|
|
|
|
|
|
|
|
|
|
Previous: COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2000-C2, 8-K, 2000-12-26 |
Next: COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2000-C2, 8-K, EX-20, 2000-12-26 |
ABN AMRO
LaSalle Bank N.A.
135 S. LaSalle Street Suite 1625
Chicago, IL 60603-4159
PNC Mortgage
Acceptance Corp.
Midland Loan Services, Inc., as Master
Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Statement Date: | 12/12/2000 |
| Payment Date: | 12/12/2000 |
| Prior Payment: | 11/13/2000 |
| Next Payment: | 01/12/2000 |
| Record Date: | 11/30/2000 |
Administrator:
Kori Sumser (312) 904-0390
[email protected]
Analyst:
Thomas Helms (714) 282-3980 (203)
[email protected]
| Closing Date: | 10/23/2000 |
| First Payment Date: | 11/13/2000 |
| Assumed Final Payment: | 10/12/2033 |
Issue Id: PNCM00C2
Monthly Data File Name: PNCM00C2_200011_3.EXE
Reporting Package Table of Contents
| Statements to Certificateholders | Pages 2-4 |
| Cash Reconciliation Summary | Page 5 |
| Bond Interest Reconciliation | Page 6 |
| Asset-Backed Facts ~ 15 Month Loan Status Summary | Page 7 |
| Asset-Backed Facts ~ 15 Month Payoff/Loss Summary | Page 8 |
| Delinquent Loan Detail | Pages 9-10 |
| Historical Collateral Prepayment | Pages 11 |
| Mortgage Loan Characteristics | Pages 12-14 |
| Loan Level Detail | Pages 15-22 |
| Specially Serviced (Part I) ~ Loan Detail | Page 23 |
| Specially Serviced Loan Detail (Part II) ~ Servicer Comments | Page 24 |
| Modified Loan Detail | Page 25 |
| Realized Loss Detail | Page 26 |
| Appraisal Reduction Detail | Page 27 |
| Parties to The Transaction |
| Depositor: | PNC Mortgage Acceptance Corp. |
| Underwriter: | Morgan Stanley & Co. Incorporated/PNC Capital Markets, Inc./CIBC World Markets Corp./Deutsche Bank Securities Inc. |
| Master Servicer: | Midland Loan Services, Inc. |
| Special Servicer: | Midland Loan Services, Inc. |
| 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: www.midlandls.com
LaSalle Bulletin Board: (714)
282-3990
LaSalle ASAP Fax Back System: (714)
282-5518
LaSalle Factor Line: (800) 246-5761
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 1 of 27
| ABN AMRO | ||||||||||
| PNC Mortgage Acceptance Corp. | ||||||||||
| LaSalle Bank | N.A. | |||||||||
| Midland Loan Services, Inc., as Master Servicer | Statement Date: 12/12/2000 | |||||||||
| Midland Loan Services, Inc., as Special Servicer | Payment Date: | 12/12/2000 | ||||||||
| Prior Payment: | 11/13/2000 | |||||||||
| WAC: | 8.207693% | Commercial Mortgage Pass-Through Certificates | ||||||||
| Next Payment: | 01/12/2001 | |||||||||
| WAMM: | 113 | Series 2000-C2 | ||||||||
| Record Date: | 11/30/2000 | |||||||||
| REMIC III | ||||||||||
| ABN AMRO Acct: 67-8623-90-1 | ||||||||||
| Original | Opening | Principal | Principal | Negative | Closing | Interest | Interest | Pass-Through | ||
| Class | Face Value (1) | Balance | Payment | Adj. or Loss | Amortization | Balance | Payment (2) | Adjustment | Rate | |
| CUSIP | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Next Rate(3) | ||
| A-1 | 200,600,000.00 | 199,989,520.01 | 851,183.53 | 0.00 | 0.00 | 199,138,336.48 | 1,174,938.43 | 0.00 | 7.05000000% | |
| 69348HCL0 | 996.956729860 | 4.243188086 | 0.000000000 | 0.000000000 | 992.713541775 | 5.857120788 | 0.000000000 | Fixed | ||
| A-2 | 619,916,000.00 | 619,916,000.00 | 0.00 | 0.00 | 0.00 | 619,916,000.00 | 3,771,155.67 | 0.00 | 7.30000000% | |
| 69348HCM8 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.083333339 | 0.000000000 | Fixed | ||
| X | 1,076,087,272.00 | N | 1,075,476,792.01 | 0.00 | 0.00 | 0.00 | 1,074,625,608.48 | 819,065.57 | 0.00 | 0.91390041% |
| 69348HCR7 | 999.432685428 | 0.000000000 | 0.000000000 | 0.000000000 | 998.641686824 | 0.761151620 | 0.000000000 | 0.913944765% | ||
| B | 43,044,000.00 | 43,044,000.00 | 0.00 | 0.00 | 0.00 | 43,044,000.00 | 269,025.00 | 0.00 | 7.50000000% | |
| 69348HCN6 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.250000000 | 0.000000000 | 7.500000000% | ||
| C | 48,423,000.00 | 48,423,000.00 | 0.00 | 0.00 | 0.00 | 48,423,000.00 | 308,293.10 | 0.00 | 7.64000000% | |
| 69348HCP1 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.366666667 | 0.000000000 | 7.640000000% | ||
| D | 13,452,000.00 | 13,452,000.00 | 0.00 | 0.00 | 0.00 | 13,452,000.00 | 86,765.40 | 0.00 | 7.74000000% | |
| 69348HCQ9 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.450000000 | 0.000000000 | 7.740000000% | ||
| E | 13,451,000.00 | 13,451,000.00 | 0.00 | 0.00 | 0.00 | 13,451,000.00 | 87,924.89 | 0.00 | 7.84401656% | |
| 69348HCS5 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.536680544 | 0.000000000 | 7.844195811% | ||
| F | 18,831,000.00 | 18,831,000.00 | 0.00 | 0.00 | 0.00 | 18,831,000.00 | 124,661.48 | 0.00 | 7.94401656% | |
| 69348HCT3 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.620013807 | 0.000000000 | 7.944195811% | ||
| G | 16,141,000.00 | 16,141,000.00 | 0.00 | 0.00 | 0.00 | 16,141,000.00 | 109,274.79 | 0.00 | 8.12401656% | |
| 69348HCU0 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 6.770013630 | 0.000000000 | 8.124195811% | ||
| H | 18,832,000.00 | 18,832,000.00 | 0.00 | 0.00 | 0.00 | 18,832,000.00 | 97,612.53 | 0.00 | 6.22000000% | |
| 69348HCV8 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.183333156 | 0.000000000 | 6.220000000% | ||
| J | 29,592,000.00 | 29,592,000.00 | 0.00 | 0.00 | 0.00 | 29,592,000.00 | 153,385.20 | 0.00 | 6.22000000% | |
| 69348HCW6 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.183333333 | 0.000000000 | 6.220000000% | ||
| K | 8,071,000.00 | 8,071,000.00 | 0.00 | 0.00 | 0.00 | 8,071,000.00 | 41,834.68 | 0.00 | 6.22000000% | |
| 69348HCX4 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.183332920 | 0.000000000 | 6.220000000% | ||
| L | 8,071,000.00 | 8,071,000.00 | 0.00 | 0.00 | 0.00 | 8,071,000.00 | 41,834.68 | 0.00 | 6.22000000% | |
| 69348HCY2 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.183332920 | 0.000000000 | 6.220000000% | ||
| M | 10,761,000.00 | 10,761,000.00 | 0.00 | 0.00 | 0.00 | 10,761,000.00 | 55,777.85 | 0.00 | 6.22000000% | |
| 69348HCZ9 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.183333333 | 0.000000000 | 6.220000000% | ||
| N | 5,380,000.00 | 5,380,000.00 | 0.00 | 0.00 | 0.00 | 5,380,000.00 | 27,886.33 | 0.00 | 6.22000000% | |
| 69348HDA3 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.183332714 | 0.000000000 | 6.220000000% | ||
| O | 21,522,272.00 | 21,522,272.00 | 0.00 | 0.00 | 0.00 | 21,522,272.00 | 111,557.11 | 0.00 | 6.22000000% | |
| 69348HDB1 | 1000.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 1000.000000000 | 5.183333340 | 0.000000000 | 6.220000000% | ||
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
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 2 of 27
PNC Mortgage Acceptance Corp. |
|||||||||
Midland Loan Services, Inc., as Master Servicer |
Statement Date: | 12/12/2000 | |||||||
Midland Loan Services, Inc., as Special Servicer |
Payment Date: | 12/12/2000 | |||||||
Commercial Mortgage Pass-Through Certificates |
Prior Payment: | 11/13/2000 | |||||||
| Next Payment: | 01/12/2001 | ||||||||
| Series 2000-C2 | Record Date: | 11/30/2000 | |||||||
| REMIC I | |||||||||
| ABN AMRO Acct: 67-8623-90-1 | |||||||||
| Original | Opening | Principal | Principal | Negative | Closing | Interest | Interest | Pass-Through | |
| Class | Face Value (1) | Balance | Payment | Adj. or Loss | Amortization | Balance | Payment (2) | Adjustment | Rate |
| CUSIP | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Next Rate(3) |
| RI | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | N/A |
9ABSE2353 |
0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | |
| RII | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | N/A |
| 9ABSE2361 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | |
| RIII | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | N/A |
| 9ABSE2536 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | 0.000000000 | |
| Total | 1,076,087,272.00 |
1,075,476,792.01 | 851,183.53 | 0.00 | 0.00 | 1,074,625,608.48 | 7,280,992.71 | 0.00 | |
| Total P&I Payment | 8,132,176.24 |
||||||||
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
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 3 of 27
| ABN AMRO | |||||||||
PNC Mortgage Acceptance Corp. |
|||||||||
| LaSalle Bank, N.A. | |||||||||
Midland Loan Services, Inc., as Master Servicer |
Statement Date: | 12/12/2000 | |||||||
Midland Loan Services, Inc., as Special Servicer |
Payment Date: | 12/12/2000 | |||||||
| WAC: | 8.207693% | Commercial Mortgage Pass-Through Certificates |
Prior Payment: | 11/13/2000 | |||||
| WAMM: | 113 | Series 2000-C2 |
Next Payment: | 01/12/200 | |||||
| Record Date: | 11/30/2000 | ||||||||
| Grantor Trust | |||||||||
ABN AMRO Acct: 67-8623-90-1 |
|||||||||
| Original | Opening | Principal | Principal | Negative | Closing | Interest | Interest | Pass-Through | |
| Class | Face Value (1) | Balance | Payment | Adj. or Loss | Amortization | Balance | Payment (2) | Adjustment | Rate |
| CUSIP | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Per $ 1000 | Next Rate(3) | |
| V | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
0.00 | 0.00 | 0.00 | N/A |
| 69348HDC9 | 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
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 4 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
Cash Reconciliation Summary
| Interest Summary | Servicing Fee Summary | Principal Summary | ||||||
| Current Scheduled Interest | 4,730,721.09 | Current Servicing Fees | 46,866.95 | Scheduled: |
||||
| Less Deferred Interest | 0.00 | Plus Fees Advanced for PPIS | 0.00 |
Current Scheduled Principal |
586,743,.93 | |||
| Plus Advance Interest | 2,598,931.05 | Less Reduction for PPIS | 0.00 |
Advanced Scheduled Principal |
264,439.60 | |||
| Plus Unscheduled Interest | 0.00 | Plus Unscheduled Servicing Fees | 0.00 |
Scheduled Principal Distribution |
851,183.53 | |||
| PPIS Reducing Scheduled | 0.00 | Total Servicing Fees Paid |
46,866.95 | Unscheduled: |
||||
| Less Total Fees Paid To Servicer | (46,866.95) | 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 | |||
| Reduced by Shortfalls in Fees | 0.00 |
|||||||
| Interest Due Trust | 7,282,785.18 | Reduced by Other Amounts | 0.00 |
Unscheduled Principal Distribution |
0.00 | |||
| Less Trustee Fee | (1,792.46) | Remittance Principal |
851,183.53 | |||||
| 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 |
8,133,968.71 | |||
| Remittance Interest | 7,280,992.72 | PPIS Allocated to Certificates |
0.00 |
|||||
| Pool Balance Summary | ||||||||
| Balance/Amount Count | ||||||||
| Beginning Pool | 1,075,476,792.01 |
185 | ||||||
| Scheduled Principal Distribution | 851,183.53 |
|||||||
| Unscheduled Principal | 0.00 |
0 |
||||||
| Deferred Interest | 0.00 |
|||||||
| Liquidations | 0.00 | 0 | ||||||
| Repurchases | 0.00 | 0 | ||||||
| Ending Pool | 1,074,625,608.48 | 185 | ||||||
Advances |
||||||||||||
| Prior Outstanding | Current Period |
Recovered | Ending Outstanding | |||||||||
| Principal | Interest |
Principal | Interest | Principal |
Interest |
Principal |
Interest |
|||||
Made by: Servicer |
101,529.74 |
1,027,555.40 |
264,439.60 |
2,598,931.05 |
101,529.74 | 1,027,555.40 | 264,439.60 | 2,598,931.05 | ||||
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 5 of 27
| ABN AMRO | |||||||||||||||||
| LaSalle Bank N.A. | PNC Mortgage Acceptance Corp. | ||||||||||||||||
| Midland Loan Services, Inc., as Master Servicer | Statement Date: 12/12/2000 | ||||||||||||||||
| Midland Loan Services, Inc., as Special Servicer | Payment Date: 12/12/2000 | ||||||||||||||||
| Commercial Mortgage Pass-Through Certificates | Prior Payment: 11/13/2000 | ||||||||||||||||
| Series 2000-C2 | Next Payment: 01/12/2001 | ||||||||||||||||
| Record Date: 11/30/2000 | |||||||||||||||||
| ABN AMRO Acct: 67-8623-90-1 | |||||||||||||||||
| Bond Interest Reconciliation | |||||||||||||||||
Accrual |
Deductions |
Additions |
Credit Support | ||||||||||||||
| Class | Method | Days | Pass Thru Rate |
Accrued Certificate Interest |
Allocable PPIS |
Add. Trust Expense (1) |
Deferred
& Accretion Interest |
Interest Losses |
Prior
Int. Short falls Due |
Prepayment
Penalties |
Other Interest Proceeds (2) |
Distributable
Certificate Interest |
Interest Payment Amount | Remaining Outstanding Interest Shortfalls | Original | Current(3) | |
| A-1 | 30/360 | 30 | 7.050000000% | 1,174,938.43 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,174,938.43 | 1,174,938.43 | 0.00 | 23.75% | 23.78% | |
| A-2 | 30/360 | 30 | 7.300000000% | 3,771,155.67 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,771,155.67 | 3,771,155.67 | 0.00 | 23.75% | 23.78% | |
| X | 30/360 | 30 | 0.913900411% | 819,065.57 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 819,065.57 | 819,065.57 | 0.00 | NA | NA | |
| B | 30/360 | 30 | 7.500000000% | 269,025.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 269,025.00 | 269,025.00 | 0.00 | 19.75% | 19.78% | |
| C | 30/360 | 30 | 7.640000000% | 308,293.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 308,293.10 | 308,293.10 | 0.00 | 15.25% | 15.27% | |
| D | 30/360 | 30 | 7.740000000% | 86,765.40 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 86,765.40 | 86,765.40 | 0.00 | 14.00% | 14.02% | |
| E | 30/360 | 30 | 7.844016556% | 87,924.89 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 87,924.89 | 87,924.89 | 0.00 | 12.75% | 12.77% | |
| F | 30/360 | 30 | 7.944016556% | 124,661.48 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 124,661.48 | 124,661.48 | 0.00 | 11.00% | 11.02% | |
| G | 30/360 | 30 | 8.124016556% | 109,274.79 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 109,274.79 | 109,274.79 | 0.00 | 9.50% | 9.51% | |
| H | 30/360 | 30 | 6.220000000% | 97,612.53 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 97,612.53 | 97,612.53 | 0.00 | 7.75% | 7.76% | |
| J | 30/360 | 30 | 6.220000000% | 153,385.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 153,385.20 | 153,385.20 | 0.00 | 5.00% | 5.01% | |
| K | 30/360 | 30 | 6.220000000% | 41,834.68 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 41,834.68 | 41,834.68 | 0.00 | 4.25% | 4.26% | |
| L | 30/360 | 30 | 6.220000000% | 41,834.68 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 41,834.68 | 41,834.68 | 0.00 | 3.50% | 3.50% | |
| M | 30/360 | 30 | 6.220000000% | 55,777.85 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 55,777.85 | 55,777.85 | 0.00 | 2.50% | 2.50% | |
| N | 30/360 | 30 | 6.220000000% | 27,886.33 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 27,886.33 | 27,886.33 | 0.00 | 2.00% | 2.00% | |
| O | 30/360 | 30 | 6.220000000% | 111,557.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 111,557.11 | 111,557.11 | 0.00 | 0.00% | 0.00% | |
| 7,280,992.71 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7,280,992.71 | 7,280,992.71 | 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). |
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 6 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
Asset-Backed Facts ~ 15 Month Historical Loan Status Summary
Distribution Date |
Delinquency Aging Categories |
Special Event Categories (1) |
||||||||||||||
| Delinq 1 month | Delinq 2 months | Delinq 3+ months | Foreclosure | REO | Modifications | Specially Serviced | Bankruptcy | |||||||||
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
# |
Balance |
|
| 12/12/00 | 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% |
|
11/13/00 |
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
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 7 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary
Distribution Date |
Ending Pool (1) |
Payoffs (2) |
Penalties |
Appraisal Reduc (2) |
Liquidations (2) |
Realized Losses (2) |
Remaining Term |
Curr Weight Avg. |
||||||||||||||||
# |
Balance |
# |
Balance |
# |
Amount |
# |
Balance |
# |
Balance |
# |
Balance |
Life |
Amort. |
Coupon |
Remit |
|||||||||
| 12/12/00 | 185 | 1,075,476,792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114 | 334 | 8.48% | 8.39% | |||||||||
| 100.00% | 99.86% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |||||||||||||||
| 11/113/00 | 185 | 1,075,476,792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114 | 334 | 8.48% | 8.39% | |||||||||
| 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.
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 8 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Delinquent Loan Detail | |||||||||
| Disclosure Control # | Paid Thru Date |
Current P&I Advance |
Outstanding P&I Advances** |
Out. Property Protection Advances |
Advance Description (1) |
Special Servicer Transfer Date |
Foreclosure
Date |
Bankruptcy
Date |
REO Date |
| 1 | 11/1/00 | 470,918.51 | 470,918.51 | 0.00 | B | ||||
| 2 | 11/1/00 | 335,037.50 | 335,037.50 | 0.00 | B | ||||
| 9 | 11/1/00 | 182,605.13 | 182,605.13 | 0.00 | B | ||||
| 11 | 11/1/00 | 185,276.96 | 185,276.96 | 0.00 | B | ||||
| 12 | 11/1/00 | 181,913.78 | 181,913.78 | 0.00 | B | ||||
| 14 | 11/1/00 | 132,260.87 | 132,260.87 | 0.00 | B | ||||
| 21 | 11/1/00 | 105,236.53 | 105,236.53 | 0.00 | B | ||||
| 26 | 11/1/00 | 98,293.08 | 98,293.08 | 0.00 | B | ||||
| 30 | 11/1/00 | 80,141.14 | 80,141.14 | 0.00 | B | ||||
| 31 | 11/1/00 | 75,055.91 | 75,055.91 | 0.00 | B | ||||
| 32 | 11/1/00 | 71,997.01 | 71,997.01 | 0.00 | B | ||||
| 33 | 11/1/00 | 68,779.17 | 68,779.17 | 0.00 | B | ||||
| 38 | 11/1/00 | 64,791.79 | 64,791.79 | 0.00 | B | ||||
| 40 | 11/1/00 | 50,301.97 | 50,301.97 | 0.00 | B | ||||
| 41 | 11/1/00 | 53,363.51 | 53,363.51 | 0.00 | B | ||||
| 44 | 11/1/00 | 58,489.83 | 58,489.83 | 0.00 | B | ||||
| 52 | 11/1/00 | 44,902.06 | 44,902.06 | 0.00 | B | ||||
| 53 | 11/1/00 | 44,353.32 | 44,353.32 | 0.00 | B | ||||
| 57 | 11/1/00 | 40,110.00 | 40,110.00 | 0.00 | B | ||||
| 59 | 11/1/00 | 31,884.63 | 31,884.63 | 0.00 | B | ||||
| 60 | 11/1/00 | 35,272.68 | 35,272.68 | 0.00 | B | ||||
| 64 | 11/1/00 | 30,271.64 | 30,271.64 | 0.00 | B | ||||
| 66 | 11/1/00 | 30,691.79 | 30,691.79 | 0.00 | B | ||||
| 67 | 11/1/00 | 24,286.69 | 24,286.69 | 0.00 | B | ||||
| 70 | 11/1/00 | 28,318.08 | 28,318.08 | 0.00 | B | ||||
| 79 | 11/1/00 | 19,627.36 | 19,627.36 | 0.00 | B | ||||
| 85 | 11/1/00 | 23,885.20 | 23,885.20 | 0.00 | B | ||||
| 97 | 11/1/00 | 16,921.09 | 16,921.09 | 0.00 | B | ||||
| 98 | 11/1/00 | 18,811.88 | 18,811.88 | 0.00 | B | ||||
| A. | P&I Advance - Loan in Grace Period |
| B. | P&I Advance - Late Payment but < 1 month delinq. |
| 1. | P&I Advance - Loan delinq. 1 month |
| 2. | P&I Advance - Loan delinq. 2 months |
| 3. | P&I Advance - Loan delinquent 3 + months |
| 4. | Matured Balloon/Assumed Sched. Payment |
| 7. | P &I Advance (Foreclosure) |
| 9. | P&I Advance (REO) |
** Outstanding P&I Advances include the current period P&I Advance
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 9 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Delinquent Loan Detail | |||||||||
| Disclosure Control # | Paid Thru Date |
Current P&I Advance |
Outstanding P&I Advances** |
Out. Property
Protection Advances |
Advance Description (1) |
Special Servicer Transfer Date |
Foreclosure Date |
Bankruptcy Date |
REO Date |
| 101 | 11/1/00 | 16,810.65 | 16,810.65 | 0.00 | B | ||||
| 103 | 11/1/00 | 20,215.53 | 20,215.53 | 0.00 | B | ||||
| 104 | 11/1/00 | 17,443.17 | 17,443.17 | 0.00 | B | ||||
| 106 | 11/1/00 | 17,477.30 | 17,477.30 | 0.00 | B | ||||
| 115 | 11/1/00 | 20,346.55 | 20,346.55 | 0.00 | B | ||||
| 118 | 11/1/00 | 17,204.11 | 17,204.11 | 0.00 | B | ||||
| 119 | 11/1/00 | 16,208.26 | 16,208.26 | 0.00 | B | ||||
| 122 | 11/1/00 | 16,383.04 | 16,383.04 | 0.00 | B | ||||
| 124 | 11/1/00 | 17,318.28 | 17,318.28 | 0.00 | B | ||||
| 129 | 11/1/00 | 15,995.74 | 15,995.74 | 0.00 | B | ||||
| 130 | 11/1/00 | 12,689.35 | 12,689.35 | 0.00 | B | ||||
| 151 | 11/1/00 | 11,607.34 | 11,607.34 | 0.00 | B | ||||
| 166 | 11/1/00 | 10,612.53 | 10,612.53 | 0.00 | B | ||||
| 167 | 11/1/00 | 9,506.20 | 9,506.20 | 0.00 | B | ||||
| 171 | 11/1/00 | 7,855.31 | 7,855.31 | 0.00 | B | ||||
| 172 | 11/1/00 | 8,389.21 | 8,389.21 | 0.00 | B | ||||
| 175 | 11/1/00 | 10,364.43 | 10,364.43 | 0.00 | B | ||||
| 182 | 11/1/00 | 7,685.02 | 7,685.02 | 0.00 | B | ||||
| 190 | 11/1/00 | 5,459.53 | 5,459.53 | 0.00 | B | ||||
| Total | 2,863,370.65 | 2,863,370.65 | |||||||
| A. | P&I Advance - Loan in Grace Period |
| B. | P&I Advance - Late Payment but < 1 month delinq. |
| 1. | P&I Advance - Loan delinq. 1 month |
| 2. | P&I Advance - Loan delinq. 2 months |
| 3. | P&I Advance - Loan delinquent 3 + months |
| 4. | Matured Balloon/Assumed Sched. Payment |
| 7. | P &I Advance (Foreclosure) |
| 9. | P&I Advance (REO) |
** Outstanding P&I Advances include the current period P&I Advance
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 10 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
Historical Collateral Level Prepayment Report
Disclosure Control # |
Payoff Period |
Initial Balance |
Type |
Payoff Amount |
Penalty Amount |
Prepayment Date |
Maturity Date |
Property Type |
State |
|||
| Cumulative |
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 10 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Mortgage Loan Characteristics | |||||||||||||||||||
| Distribution of Principal Balances | Distribution of Mortgage Interest Rates | ||||||||||||||||||
| Weighted Average | Weighted Average | ||||||||||||||||||
| Current Scheduled Balance | # of Loans | Scheduled Balance | % of Balance | Term | Coupon | PFY DSCR | Current Mortgage Interest Rate | # of Loans | Scheduled Balance | % of Balance | Term | Coupon | PFY DSCR | ||||||
| 0 | to | 1,000,000 | 5 | 4,196,638 | 0.39% | 127 | 7.39% | 0.00 | 5.500% | to | 6.000% | 3 | 6,499,824 | 0.60% | 95 | 5.97% | 0.00 | ||
| 1,000,000 | to | 2,000,000 | 55 | 84,275,586 | 7.84% | 105 | 7.59% | 0.00 | 6.001% | to | 6.500% | 22 | 47,475,638 | 4.42% | 103 | 6.34% | 0.00 | ||
| 2,000,000 | to | 3,000,000 | 45 | 108,816,832 | 10.13% | 107 | 7.84% | 0.00 | 6.501% | to | 7.000% | 26 | 75,090,856 | 6.99% | 96 | 6.77% | 0.00 | ||
| 3,000,000 | to | 4,000,000 | 22 | 73,566,127 | 6.85% | 122 | 8.06% | 0.00 | 7.001% | to | 7.500% | 13 | 56,903,003 | 5.30% | 104 | 7.35% | 0.00 | ||
| 4,000,000 | to | 5,000,000 | 8 | 35,526,037 | 3.31% | 110 | 7.50% | 0.00 | 7.501% | to | 8.000% | 6 | 44,002,767 | 4.09% | 113 | 7.82% | 0.00 | ||
| 5,000,000 | to | 6,000,000 | 7 | 39,828,054 | 3.71% | 125 | 8.08% | 0.00 | 8.001% | to | 8.500% | 60 | 472,410,183 | 43.96% | 120 | 8.33% | 0.00 | ||
| 6,000,000 | to | 7,000,000 | 4 | 25,229,887 | 2.35% | 114 | 8.35% | 0.00 | 8.501% | to | 9.000% | 45 | 319,536,597 | 29.73% | 115 | 8.73% | 0.00 | ||
| 7,000,000 | to | 8,000,000 | 6 | 45,303,239 | 4.22% | 119 | 7.94% | 0.00 | 9.001% | to | 9.500% | 7 | 47,151,999 | 4.39% | 86 | 9.18% | 0.00 | ||
| 8,000,000 | to | 9,000,000 | 7 | 59,858,690 | 5.57% | 115 | 8.46% | 0.00 | 9.501% | & | Above | 3 | 5,554,742 | 0.52% | 111 | 9.61% | 0.00 | ||
| 9,000,000 | to | 10,000,000 | 3 | 28,646,320 | 2.67% | 117 | 8.58% | 0.00 | |||||||||||
| 10,000,000 | to | 15,000,000 | 8 | 105,275,347 | 9.80% | 117 | 8.24% | 0.00 | |||||||||||
| 15,000,000 | to | 20,000,000 | 2 | 33,703,200 | 3.14% | 118 | 8.10% | 0.00 | |||||||||||
| 20,000,000 | to | 25,000,000 | 3 | 68,553,367 | 6.38% | 113 | 8.51% | 0.00 | |||||||||||
| 25,000,000 | & | Above | 10 | 361,846,285 | 33.67% | 112 | 8.48% | 0.00 | |||||||||||
| 185 | 1,074,625,608 | 100.00% | |||||||||||||||||
| 185 | 1,074,625,608 | 100.00% | Minimum Mortgage Interest Rate | 5.930% | |||||||||||||||
| Maximum Mortgage Interest Rate | 9.660% | ||||||||||||||||||
| Average Schedule Balance | 5,808,787 | Distribution of Remaining Term (Balloon) | |||||||||||||||||
| Maximum Schedule Balance | 59,891,584 | Weighted Average |
|||||||||||||||||
| Minimum Schedule Balance | 695,642 | ||||||||||||||||||
| Balloon Mortgage Loans | # of Loans | Scheduled Balance | % of Balance | 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 | 2 | 9,398,240 | 0.87% | 58 | 8.72% | 0.00 | |||||||||||
| Distribution of Remaining Term (Fully | Amortizing) | 61 | to | 120 | 169 | 996,513,377 | 92.73% | 110 | 8.21% | 0.00 | |||||||||
| 121 | to | 180 | 10 | 52,790,041 | 4.91% | 171 | 8.02% | 0.00 | |||||||||||
| Weighted Average | 181 | to | 240 | 3 | 7,449,846 | 0.69% | 228 | 8.40% | 0.00 | ||||||||||
| 241 | & | Above | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |||||||||||
| Fully Amortizing Mortgage Loans | of Loans | Scheduled Balance | % of Balance | Term | Coupon | PFY DSCR | |||||||||||||
| 184 | 1,066,151,503 | 99.21% | |||||||||||||||||
| 0 | to | 60 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |||||||||||
| 61 | to | 120 | 1 | 8,474,105 | 0.79% | 114 | 8.42% | 0.00 | Minimum Remaining Term | 50 | |||||||||
| 121 | to | 180 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Maximum Remaining Term | 237 | |||||||||
| 181 | to | 240 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |||||||||||
| 241 | & | Above | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |||||||||||
| 1 | 8,474,105 | 0.79% | |||||||||||||||||
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 12 of 27
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Mortgage Loan Characteristics | ||||||||||||||||
Distribution of DSCR (PFY) |
Geographic Distribution | |||||||||||||||
| Debt Service Coverage Ratio | # of Loans | Scheduled Balance | % of Balance | WAMM | WAC | PFY DSCR | State | # of Loans | Scheduled Balance | % of Balance | WAMM | WAC | PFY DSCR | |||
| Less than zero | 0 |
0 | 0.00% | 0 | 0.00% | 0.00 |
New York | 18 | 270,244,449 | 25.15% | 117 | 8.40% | 0.00 | |||
| 0.001 | 0.750 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | California | 28 | 176,736,921 | 16.45% | 114 | 8.28% | 0.00 | ||
| 0.751 | 0.875 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Maryland | 4 | 54,905,041 | 5.11% | 115 | 8.45% | 0.00 | ||
| 0.876 | 1.000 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Arizona | 9 | 53,759,354 | 5.00% | 110 | 8.30% | 0.00 | ||
| 1.001 | 1.125 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Texas | 14 | 53,097,519 | 4.94% | 121 | 8.10% | 0.00 | ||
| 1.126 | 1.250 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Michigan | 6 | 49,828,791 | 4.64% | 122 | 8.50% | 0.00 | ||
| 1.251 | 1.375 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Virginia | 12 | 44,993,257 | 4.19% | 113 | 8.30% | 0.00 | ||
| 1.376 | 1.500 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Connecticut | 4 | 36,948,350 | 3.44% | 77 | 9.05% | 0.00 | ||
| 1.501 | 1.625 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Pennsylvania | 9 | 35,278,994 | 3.28% | 119 | 7.92% | 0.00 | ||
| 1.626 | 1.750 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Tennessee | 5 | 31,348,661 | 2.92% | 115 | 8.28% | 0.00 | ||
| 1.751 | 1.875 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | District of Columbia | 2 | 30,597,949 | 2.85% | 111 | 8.37% | 0.00 | ||
| 1.876 | 2.000 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Florida | 10 | 30,370,005 | 2.83% | 112 | 8.32% | 0.00 | ||
| 2.001 | 2.125 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | New Jersey | 8 | 27,188,806 | 2.53% | 99 | 7.24% | 0.00 | ||
| 2.126 | 2.250 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Ohio | 7 | 23,093,080 | 2.15% | 135 | 8.11% | 0.00 | ||
| 2.251 | & Above | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Mississippi | 1 | 18,328,925 | 1.71% | 118 | 7.92% | 0.00 | ||
| Unknown | 185 | 1,074,625,608 | 100.00% | 113 | 8.21% | 0.00 | Washington | 8 | 17,691,939 | 1.65% | 106 | 7.05% | 0.00 | |||
| Oregon | 3 | 15,093,082 | 1.40% | 115 | 8.84% | 0.00 | ||||||||||
| 185 | 1,074,625,608 | 100.00% | Various | 1 | 14,826,522 | 1.38% | 97 | 8.25% | 0.00 | |||||||
| Massachusetts | 3 | 14,715,483 | 1.37% | 97 | 7.21% | 0.00 | ||||||||||
| Maximum DSCR | 0.000 | Missouri | 4 | 12,351,296 | 1.15% | 94 | 6.36% | 0.00 | ||||||||
| Minimum DSCR | 0.000 | Kansas | 4 | 9,090,256 | 0.85% | 153 | 7.67% | 0.00 | ||||||||
| Distribution of DSCR (Cutoff) | North Carolina | 1 | 6,186,133 | 0.58% | 116 | 8.04% | 0.00 | |||||||||
| Illinois | 2 | 5,884,383 | 0.55% | 95 | 7.40% | 0.00 | ||||||||||
| 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 | Georgia | 2 | 5,338,359 | 0.50% | 115 | 8.75% | 0.00 | |||
| 0.001 | 0.750 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Kentucky | 3 | 5,307,922 | 0.49% | 94 | 6.40% | 0.00 | ||
| 0.751 | 0.875 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Oklahoma | 2 | 5,114,555 | 0.48% | 116 | 8.38% | 0.00 | ||
| 0.876 | 1.000 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Neveda | 2 | 5,008,262 | 0.47% | 141 | 6.53% | 0.00 | ||
| Colorado | 3 | 3,946,641 | 0.37% | 100 | 6.87% | 0.00 | ||||||||||
| 1.001 | 1.125 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | Minnesota | 2 | 3,721,803 | 0.35% | 115 | 7.03% | 0.00 | ||
| 1.126 | 1.250 | 49 | 265,154,217 | 24.67% | 121 | 8.25% | 0.00 | Nebraska | 2 | 3,684,722 | 0.34% | 108 | 7.61% | 0.00 | ||
| 1.251 | 1.375 | 67 | 543,755,323 | 50.60% | 115 | 8.34% | 0.00 | New Hampshire | 1 | 2,735,920 | 0.25% | 93 | 6.90% | 0.00 | ||
| 1.376 | 1.500 | 30 | 176,863,724 | 16.46% | 100 | 8.19% | 0.00 | Iowa | 1 | 1,691,831 | 0.16% | 93 | 7.05% | 0.00 | ||
| 1.501 | 1.625 | 14 | 38,403,480 | 3.57% | 111 | 7.64% | 0.00 | Alabama | 1 | 1,645,060 | 0.15% | 95 | 6.73% | 0.00 | ||
| 1.626 | 1.750 | 14 | 28,559,360 | 2.66% | 117 | 6.99% | 0.00 | Utah | 1 | 1,597,969 | 0.15% | 111 | 8.51% | 0.00 | ||
| Idaho | 1 | 1,229,022 | 0.11% | 93 | 7.15% | 0.00 | ||||||||||
| 1.751 | 1.875 | 5 | 7,576,354 | 0.71% | 102 | 7.68% | 0.00 | Delaware | 1 | 1,044,345 | 0.10% | 116 | 8.43% | 0.00 | ||
| 1.876 | 2.000 | 2 | 4,412,728 | 0.41% | 94 | 6.37% | 0.00 | |||||||||
| 2.001 | 2.125 | 2 | 3,612,931 | 0.34% | 102 | 7.66% | 0.00 | |||||||||
| 2.126 | 2.250 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |||||||||
| 2.251 & | Above | 2 | 6,287,491 | 0.59% | 94 | 6.50% | 0.00 | |||||||||
| 185 | 1,074,625,608 | 100.00% | ||||||||||||||
| Maximum DSCR | 2.810 | |||||||||||||||
| Minimum DSCR | 1.160 | 185 | 1,074,625,608 | 100.00% | ||||||||||||
| 12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 13 of 27 | ||||||||||||||||
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Mortgage Loan Characteristics | ||||||||||||||||
| Distribution of Property Types | Distribution of Loan Seasoning | |||||||||||||||
| Property Types | # of Loans | Scheduled Balance | % of Balance | WAMM | WAC | PFY DSCR | Number of Months | # of Loans | Scheduled Balance | % of Balance | WAMM | WAC | PFY DSCR | |||
| Industrial | 14 | 89,995,335 | 8.37% | 100 | 8.49% | 0.00 | 0 | to | 12 | 114 | 883,411,184 | 82.21% | 116 | 8.47% | 0.00 | |
| Lodging | 11 | 94,567,485 | 8.80% | 114 | 8.74% | 0.00 | 13 | to | 24 | 4 | 10,628,974 | 0.99% | 144 | 8.81% | 0.00 | |
| Mixed use | 1 | 1,965,899 | 0.18% | 118 | 8.20% | 0.00 | 25 | to | 36 | 66 | 178,343,073 | 16.60% | 97 | 6.86% | 0.00 | |
| Multifamily | 63 | 198,784,666 | 18.50% | 116 | 7.71% | 0.00 | 37 | to | 48 | 1 | 2,242,378 | 0.21% | 80 | 8.27% | 0.00 | |
| Office | 35 | 305,163,260 | 28.40% | 116 | 8.43% | 0.00 | 49 | to | 60 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |
| Other | 1 | 2,467,866 | 0.23% | 95 | 6.75% | 0.00 | 61 | to | 72 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |
| Retail | 48 | 350,411,637 | 32.61% | 114 | 8.19% | 0.00 | 73 | to | 84 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |
| Self storage | 3 | 8,651,703 | 0.81% | 94 | 6.51% | 0.00 | 85 | to | 96 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |
| SF attached dwelling | 4 | 11,712,907 | 1.09% | 91 | 6.75% | 0.00 | 97 | to | 108 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |
| Warehouse | 5 | 10,904,851 | 1.01% | 102 | 7.97% | 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 | ||||||||
| 185 | 1,074,625,608 | 100.00% | 185 | 1,074,625,608 | 100.00% | |||||||||||
| Distribution of Amortization Type | Distribution of Year Loans Maturing | |||||||||||||||
| Amortization Type | # of Loans | Scheduled Balance | % of Balance | WAMM | WAC | PFY DSCR | Year | # of Loans | Scheduled Balance | % of Balance | WAMM | WAC | PFY DSCR | |||
| AmortizingBalloon | 185 | 1,074,625,608 | 100.00% | 113 | 8.21% | 0.00 | 2000 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | |||
| 2001 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | ||||||||||
| 2002 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | ||||||||||
| 2003 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | ||||||||||
| 2004 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | ||||||||||
| 2005 | 2 | 9,398,240 | 0.87% | 58 | 8.72% | 0.00 | ||||||||||
| 2006 | 0 | 0 | 0.00% | 0 | 0.00% | 0.00 | ||||||||||
| 2007 | 3 | 37,214,556 | 3.46% | 74 | 9.08% | 0.00 | ||||||||||
| 2008 | 58 | 144,230,483 | 13.42% | 93 | 6.71% | 0.00 | ||||||||||
| 2009 | 3 | 24,525,851 | 2.28% | 99 | 8.12% | 0.00 | ||||||||||
| 2010 | 106 | 799,016,592 | 74.35% | 115 | 8.45% | 0.00 | ||||||||||
| 2011 & Greater | 13 | 60,239,886 | 5.61% | 178 | 8.07% | 0.00 | ||||||||||
| 185 | 1,074,625,608 | 100.00% | 185 | 1,074,625,608 | 100.00% | |||||||||||
| 12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. | Page 14 of 27 | |||||||||||||||
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Loan Level Detail | ||||||||||||
| Disclosure Control # |
Group | Property Type |
Maturity
Date |
PFY
DSCR |
Operating Statement Date |
State | Ending Principal Balance |
Note Rate |
Scheduled P&I |
Prepayment Amount |
Prepayment Date |
Loan Status Code (1) |
| 1 | Office | 8/1/10 | 0.00 | NY | 59,891,584 | 8.80000% | 474,165 | 0 | B | |||
| 2 | Retail | 4/1/10 | 0.00 | CA | 49,000,000 | 8.27000% | 337,692 | 0 | B | |||
| 3 | Lodging | 10/1/10 | 0.00 | NY | 44,927,637 | 8.79000% | 371,188 | 0 | ||||
| 4 | Office | 9/1/10 | 0.00 | NY | 37,189,919 | 8.45000% | 285,101 | 0 | ||||
| 5 | Industrial | 1/1/07 | 0.00 | CT | 32,814,725 | 9.17000% | 269,327 | 0 | ||||
| 6 | Office | 4/1/10 | 0.00 | DC | 29,508,405 | 8.41000% | 225,942 | 0 | ||||
| 7 | Retail | 4/1/10 | 0.00 | AZ | 29,335,374 | 8.30000% | 222,360 | 0 | ||||
| 8 | Industrial | 10/1/10 | 0.00 | MD | 26,972,682 | 8.38000% | 205,315 | 0 | ||||
| 9 | Retail | 9/1/10 | 0.00 | NY | 26,250,372 | 7.44710% | 184,028 | 0 | B | |||
| 10 | Retail | 9/1/10 | 0.00 | CA | 25,955,586 | 8.22000% | 194,781 | 0 | ||||
| 11 | Office | 7/1/10 | 0.00 | MI | 24,070,164 | 8.61000% | 187,384 | 0 | B | |||
| 12 | Office | 4/1/10 | 0.00 | MD | 23,557,470 | 8.58000% | 183,191 | 0 | B | |||
| 13 | Retail | 5/1/10 | 0.00 | NY | 20,925,732 | 8.33000% | 158,949 | 0 | ||||
| 14 | Multifamily | 10/1/10 | 0.00 | MS | 18,328,925 | 7.91500% | 133,560 | 0 | B | |||
| 15 | Retail | 9/1/10 | 0.00 | TN | 15,374,274 | 8.31000% | 116,345 | 0 | ||||
| 16 | Lodging | 1/1/09 | 0.00 | VV | 14,826,522 | 8.25000% | 119,608 | 0 | ||||
| 21 | Retail | 9/1/10 | 0.00 | NY | 14,833,756 | 7.70750% | 106,041 | 0 | B | |||
| 22 | Office | 3/1/10 | 0.00 | NY | 14,443,862 | 8.92000% | 115,837 | 0 | ||||
| 23 | Retail | 9/1/10 | 0.00 | TX | 14,226,195 | 8.31000% | 107,657 | 0 | ||||
| 24 | Retail | 9/1/10 | 0.00 | NY | 12,879,036 | 8.42000% | 98,459 | 0 | ||||
| 25 | Retail | 12/1/10 | 0.00 | CA | 12,382,372 | 8.94000% | 99,238 | 0 | ||||
| 26 | Office | 2/1/15 | 0.00 | CA | 11,414,112 | 8.26000% | 98,912 | 0 | B | |||
| 27 | Multifamily | 7/1/15 | 0.00 | OH | 5,793,141 | 8.45000% | 44,445 | 0 | ||||
| 28 | Multifamily | 7/1/15 | 0.00 | OH | 4,339,618 | 8.45000% | 33,294 | 0 | ||||
| 29 | Office | 9/1/08 | 0.00 | NJ | 10,269,492 | 6.89000% | 69,083 | 0 | ||||
| 30 | Lodging | 10/1/10 | 0.00 | MI | 9,983,310 | 8.61000% | 81,265 | 0 | B | |||
* 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 |
| B | P&I Adv - < one month delinq |
| 1. | P&I Adv - delinquent 1 month |
| 2. | P&I Adv - delinquent 2 months |
| 3. | P&I Adv - delinquent 3+ months |
| 4. | Mat. Balloon/Assumed P&I |
| 7. | Foreclosure |
| 9. | REO |
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 15 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Loan Level Detail | ||||||||||||
| Disclosure Control # |
Group | Property Type |
Maturity
Date |
PFY
DSCR |
Operating Statement Date |
State | Ending Principal Balance |
Note Rate |
Scheduled P&I |
Prepayment Amount |
Prepayment Date |
Loan Status Code (1) |
| 31 | Lodging | 10/1/10 | 0.00 | VA | 9,383,889 | 8.48000% | 75,565 | 0 | B | |||
| 32 | Retail | 7/1/10 | 0.00 | OR | 9,279,121 | 8.65000% | 72,500 | 0 | B | |||
| 33 | Retail | 8/1/10 | 0.00 | PA | 8,982,317 | 8.51000% | 69,266 | 0 | B | |||
| 34 | Multifamily | 6/1/15 | 0.00 | TX | 8,853,399 | 8.48000% | 68,154 | 0 | ||||
| 35 | Retail | 9/1/10 | 0.00 | TN | 8,625,746 | 8.36000% | 65,579 | 0 | ||||
| 36 | Office | 6/1/10 | 0.00 | MI | 8,573,874 | 8.43000% | 65,700 | 0 | ||||
| 37 | Office | 6/1/10 | 0.00 | NY | 8,474,105 | 8.42000% | 64,876 | 0 | ||||
| 38 | Retail | 11/1/05 | 0.00 | CA | 8,224,887 | 8.83000% | 65,375 | 0 | B | |||
| 39 | Multifamily | 1/1/10 | 0.00 | CA | 8,124,363 | 8.18000% | 61,014 | 0 | ||||
| 40 | Multifamily | 9/1/08 | 0.00 | TX | 7,699,558 | 6.70000% | 50,848 | 0 | B | |||
| 41 | Office | 4/30/09 | 0.00 | MA | 7,632,312 | 7.45000% | 54,272 | 0 | B | |||
| 42 | Multifamily | 5/1/15 | 0.00 | PA | 7,621,111 | 8.10000% | 56,667 | 0 | ||||
| 43 | Multifamily | 8/1/10 | 0.00 | FL | 7,583,633 | 8.18000% | 56,723 | 0 | ||||
| 44 | Office | 7/1/10 | 0.00 | VA | 7,483,578 | 8.73000% | 58,895 | 0 | B | |||
| 46 | Retail | 7/1/10 | 0.00 | CA | 7,283,047 | 8.54000% | 56,338 | 0 | ||||
| 47 | Retail | 5/1/10 | 0.00 | AZ | 6,577,858 | 8.51000% | 50,795 | 0 | ||||
| 48 | Office | 8/1/10 | 0.00 | VA | 6,387,282 | 8.47000% | 49,074 | 0 | ||||
| 49 | Multifamily | 8/1/10 | 0.00 | NC | 6,186,133 | 8.04000% | 45,666 | 0 | ||||
| 50 | Office | 5/1/10 | 0.00 | NY | 6,078,614 | 8.36000% | 46,300 | 0 | ||||
| 51 | Office | 5/1/10 | 0.00 | AZ | 5,981,105 | 8.72000% | 47,074 | 0 | ||||
| 52 | Industrial | 4/1/10 | 0.00 | CA | 5,876,916 | 8.58000% | 45,701 | 0 | B | |||
| 53 | Industrial | 9/1/10 | 0.00 | NY | 5,870,324 | 8.37000% | 44,672 | 0 | B | |||
| 54 | Multifamily | 9/1/08 | 0.00 | CA | 5,859,867 | 6.61000% | 38,359 | 0 | ||||
| 55 | Retail | 7/1/10 | 0.00 | GA | 3,392,602 | 8.75000% | 26,748 | 0 | ||||
| 56 | Retail | 7/1/10 | 0.00 | GA | 1,945,757 | 8.75000% | 15,341 | 0 | ||||
| 57 | Retail | 11/1/15 | 0.00 | MI | 5,396,543 | 8.23000% | 40,493 | 0 | B | |||
* 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 |
| B | P&I Adv - < one month delinq |
| 1. | P&I Adv - delinquent 1 month |
| 2. | P&I Adv - delinquent 2 months |
| 3. | P&I Adv - delinquent 3+ months |
| 4. | Mat. Balloon/Assumed P&I |
| 7. | Foreclosure |
| 9. | REO |
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 16 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Loan Level Detail | ||||||||||||
| Disclosure Control # |
Group | Property Type |
Maturity
Date |
PFY
DSCR |
Operating Statement Date |
State | Ending Principal Balance |
Note Rate |
Scheduled P&I |
Prepayment Amount |
Prepayment Date |
Loan Status Code (1) |
| 58 | Multifamily | 3/1/08 | 0.00 | PA | 5,050,158 | 7.49000% | 38,763 | 0 | ||||
| 59 | Multifamily | 8/1/08 | 0.00 | MO | 4,881,264 | 6.69000% | 32,231 | 0 | B | |||
| 60 | Warehouse | 5/1/10 | 0.00 | CA | 4,691,590 | 8.38000% | 35,801 | 0 | B | |||
| 61 | Retail | 5/1/10 | 0.00 | VA | 4,558,726 | 8.31000% | 34,564 | 0 | ||||
| 62 | Self storage | 10/1/08 | 0.00 | NJ | 4,396,517 | 6.50000% | 34,669 | 0 | ||||
| 63 | SF attached dwelling | 4/1/08 | 0.00 | IL | 4,388,706 | 7.15000% | 30,393 | 0 | ||||
| 64 | Multifamily | 5/1/10 | 0.00 | OH | 4,262,061 | 7.72000% | 30,574 | 0 | B | |||
| 65 | SF attached dwelling | 9/1/08 | 0.00 | PA | 4,007,556 | 6.77000% | 26,647 | 0 | ||||
| 66 | Retail | 9/1/10 | 0.00 | FL | 3,944,007 | 8.69000% | 30,906 | 0 | B | |||
| 67 | Multifamily | 10/1/13 | 0.00 | NV | 3,905,450 | 6.35000% | 24,889 | 0 | B | |||
| 68 | Office | 10/1/08 | 0.00 | MA | 3,821,311 | 6.91000% | 27,691 | 0 | ||||
| 69 | Retail | 9/1/10 | 0.00 | FL | 3,793,412 | 8.16000% | 28,308 | 0 | ||||
| 70 | Retail | 7/1/10 | 0.00 | FL | 3,617,310 | 8.83000% | 28,725 | 0 | B | |||
| 71 | Lodging | 8/1/10 | 0.00 | OR | 3,454,232 | 8.99000% | 29,054 | 0 | ||||
| 72 | Office | 9/1/20 | 0.00 | KS | 3,433,888 | 8.36000% | 29,635 | 0 | ||||
| 73 | Multifamily | 4/1/10 | 0.00 | NY | 3,435,525 | 8.33000% | 26,113 | 0 | ||||
| 74 | Retail | 8/1/10 | 0.00 | CA | 3,393,301 | 8.50000% | 26,143 | 0 | ||||
| 75 | Industrial | 9/1/08 | 0.00 | MA | 3,261,861 | 7.00000% | 23,854 | 0 | ||||
| 76 | Office | 6/1/10 | 0.00 | VA | 3,251,605 | 9.00000% | 26,231 | 0 | ||||
| 77 | Retail | 10/1/08 | 0.00 | WA | 3,177,815 | 6.14000% | 21,545 | 0 | ||||
| 78 | Multifamily | 2/1/10 | 0.00 | CA | 3,182,934 | 8.47000% | 24,537 | 0 | ||||
| 79 | Multifamily | 10/1/08 | 0.00 | NJ | 3,123,869 | 6.32000% | 19,849 | 0 | B | |||
| 80 | Retail | 6/1/19 | 0.00 | NY | 3,091,828 | 8.90000% | 28,402 | 0 | ||||
| 81 | Office | 6/1/10 | 0.00 | CA | 3,066,523 | 8.77000% | 24,235 | 0 | ||||
| 82 | Office | 10/1/10 | 0.00 | VA | 3,062,793 | 8.26000% | 23,055 | 0 | ||||
| 83 | Multifamily | 10/1/08 | 0.00 | MO | 3,037,858 | 6.38000% | 21,033 | 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 |
| B | P&I Adv - < one month delinq |
| 1. | P&I Adv - delinquent 1 month |
| 2. | P&I Adv - delinquent 2 months |
| 3. | P&I Adv - delinquent 3+ months |
| 4. | Mat. Balloon/Assumed P&I |
| 7. | Foreclosure |
| 9. | REO |
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 17 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Loan Level Detail | ||||||||||||
| Disclosure Control # |
Group | Property Type |
Maturity
Date |
PFY
DSCR |
Operating Statement Date |
State | Ending Principal Balance |
Note Rate |
Scheduled P&I |
Prepayment Amount |
Prepayment Date |
Loan Status Code (1) |
| 84 | Retail | 8/1/10 | 0.00 | TX | 3,040,740 | 9.10000% | 25,805 | 0 | ||||
| 85 | Office | 8/1/10 | 0.00 | NY | 3,039,298 | 8.40000% | 24,354 | 0 | B | |||
| 86 | Industrial | 4/1/10 | 0.00 | NJ | 3,037,966 | 8.85000% | 24,205 | 0 | ||||
| 87 | Office | 9/1/10 | 0.00 | CA | 2,944,961 | 8.22000% | 22,100 | 0 | ||||
| 88 | Multifamily | 8/1/10 | 0.00 | OK | 2,943,988 | 8.38000% | 22,433 | 0 | ||||
| 89 | Office | 8/1/10 | 0.00 | CA | 2,865,174 | 8.53000% | 23,208 | 0 | ||||
| 90 | Industrial | 11/1/13 | 0.00 | WA | 2,829,255 | 6.30000% | 26,665 | 0 | ||||
| 91 | Multifamily | 7/1/10 | 0.00 | AZ | 2,844,619 | 8.66000% | 22,246 | 0 | ||||
| 92 | Multifamily | 9/1/10 | 0.00 | OH | 2,842,115 | 8.35000% | 22,662 | 0 | ||||
| 93 | Multifamily | 1/1/10 | 0.00 | MD | 2,780,424 | 7.99000% | 20,526 | 0 | ||||
| 94 | Multifamily | 11/1/08 | 0.00 | MO | 2,746,021 | 5.99000% | 18,345 | 0 | ||||
| 95 | Retail | 9/1/08 | 0.00 | NH | 2,735,920 | 6.90000% | 22,310 | 0 | ||||
| 96 | Retail | 11/1/10 | 0.00 | TN | 2,689,705 | 8.94000% | 22,547 | 0 | ||||
| 97 | Retail | 10/1/08 | 0.00 | MN | 2,684,997 | 6.35000% | 17,111 | 0 | B | |||
| 98 | Multifamily | 8/1/08 | 0.00 | FL | 2,624,248 | 7.66000% | 18,998 | 0 | B | |||
| 99 | Multifamily | 8/1/08 | 0.00 | OH | 2,618,735 | 6.79000% | 17,460 | 0 | ||||
| 100 | Retail | 10/1/08 | 0.00 | NY | 2,603,561 | 6.36000% | 17,995 | 0 | ||||
| 101 | Multifamily | 11/1/08 | 0.00 | WA | 2,593,329 | 6.64000% | 16,995 | 0 | B | |||
| 102 | Multifamily | 6/1/10 | 0.00 | NE | 2,526,906 | 8.25000% | 19,045 | 0 | ||||
| 103 | Retail | 4/1/10 | 0.00 | TN | 2,482,999 | 8.63000% | 20,350 | 0 | B | |||
| 104 | Other | 11/1/08 | 0.00 | TX | 2,467,866 | 6.75000% | 17,618 | 0 | B | |||
| 105 | Retail | 11/1/08 | 0.00 | NY | 2,413,537 | 6.32000% | 16,600 | 0 | ||||
| 106 | Multifamily | 8/1/08 | 0.00 | TX | 2,410,248 | 7.00000% | 17,648 | 0 | B | |||
| 107 | Retail | 11/1/10 | 0.00 | VA | 2,397,940 | 9.23000% | 20,520 | 0 | ||||
| 108 | Lodging | 9/1/10 | 0.00 | TX | 2,394,685 | 9.50000% | 20,969 | 0 | ||||
| 109 | Multifamily | 12/1/08 | 0.00 | PA | 2,375,708 | 6.83000% | 17,051 | 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 |
| B | P&I Adv - < one month delinq |
| 1. | P&I Adv - delinquent 1 month |
| 2. | P&I Adv - delinquent 2 months |
| 3. | P&I Adv - delinquent 3+ months |
| 4. | Mat. Balloon/Assumed P&I |
| 7. | Foreclosure |
| 9. | REO |
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 18 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Loan Level Detail | ||||||||||||
| Disclosure Control # |
Group | Property Type |
Maturity
Date |
PFY
DSCR |
Operating Statement Date |
State | Ending Principal Balance |
Note Rate |
Scheduled P&I |
Prepayment Amount |
Prepayment Date |
Loan Status Code (1) |
| 110 | Self storage | 10/1/08 | 0.00 | KS | 2,364,212 | 6.53000% | 18,684 | 0 | ||||
| 111 | Multifamily | 4/1/10 | 0.00 | FL | 2,364,759 | 8.23000% | 17,809 | 0 | ||||
| 112 | Lodging | 6/1/10 | 0.00 | OR | 2,359,728 | 9.37000% | 20,493 | 0 | ||||
| 113 | Multifamily | 7/1/10 | 0.00 | CA | 2,284,584 | 8.48000% | 17,576 | 0 | ||||
| 114 | Multifamily | 6/1/10 | 0.00 | PA | 2,261,784 | 8.79000% | 17,907 | 0 | ||||
| 115 | Multifamily | 8/1/07 | 0.00 | WA | 2,242,378 | 8.27000% | 20,693 | 0 | B | |||
| 116 | Multifamily | 11/1/08 | 0.00 | WA | 2,223,154 | 6.53000% | 15,573 | 0 | ||||
| 117 | Office | 6/1/10 | 0.00 | CT | 2,209,330 | 9.02000% | 17,854 | 0 | ||||
| 118 | Retail | 8/1/10 | 0.00 | PA | 2,195,978 | 8.76000% | 17,323 | 0 | B | |||
| 119 | Multifamily | 8/1/10 | 0.00 | VA | 2,195,184 | 8.12000% | 16,327 | 0 | B | |||
| 120 | Multifamily | 10/1/08 | 0.00 | TN | 2,175,937 | 6.49000% | 14,062 | 0 | ||||
| 121 | Multifamily | 8/1/10 | 0.00 | OK | 2,170,567 | 8.38000% | 16,539 | 0 | ||||
| 122 | Industrial | 4/1/10 | 0.00 | CA | 2,159,397 | 8.53000% | 16,716 | 0 | B | |||
| 123 | Warehouse | 4/1/07 | 0.00 | AZ | 2,157,453 | 8.55000% | 16,731 | 0 | ||||
| 124 | Multifamily | 7/1/10 | 0.00 | TX | 2,134,520 | 8.77000% | 17,648 | 0 | B | |||
| 125 | Office | 6/1/10 | 0.00 | CA | 2,121,838 | 8.60000% | 16,514 | 0 | ||||
| 126 | Multifamily | 6/1/10 | 0.00 | NJ | 2,094,126 | 8.72000% | 16,476 | 0 | ||||
| 127 | Retail | 10/1/08 | 0.00 | NY | 2,067,650 | 5.93000% | 13,761 | 0 | ||||
| 128 | Lodging | 11/1/09 | 0.00 | TX | 2,067,017 | 9.61000% | 19,726 | 0 | ||||
| 129 | Multifamily | 6/1/10 | 0.00 | OH | 2,064,058 | 8.63000% | 16,108 | 0 | B | |||
| 130 | SF attached dwelling | 10/1/08 | 0.00 | KY | 2,048,516 | 6.18000% | 12,835 | 0 | B | |||
| 131 | Retail | 5/1/10 | 0.00 | TX | 2,037,720 | 8.80000% | 16,153 | 0 | ||||
| 132 | Multifamily | 10/1/08 | 0.00 | KY | 1,991,276 | 6.77000% | 14,259 | 0 | ||||
| 133 | Mixed use | 10/1/10 | 0.00 | KS | 1,965,899 | 8.20000% | 16,741 | 0 | ||||
| 134 | Lodging | 6/1/10 | 0.00 | CA | 1,944,891 | 9.57000% | 18,359 | 0 | ||||
| 135 | Retail | 3/1/10 | 0.00 | AZ | 1,934,850 | 9.08000% | 15,738 | 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 |
| B | P&I Adv - < one month delinq |
| 1. | P&I Adv - delinquent 1 month |
| 2. | P&I Adv - delinquent 2 months |
| 3. | P&I Adv - delinquent 3+ months |
| 4. | Mat. Balloon/Assumed P&I |
| 7. | Foreclosure |
| 9. | REO |
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 19 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Loan Level Detail | ||||||||||||
| Disclosure Control # |
Group | Property Type |
Maturity
Date |
PFY
DSCR |
Operating Statement Date |
State | Ending Principal Balance |
Note Rate |
Scheduled P&I |
Prepayment Amount |
Prepayment Date |
Loan Status Code (1) |
| 136 | Retail | 11/1/08 | 0.00 | AZ | 1,930,376 | 6.28000% | 13,231 | 0 | ||||
| 137 | Office | 9/1/08 | 0.00 | VA | 1,930,191 | 6.76000% | 13,831 | 0 | ||||
| 138 | Office | 9/1/10 | 0.00 | CA | 1,921,712 | 8.22000% | 14,421 | 0 | ||||
| 139 | Multifamily | 4/1/10 | 0.00 | FL | 1,916,227 | 8.39000% | 15,398 | 0 | ||||
| 140 | Self storage | 10/1/08 | 0.00 | NJ | 1,890,975 | 6.50000% | 14,911 | 0 | ||||
| 141 | Office | 12/1/08 | 0.00 | VA | 1,880,725 | 7.08000% | 13,789 | 0 | ||||
| 142 | Multifamily | 7/1/10 | 0.00 | WA | 1,883,595 | 8.52500% | 14,551 | 0 | ||||
| 143 | Office | 10/1/08 | 0.00 | CA | 1,839,975 | 7.09000% | 13,538 | 0 | ||||
| 144 | Industrial | 9/1/08 | 0.00 | CA | 1,837,060 | 7.07000% | 13,514 | 0 | ||||
| 145 | Multifamily | 5/1/10 | 0.00 | NY | 1,828,109 | 8.12000% | 13,618 | 0 | ||||
| 146 | Multifamily | 7/1/10 | 0.00 | TX | 1,795,560 | 8.34000% | 13,637 | 0 | ||||
| 147 | Retail | 9/1/08 | 0.00 | IA | 1,691,831 | 7.05000% | 12,425 | 0 | ||||
| 148 | Multifamily | 11/1/08 | 0.00 | MO | 1,686,153 | 5.99000% | 11,265 | 0 | ||||
| 149 | Lodging | 5/1/10 | 0.00 | CA | 1,682,740 | 8.69000% | 14,958 | 0 | ||||
| 150 | Multifamily | 5/1/10 | 0.00 | TX | 1,673,762 | 8.16000% | 12,515 | 0 | ||||
| 151 | Multifamily | 11/1/08 | 0.00 | AL | 1,645,060 | 6.73000% | 11,724 | 0 | B |
|||
| 152 | Multifamily | 11/1/13 | 0.00 | TX | 1,600,606 | 6.58000% | 15,321 | 0 | ||||
| 153 | Industrial | 10/1/08 | 0.00 | CO | 1,596,867 | 6.18000% | 10,005 | 0 | ||||
| 154 | Multifamily | 3/1/10 | 0.00 | UT | 1,597,969 | 8.51000% | 12,352 | 0 | ||||
| 155 | Retail | 9/1/10 | 0.00 | CA | 1,597,267 | 8.22000% | 11,987 | 0 | ||||
| 156 | Warehouse | 8/1/10 | 0.00 | MD | 1,594,465 | 8.47000% | 12,851 | 0 | ||||
| 157 | Multifamily | 10/1/08 | 0.00 | AZ | 1,592,216 | 6.44000% | 10,238 | 0 | ||||
| 158 | Retail | 10/1/08 | 0.00 | CA | 1,584,230 | 7.19000% | 11,755 | 0 | ||||
| 159 | Retail | 5/1/10 | 0.00 | WA | 1,569,747 | 8.53000% | 12,144 | 0 | ||||
| 160 | Lodging | 5/1/10 | 0.00 | FL | 1,542,833 | 9.66000% | 13,715 | 0 | ||||
| 161 | Multifamily | 9/1/10 | 0.00 | FL | 1,533,449 | 8.61000% | 12,495 | 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 |
| B | P&I Adv - < one month delinq |
| 1. | P&I Adv - delinquent 1 month |
| 2. | P&I Adv - delinquent 2 months |
| 3. | P&I Adv - delinquent 3+ months |
| 4. | Mat. Balloon/Assumed P&I |
| 7. | Foreclosure |
| 9. | REO |
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 20 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Loan Level Detail | ||||||||||||
| Disclosure Control # |
Group | Property Type |
Maturity
Date |
PFY
DSCR |
Operating Statement Date |
State | Ending Principal Balance |
Note Rate |
Scheduled P&I |
Prepayment Amount |
Prepayment Date |
Loan Status Code (1) |
| 162 | Multifamily | 12/1/08 | 0.00 | PA | 1,509,922 | 6.83000% | 10,070 | 0 | ||||
| 163 | Multifamily | 9/1/10 | 0.00 | IL | 1,495,677 | 8.13000% | 11,707 | 0 | ||||
| 164 | Retail | 10/1/08 | 0.00 | FL | 1,450,127 | 6.79000% | 10,402 | 0 | ||||
| 165 | Multifamily | 4/1/10 | 0.00 | NJ | 1,429,987 | 8.52000% | 11,615 | 0 | ||||
| 166 | Retail | 4/1/10 | 0.00 | AZ | 1,405,501 | 8.37000% | 10,689 | 0 | B | |||
| 167 | Retail | 10/1/08 | 0.00 | CA | 1,352,503 | 6.67000% | 9,602 | 0 | B | |||
| 168 | Warehouse | 10/1/08 | 0.00 | VA | 1,352,825 | 6.43000% | 8,690 | 0 | ||||
| 169 | Office | 9/1/08 | 0.00 | KS | 1,326,257 | 7.13000% | 10,964 | 0 | ||||
| 170 | Multifamily | 7/1/10 | 0.00 | PA | 1,274,461 | 8.35000% | 10,178 | 0 | ||||
| 171 | SF attached dwelling | 10/1/08 | 0.00 | KY | 1,268,129 | 6.18000% | 7,945 | 0 | B | |||
| 172 | Office | 9/1/08 | 0.00 | ID | 1,229,022 | 7.15000% | 8,476 | 0 | B | |||
| 173 | Multifamily | 10/1/10 | 0.00 | CA | 1,220,961 | 6.43000% | 7,843 | 0 | ||||
| 174 | Multifamily | 11/1/08 | 0.00 | CO | 1,188,358 | 6.45000% | 8,267 | 0 | ||||
| 175 | Retail | 2/1/05 | 0.00 | OH | 1,173,353 | 7.99000% | 10,448 | 0 | B | |||
| 176 | Multifamily | 10/1/08 | 0.00 | WA | 1,172,665 | 6.52000% | 7,601 | 0 | ||||
| 177 | Industrial | 4/1/10 | 0.00 | CO | 1,161,416 | 8.25000% | 9,225 | 0 | ||||
| 178 | Multifamily | 11/1/08 | 0.00 | NE | 1,157,816 | 6.22000% | 7,894 | 0 | ||||
| 179 | Warehouse | 10/1/08 | 0.00 | VA | 1,108,517 | 6.30000% | 7,622 | 0 | ||||
| 180 | Office | 10/1/08 | 0.00 | NV | 1,102,812 | 7.16000% | 7,606 | 0 | ||||
| 181 | Office | 9/1/08 | 0.00 | DC | 1,089,544 | 7.36000% | 8,211 | 0 | ||||
| 182 | Multifamily | 10/1/08 | 0.00 | CT | 1,064,587 | 6.98000% | 7,761 | 0 | B | |||
| 183 | Multifamily | 8/1/10 | 0.00 | DE | 1,044,345 | 8.43000% | 8,389 | 0 | ||||
| 184 | Office | 3/1/15 | 0.00 | MN | 1,036,805 | 8.79000% | 8,219 | 0 | ||||
| 185 | Office | 5/1/10 | 0.00 | MI | 1,033,617 | 8.36000% | 8,276 | 0 | ||||
| 186 | Industrial | 3/1/10 | 0.00 | NJ | 945,875 | 8.54000% | 7,332 | 0 | ||||
| 187 | Retail | 10/1/18 | 0.00 | CA | 924,130 | 6.86000% | 7,477 | 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 |
| B | P&I Adv - < one month delinq |
| 1. | P&I Adv - delinquent 1 month |
| 2. | P&I Adv - delinquent 2 months |
| 3. | P&I Adv - delinquent 3+ months |
| 4. | Mat. Balloon/Assumed P&I |
| 7. | Foreclosure |
| 9. | REO |
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 21 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
| Loan Level Detail | ||||||||||||
| Disclosure Control # |
Group | Property Type |
Maturity
Date |
PFY
DSCR |
Operating Statement Date |
State | Ending Principal Balance |
Note Rate |
Scheduled P&I |
Prepayment Amount |
Prepayment Date |
Loan Status Code (1) |
| 188 | Industrial | 9/1/08 | 0.00 | CT | 859,707 | 6.91000% | 6,239 | 0 | ||||
| 189 | Industrial | 10/1/08 | 0.00 | MI | 771,284 | 6.33000% | 5,317 | 0 | ||||
| 190 | Multifamily | 5/1/10 | 0.00 | TX | 695,642 | 8.29000% | 5,538 | 0 | B | |||
| Total | 1,074,625,608 |
8,207,170 |
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 |
| B | P&I Adv - < one month delinq |
| 1. | P&I Adv - delinquent 1 month |
| 2. | P&I Adv - delinquent 2 months |
| 3. | P&I Adv - delinquent 3+ months |
| 4. | Mat. Balloon/Assumed P&I |
| 7. | Foreclosure |
| 9. | REO |
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 22 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
Specially Serviced (Part I) ~ Loan Detail
| Disclosure Control | Servicing Xfer Date |
Balance | Note Rate |
Maturity Date |
Remaining | Property Type |
State |
NOI |
DSCR |
NOI Date |
||||||
| Schedule | Actual | Life | Amort | |||||||||||||
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 23 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
Specially Serviced (Part II) ~ Servicer Comments
Disclosure |
Resolution |
Comments |
|
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 24 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
Modified Loan Detail
|
|
Cutoff |
Modified |
|
|
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 25 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
Realized Loss Detail
|
|
|
|
Beginning |
|
Gross Proceeds |
Aggregate |
Net |
Net Proceeds |
|
| Current Total Cumulative |
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 26 of 27
ABN AMRO
LaSalle
Bank N.A.
PNC
Mortgage Acceptance Corp.
Midland
Loan Services, Inc., as Master Servicer
Midland Loan Services, Inc., as Special Servicer
Commercial Mortgage Pass-Through Certificates
Series 2000-C2
ABN AMRO Acct: 67-8623-90-1
Appraisal Reduction Detail
Disclosure |
Appraisal |
Scheduled |
Reduction |
Note |
Maturity |
Remaining Term |
Property |
State |
DSCR |
Appraisal |
||||||
Life |
Amort |
Value |
Date |
|||||||||||||
12/07/2000 - 15:22 (E235-E254) Copyright 2000 LaSalle Bank N.A. Page 27 of 27
|
|