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 11, 2000
(Date of earliest event reported)
Structured Asset Securities Corporation
(Sponsor)
(Issuer in Respect of
Commercial Mortgage Pass-Through Certificates
Series 2000-C4)
(Exact name of registrant as specified in charter)
Delaware 333-31070 74-2440858
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
200 Vesey Street, New York NY, 10285
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code (212) 526-7000
(Former name or former address, if changed since last report.)
ITEM 5. OTHER EVENTS
It is expected that during September, 2000, a single series of Certificates, expected to be titled LB-UBS Commercial Mortgage Trust 2000-C4, Commercial Mortgage Pass-Through Certificates, Series 2000-C4 (the "Certificates"), will be issued pursuant to a
pooling and servicing agreement, (the "Pooling and Servicing Agreement") , to be entered into by and among Structured Asset Securities Corporation (the "Registrant") and a master servicer, a special servicer, a trustee and a fiscal agent. Certain classes
of the Certificates ( the "Underwritten Certificates") will be registered under the Registrant's registration statement on Form S-3 (no. 333-31070) and sold to Lehman Brother's Inc., UBS Warburg LLC and Deutsche Bank Securities Inc. (the "Underwriters")
pursuant to an underwriting agreement between the Registrant and the Underwriters.
In connection with the expected sale of the Underwritten Certificates, the Registrant has been advised that prospective investors have been furnished with certain materials attached hereto as EXIBIT 99.1 that constitute "Computational Materials" (as
defined in the no-action letter dated May 20, 1994 issued by the Division of Corporation Finance of the Securities and Exchange Commission (the "Commission") to Kidder, Peabody Acceptance Corporation I, Kidder, Peabody & Co. Incorporation, and Kidder
Structured Asset Corporation and the no-action letter dated May 27, 1994 issued by the Division of Corporation Finance of the Commission to the Public Securities Association and / or "ABS Term Sheets" (as defined in the no-action letter dated February 17,
1995 issued by the Division of Corporation Finance of the Commission to the Public Securities Association.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
99.1 Certain materials constituting Computational Materials and/or ABS Term Sheets prepared and disseminated in connection with the sale of the Underwritten Certificates.
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on behalf of the Registrant by the undersigned thereunto duly authorized.
LASALLE NATIONAL BANK, IN
ITS CAPACITY AS BOND ADMINISTRATOR
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF GMAC, REGISTRANT
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: November 15, 2000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
LB-UBS COMMERCIAL MORTGAGE TRUST
|
|
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR
|
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
|
|
135 S. LASALLE STREET SUITE 1625
|
|
CHICAGO, IL 60603-4159
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
|
|
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
SERIES 2000-C4
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8604-60-4
|
|
|
ADMINISTRATOR:
|
|
REPORTING PACKAGE TABLE OF CONTENTS
|
|
ANALYST:
|
|
|
NICK XEROS (312)-904-0708
|
|
THOMAS HELMS (714) 282-3980 (203)
|
|
|
[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_200012_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
|
|
|
DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION/UBS PRINCIPAL FINANCE LLC
|
|
|
UNDERWRITER: LEHMAN BROTHERS, INC/UBS WARBURG
|
|
|
MASTER SERVICER: ORIX REAL ESTATE CAPITAL MARKETS, LLC
|
|
|
SPECIAL SERVICER: ORIX REAL ESTATE CAPITAL MARKETS, LLC
|
|
|
RATING AGENCY: MOODY'S INVESTORS SERVICE, INC./STANDARD & POOR'S RATINGS SERVICES
|
|
|
|
|
|
|
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
|
|
|
|
|
12/13/2000 - 10:24 (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
|
STATEMENT DATE:
|
12/15/2000
|
|
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PAYMENT DATE:
|
12/15/2000
|
|
|
|
|
WAC:
|
|
8.425456%
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
WAMM:
|
|
114
|
SERIES 2000-C4
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
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
|
|
168,934,143.92
|
644,161.31
|
0.00
|
0.00
|
168,289,982.61
|
1,010,789.29
|
0.00
|
|
7.18000000%
|
|
|
52108HBJ2
|
|
993.730258353
|
3.789184176
|
0.000000000
|
0.000000000
|
989.941074176
|
|
5.945819353
|
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
|
|
997,994,553.11
|
0.00
|
0.00
|
0.00
|
997,350,391.61
|
826,238.38
|
0.00
|
|
0.99347843%
|
|
|
52108HBZ6
|
|
998.933141700
|
0.000000000
|
0.000000000
|
0.000000000
|
998.288374382
|
|
0.827015436
|
0.000000000
|
|
0.993360193%
|
|
|
|
|
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
|
|
997,994,552.92
|
644,161.31
|
0.00
|
0.00
|
997,350,391.61
|
6,935,251.14
|
0.00
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
7,579,412.45
|
|
|
|
|
|
|
LA-1
|
170,000,000.00
|
|
168,934,143.92
|
644,161.31
|
0.00
|
0.00
|
168,289,982.61
|
1,173,955.02
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
993.730258353
|
3.789184176
|
0.000000000
|
0.000000000
|
989.941074176
|
|
6.905617765
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LA-2
|
619,257,000.00
|
|
619,257,000.00
|
0.00
|
0.00
|
0.00
|
619,257,000.00
|
4,303,332.91
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949187349
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LB
|
42,460,000.00
|
|
42,460,000.00
|
0.00
|
0.00
|
0.00
|
42,460,000.00
|
295,062.49
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949187235
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LC
|
39,963,000.00
|
|
39,963,000.00
|
0.00
|
0.00
|
0.00
|
39,963,000.00
|
277,710.37
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949187248
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LD
|
12,488,000.00
|
|
12,488,000.00
|
0.00
|
0.00
|
0.00
|
12,488,000.00
|
86,781.45
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949187220
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LE
|
7,493,000.00
|
|
7,493,000.00
|
0.00
|
0.00
|
0.00
|
7,493,000.00
|
52,070.26
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949187241
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LF
|
17,483,000.00
|
|
17,483,000.00
|
0.00
|
0.00
|
0.00
|
17,483,000.00
|
121,492.64
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949187210
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LG
|
12,489,000.00
|
|
12,489,000.00
|
0.00
|
0.00
|
0.00
|
12,489,000.00
|
86,788.40
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949187285
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LH
|
22,479,000.00
|
|
22,479,000.00
|
0.00
|
0.00
|
0.00
|
22,479,000.00
|
156,210.78
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949187241
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LJ
|
12,488,000.00
|
|
12,488,000.00
|
0.00
|
0.00
|
0.00
|
12,488,000.00
|
86,781.45
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949187220
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LK
|
7,493,000.00
|
|
7,493,000.00
|
0.00
|
0.00
|
0.00
|
7,493,000.00
|
52,070.26
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949187241
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LL
|
7,493,000.00
|
|
7,493,000.00
|
0.00
|
0.00
|
0.00
|
7,493,000.00
|
52,070.26
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949187241
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LM
|
6,244,000.00
|
|
6,244,000.00
|
0.00
|
0.00
|
0.00
|
6,244,000.00
|
43,390.73
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949188020
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LN
|
4,995,000.00
|
|
4,995,000.00
|
0.00
|
0.00
|
0.00
|
4,995,000.00
|
34,711.19
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949187187
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
LP
|
16,235,409.00
|
|
16,235,409.00
|
0.00
|
0.00
|
0.00
|
16,235,409.00
|
112,822.93
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.949189269
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
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
|
|
997,994,552.92
|
644,161.31
|
0.00
|
0.00
|
997,350,391.61
|
6,935,251.14
|
0.00
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
7,579,412.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REMIC I REGULAR INTERESTS
|
999,060,409.00
|
|
997,994,552.92
|
644,161.31
|
0.00
|
0.00
|
997,350,391.61
|
6,935,251.14
|
0.00
|
|
8.33902482%
|
|
|
NONE
|
|
998.933141509
|
0.644767127
|
0.000000000
|
0.000000000
|
998.288374382
|
|
6.941773568
|
0.000000000
|
|
8.339013510%
|
|
|
|
|
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
|
|
997,994,552.92
|
644,161.31
|
0.00
|
0.00
|
997,350,391.61
|
6,935,251.14
|
0.00
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
7,579,412.45
|
|
|
|
|
|
|
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
|
|
|
12/13/2000 - 10:24 (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
|
STATEMENT DATE:
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
SERIES 2000-C4
|
RECORD DATE:
|
|
11/30/2000
|
|
|
ABN AMRO ACCT: 67-8604-60-4
|
|
|
CASH RECONCILIATION SUMMARY
|
|
|
|
|
|
|
INTEREST SUMMARY
|
|
SERVICING FEE SUMMARY
|
|
PRINCIPAL SUMMARY
|
|
|
CURRENT SCHEDULED INTEREST
|
6,707,028.61
|
|
CURRENT SERVICING FEES
|
66,029.71
|
|
SCHEDULED:
|
|
|
LESS DEFERRED INTEREST
|
0.00
|
|
PLUS FEES ADVANCED FOR PPIS
|
0.00
|
|
CURRENT SCHEDULED PRINCIPAL
|
616,815.76
|
|
|
PLUS ADVANCE INTEREST
|
296,996.71
|
|
LESS REDUCTION FOR PPIS
|
0.00
|
|
ADVANCED SCHEDULED PRINCIPAL
|
27,345.55
|
|
|
PLUS UNSCHEDULED INTEREST
|
0.00
|
|
PLUS UNSCHEDULED SERVICING FEES
|
0.00
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
644,161.31
|
|
|
PPIS REDUCING SCHEDULED INTEREST
|
0.00
|
|
TOTAL SERVICING FEES PAID
|
66,029.71
|
|
UNSCHEDULED:
|
|
|
LESS TOTAL FEES PAID TO SERVICER
|
(66,029.71)
|
|
CURTAILMENTS
|
0.00
|
|
|
PLUS FEES ADVANCED FOR PPIS
|
0.00
|
|
PREPAYMENTS IN FULL
|
0.00
|
|
|
LESS FEE STRIPS PAID BY SERVICER
|
0.00
|
|
PPIS SUMMARY
|
|
LIQUIDATION PROCEEDS
|
0.00
|
|
|
LESS MISC. FEES & EXPENSES
|
0.00
|
|
GROSS PPIS
|
|
0.00
|
|
REPURCHASE PROCEEDS
|
0.00
|
|
|
LESS NON RECOVERABLE ADVANCES
|
0.00
|
|
REDUCED BY PPIE
|
0.00
|
|
OTHER PRINCIPAL PROCEEDS
|
0.00
|
|
|
INTEREST DUE TRUST
|
6,937,995.61
|
|
REDUCED BY SHORTFALLS IN FEES
|
0.00
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
0.00
|
|
|
LESS TRUSTEE FEE
|
(2,744.49)
|
|
REDUCED BY OTHER AMOUNTS
|
0.00
|
|
REMITTANCE PRINCIPAL
|
644,161.31
|
|
|
LESS FEE STRIPS PAID BY TRUST
|
0.00
|
|
NET PPIS
|
0.00
|
|
|
LESS MISC. FEES PAID BY TRUST
|
0.00
|
|
PPIS REDUCING SERVICING FEE
|
|
0.00
|
|
SERVICER WIRE AMOUNT
|
7,582,156.92
|
|
|
REMITTANCE INTEREST
|
6,935,251.13
|
|
PPIS ALLOCATED TO CERTIFICATES
|
|
0.00
|
|
|
|
|
POOL BALANCE SUMMARY
|
|
|
BALANCE/AMOUNT
|
COUNT
|
|
|
BEGINNING POOL
|
|
997,994,553.30
|
|
167
|
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
|
644,161.31
|
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
|
0.00
|
|
0
|
|
|
DEFERRED INTEREST
|
|
0.00
|
|
|
LIQUIDATIONS
|
|
0.00
|
|
0
|
|
|
REPURCHASES
|
|
0.00
|
|
0
|
|
|
ENDING POOL
|
|
997,350,391.99
|
|
167
|
|
|
ADVANCES
|
|
|
PRIOR OUTSTANDING
|
CURRENT PERIOD
|
|
RECOVERED
|
ENDING OUTSTANDING
|
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
|
MADE BY: SERVICER
|
|
7,507.15
|
|
148,747.49
|
|
27,345.55
|
|
296,996.71
|
|
7,507.15
|
|
148,747.49
|
|
27,345.55
|
|
296,996.71
|
|
|
|
|
12/13/2000 - 10:24 (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
|
STATEMENT DATE:
|
12/15/2000
|
|
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
|
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
|
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
SERIES 2000-C4
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
|
|
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%
|
|
1,010,789.29
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
1,010,789.29
|
|
1,010,789.29
|
|
0.00
|
|
21.00%
|
|
21.04%
|
|
|
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%
|
|
21.04%
|
|
|
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%
|
|
16.78%
|
|
|
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%
|
|
12.77%
|
|
|
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%
|
|
11.52%
|
|
|
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%
|
|
10.77%
|
|
|
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%
|
|
9.02%
|
|
|
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%
|
|
7.76%
|
|
|
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%
|
|
5.51%
|
|
|
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%
|
|
4.26%
|
|
|
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%
|
|
3.51%
|
|
|
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
|
|
0.993478426%
|
|
826,238.38
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
826,238.38
|
|
826,238.38
|
|
0.00
|
|
NA
|
|
NA
|
|
|
6,935,251.14
|
0.00
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
6,935,251.14
|
|
6,935,251.14
|
|
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 9 OF 28
|
|
|
12/13/2000 - 10:24 (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
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
|
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
|
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
SERIES 2000-C4
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
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
|
|
|
|
|
|
|
12/15/00
|
|
0
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
0
|
|
0
|
|
0
|
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
11/17/00
|
|
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%
|
|
|
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
|
|
|
12/13/2000 - 10:24 (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
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
|
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
SERIES 2000-C4
|
RECORD DATE:
|
|
11/30/2000
|
|
|
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
|
|
|
12/15/00
|
|
167
|
|
997,350,392
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
114
|
|
330
|
|
8.43%
|
|
8.34%
|
|
|
100.00%
|
|
99.83%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
11/17/00
|
|
167
|
|
997,994,553
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
115
|
|
331
|
|
8.70%
|
|
8.61%
|
|
|
100.00%
|
|
99.89%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
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
|
|
|
12/13/2000 - 10:24 (E147-E165, D888) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
LB-UBS COMMERCIAL MORTGAGE TRUST
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
|
|
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
RECORD DATE:
|
|
11/30/2000
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
|
11/11/00
|
|
138,731.02
|
|
138,731.02
|
|
0.00
|
|
B
|
|
|
62
|
|
11/11/00
|
|
37,816.67
|
|
37,816.67
|
|
0.00
|
|
B
|
|
|
81
|
|
11/1/00
|
|
24,255.00
|
|
24,255.00
|
|
0.00
|
|
B
|
|
|
83
|
|
11/1/00
|
|
25,657.32
|
|
25,657.32
|
|
0.00
|
|
B
|
|
|
112
|
|
11/1/00
|
|
18,007.31
|
|
18,007.31
|
|
0.00
|
|
B
|
|
|
117
|
|
11/1/00
|
|
16,705.89
|
|
16,705.89
|
|
0.00
|
|
B
|
|
|
123
|
|
11/1/00
|
|
17,183.54
|
|
17,183.54
|
|
0.00
|
|
B
|
|
|
138
|
|
11/11/00
|
|
12,568.05
|
|
12,568.05
|
|
0.00
|
|
B
|
|
|
141
|
|
11/1/00
|
|
11,748.32
|
|
11,748.32
|
|
0.00
|
|
B
|
|
|
161
|
|
11/11/00
|
|
6,915.39
|
|
6,915.39
|
|
0.00
|
|
B
|
|
|
162
|
|
11/11/00
|
|
6,953.14
|
|
6,953.14
|
|
0.00
|
|
B
|
|
|
166
|
|
11/11/00
|
|
3,900.24
|
|
3,900.24
|
|
0.00
|
|
B
|
|
|
167
|
|
11/11/00
|
|
3,900.37
|
|
3,900.37
|
|
0.00
|
|
B
|
|
|
TOTAL
|
|
324,342.26
|
|
324,342.26
|
|
|
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
|
|
|
12/13/2000 - 10:24 (E147-E165, D888) 2000 LASALLE BANK N.A.
|
|
PAGE 12 OF 28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
LB-UBS COMMERCIAL MORTGAGE TRUST
|
|
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR
|
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
SERIES 2000-C4
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
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
|
|
|
12/13/2000 - 10:24 (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
|
STATEMENT DATE:
|
12/15/2000
|
|
|
PAYMENT DATE:
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PRIOR PAYMENT:
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
NEXT PAYMENT:
|
01/18/2001
|
|
|
SERIES 2000-C4
|
RECORD DATE:
|
11/30/2000
|
|
|
|
|
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
|
64,866,253
|
|
6.50
|
%
|
116
|
|
8.59
|
%
|
0.00
|
|
|
2,000,000
|
|
TO
|
4,000,000
|
|
44
|
127,302,851
|
|
12.76
|
%
|
121
|
|
8.51
|
%
|
0.00
|
|
|
4,000,000
|
|
TO
|
6,000,000
|
|
24
|
120,878,564
|
|
12.12
|
%
|
118
|
|
8.53
|
%
|
0.00
|
|
|
6,000,000
|
|
TO
|
8,000,000
|
|
21
|
144,098,822
|
|
14.45
|
%
|
112
|
|
8.48
|
%
|
0.00
|
|
|
8,000,000
|
|
TO
|
10,000,000
|
|
9
|
80,844,739
|
|
8.11
|
%
|
111
|
|
8.48
|
%
|
0.00
|
|
|
10,000,000
|
|
TO
|
15,000,000
|
|
11
|
133,480,731
|
|
13.38
|
%
|
112
|
|
8.50
|
%
|
0.00
|
|
|
15,000,000
|
|
TO
|
20,000,000
|
|
4
|
65,043,569
|
|
6.52
|
%
|
110
|
|
8.26
|
%
|
0.00
|
|
|
20,000,000
|
|
TO
|
25,000,000
|
|
2
|
44,402,023
|
|
4.45
|
%
|
112
|
|
8.44
|
%
|
0.00
|
|
|
25,000,000
|
|
TO
|
50,000,000
|
|
4
|
130,658,307
|
|
13.10
|
%
|
113
|
|
8.24
|
%
|
0.00
|
|
|
50,000,000
|
|
&
|
ABOVE
|
|
1
|
85,774,533
|
|
8.60
|
%
|
108
|
|
8.18
|
%
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
167
|
|
997,350,392
|
|
100.00
|
%
|
|
|
AVERAGE SCHEDULE BALANCE
|
|
5,972,158
|
|
|
MAXIMUM SCHEDULE BALANCE
|
|
85,774,533
|
|
|
MINIMUM SCHEDULE BALANCE
|
|
496,667
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT MORTGAGE
|
|
INTEREST RATE
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
WEIGHTED AVERAGE
|
|
TERM COUPON PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.251%
|
|
TO
|
|
7.500%
|
|
1
|
|
3,256,852
|
|
0.33
|
%
|
|
65
|
|
7.39
|
%
|
|
0.00
|
|
|
7.500%
|
|
TO
|
|
7.750%
|
|
3
|
|
56,522,825
|
|
5.67
|
%
|
|
111
|
|
7.67
|
%
|
|
0.00
|
|
|
7.750%
|
|
TO
|
|
8.000%
|
|
3
|
|
14,969,116
|
|
1.50
|
%
|
|
94
|
|
7.85
|
%
|
|
0.00
|
|
|
8.000%
|
|
TO
|
|
8.250%
|
|
26
|
|
194,856,922
|
|
19.54
|
%
|
|
110
|
|
8.18
|
%
|
|
0.00
|
|
|
8.250%
|
|
TO
|
|
8.500%
|
|
53
|
|
330,801,839
|
|
33.17
|
%
|
|
118
|
|
8.39
|
%
|
|
0.00
|
|
|
8.500%
|
|
TO
|
|
8.750%
|
|
52
|
|
304,116,459
|
|
30.49
|
%
|
|
113
|
|
8.63
|
%
|
|
0.00
|
|
|
8.750%
|
|
TO
|
|
9.000%
|
|
21
|
|
69,544,085
|
|
6.97
|
%
|
|
112
|
|
8.89
|
%
|
|
0.00
|
|
|
9.000%
|
|
TO
|
|
9.250%
|
|
3
|
|
13,950,191
|
|
1.40
|
%
|
|
139
|
|
9.10
|
%
|
|
0.00
|
|
|
9.250%
|
|
TO
|
|
9.500%
|
|
3
|
|
5,387,321
|
|
0.54
|
%
|
|
128
|
|
9.43
|
%
|
|
0.00
|
|
|
9.500%
|
|
TO
|
|
9.750%
|
|
1
|
|
817,483
|
|
0.08
|
%
|
|
111
|
|
9.63
|
%
|
|
0.00
|
|
|
9.750%
|
|
&
|
|
ABOVE
|
|
1
|
|
3,127,299
|
|
0.31
|
%
|
|
109
|
|
10.00
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
167
|
|
997,350,392
|
|
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
|
|
16,322,474
|
|
1.64
|
%
|
51
|
|
8.40
|
%
|
|
0.00
|
|
|
61
|
|
TO
|
120
|
|
147
|
|
920,902,459
|
|
92.33
|
%
|
110
|
|
8.42
|
%
|
|
0.00
|
|
|
121
|
|
TO
|
180
|
|
8
|
|
39,190,470
|
|
3.93
|
%
|
171
|
|
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
|
|
976,415,403
|
|
97.90
|
%
|
|
|
MINIMUM REMAINING TERM
|
43
|
|
|
MAXIMUM REMAINING TERM
|
175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
20,934,989
|
|
2.10
|
%
|
|
229
|
|
8.35
|
%
|
|
0.00
|
|
|
241
|
|
&
|
|
ABOVE
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
8
|
|
20,934,989
|
|
2.10
|
%
|
|
|
MINIMUM REMAINING TERM
|
|
218
|
|
|
MAXIMUM REMAINING TERM
|
|
234
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/13/2000 - 10:24 (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
|
STATEMENT DATE:
|
12/15/2000
|
|
|
PAYMENT DATE:
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PRIOR PAYMENT:
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
NEXT PAYMENT:
|
01/18/2001
|
|
|
SERIES 2000-C4
|
RECORD DATE:
|
11/30/2000
|
|
|
|
|
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
|
997,350,392
|
|
100.00
|
%
|
|
114
|
|
8.43
|
%
|
|
0.00
|
|
|
167
|
997,350,392
|
|
100.00
|
%
|
|
|
MAXIMUM DSCR
|
|
0.000
|
|
|
MINIMUM DSCR
|
|
0.000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEW YORK
|
|
14
|
|
191,369,349
|
|
19.19
|
%
|
|
111
|
|
8.37
|
%
|
|
0.00
|
|
|
CALIFORNIA
|
|
17
|
|
145,022,307
|
|
14.54
|
%
|
|
101
|
|
8.26
|
%
|
|
0.00
|
|
|
FLORIDA
|
|
20
|
|
101,874,236
|
|
10.21
|
%
|
|
113
|
|
8.58
|
%
|
|
0.00
|
|
|
TEXAS
|
|
19
|
|
92,020,424
|
|
9.23
|
%
|
|
109
|
|
8.46
|
%
|
|
0.00
|
|
|
VIRGINIA
|
|
8
|
|
65,557,166
|
|
6.57
|
%
|
|
137
|
|
8.57
|
%
|
|
0.00
|
|
|
TENNESSEE
|
|
3
|
|
47,308,394
|
|
4.74
|
%
|
|
113
|
|
8.38
|
%
|
|
0.00
|
|
|
PENNSYLVANIA
|
|
12
|
|
47,118,415
|
|
4.72
|
%
|
|
122
|
|
8.60
|
%
|
|
0.00
|
|
|
GEORGIA
|
|
10
|
|
43,355,131
|
|
4.35
|
%
|
|
119
|
|
8.45
|
%
|
|
0.00
|
|
|
NORTH CAROLINA
|
|
8
|
|
31,192,015
|
|
3.13
|
%
|
|
108
|
|
8.47
|
%
|
|
0.00
|
|
|
NEW JERSEY
|
|
8
|
|
27,020,191
|
|
2.71
|
%
|
|
113
|
|
8.62
|
%
|
|
0.00
|
|
|
INDIANA
|
|
5
|
|
23,283,261
|
|
2.33
|
%
|
|
134
|
|
8.41
|
%
|
|
0.00
|
|
|
ARIZONA
|
|
9
|
|
21,028,774
|
|
2.11
|
%
|
|
103
|
|
8.40
|
%
|
|
0.00
|
|
|
OHIO
|
|
3
|
|
20,625,963
|
|
2.07
|
%
|
|
115
|
|
8.54
|
%
|
|
0.00
|
|
|
OKLAHOMA
|
|
7
|
|
18,980,494
|
|
1.90
|
%
|
|
113
|
|
8.22
|
%
|
|
0.00
|
|
|
MASSACHUSETTS
|
|
3
|
|
18,898,666
|
|
1.89
|
%
|
|
104
|
|
8.00
|
%
|
|
0.00
|
|
|
MISSOURI
|
|
2
|
|
16,177,651
|
|
1.62
|
%
|
|
111
|
|
8.50
|
%
|
|
0.00
|
|
|
MARYLAND
|
|
1
|
|
15,532,916
|
|
1.56
|
%
|
|
112
|
|
8.24
|
%
|
|
0.00
|
|
|
SOUTH CAROLINA
|
|
2
|
|
13,036,826
|
|
1.31
|
%
|
|
110
|
|
8.60
|
%
|
|
0.00
|
|
|
UTAH
|
|
1
|
|
11,971,101
|
|
1.20
|
%
|
|
115
|
|
8.42
|
%
|
|
0.00
|
|
|
MICHIGAN
|
|
4
|
|
9,636,189
|
|
0.97
|
%
|
|
214
|
|
8.37
|
%
|
|
0.00
|
|
|
CONNECTICUT
|
|
4
|
|
9,597,056
|
|
0.96
|
%
|
|
98
|
|
8.63
|
%
|
|
0.00
|
|
|
WASHINGTON
|
|
1
|
|
5,783,134
|
|
0.58
|
%
|
|
114
|
|
8.59
|
%
|
|
0.00
|
|
|
COLORADO
|
|
1
|
|
5,060,390
|
|
0.51
|
%
|
|
106
|
|
8.20
|
%
|
|
0.00
|
|
|
ILLINOIS
|
|
1
|
|
5,004,772
|
|
0.50
|
%
|
|
115
|
|
8.38
|
%
|
|
0.00
|
|
|
ARKANSAS
|
|
1
|
|
4,467,960
|
|
0.45
|
%
|
|
111
|
|
8.91
|
%
|
|
0.00
|
|
|
NEW MEXICO
|
|
1
|
|
3,171,600
|
|
0.32
|
%
|
|
112
|
|
8.32
|
%
|
|
0.00
|
|
|
ALABAMA
|
|
1
|
|
2,464,211
|
|
0.25
|
%
|
|
112
|
|
8.19
|
%
|
|
0.00
|
|
|
VARIOUS
|
|
1
|
|
791,799
|
|
0.08
|
%
|
|
113
|
|
8.63
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
167
|
|
997,350,392
|
|
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
|
|
398,363,892
|
|
39.94
|
%
|
|
109
|
|
8.45
|
%
|
|
0.00
|
|
|
1.251 1.375
|
|
68
|
|
330,761,856
|
|
33.16
|
%
|
|
113
|
|
8.47
|
%
|
|
0.00
|
|
|
1.376 1.500
|
|
22
|
|
80,502,218
|
|
8.07
|
%
|
|
115
|
|
8.62
|
%
|
|
0.00
|
|
|
1.501 1.625
|
|
5
|
|
33,835,531
|
|
3.39
|
%
|
|
111
|
|
8.65
|
%
|
|
0.00
|
|
|
1.626 1.750
|
|
2
|
|
88,274,533
|
|
8.85
|
%
|
|
108
|
|
8.20
|
%
|
|
0.00
|
|
|
1.751 1.875
|
|
1
|
|
1,972,888
|
|
0.20
|
%
|
|
111
|
|
8.50
|
%
|
|
0.00
|
|
|
1.876 2.000
|
|
2
|
|
3,577,186
|
|
0.36
|
%
|
|
108
|
|
8.36
|
%
|
|
0.00
|
|
|
2.001 2.125
|
|
1
|
|
3,127,299
|
|
0.31
|
%
|
|
109
|
|
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
|
|
56,934,989
|
|
5.71
|
%
|
|
156
|
|
7.91
|
%
|
|
0.00
|
|
|
167
|
|
997,350,392
|
|
100.00
|
%
|
|
|
MAXIMUM DSCR
|
|
3.470
|
|
|
MINIMUM DSCR
|
|
1.200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/13/2000 - 10:24 (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
|
STATEMENT DATE:
|
12/15/2000
|
|
|
PAYMENT DATE:
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PRIOR PAYMENT:
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
NEXT PAYMENT:
|
01/18/2001
|
|
|
SERIES 2000-C4
|
RECORD DATE:
|
11/30/2000
|
|
|
|
|
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
|
|
3,127,299
|
|
0.31
|
%
|
|
109
|
|
10.00
|
%
|
|
0.00
|
|
|
INDUSTRIAL
|
|
12
|
|
52,714,198
|
|
5.29
|
%
|
|
107
|
|
8.39
|
%
|
|
0.00
|
|
|
LODGING
|
|
12
|
|
45,213,079
|
|
4.53
|
%
|
|
121
|
|
8.91
|
%
|
|
0.00
|
|
|
MIXED USE
|
|
11
|
|
34,260,276
|
|
3.44
|
%
|
|
187
|
|
8.50
|
%
|
|
0.00
|
|
|
MOBILE HOME PARK
|
|
7
|
|
14,645,015
|
|
1.47
|
%
|
|
113
|
|
8.30
|
%
|
|
0.00
|
|
|
MULTIFAMILY
|
|
54
|
|
247,168,166
|
|
24.78
|
%
|
|
103
|
|
8.35
|
%
|
|
0.00
|
|
|
OFFICE
|
|
27
|
|
198,809,914
|
|
19.93
|
%
|
|
120
|
|
8.57
|
%
|
|
0.00
|
|
|
RETAIL
|
|
40
|
|
393,361,328
|
|
39.44
|
%
|
|
111
|
|
8.32
|
%
|
|
0.00
|
|
|
SELF STORAGE
|
|
3
|
|
8,051,117
|
|
0.81
|
%
|
|
112
|
|
8.87
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
167
|
|
997,350,392
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NUMBER OF MONTHS
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
TO
|
|
12
|
|
137
|
|
863,604,259
|
|
86.59
|
%
|
|
115
|
|
8.46
|
%
|
|
0.00
|
|
|
13
|
|
TO
|
|
24
|
|
30
|
|
133,746,133
|
|
13.41
|
%
|
|
102
|
|
8.22
|
%
|
|
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
|
|
997,350,392
|
|
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
|
|
629,639,512
|
|
63.13
|
%
|
|
111
|
|
8.47
|
%
|
0.00
|
|
|
FULL AMORTIZING
|
|
8
|
|
20,934,989
|
|
2.10
|
%
|
|
229
|
|
8.35
|
%
|
0.00
|
|
|
IO MATURITY BALLOON
|
|
6
|
|
38,000,000
|
|
3.81
|
%
|
|
112
|
|
8.53
|
%
|
0.00
|
|
|
OTHER
|
|
22
|
|
308,775,891
|
|
30.96
|
%
|
|
112
|
|
8.33
|
%
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
167
|
|
997,350,392
|
|
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
|
4,755,364
|
|
0.48
|
%
|
|
44
|
|
7.99
|
%
|
0.00
|
|
|
2005
|
|
2
|
11,567,110
|
|
1.16
|
%
|
|
54
|
|
8.56
|
%
|
0.00
|
|
|
2006
|
|
2
|
4,423,702
|
|
0.44
|
%
|
|
67
|
|
7.56
|
%
|
0.00
|
|
|
2007
|
|
7
|
35,013,073
|
|
3.51
|
%
|
|
75
|
|
8.55
|
%
|
0.00
|
|
|
2008
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
0.00
|
|
|
2009
|
|
26
|
208,959,286
|
|
20.95
|
%
|
|
107
|
|
8.22
|
%
|
0.00
|
|
|
2010
|
|
112
|
672,506,398
|
|
67.43
|
%
|
|
113
|
|
8.47
|
%
|
0.00
|
|
|
2011 & GREATER
|
|
16
|
60,125,459
|
|
6.03
|
%
|
|
191
|
|
8.58
|
%
|
0.00
|
|
|
|
|
|
|
|
|
167
|
997,350,392
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE 16 OF 28
|
|
|
12/13/2000 - 10:24 (E147-E165, D888) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
LB-UBS COMMERCIAL MORTGAGE TRUST
|
|
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
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
|
|
85,774,533
|
|
8.17700%
|
|
644,285
|
|
0
|
|
|
2
|
|
RETAIL
|
|
6/1/10
|
|
0.00
|
|
TN
|
|
40,873,345
|
|
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
|
|
26,914,453
|
|
8.70000%
|
|
211,446
|
|
0
|
|
|
5
|
|
MULTIFAMILY
|
|
2/11/10
|
|
0.00
|
|
NY
|
|
26,870,509
|
|
8.35000%
|
|
204,838
|
|
0
|
|
|
6
|
|
OFFICE
|
|
3/11/10
|
|
0.00
|
|
NY
|
|
22,402,023
|
|
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
|
|
18,157,215
|
|
8.50000%
|
|
139,942
|
|
0
|
|
B
|
|
|
9
|
|
RETAIL
|
|
3/1/10
|
|
0.00
|
|
OH
|
|
16,129,242
|
|
8.52000%
|
|
124,794
|
|
0
|
|
|
10
|
|
RETAIL
|
|
4/1/10
|
|
0.00
|
|
MD
|
|
15,532,916
|
|
8.24000%
|
|
117,088
|
|
0
|
|
|
11
|
|
RETAIL
|
|
6/1/09
|
|
0.00
|
|
MA
|
|
15,224,196
|
|
7.74000%
|
|
110,221
|
|
0
|
|
|
12
|
|
RETAIL
|
|
12/11/09
|
|
0.00
|
|
PA
|
|
14,288,495
|
|
8.55000%
|
|
111,041
|
|
0
|
|
|
13
|
|
RETAIL
|
|
1/1/10
|
|
0.00
|
|
VA
|
|
13,721,071
|
|
8.48000%
|
|
105,915
|
|
0
|
|
|
14
|
|
OFFICE
|
|
4/1/10
|
|
0.00
|
|
FL
|
|
13,172,668
|
|
8.54000%
|
|
102,064
|
|
0
|
|
|
15
|
|
RETAIL
|
|
4/1/10
|
|
0.00
|
|
MO
|
|
12,948,849
|
|
8.56000%
|
|
100,512
|
|
0
|
|
|
16
|
|
OFFICE
|
|
6/1/10
|
|
0.00
|
|
FL
|
|
12,564,755
|
|
8.72000%
|
|
98,854
|
|
0
|
|
|
17
|
|
OFFICE
|
|
7/11/10
|
|
0.00
|
|
UT
|
|
11,971,101
|
|
8.42000%
|
|
91,590
|
|
0
|
|
|
18
|
|
OFFICE
|
|
5/11/10
|
|
0.00
|
|
VA
|
|
11,961,979
|
|
8.70000%
|
|
93,976
|
|
0
|
|
|
19
|
|
MULTIFAMILY
|
|
12/1/09
|
|
0.00
|
|
FL
|
|
11,226,896
|
|
8.28000%
|
|
85,132
|
|
0
|
|
|
20
|
|
MULTIFAMILY
|
|
7/1/10
|
|
0.00
|
|
CA
|
|
10,671,614
|
|
8.09000%
|
|
79,185
|
|
0
|
|
|
21
|
|
MULTIFAMILY
|
|
1/1/10
|
|
0.00
|
|
TX
|
|
10,657,017
|
|
8.38000%
|
|
81,518
|
|
0
|
|
|
22
|
|
RETAIL
|
|
6/1/10
|
|
0.00
|
|
FL
|
|
10,296,286
|
|
8.74000%
|
|
81,153
|
|
0
|
|
|
23
|
|
RETAIL
|
|
6/1/10
|
|
0.00
|
|
FL
|
|
9,722,885
|
|
8.74000%
|
|
76,634
|
|
0
|
|
|
24
|
|
INDUSTRIAL
|
|
7/1/05
|
|
0.00
|
|
CA
|
|
9,677,542
|
|
8.55000%
|
|
74,929
|
|
0
|
|
|
25
|
|
MULTIFAMILY
|
|
10/1/09
|
|
0.00
|
|
TX
|
|
9,518,025
|
|
7.84000%
|
|
69,374
|
|
0
|
|
|
26
|
|
MULTIFAMILY
|
|
6/1/10
|
|
0.00
|
|
GA
|
|
9,273,302
|
|
8.63000%
|
|
72,368
|
|
0
|
|
|
27
|
|
OFFICE
|
|
6/1/10
|
|
0.00
|
|
CA
|
|
9,074,619
|
|
8.73000%
|
|
71,460
|
|
0
|
|
|
28
|
|
INDUSTRIAL
|
|
5/1/10
|
|
0.00
|
|
IN
|
|
8,470,026
|
|
8.34000%
|
|
64,396
|
|
0
|
|
|
29
|
|
MULTIFAMILY
|
|
9/1/09
|
|
0.00
|
|
NC
|
|
8,427,381
|
|
8.17000%
|
|
63,380
|
|
0
|
|
|
30
|
|
OFFICE
|
|
5/1/15
|
|
0.00
|
|
VA
|
|
8,422,735
|
|
8.64000%
|
|
65,813
|
|
0
|
|
|
31
|
|
MULTIFAMILY
|
|
2/1/10
|
|
0.00
|
|
SC
|
|
8,258,223
|
|
8.69000%
|
|
64,941
|
|
0
|
|
|
32
|
|
MULTIFAMILY
|
|
9/1/09
|
|
0.00
|
|
CA
|
|
7,737,268
|
|
8.20000%
|
|
61,631
|
|
0
|
|
|
33
|
|
RETAIL
|
|
10/1/09
|
|
0.00
|
|
IN
|
|
7,592,169
|
|
8.30000%
|
|
57,741
|
|
0
|
|
|
34
|
|
MULTIFAMILY
|
|
2/1/07
|
|
0.00
|
|
GA
|
|
7,461,136
|
|
8.58000%
|
|
58,094
|
|
0
|
|
|
35
|
|
INDUSTRIAL
|
|
6/1/10
|
|
0.00
|
|
VA
|
|
7,455,854
|
|
8.21000%
|
|
55,985
|
|
0
|
|
|
36
|
|
MULTIFAMILY
|
|
5/1/10
|
|
0.00
|
|
OK
|
|
7,223,233
|
|
8.18000%
|
|
54,110
|
|
0
|
|
|
37
|
|
RETAIL
|
|
6/11/10
|
|
0.00
|
|
NY
|
|
7,180,151
|
|
8.77000%
|
|
56,745
|
|
0
|
|
|
38
|
|
OFFICE
|
|
5/11/10
|
|
0.00
|
|
NY
|
|
7,075,683
|
|
8.44000%
|
|
54,291
|
|
0
|
|
|
39
|
|
MULTIFAMILY
|
|
2/1/07
|
|
0.00
|
|
CA
|
|
7,062,234
|
|
8.48000%
|
|
54,492
|
|
0
|
|
|
40
|
|
OFFICE
|
|
4/1/10
|
|
0.00
|
|
FL
|
|
6,973,460
|
|
8.69000%
|
|
54,769
|
|
0
|
|
|
41
|
|
LODGING
|
|
4/1/10
|
|
0.00
|
|
NY
|
|
6,906,200
|
|
9.00000%
|
|
58,324
|
|
0
|
|
|
42
|
|
MULTIFAMILY
|
|
1/1/10
|
|
0.00
|
|
CA
|
|
6,858,808
|
|
8.32000%
|
|
52,177
|
|
0
|
|
|
43
|
|
RETAIL
|
|
6/1/10
|
|
0.00
|
|
FL
|
|
6,781,089
|
|
8.74000%
|
|
53,447
|
|
0
|
|
|
44
|
|
OFFICE
|
|
5/11/10
|
|
0.00
|
|
TX
|
|
6,676,305
|
|
8.33000%
|
|
50,712
|
|
0
|
|
|
45
|
|
MULTIFAMILY
|
|
5/11/10
|
|
0.00
|
|
NY
|
|
6,675,683
|
|
8.24000%
|
|
50,288
|
|
0
|
|
|
46
|
|
OFFICE
|
|
7/1/15
|
|
0.00
|
|
VA
|
|
6,624,248
|
|
8.47000%
|
|
50,915
|
|
0
|
|
|
47
|
|
MIXED USE
|
|
6/1/10
|
|
0.00
|
|
TX
|
|
6,555,025
|
|
8.43000%
|
|
50,230
|
|
0
|
|
|
48
|
|
MULTIFAMILY
|
|
2/1/07
|
|
0.00
|
|
CA
|
|
6,515,159
|
|
8.48000%
|
|
50,271
|
|
0
|
|
|
49
|
|
LODGING
|
|
5/1/15
|
|
0.00
|
|
VA
|
|
6,406,144
|
|
9.09000%
|
|
54,442
|
|
0
|
|
|
50
|
|
MULTIFAMILY
|
|
12/1/09
|
|
0.00
|
|
NC
|
|
6,236,580
|
|
8.48000%
|
|
48,160
|
|
0
|
|
|
51
|
|
INDUSTRIAL
|
|
6/1/10
|
|
0.00
|
|
VA
|
|
6,080,946
|
|
8.33000%
|
|
46,171
|
|
0
|
|
|
52
|
|
MULTIFAMILY
|
|
6/1/10
|
|
0.00
|
|
GA
|
|
6,021,445
|
|
8.39000%
|
|
45,972
|
|
0
|
|
|
53
|
|
INDUSTRIAL
|
|
4/11/10
|
|
0.00
|
|
NJ
|
|
5,975,103
|
|
8.37000%
|
|
45,583
|
|
0
|
|
|
54
|
|
RETAIL
|
|
2/1/10
|
|
0.00
|
|
CA
|
|
5,951,012
|
|
9.08000%
|
|
48,471
|
|
0
|
|
|
55
|
|
RETAIL
|
|
6/1/10
|
|
0.00
|
|
PA
|
|
5,882,425
|
|
8.50000%
|
|
45,366
|
|
0
|
|
|
56
|
|
RETAIL
|
|
6/11/10
|
|
0.00
|
|
WA
|
|
5,783,134
|
|
8.58500%
|
|
44,947
|
|
0
|
|
|
57
|
|
RETAIL
|
|
3/1/10
|
|
0.00
|
|
AZ
|
|
5,476,745
|
|
8.63000%
|
|
42,798
|
|
0
|
|
|
58
|
|
RETAIL
|
|
1/1/10
|
|
0.00
|
|
CT
|
|
5,319,549
|
|
8.36000%
|
|
40,636
|
|
0
|
|
|
59
|
|
MULTIFAMILY
|
|
6/11/10
|
|
0.00
|
|
GA
|
|
5,298,629
|
|
7.56000%
|
|
37,410
|
|
0
|
|
|
60
|
|
MIXED USE
|
|
6/11/10
|
|
0.00
|
|
NJ
|
|
5,275,042
|
|
8.98000%
|
|
44,405
|
|
0
|
|
|
61
|
|
RETAIL
|
|
10/1/09
|
|
0.00
|
|
CO
|
|
5,060,390
|
|
8.20000%
|
|
38,135
|
|
0
|
|
|
62
|
|
OFFICE
|
|
7/11/10
|
|
0.00
|
|
IL
|
|
5,004,772
|
|
8.38000%
|
|
38,151
|
|
0
|
|
B
|
|
|
63
|
|
OFFICE
|
|
10/1/09
|
|
0.00
|
|
CA
|
|
4,989,646
|
|
8.56000%
|
|
38,852
|
|
0
|
|
|
64
|
|
LODGING
|
|
6/1/10
|
|
0.00
|
|
NJ
|
|
4,975,354
|
|
8.76000%
|
|
41,141
|
|
0
|
|
|
65
|
|
RETAIL
|
|
4/6/10
|
|
0.00
|
|
NC
|
|
4,929,630
|
|
8.40000%
|
|
37,711
|
|
0
|
|
|
66
|
|
OFFICE
|
|
5/1/15
|
|
0.00
|
|
VA
|
|
4,884,189
|
|
8.64000%
|
|
38,164
|
|
0
|
|
|
67
|
|
OFFICE
|
|
5/1/15
|
|
0.00
|
|
GA
|
|
4,854,286
|
|
8.64000%
|
|
37,930
|
|
0
|
|
|
68
|
|
RETAIL
|
|
7/11/10
|
|
0.00
|
|
FL
|
|
4,787,985
|
|
8.29000%
|
|
36,196
|
|
0
|
|
|
69
|
|
MULTIFAMILY
|
|
3/1/10
|
|
0.00
|
|
SC
|
|
4,778,603
|
|
8.45000%
|
|
36,738
|
|
0
|
|
|
70
|
|
MULTIFAMILY
|
|
3/1/07
|
|
0.00
|
|
CA
|
|
4,729,856
|
|
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
|
|
4,626,157
|
|
8.62000%
|
|
36,151
|
|
0
|
|
|
73
|
|
MULTIFAMILY
|
|
2/1/10
|
|
0.00
|
|
TX
|
|
4,473,358
|
|
8.06000%
|
|
33,208
|
|
0
|
|
|
74
|
|
MULTIFAMILY
|
|
3/11/10
|
|
0.00
|
|
AR
|
|
4,467,960
|
|
8.91000%
|
|
37,487
|
|
0
|
|
|
75
|
|
LODGING
|
|
6/1/10
|
|
0.00
|
|
NJ
|
|
4,378,312
|
|
8.76000%
|
|
36,204
|
|
0
|
|
|
76
|
|
MIXED USE
|
|
4/1/20
|
|
0.00
|
|
PA
|
|
4,276,428
|
|
8.30000%
|
|
36,557
|
|
0
|
|
|
77
|
|
MULTIFAMILY
|
|
7/1/10
|
|
0.00
|
|
FL
|
|
3,816,252
|
|
8.59000%
|
|
29,655
|
|
0
|
|
|
78
|
|
MIXED USE
|
|
6/1/20
|
|
0.00
|
|
MI
|
|
3,776,399
|
|
8.30000%
|
|
32,622
|
|
0
|
|
|
79
|
|
SELF STORAGE
|
|
3/1/10
|
|
0.00
|
|
NC
|
|
3,773,117
|
|
8.94000%
|
|
31,733
|
|
0
|
|
|
80
|
|
INDUSTRIAL
|
|
5/1/15
|
|
0.00
|
|
FL
|
|
3,688,061
|
|
8.64000%
|
|
28,818
|
|
0
|
|
|
81
|
|
MOBILE HOME PARK
|
|
3/1/10
|
|
0.00
|
|
PA
|
|
3,600,000
|
|
8.19000%
|
|
24,570
|
|
0
|
|
B
|
|
|
82
|
|
RETAIL
|
|
10/6/09
|
|
0.00
|
|
TX
|
|
3,576,003
|
|
8.75000%
|
|
28,321
|
|
0
|
|
|
83
|
|
MOBILE HOME PARK
|
|
6/1/10
|
|
0.00
|
|
AZ
|
|
3,473,596
|
|
8.16000%
|
|
25,961
|
|
0
|
|
B
|
|
|
84
|
|
MIXED USE
|
|
11/1/19
|
|
0.00
|
|
MI
|
|
3,394,129
|
|
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
|
|
3,287,144
|
|
8.90000%
|
|
26,315
|
|
0
|
|
|
87
|
|
RETAIL
|
|
11/1/09
|
|
0.00
|
|
FL
|
|
3,280,014
|
|
8.89000%
|
|
26,292
|
|
0
|
|
|
88
|
|
LODGING
|
|
6/1/10
|
|
0.00
|
|
GA
|
|
3,263,666
|
|
8.71000%
|
|
26,877
|
|
0
|
|
|
89
|
|
MULTIFAMILY
|
|
3/6/10
|
|
0.00
|
|
TN
|
|
3,260,946
|
|
8.58000%
|
|
25,368
|
|
0
|
|
|
90
|
|
MULTIFAMILY
|
|
5/1/06
|
|
0.00
|
|
TX
|
|
3,256,852
|
|
7.39000%
|
|
22,826
|
|
0
|
|
|
91
|
|
MULTIFAMILY
|
|
3/1/07
|
|
0.00
|
|
CA
|
|
3,236,217
|
|
8.62000%
|
|
25,267
|
|
0
|
|
|
92
|
|
RETAIL
|
|
12/6/09
|
|
0.00
|
|
MO
|
|
3,228,802
|
|
8.25000%
|
|
24,416
|
|
0
|
|
|
93
|
|
MULTIFAMILY
|
|
9/6/09
|
|
0.00
|
|
TN
|
|
3,174,104
|
|
8.37500%
|
|
24,322
|
|
0
|
|
|
94
|
|
OFFICE
|
|
4/1/10
|
|
0.00
|
|
NM
|
|
3,171,600
|
|
8.32000%
|
|
24,085
|
|
0
|
|
|
95
|
|
HEALTH CARE
|
|
1/11/10
|
|
0.00
|
|
TX
|
|
3,127,299
|
|
10.00000%
|
|
28,624
|
|
0
|
|
|
96
|
|
SELF STORAGE
|
|
6/1/10
|
|
0.00
|
|
NY
|
|
2,985,784
|
|
8.95000%
|
|
25,073
|
|
0
|
|
|
97
|
|
MULTIFAMILY
|
|
9/1/04
|
|
0.00
|
|
AZ
|
|
2,972,383
|
|
7.88000%
|
|
21,762
|
|
0
|
|
|
98
|
|
MULTIFAMILY
|
|
4/1/10
|
|
0.00
|
|
NJ
|
|
2,887,495
|
|
8.23000%
|
|
21,746
|
|
0
|
|
|
99
|
|
MIXED USE
|
|
5/1/20
|
|
0.00
|
|
IN
|
|
2,846,852
|
|
8.28000%
|
|
24,599
|
|
0
|
|
|
100
|
|
RETAIL
|
|
5/1/10
|
|
0.00
|
|
OK
|
|
2,840,524
|
|
8.54000%
|
|
21,995
|
|
0
|
|
|
101
|
|
INDUSTRIAL
|
|
4/1/10
|
|
0.00
|
|
FL
|
|
2,829,823
|
|
8.43000%
|
|
22,815
|
|
0
|
|
|
102
|
|
RETAIL
|
|
6/1/12
|
|
0.00
|
|
OH
|
|
2,815,586
|
|
8.64000%
|
|
22,562
|
|
0
|
|
|
103
|
|
LODGING
|
|
6/1/10
|
|
0.00
|
|
GA
|
|
2,706,454
|
|
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
|
|
2,478,708
|
|
7.85000%
|
|
18,083
|
|
0
|
|
|
106
|
|
OFFICE
|
|
4/1/10
|
|
0.00
|
|
AL
|
|
2,464,211
|
|
8.19000%
|
|
18,490
|
|
0
|
|
|
107
|
|
LODGING
|
|
6/1/10
|
|
0.00
|
|
PA
|
|
2,437,924
|
|
8.76000%
|
|
20,159
|
|
0
|
|
|
108
|
|
MULTIFAMILY
|
|
7/11/10
|
|
0.00
|
|
PA
|
|
2,419,195
|
|
8.44000%
|
|
18,543
|
|
0
|
|
|
109
|
|
RETAIL
|
|
3/1/10
|
|
0.00
|
|
IN
|
|
2,390,563
|
|
8.87000%
|
|
19,087
|
|
0
|
|
|
110
|
|
RETAIL
|
|
12/1/09
|
|
0.00
|
|
NC
|
|
2,384,090
|
|
8.19000%
|
|
17,929
|
|
0
|
|
|
111
|
|
RETAIL
|
|
11/1/09
|
|
0.00
|
|
CA
|
|
2,383,001
|
|
8.32000%
|
|
18,149
|
|
0
|
|
|
112
|
|
MULTIFAMILY
|
|
3/1/10
|
|
0.00
|
|
AZ
|
|
2,369,298
|
|
8.42000%
|
|
18,165
|
|
0
|
|
B
|
|
|
113
|
|
INDUSTRIAL
|
|
5/1/10
|
|
0.00
|
|
CA
|
|
2,342,325
|
|
8.60000%
|
|
18,236
|
|
0
|
|
|
114
|
|
MULTIFAMILY
|
|
12/1/09
|
|
0.00
|
|
TX
|
|
2,298,748
|
|
8.19000%
|
|
18,238
|
|
0
|
|
|
115
|
|
MULTIFAMILY
|
|
5/1/10
|
|
0.00
|
|
OK
|
|
2,301,472
|
|
8.18000%
|
|
17,241
|
|
0
|
|
|
116
|
|
MULTIFAMILY
|
|
5/1/10
|
|
0.00
|
|
OK
|
|
2,291,509
|
|
8.18000%
|
|
17,166
|
|
0
|
|
|
117
|
|
MOBILE HOME PARK
|
|
7/1/10
|
|
0.00
|
|
FL
|
|
2,273,986
|
|
8.11000%
|
|
16,905
|
|
0
|
|
B
|
|
|
118
|
|
MULTIFAMILY
|
|
3/11/10
|
|
0.00
|
|
MA
|
|
2,153,077
|
|
9.50000%
|
|
18,162
|
|
0
|
|
|
119
|
|
RETAIL
|
|
9/1/09
|
|
0.00
|
|
TX
|
|
2,107,872
|
|
8.39000%
|
|
16,174
|
|
0
|
|
|
120
|
|
MIXED USE
|
|
2/1/20
|
|
0.00
|
|
GA
|
|
2,037,769
|
|
8.43000%
|
|
16,932
|
|
0
|
|
|
121
|
|
MULTIFAMILY
|
|
5/11/10
|
|
0.00
|
|
TX
|
|
1,993,270
|
|
8.50000%
|
|
15,378
|
|
0
|
|
|
122
|
|
MIXED USE
|
|
2/1/19
|
|
0.00
|
|
IN
|
|
1,983,651
|
|
8.74000%
|
|
17,242
|
|
0
|
|
|
123
|
|
MOBILE HOME PARK
|
|
3/1/10
|
|
0.00
|
|
NJ
|
|
1,972,888
|
|
8.50000%
|
|
17,356
|
|
0
|
|
B
|
|
|
124
|
|
MULTIFAMILY
|
|
12/1/09
|
|
0.00
|
|
NC
|
|
1,913,214
|
|
8.48000%
|
|
14,774
|
|
0
|
|
|
125
|
|
MULTIFAMILY
|
|
7/1/10
|
|
0.00
|
|
FL
|
|
1,895,601
|
|
8.55000%
|
|
14,677
|
|
0
|
|
|
126
|
|
RETAIL
|
|
7/11/10
|
|
0.00
|
|
NY
|
|
1,893,706
|
|
8.62500%
|
|
14,762
|
|
0
|
|
|
127
|
|
INDUSTRIAL
|
|
5/1/10
|
|
0.00
|
|
OK
|
|
1,892,764
|
|
8.07000%
|
|
14,034
|
|
0
|
|
|
128
|
|
MULTIFAMILY
|
|
4/1/10
|
|
0.00
|
|
AZ
|
|
1,892,028
|
|
8.33000%
|
|
14,381
|
|
0
|
|
|
129
|
|
OFFICE
|
|
1/1/05
|
|
0.00
|
|
CT
|
|
1,889,568
|
|
8.63000%
|
|
14,785
|
|
0
|
|
|
130
|
|
LODGING
|
|
4/1/10
|
|
0.00
|
|
PA
|
|
1,800,000
|
|
8.94000%
|
|
13,410
|
|
0
|
|
|
131
|
|
MULTIFAMILY
|
|
12/1/09
|
|
0.00
|
|
NC
|
|
1,788,979
|
|
8.48000%
|
|
13,815
|
|
0
|
|
|
132
|
|
MULTIFAMILY
|
|
7/1/04
|
|
0.00
|
|
FL
|
|
1,782,981
|
|
8.18000%
|
|
13,434
|
|
0
|
|
|
133
|
|
INDUSTRIAL
|
|
5/1/10
|
|
0.00
|
|
TX
|
|
1,743,703
|
|
8.27000%
|
|
13,172
|
|
0
|
|
|
134
|
|
LODGING
|
|
3/1/10
|
|
0.00
|
|
NC
|
|
1,739,024
|
|
9.49000%
|
|
15,278
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
135
|
|
RETAIL
|
|
4/1/10
|
|
0.00
|
|
AZ
|
|
1,693,004
|
|
8.40000%
|
|
12,951
|
|
0
|
|
|
136
|
|
OFFICE
|
|
7/6/10
|
|
0.00
|
|
OH
|
|
1,681,134
|
|
8.58000%
|
|
13,052
|
|
0
|
|
|
137
|
|
RETAIL
|
|
2/11/10
|
|
0.00
|
|
TX
|
|
1,593,034
|
|
9.22000%
|
|
13,128
|
|
0
|
|
|
138
|
|
OFFICE
|
|
5/11/10
|
|
0.00
|
|
CT
|
|
1,570,456
|
|
9.00000%
|
|
12,673
|
|
0
|
|
B
|
|
|
139
|
|
OFFICE
|
|
3/1/10
|
|
0.00
|
|
NY
|
|
1,568,788
|
|
8.86000%
|
|
12,514
|
|
0
|
|
|
140
|
|
OFFICE
|
|
10/1/09
|
|
0.00
|
|
GA
|
|
1,543,753
|
|
8.43000%
|
|
11,880
|
|
0
|
|
|
141
|
|
MOBILE HOME PARK
|
|
4/1/10
|
|
0.00
|
|
FL
|
|
1,537,838
|
|
8.51000%
|
|
11,883
|
|
0
|
|
B
|
|
|
142
|
|
RETAIL
|
|
3/11/10
|
|
0.00
|
|
FL
|
|
1,533,508
|
|
8.64000%
|
|
11,994
|
|
0
|
|
|
143
|
|
INDUSTRIAL
|
|
7/1/10
|
|
0.00
|
|
MA
|
|
1,521,393
|
|
8.48000%
|
|
11,704
|
|
0
|
|
|
144
|
|
MULTIFAMILY
|
|
5/1/10
|
|
0.00
|
|
OK
|
|
1,514,388
|
|
8.18000%
|
|
11,345
|
|
0
|
|
|
145
|
|
MIXED USE
|
|
4/11/15
|
|
0.00
|
|
NY
|
|
1,495,220
|
|
9.27000%
|
|
12,362
|
|
0
|
|
|
146
|
|
OFFICE
|
|
10/1/07
|
|
0.00
|
|
FL
|
|
1,382,315
|
|
8.44000%
|
|
11,217
|
|
0
|
|
|
147
|
|
MIXED USE
|
|
5/1/19
|
|
0.00
|
|
NY
|
|
1,347,195
|
|
8.11000%
|
|
10,469
|
|
0
|
|
|
148
|
|
SELF STORAGE
|
|
5/1/10
|
|
0.00
|
|
FL
|
|
1,292,217
|
|
8.48000%
|
|
10,450
|
|
0
|
|
|
149
|
|
MIXED USE
|
|
6/1/19
|
|
0.00
|
|
MI
|
|
1,272,565
|
|
8.32000%
|
|
11,250
|
|
0
|
|
|
150
|
|
RETAIL
|
|
3/1/10
|
|
0.00
|
|
AZ
|
|
1,216,334
|
|
8.94000%
|
|
10,230
|
|
0
|
|
|
151
|
|
RETAIL
|
|
12/1/09
|
|
0.00
|
|
MI
|
|
1,193,096
|
|
8.70000%
|
|
9,398
|
|
0
|
|
|
152
|
|
MULTIFAMILY
|
|
12/1/06
|
|
0.00
|
|
CA
|
|
1,166,850
|
|
8.02000%
|
|
8,638
|
|
0
|
|
|
153
|
|
OFFICE
|
|
5/11/10
|
|
0.00
|
|
PA
|
|
1,116,276
|
|
8.54000%
|
|
8,644
|
|
0
|
|
|
154
|
|
MULTIFAMILY
|
|
4/1/10
|
|
0.00
|
|
NJ
|
|
1,045,534
|
|
8.28000%
|
|
7,910
|
|
0
|
|
|
155
|
|
INDUSTRIAL
|
|
10/1/09
|
|
0.00
|
|
NY
|
|
1,036,657
|
|
8.41000%
|
|
8,391
|
|
0
|
|
|
156
|
|
RETAIL
|
|
3/11/10
|
|
0.00
|
|
FL
|
|
1,035,616
|
|
8.64000%
|
|
8,100
|
|
0
|
|
|
157
|
|
MOBILE HOME PARK
|
|
6/1/10
|
|
0.00
|
|
AZ
|
|
994,907
|
|
8.60000%
|
|
8,120
|
|
0
|
|
|
158
|
|
RETAIL
|
|
6/11/10
|
|
0.00
|
|
AZ
|
|
940,479
|
|
8.87500%
|
|
7,503
|
|
0
|
|
|
159
|
|
MULTIFAMILY
|
|
5/1/10
|
|
0.00
|
|
OK
|
|
916,603
|
|
8.18000%
|
|
6,866
|
|
0
|
|
|
160
|
|
MULTIFAMILY
|
|
2/1/10
|
|
0.00
|
|
GA
|
|
894,690
|
|
8.69000%
|
|
7,036
|
|
0
|
|
|
161
|
|
MULTIFAMILY
|
|
3/11/10
|
|
0.00
|
|
CT
|
|
817,483
|
|
9.62500%
|
|
6,970
|
|
0
|
|
B
|
|
|
162
|
|
MOBILE HOME PARK
|
|
5/11/10
|
|
0.00
|
|
VV
|
|
791,799
|
|
8.62500%
|
|
7,006
|
|
0
|
|
B
|
|
|
163
|
|
MULTIFAMILY
|
|
7/11/10
|
|
0.00
|
|
TX
|
|
768,325
|
|
8.75000%
|
|
6,058
|
|
0
|
|
|
164
|
|
OFFICE
|
|
5/11/10
|
|
0.00
|
|
PA
|
|
697,673
|
|
8.54000%
|
|
5,402
|
|
0
|
|
|
165
|
|
MULTIFAMILY
|
|
5/11/10
|
|
0.00
|
|
NJ
|
|
510,463
|
|
8.87500%
|
|
4,074
|
|
0
|
|
|
166
|
|
MULTIFAMILY
|
|
6/11/10
|
|
0.00
|
|
TX
|
|
498,614
|
|
8.75000%
|
|
3,934
|
|
0
|
|
B
|
|
|
167
|
|
MULTIFAMILY
|
|
10/11/09
|
|
0.00
|
|
TX
|
|
496,667
|
|
8.75000%
|
|
3,934
|
|
0
|
|
B
|
|
|
997,350,392
|
|
7,651,294
|
|
0
|
|
|
|
|
|
|
* NOI AND DSCR, IF AVAILABLE AND REPORTABLE UNDER THE TERMS OF THE TRUST AGREEMENT, ARE BASED ON INFORMATION OBTAINED FROM THE RELATED BORROWER, AND NO OTHER PARTY TO THE AGREEMENT SHALL BE HELD LIABLE FOR THE
|
|
ACCURACY OR METHODOLOGY USED TO DETERMINE SUCH FIGURES.
|
|
|
|
|
(1) LEGEND:
|
|
A. P&I ADV - IN GRACE PERIOD
|
|
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
|
|
|
12/13/2000 - 10:24 (E147-E165, D888) 2000 LASALLE BANK N.A.
|
|
PAGE 17 OF 28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
LB-UBS COMMERCIAL MORTGAGE TRUST
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
|
|
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
RECORD DATE:
|
|
11/30/2000
|
|
|
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.
|
|
|
|
|
|
|
|
12/13/2000 - 10:24 (E147-E165, D888) 2000 LASALLE BANK N.A.
|
|
PAGE 24 OF 28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
LB-UBS COMMERCIAL MORTGAGE TRUST
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
|
|
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
RECORD DATE:
|
|
11/30/2000
|
|
|
SERIES 2000-C4
|
|
|
ABN AMRO ACCT: 67-8604-60-4
|
|
|
SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS
|
|
|
|
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
RESOLUTION
|
|
STRATEGY
|
|
|
|
|
|
COMMENTS
|
|
|
|
|
|
|
|
|
|
|
12/13/2000 - 10:24 (E147-E165, D888) 2000 LASALLE BANK N.A.
|
|
PAGE 25 OF 28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
LB-UBS COMMERCIAL MORTGAGE TRUST
|
|
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/13/2000 - 10:24 (E147-E165, D888) 2000 LASALLE BANK N.A.
|
|
PAGE 26 OF 28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
LB-UBS COMMERCIAL MORTGAGE TRUST
|
|
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
STRUCTURED ASSET SECURITIES CORPORATION, AS DEPOSITOR
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
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..
|
|
|
12/13/2000 - 10:24 (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
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
ORIX REAL ESTATE CAPITAL MARKETS, LLC,
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
|
AS MASTER SERVICER AND SPECIAL SERVICER
|
|
|
NEXT PAYMENT:
|
|
01/18/2001
|
|
|
SERIES 2000-C4
|
RECORD DATE:
|
|
11/30/2000
|
|
|
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
|
|
|
12/13/2000 - 10:24 (E147-E165, D888) 2000 LASALLE BANK N.A.
|
