SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report: October 20, 2000
(Date of earliest event reported)
Morgan Stanley Dean Witter Capital I Inc.
(Issuer in Respect of Morgan Stanley Dean Witter
Commercial Mortgage Pass Through Certificates Series, 2000-LIFE2)
(Exact name of registrant as specified in charter)
Delaware 333-77215 13-3291626
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
1585 Broadway, Second Floor, New York, New York 10036
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(212) 761-4000
(Former name or former address, if changed since
last report.)
ITEM 5. OTHER EVENTS
Description of the Certificates
Morgan Stanley Dean Witter Capital I Inc. (the "Depositor") will cause to be filed with the Securities and Exchange Commission ( the "Commission") pursuant to the Commission's Rule 424 a Prospectus Supplement and the Prospectus as part of Registration
Statement, File No. 333-77215, in connection with the Depositor's issuance of a series of certificates, entitled Commercial Mortgage Pass-Through Certificates, Series 2000-LIFE2 (the "Certificates"), to be issued pursuant to a pooling and servicing
agreement among the Depositor, Wells Fargo Bank, National Association, as master servicer, GMAC Commercial Mortgage Corporation, as special servicer, LaSalle Bank National Association, as trustee and ABN AMRO Bank N.V., as fiscal agent.
Computational Materials
Morgan Stanley & Co. Incorporated as underwriter of certain of the Certificates (the "underwriter") has provided certain prospective purchasers of the Class A-1, Class A-2, Class B, Class C and Class D Certificates (collectively, the "Offered
Certificates") with certain yield tables and other computational materials, collateral term sheets and structural term sheets (the "Computational Materials") in written form, which Computational Materials are in the nature of data tables and term sheet
information relating to the assets of the trust fund in which the Certificates represent beneficial ownership, the structure of the Certificates and terms of certain classes of Certificates, and the hypothetical characteristics and hypothetical
performance of certain classes and Certificates based on collateral information provided by Principal Commercial Funding, LLC, John Hancock Real Estate Finance, Inc. and/or The Northwestern Mutual Life Insurance Company and under certain assumptions and
scenarios.
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
(a) Not applicable
(b) Not applicable
(c) Exhibits
Exhibit No. 99 Description
Computational Material (as defined in Item 5) that have been provided by the Underwriter to certain prospective purchasers of the Offered Certificates.
Pursuant to the requirements of the Securities Exchange Act of
1934, the Registrant has duly caused this report to be signed on behalf of the Registrant by the undersigned thereunto duly authorized.
LASALLE BANK N A, IN ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND SERVICING AGREEMENT ON
BEHALF OF MORGAN STANLEY CAPITAL I INC.,
REGISTRANT
By: /s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President
Date: December 15, 2000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
|
|
135 S. LASALLE STREET SUITE 1625
|
|
CHICAGO, IL 60603-4159
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
|
|
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
SERIES 2000-LIFE2
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
ADMINISTRATOR:
|
|
REPORTING PACKAGE TABLE OF CONTENTS
|
|
ANALYST:
|
|
|
CHRISTOPHER LEWIS (312) 904-7992
|
|
CHRISTINE GARBISO (714) 282-3980 (206)
|
|
|
[email protected]
|
|
[email protected]
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE(S)
|
|
|
ISSUE ID:
|
|
MS00LIF2
|
|
CLOSING DATE:
|
10/31/2000
|
|
|
STATEMENTS TO CERTIFICATEHOLDERS
|
PAGE 2-3
|
|
|
ASAP #:
|
|
527
|
|
CASH RECONCILIATION SUMMARY
|
PAGE 4
|
|
FIRST PAYMENT DATE:
|
11/15/2000
|
|
|
MONTHLY DATA FILE NAME:
|
|
BOND INTEREST RECONCILIATION
|
PAGE 5
|
|
ASSUMED FINAL PAYMENT: DATE:
|
10/15/2014
|
|
|
|
ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY
|
PAGE 6
|
|
|
MS00LIF2_200012_3.EXE
|
|
ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY
|
PAGE 7
|
|
|
HISTORICAL COLLATERAL PREPAYMENT
|
PAGE 8
|
|
|
DELINQUENT LOAN DETAIL
|
PAGE 9
|
|
|
MORTGAGE LOAN CHARACTERISTICS
|
PAGE 10-11
|
|
|
LOAN LEVEL DETAIL
|
PAGE 12-15
|
|
|
SPECIALLY SERVICED (PART I) ~ LOAN DETAIL
|
PAGE 16
|
|
|
MODIFIED LOAN DETAIL
|
PAGE 17
|
|
|
REALIZED LOSS DETAIL
|
PAGE 18
|
|
|
APPRAISAL REDUCTION DETAIL
|
PAGE 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARTIES TO THE TRANSACTION
|
|
|
ISSUER: MORGAN STANLEY DEAN WITTER/GOLDMAN, SACHS & CO.
|
|
|
DEPOSITOR: MORGAN STANLEY DEAN WITTER
|
|
|
UNDERWRITER: MORGAN STANLEY DEAN WITTER
|
|
|
MASTER SERVICER: WELLS FARGO COMMERCIAL MORTGAGE SERVICING
|
|
|
SPECIAL SERVICER: GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
RATING AGENCY: FITCH IBCA, INC./MOODY'S INVESTORS SERVICE, INC.
|
|
|
INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES
|
|
|
LASALLE WEB SITE
|
|
WWW.LNBABS.COM
|
|
|
SERVICER WEB SITE
|
|
|
LASALLE BULLETIN BOARD
|
|
(714) 282-3990
|
|
|
LASALLE ASAP FAX BACK SYSTEM
|
|
(714) 282-5518
|
|
|
LASALLE FACTOR LINE
|
|
(800) 246-5761
|
|
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
PAGE 1 OF 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
STATEMENT DATE:
|
12/15/2000
|
|
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
PAYMENT DATE:
|
12/15/2000
|
|
|
|
|
WAC:
|
|
8.139332%
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
WAMM:
|
|
113
|
SERIES 2000-LIFE2
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
UPPER TIER REMIC
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
|
|
|
|
ORIGINAL
|
|
OPENING
|
|
PRINCIPAL
|
|
PRINCIPAL
|
|
NEGATIVE
|
|
CLOSING
|
|
INTEREST
|
|
INTEREST
|
PASS-THROUGH
|
|
|
CLASS
|
|
FACE VALUE (1)
|
|
BALANCE
|
|
PAYMENT
|
|
ADJ. OR LOSS
|
|
AMORTIZATION
|
|
BALANCE
|
|
PAYMENT (2)
|
|
ADJUSTMENT
|
RATE
|
|
|
|
|
CUSIP
|
|
PER $ 1000
|
|
PER $ 1000
|
|
PER $ 1000
|
|
PER $ 1000
|
|
PER $ 1000
|
|
PER $ 1000
|
|
PER $ 1000
|
NEXT RATE(3)
|
|
|
A-1
|
159,079,000.00
|
|
158,470,824.30
|
717,896.40
|
0.00
|
0.00
|
157,752,927.90
|
919,130.78
|
0.00
|
|
6.96000000%
|
|
|
61746WDY3
|
|
996.176895128
|
4.512829475
|
0.000000000
|
0.000000000
|
991.664065653
|
|
5.777825986
|
0.000000000
|
|
FIXED
|
|
|
|
|
A-2
|
479,987,000.00
|
|
479,987,000.00
|
0.00
|
0.00
|
0.00
|
479,987,000.00
|
2,879,922.00
|
0.00
|
|
7.20000000%
|
|
|
61746WDZ0
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.000000000
|
0.000000000
|
|
FIXED
|
|
|
|
|
X
|
765,349,378.82
|
|
N
|
|
764,741,203.12
|
0.00
|
0.00
|
0.00
|
764,023,306.72
|
566,062.12
|
0.00
|
|
0.88824107%
|
|
|
61746WED8
|
|
999.205362000
|
0.000000000
|
0.000000000
|
0.000000000
|
998.267363721
|
|
0.739612699
|
0.000000000
|
|
0.888192468%
|
|
|
|
|
B
|
22,961,000.00
|
|
22,961,000.00
|
0.00
|
0.00
|
0.00
|
22,961,000.00
|
140,636.13
|
0.00
|
|
7.35000000%
|
|
|
61746WEA4
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.125000218
|
0.000000000
|
|
7.350000000%
|
|
|
|
|
C
|
24,874,000.00
|
|
24,874,000.00
|
0.00
|
0.00
|
0.00
|
24,874,000.00
|
155,462.50
|
0.00
|
|
7.50000000%
|
|
|
61746WEB2
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.250000000
|
0.000000000
|
|
7.500000000%
|
|
|
|
|
D
|
6,888,000.00
|
|
6,888,000.00
|
0.00
|
0.00
|
0.00
|
6,888,000.00
|
43,738.80
|
0.00
|
|
7.62000000%
|
|
|
61746WEC0
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.350000000
|
0.000000000
|
|
7.620000000%
|
|
|
|
|
E
|
18,751,000.00
|
|
18,751,000.00
|
0.00
|
0.00
|
0.00
|
18,751,000.00
|
121,564.97
|
0.00
|
|
7.77974293%
|
|
|
61746WEE6
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.483119300
|
0.000000000
|
|
7.779908865%
|
|
|
|
|
F
|
7,653,000.00
|
|
7,653,000.00
|
0.00
|
0.00
|
0.00
|
7,653,000.00
|
51,464.79
|
0.00
|
|
8.06974293%
|
|
|
61746WEF3
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.724786358
|
0.000000000
|
|
8.069908865%
|
|
|
|
|
G
|
3,062,000.00
|
|
3,062,000.00
|
0.00
|
0.00
|
0.00
|
3,062,000.00
|
20,591.29
|
0.00
|
|
8.06974293%
|
|
|
61746WEG1
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.724784455
|
0.000000000
|
|
8.069908865%
|
|
|
|
|
H
|
9,567,000.00
|
|
9,567,000.00
|
0.00
|
0.00
|
0.00
|
9,567,000.00
|
55,488.60
|
0.00
|
|
6.96000000%
|
|
|
61746WEH9
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.800000000
|
0.000000000
|
|
6.960000000%
|
|
|
|
|
J
|
9,184,000.00
|
|
9,184,000.00
|
0.00
|
0.00
|
0.00
|
9,184,000.00
|
53,267.20
|
0.00
|
|
6.96000000%
|
|
|
61746WEJ5
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.800000000
|
0.000000000
|
|
6.960000000%
|
|
|
|
|
K
|
3,061,000.00
|
|
3,061,000.00
|
0.00
|
0.00
|
0.00
|
3,061,000.00
|
17,753.80
|
0.00
|
|
6.96000000%
|
|
|
61746WEK2
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.800000000
|
0.000000000
|
|
6.960000000%
|
|
|
|
|
L
|
4,018,000.00
|
|
4,018,000.00
|
0.00
|
0.00
|
0.00
|
4,018,000.00
|
23,304.40
|
0.00
|
|
6.96000000%
|
|
|
61746WEL0
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.800000000
|
0.000000000
|
|
6.960000000%
|
|
|
|
|
M
|
6,697,000.00
|
|
6,697,000.00
|
0.00
|
0.00
|
0.00
|
6,697,000.00
|
38,842.60
|
0.00
|
|
6.96000000%
|
|
|
61746WEM8
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.800000000
|
0.000000000
|
|
6.960000000%
|
|
|
|
|
N
|
2,870,000.00
|
|
2,870,000.00
|
0.00
|
0.00
|
0.00
|
2,870,000.00
|
16,646.00
|
0.00
|
|
6.96000000%
|
|
|
61746WEN6
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.800000000
|
0.000000000
|
|
6.960000000%
|
|
|
|
|
O
|
957,000.00
|
|
957,000.00
|
0.00
|
0.00
|
0.00
|
957,000.00
|
5,550.60
|
0.00
|
|
6.96000000%
|
|
|
61746WEP1
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.800000000
|
0.000000000
|
|
6.960000000%
|
|
|
|
|
P
|
5,740,378.82
|
|
5,740,378.82
|
0.00
|
0.00
|
0.00
|
5,740,378.82
|
33,294.20
|
0.00
|
|
6.96000000%
|
|
|
61746WEQ9
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.800000495
|
0.000000000
|
|
6.960000000%
|
|
|
|
|
R-I
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
9ABSE290
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
R-II
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
9ABSE289
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
R-III
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
9ABSE288
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
|
|
|
|
TOTAL
|
|
765,349,378.82
|
|
764,741,203.12
|
717,896.40
|
0.00
|
0.00
|
764,023,306.72
|
5,142,720.78
|
0.00
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
5,860,617.18
|
|
|
|
|
|
|
NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
PAGE 2 OF 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
STATEMENT DATE:
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
SERIES 2000-LIFE2
|
RECORD DATE:
|
|
11/30/2000
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
CASH RECONCILIATION SUMMARY
|
|
|
|
|
|
|
INTEREST SUMMARY
|
|
SERVICING FEE SUMMARY
|
|
PRINCIPAL SUMMARY
|
|
|
CURRENT SCHEDULED INTEREST
|
5,012,145.53
|
|
CURRENT SERVICING FEES
|
41,331.83
|
|
SCHEDULED:
|
|
|
LESS DEFERRED INTEREST
|
0.00
|
|
PLUS FEES ADVANCED FOR PPIS
|
0.00
|
|
CURRENT SCHEDULED PRINCIPAL
|
697,097.30
|
|
|
PLUS ADVANCE INTEREST
|
173,624.29
|
|
LESS REDUCTION FOR PPIS
|
0.00
|
|
ADVANCED SCHEDULED PRINCIPAL
|
20,799.10
|
|
|
PLUS UNSCHEDULED INTEREST
|
0.00
|
|
PLUS UNSCHEDULED SERVICING FEES
|
0.00
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
717,896.40
|
|
|
PPIS REDUCING SCHEDULED INTEREST
|
0.00
|
|
TOTAL SERVICING FEES PAID
|
41,331.83
|
|
UNSCHEDULED:
|
|
|
LESS TOTAL FEES PAID TO SERVICER
|
(41,331.83)
|
|
CURTAILMENTS
|
0.00
|
|
|
PLUS FEES ADVANCED FOR PPIS
|
0.00
|
|
PREPAYMENTS IN FULL
|
0.00
|
|
|
LESS FEE STRIPS PAID BY SERVICER
|
0.00
|
|
PPIS SUMMARY
|
|
LIQUIDATION PROCEEDS
|
0.00
|
|
|
LESS MISC. FEES & EXPENSES
|
0.00
|
|
GROSS PPIS
|
|
0.00
|
|
REPURCHASE PROCEEDS
|
0.00
|
|
|
LESS NON RECOVERABLE ADVANCES
|
0.00
|
|
REDUCED BY PPIE
|
0.00
|
|
OTHER PRINCIPAL PROCEEDS
|
0.00
|
|
|
INTEREST DUE TRUST
|
5,144,437.99
|
|
REDUCED BY SHORTFALLS IN FEES
|
0.00
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
0.00
|
|
|
LESS TRUSTEE FEE
|
(1,717.22)
|
|
REDUCED BY OTHER AMOUNTS
|
0.00
|
|
REMITTANCE PRINCIPAL
|
717,896.40
|
|
|
LESS FEE STRIPS PAID BY TRUST
|
0.00
|
|
NET PPIS
|
0.00
|
|
|
LESS MISC. FEES PAID BY TRUST
|
0.00
|
|
PPIS REDUCING SERVICING FEE
|
|
0.00
|
|
SERVICER WIRE AMOUNT
|
5,862,334.39
|
|
|
REMITTANCE INTEREST
|
5,142,720.77
|
|
PPIS ALLOCATED TO CERTIFICATES
|
|
0.00
|
|
|
|
|
POOL BALANCE SUMMARY
|
|
|
BALANCE/AMOUNT
|
COUNT
|
|
|
BEGINNING POOL
|
|
764,741,203.12
|
|
103
|
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
|
717,896.40
|
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
|
0.00
|
|
0
|
|
|
DEFERRED INTEREST
|
|
0.00
|
|
|
LIQUIDATIONS
|
|
0.00
|
|
0
|
|
|
REPURCHASES
|
|
0.00
|
|
0
|
|
|
ENDING POOL
|
|
764,023,306.72
|
|
103
|
|
|
ADVANCES
|
|
|
PRIOR OUTSTANDING
|
CURRENT PERIOD
|
|
RECOVERED
|
ENDING OUTSTANDING
|
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
|
MADE BY: SERVICER
|
|
12,055.44
|
|
125,797.80
|
|
20,799.10
|
|
173,624.29
|
|
12,055.44
|
|
125,797.80
|
|
20,799.10
|
|
173,624.29
|
|
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
PAGE 4 OF 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
|
|
N.A.
|
|
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
STATEMENT DATE:
|
12/15/2000
|
|
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
|
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
SERIES 2000-LIFE2
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
BOND INTEREST RECONCILIATION
|
|
|
|
|
|
|
DEDUCTIONS
|
|
ADDITIONS
|
|
|
REMAINING
|
|
|
ACCRUAL
|
|
PASS
|
|
ACCRUED
|
|
ADD.
|
|
|
|
DEFERRED &
|
|
|
|
PRIOR
|
|
PREPAY-
|
|
OTHER
|
DISTRIBUTABLE
|
|
INTEREST
|
OUTSTANDING
|
|
|
CREDIT SUPPORT
|
|
|
THRU
|
|
CERTIFICATE
|
|
ALLOCABLE
|
|
TRUST
|
|
ACCRETION
|
|
INTEREST
|
INT. SHORT-
|
|
MENT
|
INTEREST
|
|
CERTIFICATE
|
|
PAYMENT
|
|
INTEREST
|
|
|
CLASS
|
|
METHOD DAYS
|
|
RATE
|
|
INTEREST
|
|
PPIS
|
|
EXPENSE (1)
|
|
INTEREST
|
|
LOSSES
|
FALLS DUE
|
|
PENALTIES
|
PROCEEDS (2)
|
|
|
|
INTEREST
|
|
|
|
AMOUNT
|
|
SHORTFALLS
|
|
ORIGINAL
|
|
CURRENT(3)
|
|
|
|
|
A-1
|
|
30/360
|
|
30
|
|
6.960000000%
|
|
919,130.78
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
919,130.78
|
|
919,130.78
|
|
0.00
|
|
16.50%
|
|
16.53%
|
|
|
A-2
|
|
30/360
|
|
30
|
|
7.200000000%
|
|
2,879,922.00
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
2,879,922.00
|
|
2,879,922.00
|
|
0.00
|
|
16.50%
|
|
16.53%
|
|
|
X
|
|
30/360
|
|
30
|
|
0.888241066%
|
|
566,062.12
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
566,062.12
|
|
566,062.12
|
|
0.00
|
|
NA
|
|
NA
|
|
|
B
|
|
30/360
|
|
30
|
|
7.350000000%
|
|
140,636.13
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
140,636.13
|
|
140,636.13
|
|
0.00
|
|
13.50%
|
|
13.52%
|
|
|
C
|
|
30/360
|
|
30
|
|
7.500000000%
|
|
155,462.50
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
155,462.50
|
|
155,462.50
|
|
0.00
|
|
10.25%
|
|
10.27%
|
|
|
D
|
|
30/360
|
|
30
|
|
7.620000000%
|
|
43,738.80
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
43,738.80
|
|
43,738.80
|
|
0.00
|
|
9.35%
|
|
9.37%
|
|
|
E
|
|
30/360
|
|
30
|
|
7.779742935%
|
|
121,564.97
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
121,564.97
|
|
121,564.97
|
|
0.00
|
|
6.90%
|
|
6.91%
|
|
|
F
|
|
30/360
|
|
30
|
|
8.069742935%
|
|
51,464.79
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
51,464.79
|
|
51,464.79
|
|
0.00
|
|
5.90%
|
|
5.91%
|
|
|
G
|
|
30/360
|
|
30
|
|
8.069742935%
|
|
20,591.29
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
20,591.29
|
|
20,591.29
|
|
0.00
|
|
5.50%
|
|
5.51%
|
|
|
H
|
|
30/360
|
|
30
|
|
6.960000000%
|
|
55,488.60
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
55,488.60
|
|
55,488.60
|
|
0.00
|
|
4.25%
|
|
4.26%
|
|
|
J
|
|
30/360
|
|
30
|
|
6.960000000%
|
|
53,267.20
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
53,267.20
|
|
53,267.20
|
|
0.00
|
|
3.05%
|
|
3.06%
|
|
|
K
|
|
30/360
|
|
30
|
|
6.960000000%
|
|
17,753.80
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
17,753.80
|
|
17,753.80
|
|
0.00
|
|
2.65%
|
|
2.65%
|
|
|
L
|
|
30/360
|
|
30
|
|
6.960000000%
|
|
23,304.40
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
23,304.40
|
|
23,304.40
|
|
0.00
|
|
2.13%
|
|
2.13%
|
|
|
M
|
|
30/360
|
|
30
|
|
6.960000000%
|
|
38,842.60
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
38,842.60
|
|
38,842.60
|
|
0.00
|
|
1.25%
|
|
1.25%
|
|
|
N
|
|
30/360
|
|
30
|
|
6.960000000%
|
|
16,646.00
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
16,646.00
|
|
16,646.00
|
|
0.00
|
|
0.88%
|
|
0.88%
|
|
|
O
|
|
30/360
|
|
30
|
|
6.960000000%
|
|
5,550.60
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
5,550.60
|
|
5,550.60
|
|
0.00
|
|
0.75%
|
|
0.75%
|
|
|
P
|
|
30/360
|
|
30
|
|
6.960000000%
|
|
33,294.20
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
33,294.20
|
|
33,294.20
|
|
0.00
|
|
0.00%
|
|
0.00%
|
|
|
5,142,720.78
|
0.00
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
5,142,720.78
|
|
5,142,720.78
|
|
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 5 OF 19
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
|
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
SERIES 2000-LIFE2
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
|
|
ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
|
|
|
|
|
|
|
DELINQUENCY AGING CATEGORIES
|
|
SPECIAL EVENT CATEGORIES (1)
|
|
|
|
|
|
|
DISTRIBUTION
|
|
DATE
|
DELINQ 1 MONTH
|
DELINQ 2 MONTHS
|
|
DELINQ 3+ MONTHS
|
|
FORECLOSURE
|
|
REO
|
MODIFICATIONS
|
|
SPECIALLY SERVICED
|
|
BANKRUPTCY
|
|
|
# BALANCE
|
# BALANCE
|
|
# BALANCE
|
|
# BALANCE
|
|
# BALANCE
|
|
# BALANCE
|
|
# BALANCE
|
|
# BALANCE
|
|
|
|
|
|
|
12/15/00
|
|
0
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
0
|
|
0
|
|
0
|
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
11/15/00
|
|
0
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
0
|
|
0
|
|
0
|
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
PAGE 6 OF 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
SERIES 2000-LIFE2
|
RECORD DATE:
|
|
11/30/2000
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
|
|
|
|
|
|
|
ENDING POOL (1)
|
|
PAYOFFS(2)
|
|
PENALTIES
|
|
APPRAISAL REDUCT. (2)
|
|
LIQUIDATIONS (2)
|
|
REALIZED LOSSES (2)
|
|
REMAINING TERM
|
CURR WEIGHTED AVG.
|
|
|
|
|
DISTRIBUTION
|
|
DATE
|
|
|
|
# BALANCE
|
|
# BALANCE
|
|
# AMOUNT
|
|
# BALANCE
|
|
# BALANCE
|
|
# AMOUNT
|
|
LIFE AMORT.
|
|
COUPON REMIT
|
|
|
12/15/00
|
|
103
|
|
764,023,307
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
113
|
|
326
|
|
8.14%
|
|
8.07%
|
|
|
100.00%
|
|
99.83%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
11/15/00
|
|
103
|
|
764,741,203
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
114
|
|
326
|
|
8.30%
|
|
8.23%
|
|
|
100.00%
|
|
99.92%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
|
|
|
PAGE 7 OF 19
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
SERIES 2000-LIFE2
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT
|
|
|
|
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
PAYOFF
|
|
PERIOD
|
|
|
|
INITIAL
|
|
BALANCE
|
|
|
|
|
|
TYPE
|
|
|
|
PAYOFF
|
|
AMOUNT
|
|
|
|
PENALTY
|
|
AMOUNT
|
|
|
|
PREPAYMENT
|
|
DATE
|
|
|
|
MATURITY
|
|
DATE
|
|
|
|
PROPERTY
|
|
TYPE
|
|
|
|
|
|
STATE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CUMULATIVE
|
|
|
|
|
|
|
PAGE 8 OF 19
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
RECORD DATE:
|
|
11/30/2000
|
|
|
SERIES 2000-LIFE2
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
DELINQUENT LOAN DETAIL
|
|
|
|
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
PAID
|
|
THRU
|
|
DATE
|
|
|
|
|
|
CURRENT P&I
|
|
ADVANCE
|
|
|
|
OUTSTANDING
|
|
P&I
|
|
ADVANCES**
|
|
|
|
OUT. PROPERTY
|
|
PROTECTION
|
|
ADVANCES
|
|
|
|
|
|
ADVANCE
|
|
DESCRIPTION (1)
|
|
|
|
SPECIAL
|
|
SERVICER
|
|
TRANSFER DATE
|
|
|
|
|
|
FORECLOSURE
|
|
DATE
|
|
|
|
|
|
BANKRUPTCY
|
|
DATE
|
|
|
|
|
|
REO
|
|
DATE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
|
11/15/00
|
|
137,874.21
|
|
137,874.21
|
|
0.00
|
|
B
|
|
|
32
|
|
11/1/00
|
|
56,549.18
|
|
56,549.18
|
|
0.00
|
|
B
|
|
|
TOTAL
|
|
194,423.39
|
|
194,423.39
|
|
|
A. P&I ADVANCE - LOAN IN GRACE PERIOD
|
|
1. P&I ADVANCE - LOAN DELINQ. 1 MONTH
|
3. P&I ADVANCE - LOAN DELINQUENT 3 + MONTHS
|
|
7. P &I ADVANCE (FORECLOSURE)
|
|
|
B. P&I ADVANCE - LATE PAYMENT BUT < 1 MONTH DELINQ.
|
2. P&I ADVANCE - LOAN DELINQ. 2 MONTHS
|
4. MATURED BALLOON/ASSUMED SCHED. PAYMENT
|
9. P&I ADVANCE (REO)
|
|
|
|
|
** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
PAGE 9 OF 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
STATEMENT DATE:
|
12/15/2000
|
|
|
PAYMENT DATE:
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
01/16/2001
|
|
|
SERIES 2000-LIFE2
|
RECORD DATE:
|
11/30/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
MORTGAGE LOAN CHARACTERISTICS
|
|
|
|
|
DISTRIBUTION OF PRINCIPAL BALANCES
|
|
DISTRIBUTION OF MORTGAGE INTEREST RATES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT SCHEDULED
|
|
BALANCE
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
WEIGHTED AVERAGE
|
|
TERM COUPON PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
TO
|
1,000,000
|
|
0
|
0
|
|
0.00
|
%
|
0
|
|
0.00
|
%
|
0.00
|
|
|
1,000,000
|
|
TO
|
2,000,000
|
|
9
|
14,769,076
|
|
1.93
|
%
|
114
|
|
8.46
|
%
|
0.00
|
|
|
2,000,000
|
|
TO
|
3,000,000
|
|
17
|
43,264,449
|
|
5.66
|
%
|
113
|
|
8.43
|
%
|
0.00
|
|
|
3,000,000
|
|
TO
|
4,000,000
|
|
17
|
60,918,018
|
|
7.97
|
%
|
113
|
|
8.44
|
%
|
0.00
|
|
|
4,000,000
|
|
TO
|
5,000,000
|
|
12
|
52,909,370
|
|
6.93
|
%
|
114
|
|
8.42
|
%
|
0.00
|
|
|
5,000,000
|
|
TO
|
6,000,000
|
|
8
|
42,845,264
|
|
5.61
|
%
|
114
|
|
8.43
|
%
|
0.00
|
|
|
6,000,000
|
|
TO
|
7,000,000
|
|
3
|
20,073,638
|
|
2.63
|
%
|
115
|
|
8.03
|
%
|
0.00
|
|
|
7,000,000
|
|
TO
|
8,000,000
|
|
6
|
43,846,132
|
|
5.74
|
%
|
111
|
|
8.29
|
%
|
0.00
|
|
|
8,000,000
|
|
TO
|
9,000,000
|
|
4
|
34,373,550
|
|
4.50
|
%
|
116
|
|
8.56
|
%
|
0.00
|
|
|
9,000,000
|
|
TO
|
10,000,000
|
|
3
|
27,931,328
|
|
3.66
|
%
|
109
|
|
8.20
|
%
|
0.00
|
|
|
10,000,000
|
|
TO
|
12,000,000
|
|
9
|
97,559,172
|
|
12.77
|
%
|
102
|
|
8.07
|
%
|
0.00
|
|
|
12,000,000
|
|
TO
|
14,000,000
|
|
2
|
26,791,407
|
|
3.51
|
%
|
105
|
|
7.83
|
%
|
0.00
|
|
|
14,000,000
|
|
TO
|
16,000,000
|
|
3
|
45,294,001
|
|
5.93
|
%
|
106
|
|
7.95
|
%
|
0.00
|
|
|
16,000,000
|
|
TO
|
18,000,000
|
|
2
|
35,538,434
|
|
4.65
|
%
|
123
|
|
7.87
|
%
|
0.00
|
|
|
18,000,000
|
|
TO
|
20,000,000
|
|
1
|
18,795,885
|
|
2.46
|
%
|
99
|
|
7.93
|
%
|
0.00
|
|
|
20,000,000
|
|
TO
|
22,000,000
|
|
2
|
42,185,470
|
|
5.52
|
%
|
138
|
|
8.72
|
%
|
0.00
|
|
|
22,000,000
|
|
TO
|
24,000,000
|
|
2
|
47,173,115
|
|
6.17
|
%
|
141
|
|
8.20
|
%
|
0.00
|
|
|
24,000,000
|
|
TO
|
26,000,000
|
|
1
|
24,454,681
|
|
3.20
|
%
|
116
|
|
8.72
|
%
|
0.00
|
|
|
26,000,000
|
|
TO
|
28,000,000
|
|
0
|
0
|
|
0.00
|
%
|
0
|
|
0.00
|
%
|
0.00
|
|
|
28,000,000
|
|
&
|
ABOVE
|
|
2
|
85,300,318
|
|
11.16
|
%
|
98
|
|
7.24
|
%
|
0.00
|
|
|
103
|
|
764,023,307
|
|
100.00
|
%
|
|
|
AVERAGE SCHEDULE BALANCE
|
|
7,417,702
|
|
|
MAXIMUM SCHEDULE BALANCE
|
|
56,921,877
|
|
|
MINIMUM SCHEDULE BALANCE
|
|
1,197,281
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT MORTGAGE
|
|
INTEREST RATE
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
WEIGHTED AVERAGE
|
|
TERM COUPON PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000%
|
|
TO
|
|
6.000%
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
6.001%
|
|
TO
|
|
6.500%
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
6.501%
|
|
TO
|
|
7.000%
|
|
2
|
|
70,343,275
|
|
9.21
|
%
|
|
92
|
|
6.77
|
%
|
|
0.00
|
|
|
7.001%
|
|
TO
|
|
7.500%
|
|
5
|
|
59,501,417
|
|
7.79
|
%
|
|
106
|
|
7.32
|
%
|
|
0.00
|
|
|
7.501%
|
|
TO
|
|
8.000%
|
|
12
|
|
82,004,719
|
|
10.73
|
%
|
|
100
|
|
7.87
|
%
|
|
0.00
|
|
|
8.001%
|
|
TO
|
|
8.500%
|
|
47
|
|
349,517,519
|
|
45.75
|
%
|
|
117
|
|
8.28
|
%
|
|
0.00
|
|
|
8.501%
|
|
TO
|
|
9.000%
|
|
33
|
|
167,591,802
|
|
21.94
|
%
|
|
116
|
|
8.70
|
%
|
|
0.00
|
|
|
9.001%
|
|
TO
|
|
9.500%
|
|
4
|
|
35,064,575
|
|
4.59
|
%
|
|
141
|
|
9.19
|
%
|
|
0.00
|
|
|
9.501%
|
|
TO
|
|
10.000%
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
10.001%
|
|
TO
|
|
10.500%
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
10.501%
|
|
TO
|
|
11.000%
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
11.001%
|
|
TO
|
|
11.500%
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
11.501%
|
|
TO
|
|
12.000%
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
12.001%
|
|
TO
|
|
12.500%
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
12.501%
|
|
&
|
|
ABOVE
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
103
|
|
764,023,307
|
|
100.00
|
%
|
|
|
MINIMUM MORTGAGE INTEREST RATE
|
|
6.720%
|
|
|
MAXIMUM MORTGAGE INTEREST RATE
|
|
9.250%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISTRIBUTION OF REMAINING TERM (BALLOON)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALLOON
|
|
MORTGAGE LOANS
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
WEIGHTED AVERAGE
|
|
TERM COUPON PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
TO
|
12
|
|
0
|
|
0
|
|
0.00
|
%
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
13
|
|
TO
|
24
|
|
0
|
|
0
|
|
0.00
|
%
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
25
|
|
TO
|
36
|
|
0
|
|
0
|
|
0.00
|
%
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
37
|
|
TO
|
60
|
|
0
|
|
0
|
|
0.00
|
%
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
61
|
|
TO
|
120
|
|
99
|
|
697,396,840
|
|
91.28
|
%
|
109
|
|
8.14
|
%
|
|
0.00
|
|
|
121
|
|
TO
|
180
|
|
3
|
|
49,052,264
|
|
6.42
|
%
|
160
|
|
8.65
|
%
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102
|
|
746,449,105
|
|
97.70
|
%
|
|
|
MINIMUM REMAINING TERM
|
80
|
|
|
MAXIMUM REMAINING TERM
|
166
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FULLY AMORTIZING
|
|
MORTGAGE LOANS
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
WEIGHTED AVERAGE
|
|
TERM COUPON PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
TO
|
|
60
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
61
|
|
TO
|
|
120
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
121
|
|
TO
|
|
180
|
|
1
|
|
17,574,202
|
|
2.30
|
%
|
|
130
|
|
7.25
|
%
|
|
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
|
|
17,574,202
|
|
2.30
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
PAGE 10 OF 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
STATEMENT DATE:
|
12/15/2000
|
|
|
PAYMENT DATE:
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
01/16/2001
|
|
|
SERIES 2000-LIFE2
|
RECORD DATE:
|
11/30/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
MORTGAGE LOAN CHARACTERISTICS
|
|
|
|
|
DISTRIBUTION OF DSCR (PFY)
|
|
GEOGRAPHIC DISTRIBUTION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEBT SERVICE
|
|
COVERAGE RATIO
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS THAN ZERO
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.000 0.149
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.150 0.299
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.300 0.449
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.450 0.599
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.600 0.749
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.750 0.899
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.900 1.049
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.050 1.199
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.200 1.349
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.350 1.499
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.500 1.649
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.650 1.799
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.800 1.949
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.950 & ABOVE
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
UNKNOWN
|
|
103
|
764,023,307
|
|
100.00
|
%
|
|
113
|
|
8.15
|
%
|
|
0.00
|
|
|
103
|
764,023,307
|
|
100.00
|
%
|
|
|
MAXIMUM DSCR
|
|
0.000
|
|
|
MINIMUM DSCR
|
|
0.000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEW JERSEY
|
|
18
|
|
196,418,439
|
|
25.71
|
%
|
|
107
|
|
7.84
|
%
|
|
0.00
|
|
|
CALIFORNIA
|
|
21
|
|
162,882,474
|
|
21.32
|
%
|
|
111
|
|
8.30
|
%
|
|
0.00
|
|
|
NEW YORK
|
|
5
|
|
56,424,089
|
|
7.39
|
%
|
|
152
|
|
8.57
|
%
|
|
0.00
|
|
|
MARYLAND
|
|
6
|
|
35,695,433
|
|
4.67
|
%
|
|
97
|
|
7.67
|
%
|
|
0.00
|
|
|
FLORIDA
|
|
8
|
|
35,442,949
|
|
4.64
|
%
|
|
114
|
|
8.34
|
%
|
|
0.00
|
|
|
ARIZONA
|
|
5
|
|
31,833,945
|
|
4.17
|
%
|
|
105
|
|
8.16
|
%
|
|
0.00
|
|
|
SOUTH CAROLINA
|
|
4
|
|
31,201,138
|
|
4.08
|
%
|
|
117
|
|
8.27
|
%
|
|
0.00
|
|
|
TEXAS
|
|
5
|
|
28,201,290
|
|
3.69
|
%
|
|
115
|
|
8.71
|
%
|
|
0.00
|
|
|
TENNESSEE
|
|
2
|
|
25,853,940
|
|
3.38
|
%
|
|
125
|
|
7.61
|
%
|
|
0.00
|
|
|
COLORADO
|
|
3
|
|
22,496,281
|
|
2.94
|
%
|
|
119
|
|
8.68
|
%
|
|
0.00
|
|
|
MICHIGAN
|
|
4
|
|
22,106,450
|
|
2.89
|
%
|
|
108
|
|
7.85
|
%
|
|
0.00
|
|
|
UTAH
|
|
2
|
|
18,510,008
|
|
2.42
|
%
|
|
116
|
|
8.18
|
%
|
|
0.00
|
|
|
DISTRICT OF COLUMBIA
|
|
1
|
|
15,650,995
|
|
2.05
|
%
|
|
106
|
|
8.20
|
%
|
|
0.00
|
|
|
OHIO
|
|
2
|
|
14,828,870
|
|
1.94
|
%
|
|
117
|
|
8.44
|
%
|
|
0.00
|
|
|
GEORGIA
|
|
5
|
|
14,178,435
|
|
1.86
|
%
|
|
115
|
|
8.66
|
%
|
|
0.00
|
|
|
PENNSYLVANIA
|
|
3
|
|
10,481,635
|
|
1.37
|
%
|
|
114
|
|
8.23
|
%
|
|
0.00
|
|
|
NEVEDA
|
|
1
|
|
10,252,470
|
|
1.34
|
%
|
|
81
|
|
8.25
|
%
|
|
0.00
|
|
|
MASSACHUSETTS
|
|
1
|
|
7,241,322
|
|
0.95
|
%
|
|
85
|
|
7.46
|
%
|
|
0.00
|
|
|
KENTUCKY
|
|
1
|
|
5,563,673
|
|
0.73
|
%
|
|
108
|
|
8.27
|
%
|
|
0.00
|
|
|
ILLINOIS
|
|
1
|
|
4,977,445
|
|
0.65
|
%
|
|
113
|
|
8.30
|
%
|
|
0.00
|
|
|
VIRGINIA
|
|
2
|
|
4,583,406
|
|
0.60
|
%
|
|
111
|
|
8.35
|
%
|
|
0.00
|
|
|
NEBRASKA
|
|
1
|
|
4,293,374
|
|
0.56
|
%
|
|
117
|
|
8.63
|
%
|
|
0.00
|
|
|
CONNECTICUT
|
|
1
|
|
2,862,880
|
|
0.37
|
%
|
|
111
|
|
8.64
|
%
|
|
0.00
|
|
|
NORTH CAROLINA
|
|
1
|
|
2,042,366
|
|
0.27
|
%
|
|
114
|
|
7.67
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
103
|
|
764,023,307
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISTRIBUTION OF DSCR (CUTOFF)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEBT SERVICE
|
|
COVERAGE RATIO
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS THAN ZERO
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.000 0.149
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.150 0.299
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.300 0.449
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.450 0.599
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.600 0.749
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.750 0.899
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.900 1.049
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.050 1.199
|
|
1
|
|
4,016,969
|
|
0.53
|
%
|
|
111
|
|
8.42
|
%
|
|
0.00
|
|
|
1.200 1.349
|
|
42
|
|
250,152,098
|
|
32.74
|
%
|
|
120
|
|
8.53
|
%
|
|
0.00
|
|
|
1.350 1.499
|
|
26
|
|
192,711,973
|
|
25.22
|
%
|
|
107
|
|
7.97
|
%
|
|
0.00
|
|
|
1.500 1.649
|
|
12
|
|
109,513,395
|
|
14.33
|
%
|
|
114
|
|
8.29
|
%
|
|
0.00
|
|
|
1.650 1.799
|
|
9
|
|
78,531,081
|
|
10.28
|
%
|
|
107
|
|
8.05
|
%
|
|
0.00
|
|
|
1.800 1.949
|
|
6
|
|
35,320,942
|
|
4.62
|
%
|
|
114
|
|
7.98
|
%
|
|
0.00
|
|
|
1.950 & ABOVE
|
|
7
|
|
93,776,849
|
|
12.27
|
%
|
|
110
|
|
7.50
|
%
|
|
0.00
|
|
|
103
|
|
764,023,307
|
|
100.00
|
%
|
|
|
MAXIMUM DSCR
|
|
2.710
|
|
|
MINIMUM DSCR
|
|
1.180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
PAGE 11 OF 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
SERIES 2000-LIFE2
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
|
|
LOAN LEVEL DETAIL
|
|
|
|
|
|
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
|
|
|
|
GROUP
|
|
|
|
|
|
PROPERTY
|
|
TYPE
|
|
|
|
|
|
MATURITY
|
|
DATE
|
|
|
|
|
|
PFY
|
|
DSCR
|
|
|
|
OPERATING
|
|
STATEMENT
|
|
DATE
|
|
|
|
|
|
|
STATE
|
|
|
|
ENDING
|
|
PRINCIPAL
|
|
BALANCE
|
|
|
|
|
|
NOTE
|
|
RATE
|
|
|
|
|
|
SCHEDULED
|
|
P&I
|
|
|
|
|
|
PREPAYMENT
|
|
AMOUNT
|
|
|
|
|
|
PREPAYMENT
|
|
DATE
|
|
|
|
LOAN
|
|
STATUS
|
|
CODE (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
MULTIFAMILY
|
|
7/1/08
|
|
0.00
|
|
NJ
|
|
56,921,877
|
|
6.72000%
|
|
378,265
|
|
0
|
|
|
2
|
|
MULTIFAMILY
|
|
4/1/10
|
|
0.00
|
|
NJ
|
|
28,378,441
|
|
8.27000%
|
|
214,512
|
|
0
|
|
|
3
|
|
INDUSTRIAL
|
|
8/1/10
|
|
0.00
|
|
NJ
|
|
24,454,681
|
|
8.72000%
|
|
192,217
|
|
0
|
|
|
4
|
|
OFFICE
|
|
10/1/14
|
|
0.00
|
|
NY
|
|
23,767,753
|
|
8.07000%
|
|
177,276
|
|
0
|
|
|
5
|
|
OFFICE
|
|
8/1/10
|
|
0.00
|
|
CA
|
|
23,405,362
|
|
8.33000%
|
|
186,544
|
|
0
|
|
|
6
|
|
OFFICE
|
|
3/1/14
|
|
0.00
|
|
NY
|
|
21,250,240
|
|
9.25000%
|
|
201,250
|
|
0
|
|
|
7
|
|
OFFICE
|
|
9/1/10
|
|
0.00
|
|
SC
|
|
20,935,230
|
|
8.18000%
|
|
164,593
|
|
0
|
|
|
8
|
|
MULTIFAMILY
|
|
3/15/09
|
|
0.00
|
|
AZ
|
|
18,795,885
|
|
7.93000%
|
|
138,491
|
|
0
|
|
B
|
|
|
9
|
|
RETAIL
|
|
8/1/10
|
|
0.00
|
|
CA
|
|
17,964,232
|
|
8.47000%
|
|
138,022
|
|
0
|
|
|
10
|
|
RETAIL
|
|
10/1/11
|
|
0.00
|
|
TN
|
|
17,574,202
|
|
7.25000%
|
|
196,265
|
|
0
|
|
|
11
|
|
OFFICE
|
|
10/1/09
|
|
0.00
|
|
DC
|
|
15,650,995
|
|
8.20000%
|
|
118,145
|
|
0
|
|
|
12
|
|
RETAIL
|
|
8/1/10
|
|
0.00
|
|
UT
|
|
14,967,344
|
|
8.14000%
|
|
111,532
|
|
0
|
|
|
13
|
|
RETAIL
|
|
1/1/09
|
|
0.00
|
|
CA
|
|
14,675,662
|
|
7.50000%
|
|
111,588
|
|
0
|
|
|
14
|
|
INDUSTRIAL
|
|
12/1/08
|
|
0.00
|
|
MD
|
|
13,421,397
|
|
7.00000%
|
|
91,213
|
|
0
|
|
|
15
|
|
OFFICE
|
|
7/1/10
|
|
0.00
|
|
CO
|
|
13,370,010
|
|
8.66000%
|
|
104,558
|
|
0
|
|
|
16
|
|
INDUSTRIAL
|
|
6/1/10
|
|
0.00
|
|
NJ
|
|
11,465,161
|
|
8.44000%
|
|
87,937
|
|
0
|
|
|
17
|
|
INDUSTRIAL
|
|
6/3/10
|
|
0.00
|
|
CA
|
|
11,437,553
|
|
8.17000%
|
|
85,563
|
|
0
|
|
|
18
|
|
MULTIFAMILY
|
|
4/1/10
|
|
0.00
|
|
FL
|
|
11,200,000
|
|
7.89000%
|
|
73,640
|
|
0
|
|
|
19
|
|
RETAIL
|
|
8/1/07
|
|
0.00
|
|
CA
|
|
10,892,868
|
|
7.87500%
|
|
87,449
|
|
0
|
|
|
20
|
|
OFFICE
|
|
7/1/09
|
|
0.00
|
|
MI
|
|
10,822,563
|
|
7.35000%
|
|
77,310
|
|
0
|
|
|
21
|
|
OFFICE
|
|
5/1/10
|
|
0.00
|
|
CA
|
|
10,722,465
|
|
8.28000%
|
|
85,369
|
|
0
|
|
|
22
|
|
INDUSTRIAL
|
|
6/1/10
|
|
0.00
|
|
TX
|
|
10,600,000
|
|
8.48000%
|
|
74,907
|
|
0
|
|
|
23
|
|
RETAIL
|
|
9/1/07
|
|
0.00
|
|
NV
|
|
10,252,470
|
|
8.25000%
|
|
82,141
|
|
0
|
|
|
24
|
|
RETAIL
|
|
2/1/08
|
|
0.00
|
|
MD
|
|
10,166,093
|
|
7.87500%
|
|
76,132
|
|
0
|
|
|
25
|
|
RETAIL
|
|
9/1/10
|
|
0.00
|
|
CA
|
|
9,561,531
|
|
8.98000%
|
|
76,905
|
|
0
|
|
|
26
|
|
OFFICE
|
|
11/1/08
|
|
0.00
|
|
NJ
|
|
9,187,668
|
|
7.05000%
|
|
67,447
|
|
0
|
|
|
27
|
|
INDUSTRIAL
|
|
8/1/10
|
|
0.00
|
|
NJ
|
|
9,182,128
|
|
8.55000%
|
|
71,066
|
|
0
|
|
|
28
|
|
OFFICE
|
|
8/1/10
|
|
0.00
|
|
TX
|
|
8,934,948
|
|
9.04000%
|
|
72,271
|
|
0
|
|
|
29
|
|
HEALTH CARE
|
|
8/1/10
|
|
0.00
|
|
CA
|
|
8,773,751
|
|
8.69000%
|
|
70,218
|
|
0
|
|
|
30
|
|
INDUSTRIAL
|
|
9/1/10
|
|
0.00
|
|
NJ
|
|
8,385,112
|
|
8.07000%
|
|
62,047
|
|
0
|
|
|
31
|
|
HEALTH CARE
|
|
6/1/10
|
|
0.00
|
|
TN
|
|
8,279,738
|
|
8.38000%
|
|
66,403
|
|
0
|
|
|
32
|
|
MULTIFAMILY
|
|
9/1/10
|
|
0.00
|
|
OH
|
|
7,436,336
|
|
8.49000%
|
|
57,231
|
|
0
|
|
B
|
|
|
33
|
|
INDUSTRIAL
|
|
10/1/10
|
|
0.00
|
|
OH
|
|
7,392,534
|
|
8.39000%
|
|
56,324
|
|
0
|
|
|
34
|
|
INDUSTRIAL
|
|
9/1/10
|
|
0.00
|
|
NJ
|
|
7,380,132
|
|
8.51000%
|
|
59,637
|
|
0
|
|
|
35
|
|
OFFICE
|
|
8/1/10
|
|
0.00
|
|
CA
|
|
7,350,784
|
|
8.25000%
|
|
63,053
|
|
0
|
|
|
36
|
|
OFFICE
|
|
1/1/08
|
|
0.00
|
|
MA
|
|
7,241,322
|
|
7.46000%
|
|
53,264
|
|
0
|
|
|
37
|
|
OFFICE
|
|
4/1/10
|
|
0.00
|
|
CA
|
|
7,045,024
|
|
8.66000%
|
|
57,939
|
|
0
|
|
|
38
|
|
INDUSTRIAL
|
|
7/1/10
|
|
0.00
|
|
NJ
|
|
6,966,516
|
|
7.86000%
|
|
53,380
|
|
0
|
|
|
39
|
|
INDUSTRIAL
|
|
4/1/10
|
|
0.00
|
|
CA
|
|
6,967,294
|
|
7.93000%
|
|
51,022
|
|
0
|
|
|
40
|
|
MULTIFAMILY
|
|
9/1/10
|
|
0.00
|
|
SC
|
|
6,139,828
|
|
8.35000%
|
|
46,636
|
|
0
|
|
|
41
|
|
INDUSTRIAL
|
|
6/1/10
|
|
0.00
|
|
NJ
|
|
5,582,363
|
|
8.30000%
|
|
42,268
|
|
0
|
|
|
42
|
|
RETAIL
|
|
9/1/10
|
|
0.00
|
|
GA
|
|
5,578,171
|
|
8.87000%
|
|
44,427
|
|
0
|
|
|
43
|
|
INDUSTRIAL
|
|
12/1/09
|
|
0.00
|
|
KY
|
|
5,563,673
|
|
8.27000%
|
|
42,150
|
|
0
|
|
|
44
|
|
INDUSTRIAL
|
|
7/1/10
|
|
0.00
|
|
CA
|
|
5,373,249
|
|
8.45000%
|
|
43,300
|
|
0
|
|
|
45
|
|
INDUSTRIAL
|
|
9/1/10
|
|
0.00
|
|
NJ
|
|
5,290,606
|
|
8.07000%
|
|
39,148
|
|
0
|
|
|
46
|
|
MULTIFAMILY
|
|
10/1/10
|
|
0.00
|
|
FL
|
|
5,194,783
|
|
8.41000%
|
|
39,652
|
|
0
|
|
|
47
|
|
OFFICE
|
|
1/3/10
|
|
0.00
|
|
CA
|
|
5,170,419
|
|
8.50000%
|
|
39,984
|
|
0
|
|
|
48
|
|
RETAIL
|
|
9/1/10
|
|
0.00
|
|
CO
|
|
5,092,000
|
|
8.56000%
|
|
39,432
|
|
0
|
|
|
49
|
|
INDUSTRIAL
|
|
9/1/10
|
|
0.00
|
|
NJ
|
|
4,976,329
|
|
8.26000%
|
|
42,635
|
|
0
|
|
|
50
|
|
INDUSTRIAL
|
|
5/1/10
|
|
0.00
|
|
IL
|
|
4,977,445
|
|
8.30000%
|
|
37,739
|
|
0
|
|
|
51
|
|
OFFICE
|
|
3/1/10
|
|
0.00
|
|
MI
|
|
4,970,798
|
|
8.30000%
|
|
37,739
|
|
0
|
|
|
52
|
|
RETAIL
|
|
4/1/10
|
|
0.00
|
|
NJ
|
|
4,465,799
|
|
8.07000%
|
|
34,941
|
|
0
|
|
|
53
|
|
OFFICE
|
|
8/1/10
|
|
0.00
|
|
NJ
|
|
4,441,648
|
|
8.67000%
|
|
34,754
|
|
0
|
|
|
54
|
|
RETAIL
|
|
4/1/10
|
|
0.00
|
|
PA
|
|
4,308,460
|
|
8.66000%
|
|
33,747
|
|
0
|
|
|
55
|
|
OFFICE
|
|
9/1/10
|
|
0.00
|
|
NE
|
|
4,293,374
|
|
8.63000%
|
|
33,460
|
|
0
|
|
|
56
|
|
RETAIL
|
|
5/1/10
|
|
0.00
|
|
AZ
|
|
4,265,178
|
|
8.53000%
|
|
32,996
|
|
0
|
|
|
57
|
|
MULTIFAMILY
|
|
2/1/09
|
|
0.00
|
|
NY
|
|
4,120,623
|
|
7.71000%
|
|
34,376
|
|
0
|
|
|
58
|
|
INDUSTRIAL
|
|
6/1/10
|
|
0.00
|
|
FL
|
|
4,038,473
|
|
8.66000%
|
|
31,601
|
|
0
|
|
|
59
|
|
RETAIL
|
|
3/1/12
|
|
0.00
|
|
CO
|
|
4,034,271
|
|
8.91000%
|
|
32,325
|
|
0
|
|
|
60
|
|
MULTIFAMILY
|
|
3/1/10
|
|
0.00
|
|
MI
|
|
4,016,969
|
|
8.42000%
|
|
30,835
|
|
0
|
|
|
61
|
|
INDUSTRIAL
|
|
7/1/10
|
|
0.00
|
|
FL
|
|
3,990,880
|
|
8.60000%
|
|
31,040
|
|
0
|
|
|
62
|
|
INDUSTRIAL
|
|
7/1/10
|
|
0.00
|
|
FL
|
|
3,990,795
|
|
8.57000%
|
|
30,955
|
|
0
|
|
|
63
|
|
OFFICE
|
|
6/1/10
|
|
0.00
|
|
CA
|
|
3,986,409
|
|
8.02000%
|
|
29,406
|
|
0
|
|
|
64
|
|
INDUSTRIAL
|
|
4/1/10
|
|
0.00
|
|
TX
|
|
3,977,891
|
|
8.93000%
|
|
31,920
|
|
0
|
|
|
65
|
|
HEALTH CARE
|
|
10/1/08
|
|
0.00
|
|
MD
|
|
3,886,248
|
|
7.69000%
|
|
30,056
|
|
0
|
|
|
66
|
|
OFFICE
|
|
9/1/10
|
|
0.00
|
|
NY
|
|
3,793,380
|
|
8.74000%
|
|
29,868
|
|
0
|
|
|
67
|
|
RETAIL
|
|
8/1/10
|
|
0.00
|
|
UT
|
|
3,542,664
|
|
8.33000%
|
|
26,870
|
|
0
|
|
|
68
|
|
INDUSTRIAL
|
|
8/1/10
|
|
0.00
|
|
CA
|
|
3,491,585
|
|
8.59000%
|
|
27,136
|
|
0
|
|
|
69
|
|
INDUSTRIAL
|
|
7/1/10
|
|
0.00
|
|
NY
|
|
3,492,094
|
|
8.63000%
|
|
27,235
|
|
0
|
|
|
70
|
|
OFFICE
|
|
7/1/10
|
|
0.00
|
|
FL
|
|
3,483,025
|
|
8.58000%
|
|
28,372
|
|
0
|
|
|
71
|
|
RETAIL
|
|
6/1/10
|
|
0.00
|
|
PA
|
|
3,479,166
|
|
7.81000%
|
|
26,575
|
|
0
|
|
|
72
|
|
OFFICE
|
|
10/1/09
|
|
0.00
|
|
NJ
|
|
3,458,006
|
|
8.21000%
|
|
26,084
|
|
0
|
|
|
73
|
|
INDUSTRIAL
|
|
6/1/10
|
|
0.00
|
|
CA
|
|
3,389,173
|
|
8.26000%
|
|
25,567
|
|
0
|
|
|
74
|
|
SELF STORAGE
|
|
3/1/10
|
|
0.00
|
|
CA
|
|
3,383,537
|
|
9.22000%
|
|
27,897
|
|
0
|
|
|
75
|
|
RETAIL
|
|
7/1/10
|
|
0.00
|
|
AZ
|
|
3,341,688
|
|
8.32000%
|
|
25,332
|
|
0
|
|
|
76
|
|
RETAIL
|
|
8/1/10
|
|
0.00
|
|
GA
|
|
3,193,994
|
|
8.67000%
|
|
24,992
|
|
0
|
|
|
77
|
|
OFFICE
|
|
4/1/10
|
|
0.00
|
|
MD
|
|
3,037,483
|
|
8.41000%
|
|
23,258
|
|
0
|
|
|
78
|
|
INDUSTRIAL
|
|
6/5/10
|
|
0.00
|
|
CA
|
|
2,990,130
|
|
8.14000%
|
|
22,306
|
|
0
|
|
|
79
|
|
OFFICE
|
|
3/1/10
|
|
0.00
|
|
VA
|
|
2,985,435
|
|
8.15000%
|
|
22,327
|
|
0
|
|
|
80
|
|
RETAIL
|
|
4/1/10
|
|
0.00
|
|
AZ
|
|
2,939,418
|
|
8.88000%
|
|
23,482
|
|
0
|
|
|
81
|
|
INDUSTRIAL
|
|
3/1/10
|
|
0.00
|
|
CT
|
|
2,862,880
|
|
8.64000%
|
|
22,392
|
|
0
|
|
|
82
|
|
MULTIFAMILY
|
|
3/1/10
|
|
0.00
|
|
GA
|
|
2,712,569
|
|
8.37000%
|
|
20,702
|
|
0
|
|
|
83
|
|
OFFICE
|
|
8/1/10
|
|
0.00
|
|
TX
|
|
2,694,543
|
|
8.41000%
|
|
20,589
|
|
0
|
|
|
84
|
|
RETAIL
|
|
8/1/10
|
|
0.00
|
|
PA
|
|
2,694,008
|
|
8.10000%
|
|
20,000
|
|
0
|
|
|
85
|
|
OFFICE
|
|
7/5/10
|
|
0.00
|
|
MD
|
|
2,693,419
|
|
8.38000%
|
|
20,531
|
|
0
|
|
|
86
|
|
OFFICE
|
|
3/1/10
|
|
0.00
|
|
CA
|
|
2,614,000
|
|
8.66000%
|
|
20,482
|
|
0
|
|
|
87
|
|
INDUSTRIAL
|
|
3/1/10
|
|
0.00
|
|
NJ
|
|
2,589,427
|
|
8.76000%
|
|
20,473
|
|
0
|
|
|
88
|
|
RETAIL
|
|
6/1/10
|
|
0.00
|
|
AZ
|
|
2,491,775
|
|
8.14000%
|
|
18,589
|
|
0
|
|
|
89
|
|
INDUSTRIAL
|
|
4/1/10
|
|
0.00
|
|
MD
|
|
2,490,792
|
|
8.79000%
|
|
19,739
|
|
0
|
|
|
90
|
|
MULTIFAMILY
|
|
9/1/10
|
|
0.00
|
|
MI
|
|
2,296,119
|
|
8.27000%
|
|
17,311
|
|
0
|
|
|
91
|
|
RETAIL
|
|
9/1/10
|
|
0.00
|
|
SC
|
|
2,096,492
|
|
8.31000%
|
|
15,865
|
|
0
|
|
|
92
|
|
RETAIL
|
|
6/1/10
|
|
0.00
|
|
NC
|
|
2,042,366
|
|
7.67000%
|
|
14,573
|
|
0
|
|
|
93
|
|
OFFICE
|
|
3/1/10
|
|
0.00
|
|
FL
|
|
2,041,486
|
|
8.69000%
|
|
16,040
|
|
0
|
|
|
94
|
|
INDUSTRIAL
|
|
9/1/10
|
|
0.00
|
|
SC
|
|
2,029,588
|
|
8.91000%
|
|
16,223
|
|
0
|
|
|
95
|
|
INDUSTRIAL
|
|
8/1/10
|
|
0.00
|
|
CA
|
|
1,996,481
|
|
8.89000%
|
|
15,934
|
|
0
|
|
|
96
|
|
INDUSTRIAL
|
|
6/3/10
|
|
0.00
|
|
TX
|
|
1,993,907
|
|
8.42000%
|
|
15,265
|
|
0
|
|
|
97
|
|
MULTIFAMILY
|
|
9/1/10
|
|
0.00
|
|
NJ
|
|
1,796,691
|
|
7.92000%
|
|
13,108
|
|
0
|
|
|
98
|
|
INDUSTRIAL
|
|
3/1/10
|
|
0.00
|
|
CA
|
|
1,690,967
|
|
7.82000%
|
|
12,261
|
|
0
|
|
|
99
|
|
INDUSTRIAL
|
|
4/1/10
|
|
0.00
|
|
VA
|
|
1,597,971
|
|
8.72000%
|
|
12,584
|
|
0
|
|
|
100
|
|
RETAIL
|
|
4/1/10
|
|
0.00
|
|
FL
|
|
1,503,507
|
|
8.24000%
|
|
11,334
|
|
0
|
|
|
101
|
|
RETAIL
|
|
7/1/10
|
|
0.00
|
|
GA
|
|
1,496,420
|
|
8.45000%
|
|
11,481
|
|
0
|
|
|
102
|
|
INDUSTRIAL
|
|
5/1/10
|
|
0.00
|
|
NJ
|
|
1,495,850
|
|
9.13000%
|
|
12,210
|
|
0
|
|
|
103
|
|
RETAIL
|
|
7/1/10
|
|
0.00
|
|
GA
|
|
1,197,281
|
|
8.62000%
|
|
9,329
|
|
0
|
|
|
764,023,307
|
|
5,904,965
|
|
0
|
|
|
|
|
|
|
* NOI AND DSCR, IF AVAILABLE AND REPORTABLE UNDER THE TERMS OF THE TRUST AGREEMENT, ARE BASED ON INFORMATION OBTAINED FROM THE RELATED BORROWER, AND NO OTHER PARTY TO THE AGREEMENT SHALL BE HELD LIABLE FOR THE
|
|
ACCURACY OR METHODOLOGY USED TO DETERMINE SUCH FIGURES.
|
|
|
|
|
(1) LEGEND:
|
|
A. P&I ADV - IN GRACE PERIOD
|
|
1. P&I ADV - DELINQUENT 1 MONTH
|
|
3. P&I ADV - DELINQUENT 3+ MONTHS
|
|
7. FORECLOSURE
|
|
|
B. P&I ADV - < ONE MONTH DELINQ
|
|
2. P&I ADV - DELINQUENT 2 MONTHS
|
|
4. MAT. BALLOON/ASSUMED P&I
|
|
9. REO
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
PAGE 12 OF 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
RECORD DATE:
|
|
11/30/2000
|
|
|
SERIES 2000-LIFE2
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
SPECIALLY SERVICED (PART I) ~ LOAN DETAIL
|
|
|
|
|
|
|
|
|
NOI
|
|
|
|
|
|
DSCR
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
SERVICING
|
|
XFER DATE
|
|
BALANCE
|
|
|
|
NOTE
|
|
RATE
|
|
|
|
MATURITY
|
|
DATE
|
|
REMAINING
|
|
|
|
PROPERTY
|
|
TYPE
|
|
|
|
|
|
STATE
|
|
|
|
|
|
NOI
|
|
DATE
|
|
|
|
|
SCHEDULE
|
|
ACTUAL
|
|
|
|
LIFE
|
|
AMORT.
|
|
|
|
|
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
PAGE 16 OF 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
SERIES 2000-LIFE2
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
MODIFIED LOAN DETAIL
|
|
|
|
|
|
|
|
|
CUTOFF
|
|
MATURITY
|
|
DATE
|
|
|
|
MODIFIED
|
|
MATURITY
|
|
DATE
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
MODIFICATION
|
|
DATE
|
|
|
|
|
|
MODIFICATION
|
|
DESCRIPTION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
PAGE 17 OF 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
RECORD DATE:
|
|
11/30/2000
|
|
|
SERIES 2000-LIFE2
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
REALIZED LOSS DETAIL
|
|
|
|
|
|
|
BEGINNING
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
GROSS PROCEEDS
|
|
AS A % OF
|
|
SCHED. BALANCE
|
|
|
|
AGGREGATE
|
|
LIQUIDATION
|
|
EXPENSES *
|
|
|
|
NET
|
|
LIQUIDATION
|
|
PROCEEDS
|
|
|
|
NET PROCEEDS
|
|
AS A % OR
|
|
SCHED. BALANCE
|
|
|
|
|
|
|
PERIOD
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
APPRAISAL
|
|
DATE
|
|
|
|
APPRAISAL
|
|
VALUE
|
|
|
|
|
GROSS
|
|
PROCEEDS
|
|
|
|
|
|
|
|
REALIZED
|
|
LOSS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT TOTAL
|
|
|
CUMULATIVE
|
|
|
* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
|
PAGE 18 OF 19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
|
|
N.A.
|
|
|
|
MORGAN STANLEY DEAN WITTER CAPITAL I INC.
|
|
|
|
WELLS FARGO BANK, N. A., AS SERVICER
|
STATEMENT DATE:
|
|
12/15/2000
|
|
|
PAYMENT DATE:
|
|
12/15/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORP. , AS SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/15/2000
|
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
|
NEXT PAYMENT:
|
|
01/16/2001
|
|
|
SERIES 2000-LIFE2
|
RECORD DATE:
|
|
11/30/2000
|
|
|
ABN AMRO ACCT: 67-8627-70-4
|
|
|
APPRAISAL REDUCTION DETAIL
|
|
|
|
|
|
|
DISCLOSURE
|
|
CONTROL#
|
|
|
|
APPRAISAL
|
|
RED. DATE
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
REDUCTION
|
|
AMOUNT
|
|
|
|
NOTE
|
|
RATE
|
|
|
MATURITY
|
|
DATE
|
|
|
|
REMAINING TERM
|
|
LIFE AMORT.
|
|
|
|
PROPERTY
|
|
TYPE
|
|
|
|
|
|
STATE
|
|
|
|
|
|
DSCR
|
|
|
|
APPRAISAL
|
|
VALUE DATE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE 19 OF 19
|
|
|
12/13/2000 - 10:56 (E271-E290) 2000 LASALLE BANK N.A.
|
