COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2000-C2, 8-K, EX-19, 2000-12-11

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2000-C2
8-K, EX-19, 2000-12-11
ASSET-BACKED SECURITIES

Previous: COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2000-C2, 8-K, 2000-12-11

Next: VIVENDI UNIVERSAL, S-8 POS, 2000-12-11

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:	11/13/2000
Payment Date:	11/13/2000
Prior Payment:	N/A
Next Payment:	12/12/2000
Record Date:	10/31/2000

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:	9/12/2020

Issue Id: PNCM00C2

Monthly Data File Name: PNCM00C2_200011_3.EXE

Reporting Package Table of Contents

Statements to Certificateholders	Page 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	Page 9
Historical Collateral Prepayment	Page 10
Mortgage Loan Characteristics	Page 11-13
Loan Level Detail	Page 14-21
Specially Serviced (Part I) ~ Loan Detail	Page 22
Specially Serviced Loan Detail (Part II) ~ Servicer Comments	Page 23
Modified Loan Detail	Page 24
Realized Loss Detail	Page 25
Appraisal Reduction Detail	Page 26

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 Servicer Web Site LaSalle Bulletin Board

LaSalle ASAP Fax Back System LaSalle Factor Line

www.lnbabs.com www.midlandls.com (714) 282-3990 (714) 282-5518 (800) 246-5761

ABN AMRO
				*PNC Mortgage Acceptance Corp.*
LaSalle Bank, N.A.
				*Midland Loan Services, Inc., as Master Servicer*					Statement Date: 11/13/2000
				*Midland Loan Services, Inc., as Special Servicer*					Payment Date: 11/13/2000
WAC:	8.479921%			*Commercial Mortgage Pass-Through Certificates*					Prior Payment: N/A
WAMM:	114				*Series 2000-C2*				Next Payment: 12/12/2000
									Record Date: 10/31/2000
					*REMIC III*
				*ABN AMRO Acct: 67-8623-90-1*

Class	Original Face Value (1)		Opening Balance	Principal Payment	Principal Adj. or Loss	Negative Amortization	Closing Balance	Interest Payment (2)	Interest Adjustment	Pass-Through 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		200,600,000.00	610,479.99	0.00	0.00	199,989,520.01	1,178,525.00	0.00	7.05000000%
69348HCL0			1000.000000000	3.043270140	0.000000000	0.000000000	996.956729860	5.875000000	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	1,076,087,272.00	0.00	0.00	0.00	1,075,476,792.01	1,050,375.80	0.00	1.17132782%
69348HCR7			1000.000000000	0.000000000	0.000000000	0.000000000	999.432685428	0.976106518	0.000000000	0.913900411%

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	90,945.33	0.00	8.11347869%
69348HCS5			1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.761231879	0.000000000	7.844016556%

F	18,831,000.00		18,831,000.00	0.00	0.00	0.00	18,831,000.00	128,890.01	0.00	8.21347869%
69348HCT3			1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.844565344	0.000000000	7.944016556%

G	16,141,000.00		16,141,000.00	0.00	0.00	0.00	16,141,000.00	112,899.28	0.00	8.39347869%
69348HCU0			1000.000000000	0.000000000	0.000000000	0.000000000	1000.000000000	6.994565392	0.000000000	8.124016556%

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%

(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

Page 2 of 26

ABN AMRO			*PNC Mortgage Acceptance Corp.*
LaSalle Bank	N.A.		*Midland Loan Services, Inc., as Master Servicer*					Statement Date: 11/13/2000
			*Midland Loan Services, Inc., as Special Servicer*					Payment Date: 11/13/2000
			*Commercial Mortgage Pass-Through Certificates*					Prior Payment: N/A
								Next Payment: 12/12/2000
			*Series 2000-C2*					Record Date: 10/31/2000
WAC:	8.479921%		*REMIC I*
WAMM:	114		*ABN AMRO Acct: 67-8623-90-1*

Class	Original Face Value (1)	Opening Balance	Principal Payment	Principal Adj. or Loss	Negative Amortization	Closing Balance	Interest Payment (2)	Interest Adjustment	Pass-Through Rate
CUSIP		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

RII	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	N/
9ABSE2361		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

Total	1,076,087,272.00	1,076,087,272.00	610,479.99	0.00	0.00	1,075,476,792.01	7,526,762.97	0.00

					Total P&I Payment	8,137,242.96

(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

Page 3 of 26

ABN AMRO
			*PNC Mortgage Acceptance Corp.*
LaSalle Bank	N.A.
			*Midland Loan Services, Inc., as Master Servicer*					Statement Date:	11/13/2000
			*Midland Loan Services, Inc., as Special Servicer*					Payment Date:	11/13/2000
								Prior Payment:	N/A
WAC:	8.479921%		*Commercial Mortgage Pass-Through Certificates*
								Next Payment:	12/12/2000
WAMM:	114			*Series 2000-C2*
								Record Date:	10/31/2000
				*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

(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

Page 4 of 26

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	6,565,971.51	Current Servicing Fees	64,910.93		Scheduled:
Less Deferred Interest	0.00	Plus Fees Advanced for PPIS	0.00		Current Scheduled Principal	508,949.51
Plus Advance Interest	1,027,555.40	Less Reduction for PPIS	0.00		Advanced Scheduled Principal	101,529.74
Plus Unscheduled Interest	0.00	Plus Unscheduled Servicing Fees	0.00
PPIS Reducing Scheduled	0.00				Scheduled Principal Distribution	610,479.25
Less Total Fees Paid To Servicer	(64,910.93)	Total Servicing Fees Paid	64,910.93
Plus Fees Advanced for PPIS	0.00
Less Fee Strips Paid by Servicer	0.00				Unscheduled
Less Misc. Fees & Expenses	0.00				Curtailments	0.58
Less Non Recoverable Advances	0.00				Prepayments in Full	0.00
		PPIS Summary			Liquidation Proceeds	0.00
Interest Due Trust	7,528,615.97	Gross PPIS	0.00		Repurchase Proceeds	0.00
		Reduced by PPIE	0.00		Other Principal Proceeds	0.00
Less Trustee Fee	(1,852.98)
Less Fee Strips Paid by Trust	0.00	Reduced by Shortfalls in Fees	0.00		Unscheduled Principal Distribution	0.58
Less Misc. Fees Paid by Trust	0.00
		Reduced by Other Amounts	0.00		Remittance Principal	610,479.83
Remittance Interest	7,526,762.99
		Net PPIS	0.00

		PPIS Reducing Servicing Fee	0.00		Servicer Wire Amount	8,139,095.800

		PPIS Allocated to Certificates	0.00


		Pool Balance Summary

			Balance/Amount	Count

		Beginning Pool	1,076,087,271.84	185
		Scheduled Principal Distribution	610,479.25
		Unscheduled Principal	0.58	0
		Deferred Interest	0.00
		Liquidations	0.00	0
		Repurchases	0.00	0
		Ending Pool	1,075,476,792.01	185

				Advances
	Prior Outstanding		Current Period		Recovered		Ending Outstanding
	Principal	Interest	Principal	Interest	Principal	Interest	Principal	Interest

Made by: Servicer	0.00	0.00	101,529.74	1,027,555.40	0.00	0.00	101,529.74	1,027,555.40

	ABN AMRO
	LaSalle Bank N.A.							*PNC Mortgage Acceptance Corp.*
							*Midland Loan Services, Inc., as Master Servicer*								Statement Date: 11/13/2000
							*Midland Loan Services, Inc., as Special Servicer*								Payment Date: 11/13/2000
															Prior Payment:		N/A
							*Commercial Mortgage Pass-Through Certificates*
															Next Payment: 12/12/2000
									*Series 2000-C2*						Record Date: 10/31/2000

								*ABN AMRO Acct: 67-8623-90-1*
								*Bond Interest Reconciliation*


							Deductions				Additions
															Remaining
		Accrual		Pass	Accrued		Add.	Deferred &		Prior	Prepay-	Other	Distributable	Interest	Outstanding
																Credit Support
				Thru	Certificate	Allocable	Trust	Accretion	Interest	Int. Short-	ment	Interest	Certificate	Payment	Interest
	Class	Method	Days	Rate	Interest	PPIS	Expense (1)	Interest	Losses	falls Due	Penalties	Proceeds (2)	Interest	Amount	Shortfalls	Original	Current(3)

A-1		30/360	30	7.050000000%	1,178,525.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1,178,525.00	1,178,525.00	0.00	23.75%	23.76%
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%	23.76%
X		30/360	30	1.171327819%	1,050,375.80	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1,050,375.80	1,050,375.80	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%	19.76%
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%	15.26%
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%	14.01%
E		30/360	30	8.113478691%	90,945.33	0.00	0.00	0.00	0.00	0.00	0.00	0.00	90,945.33	90,945.33	0.00	12.75%	12.76%
F		30/360	30	8.213478691%	128,890.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	128,890.01	128,890.01	0.00	11.00%	11.01%
G		30/360	30	8.393478691%	112,899.28	0.00	0.00	0.00	0.00	0.00	0.00	0.00	112,899.28	112,899.28	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%	7.75%
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%	5.00%
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%	4.25%
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%

					7,526,762.97	0.00	0.00	0.00	0.00	0.00	0.00	0.00	7,526,762.97	7,526,762.97	0.00

(1)	Additional Trust Expenses are fees allocated directly to the bond resulting in a deduction to accrued interest.
(2)	Other Interest Proceeds include default interest, PPIE, interest due on outstanding losses, interest due on outstanding shortfalls and recoveries of interest.
(3)	Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

Page 6 of 26

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

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
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

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

Amount

Balance

Life

Amort.

Coupon

Remit

11/113/00

185

1,075,476,792

114

334

8.48%

8.39%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

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
9	10/1/00	182,556.84	182,556.84	0.00	B
11	10/1/00	185,205.92	185,205.92	0.00	B
14	10/1/00	132,216.94	132,216.94	0.00	B
16	10/1/00	118,776.24	118,776.24	0.00	B
21	10/1/00	105,209.31	105,209.31	0.00	B
26	10/1/00	98,271.46	98,271.46	0.00	B
41	10/1/00	53,332.59	53,332.59	0.00	B
48	10/1/00	48,716.59	48,716.59	0.00	B
59	10/1/00	31,872.80	31,872.80	0.00	B
68	10/1/00	27,410.94	27,410.94	0.00	B
70	10/1/00	28,304.37	28,304.37	0.00	B
86	10/1/00	23,982.03	23,982.03	0.00	B
106	10/1/00	17,471.38	17,471.38	0.00	B
109	10/1/00	16,876.93	16,876.93	0.00	B
118	10/1/00	17,200.09	17,200.09	0.00	B
142	10/1/00	14,412.55	14,412.55	0.00	B
151	10/1/00	11,603.29	11,603.29	0.00	B
172	10/1/00	8,386.25	8,386.25	0.00	B
186	10/1/00	7,278.64	7,278.64	0.00	B

Total		1,129,085.14	1,129,085.14

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

Page 9 of 26

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

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			# of	Scheduled	% of				Current Mortgage			# of	Scheduled	% of
Balance			Loans	Balance	Balance	Term	Coupon PFY DSCR		Interest Rate			Loans	Balance	Balance	Term	Coupon	PFY DSCR

0	to	1,000,000	5	4,202,666	0.39%	128	7.39%	0.00	5.500%	to	6.000%	3	6,510,799	0.61%	96	5.97%	0.00
1,000,000	to	2,000,000	55	84,380,402	7.85%	106	7.59%	0.00	6.001%	to	6.500%	22	47,553,496	4.42%	104	6.34%	0.00
2,000,000	to	3,000,000	45	108,939,954	10.13%	108	7.84%	0.00	6.501%	to	7.000%	26	75,192,984	6.99%	97	6.77%	0.00
3,000,000	to	4,000,000	22	73,637,010	6.85%	123	8.06%	0.00	7.001%	to	7.500%	13	56,961,728	5.30%	105	7.35%	0.00
4,000,000	to	5,000,000	8	35,561,898	3.31%	111	7.50%	0.00	7.501%	to	8.000%	6	44,036,029	4.09%	114	7.82%	0.00
5,000,000	to	6,000,000	7	39,859,321	3.71%	126	8.08%	0.00	8.001%	to	8.500%	60	472,721,300	43.95%	121	8.33%	0.00
6,000,000	to	7,000,000	4	25,246,084	2.35%	115	8.35%	0.00	8.501%	to	9.000%	45	319,756,871	29.73%	116	8.73%	0.00
7,000,000	to	8,000,000	6	45,336,978	4.22%	120	7.94%	0.00	9.001%	to	9.500%	7	47,181,584	4.39%	87	9.18%	0.00
7,000,000	to	8,000,000	6	45,336,978	4.22%	120	7.94%	0.00	9.501%	&	Above	3	5,562,000	0.52%	112	9.61%	0.00
8,000,000	to	9,000,000	7	59,896,438	5.57%	116	8.46%	0.00
9,000,000	to	10,000,000	3	28,670,646	2.67%	118	8.58%	0.00				185	1,075,476,792	100.00%
10,000,000	to	15,000,000	8	105,366,324	9.80%	118	8.24%	0.00
15,000,000	to	20,000,000	2	33,725,593	3.14%	119	8.10%	0.00
20,000,000	to	25,000,000	3	68,596,188	6.38%	114	8.51%	0.00
25,000,000	&	Above	10	362,057,289	33.66%	113	8.48%	0.00
									Minimum Mortgage Interest Rate				5.930%
			185	1,075,476,792	100.00%				Maximum Mortgage Interest Rate				9.660%

												Distribution of Remaining Term (Balloon)
															Weighted Average
									Balloon			# of	Scheduled	% of
									Mortgage Loans			Loans	Balance	Balance	Term	Coupon	PFY DSCR

									0	to	12	0	0	0.00%	0	0.00%	0.00
Average Schedule Balance				5,813,388					13	to	24	0	0	0.00%	0	0.00%	0.00
Maximum Schedule Balance				59,926,289					25	to	36	0	0	0.00%	0	0.00%	0.00
Minimum Schedule Balance				696,369					37	to	60	2	9,405,675	0.87%	59	8.72%	0.00
									61	to	120	169	997,274,635	92.73%	111	8.21%	0.00
		Distribution of Remaining Term (Fully				Amortizing)			121	to	180	10	52,853,867	4.91%	172	8.02%	0.00
									181	to	240	3	7,463,131	0.69%	229	8.40%	0.00
									241	&	Above	0	0	0.00%	0	0.00%	0.00
							Weighted Average
Fully Amortizing			# of	Scheduled	% of							184	1,066,997,308	99.21%
Mortgage Loans			Loans	Balance	Balance	Term	Coupon PFY DSCR

													Minimum Remaining Term	51
0	to	60	0	0	0.00%	0	0.00%	0.00					Maximum Remaining Term	238
61	to	120	1	8,479,484	0.79%	115	8.42%	0.00
121	to	180	0	0	0.00%	0	0.00%	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

			1	8,479,484	0.79%

Page 11 of 26

ABN AMRO
							*PNC Mortgage Acceptance Corp.*
LaSalle Bank N.A.
							*Midland Loan Services, Inc., as Master Servicer*						Statement Date: 11/13/2000
													Payment Date: 11/13/2000
							*Midland Loan Services, Inc., as Special Servicer*						Prior Payment:N/A
							*Commercial Mortgage Pass-Through Certificates*						Next Payment: 12/12/2000
								*Series 2000-C2*					Record Date: 10/31/2000
								*ABN AMRO Acct: 67-8623-90-1*
								*Mortgage Loan Characteristics*
				Distribution of DSCR (PFY)								Geographic Distribution

Debt Service			# of		Scheduled	% of					# of	Scheduled	% of
Coverage Ratio			Loans		Balance	Balance	WAMM	WAC PFY DSCR		State	Loans	Balance	Balance	WAMM	WAC PFY DSCR

Less than zero			0		0	0.00%	0	0.00%	0.00	New York	18	270,442,275	25.15%	118	8.40%	0.00
0.001		0.750	0		0	0.00%	0	0.00%	0.00	California	28	176,844,303	16.44%	115	8.28%	0.00
0.751		0.875	0		0	0.00%	0	0.00%	0.00	Maryland	4	54,940,115	5.11%	116	8.45%	0.00
0.876		1.000	0		0	0.00%	0	0.00%	0.00	Arizona	9	53,796,199	5.00%	111	8.30%	0.00
1.001		1.125	0		0	0.00%	0	0.00%	0.00	Texas	14	53,147,859	4.94%	122	8.10%	0.00
1.126		1.250	0		0	0.00%	0	0.00%	0.00	Michigan	6	49,864,132	4.64%	123	8.50%	0.00
1.251		1.375	0		0	0.00%	0	0.00%	0.00	Virginia	12	45,029,958	4.19%	114	8.30%	0.00
1.376		1.500	0		0	0.00%	0	0.00%	0.00	Connecticut	4	36,970,856	3.44%	78	9.05%	0.00
1.501		1.625	0		0	0.00%	0	0.00%	0.00	Pennsylvania	9	35,309,814	3.28%	120	7.92%	0.00
1.626		1.750	0		0	0.00%	0	0.00%	0.00	Tennessee	5	31,371,167	2.92%	116	8.28%	0.00
1.751		1.875	0		0	0.00%	0	0.00%	0.00	District of Columbia	2	30,618,472	2.85%	112	8.37%	0.00
1.876		2.000	0		0	0.00%	0	0.00%	0.00	Florida	10	30,392,664	2.83%	113	8.32%	0.00
2.001		2.125	0		0	0.00%	0	0.00%	0.00	New Jersey	8	27,222,769	2.53%	100	7.24%	0.00
2.126		2.250	0		0	0.00%	0	0.00%	0.00	Ohio	7	23,111,922	2.15%	136	8.11%	0.00
2.251	& Above		0		0	0.00%	0	0.00%	0.00	Mississippi	1	18,341,508	1.71%	119	7.92%	0.00
Unknown			185		1,075,476,792	100.00%	114	8.21%	0.00	Washington	8	17,723,600	1.65%	107	7.05%	0.00
										Oregon	3	15,103,859	1.40%	116	8.84%	0.00
			185		1,075,476,792	100.00%				Various	1	14,844,077	1.38%	98	8.25%	0.00
										Massachusetts	3	14,732,781	1.37%	98	7.21%	0.00
Maximum DSCR			0.000							Missouri	4	12,368,591	1.15%	95	6.36%	0.00
Minimum DSCR			0.000							Kansas	4	9,108,066	0.85%	154	7.67%	0.00
			Distribution of DSCR (Cutoff)							North Carolina	1	6,190,324	0.58%	117	8.04%	0.00
										Illinois	2	5,890,164	0.55%	96	7.40%	0.00
Debt Service			# of		Scheduled	% of				Georgia	2	5,341,499	0.50%	116	8.75%	0.00
Coverage Ratio			Loans		Balance	Balance	WAMM	WAC PFY DSCR		Kentucky	3	5,314,610	0.49%	95	6.40%	0.00
										Oklahoma	2	5,117,788	0.48%	117	8.38%	0.00
Less than zero				0	0	0.00%	0	0.00%	0.00	Neveda	2	5,013,483	0.47%	142	6.53%	0.00
0.001		0.750		0	0	0.00%	0	0.00%	0.00	Colorado	3	3,951,514	0.37%	101	6.87%	0.00
0.751		0.875		0	0	0.00%	0	0.00%	0.00	Minnesota	2	3,725,311	0.35%	116	7.03%	0.00
0.876		1.000		0	0	0.00%	0	0.00%	0.00	Nebraska	2	3,688,265	0.34%	109	7.61%	0.00
1.001		1.125		0	0	0.00%	0	0.00%	0.00	New Hampshire	1	2,742,461	0.25%	94	6.90%	0.00
1.126		1.250	49		265,362,602	24.67%	122	8.25%	0.00	Iowa	1	1,694,302	0.16%	94	7.05%	0.00
1.251		1.375	67		544,103,257	50.59%	116	8.34%	0.00	Alabama	1	1,647,544	0.15%	96	6.73%	0.00
1.376		1.500	30		177,037,332	16.46%	101	8.19%	0.00	Utah	1	1,598,982	0.15%	112	8.51%	0.00
1.501		1.625	14		38,440,503	3.57%	112	7.64%	0.00	Idaho	1	1,230,169	0.11%	94	7.15%	0.00
1.626		1.750	14		28,603,528	2.66%	118	6.99%	0.00	Delaware	1	1,045,391	0.10%	117	8.43%	0.00
1.751		1.875		5	7,587,228	0.71%	103	7.68%	0.00
1.876		2.000		2	4,420,788	0.41%	95	6.37%	0.00		185	1,075,476,792	100.00%
2.001		2.125		2	3,618,624	0.34%	103	7.66%	0.00
2.126		2.250		0	0	0.00%	0	0.00%	0.00
2.251	&	Above		2	6,302,931	0.59%	95	6.50%	0.00

			185		1,075,476,792	100.00%

Maximum DSCR			2.810
Minimum DSCR			1.160

11/09/2000 - 16:30 (E235-E254) Copyright 2000 LaSalle Bank N.A.															Page 12 of 26

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	Scheduled	% of								# of	Scheduled	% of
	Loans	Balance	Balance	WAMM	WAC	PFY DSCR		Number of Months			Loans	Balance	Balance	WAMM	WAC	PFY DSCR

Industrial	14	90,066,443	8.37%	101	8.49	%	0.00	0	to	12	117	891,942,842	82.93%	118	8.48%	0.00
Lodging	11	94,662,791	8.80%	115	8.74	%	0.00	13	to	24	2	17,536,273	1.63%	101	8.36%	0.00
Mixed use	1	1,969,184	0.18%	119	8.20	%	0.00	25	to	36	65	163,750,096	15.23%	98	6.73%	0.00
Multifamily	63	198,968,014	18.50%	117	7.71	%	0.00	37	to	48	1	2,247,581	0.21%	81	8.27%	0.00
Office	35	305,386,693	28.40%	117	8.43	%	0.00	49	to	60	0	0	0.00%	0	0.00%	0.00
Other	1	2,471,582	0.23%	96	6.75	%	0.00	61	to	72	0	0	0.00%	0	0.00%	0.00
Retail	48	350,640,306	32.60%	115	8.19	%	0.00	73	to	84	0	0	0.00%	0	0.00%	0.00
Self storage	3	8,672,930	0.81%	95	6.51	%	0.00	85	to	96	0	0	0.00%	0	0.00%	0.00
SF attached dwelling	4	11,724,821	1.09%	92	6.75	%	0.00	97	to	108	0	0	0.00%	0	0.00%	0.00
Warehouse	5	10,914,030	1.01%	103	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	1,075,476,792	100.00%								185	1,075,476,792	100.00%


	Distribution of Amortization Type										Distribution of Year Loans Maturing

Amortization	# of	Scheduled	% of								# of	Scheduled	% of
Type	Loans	Balance	Balance	WAMM	WAC	PFY DSCR			Year		Loans	Balance	Balance	WAMM	WAC	PFY DSCR

AmortizingBalloon	185	1,075,476,792	100.00%	114	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	9,405,675	0.87%	59	8.72%	0.00
									2006		0	0	0.00%	0	0.00%	0.00
									2007		3	37,239,536	3.46%	75	9.08%	0.00
									2008		58	144,428,630	13.43%	94	6.71%	0.00
									2009		3	24,553,399	2.28%	100	8.12%	0.00
									2010		106	799,532,554	74.34%	116	8.45%	0.00
									2011 & Greater		13	60,316,998	5.61%	179	8.07%	0.00

	185	1,075,476,792	100.00%								185	1,075,476,792	100.00%

11/09/2000 - 16:30 (E235-E254) Copyright 2000 LaSalle Bank N.A.															Page 13 of 26

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	59,926,289	8.80000%	474,165	0
2		Retail	4/1/10	0.00		CA	49,000,000	8.27000%	348,948	0
3		Lodging	10/1/10	0.00		NY	44,969,424	8.79000%	371,188	0
4		Office	9/1/10	0.00		NY	37,212,979	8.45000%	285,101	0
5		Industrial	1/1/07	0.00		CT	32,833,152	9.17000%	269,327	-0
6		Office	4/1/10	0.00		DC	29,527,409	8.41000%	225,942	0
7		Retail	4/1/10	0.00		AZ	29,354,697	8.30000%	222,360	0
8		Industrial	10/1/10	0.00		MD	26,989,520	8.38000%	205,315	0
9		Retail	9/1/10	0.00		NY	26,271,362	7.44710%	184,028	0		B
10		Retail	9/1/10	0.00		CA	25,972,456	8.22000%	194,781	0
11		Office	7/1/10	0.00		MI	24,084,740	8.61000%	187,384	0		B
12		Office	4/1/10	0.00		MD	23,572,120	8.58000%	183,191	0
13		Retail	5/1/10	0.00		NY	20,939,327	8.33000%	158,949	-0
14		Multifamily	10/1/10	0.00		MS	18,341,508	7.91500%	133,560	0		B
15		Retail	9/1/10	0.00		TN	15,384,085	8.31000%	116,345	0
16		Lodging	1/1/09	0.00		VV	14,844,077	8.25000%	119,608	0		B
21		Retail	9/1/10	0.00		NY	14,844,452	7.70750%	106,041	0		B
22		Office	3/1/10	0.00		NY	14,452,270	8.92000%	115,837	0
23		Retail	9/1/10	0.00		TX	14,235,273	8.31000%	107,657	0
24		Retail	9/1/10	0.00		NY	12,887,071	8.42000%	98,459	0
25		Retail	10/1/10	0.00		CA	12,389,310	8.94000%	99,238	0
26		Office	2/1/15	0.00		CA	11,434,318	8.26000%	98,912	0		B
27		Multifamily	7/1/15	0.00		OH	5,796,767	8.45000%	44,445	0
28		Multifamily	7/1/15	0.00		OH	4,342,335	8.45000%	33,294	0
29		Office	9/1/08	0.00		NJ	10,279,553	6.89000%	69,083	0
30		Lodging	10/1/10	0.00		MI	9,992,876	8.61000%	81,265	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

Page 14 of 26

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	9,393,076	8.48000%	75,565	0
32		Retail	7/1/10	0.00		OR	9,284,694	8.65000%	72,500	0
33		Retail	8/1/10	0.00		PA	8,987,844	8.51000%	69,266	0
34		Multifamily	6/1/15	0.00		TX	8,858,949	8.48000%	68,154	0
35		Retail	9/1/10	0.00		TN	8,631,194	8.36000%	65,579	0
36		Office	6/1/10	0.00		MI	8,579,304	8.43000%	65,700	-0
37		Office	6/1/10	0.00		NY	8,479,484	8.42000%	64,876	0
38		Retail	11/1/05	0.00		CA	8,229,705	8.83000%	65,375	0
39		Multifamily	1/1/10	0.00		CA	8,129,958	8.18000%	61,014	0
40		Multifamily	9/1/08	0.00		TX	7,707,373	6.70000%	50,848	0
41		Office	4/30/09	0.00		MA	7,639,157	7.45000%	54,272	0		B
42		Multifamily	5/1/15	0.00		PA	7,626,301	8.10000%	56,667	0
43		Multifamily	8/1/10	0.00		FL	7,588,627	8.18000%	56,723	0
44		Office	7/1/10	0.00		VA	7,487,998	8.73000%	58,895	0
46		Retail	7/1/10	0.00		CA	7,287,522	8.54000%	56,338	0
47		Retail	5/1/10	0.00		AZ	6,581,976	8.51000%	50,795	0
48		Office	8/1/10	0.00		VA	6,391,245	8.47000%	49,074	0		B
49		Multifamily	8/1/10	0.00		NC	6,190,324	8.04000%	45,666	0
50		Office	5/1/10	0.00		NY	6,082,539	8.36000%	46,300	0
51		Office	5/1/10	0.00		AZ	5,984,690	8.72000%	47,074	0
52		Industrial	4/1/10	0.00		CA	5,880,571	8.58000%	45,701	0
53		Industrial	9/1/10	0.00		NY	5,874,024	8.37000%	44,672	0
54		Multifamily	9/1/08	0.00		CA	5,865,915	6.61000%	38,359	0
55		Retail	7/1/10	0.00		GA	3,394,598	8.75000%	26,748	0
56		Retail	7/1/10	0.00		GA	1,946,902	8.75000%	15,341	-0
57		Retail	11/1/15	0.00		MI	5,400,000	8.23000%	38,270	0

(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

Page 15 of 26

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	5,057,354	7.49000%	38,763	0
59		Multifamily	8/1/08	0.00		MO	4,886,253	6.69000%	32,231	0		B
60		Warehouse	5/1/10	0.00		CA	4,694,607	8.38000%	35,801	0
61		Retail	5/1/10	0.00		VA	4,561,700	8.31000%	34,564	0
62		Self storage	10/1/08	0.00		NJ	4,407,313	6.50000%	34,669	0
63		SF attached dwelling	4/1/08	0.00		IL	4,392,925	7.15000%	30,393	0
64		Multifamily	5/1/10	0.00		OH	4,265,195	7.72000%	30,574	0
65		SF attached dwelling	9/1/08	0.00		PA	4,011,571	6.77000%	26,647	0
66		Retail	9/1/10	0.00		FL	3,946,334	8.69000%	30,906	0
67		Multifamily	10/1/13	0.00		NV	3,909,651	6.35000%	24,889	0
68		Office	10/1/08	0.00		MA	3,826,965	6.91000%	27,691	0		B
69		Retail	9/1/10	0.00		FL	3,795,908	8.16000%	28,308	0
70		Retail	7/1/10	0.00		FL	3,619,403	8.83000%	28,725	0		B
71		Lodging	8/1/10	0.00		OR	3,457,385	8.99000%	29,054	0
72		Office	9/1/20	0.00		KS	3,439,561	8.36000%	29,635	0
73		Multifamily	4/1/10	0.00		NY	3,437,774	8.33000%	26,113	0
74		Retail	8/1/10	0.00		CA	3,395,393	8.50000%	26,143	0
75		Industrial	9/1/08	0.00		MA	3,266,659	7.00000%	23,854	0
76		Office	6/1/10	0.00		VA	3,253,435	9.00000%	26,231	0
77		Retail	10/1/08	0.00		WA	3,183,073	6.14000%	21,545	0
78		Multifamily	2/1/10	0.00		CA	3,184,991	8.47000%	24,537	0
79		Multifamily	10/1/08	0.00		NJ	3,127,248	6.32000%	19,849	0
80		Retail	6/1/19	0.00		NY	3,097,259	8.90000%	28,402	0
81		Office	6/1/10	0.00		CA	3,068,333	8.77000%	24,235	0
82		Office	10/1/10	0.00		VA	3,064,752	8.26000%	23,055	0
83		Multifamily	10/1/08	0.00		MO	3,042,714	6.38000%	21,033	0

(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

Page 16 of 26

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	3,043,465	9.10000%	25,805	0
85		Office	8/1/10	0.00		NY	3,042,356	8.40000%	24,354	0
86		Industrial	4/1/10	0.00		NJ	3,039,752	8.85000%	24,205	0		B
87		Office	9/1/10	0.00		CA	2,946,875	8.22000%	22,100	0
88		Multifamily	8/1/10	0.00		OK	2,945,849	8.38000%	22,433	0
89		Office	8/1/10	0.00		CA	2,867,996	8.53000%	23,208	0
90		Industrial	11/1/13	0.00		WA	2,841,005	6.30000%	26,665	0
91		Multifamily	7/1/10	0.00		AZ	2,846,324	8.66000%	22,246	0
92		Multifamily	9/1/10	0.00		OH	2,844,980	8.35000%	22,662	0
93		Multifamily	1/1/10	0.00		MD	2,782,424	7.99000%	20,526	0
94		Multifamily	11/1/08	0.00		MO	2,750,636	5.99000%	18,345	0
95		Retail	9/1/08	0.00		NH	2,742,461	6.90000%	22,310	0
96		Retail	11/1/10	0.00		TN	2,692,196	8.94000%	22,547	0
97		Retail	10/1/08	0.00		MN	2,687,885	6.35000%	17,111	0
98		Multifamily	8/1/08	0.00		FL	2,626,480	7.66000%	18,998	0
99		Multifamily	8/1/08	0.00		OH	2,621,362	6.79000%	17,460	0
100		Retail	10/1/08	0.00		NY	2,607,735	6.36000%	17,995	0
101		Multifamily	11/1/08	0.00		WA	2,595,959	6.64000%	16,995	0
102		Multifamily	6/1/10	0.00		NE	2,528,566	8.25000%	19,045	0
103		Retail	4/1/10	0.00		TN	2,485,474	8.63000%	20,350	0
104		Other	11/1/08	0.00		TX	2,471,582	6.75000%	17,618	0
105		Retail	11/1/08	0.00		NY	2,417,406	6.32000%	16,600	0
106		Multifamily	8/1/08	0.00		TX	2,413,816	7.00000%	17,648	0		B
107		Retail	11/1/10	0.00		VA	2,400,000	9.23000%	19,075	0
108		Lodging	9/1/10	0.00		TX	2,396,680	9.50000%	20,969	0
109		Multifamily	12/1/08	0.00		PA	2,379,218	6.83000%	17,051	0		B

(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

Page 17 of 26

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	2,369,999	6.53000%	18,684	0
111		Multifamily	4/1/10	0.00		FL	2,366,339	8.23000%	17,809	0
112		Lodging	6/1/10	0.00		OR	2,361,780	9.37000%	20,493	0
113		Multifamily	7/1/10	0.00		CA	2,286,005	8.48000%	17,576	0
114		Multifamily	6/1/10	0.00		PA	2,263,114	8.79000%	17,907	0
115		Multifamily	8/1/07	0.00		WA	2,247,581	8.27000%	20,693	0
116		Multifamily	11/1/08	0.00		WA	2,226,611	6.53000%	15,573	0
117		Office	6/1/10	0.00		CT	2,210,569	9.02000%	17,854	0
118		Retail	8/1/10	0.00		PA	2,197,261	8.76000%	17,323	0		B
119		Multifamily	8/1/10	0.00		VA	2,196,648	8.12000%	16,327	0
120		Multifamily	10/1/08	0.00		TN	2,178,218	6.49000%	14,062	0
121		Multifamily	8/1/10	0.00		OK	2,171,939	8.38000%	16,539	0
122		Industrial	4/1/10	0.00		CA	2,160,754	8.53000%	16,716	0
123		Warehouse	4/1/07	0.00		AZ	2,158,803	8.55000%	16,731	0
124		Multifamily	7/1/10	0.00		TX	2,136,553	8.77000%	17,648	0
125		Office	6/1/10	0.00		CA	2,123,136	8.60000%	16,514	0
126		Multifamily	6/1/10	0.00		NJ	2,095,375	8.72000%	16,476	0
127		Retail	10/1/08	0.00		NY	2,071,175	5.93000%	13,761	0
128		Lodging	11/1/09	0.00		TX	2,070,164	9.61000%	19,726	0
129		Multifamily	6/1/10	0.00		OH	2,065,312	8.63000%	16,108	0
130		SF attached dwelling	10/1/08	0.00		KY	2,050,789	6.18000%	12,835	0
131		Retail	5/1/10	0.00		TX	2,038,921	8.80000%	16,153	0
132		Multifamily	10/1/08	0.00		KY	1,994,284	6.77000%	14,259	0
133		Mixed use	10/1/10	0.00		KS	1,969,184	8.20000%	16,741	0
134		Lodging	6/1/10	0.00		CA	1,947,718	9.57000%	18,359	0
135		Retail	3/1/10	0.00		AZ	1,935,939	9.08000%	15,738	0

(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

Page 18 of 26

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	1,933,488	6.28000%	13,231	0
137		Office	9/1/08	0.00		VA	1,933,132	6.76000%	13,831	0
138		Office	9/1/10	0.00		CA	1,922,961	8.22000%	14,421	0
139		Multifamily	4/1/10	0.00		FL	1,918,213	8.39000%	15,398	0
140		Self storage	10/1/08	0.00		NJ	1,895,618	6.50000%	14,911	0
141		Office	12/1/08	0.00		VA	1,883,402	7.08000%	13,789	0
142		Multifamily	7/1/10	0.00		WA	1,884,756	8.52500%	14,551	0		B
143		Office	10/1/08	0.00		CA	1,842,626	7.09000%	13,538	0
144		Industrial	9/1/08	0.00		CA	1,839,734	7.07000%	13,514	0
145		Multifamily	5/1/10	0.00		NY	1,829,349	8.12000%	13,618	0
146		Multifamily	7/1/10	0.00		TX	1,796,710	8.34000%	13,637	0
147		Retail	9/1/08	0.00		IA	1,694,302	7.05000%	12,425	0
148		Multifamily	11/1/08	0.00		MO	1,688,987	5.99000%	11,265	0
149		Lodging	5/1/10	0.00		CA	1,685,492	8.69000%	14,958	0
150		Multifamily	5/1/10	0.00		TX	1,674,888	8.16000%	12,515	0
151		Multifamily	11/1/08	0.00		AL	1,647,544	6.73000%	11,724	0		B
152		Multifamily	11/1/13	0.00		TX	1,607,115	6.58000%	15,321	0
153		Industrial	10/1/08	0.00		CO	1,598,639	6.18000%	10,005	0
154		Multifamily	3/1/10	0.00		UT	1,598,982	8.51000%	12,352	0
155		Retail	9/1/10	0.00		CA	1,598,305	8.22000%	11,987	0
156		Warehouse	8/1/10	0.00		MD	1,596,051	8.47000%	12,851	0
157		Multifamily	10/1/08	0.00		AZ	1,593,901	6.44000%	10,238	0
158		Retail	10/1/08	0.00		CA	1,586,480	7.19000%	11,755	0
159		Retail	5/1/10	0.00		WA	1,570,726	8.53000%	12,144	0
160		Lodging	5/1/10	0.00		FL	1,544,118	9.66000%	13,715	0
161		Multifamily	9/1/10	0.00		FL	1,534,931	8.61000%	12,495	0

(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

Page 19 of 26

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	1,511,390	6.83000%	10,070	0
163		Multifamily	9/1/10	0.00		IL	1,497,240	8.13000%	11,707	0
164		Retail	10/1/08	0.00		FL	1,452,311	6.79000%	10,402	0
165		Multifamily	4/1/10	0.00		NJ	1,431,439	8.52000%	11,615	0
166		Retail	4/1/10	0.00		AZ	1,406,380	8.37000%	10,689	-0
167		Retail	10/1/08	0.00		CA	1,354,576	6.67000%	9,602	0
168		Warehouse	10/1/08	0.00		VA	1,354,259	6.43000%	8,690	0
169		Office	9/1/08	0.00		KS	1,329,323	7.13000%	10,964	0
170		Multifamily	7/1/10	0.00		PA	1,275,762	8.35000%	10,178	0
171		SF attached dwelling	10/1/08	0.00		KY	1,269,536	6.18000%	7,945	0
172		Office	9/1/08	0.00		ID	1,230,169	7.15000%	8,476	0		B
173		Multifamily	10/1/10	0.00		CA	1,222,256	6.43000%	7,843	0
174		Multifamily	11/1/08	0.00		CO	1,190,227	6.45000%	8,267	0
175		Retail	2/1/05	0.00		OH	1,175,971	7.99000%	10,448	0
176		Multifamily	10/1/08	0.00		WA	1,173,888	6.52000%	7,601	0
177		Industrial	4/1/10	0.00		CO	1,162,647	8.25000%	9,225	0
178		Multifamily	11/1/08	0.00		NE	1,159,699	6.22000%	7,894	0
179		Warehouse	10/1/08	0.00		VA	1,110,310	6.30000%	7,622	0
180		Office	10/1/08	0.00		NV	1,103,831	7.16000%	7,606	0
181		Office	9/1/08	0.00		DC	1,091,063	7.36000%	8,211	0
182		Multifamily	10/1/08	0.00		CT	1,066,147	6.98000%	7,761	0
183		Multifamily	8/1/10	0.00		DE	1,045,391	8.43000%	8,389	0
184		Office	3/1/15	0.00		MN	1,037,425	8.79000%	8,219	0
185		Office	5/1/10	0.00		MI	1,034,685	8.36000%	8,276	0
186		Industrial	3/1/10	0.00		NJ	946,471	8.54000%	7,332	0		B
187		Retail	10/1/18	0.00		CA	926,312	6.86000%	7,477	0

(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

Page 20 of 26

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	860,989	6.91000%	6,239	0
189		Industrial	10/1/08	0.00		MI	772,526	6.33000%	5,317	0
190		Multifamily	5/1/10	0.00		TX	696,369	8.29000%	5,538	0
							1,075,476,792		8,214,758	1

(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

Page 21 of 26

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

Page 22 of 26

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 Control#	Resolution Strategy		Comments

Page 23 of 26

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

Disclosure Control#	Modification Date	Cutoff Maturity Date	Modified Maturity Date		Modified Description

Page 24 of 26

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

Period	Disclosure Control #	Appraisal Date	Appraisal Value	Beginning Scheduled Balance	Gross Proceeds	Gross Proceeds as a % of Sched. Balance	Aggregate Liquidation Expenses*	Net Liquidation Proceeds	Net Proceeds as a % of Sched. Balance	Realized Loss


Current Total Cumulative

Page 25 of 26

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
Control #

Appraisal
Red. Date

Scheduled
Balance

Reduction
Amount

Note
Rate

Maturity
Date

Remaining Term

Property
Type

State

DSCR

Appraisal

Life

Amort

Value

Date

Page 26 of 26