 20 101,980,429 10.21 % 115 8.58 % 0.00
TEXAS 19 92,121,730 9.23 % 111 8.46 % 0.00
VIRGINIA 8 65,627,494 6.57 % 139 8.57 % 0.00
TENNESSEE 3 47,358,035 4.74 % 115 8.38 % 0.00
PENNSYLVANIA 12 47,161,436 4.72 % 124 8.60 % 0.00
GEORGIA 10 43,407,520 4.35 % 121 8.45 % 0.00
NORTH CAROLINA 8 31,229,300 3.13 % 110 8.47 % 0.00
NEW JERSEY 8 27,061,674 2.71 % 115 8.62 % 0.00
INDIANA 5 23,318,420 2.34 % 136 8.41 % 0.00
ARIZONA 9 21,052,768 2.11 % 105 8.40 % 0.00
OHIO 3 20,648,006 2.07 % 117 8.54 % 0.00
OKLAHOMA 7 19,001,315 1.90 % 115 8.22 % 0.00
MASSACHUSETTS 3 18,922,403 1.90 % 106 8.00 % 0.00
MISSOURI 2 16,194,361 1.62 % 113 8.50 % 0.00
MARYLAND 1 15,550,025 1.56 % 114 8.24 % 0.00
SOUTH CAROLINA 2 13,050,006 1.31 % 112 8.60 % 0.00
UTAH 1 11,983,345 1.20 % 117 8.42 % 0.00
MICHIGAN 4 9,667,271 0.97 % 216 8.37 % 0.00
CONNECTICUT 4 9,606,800 0.96 % 100 8.63 % 0.00
WASHINGTON 1 5,788,834 0.58 % 116 8.59 % 0.00
COLORADO 1 5,066,284 0.51 % 108 8.20 % 0.00
ILLINOIS 1 5,009,949 0.50 % 117 8.38 % 0.00
ARKANSAS 1 4,475,390 0.45 % 113 8.91 % 0.00
NEW MEXICO 1 3,175,018 0.32 % 114 8.32 % 0.00
ALABAMA 1 2,466,963 0.25 % 114 8.19 % 0.00
VARIOUS 1 794,212 0.08 % 115 8.63 % 0.00
167 998,423,549 100.00 %
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 0.875 0 0 0.00 % 0 0.00 % 0.00
0.876 1.000 0 0 0.00 % 0 0.00 % 0.00
1.001 1.125 0 0 0.00 % 0 0.00 % 0.00
1.126 1.250 57 398,756,980 39.94 % 111 8.45 % 0.00
1.251 1.375 68 331,119,147 33.16 % 115 8.47 % 0.00
1.376 1.500 22 80,620,200 8.07 % 117 8.62 % 0.00
1.501 1.625 5 33,860,021 3.39 % 113 8.65 % 0.00
1.626 1.750 2 88,373,554 8.85 % 110 8.20 % 0.00
1.751 1.875 1 1,979,116 0.20 % 113 8.50 % 0.00
1.876 2.000 2 3,581,122 0.36 % 110 8.36 % 0.00
2.001 2.125 1 3,131,500 0.31 % 111 10.00 % 0.00
2.126 2.250 0 0 0.00 % 0 0.00 % 0.00
2.251 & ABOVE 0 0 0.00 % 0 0.00 % 0.00
UNKNOWN 9 57,001,910 5.71 % 158 7.91 % 0.00
167 998,423,549 100.00 %
MAXIMUM DSCR 3.470
MINIMUM DSCR 1.200
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A. PAGE 15 OF 28
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR REVISED DATE: 10/20/2000
PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER NEXT PAYMENT: 11/17/2000
SERIES 2000-C4 RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8604-60-4
MORTGAGE LOAN CHARACTERISTICS
DISTRIBUTION OF PROPERTY TYPES DISTRIBUTION OF LOAN SEASONING
PROPERTY TYPES
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
HEALTH CARE 1 3,131,500 0.31 % 111 10.00 % 0.00
INDUSTRIAL 12 52,772,308 5.29 % 109 8.39 % 0.00
LODGING 12 45,266,773 4.53 % 123 8.91 % 0.00
MIXED USE 11 34,343,610 3.44 % 189 8.50 % 0.00
MOBILE HOME PARK 7 14,663,335 1.47 % 115 8.30 % 0.00
MULTIFAMILY 54 247,448,926 24.78 % 105 8.35 % 0.00
OFFICE 27 199,009,179 19.93 % 122 8.57 % 0.00
RETAIL 40 393,723,449 39.43 % 113 8.32 % 0.00
SELF STORAGE 3 8,064,468 0.81 % 114 8.87 % 0.00
167 998,423,549 100.00 %
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
0 TO 12 151 918,936,912 92.04 % 117 8.45 % 0.00
13 TO 24 16 79,486,638 7.96 % 101 8.10 % 0.00
25 TO 36 0 0 0.00 % 0 0.00 % 0.00
37 TO 48 0 0 0.00 % 0 0.00 % 0.00
49 TO 60 0 0 0.00 % 0 0.00 % 0.00
61 TO 72 0 0 0.00 % 0 0.00 % 0.00
73 TO 84 0 0 0.00 % 0 0.00 % 0.00
85 TO 96 0 0 0.00 % 0 0.00 % 0.00
97 TO 108 0 0 0.00 % 0 0.00 % 0.00
109 TO 120 0 0 0.00 % 0 0.00 % 0.00
121 OR MORE 0 0 0.00 % 0 0.00 % 0.00
167 998,423,549 100.00 %
DISTRIBUTION OF AMORTIZATION TYPE DISTRIBUTION OF YEAR LOANS MATURING
AMORTIZATION TYPE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
AMORTIZINGBALLOON 131 630,351,010 63.13 % 113 8.47 % 0.00
FULL AMORTIZING 8 21,001,910 2.10 % 231 8.35 % 0.00
IO MATURITY BALLOON 6 38,000,000 3.81 % 114 8.53 % 0.00
OTHER 22 309,070,630 30.96 % 114 8.33 % 0.00
167 998,423,549 100.00 %
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 2 4,761,292 0.48 % 46 7.99 % 0.00
2005 2 11,578,567 1.16 % 56 8.56 % 0.00
2006 2 4,429,928 0.44 % 69 7.56 % 0.00
2007 7 35,050,220 3.51 % 77 8.55 % 0.00
2008 0 0 0.00 % 0 0.00 % 0.00
2009 26 209,209,226 20.95 % 109 8.22 % 0.00
2010 112 673,158,762 67.42 % 115 8.47 % 0.00
2011 & GREATER 16 60,235,553 6.03 % 193 8.58 % 0.00
167 998,423,549 100.00 %
PAGE 16 OF 28
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
REVISED DATE: 10/20/2000
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER NEXT PAYMENT: 11/17/2000
RECORD DATE: 09/29/2000
SERIES 2000-C4
ABN AMRO ACCT: 67-8604-60-4
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 RETAIL 12/11/09 0.00 NY 85,873,554 8.17700% 644,285 0
2 RETAIL 6/1/10 0.00 TN 40,916,137 8.37000% 311,485 0
3 RETAIL 6/11/10 0.00 CA 36,000,000 7.65000% 229,500 0
4 OFFICE 5/11/10 0.00 TX 26,940,270 8.70000% 211,446 0
5 MULTIFAMILY 2/11/10 0.00 NY 26,899,671 8.35000% 204,838 0
6 OFFICE 3/11/10 0.00 NY 22,424,993 8.52000% 173,325 0
7 RETAIL 5/1/10 0.00 CA 22,000,000 8.35000% 153,083 0
8 OFFICE 7/11/10 0.00 NY 18,175,373 8.50000% 139,942 0
9 RETAIL 3/1/10 0.00 OH 16,145,783 8.52000% 124,794 0
10 RETAIL 4/1/10 0.00 MD 15,550,025 8.24000% 117,088 0
11 RETAIL 6/1/09 0.00 MA 15,244,759 7.74000% 110,221 0
12 RETAIL 12/11/09 0.00 PA 14,303,397 8.55000% 111,041 194
13 RETAIL 1/1/10 0.00 VA 13,735,574 8.48000% 105,915 0
14 OFFICE 4/1/10 0.00 FL 13,186,024 8.54000% 102,064 0
15 RETAIL 4/1/10 0.00 MO 12,961,903 8.56000% 100,512 0
16 OFFICE 6/1/10 0.00 FL 12,576,669 8.72000% 98,854 0
17 OFFICE 7/11/10 0.00 UT 11,983,345 8.42000% 91,590 0
18 OFFICE 5/11/10 0.00 VA 11,973,453 8.70000% 93,976 0
19 MULTIFAMILY 12/1/09 0.00 FL 11,239,503 8.28000% 85,132 0
20 MULTIFAMILY 7/1/10 0.00 CA 10,683,566 8.09000% 79,185 0
21 MULTIFAMILY 1/1/10 0.00 TX 10,668,596 8.38000% 81,518 0 B
22 RETAIL 6/1/10 0.00 FL 10,305,992 8.74000% 81,153 0
23 RETAIL 6/1/10 0.00 FL 9,732,051 8.74000% 76,634 0
24 INDUSTRIAL 7/1/05 0.00 CA 9,687,083 8.55000% 74,929 0
25 MULTIFAMILY 10/1/09 0.00 TX 9,530,202 7.84000% 69,374 0
26 MULTIFAMILY 6/1/10 0.00 GA 9,282,326 8.63000% 72,368 0
27 OFFICE 6/1/10 0.00 CA 9,083,199 8.73000% 71,460 0
28 INDUSTRIAL 5/1/10 0.00 IN 8,479,020 8.34000% 64,396 0
29 MULTIFAMILY 9/1/09 0.00 NC 8,437,366 8.17000% 63,380 0
30 OFFICE 5/1/15 0.00 VA 8,430,955 8.64000% 65,813 0
31 MULTIFAMILY 2/1/10 0.00 SC 8,266,406 8.69000% 64,941 0
32 MULTIFAMILY 9/1/09 0.00 CA 7,752,856 8.20000% 61,631 0
33 RETAIL 10/1/09 0.00 IN 7,600,778 8.30000% 57,741 0
34 MULTIFAMILY 2/1/07 0.00 GA 7,468,762 8.58000% 58,094 0
35 INDUSTRIAL 6/1/10 0.00 VA 7,464,010 8.21000% 55,985 0
36 MULTIFAMILY 5/1/10 0.00 OK 7,231,247 8.18000% 54,110 0
37 RETAIL 6/11/10 0.00 NY 7,186,861 8.77000% 56,745 0
38 OFFICE 5/11/10 0.00 NY 7,082,991 8.44000% 54,291 0
39 MULTIFAMILY 2/1/07 0.00 CA 7,069,655 8.48000% 54,492 0
40 OFFICE 4/1/10 0.00 FL 6,980,235 8.69000% 54,769 0
41 LODGING 4/1/10 0.00 NY 6,917,394 9.00000% 58,324 0
42 MULTIFAMILY 1/1/10 0.00 CA 6,866,383 8.32000% 52,177 0
43 RETAIL 6/1/10 0.00 FL 6,787,482 8.74000% 53,447 0
44 OFFICE 5/11/10 0.00 TX 6,683,414 8.33000% 50,712 0
45 MULTIFAMILY 5/11/10 0.00 NY 6,682,969 8.24000% 50,288 0
46 OFFICE 7/1/15 0.00 VA 6,630,929 8.47000% 50,915 0
47 MIXED USE 6/1/10 0.00 TX 6,561,775 8.43000% 50,230 0
48 MULTIFAMILY 2/1/07 0.00 CA 6,522,006 8.48000% 50,271 0
49 LODGING 5/1/15 0.00 VA 6,416,234 9.09000% 54,442 0
50 MULTIFAMILY 12/1/09 0.00 NC 6,243,211 8.48000% 48,160 0
51 INDUSTRIAL 6/1/10 0.00 VA 6,087,383 8.33000% 46,171 0
52 MULTIFAMILY 6/1/10 0.00 GA 6,027,714 8.39000% 45,972 0
53 INDUSTRIAL 4/11/10 0.00 NJ 5,981,454 8.37000% 45,583 0
54 RETAIL 2/1/10 0.00 CA 5,956,327 9.08000% 48,471 0
55 RETAIL 6/1/10 0.00 PA 5,888,364 8.50000% 45,366 0
56 RETAIL 6/11/10 0.00 WA 5,788,834 8.58500% 44,947 0
57 RETAIL 3/1/10 0.00 AZ 5,482,189 8.63000% 42,798 0
58 RETAIL 1/1/10 0.00 CT 5,325,400 8.36000% 40,636 0
59 MULTIFAMILY 6/11/10 0.00 GA 5,305,504 7.56000% 37,410 0
60 MIXED USE 6/11/10 0.00 NJ 5,283,484 8.98000% 44,405 0
61 RETAIL 10/1/09 0.00 CO 5,066,284 8.20000% 38,135 -0
62 OFFICE 7/11/10 0.00 IL 5,009,949 8.38000% 38,151 0
63 OFFICE 10/1/09 0.00 CA 4,994,915 8.56000% 38,852 0
64 LODGING 6/1/10 0.00 NJ 4,983,688 8.76000% 41,141 0
65 RETAIL 4/6/10 0.00 NC 4,934,827 8.40000% 37,711 0 B
66 OFFICE 5/1/15 0.00 VA 4,888,956 8.64000% 38,164 0
67 OFFICE 5/1/15 0.00 GA 4,859,024 8.64000% 37,930 0
68 RETAIL 7/11/10 0.00 FL 4,793,063 8.29000% 36,196 0
69 MULTIFAMILY 3/1/10 0.00 SC 4,783,600 8.45000% 36,738 0
70 MULTIFAMILY 3/1/07 0.00 CA 4,734,571 8.62000% 36,928 0
71 LODGING 4/1/10 0.00 PA 4,700,000 8.94000% 35,015 0
72 MULTIFAMILY 2/1/07 0.00 CA 4,630,832 8.62000% 36,151 0
73 MULTIFAMILY 2/1/10 0.00 TX 4,478,622 8.06000% 33,208 0
74 MULTIFAMILY 3/11/10 0.00 AR 4,475,390 8.91000% 37,487 0
75 LODGING 6/1/10 0.00 NJ 4,385,645 8.76000% 36,204 0
76 MIXED USE 4/1/20 0.00 PA 4,290,242 8.30000% 36,557 0
77 MULTIFAMILY 7/1/10 0.00 FL 3,819,972 8.59000% 29,655 0
78 MIXED USE 6/1/20 0.00 MI 3,789,269 8.30000% 32,622 0
79 SELF STORAGE 3/1/10 0.00 NC 3,779,352 8.94000% 31,733 0
80 INDUSTRIAL 5/1/15 0.00 FL 3,691,661 8.64000% 28,818 0
81 MOBILE HOME PARK 3/1/10 0.00 PA 3,600,000 8.19000% 24,570 0
82 RETAIL 10/6/09 0.00 TX 3,579,583 8.75000% 28,321 0 B
83 MOBILE HOME PARK 6/1/10 0.00 AZ 3,477,448 8.16000% 25,961 0
84 MIXED USE 11/1/19 0.00 MI 3,406,346 8.35000% 29,790 0
85 LODGING 4/1/10 0.00 PA 3,400,000 8.94000% 25,330 0
86 MULTIFAMILY 3/11/10 0.00 TX 3,290,166 8.90000% 26,315 0
87 RETAIL 11/1/09 0.00 FL 3,283,150 8.89000% 26,292 0
88 LODGING 6/1/10 0.00 GA 3,269,188 8.71000% 26,877 0
89 MULTIFAMILY 3/6/10 0.00 TN 3,264,234 8.58000% 25,368 0
90 MULTIFAMILY 5/1/06 0.00 TX 3,261,675 7.39000% 22,826 0
91 MULTIFAMILY 3/1/07 0.00 CA 3,239,444 8.62000% 25,267 0
92 RETAIL 12/6/09 0.00 MO 3,232,458 8.25000% 24,416 0 B
93 MULTIFAMILY 9/6/09 0.00 TN 3,177,664 8.37500% 24,322 0
94 OFFICE 4/1/10 0.00 NM 3,175,018 8.32000% 24,085 0
95 HEALTH CARE 1/11/10 0.00 TX 3,131,500 10.00000% 28,624 0
96 SELF STORAGE 6/1/10 0.00 NY 2,990,592 8.95000% 25,073 0
97 MULTIFAMILY 9/1/04 0.00 AZ 2,976,180 7.88000% 21,762 0
98 MULTIFAMILY 4/1/10 0.00 NJ 2,890,684 8.23000% 21,746 0
99 MIXED USE 5/1/20 0.00 IN 2,856,661 8.28000% 24,599 0
100 RETAIL 5/1/10 0.00 OK 2,843,376 8.54000% 21,995 0
101 INDUSTRIAL 4/1/10 0.00 FL 2,834,973 8.43000% 22,815 0
102 RETAIL 6/1/12 0.00 OH 2,819,445 8.64000% 22,562 0
103 LODGING 6/1/10 0.00 GA 2,711,034 8.71000% 22,288 0
104 LODGING 4/1/10 0.00 PA 2,500,000 8.94000% 18,625 0
105 MULTIFAMILY 10/1/09 0.00 TX 2,481,871 7.85000% 18,083 0
106 OFFICE 4/1/10 0.00 AL 2,466,963 8.19000% 18,490 0
107 LODGING 6/1/10 0.00 PA 2,442,007 8.76000% 20,159 0
108 MULTIFAMILY 7/11/10 0.00 PA 2,421,656 8.44000% 18,543 0
109 RETAIL 3/1/10 0.00 IN 2,392,780 8.87000% 19,087 0
110 RETAIL 12/1/09 0.00 NC 2,386,833 8.19000% 17,929 0
111 RETAIL 11/1/09 0.00 CA 2,385,672 8.32000% 18,149 -0
112 MULTIFAMILY 3/1/10 0.00 AZ 2,371,797 8.42000% 18,165 0
113 INDUSTRIAL 5/1/10 0.00 CA 2,344,638 8.60000% 18,236 0 B
114 MULTIFAMILY 12/1/09 0.00 TX 2,303,275 8.19000% 18,238 0
115 MULTIFAMILY 5/1/10 0.00 OK 2,304,025 8.18000% 17,241 0
116 MULTIFAMILY 5/1/10 0.00 OK 2,294,051 8.18000% 17,166 0
117 MOBILE HOME PARK 7/1/10 0.00 FL 2,276,519 8.11000% 16,905 0
118 MULTIFAMILY 3/11/10 0.00 MA 2,154,721 9.50000% 18,162 0
119 RETAIL 9/1/09 0.00 TX 2,110,227 8.39000% 16,174 0
120 MIXED USE 2/1/20 0.00 GA 2,042,948 8.43000% 16,932 0
121 MULTIFAMILY 5/11/10 0.00 TX 1,995,295 8.50000% 15,378 0
122 MIXED USE 2/1/19 0.00 IN 1,989,180 8.74000% 17,242 0
123 MOBILE HOME PARK 3/1/10 0.00 NJ 1,979,116 8.50000% 17,356 0
124 MULTIFAMILY 12/1/09 0.00 NC 1,915,248 8.48000% 14,774 0
125 MULTIFAMILY 7/1/10 0.00 FL 1,897,470 8.55000% 14,677 0
126 RETAIL 7/11/10 0.00 NY 1,895,533 8.62500% 14,762 0
127 INDUSTRIAL 5/1/10 0.00 OK 1,894,927 8.07000% 14,034 0
128 MULTIFAMILY 4/1/10 0.00 AZ 1,894,062 8.33000% 14,381 0
129 OFFICE 1/1/05 0.00 CT 1,891,484 8.63000% 14,785 0 B
130 LODGING 4/1/10 0.00 PA 1,800,000 8.94000% 13,410 0
131 MULTIFAMILY 12/1/09 0.00 NC 1,790,881 8.48000% 13,815 0
132 MULTIFAMILY 7/1/04 0.00 FL 1,785,113 8.18000% 13,434 0
133 INDUSTRIAL 5/1/10 0.00 TX 1,745,591 8.27000% 13,172 -0
134 LODGING 3/1/10 0.00 NC 1,741,582 9.49000% 15,278 0
135 RETAIL 4/1/10 0.00 AZ 1,694,789 8.40000% 12,951 0
136 OFFICE 7/6/10 0.00 OH 1,682,778 8.58000% 13,052 0
137 RETAIL 2/11/10 0.00 TX 1,594,385 9.22000% 13,128 0
138 OFFICE 5/11/10 0.00 CT 1,571,835 9.00000% 12,673 0
139 OFFICE 3/1/10 0.00 NY 1,570,247 8.86000% 12,514 0
140 OFFICE 10/1/09 0.00 GA 1,545,443 8.43000% 11,880 0
141 MOBILE HOME PARK 4/1/10 0.00 FL 1,539,411 8.51000% 11,883 0
142 RETAIL 3/11/10 0.00 FL 1,535,028 8.64000% 11,994 0
143 INDUSTRIAL 7/1/10 0.00 MA 1,522,923 8.48000% 11,704 0
144 MULTIFAMILY 5/1/10 0.00 OK 1,516,068 8.18000% 11,345 0
145 MIXED USE 4/11/15 0.00 NY 1,496,442 9.27000% 12,362 0
146 OFFICE 10/1/07 0.00 FL 1,384,950 8.44000% 11,217 0
147 MIXED USE 5/1/19 0.00 NY 1,349,896 8.11000% 10,469 0
148 SELF STORAGE 5/1/10 0.00 FL 1,294,524 8.48000% 10,450 0
149 MIXED USE 6/1/19 0.00 MI 1,277,368 8.32000% 11,250 0
150 RETAIL 3/1/10 0.00 AZ 1,218,344 8.94000% 10,230 0
151 RETAIL 12/1/09 0.00 MI 1,194,288 8.70000% 9,398 0
152 MULTIFAMILY 12/1/06 0.00 CA 1,168,254 8.02000% 8,638 -0
153 OFFICE 5/11/10 0.00 PA 1,117,397 8.54000% 8,644 0
154 MULTIFAMILY 4/1/10 0.00 NJ 1,046,673 8.28000% 7,910 0
155 INDUSTRIAL 10/1/09 0.00 NY 1,038,645 8.41000% 8,391 0
156 RETAIL 3/11/10 0.00 FL 1,036,642 8.64000% 8,100 0
157 MOBILE HOME PARK 6/1/10 0.00 AZ 996,629 8.60000% 8,120 0
158 RETAIL 6/11/10 0.00 AZ 941,332 8.87500% 7,503 0
159 MULTIFAMILY 5/1/10 0.00 OK 917,620 8.18000% 6,866 0
160 MULTIFAMILY 2/1/10 0.00 GA 895,576 8.69000% 7,036 0
161 MULTIFAMILY 3/11/10 0.00 CT 818,082 9.62500% 6,970 0 B
162 MOBILE HOME PARK 5/11/10 0.00 VV 794,212 8.62500% 7,006 0 B
163 MULTIFAMILY 7/11/10 0.00 TX 769,040 8.75000% 6,058 0
164 OFFICE 5/11/10 0.00 PA 698,373 8.54000% 5,402 0
165 MULTIFAMILY 5/11/10 0.00 NJ 510,928 8.87500% 4,074 0
166 MULTIFAMILY 6/11/10 0.00 TX 499,082 8.75000% 3,934 0
167 MULTIFAMILY 10/11/09 0.00 TX 497,164 8.75000% 3,934 0
998,423,549 7,651,294 194
* 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
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A. PAGE 17 OF 28
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST REVISED DATE: 10/20/2000
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/17/2000
AS MASTER SERVICER AND SPECIAL SERVICER RECORD DATE: 09/29/2000
SERIES 2000-C4
ABN AMRO ACCT: 67-8604-60-4
SPECIALLY SERVICED (PART I) ~ LOAN DETAIL
NOI
DSCR
DISCLOSURE
CONTROL #
SERVICING
XFER DATE
BALANCE
NOTE
RATE
MATURITY
DATE
REMAINING
PROPERTY
TYPE
STATE
NOI
DATE
SCHEDULE ACTUAL LIFE AMORT.
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A. PAGE 24 OF 28
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST REVISED DATE: 10/20/2000
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PRIOR PAYMENT: N/A
NEXT PAYMENT: 11/17/2000
AS MASTER SERVICER AND SPECIAL SERVICER RECORD DATE: 09/29/2000
SERIES 2000-C4
ABN AMRO ACCT: 67-8604-60-4
SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS
DISCLOSURE
CONTROL #
RESOLUTION
STRATEGY
COMMENTS
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A. PAGE 25 OF 28
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
REVISED DATE: 10/20/2000
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER NEXT PAYMENT: 11/17/2000
RECORD DATE: 09/29/2000
SERIES 2000-C4
ABN AMRO ACCT: 67-8604-60-4
MODIFIED LOAN DETAIL
CUTOFF
MATURITY
DATE
MODIFIED
MATURITY
DATE
DISCLOSURE
CONTROL #
MODIFICATION
DATE
MODIFICATION
DESCRIPTION
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A. PAGE 26 OF 28
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
REVISED DATE: 10/20/2000
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER NEXT PAYMENT: 11/17/2000
RECORD DATE: 09/29/2000
SERIES 2000-C4
ABN AMRO ACCT: 67-8604-60-4
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..
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A. PAGE 27 OF 28
ABN AMRO
LASALLE BANK N.A.
LB-UBS COMMERCIAL MORTGAGE TRUST
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR REVISED DATE: 10/20/2000
PAYMENT DATE: 10/17/2000
ORIX REAL ESTATE CAPITAL MARKETS, LLC, PRIOR PAYMENT: N/A
AS MASTER SERVICER AND SPECIAL SERVICER
NEXT PAYMENT: 11/17/2000
SERIES 2000-C4 RECORD DATE: 09/29/2000
ABN AMRO ACCT: 67-8604-60-4
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 28 OF 28
10/20/2000 - 12:25 (E147-E165, D888) 2000 LASALLE BANK N.A.


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