GMAC COMMERCIAL MORTGAGE SECURITIES INC
8-K/A, 2000-11-01
ASSET-BACKED SECURITIES
Previous: DIEDRICH COFFEE INC, SC 13D, 2000-11-01
 Next: GMAC COMMERCIAL MORTGAGE SECURITIES INC, 8-K/A, 2000-11-01

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
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

This current report on Form 8-K relates to the monthly distribution reported to the holders of GMAC Commercial Mortgage Securities, Inc., Mortgage Pass-Through Certificates, Series 2000-C1, which was made on September 15, 2000.


ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS

(c) Exhibits



Exhibit No. Description

99.1 Monthly distribution report pursuant to Section 4.02 of the Pooling and Servicing Agreement for distribution on September 15, 2000.


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 hereunto duly authorized.

LASALLE BANK N.A., IN
ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF GMAC, REGISTRANT



By: /s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President



Date: September 15, 2000




















ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
REVISED DATE: 10/27/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 09/15/2000
135 S. LASALLE STREET SUITE 1625
CHICAGO, IL 60603-4159
MORTGAGE PASS-THROUGH CERTIFICATES
PRIOR PAYMENT: 08/15/2000
SERIES 2000-C1 NEXT PAYMENT: 10/16/2000
RECORD DATE: 08/31/2000
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_200009_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 MORGAN GRENFELL/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
10/27/2000 - 16:12 (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: 10/27/2000
MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 09/15/2000
WAC: 8.610463% SERIES 2000-C1 PRIOR PAYMENT: 08/15/2000
NEXT PAYMENT: 10/16/2000
WAMM: 125
RECORD DATE: 08/31/2000
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 877,461,321.55 0.00 0.00 0.00 877,039,692.48 603,261.59 0.00 0.82500948%
361849KL5 997.239599293 0.000000000 0.000000000 0.000000000 996.760415545 0.685610102 0.000000000 0.564372531%
A-1 124,944,000.00 122,515,150.55 421,629.07 0.00 0.00 122,093,521.48 774,295.75 0.00 7.58400000%
361849KM3 980.560495502 3.374544356 0.000000000 0.000000000 977.185951146 6.197142320 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 30,796,000.00 218,720.88 0.00 8.52269966%
361849KS0 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102249643 0.000000000 8.247629309%
F 15,398,000.00 15,398,000.00 0.00 0.00 0.00 15,398,000.00 109,360.44 0.00 8.52269966%
361849KT8 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102249643 0.000000000 8.247629309%
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 38,524.33 0.00 7.00000000%
361849LQ3 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.833333207 0.000000000 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 879,890,171.00 877,461,321.55 421,629.07 0.00 0.00 877,039,692.48 6,231,949.43 0.00
TOTAL P&I PAYMENT 6,653,578.50
LA-1 124,944,000.00 122,515,150.55 421,629.07 0.00 0.00 122,093,521.48 870,133.19 0.00 8.52269966%
980.560495502 3.374544356 0.000000000 0.000000000 977.185951146 6.964185475 0.000000000 8.247629309%
LA-2 537,173,000.00 537,173,000.00 0.00 0.00 0.00 537,173,000.00 3,815,136.79 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102249722 0.000000000 8.247629309%
LB 37,395,000.00 37,395,000.00 0.00 0.00 0.00 37,395,000.00 265,588.63 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102249766 0.000000000 8.247629309%
LC 41,794,000.00 41,794,000.00 0.00 0.00 0.00 41,794,000.00 296,831.42 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102249605 0.000000000 8.247629309%
LD 8,798,000.00 8,798,000.00 0.00 0.00 0.00 8,798,000.00 62,485.59 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102249375 0.000000000 8.247629309%
LE 30,796,000.00 30,796,000.00 0.00 0.00 0.00 30,796,000.00 218,720.88 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102249643 0.000000000 8.247629309%
LF 15,398,000.00 15,398,000.00 0.00 0.00 0.00 15,398,000.00 109,360.44 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102249643 0.000000000 8.247629309%
LG 21,997,000.00 21,997,000.00 0.00 0.00 0.00 21,997,000.00 156,228.19 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102249852 0.000000000 8.247629309%
LH 15,398,000.00 15,398,000.00 0.00 0.00 0.00 15,398,000.00 109,360.44 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102249643 0.000000000 8.247629309%
LJ 6,599,000.00 6,599,000.00 0.00 0.00 0.00 6,599,000.00 46,867.75 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102250341 0.000000000 8.247629309%
LK 8,798,000.00 8,798,000.00 0.00 0.00 0.00 8,798,000.00 62,485.59 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102249375 0.000000000 8.247629309%
LL 10,998,000.00 10,998,000.00 0.00 0.00 0.00 10,998,000.00 78,110.54 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102249500 0.000000000 8.247629309%
LM 6,599,000.00 6,599,000.00 0.00 0.00 0.00 6,599,000.00 46,867.75 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102250341 0.000000000 8.247629309%
LN 6,599,000.00 6,599,000.00 0.00 0.00 0.00 6,599,000.00 46,867.75 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102250341 0.000000000 8.247629309%
LO 6,604,171.00 6,604,171.00 0.00 0.00 0.00 6,604,171.00 46,904.48 0.00 8.52269966%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102250987 0.000000000 8.247629309%
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 879,890,171.00 877,461,321.55 421,629.07 0.00 0.00 877,039,692.48 6,231,949.43 0.00
TOTAL P&I PAYMENT 6,653,578.50
REG INT 879,890,171.00 877,461,321.55 421,629.07 0.00 0.00 877,039,692.48 6,231,949.43 0.00 8.52269966%
997.239599293 0.479183748 0.000000000 0.000000000 996.760415545 7.082644670 0.000000000 8.247629309%
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 879,890,171.00 877,461,321.55 421,629.07 0.00 0.00 877,039,692.48 6,231,949.43 0.00
TOTAL P&I PAYMENT 6,653,578.50
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
10/27/2000 - 16:12 (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: 10/27/2000
MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 09/15/2000
PRIOR PAYMENT: 08/15/2000
SERIES 2000-C1 NEXT PAYMENT: 10/16/2000
RECORD DATE: 08/31/2000
ABN AMRO ACCT: 67-8447-50-9
CASH RECONCILIATION SUMMARY
INTEREST SUMMARY SERVICING FEE SUMMARY PRINCIPAL SUMMARY
CURRENT SCHEDULED INTEREST 6,296,123.79 CURRENT SERVICING FEES 61,003.83 SCHEDULED:
LESS DEFERRED INTEREST 0.00 PLUS FEES ADVANCED FOR PPIS 0.00 CURRENT SCHEDULED PRINCIPAL 421,629.07
PLUS ADVANCE INTEREST 0.00 LESS REDUCTION FOR PPIS 0.00 ADVANCED SCHEDULED PRINCIPAL 0.00
PLUS UNSCHEDULED INTEREST 0.00 PLUS UNSCHEDULED SERVICING FEES 0.00 SCHEDULED PRINCIPAL DISTRIBUTION 421,629.07
PPIS REDUCING SCHEDULED INTEREST 0.00 TOTAL SERVICING FEES PAID 61,003.83 UNSCHEDULED:
LESS TOTAL FEES PAID TO SERVICER (61,003.83) CURTAILMENTS 0.00
PLUS FEES ADVANCED FOR PPIS 0.00 PREPAYMENTS IN FULL 0.00
LESS FEE STRIPS PAID BY SERVICER (1,269.36) 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 6,233,850.59 REDUCED BY SHORTFALLS IN FEES 0.00 UNSCHEDULED PRINCIPAL DISTRIBUTION 0.00
LESS TRUSTEE FEE (1,901.17) REDUCED BY OTHER AMOUNTS 0.00 REMITTANCE PRINCIPAL 421,629.07
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 6,655,479.66
REMITTANCE INTEREST 6,231,949.42 PPIS ALLOCATED TO CERTIFICATES 0.00
POOL BALANCE SUMMARY
BALANCE/AMOUNT COUNT
BEGINNING POOL 877,461,321.55 136
SCHEDULED PRINCIPAL DISTRIBUTION 421,629.07
UNSCHEDULED PRINCIPAL DISTRIBUTION 0.00 0
DEFERRED INTEREST 0.00
LIQUIDATIONS 0.00 0
REPURCHASES 0.00 0
ENDING POOL 877,039,692.48 136
ADVANCES
PRIOR OUTSTANDING CURRENT PERIOD RECOVERED ENDING OUTSTANDING
PRINCIPAL INTEREST PRINCIPAL INTEREST PRINCIPAL INTEREST PRINCIPAL INTEREST
MADE BY: SERVICER 77,315.53 814,212.62 0.00 0.00 77,315.53 814,212.62 0.00 0.00
10/27/2000 - 16:12 (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: 10/27/2000
PAYMENT DATE: 09/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES
PRIOR PAYMENT: 08/15/2000
SERIES 2000-C1
NEXT PAYMENT: 10/16/2000
RECORD DATE: 08/31/2000
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 0.825009483% 603,261.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 603,261.59 603,261.59 0.00 NA NA
A-1 30/360 30 7.584000000% 774,295.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 774,295.75 774,295.75 0.00 85.80% 86.08%
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% 24.83%
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% 20.57%
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% 15.80%
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% 14.80%
E 30/360 30 8.522699661% 218,720.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 218,720.88 218,720.88 0.00 11.25% 11.29%
F 30/360 30 8.522699661% 109,360.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 109,360.44 109,360.44 0.00 9.50% 9.53%
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% 7.02%
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% 5.27%
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% 2.26%
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% 1.51%
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% 38,524.33 0.00 0.00 0.00 0.00 47.12 0.00 0.00 38,571.45 38,524.33 47.12 0.00% 0.00%
6,231,949.43 0.00 0.00 0.00 0.00 47.12 0.00 0.00 6,231,996.55 6,231,949.43 47.12
(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
10/27/2000 - 16:12 (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: 10/27/2000
PAYMENT DATE: 09/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES
PRIOR PAYMENT: 08/15/2000
SERIES 2000-C1
NEXT PAYMENT: 10/16/2000
RECORD DATE: 08/31/2000
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
9/15/00 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%
8/15/00 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%
7/17/00 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%
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
10/27/2000 - 16:12 (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: 10/27/2000
PAYMENT DATE: 09/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 08/15/2000
SERIES 2000-C1
NEXT PAYMENT: 10/16/2000
RECORD DATE: 08/31/2000
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
9/15/00 136 877,039,692 0 0 0 0 0 0 0 0 0 0 125 113 8.61% 8.52%
100.00% 99.68% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
8/15/00 136 877,461,322 0 0 0 0 0 0 0 0 0 0 126 114 8.61% 8.52%
100.00% 99.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
7/17/00 136 877,879,942 0 0 0 0 0 0 0 0 0 0 127 115 8.33% 8.25%
100.00% 99.77% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
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
10/27/2000 - 16:12 (D456-D474) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
REVISED DATE: 10/27/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 09/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 08/15/2000
SERIES 2000-C1 NEXT PAYMENT: 10/16/2000
RECORD DATE: 08/31/2000
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
10/27/2000 - 16:12 (D456-D474) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC. REVISED DATE: 10/27/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 09/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 08/15/2000
NEXT PAYMENT: 10/16/2000
SERIES 2000-C1 RECORD DATE: 08/31/2000
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
TOTAL
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
10/27/2000 - 16:12 (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: 10/27/2000
PAYMENT DATE: 09/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 08/15/2000
SERIES 2000-C1 NEXT PAYMENT: 10/16/2000
RECORD DATE: 08/31/2000
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 1 432,471 0.05 % 107 9.63 % 0.00
500,000 TO 1,000,000 2 1,908,935 0.22 % 139 8.96 % 0.00
1,000,000 TO 2,000,000 17 26,294,453 3.00 % 124 8.55 % 0.00
2,000,000 TO 3,000,000 24 58,947,347 6.72 % 113 8.40 % 0.00
3,000,000 TO 4,000,000 21 73,654,868 8.40 % 119 8.42 % 0.00
4,000,000 TO 5,000,000 18 81,233,928 9.26 % 121 8.36 % 0.00
5,000,000 TO 6,000,000 8 42,961,548 4.90 % 109 8.10 % 0.00
6,000,000 TO 7,000,000 10 65,604,499 7.48 % 107 8.58 % 0.00
7,000,000 TO 8,000,000 1 7,356,714 0.84 % 348 8.45 % 0.00
8,000,000 TO 9,000,000 11 92,056,291 10.50 % 131 8.22 % 0.00
9,000,000 TO 10,000,000 2 19,170,653 2.19 % 108 8.47 % 0.00
10,000,000 TO 12,000,000 7 78,507,487 8.95 % 108 8.35 % 0.00
12,000,000 TO 14,000,000 4 51,777,208 5.90 % 111 8.46 % 0.00
14,000,000 TO 17,000,000 2 29,422,220 3.35 % 83 8.12 % 0.00
17,000,000 TO 20,000,000 2 35,892,267 4.09 % 109 7.92 % 0.00
20,000,000 TO 25,000,000 1 22,909,074 2.61 % 112 8.55 % 0.00
25,000,000 & ABOVE 5 188,909,730 21.54 % 155 8.27 % 0.00
136 877,039,692 100.00 %
AVERAGE SCHEDULE BALANCE 6,448,821
MAXIMUM SCHEDULE BALANCE 48,264,419
MINIMUM SCHEDULE BALANCE 432,471
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 56,911,648 6.49 % 108 7.68 % 0.00
7.750% TO 8.000% 15 128,064,131 14.60 % 128 7.87 % 0.00
8.000% TO 8.250% 28 194,133,267 22.14 % 114 8.13 % 0.00
8.250% TO 8.500% 38 238,418,738 27.18 % 149 8.39 % 0.00
8.500% TO 8.750% 23 133,129,485 15.18 % 112 8.61 % 0.00
8.750% TO 9.000% 13 45,842,565 5.23 % 113 8.87 % 0.00
9.000% TO 9.250% 6 66,971,177 7.64 % 118 9.04 % 0.00
9.250% TO 9.500% 4 11,745,544 1.34 % 112 9.43 % 0.00
9.500% & ABOVE 2 1,823,138 0.21 % 107 9.54 % 0.00
136 877,039,692 100.00 %
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 120 119 693,547,826 79.08 % 109 8.37 % 0.00
121 TO 180 4 34,251,435 3.91 % 122 8.06 % 0.00
181 TO 240 0 0 0.00 % 0 0.00 % 0.00
241 & ABOVE 6 71,074,300 8.10 % 304 8.35 % 0.00
129 798,873,561 91.09 %
MINIMUM REMAINING TERM 75
MAXIMUM REMAINING TERM 351
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 % 52 8.33 % 0.00
61 TO 120 4 60,448,000 6.89 % 110 7.98 % 0.00
121 TO 180 2 3,118,132 0.36 % 171 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 78,166,132 8.91 %
MINIMUM REMAINING TERM 52
MAXIMUM REMAINING TERM 172
10/27/2000 - 16:12 (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: 10/27/2000
PAYMENT DATE: 09/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 08/15/2000
SERIES 2000-C1 NEXT PAYMENT: 10/16/2000
RECORD DATE: 08/31/2000
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 136 877,039,692 100.00 % 125 8.33 % 0.00
136 877,039,692 100.00 %
MAXIMUM DSCR 0.000
MINIMUM DSCR 0.000
STATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
VARIOUS 12 163,668,992 18.66 % 172 8.35 % 0.00
NEW YORK 12 105,681,384 12.05 % 115 8.22 % 0.00
CALIFORNIA 13 103,875,215 11.84 % 113 8.20 % 0.00
FLORIDA 14 75,392,676 8.60 % 107 8.16 % 0.00
TEXAS 16 73,050,280 8.33 % 100 8.41 % 0.00
MARYLAND 5 51,956,041 5.92 % 111 8.79 % 0.00
NEW JERSEY 6 32,040,038 3.65 % 108 8.25 % 0.00
MICHIGAN 5 31,355,658 3.58 % 110 8.48 % 0.00
MINNESOTA 3 25,923,619 2.96 % 111 8.56 % 0.00
ILLINOIS 3 22,233,994 2.54 % 109 8.39 % 0.00
COLORADO 4 21,980,312 2.51 % 110 8.45 % 0.00
ARIZONA 5 17,042,701 1.94 % 110 8.24 % 0.00
DELAWARE 2 16,989,940 1.94 % 110 7.84 % 0.00
NORTH CAROLINA 3 15,382,271 1.75 % 108 8.09 % 0.00
GEORGIA 4 14,804,600 1.69 % 109 8.40 % 0.00
MASSACHUSETTS 2 14,340,618 1.64 % 234 8.73 % 0.00
PENNSYLVANIA 4 12,164,132 1.39 % 106 8.40 % 0.00
SOUTH CAROLINA 1 11,338,366 1.29 % 110 8.25 % 0.00
CONNECTICUT 2 10,073,148 1.15 % 110 8.40 % 0.00
NEVEDA 2 9,902,309 1.13 % 109 8.24 % 0.00
VIRGINIA 4 9,338,323 1.06 % 112 8.39 % 0.00
WASHINGTON 2 7,682,792 0.88 % 238 8.15 % 0.00
OHIO 2 7,450,068 0.85 % 112 8.70 % 0.00
NEW HAMPSHIRE 2 5,698,899 0.65 % 108 8.09 % 0.00
INDIANA 2 4,674,615 0.53 % 180 8.23 % 0.00
ALASKA 1 3,677,305 0.42 % 108 8.48 % 0.00
WEST VIRGINIA 1 2,360,205 0.27 % 112 8.77 % 0.00
OREGON 1 2,294,146 0.26 % 114 8.73 % 0.00
MISSISSIPPI 1 1,775,000 0.20 % 112 8.39 % 0.00
IOWA 1 1,450,339 0.17 % 110 8.00 % 0.00
IDAHO 1 1,441,707 0.16 % 110 8.04 % 0.00
136 877,039,692 100.00 %
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 5,724,151 0.65 % 109 8.47 % 0.00
1.100 1.200 16 132,156,231 15.07 % 110 8.17 % 0.00
1.200 1.300 64 392,618,795 44.77 % 122 8.33 % 0.00
1.300 1.400 27 152,545,162 17.39 % 110 8.57 % 0.00
1.400 1.500 12 83,939,943 9.57 % 104 8.20 % 0.00
1.500 1.600 3 13,839,292 1.58 % 110 8.50 % 0.00
1.600 1.700 2 14,520,379 1.66 % 153 8.78 % 0.00
1.700 1.800 1 2,294,146 0.26 % 114 8.73 % 0.00
1.800 1.900 6 67,572,118 7.70 % 234 8.20 % 0.00
1.900 2.300 1 3,981,965 0.45 % 112 8.07 % 0.00
2.300 & ABOVE 2 7,847,510 0.89 % 109 8.09 % 0.00
136 877,039,692 100.00 %
MAXIMUM DSCR 3.170
MINIMUM DSCR 1.070
10/27/2000 - 16:12 (D456-D474) 2000 LASALLE BANK N.A. PAGE 15 OF 25
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
REVISED DATE: 10/27/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 09/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 08/15/2000
SERIES 2000-C1 NEXT PAYMENT: 10/16/2000
RECORD DATE: 08/31/2000
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 48,264,419 8.13500% 365,051 0
2 LODGING 7/1/24 0.00 VV 45,947,121 8.37000% 374,998 0
3 OFFICE 1/1/10 0.00 MD 36,872,779 9.03000% 298,509 0
4 OFFICE 11/1/10 0.00 CA 29,325,411 7.91000% 214,613 0
5 MULTIFAMILY 10/10/09 0.00 VV 28,500,000 7.73000% 189,707 0
6 INDUSTRIAL 1/1/10 0.00 VV 22,909,074 8.55000% 177,666 0
7 MULTIFAMILY 10/1/09 0.00 CA 18,842,267 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 14,822,220 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 13,076,951 8.54000% 101,323 0
13 MULTIFAMILY 9/10/09 0.00 VV 12,849,216 8.13000% 97,275 0
14 RETAIL 1/5/10 0.00 MN 12,728,041 8.45000% 97,815 0
15 MIXED USE 11/10/09 0.00 VV 11,893,666 9.01000% 101,863 0
16 MULTIFAMILY 10/1/09 0.00 DE 11,622,727 7.80000% 84,225 0
17 OFFICE 12/1/08 0.00 NY 11,354,737 8.03000% 84,624 0
18 MULTIFAMILY 11/1/09 0.00 SC 11,338,366 8.25000% 85,644 0
19 OFFICE 12/10/09 0.00 CA 11,143,824 8.68000% 88,569 0
20 MIXED USE 9/1/09 0.00 NY 10,928,912 8.29000% 82,949 0
21 OFFICE 12/10/09 0.00 VV 10,225,254 8.41000% 79,287 0
22 OFFICE 9/1/09 0.00 IL 9,934,139 8.22000% 74,916 0
23 RETAIL 9/10/09 0.00 MN 9,236,514 8.74800% 73,998 0
24 MULTIFAMILY 11/10/09 0.00 FL 8,938,930 7.88000% 66,004 0
25 MULTIFAMILY 2/5/10 0.00 TX 8,569,605 8.59000% 66,676 0
26 RETAIL 11/1/09 0.00 AZ 8,454,789 8.31000% 64,217 0
27 INDUSTRIAL 10/1/09 0.00 NJ 8,419,014 8.53000% 68,616 0
28 MULTIFAMILY 12/10/29 0.00 VV 8,399,816 7.91000% 62,156 0
29 RETAIL 9/10/09 0.00 IL 8,317,890 8.75300% 66,668 0
30 OFFICE 5/1/09 0.00 NY 8,263,746 7.56000% 58,728 0
31 OFFICE 12/10/09 0.00 CA 8,258,370 8.68000% 65,636 0
32 MULTIFAMILY 9/1/09 0.00 NC 8,188,845 7.77000% 59,218 0
33 MULTIFAMILY 12/10/09 0.00 FL 8,152,753 8.05000% 61,132 0
34 OFFICE 7/1/09 0.00 NJ 8,092,533 8.43000% 62,263 0
35 INDUSTRIAL 9/1/29 0.00 MA 7,356,714 8.45000% 56,657 0
36 INDUSTRIAL 10/1/09 0.00 MI 6,989,620 8.40000% 53,550 0
37 RETAIL 3/1/10 0.00 MA 6,983,904 9.03000% 56,475 0
38 RETAIL 10/1/09 0.00 CT 6,834,883 8.34500% 52,102 0
39 RETAIL 2/1/10 0.00 CO 6,728,569 8.98000% 54,215 0
40 MULTIFAMILY 10/1/09 0.00 MD 6,456,843 7.78000% 46,702 0
41 MULTIFAMILY 8/10/09 0.00 NV 6,417,798 8.29000% 49,346 0
42 OFFICE 12/10/06 0.00 FL 6,371,133 9.15000% 52,810 0
43 OFFICE 12/1/09 0.00 CA 6,321,647 8.45000% 48,601 0
44 INDUSTRIAL 12/10/09 0.00 CA 6,316,702 8.48000% 49,296 0
45 RETAIL 9/10/09 0.00 GA 6,183,400 8.84700% 49,980 0
46 MULTIFAMILY 9/1/09 0.00 GA 5,857,928 7.92000% 42,964 0
47 OFFICE 10/1/09 0.00 CO 5,466,951 8.15000% 40,934 0
48 INDUSTRIAL 9/10/09 0.00 NC 5,407,496 8.12000% 40,899 0
49 OFFICE 1/1/10 0.00 FL 5,393,981 8.45000% 41,453 0
50 MULTIFAMILY 12/10/09 0.00 DE 5,367,213 7.94000% 39,361 0
51 MULTIFAMILY 10/10/09 0.00 CA 5,358,934 7.74000% 39,074 0
52 OFFICE 5/1/09 0.00 NJ 5,097,621 7.62000% 36,434 0
53 MIXED USE 2/1/10 0.00 OH 5,011,423 8.88000% 43,283 0
54 MULTIFAMILY 11/1/09 0.00 FL 4,973,187 8.28000% 37,669 0
55 OFFICE 8/1/09 0.00 MD 4,966,925 8.44000% 38,233 0
56 INDUSTRIAL 11/1/09 0.00 CO 4,912,636 8.16000% 36,800 0
57 OFFICE 10/1/09 0.00 CO 4,872,156 8.35000% 37,157 0
58 MULTIFAMILY 7/1/09 0.00 FL 4,856,364 7.58000% 34,530 0
59 INDUSTRIAL 3/1/09 0.00 PA 4,828,226 8.31000% 36,831 0
60 OFFICE 12/1/09 0.00 FL 4,728,545 8.41000% 36,221 0
61 OFFICE 10/1/09 0.00 NJ 4,522,205 8.09000% 33,672 0
62 RETAIL 12/1/09 0.00 CA 4,480,369 8.53000% 34,697 0
63 MULTIFAMILY 8/1/09 0.00 NY 4,409,022 8.25000% 33,356 0
64 OFFICE 8/10/09 0.00 MI 4,405,542 8.47000% 34,439 0
65 RETAIL 12/1/09 0.00 TX 4,325,990 8.52000% 33,471 0
66 INDUSTRIAL 8/1/09 0.00 CA 4,264,903 8.00000% 31,530 0
67 INDUSTRIAL 12/10/09 0.00 NY 4,176,291 8.87500% 35,345 0
68 OFFICE 10/1/09 0.00 FL 4,175,795 8.30000% 31,701 0
69 RETAIL 1/1/10 0.00 VV 4,125,626 9.34000% 35,798 0
70 MULTIFAMILY 11/1/09 0.00 TX 4,109,561 8.57000% 31,961 0
71 RETAIL 10/1/29 0.00 WA 4,100,588 8.20500% 30,859 0
72 INDUSTRIAL 1/1/10 0.00 IL 3,981,965 8.07000% 29,546 0
73 MULTIFAMILY 11/1/09 0.00 NJ 3,977,664 8.13000% 29,714 0
74 INDUSTRIAL 1/1/10 0.00 MN 3,959,063 8.50000% 30,564 0
75 RETAIL 8/1/09 0.00 MI 3,949,151 8.50000% 30,564 0
76 MULTIFAMILY 10/1/09 0.00 AZ 3,741,874 8.07000% 27,810 0
77 OFFICE 9/1/09 0.00 AK 3,677,305 8.48000% 28,397 0
78 MULTIFAMILY 12/1/09 0.00 WA 3,582,204 8.09000% 26,642 0
79 OFFICE 10/10/09 0.00 NY 3,501,739 8.40000% 27,163 0
80 MULTIFAMILY 1/1/10 0.00 NY 3,485,928 8.49000% 26,887 0
81 INDUSTRIAL 1/1/10 0.00 NV 3,484,512 8.14000% 26,024 0
82 MOBILE HOME PARK 12/10/09 0.00 NH 3,470,959 8.30000% 26,642 0
83 LODGING 1/1/25 0.00 NY 3,376,554 9.12500% 29,134 0
84 OFFICE 11/1/09 0.00 FL 3,381,817 8.29000% 25,639 0
85 RETAIL 10/1/09 0.00 FL 3,355,794 8.34500% 25,581 0
86 RETAIL 2/10/10 0.00 TX 3,340,855 9.50000% 28,169 0
87 RETAIL 1/1/10 0.00 TX 3,288,101 8.87000% 26,244 0
88 OFFICE 8/1/09 0.00 NY 3,276,268 8.14000% 24,537 0
89 MIXED USE 11/10/09 0.00 CA 3,262,300 8.16000% 26,050 0
90 MULTIFAMILY 2/5/10 0.00 CT 3,238,265 8.51000% 25,013 0
91 RETAIL 10/1/09 0.00 TX 3,183,762 8.74000% 25,152 0
92 RETAIL 11/10/09 0.00 CA 3,138,787 8.16000% 23,796 0
93 INDUSTRIAL 12/1/09 0.00 VA 2,985,536 8.18000% 22,391 0
94 RETAIL 12/10/09 0.00 MI 2,934,394 8.44000% 22,816 0
95 RETAIL 10/1/09 0.00 VA 2,832,542 8.08000% 21,071 0
96 MULTIFAMILY 9/1/09 0.00 IN 2,781,109 8.13000% 20,800 0
97 RETAIL 9/10/09 0.00 PA 2,767,191 8.48000% 22,742 0
98 RETAIL 10/10/09 0.00 TX 2,722,695 8.60000% 21,509 0
99 OFFICE 11/1/09 0.00 MD 2,718,057 8.46000% 20,929 0
100 MULTIFAMILY 10/1/09 0.00 TX 2,701,701 7.73000% 19,449 0
101 INDUSTRIAL 11/1/09 0.00 PA 2,567,015 8.51000% 19,856 0
102 RETAIL 2/5/10 0.00 NY 2,493,134 9.48000% 20,985 0
103 MULTIFAMILY 9/10/09 0.00 TX 2,479,480 7.87500% 18,326 0
104 INDUSTRIAL 12/1/09 0.00 OH 2,438,645 8.32000% 18,527 0
105 RETAIL 9/1/09 0.00 TX 2,376,552 8.92000% 20,009 0
106 RETAIL 1/5/10 0.00 WV 2,360,205 8.77000% 18,671 0
107 RETAIL 11/1/09 0.00 AZ 2,346,073 8.20000% 17,640 0
108 MULTIFAMILY 1/10/10 0.00 FL 2,339,461 8.09000% 17,391 0
109 RETAIL 3/1/10 0.00 OR 2,294,146 8.73000% 18,061 0
110 OFFICE 5/1/09 0.00 NH 2,227,940 7.76000% 16,135 0
111 RETAIL 1/10/11 0.00 VV 2,210,438 8.93000% 17,958 0
112 OFFICE 1/1/15 0.00 NY 2,150,634 8.66000% 22,023 0
113 MULTIFAMILY 10/10/09 0.00 TX 2,133,281 7.63000% 15,390 0
114 OFFICE 11/1/09 0.00 VA 2,047,105 8.67000% 16,065 0
115 INDUSTRIAL 2/5/10 0.00 TX 2,038,314 8.87500% 16,271 0
116 OFFICE 11/10/09 0.00 PA 2,001,700 8.38000% 15,488 0
117 RETAIL 9/1/09 0.00 NJ 1,931,000 8.50000% 15,126 0
118 LODGING 7/1/24 0.00 IN 1,893,507 8.37000% 15,454 0
119 OFFICE 2/1/10 0.00 VV 1,874,244 8.53000% 14,503 0
120 LODGING 1/1/10 0.00 NC 1,785,930 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 1,670,274 8.63000% 13,223 0
123 MOBILE HOME PARK 12/10/09 0.00 GA 1,619,118 8.30000% 12,428 0
124 MULTIFAMILY 9/10/09 0.00 VV 1,611,537 7.83000% 11,860 0
125 RETAIL 11/10/09 0.00 CA 1,491,427 8.69000% 11,872 0
126 RETAIL 12/10/10 0.00 VA 1,473,140 9.03000% 12,082 0
127 MULTIFAMILY 11/10/09 0.00 IA 1,450,339 8.00000% 10,832 0
128 MULTIFAMILY 11/1/09 0.00 ID 1,441,707 8.04000% 10,680 0
129 INDUSTRIAL 11/10/09 0.00 AZ 1,406,471 8.16000% 11,231 0
130 LODGING 8/1/09 0.00 TX 1,390,667 9.52000% 11,989 0
131 RETAIL 10/10/10 0.00 FL 1,242,447 8.80000% 9,994 0
132 OFFICE 12/10/09 0.00 GA 1,144,154 8.62000% 9,044 0
133 OFFICE 11/10/09 0.00 AZ 1,093,494 8.53000% 8,578 0
134 MIXED USE 9/1/14 0.00 TX 967,497 9.00000% 10,221 0
135 RETAIL 11/10/09 0.00 MD 941,437 8.91000% 7,998 0
136 MIXED USE 8/1/09 0.00 FL 432,471 9.62500% 3,899 0
877,039,692 6,717,753 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
10/27/2000 - 16:12 (D456-D474) 2000 LASALLE BANK N.A. PAGE 16 OF 25
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC. REVISED DATE: 10/27/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 09/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 08/15/2000
NEXT PAYMENT: 10/16/2000
SERIES 2000-C1 RECORD DATE: 08/31/2000
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.
10/27/2000 - 16:12 (D456-D474) 2000 LASALLE BANK N.A. PAGE 22 OF 25
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
REVISED DATE: 10/27/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 09/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 08/15/2000
SERIES 2000-C1 NEXT PAYMENT: 10/16/2000
RECORD DATE: 08/31/2000
ABN AMRO ACCT: 67-8447-50-9
MODIFIED LOAN DETAIL
CUTOFF
MATURITY
DATE
MODIFIED
MATURITY
DATE
DISCLOSURE
CONTROL #
MODIFICATION
DATE
MODIFICATION
DESCRIPTION
10/27/2000 - 16:12 (D456-D474) 2000 LASALLE BANK N.A. PAGE 23 OF 25
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
REVISED DATE: 10/27/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 09/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 08/15/2000
SERIES 2000-C1 NEXT PAYMENT: 10/16/2000
RECORD DATE: 08/31/2000
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..
10/27/2000 - 16:12 (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: 10/27/2000
PAYMENT DATE: 09/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 08/15/2000
SERIES 2000-C1
NEXT PAYMENT: 10/16/2000
RECORD DATE: 08/31/2000
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
10/27/2000 - 16:12 (D456-D474) 2000 LASALLE BANK N.A.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission