|
|
|
|
|
|
|
|
|
|
|
|
|
<TABLE>
<CAPTION>
DLJ Commercial Mortgage Corp.
Mortgage Pass-Through Certificates
Record Date: 9/30/00
Distribution Date: 10/25/00
DLJ Series: 2000-3
Contact: Customer Service - SecuritiesLink
Wells Fargo Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 846-8130
Fax: (301) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
A-1 23323CAR6 SEN 6.93063% 72,862,000.00 364,707.46 1,467,536.07
A-2 23323CAS4 SEN 6.96063% 80,000,000.00 402,169.73 1,611,304.74
A-3 23323CAT2 SEN 7.49063% 19,000,000.00 102,788.09 382,684.87
A-IO 23323CAU9 IO 0.35000% 0.00 59,674.70 0.00
M-1 23323CAV7 SUB 7.27063% 17,902,500.00 94,006.22 0.00
M-2 23323CAW5 SUB 7.67063% 7,672,500.00 42,504.88 0.00
B 23323CAX3 SUB 8.87063% 7,161,000.00 45,877.42 0.00
X 23323CAQ8 SUB 0.00000% 0.00 548,278.21 0.00
P 23323CAP0 SUB 0.00000% 0.00 0.00 0.00
R 23323CAY1 RES 6.93063% 50.00 0.25 50.00
OC OC 0.00000% 925.29 0.00 0.00
Totals 204,598,975.29 1,660,006.96 3,461,575.68
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A-1 0.00 71,394,463.93 1,832,243.53 0.00
A-2 0.00 78,388,695.26 2,013,474.47 0.00
A-3 0.00 18,617,315.13 485,472.96 0.00
A-IO 0.00 0.00 59,674.70 0.00
M-1 0.00 17,902,500.00 94,006.22 0.00
M-2 0.00 7,672,500.00 42,504.88 0.00
B 0.00 7,161,000.00 45,877.42 0.00
X 0.00 0.00 548,278.21 0.00
P 0.00 0.00 0.00 0.00
R 0.00 0.00 50.25 0.00
OC 0.00 924.98 0.00 0.00
Totals 0.00 201,137,399.30 5,121,582.64 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
A-1 72,862,000.00 72,862,000.00 40,449.54 1,427,086.53 0.00 0.00
A-2 80,000,000.00 80,000,000.00 44,412.22 1,566,892.51 0.00 0.00
A-3 19,000,000.00 19,000,000.00 10,547.90 372,136.97 0.00 0.00
A-IO 0.00 0.00 0.00 0.00 0.00 0.00
M-1 17,902,500.00 17,902,500.00 0.00 0.00 0.00 0.00
M-2 7,672,500.00 7,672,500.00 0.00 0.00 0.00 0.00
B 7,161,000.00 7,161,000.00 0.00 0.00 0.00 0.00
X 0.00 0.00 0.00 0.00 0.00 0.00
P 0.00 0.00 0.00 0.00 0.00 0.00
R 50.00 50.00 1.38 48.62 0.00 0.00
OC 925.29 925.29 0.00 0.00 0.00 0.00
Totals 204,598,975.29 204,598,975.29 95,411.04 3,366,164.63 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
A-1 1,467,536.07 71,394,463.93 0.97985869 1,467,536.07
A-2 1,611,304.74 78,388,695.26 0.97985869 1,611,304.74
A-3 382,684.87 18,617,315.13 0.97985869 382,684.87
A-IO 0.00 0.00 0.00000000 0.00
M-1 0.00 17,902,500.00 1.00000000 0.00
M-2 0.00 7,672,500.00 1.00000000 0.00
B 0.00 7,161,000.00 1.00000000 0.00
X 0.00 0.00 0.00000000 0.00
P 0.00 0.00 0.00000000 0.00
R 50.00 0.00 0.00000000 50.00
OC 0.00 924.98 0.99966497 0.00
Totals 3,461,575.68 201,137,399.30 0.98308117 3,461,575.68
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<S> <C> <C> <C> <C> <C>
A-1 72,862,000.00 1000.00000000 0.55515275 19.58615643 0.00000000
A-2 80,000,000.00 1000.00000000 0.55515275 19.58615638 0.00000000
A-3 19,000,000.00 1000.00000000 0.55515263 19.58615632 0.00000000
A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
M-1 17,902,500.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-2 7,672,500.00 1000.00000000 0.00000000 0.00000000 0.00000000
B 7,161,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
X 0.00 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R 50.00 1000.00000000 27.60000000 972.40000000 0.00000000
OC 925.29 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
2) Per $1,000 Denomination
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
A-1 0.00000000 20.14130919 979.85869081 0.97985869 20.14130919
A-2 0.00000000 20.14130925 979.85869075 0.97985869 20.14130925
A-3 0.00000000 20.14130895 979.85869105 0.97985869 20.14130895
A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000
OC 0.00000000 0.00000000 999.66496990 0.99966497 0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A-1 72,862,000.00 6.93063% 72,862,000.00 364,707.46 0.00 0.00
A-2 80,000,000.00 6.96063% 80,000,000.00 402,169.73 0.00 0.00
A-3 19,000,000.00 7.49063% 19,000,000.00 102,788.09 0.00 0.00
A-IO 0.00 0.35000% 204,598,975.29 59,674.70 0.00 0.00
M-1 17,902,500.00 7.27063% 17,902,500.00 94,006.22 0.00 0.00
M-2 7,672,500.00 7.67063% 7,672,500.00 42,504.88 0.00 0.00
B 7,161,000.00 8.87063% 7,161,000.00 45,877.42 0.00 0.00
X 0.00 0.00000% 204,598,975.29 0.00 0.00 0.00
P 0.00 0.00000% 0.00 0.00 0.00 0.00
R 50.00 6.93063% 50.00 0.25 0.00 0.00
OC 925.29 0.00000% 925.29 0.00 0.00 0.00
Totals 204,598,975.29 1,111,728.75 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00 0.00 364,707.46 0.00 71,394,463.93
A-2 0.00 0.00 402,169.73 0.00 78,388,695.26
A-3 0.00 0.00 102,788.09 0.00 18,617,315.13
A-IO 0.00 0.00 59,674.70 0.00 201,137,399.30
M-1 0.00 0.00 94,006.22 0.00 17,902,500.00
M-2 0.00 0.00 42,504.88 0.00 7,672,500.00
B 0.00 0.00 45,877.42 0.00 7,161,000.00
X 0.00 0.00 548,278.21 0.00 201,137,399.30
P 0.00 0.00 0.00 0.00 0.00
R 0.00 0.00 0.25 0.00 0.00
OC 0.00 0.00 0.00 0.00 924.98
Totals 0.00 0.00 1,660,006.96 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A-1 72,862,000.00 6.93063% 1000.00000000 5.00545497 0.00000000 0.00000000
A-2 80,000,000.00 6.96063% 1000.00000000 5.02712162 0.00000000 0.00000000
A-3 19,000,000.00 7.49063% 1000.00000000 5.40989947 0.00000000 0.00000000
A-IO 0.00 0.35000% 1000.00000000 0.29166666 0.00000000 0.00000000
M-1 17,902,500.00 7.27063% 1000.00000000 5.25101075 0.00000000 0.00000000
M-2 7,672,500.00 7.67063% 1000.00000000 5.53989964 0.00000000 0.00000000
B 7,161,000.00 8.87063% 1000.00000000 6.40656612 0.00000000 0.00000000
X 0.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R 50.00 6.93063% 1000.00000000 5.00000000 0.00000000 0.00000000
OC 925.29 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) Per $1000 denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00000000 0.00000000 5.00545497 0.00000000 979.85869081
A-2 0.00000000 0.00000000 5.02712162 0.00000000 979.85869075
A-3 0.00000000 0.00000000 5.40989947 0.00000000 979.85869105
A-IO 0.00000000 0.00000000 0.29166666 0.00000000 983.08116654
M-1 0.00000000 0.00000000 5.25101075 0.00000000 1000.00000000
M-2 0.00000000 0.00000000 5.53989964 0.00000000 1000.00000000
B 0.00000000 0.00000000 6.40656612 0.00000000 1000.00000000
X 0.00000000 0.00000000 2.67977007 0.00000000 983.08116654
P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00000000 0.00000000 5.00000000 0.00000000 0.00000000
OC 0.00000000 0.00000000 0.00000000 0.00000000 999.66496990
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
<S> <C> <C> <C> <C> <C> <C>
MR 6.93063% 0.00 0.00 50.00 0.00 0.00000000%
SR 0.00000% 0.00 0.00 0.00 0.00 0.00000000%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 5,219,550.01
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 5,219,550.01
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 97,967.37
Payment of Interest and Principal 5,121,582.64
Total Withdrawals (Pool Distribution Amount) 5,219,550.01
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 97,455.89
Trustee Fee 511.48
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 97,967.37
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Reserve Fund 5,000.00 0.00 0.00 5,000.00
</TABLE>
<TABLE>
<CAPTION> LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
</TABLE>
<TABLE> Delinquency Status By Groups
<CAPTION>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 0.00
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed Mixed & ARM & Balloon
Weighted Average Gross Coupon 10.310752%
Weighted Average Net Coupon 9.758616%
Weighted Average Pass-Through Rate 9.736160%
Weighted Average Maturity(Stepdown Calculation ) 328
Beginning Scheduled Collateral Loan Count 1,331
Number Of Loans Paid In Full 10
Ending Scheduled Collateral Loan Count 1,321
Beginning Scheduled Collateral Balance 204,598,975.29
Ending Scheduled Collateral Balance 201,137,399.30
Ending Actual Collateral Balance at 30-Sep-2000 201,141,131.31
Monthly P &I Constant 1,853,385.42
Ending Scheduled Balance for Premium Loans 201,137,399.30
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 548,278.21
Overcollateralized reduction Amount 0.00
Specified O/C Amount 4,603,476.94
Overcollateralized Amount 925.29
Overcollateralized Deficiency Amount 4,602,551.96
Base Overcollateralized Amount 0.00
Extra principal distribution Amount 0.00
Excess Cash Amount 548,278.21
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
Rolling Three Month Delinquency Rate 0.0000%
</TABLE>
|
|