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: March 16, 2000
(Date of earliest event reported)
GMAC Commercial Mortgage Secuities, Inc.
(Sponsor)
(Issuer in Respect of
Commercial Mortgage Pass-Through Certificates
Series 2000-C1)
(Exact name of registrant as specified in charter)
Delaware 333-74299 23-2811925
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
650 Dresher Road, Horsham, PA 19044
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code (215) 328-3164
(Former name or former address, if changed since last report.)
ITEM 5. OTHER EVENTS
On March 16, 2000, a single series of certificates, entitled GMAC Commercial Mortgage Securities, Inc., Mortgage Pass-Through Certificates, Series 2000-C1 (the "Certificates""), was issued pursuant to a Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") attached hereto as Exhibit 4.1, dated as of March 1, 2000, among GMAC Commercial Mortgage Securities, Inc. as depositor (the "Depositor"), GMAC Commercial Mortgage Corporation ("GMACCM") as master servicer and special servicer,
LaSalle Bank National Association as trustee and ABN AMRO Bank N.V., as fiscal agent. The Certificates consist of nineteen classes identified as the "Class X Certificates", the "Class A-1 Certificates", the "Class A-2 Certificates", the "Class B
Certificates", the "Class C Certificates", the "Class D Certificates", the "Class E Certificates", the "Class F Certificates", the "Class G Certificates", the "Class H Certificates", the "Class J Certificates", the "Class K Certificates", the "Class L
Certificates", the "Class M Certificates", the "Class N Certificates", the "Class O Certificates", the "Class R-I Certificates", the "Class R-II Certificates", and the "Class R-III Certificates", respectively, and were issued in exchange for, and evidence
the entire beneficial ownership interest in , the assets of a trust fund (the "Trust Fund") consisting primarily of a pool (the "Mortgage Pool") of commercial and multifamily mortgage loans (the "Mortgage Loans"), having as their respective cut-off dates
(the "Cut-off Dates"), an aggregate principal balance of $879,890,172 (the "Initial Pool Balance"), after taking into account all payments of principal due on the Mortgage Loans on or before such date, whether or not received. The cut-off Date with
respect to each of the Mortgage Loans is its due date in March, 2000. The Depositor acquired certain of the Trust Fund assets from GMACCM pursuant to a mortgage loan purchase agreement dated March 8, 2000, attached hereto as Exhibit 99.1, between GMACCM
as seller and the depositor as purchaser. The Depositor acquired certain of the Trust Fund assets from German American Capital Corporation ("GACC") pursuant to a mortgage loan purchase agreement dated March 8, 2000, attached hereto as Exhibit 99.2,
between GACC as seller and the depositor as purchaser. The Depositor acquired certain of the Trust Fund assets from Goldman Sachs Mortgage Company ("GSMC") pursuant to a mortgage loan purchase agreement dated March 8, 2000, attached hereto as Exhibit
99.3, between GSMC as seller and the depositor as purchaser. The Depositor acquired certain of the Trust Fund assets from German American Capital Corporation ("GACC") pursuant to a mortgage loan purchase agreement dated March 8, 2000, attached hereto as
Exhibit 99.4, between GACC as seller and the depositor as purchaser. The Depositor acquired certain of the Trust Fund assets from Goldman Sachs Mortgage Company ("GSMC") pursuant to a mortgage loan purchase agreement dated March 8, 2000, attached hereto
as Exhibit 99.5, between GSMC as seller and the depositor as purchaser. The Depositor sold the Class X, Class A-1, Class A-2, Class B, Class C, Class D, Class E and Class F Certificates to Deutsche Bank Securities Inc. ("DBS") and Goldman Sachs & Co.
("GS") as the underwriters, pursuant to an underwriting agreement dated March 8, 2000, attached hereto as Exhibit 1.1, between DBS and GS as the underwriters, and the Depositor. The depositor sold the Class G and the Class H Certificates to DBS and the
Class J, Class K, Class L, Class M, Class N and Class O Certificates to Commercial Asset Trading, Inc. in each case pursuant to a Certificate Purchase Agreement dated as of March 8, 2000. The Depositor sold the Class R-I, Class R-II and the Class R-III
Certificates to First Union National Bank.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS
(c) Exhibits
Exhibit No. Description
1.1 Underwriting Agreement, dated as of March 8, 2000, between GMAC Commercial Mortgage Securities, Inc., as seller and Deutsche Bank Securities Inc. and Goldman Sachs & Co., as underwriter.
4.1 Pooling and Servicing Agreement, dated as of March 1, 2000, among GMAC Commercial Mortgage Securities, Inc., as depositor, GMAC Commercial Mortgage Corporation., as master servicer, and special servicer, LaSalle Bank National Association, as Trustee,
LaSalle Bank National Association, as bond administrator and ABN AMRO Bank N.V., as fiscal agent.
99.1 Certain materials constituting Computational Materials and/or ABS Term Sheets prepared and disseminated in connection with the sale of the Underwritten Certificates.
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on behalf of the Registrant by the undersigned thereunto duly authorized.
LASALLE NATIONAL BANK, IN
ITS CAPACITY AS BOND ADMINISTRATOR
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF GMAC, REGISTRANT
By: /s Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: April 17, 2000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
REVISED DATE:
|
|
07/25/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
|
PAYMENT DATE:
|
|
06/15/2000
|
|
|
|
|
135 S. LASALLE STREET SUITE 1625
|
|
CHICAGO, IL 60674-4107
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
|
|
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
SERIES 2000-C1
|
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
RECORD DATE:
|
|
05/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
ADMINISTRATOR:
|
|
REPORTING PACKAGE TABLE OF CONTENTS
|
|
ANALYST:
|
|
|
ANN KELLY (312) 904-1487
|
|
THOMAS HELMS (714) 282-3980 (203)
|
|
|
[email protected]
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE(S)
|
|
|
ISSUE ID:
|
|
GMAC00C1
|
|
CLOSING DATE:
|
3/16/2000
|
|
|
STATEMENTS TO CERTIFICATEHOLDERS
|
PAGE 2-7
|
|
|
ASAP #:
|
|
489
|
|
CASH RECONCILIATION SUMMARY
|
PAGE 8
|
|
FIRST PAYMENT DATE:
|
4/17/2000
|
|
|
MONTHLY DATA FILE NAME:
|
|
BOND INTEREST RECONCILIATION
|
PAGE 9
|
|
ASSUMED FINAL PAYMENT: DATE:
|
3/15/2033
|
|
|
|
ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY
|
PAGE 10
|
|
|
GMAC00C1_200006_3.EXE
|
|
ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY
|
PAGE 11
|
|
|
HISTORICAL COLLATERAL PREPAYMENT
|
PAGE 12
|
|
|
DELINQUENT LOAN DETAIL
|
PAGE 13
|
|
|
MORTGAGE LOAN CHARACTERISTICS
|
PAGE 14-15
|
|
|
LOAN LEVEL DETAIL
|
PAGE 16-21
|
|
|
SPECIALLY SERVICED (PART I) ~ LOAN DETAIL
|
PAGE 22
|
|
|
MODIFIED LOAN DETAIL
|
PAGE 23
|
|
|
REALIZED LOSS DETAIL
|
PAGE 24
|
|
|
APPRAISAL REDUCTION DETAIL
|
PAGE 25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARTIES TO THE TRANSACTION
|
|
|
ISSUER: GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
DEPOSITOR: GMAC COMMERCIAL MORTGAGE CORP.
|
|
|
UNDERWRITER: DEUTSCHE BANK ALEX. BROWN/GOLDMAN, SACHS & CO.
|
|
|
MASTER SERVICER: GMAC COMMERCIAL MORTGAGE CORP.
|
|
|
SPECIAL SERVICER: GMAC COMMERCIAL MORTGAGE CORP.
|
|
|
RATING AGENCY: FITCH, 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
|
|
WWW.GMACCM.COM
|
|
|
LASALLE BULLETIN BOARD
|
|
(714) 282-3990
|
|
|
LASALLE ASAP FAX BACK SYSTEM
|
|
(714) 282-5518
|
|
|
LASALLE FACTOR LINE
|
|
(800) 246-5761
|
|
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
PAGE 1 OF 25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
REVISED DATE:
|
07/25/2000
|
|
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
PAYMENT DATE:
|
06/15/2000
|
|
|
|
|
WAC:
|
|
8.610485%
|
SERIES 2000-C1
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
WAMM:
|
|
128
|
|
|
RECORD DATE:
|
|
05/31/2000
|
|
|
REMIC III
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
|
|
|
|
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)
|
|
|
X
|
879,890,171.00
|
|
N
|
|
878,879,846.82
|
0.00
|
0.00
|
0.00
|
878,480,801.76
|
604,383.67
|
0.00
|
|
0.82520997%
|
|
|
361849KL5
|
|
998.851761034
|
0.000000000
|
0.000000000
|
0.000000000
|
998.398244137
|
|
0.686885352
|
0.000000000
|
|
0.564557349%
|
|
|
|
|
A-1
|
124,944,000.00
|
|
123,933,675.82
|
399,045.06
|
0.00
|
0.00
|
123,534,630.76
|
783,260.83
|
0.00
|
|
7.58400000%
|
|
|
361849KM3
|
|
991.913783935
|
3.193791299
|
0.000000000
|
0.000000000
|
988.719992637
|
|
6.268895105
|
0.000000000
|
|
FIXED
|
|
|
|
|
A-2
|
537,173,000.00
|
|
537,173,000.00
|
0.00
|
0.00
|
0.00
|
537,173,000.00
|
3,457,603.54
|
0.00
|
|
7.72400000%
|
|
|
361849KN1
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.436666660
|
0.000000000
|
|
7.724000000%
|
|
|
|
|
B
|
37,395,000.00
|
|
37,395,000.00
|
0.00
|
0.00
|
0.00
|
37,395,000.00
|
244,625.63
|
0.00
|
|
7.85000000%
|
|
|
361849KP6
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.541666800
|
0.000000000
|
|
7.850000000%
|
|
|
|
|
C
|
41,794,000.00
|
|
41,794,000.00
|
0.00
|
0.00
|
0.00
|
41,794,000.00
|
277,477.33
|
0.00
|
|
7.96700000%
|
|
|
361849KQ4
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.639166627
|
0.000000000
|
|
7.967000000%
|
|
|
|
|
D
|
8,798,000.00
|
|
8,798,000.00
|
0.00
|
0.00
|
0.00
|
8,798,000.00
|
58,983.26
|
0.00
|
|
8.04500000%
|
|
|
361849KR2
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
6.704166856
|
0.000000000
|
|
8.045000000%
|
|
|
|
|
E
|
30,796,000.00
|
|
30,796,000.00
|
0.00
|
0.00
|
0.00
|
30,796,000.00
|
218,721.34
|
0.00
|
|
8.52271759%
|
|
|
361849KS0
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
7.102264580
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
F
|
15,398,000.00
|
|
15,398,000.00
|
0.00
|
0.00
|
0.00
|
15,398,000.00
|
109,360.67
|
0.00
|
|
8.52271759%
|
|
|
361849KT8
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
7.102264580
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
G
|
21,997,000.00
|
|
21,997,000.00
|
0.00
|
0.00
|
0.00
|
21,997,000.00
|
128,315.83
|
0.00
|
|
7.00000000%
|
|
|
361849KU5
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.833333182
|
0.000000000
|
|
7.000000000%
|
|
|
|
|
H
|
15,398,000.00
|
|
15,398,000.00
|
0.00
|
0.00
|
0.00
|
15,398,000.00
|
89,821.67
|
0.00
|
|
7.00000000%
|
|
|
361849KW1
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.833333550
|
0.000000000
|
|
7.000000000%
|
|
|
|
|
J
|
6,599,000.00
|
|
6,599,000.00
|
0.00
|
0.00
|
0.00
|
6,599,000.00
|
38,494.17
|
0.00
|
|
7.00000000%
|
|
|
361849KY7
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.833333838
|
0.000000000
|
|
7.000000000%
|
|
|
|
|
K
|
8,798,000.00
|
|
8,798,000.00
|
0.00
|
0.00
|
0.00
|
8,798,000.00
|
51,321.67
|
0.00
|
|
7.00000000%
|
|
|
361849LA8
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.833333712
|
0.000000000
|
|
7.000000000%
|
|
|
|
|
L
|
10,998,000.00
|
|
10,998,000.00
|
0.00
|
0.00
|
0.00
|
10,998,000.00
|
64,155.00
|
0.00
|
|
7.00000000%
|
|
|
361849LC4
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.833333333
|
0.000000000
|
|
7.000000000%
|
|
|
|
|
M
|
6,599,000.00
|
|
6,599,000.00
|
0.00
|
0.00
|
0.00
|
6,599,000.00
|
38,494.17
|
0.00
|
|
7.00000000%
|
|
|
361849LE0
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.833333838
|
0.000000000
|
|
7.000000000%
|
|
|
|
|
N
|
6,599,000.00
|
|
6,599,000.00
|
0.00
|
0.00
|
0.00
|
6,599,000.00
|
38,494.17
|
0.00
|
|
7.00000000%
|
|
|
361849LG5
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.833333838
|
0.000000000
|
|
7.000000000%
|
|
|
|
|
O
|
6,604,171.00
|
|
6,604,171.00
|
0.00
|
0.00
|
0.00
|
6,604,171.00
|
38,503.99
|
(20.33)
|
|
7.00000000%
|
|
|
361849LQ3
|
|
1000.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
1000.000000000
|
|
5.830253335
|
(0.003078358)
|
|
7.000000000%
|
|
|
|
|
R-III
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
361849LN0
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
|
|
|
|
TOTAL
|
|
879,890,171.00
|
|
878,879,846.82
|
399,045.06
|
0.00
|
0.00
|
878,480,801.76
|
6,242,016.94
|
(20.33)
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
6,641,062.00
|
|
|
|
|
|
|
LA-1
|
124,944,000.00
|
|
123,933,675.82
|
399,045.06
|
0.00
|
0.00
|
123,534,630.76
|
880,209.77
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LA-2
|
537,173,000.00
|
|
537,173,000.00
|
0.00
|
0.00
|
0.00
|
537,173,000.00
|
3,815,144.81
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LB
|
37,395,000.00
|
|
37,395,000.00
|
0.00
|
0.00
|
0.00
|
37,395,000.00
|
265,589.19
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LC
|
41,794,000.00
|
|
41,794,000.00
|
0.00
|
0.00
|
0.00
|
41,794,000.00
|
296,832.05
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LD
|
8,798,000.00
|
|
8,798,000.00
|
0.00
|
0.00
|
0.00
|
8,798,000.00
|
62,485.72
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LE
|
30,796,000.00
|
|
30,796,000.00
|
0.00
|
0.00
|
0.00
|
30,796,000.00
|
218,721.34
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LF
|
15,398,000.00
|
|
15,398,000.00
|
0.00
|
0.00
|
0.00
|
15,398,000.00
|
109,360.67
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LG
|
21,997,000.00
|
|
21,997,000.00
|
0.00
|
0.00
|
0.00
|
21,997,000.00
|
156,228.52
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LH
|
15,398,000.00
|
|
15,398,000.00
|
0.00
|
0.00
|
0.00
|
15,398,000.00
|
109,360.67
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LJ
|
6,599,000.00
|
|
6,599,000.00
|
0.00
|
0.00
|
0.00
|
6,599,000.00
|
46,867.84
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LK
|
8,798,000.00
|
|
8,798,000.00
|
0.00
|
0.00
|
0.00
|
8,798,000.00
|
62,485.72
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LL
|
10,998,000.00
|
|
10,998,000.00
|
0.00
|
0.00
|
0.00
|
10,998,000.00
|
78,110.71
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LM
|
6,599,000.00
|
|
6,599,000.00
|
0.00
|
0.00
|
0.00
|
6,599,000.00
|
46,867.84
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LN
|
6,599,000.00
|
|
6,599,000.00
|
0.00
|
0.00
|
0.00
|
6,599,000.00
|
46,867.84
|
0.00
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
LO
|
6,604,171.00
|
|
6,604,171.00
|
0.00
|
0.00
|
0.00
|
6,604,171.00
|
46,884.25
|
(20.33)
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
R-II
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
361849LL4
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
|
|
|
|
TOTAL
|
|
879,890,171.00
|
|
878,879,846.82
|
399,045.06
|
0.00
|
0.00
|
878,480,801.76
|
6,242,016.94
|
(20.33)
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
6,641,062.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REG INT
|
879,890,171.00
|
|
878,879,846.82
|
399,045.06
|
0.00
|
0.00
|
878,480,801.76
|
6,242,016.94
|
(20.33)
|
|
8.52271759%
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
8.247652521%
|
|
|
|
|
R-I
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
361849LJ9
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
|
|
|
|
TOTAL
|
|
879,890,171.00
|
|
878,879,846.82
|
399,045.06
|
0.00
|
0.00
|
878,480,801.76
|
6,242,016.94
|
(20.33)
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
6,641,062.00
|
|
|
|
|
|
|
GT
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
N/A
|
|
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
0.000000000
|
|
0.000000000
|
0.000000000
|
|
|
|
|
|
|
|
|
TOTAL
|
|
0.00
|
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
|
|
TOTAL P&I PAYMENT
|
|
0.00
|
|
|
|
|
|
|
NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
PAGE 2 OF 25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
REVISED DATE:
|
07/25/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
PAYMENT DATE:
|
|
06/15/2000
|
|
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
SERIES 2000-C1
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
RECORD DATE:
|
|
05/31/2000
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
CASH RECONCILIATION SUMMARY
|
|
|
|
|
|
|
INTEREST SUMMARY
|
|
SERVICING FEE SUMMARY
|
|
PRINCIPAL SUMMARY
|
|
|
CURRENT SCHEDULED INTEREST
|
|
CURRENT SERVICING FEES
|
|
SCHEDULED:
|
|
|
LESS DEFERRED INTEREST
|
|
PLUS FEES ADVANCED FOR PPIS
|
|
CURRENT SCHEDULED PRINCIPAL
|
|
|
PLUS ADVANCE INTEREST
|
|
LESS REDUCTION FOR PPIS
|
|
ADVANCED SCHEDULED PRINCIPAL
|
|
|
PLUS UNSCHEDULED INTEREST
|
|
PLUS UNSCHEDULED SERVICING FEES
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
|
|
PPIS REDUCING SCHEDULED INTEREST
|
|
TOTAL SERVICING FEES PAID
|
|
UNSCHEDULED:
|
|
|
LESS TOTAL FEES PAID TO SERVICER
|
|
CURTAILMENTS
|
|
|
PLUS FEES ADVANCED FOR PPIS
|
|
PREPAYMENTS IN FULL
|
|
|
LESS FEE STRIPS PAID BY SERVICER
|
|
PPIS SUMMARY
|
|
LIQUIDATION PROCEEDS
|
|
|
LESS MISC. FEES & EXPENSES
|
|
GROSS PPIS
|
|
REPURCHASE PROCEEDS
|
|
|
LESS NON RECOVERABLE ADVANCES
|
|
REDUCED BY PPIE
|
|
OTHER PRINCIPAL PROCEEDS
|
|
|
INTEREST DUE TRUST
|
|
REDUCED BY SHORTFALLS IN FEES
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
|
|
LESS TRUSTEE FEE
|
|
REDUCED BY OTHER AMOUNTS
|
|
REMITTANCE PRINCIPAL
|
|
|
LESS FEE STRIPS PAID BY TRUST
|
|
NET PPIS
|
|
|
LESS MISC. FEES PAID BY TRUST
|
|
PPIS REDUCING SERVICING FEE
|
|
SERVICER WIRE AMOUNT
|
|
|
REMITTANCE INTEREST
|
|
PPIS ALLOCATED TO CERTIFICATES
|
|
|
|
|
POOL BALANCE SUMMARY
|
|
|
BALANCE/AMOUNT
|
COUNT
|
|
|
BEGINNING POOL
|
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
|
|
DEFERRED INTEREST
|
|
|
LIQUIDATIONS
|
|
|
REPURCHASES
|
|
|
ENDING POOL
|
|
|
ADVANCES
|
|
|
PRIOR OUTSTANDING
|
CURRENT PERIOD
|
|
RECOVERED
|
ENDING OUTSTANDING
|
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
|
|
|
|
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
PAGE 8 OF 25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
REVISED DATE:
|
07/25/2000
|
|
|
PAYMENT DATE:
|
|
06/15/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
|
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
SERIES 2000-C1
|
|
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
RECORD DATE:
|
|
05/31/2000
|
|
|
|
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
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)
|
|
|
|
|
X
|
|
30/360
|
|
30
|
|
0.825209966%
|
|
604,383.67
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
604,383.67
|
|
604,383.67
|
|
0.00
|
|
NA
|
|
NA
|
|
|
A-1
|
|
30/360
|
|
30
|
|
7.584000000%
|
|
783,260.83
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
783,260.83
|
|
783,260.83
|
|
0.00
|
|
85.80%
|
|
85.94%
|
|
|
A-2
|
|
30/360
|
|
30
|
|
7.724000000%
|
|
3,457,603.54
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
3,457,603.54
|
|
3,457,603.54
|
|
0.00
|
|
24.75%
|
|
24.79%
|
|
|
B
|
|
30/360
|
|
30
|
|
7.850000000%
|
|
244,625.63
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
244,625.63
|
|
244,625.63
|
|
0.00
|
|
20.50%
|
|
20.53%
|
|
|
C
|
|
30/360
|
|
30
|
|
7.967000000%
|
|
277,477.33
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
277,477.33
|
|
277,477.33
|
|
0.00
|
|
15.75%
|
|
15.78%
|
|
|
D
|
|
30/360
|
|
30
|
|
8.045000000%
|
|
58,983.26
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
58,983.26
|
|
58,983.26
|
|
0.00
|
|
14.75%
|
|
14.77%
|
|
|
E
|
|
30/360
|
|
30
|
|
8.522717589%
|
|
218,721.34
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
218,721.34
|
|
218,721.34
|
|
0.00
|
|
11.25%
|
|
11.27%
|
|
|
F
|
|
30/360
|
|
30
|
|
8.522717589%
|
|
109,360.67
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
109,360.67
|
|
109,360.67
|
|
0.00
|
|
9.50%
|
|
9.52%
|
|
|
G
|
|
30/360
|
|
30
|
|
7.000000000%
|
|
128,315.83
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
128,315.83
|
|
128,315.83
|
|
0.00
|
|
7.00%
|
|
7.01%
|
|
|
H
|
|
30/360
|
|
30
|
|
7.000000000%
|
|
89,821.67
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
89,821.67
|
|
89,821.67
|
|
0.00
|
|
5.25%
|
|
5.26%
|
|
|
J
|
|
30/360
|
|
30
|
|
7.000000000%
|
|
38,494.17
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
38,494.17
|
|
38,494.17
|
|
0.00
|
|
4.50%
|
|
4.51%
|
|
|
K
|
|
30/360
|
|
30
|
|
7.000000000%
|
|
51,321.67
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
51,321.67
|
|
51,321.67
|
|
0.00
|
|
3.50%
|
|
3.51%
|
|
|
L
|
|
30/360
|
|
30
|
|
7.000000000%
|
|
64,155.00
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
64,155.00
|
|
64,155.00
|
|
0.00
|
|
2.25%
|
|
2.25%
|
|
|
M
|
|
30/360
|
|
30
|
|
7.000000000%
|
|
38,494.17
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
38,494.17
|
|
38,494.17
|
|
0.00
|
|
1.50%
|
|
1.50%
|
|
|
N
|
|
30/360
|
|
30
|
|
7.000000000%
|
|
38,494.17
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
38,494.17
|
|
38,494.17
|
|
0.00
|
|
0.75%
|
|
0.75%
|
|
|
O
|
|
30/360
|
|
30
|
|
7.000000000%
|
|
38,524.32
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
38,524.32
|
|
38,503.99
|
|
20.33
|
|
0.00%
|
|
0.00%
|
|
|
6,242,037.27
|
0.00
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
6,242,037.27
|
|
6,242,016.94
|
|
20.33
|
|
|
|
|
(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST AND NOT CARRIED AS AN OUTSTANDING SHORTFALL.
|
|
|
(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
|
|
|
(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
|
|
|
PAGE 9 OF 25
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
REVISED DATE:
|
|
07/25/2000
|
|
|
PAYMENT DATE:
|
|
06/15/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
|
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
SERIES 2000-C1
|
|
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
RECORD DATE:
|
|
05/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
|
|
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
|
|
|
|
|
|
|
6/15/00
|
|
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%
|
|
|
5/15/00
|
|
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%
|
|
|
4/17/00
|
|
1
|
5,382,607
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
0
|
|
0
|
|
0
|
|
|
0.74%
|
|
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
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
PAGE 10 OF 25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
|
REVISED DATE:
|
|
07/25/2000
|
|
|
PAYMENT DATE:
|
|
06/15/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
SERIES 2000-C1
|
|
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
RECORD DATE:
|
|
05/31/2000
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
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
|
|
|
6/15/00
|
|
136
|
|
878,480,802
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
128
|
|
116
|
|
8.61%
|
|
8.52%
|
|
|
100.00%
|
|
99.84%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
5/15/00
|
|
136
|
|
878,879,847
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
129
|
|
117
|
|
8.33%
|
|
8.25%
|
|
|
100.00%
|
|
99.89%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
4/17/00
|
|
136
|
|
879,473,890
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
130
|
|
118
|
|
8.61%
|
|
8.52%
|
|
|
100.00%
|
|
99.95%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
|
(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
|
|
|
PAGE 11 OF 25
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
REVISED DATE:
|
|
07/25/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
|
PAYMENT DATE:
|
|
06/15/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
SERIES 2000-C1
|
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
RECORD DATE:
|
|
05/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
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 12 OF 25
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
REVISED DATE:
|
|
07/25/2000
|
|
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
PAYMENT DATE:
|
|
06/15/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
SERIES 2000-C1
|
RECORD DATE:
|
|
05/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
5/1/00
|
|
370,032.35
|
|
370,032.35
|
|
0.00
|
|
B
|
|
|
4
|
|
5/1/00
|
|
213,347.18
|
|
213,347.18
|
|
0.00
|
|
B
|
|
|
12
|
|
5/1/00
|
|
100,759.03
|
|
100,759.03
|
|
0.00
|
|
B
|
|
|
17
|
|
5/1/00
|
|
84,133.54
|
|
84,133.54
|
|
0.00
|
|
B
|
|
|
32
|
|
5/1/00
|
|
58,864.67
|
|
58,864.67
|
|
0.00
|
|
B
|
|
|
36
|
|
5/1/00
|
|
53,248.06
|
|
53,248.06
|
|
0.00
|
|
B
|
|
|
54
|
|
5/1/00
|
|
37,454.28
|
|
37,454.28
|
|
0.00
|
|
B
|
|
|
58
|
|
5/1/00
|
|
34,320.71
|
|
34,320.71
|
|
0.00
|
|
B
|
|
|
70
|
|
5/1/00
|
|
31,783.99
|
|
31,783.99
|
|
0.00
|
|
B
|
|
|
71
|
|
5/1/00
|
|
30,682.44
|
|
30,682.44
|
|
0.00
|
|
B
|
|
|
77
|
|
5/1/00
|
|
28,238.74
|
|
28,238.74
|
|
0.00
|
|
B
|
|
|
83
|
|
5/1/00
|
|
28,769.03
|
|
28,769.03
|
|
0.00
|
|
B
|
|
|
90
|
|
5/5/00
|
|
24,663.54
|
|
24,663.54
|
|
0.00
|
|
B
|
|
|
100
|
|
5/1/00
|
|
19,332.24
|
|
19,332.24
|
|
0.00
|
|
B
|
|
|
102
|
|
5/5/00
|
|
20,716.19
|
|
20,716.19
|
|
0.00
|
|
B
|
|
|
106
|
|
5/5/00
|
|
18,416.31
|
|
18,416.31
|
|
0.00
|
|
B
|
|
|
110
|
|
5/1/00
|
|
16,038.67
|
|
16,038.67
|
|
0.00
|
|
B
|
|
|
115
|
|
5/5/00
|
|
16,051.19
|
|
16,051.19
|
|
0.00
|
|
B
|
|
|
118
|
|
5/1/00
|
|
15,249.24
|
|
15,249.24
|
|
0.00
|
|
B
|
|
|
119
|
|
5/1/00
|
|
14,422.43
|
|
14,422.43
|
|
0.00
|
|
B
|
|
|
130
|
|
5/1/00
|
|
11,929.36
|
|
11,929.36
|
|
0.00
|
|
B
|
|
|
TOTAL
|
|
1,228,453.19
|
|
1,228,453.19
|
|
|
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
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
PAGE 13 OF 25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
REVISED DATE:
|
07/25/2000
|
|
|
PAYMENT DATE:
|
06/15/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
PRIOR PAYMENT:
|
05/15/2000
|
|
|
SERIES 2000-C1
|
NEXT PAYMENT:
|
07/17/2000
|
|
|
RECORD DATE:
|
05/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
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
|
500,000
|
|
1
|
433,516
|
|
0.05
|
%
|
110
|
|
9.63
|
%
|
0.00
|
|
|
500,000
|
|
TO
|
1,000,000
|
|
2
|
1,919,741
|
|
0.22
|
%
|
142
|
|
8.96
|
%
|
0.00
|
|
|
1,000,000
|
|
TO
|
2,000,000
|
|
17
|
26,342,449
|
|
3.00
|
%
|
127
|
|
8.55
|
%
|
0.00
|
|
|
2,000,000
|
|
TO
|
3,000,000
|
|
24
|
59,061,377
|
|
6.72
|
%
|
116
|
|
8.40
|
%
|
0.00
|
|
|
3,000,000
|
|
TO
|
4,000,000
|
|
21
|
73,775,920
|
|
8.40
|
%
|
122
|
|
8.42
|
%
|
0.00
|
|
|
4,000,000
|
|
TO
|
5,000,000
|
|
18
|
81,369,322
|
|
9.26
|
%
|
124
|
|
8.36
|
%
|
0.00
|
|
|
5,000,000
|
|
TO
|
6,000,000
|
|
8
|
43,044,647
|
|
4.90
|
%
|
112
|
|
8.10
|
%
|
0.00
|
|
|
6,000,000
|
|
TO
|
7,000,000
|
|
9
|
58,704,400
|
|
6.68
|
%
|
109
|
|
8.60
|
%
|
0.00
|
|
|
7,000,000
|
|
TO
|
8,000,000
|
|
2
|
14,367,763
|
|
1.64
|
%
|
235
|
|
8.43
|
%
|
0.00
|
|
|
8,000,000
|
|
TO
|
9,000,000
|
|
11
|
92,223,475
|
|
10.50
|
%
|
134
|
|
8.22
|
%
|
0.00
|
|
|
9,000,000
|
|
TO
|
10,000,000
|
|
2
|
19,201,804
|
|
2.19
|
%
|
111
|
|
8.47
|
%
|
0.00
|
|
|
10,000,000
|
|
TO
|
12,000,000
|
|
7
|
78,650,960
|
|
8.95
|
%
|
111
|
|
8.35
|
%
|
0.00
|
|
|
12,000,000
|
|
TO
|
14,000,000
|
|
4
|
51,838,425
|
|
5.90
|
%
|
114
|
|
8.46
|
%
|
0.00
|
|
|
14,000,000
|
|
TO
|
17,000,000
|
|
2
|
29,447,149
|
|
3.35
|
%
|
86
|
|
8.12
|
%
|
0.00
|
|
|
17,000,000
|
|
TO
|
20,000,000
|
|
2
|
35,923,758
|
|
4.09
|
%
|
112
|
|
7.92
|
%
|
0.00
|
|
|
20,000,000
|
|
TO
|
25,000,000
|
|
1
|
22,941,083
|
|
2.61
|
%
|
115
|
|
8.55
|
%
|
0.00
|
|
|
25,000,000
|
|
&
|
ABOVE
|
|
5
|
189,235,015
|
|
21.54
|
%
|
158
|
|
8.27
|
%
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
136
|
|
878,480,802
|
|
100.00
|
%
|
|
|
AVERAGE SCHEDULE BALANCE
|
|
6,459,418
|
|
|
MAXIMUM SCHEDULE BALANCE
|
|
48,355,005
|
|
|
MINIMUM SCHEDULE BALANCE
|
|
433,516
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT MORTGAGE
|
|
INTEREST RATE
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
WEIGHTED AVERAGE
|
|
TERM COUPON PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000%
|
|
TO
|
|
7.500%
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
7.500%
|
|
TO
|
|
7.750%
|
|
7
|
|
56,967,810
|
|
6.48
|
%
|
|
111
|
|
7.68
|
%
|
|
0.00
|
|
|
7.750%
|
|
TO
|
|
8.000%
|
|
15
|
|
128,262,745
|
|
14.60
|
%
|
|
131
|
|
7.87
|
%
|
|
0.00
|
|
|
8.000%
|
|
TO
|
|
8.250%
|
|
28
|
|
194,477,117
|
|
22.14
|
%
|
|
117
|
|
8.13
|
%
|
|
0.00
|
|
|
8.250%
|
|
TO
|
|
8.500%
|
|
38
|
|
238,841,832
|
|
27.19
|
%
|
|
152
|
|
8.39
|
%
|
|
0.00
|
|
|
8.500%
|
|
TO
|
|
8.750%
|
|
23
|
|
133,331,740
|
|
15.18
|
%
|
|
115
|
|
8.61
|
%
|
|
0.00
|
|
|
8.750%
|
|
TO
|
|
9.000%
|
|
13
|
|
45,933,223
|
|
5.23
|
%
|
|
116
|
|
8.87
|
%
|
|
0.00
|
|
|
9.000%
|
|
TO
|
|
9.250%
|
|
6
|
|
67,074,698
|
|
7.64
|
%
|
|
121
|
|
9.04
|
%
|
|
0.00
|
|
|
9.250%
|
|
TO
|
|
9.500%
|
|
4
|
|
11,765,351
|
|
1.34
|
%
|
|
115
|
|
9.43
|
%
|
|
0.00
|
|
|
9.500%
|
|
&
|
|
ABOVE
|
|
2
|
|
1,826,286
|
|
0.21
|
%
|
|
110
|
|
9.54
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
136
|
|
878,480,802
|
|
100.00
|
%
|
|
|
MINIMUM MORTGAGE INTEREST RATE
|
|
7.560%
|
|
|
MAXIMUM MORTGAGE INTEREST RATE
|
|
9.625%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
119
|
|
694,715,900
|
|
79.08
|
%
|
112
|
|
8.37
|
%
|
|
0.00
|
|
|
121
|
|
TO
|
180
|
|
4
|
|
34,309,457
|
|
3.91
|
%
|
125
|
|
8.06
|
%
|
|
0.00
|
|
|
181
|
|
TO
|
240
|
|
0
|
|
0
|
|
0.00
|
%
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
241
|
|
&
|
ABOVE
|
|
6
|
|
71,262,818
|
|
8.11
|
%
|
307
|
|
8.35
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
129
|
|
800,288,175
|
|
91.10
|
%
|
|
|
MINIMUM REMAINING TERM
|
78
|
|
|
MAXIMUM REMAINING TERM
|
354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
1
|
|
14,600,000
|
|
1.66
|
%
|
|
55
|
|
8.33
|
%
|
|
0.00
|
|
|
61
|
|
TO
|
|
120
|
|
4
|
|
60,448,000
|
|
6.88
|
%
|
|
113
|
|
7.98
|
%
|
|
0.00
|
|
|
121
|
|
TO
|
|
180
|
|
2
|
|
3,144,627
|
|
0.36
|
%
|
|
174
|
|
8.77
|
%
|
|
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
|
|
|
7
|
|
78,192,627
|
|
8.90
|
%
|
|
|
MINIMUM REMAINING TERM
|
|
55
|
|
|
MAXIMUM REMAINING TERM
|
|
175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
PAGE 14 OF 25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
REVISED DATE:
|
07/25/2000
|
|
|
PAYMENT DATE:
|
06/15/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
PRIOR PAYMENT:
|
05/15/2000
|
|
|
SERIES 2000-C1
|
NEXT PAYMENT:
|
07/17/2000
|
|
|
RECORD DATE:
|
05/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
MORTGAGE LOAN CHARACTERISTICS
|
|
|
|
|
DISTRIBUTION OF DSCR (PFY)
|
|
GEOGRAPHIC DISTRIBUTION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEBT SERVICE
|
|
COVERAGE RATIO
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS THAN ZERO
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.001 1.100
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.100 1.200
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.200 1.300
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.300 1.400
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.400 1.500
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.500 1.600
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.600 1.700
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.700 1.800
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.800 1.900
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
1.900 2.300
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
2.300 & ABOVE
|
|
0
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
UNKNOWN
|
|
136
|
878,480,802
|
|
100.00
|
%
|
|
128
|
|
8.33
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
136
|
878,480,802
|
|
100.00
|
%
|
|
|
MAXIMUM DSCR
|
|
0.000
|
|
|
MINIMUM DSCR
|
|
0.000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VARIOUS
|
|
12
|
|
163,949,488
|
|
18.66
|
%
|
|
175
|
|
8.35
|
%
|
|
0.00
|
|
|
NEW YORK
|
|
12
|
|
105,890,011
|
|
12.05
|
%
|
|
118
|
|
8.22
|
%
|
|
0.00
|
|
|
CALIFORNIA
|
|
13
|
|
104,054,759
|
|
11.84
|
%
|
|
116
|
|
8.20
|
%
|
|
0.00
|
|
|
FLORIDA
|
|
14
|
|
75,490,622
|
|
8.59
|
%
|
|
110
|
|
8.16
|
%
|
|
0.00
|
|
|
TEXAS
|
|
16
|
|
73,148,463
|
|
8.33
|
%
|
|
103
|
|
8.41
|
%
|
|
0.00
|
|
|
MARYLAND
|
|
5
|
|
52,025,612
|
|
5.92
|
%
|
|
114
|
|
8.79
|
%
|
|
0.00
|
|
|
NEW JERSEY
|
|
6
|
|
32,101,487
|
|
3.65
|
%
|
|
111
|
|
8.25
|
%
|
|
0.00
|
|
|
MICHIGAN
|
|
5
|
|
31,403,224
|
|
3.57
|
%
|
|
113
|
|
8.48
|
%
|
|
0.00
|
|
|
MINNESOTA
|
|
3
|
|
25,962,877
|
|
2.96
|
%
|
|
114
|
|
8.56
|
%
|
|
0.00
|
|
|
ILLINOIS
|
|
3
|
|
22,270,042
|
|
2.54
|
%
|
|
112
|
|
8.39
|
%
|
|
0.00
|
|
|
COLORADO
|
|
4
|
|
22,012,519
|
|
2.51
|
%
|
|
113
|
|
8.45
|
%
|
|
0.00
|
|
|
ARIZONA
|
|
5
|
|
17,071,698
|
|
1.94
|
%
|
|
113
|
|
8.24
|
%
|
|
0.00
|
|
|
DELAWARE
|
|
2
|
|
17,019,740
|
|
1.94
|
%
|
|
113
|
|
7.84
|
%
|
|
0.00
|
|
|
NORTH CAROLINA
|
|
3
|
|
15,412,638
|
|
1.75
|
%
|
|
111
|
|
8.09
|
%
|
|
0.00
|
|
|
GEORGIA
|
|
4
|
|
14,829,601
|
|
1.69
|
%
|
|
112
|
|
8.40
|
%
|
|
0.00
|
|
|
MASSACHUSETTS
|
|
2
|
|
14,359,727
|
|
1.63
|
%
|
|
237
|
|
8.73
|
%
|
|
0.00
|
|
|
PENNSYLVANIA
|
|
4
|
|
12,187,375
|
|
1.39
|
%
|
|
109
|
|
8.40
|
%
|
|
0.00
|
|
|
SOUTH CAROLINA
|
|
1
|
|
11,356,020
|
|
1.29
|
%
|
|
113
|
|
8.25
|
%
|
|
0.00
|
|
|
CONNECTICUT
|
|
2
|
|
10,088,109
|
|
1.15
|
%
|
|
113
|
|
8.40
|
%
|
|
0.00
|
|
|
NEVEDA
|
|
2
|
|
9,919,743
|
|
1.13
|
%
|
|
112
|
|
8.24
|
%
|
|
0.00
|
|
|
VIRGINIA
|
|
4
|
|
9,352,708
|
|
1.06
|
%
|
|
115
|
|
8.39
|
%
|
|
0.00
|
|
|
WASHINGTON
|
|
2
|
|
7,695,094
|
|
0.88
|
%
|
|
241
|
|
8.15
|
%
|
|
0.00
|
|
|
OHIO
|
|
2
|
|
7,469,641
|
|
0.85
|
%
|
|
115
|
|
8.70
|
%
|
|
0.00
|
|
|
NEW HAMPSHIRE
|
|
2
|
|
5,709,289
|
|
0.65
|
%
|
|
111
|
|
8.09
|
%
|
|
0.00
|
|
|
INDIANA
|
|
2
|
|
4,684,954
|
|
0.53
|
%
|
|
183
|
|
8.23
|
%
|
|
0.00
|
|
|
ALASKA
|
|
1
|
|
3,682,733
|
|
0.42
|
%
|
|
111
|
|
8.48
|
%
|
|
0.00
|
|
|
WEST VIRGINIA
|
|
1
|
|
2,363,279
|
|
0.27
|
%
|
|
115
|
|
8.77
|
%
|
|
0.00
|
|
|
OREGON
|
|
1
|
|
2,297,108
|
|
0.26
|
%
|
|
117
|
|
8.73
|
%
|
|
0.00
|
|
|
MISSISSIPPI
|
|
1
|
|
1,775,000
|
|
0.20
|
%
|
|
115
|
|
8.39
|
%
|
|
0.00
|
|
|
IOWA
|
|
1
|
|
1,453,146
|
|
0.17
|
%
|
|
113
|
|
8.00
|
%
|
|
0.00
|
|
|
IDAHO
|
|
1
|
|
1,444,094
|
|
0.16
|
%
|
|
113
|
|
8.04
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
136
|
|
878,480,802
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISTRIBUTION OF DSCR (CUTOFF)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEBT SERVICE
|
|
COVERAGE RATIO
|
|
|
|
# OF
|
|
LOANS
|
|
|
|
SCHEDULED
|
|
BALANCE
|
|
|
|
% OF
|
|
BALANCE
|
|
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LESS THAN ZERO
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
0.001 1.100
|
|
2
|
|
5,729,982
|
|
0.65
|
%
|
|
112
|
|
8.47
|
%
|
|
0.00
|
|
|
1.100 1.200
|
|
16
|
|
132,333,650
|
|
15.06
|
%
|
|
113
|
|
8.17
|
%
|
|
0.00
|
|
|
1.200 1.300
|
|
64
|
|
393,284,680
|
|
44.77
|
%
|
|
125
|
|
8.33
|
%
|
|
0.00
|
|
|
1.300 1.400
|
|
27
|
|
152,757,821
|
|
17.39
|
%
|
|
113
|
|
8.57
|
%
|
|
0.00
|
|
|
1.400 1.500
|
|
12
|
|
84,065,804
|
|
9.57
|
%
|
|
107
|
|
8.20
|
%
|
|
0.00
|
|
|
1.500 1.600
|
|
3
|
|
13,859,349
|
|
1.58
|
%
|
|
113
|
|
8.50
|
%
|
|
0.00
|
|
|
1.600 1.700
|
|
2
|
|
14,547,177
|
|
1.66
|
%
|
|
156
|
|
8.78
|
%
|
|
0.00
|
|
|
1.700 1.800
|
|
1
|
|
2,297,108
|
|
0.26
|
%
|
|
117
|
|
8.73
|
%
|
|
0.00
|
|
|
1.800 1.900
|
|
6
|
|
67,755,634
|
|
7.71
|
%
|
|
237
|
|
8.20
|
%
|
|
0.00
|
|
|
1.900 2.300
|
|
1
|
|
3,988,399
|
|
0.45
|
%
|
|
115
|
|
8.07
|
%
|
|
0.00
|
|
|
2.300 & ABOVE
|
|
2
|
|
7,861,198
|
|
0.89
|
%
|
|
112
|
|
8.09
|
%
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
136
|
|
878,480,802
|
|
100.00
|
%
|
|
|
MAXIMUM DSCR
|
|
3.170
|
|
|
MINIMUM DSCR
|
|
1.070
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
PAGE 15 OF 25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
REVISED DATE:
|
|
07/25/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
PAYMENT DATE:
|
|
06/15/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
SERIES 2000-C1
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
RECORD DATE:
|
|
05/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
|
|
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
|
|
11/10/09
|
|
0.00
|
|
NY
|
|
48,355,005
|
|
8.13500%
|
|
365,051
|
|
0
|
|
|
2
|
|
LODGING
|
|
7/1/24
|
|
0.00
|
|
VV
|
|
46,087,388
|
|
8.37000%
|
|
374,998
|
|
0
|
|
B
|
|
|
3
|
|
OFFICE
|
|
1/1/10
|
|
0.00
|
|
MD
|
|
36,916,803
|
|
9.03000%
|
|
298,509
|
|
0
|
|
|
4
|
|
OFFICE
|
|
11/1/10
|
|
0.00
|
|
CA
|
|
29,375,819
|
|
7.91000%
|
|
214,613
|
|
0
|
|
B
|
|
|
5
|
|
MULTIFAMILY
|
|
10/10/09
|
|
0.00
|
|
VV
|
|
28,500,000
|
|
7.73000%
|
|
189,707
|
|
0
|
|
|
6
|
|
INDUSTRIAL
|
|
1/1/10
|
|
0.00
|
|
VV
|
|
22,941,083
|
|
8.55000%
|
|
177,666
|
|
0
|
|
|
7
|
|
MULTIFAMILY
|
|
10/1/09
|
|
0.00
|
|
CA
|
|
18,873,758
|
|
8.03000%
|
|
139,518
|
|
0
|
|
|
8
|
|
MULTIFAMILY
|
|
11/10/09
|
|
0.00
|
|
FL
|
|
17,050,000
|
|
7.79600%
|
|
114,460
|
|
0
|
|
|
9
|
|
MULTIFAMILY
|
|
2/10/10
|
|
0.00
|
|
TX
|
|
14,847,149
|
|
7.91000%
|
|
108,288
|
|
0
|
|
|
10
|
|
RETAIL
|
|
1/1/05
|
|
0.00
|
|
TX
|
|
14,600,000
|
|
8.33000%
|
|
104,727
|
|
0
|
|
|
11
|
|
INDUSTRIAL
|
|
1/5/10
|
|
0.00
|
|
VV
|
|
13,123,000
|
|
8.70000%
|
|
98,313
|
|
0
|
|
|
12
|
|
INDUSTRIAL
|
|
1/1/10
|
|
0.00
|
|
MI
|
|
13,095,279
|
|
8.54000%
|
|
101,323
|
|
0
|
|
B
|
|
|
13
|
|
MULTIFAMILY
|
|
9/10/09
|
|
0.00
|
|
VV
|
|
12,873,757
|
|
8.13000%
|
|
97,275
|
|
0
|
|
|
14
|
|
RETAIL
|
|
1/5/10
|
|
0.00
|
|
MN
|
|
12,746,389
|
|
8.45000%
|
|
97,815
|
|
0
|
|
|
15
|
|
MIXED USE
|
|
11/10/09
|
|
0.00
|
|
VV
|
|
11,924,943
|
|
9.01000%
|
|
101,863
|
|
0
|
|
|
16
|
|
MULTIFAMILY
|
|
10/1/09
|
|
0.00
|
|
DE
|
|
11,643,464
|
|
7.80000%
|
|
84,225
|
|
0
|
|
|
17
|
|
OFFICE
|
|
12/1/08
|
|
0.00
|
|
NY
|
|
11,375,332
|
|
8.03000%
|
|
84,624
|
|
0
|
|
B
|
|
|
18
|
|
MULTIFAMILY
|
|
11/1/09
|
|
0.00
|
|
SC
|
|
11,356,020
|
|
8.25000%
|
|
85,644
|
|
0
|
|
|
19
|
|
OFFICE
|
|
12/10/09
|
|
0.00
|
|
CA
|
|
11,162,087
|
|
8.68000%
|
|
88,569
|
|
0
|
|
|
20
|
|
MIXED USE
|
|
9/1/09
|
|
0.00
|
|
NY
|
|
10,946,001
|
|
8.29000%
|
|
82,949
|
|
0
|
|
|
21
|
|
OFFICE
|
|
12/10/09
|
|
0.00
|
|
VV
|
|
10,243,114
|
|
8.41000%
|
|
79,287
|
|
0
|
|
|
22
|
|
OFFICE
|
|
9/1/09
|
|
0.00
|
|
IL
|
|
9,949,998
|
|
8.22000%
|
|
74,916
|
|
0
|
|
|
23
|
|
RETAIL
|
|
9/10/09
|
|
0.00
|
|
MN
|
|
9,251,806
|
|
8.74800%
|
|
73,998
|
|
-4,734
|
|
|
24
|
|
MULTIFAMILY
|
|
11/10/09
|
|
0.00
|
|
FL
|
|
8,956,708
|
|
7.88000%
|
|
66,004
|
|
0
|
|
|
25
|
|
MULTIFAMILY
|
|
2/5/10
|
|
0.00
|
|
TX
|
|
8,581,354
|
|
8.59000%
|
|
66,676
|
|
0
|
|
|
26
|
|
RETAIL
|
|
11/1/09
|
|
0.00
|
|
AZ
|
|
8,467,719
|
|
8.31000%
|
|
64,217
|
|
0
|
|
|
27
|
|
INDUSTRIAL
|
|
10/1/09
|
|
0.00
|
|
NJ
|
|
8,441,033
|
|
8.53000%
|
|
68,616
|
|
0
|
|
|
28
|
|
MULTIFAMILY
|
|
12/10/29
|
|
0.00
|
|
VV
|
|
8,416,277
|
|
7.91000%
|
|
62,156
|
|
0
|
|
|
29
|
|
RETAIL
|
|
9/10/09
|
|
0.00
|
|
IL
|
|
8,331,644
|
|
8.75300%
|
|
66,668
|
|
-4,266
|
|
|
30
|
|
OFFICE
|
|
5/1/09
|
|
0.00
|
|
NY
|
|
8,280,076
|
|
7.56000%
|
|
58,728
|
|
0
|
|
|
31
|
|
OFFICE
|
|
12/10/09
|
|
0.00
|
|
CA
|
|
8,271,904
|
|
8.68000%
|
|
65,636
|
|
0
|
|
|
32
|
|
MULTIFAMILY
|
|
9/1/09
|
|
0.00
|
|
NC
|
|
8,203,712
|
|
7.77000%
|
|
59,218
|
|
0
|
|
B
|
|
|
33
|
|
MULTIFAMILY
|
|
12/10/09
|
|
0.00
|
|
FL
|
|
8,168,229
|
|
8.05000%
|
|
61,132
|
|
0
|
|
|
34
|
|
OFFICE
|
|
7/1/09
|
|
0.00
|
|
NJ
|
|
8,104,819
|
|
8.43000%
|
|
62,263
|
|
0
|
|
|
35
|
|
INDUSTRIAL
|
|
9/1/29
|
|
0.00
|
|
MA
|
|
7,367,675
|
|
8.45000%
|
|
56,657
|
|
0
|
|
|
36
|
|
INDUSTRIAL
|
|
10/1/09
|
|
0.00
|
|
MI
|
|
7,000,087
|
|
8.40000%
|
|
53,550
|
|
0
|
|
B
|
|
|
37
|
|
RETAIL
|
|
3/1/10
|
|
0.00
|
|
MA
|
|
6,992,051
|
|
9.03000%
|
|
56,475
|
|
0
|
|
|
38
|
|
RETAIL
|
|
10/1/09
|
|
0.00
|
|
CT
|
|
6,845,291
|
|
8.34500%
|
|
52,102
|
|
0
|
|
|
39
|
|
RETAIL
|
|
2/1/10
|
|
0.00
|
|
CO
|
|
6,736,690
|
|
8.98000%
|
|
54,215
|
|
0
|
|
|
40
|
|
MULTIFAMILY
|
|
10/1/09
|
|
0.00
|
|
MD
|
|
6,468,428
|
|
7.78000%
|
|
46,702
|
|
0
|
|
|
41
|
|
MULTIFAMILY
|
|
8/10/09
|
|
0.00
|
|
NV
|
|
6,429,715
|
|
8.29000%
|
|
49,346
|
|
0
|
|
|
42
|
|
OFFICE
|
|
12/10/06
|
|
0.00
|
|
FL
|
|
6,380,452
|
|
9.15000%
|
|
52,810
|
|
0
|
|
|
43
|
|
OFFICE
|
|
12/1/09
|
|
0.00
|
|
CA
|
|
6,330,817
|
|
8.45000%
|
|
48,601
|
|
0
|
|
|
44
|
|
INDUSTRIAL
|
|
12/10/09
|
|
0.00
|
|
CA
|
|
6,327,556
|
|
8.48000%
|
|
49,296
|
|
0
|
|
|
45
|
|
RETAIL
|
|
9/10/09
|
|
0.00
|
|
GA
|
|
6,193,400
|
|
8.84700%
|
|
49,980
|
|
-3,207
|
|
|
46
|
|
MULTIFAMILY
|
|
9/1/09
|
|
0.00
|
|
GA
|
|
5,868,126
|
|
7.92000%
|
|
42,964
|
|
0
|
|
|
47
|
|
OFFICE
|
|
10/1/09
|
|
0.00
|
|
CO
|
|
5,475,774
|
|
8.15000%
|
|
40,934
|
|
0
|
|
|
48
|
|
INDUSTRIAL
|
|
9/10/09
|
|
0.00
|
|
NC
|
|
5,417,848
|
|
8.12000%
|
|
40,899
|
|
0
|
|
|
49
|
|
OFFICE
|
|
1/1/10
|
|
0.00
|
|
FL
|
|
5,401,756
|
|
8.45000%
|
|
41,453
|
|
0
|
|
|
50
|
|
MULTIFAMILY
|
|
12/10/09
|
|
0.00
|
|
DE
|
|
5,376,276
|
|
7.94000%
|
|
39,361
|
|
0
|
|
|
51
|
|
MULTIFAMILY
|
|
10/10/09
|
|
0.00
|
|
CA
|
|
5,370,019
|
|
7.74000%
|
|
39,074
|
|
0
|
|
|
52
|
|
OFFICE
|
|
5/1/09
|
|
0.00
|
|
NJ
|
|
5,107,534
|
|
7.62000%
|
|
36,434
|
|
0
|
|
|
53
|
|
MIXED USE
|
|
2/1/10
|
|
0.00
|
|
OH
|
|
5,027,315
|
|
8.88000%
|
|
43,283
|
|
0
|
|
|
54
|
|
MULTIFAMILY
|
|
11/1/09
|
|
0.00
|
|
FL
|
|
4,980,861
|
|
8.28000%
|
|
37,669
|
|
0
|
|
B
|
|
|
55
|
|
OFFICE
|
|
8/1/09
|
|
0.00
|
|
MD
|
|
4,974,395
|
|
8.44000%
|
|
38,233
|
|
0
|
|
|
56
|
|
INDUSTRIAL
|
|
11/1/09
|
|
0.00
|
|
CO
|
|
4,920,491
|
|
8.16000%
|
|
36,800
|
|
0
|
|
|
57
|
|
OFFICE
|
|
10/1/09
|
|
0.00
|
|
CO
|
|
4,879,564
|
|
8.35000%
|
|
37,157
|
|
0
|
|
|
58
|
|
MULTIFAMILY
|
|
7/1/09
|
|
0.00
|
|
FL
|
|
4,865,767
|
|
7.58000%
|
|
34,530
|
|
0
|
|
B
|
|
|
59
|
|
INDUSTRIAL
|
|
3/1/09
|
|
0.00
|
|
PA
|
|
4,836,080
|
|
8.31000%
|
|
36,831
|
|
0
|
|
|
60
|
|
OFFICE
|
|
12/1/09
|
|
0.00
|
|
FL
|
|
4,735,489
|
|
8.41000%
|
|
36,221
|
|
0
|
|
|
61
|
|
OFFICE
|
|
10/1/09
|
|
0.00
|
|
NJ
|
|
4,529,633
|
|
8.09000%
|
|
33,672
|
|
-181
|
|
|
62
|
|
RETAIL
|
|
12/1/09
|
|
0.00
|
|
CA
|
|
4,486,708
|
|
8.53000%
|
|
34,697
|
|
0
|
|
|
63
|
|
MULTIFAMILY
|
|
8/1/09
|
|
0.00
|
|
NY
|
|
4,416,042
|
|
8.25000%
|
|
33,356
|
|
0
|
|
|
64
|
|
OFFICE
|
|
8/10/09
|
|
0.00
|
|
MI
|
|
4,413,392
|
|
8.47000%
|
|
34,439
|
|
0
|
|
|
65
|
|
RETAIL
|
|
12/1/09
|
|
0.00
|
|
TX
|
|
4,332,130
|
|
8.52000%
|
|
33,471
|
|
0
|
|
|
66
|
|
INDUSTRIAL
|
|
8/1/09
|
|
0.00
|
|
CA
|
|
4,272,206
|
|
8.00000%
|
|
31,530
|
|
0
|
|
|
67
|
|
INDUSTRIAL
|
|
12/10/09
|
|
0.00
|
|
NY
|
|
4,187,445
|
|
8.87500%
|
|
35,345
|
|
0
|
|
|
68
|
|
OFFICE
|
|
10/1/09
|
|
0.00
|
|
FL
|
|
4,182,240
|
|
8.30000%
|
|
31,701
|
|
0
|
|
|
69
|
|
RETAIL
|
|
1/1/10
|
|
0.00
|
|
VV
|
|
4,134,414
|
|
9.34000%
|
|
35,798
|
|
0
|
|
|
70
|
|
MULTIFAMILY
|
|
11/1/09
|
|
0.00
|
|
TX
|
|
4,115,363
|
|
8.57000%
|
|
31,961
|
|
0
|
|
B
|
|
|
71
|
|
RETAIL
|
|
10/1/29
|
|
0.00
|
|
WA
|
|
4,107,099
|
|
8.20500%
|
|
30,859
|
|
0
|
|
B
|
|
|
72
|
|
INDUSTRIAL
|
|
1/1/10
|
|
0.00
|
|
IL
|
|
3,988,399
|
|
8.07000%
|
|
29,546
|
|
0
|
|
|
73
|
|
MULTIFAMILY
|
|
11/1/09
|
|
0.00
|
|
NJ
|
|
3,984,081
|
|
8.13000%
|
|
29,714
|
|
0
|
|
|
74
|
|
INDUSTRIAL
|
|
1/1/10
|
|
0.00
|
|
MN
|
|
3,964,682
|
|
8.50000%
|
|
30,564
|
|
0
|
|
|
75
|
|
RETAIL
|
|
8/1/09
|
|
0.00
|
|
MI
|
|
3,954,982
|
|
8.50000%
|
|
30,564
|
|
0
|
|
|
76
|
|
MULTIFAMILY
|
|
10/1/09
|
|
0.00
|
|
AZ
|
|
3,748,056
|
|
8.07000%
|
|
27,810
|
|
0
|
|
|
77
|
|
OFFICE
|
|
9/1/09
|
|
0.00
|
|
AK
|
|
3,682,733
|
|
8.48000%
|
|
28,397
|
|
0
|
|
B
|
|
|
78
|
|
MULTIFAMILY
|
|
12/1/09
|
|
0.00
|
|
WA
|
|
3,587,995
|
|
8.09000%
|
|
26,642
|
|
0
|
|
|
79
|
|
OFFICE
|
|
10/10/09
|
|
0.00
|
|
NY
|
|
3,507,974
|
|
8.40000%
|
|
27,163
|
|
0
|
|
|
80
|
|
MULTIFAMILY
|
|
1/1/10
|
|
0.00
|
|
NY
|
|
3,490,891
|
|
8.49000%
|
|
26,887
|
|
0
|
|
|
81
|
|
INDUSTRIAL
|
|
1/1/10
|
|
0.00
|
|
NV
|
|
3,490,028
|
|
8.14000%
|
|
26,024
|
|
0
|
|
|
82
|
|
MOBILE HOME PARK
|
|
12/10/09
|
|
0.00
|
|
NH
|
|
3,477,179
|
|
8.30000%
|
|
26,642
|
|
0
|
|
|
83
|
|
LODGING
|
|
1/1/25
|
|
0.00
|
|
NY
|
|
3,385,090
|
|
9.12500%
|
|
29,134
|
|
0
|
|
B
|
|
|
84
|
|
OFFICE
|
|
11/1/09
|
|
0.00
|
|
FL
|
|
3,387,020
|
|
8.29000%
|
|
25,639
|
|
0
|
|
|
85
|
|
RETAIL
|
|
10/1/09
|
|
0.00
|
|
FL
|
|
3,360,904
|
|
8.34500%
|
|
25,581
|
|
0
|
|
|
86
|
|
RETAIL
|
|
2/10/10
|
|
0.00
|
|
TX
|
|
3,344,205
|
|
9.50000%
|
|
28,169
|
|
0
|
|
|
87
|
|
RETAIL
|
|
1/1/10
|
|
0.00
|
|
TX
|
|
3,292,244
|
|
8.87000%
|
|
26,244
|
|
0
|
|
|
88
|
|
OFFICE
|
|
8/1/09
|
|
0.00
|
|
NY
|
|
3,281,656
|
|
8.14000%
|
|
24,537
|
|
0
|
|
|
89
|
|
MIXED USE
|
|
11/10/09
|
|
0.00
|
|
CA
|
|
3,272,288
|
|
8.16000%
|
|
26,050
|
|
0
|
|
|
90
|
|
MULTIFAMILY
|
|
2/5/10
|
|
0.00
|
|
CT
|
|
3,242,817
|
|
8.51000%
|
|
25,013
|
|
0
|
|
B
|
|
|
91
|
|
RETAIL
|
|
10/1/09
|
|
0.00
|
|
TX
|
|
3,188,048
|
|
8.74000%
|
|
25,152
|
|
0
|
|
|
92
|
|
RETAIL
|
|
11/10/09
|
|
0.00
|
|
CA
|
|
3,144,645
|
|
8.16000%
|
|
23,796
|
|
0
|
|
|
93
|
|
INDUSTRIAL
|
|
12/1/09
|
|
0.00
|
|
VA
|
|
2,990,236
|
|
8.18000%
|
|
22,391
|
|
0
|
|
|
94
|
|
RETAIL
|
|
12/10/09
|
|
0.00
|
|
MI
|
|
2,939,483
|
|
8.44000%
|
|
22,816
|
|
0
|
|
|
95
|
|
RETAIL
|
|
10/1/09
|
|
0.00
|
|
VA
|
|
2,837,208
|
|
8.08000%
|
|
21,071
|
|
0
|
|
|
96
|
|
MULTIFAMILY
|
|
9/1/09
|
|
0.00
|
|
IN
|
|
2,785,667
|
|
8.13000%
|
|
20,800
|
|
0
|
|
|
97
|
|
RETAIL
|
|
9/10/09
|
|
0.00
|
|
PA
|
|
2,775,336
|
|
8.48000%
|
|
22,742
|
|
0
|
|
|
98
|
|
RETAIL
|
|
10/10/09
|
|
0.00
|
|
TX
|
|
2,727,321
|
|
8.60000%
|
|
21,509
|
|
0
|
|
|
99
|
|
OFFICE
|
|
11/1/09
|
|
0.00
|
|
MD
|
|
2,722,028
|
|
8.46000%
|
|
20,929
|
|
0
|
|
|
100
|
|
MULTIFAMILY
|
|
10/1/09
|
|
0.00
|
|
TX
|
|
2,706,616
|
|
7.73000%
|
|
19,449
|
|
0
|
|
B
|
|
|
101
|
|
INDUSTRIAL
|
|
11/1/09
|
|
0.00
|
|
PA
|
|
2,570,708
|
|
8.51000%
|
|
19,856
|
|
0
|
|
|
102
|
|
RETAIL
|
|
2/5/10
|
|
0.00
|
|
NY
|
|
2,495,653
|
|
9.48000%
|
|
20,985
|
|
0
|
|
B
|
|
|
103
|
|
MULTIFAMILY
|
|
9/10/09
|
|
0.00
|
|
TX
|
|
2,484,496
|
|
7.87500%
|
|
18,326
|
|
0
|
|
|
104
|
|
INDUSTRIAL
|
|
12/1/09
|
|
0.00
|
|
OH
|
|
2,442,326
|
|
8.32000%
|
|
18,527
|
|
0
|
|
|
105
|
|
RETAIL
|
|
9/1/09
|
|
0.00
|
|
TX
|
|
2,382,322
|
|
8.92000%
|
|
20,009
|
|
0
|
|
|
106
|
|
RETAIL
|
|
1/5/10
|
|
0.00
|
|
WV
|
|
2,363,279
|
|
8.77000%
|
|
18,671
|
|
0
|
|
B
|
|
|
107
|
|
RETAIL
|
|
11/1/09
|
|
0.00
|
|
AZ
|
|
2,349,780
|
|
8.20000%
|
|
17,640
|
|
0
|
|
|
108
|
|
MULTIFAMILY
|
|
1/10/10
|
|
0.00
|
|
FL
|
|
2,343,219
|
|
8.09000%
|
|
17,391
|
|
0
|
|
|
109
|
|
RETAIL
|
|
3/1/10
|
|
0.00
|
|
OR
|
|
2,297,108
|
|
8.73000%
|
|
18,061
|
|
0
|
|
|
110
|
|
OFFICE
|
|
5/1/09
|
|
0.00
|
|
NH
|
|
2,232,110
|
|
7.76000%
|
|
16,135
|
|
0
|
|
B
|
|
|
111
|
|
RETAIL
|
|
1/10/11
|
|
0.00
|
|
VV
|
|
2,213,819
|
|
8.93000%
|
|
17,958
|
|
0
|
|
|
112
|
|
OFFICE
|
|
1/1/15
|
|
0.00
|
|
NY
|
|
2,168,845
|
|
8.66000%
|
|
22,023
|
|
0
|
|
|
113
|
|
MULTIFAMILY
|
|
10/10/09
|
|
0.00
|
|
TX
|
|
2,137,798
|
|
7.63000%
|
|
15,390
|
|
0
|
|
|
114
|
|
OFFICE
|
|
11/1/09
|
|
0.00
|
|
VA
|
|
2,049,905
|
|
8.67000%
|
|
16,065
|
|
0
|
|
|
115
|
|
INDUSTRIAL
|
|
2/5/10
|
|
0.00
|
|
TX
|
|
2,040,862
|
|
8.87500%
|
|
16,271
|
|
0
|
|
B
|
|
|
116
|
|
OFFICE
|
|
11/10/09
|
|
0.00
|
|
PA
|
|
2,005,251
|
|
8.38000%
|
|
15,488
|
|
0
|
|
|
117
|
|
RETAIL
|
|
9/1/09
|
|
0.00
|
|
NJ
|
|
1,934,388
|
|
8.50000%
|
|
15,126
|
|
0
|
|
|
118
|
|
LODGING
|
|
7/1/24
|
|
0.00
|
|
IN
|
|
1,899,287
|
|
8.37000%
|
|
15,454
|
|
0
|
|
B
|
|
|
119
|
|
OFFICE
|
|
2/1/10
|
|
0.00
|
|
VV
|
|
1,876,863
|
|
8.53000%
|
|
14,503
|
|
0
|
|
B
|
|
|
120
|
|
LODGING
|
|
1/1/10
|
|
0.00
|
|
NC
|
|
1,791,078
|
|
9.43000%
|
|
16,089
|
|
0
|
|
|
121
|
|
MULTIFAMILY
|
|
1/10/10
|
|
0.00
|
|
MS
|
|
1,775,000
|
|
8.39000%
|
|
12,824
|
|
0
|
|
|
122
|
|
INDUSTRIAL
|
|
11/10/09
|
|
0.00
|
|
CA
|
|
1,673,068
|
|
8.63000%
|
|
13,223
|
|
0
|
|
|
123
|
|
MOBILE HOME PARK
|
|
12/10/09
|
|
0.00
|
|
GA
|
|
1,622,019
|
|
8.30000%
|
|
12,428
|
|
0
|
|
|
124
|
|
MULTIFAMILY
|
|
9/10/09
|
|
0.00
|
|
VV
|
|
1,614,830
|
|
7.83000%
|
|
11,860
|
|
0
|
|
|
125
|
|
RETAIL
|
|
11/10/09
|
|
0.00
|
|
CA
|
|
1,493,887
|
|
8.69000%
|
|
11,872
|
|
0
|
|
|
126
|
|
RETAIL
|
|
12/10/10
|
|
0.00
|
|
VA
|
|
1,475,359
|
|
9.03000%
|
|
12,082
|
|
0
|
|
|
127
|
|
MULTIFAMILY
|
|
11/10/09
|
|
0.00
|
|
IA
|
|
1,453,146
|
|
8.00000%
|
|
10,832
|
|
0
|
|
|
128
|
|
MULTIFAMILY
|
|
11/1/09
|
|
0.00
|
|
ID
|
|
1,444,094
|
|
8.04000%
|
|
10,680
|
|
0
|
|
|
129
|
|
INDUSTRIAL
|
|
11/10/09
|
|
0.00
|
|
AZ
|
|
1,410,777
|
|
8.16000%
|
|
11,231
|
|
0
|
|
|
130
|
|
LODGING
|
|
8/1/09
|
|
0.00
|
|
TX
|
|
1,392,770
|
|
9.52000%
|
|
11,989
|
|
0
|
|
B
|
|
|
131
|
|
RETAIL
|
|
10/10/10
|
|
0.00
|
|
FL
|
|
1,244,461
|
|
8.80000%
|
|
9,994
|
|
0
|
|
|
132
|
|
OFFICE
|
|
12/10/09
|
|
0.00
|
|
GA
|
|
1,146,056
|
|
8.62000%
|
|
9,044
|
|
0
|
|
|
133
|
|
OFFICE
|
|
11/10/09
|
|
0.00
|
|
AZ
|
|
1,095,366
|
|
8.53000%
|
|
8,578
|
|
0
|
|
|
134
|
|
MIXED USE
|
|
9/1/14
|
|
0.00
|
|
TX
|
|
975,783
|
|
9.00000%
|
|
10,221
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
135
|
|
RETAIL
|
|
11/10/09
|
|
0.00
|
|
MD
|
|
943,958
|
|
8.91000%
|
|
7,998
|
|
0
|
|
|
136
|
|
MIXED USE
|
|
8/1/09
|
|
0.00
|
|
FL
|
|
433,516
|
|
9.62500%
|
|
3,899
|
|
0
|
|
|
878,480,802
|
|
6,717,753
|
|
(12,388)
|
|
|
|
|
|
|
* 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
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
PAGE 16 OF 25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
REVISED DATE:
|
|
07/25/2000
|
|
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
PAYMENT DATE:
|
|
06/15/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
SERIES 2000-C1
|
RECORD DATE:
|
|
05/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
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.
|
|
|
|
|
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
PAGE 22 OF 25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
REVISED DATE:
|
|
07/25/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
PAYMENT DATE:
|
|
06/15/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
SERIES 2000-C1
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
RECORD DATE:
|
|
05/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
MODIFIED LOAN DETAIL
|
|
|
|
|
|
|
|
|
CUTOFF
|
|
MATURITY
|
|
DATE
|
|
|
|
MODIFIED
|
|
MATURITY
|
|
DATE
|
|
|
|
|
DISCLOSURE
|
|
CONTROL #
|
|
|
|
MODIFICATION
|
|
DATE
|
|
|
|
|
|
MODIFICATION
|
|
DESCRIPTION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
PAGE 23 OF 25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
REVISED DATE:
|
|
07/25/2000
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
PAYMENT DATE:
|
|
06/15/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
SERIES 2000-C1
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
RECORD DATE:
|
|
05/31/2000
|
|
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
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..
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
|
PAGE 24 OF 25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
|
|
|
|
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER
|
REVISED DATE:
|
|
07/25/2000
|
|
|
PAYMENT DATE:
|
|
06/15/2000
|
|
|
MORTGAGE PASS-THROUGH CERTIFICATES
|
PRIOR PAYMENT:
|
|
05/15/2000
|
|
|
SERIES 2000-C1
|
|
|
NEXT PAYMENT:
|
|
07/17/2000
|
|
|
RECORD DATE:
|
|
05/31/2000
|
|
|
ABN AMRO ACCT: 67-8447-50-9
|
|
|
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 25 OF 25
|
|
|
07/25/2000 - 16:27 (D456-D474) 2000 LASALLE BANK N.A.
|
