GMAC COMMERCIAL MORTGAGE SECURITIES INC
8-K, 2000-11-28
ASSET-BACKED SECURITIES
Previous: CADRE INSTITUTIONAL INVESTORS TRUST, NSAR-B, 2000-11-28
 Next: DEVCAP TRUST, 485BPOS, 2000-11-28

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 November 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 November 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: November 15, 2000




















ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
STATEMENT DATE: 11/15/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 11/15/2000
135 S. LASALLE STREET SUITE 1625
CHICAGO, IL 60603-4159
MORTGAGE PASS-THROUGH CERTIFICATES
PRIOR PAYMENT: 10/16/2000
SERIES 2000-C1 NEXT PAYMENT: 12/15/2000
RECORD DATE: 10/31/2000
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_200011_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
11/14/2000 - 08:12 (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 STATEMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 11/15/2000
WAC: 8.610417% SERIES 2000-C1 PRIOR PAYMENT: 10/16/2000
NEXT PAYMENT: 12/15/2000
WAMM: 123
RECORD DATE: 10/31/2000
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 876,428,805.61 0.00 0.00 0.00 875,997,316.75 602,423.95 0.00 0.82483453%
361849KL5 996.066139270 0.000000000 0.000000000 0.000000000 995.575749817 0.684658120 0.000000000 0.564236001%
A-1 124,944,000.00 121,482,634.61 431,488.86 0.00 0.00 121,051,145.75 767,770.25 0.00 7.58400000%
361849KM3 972.296665786 3.453458029 0.000000000 0.000000000 968.843207757 6.144914922 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 30,796,000.00 218,719.77 0.00 8.52265637%
361849KS0 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102213599 0.000000000 8.247609862%
F 15,398,000.00 15,398,000.00 0.00 0.00 0.00 15,398,000.00 109,359.89 0.00 8.52265637%
361849KT8 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102213924 0.000000000 8.247609862%
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 879,890,171.00 876,428,805.61 431,488.86 0.00 0.00 875,997,316.75 6,224,584.63 0.00
TOTAL P&I PAYMENT 6,656,073.49
LA-1 124,944,000.00 121,482,634.61 431,488.86 0.00 0.00 121,051,145.75 862,795.62 0.00 8.52265637%
972.296665786 3.453458029 0.000000000 0.000000000 968.843207757 6.905458605 0.000000000 8.247609862%
LA-2 537,173,000.00 537,173,000.00 0.00 0.00 0.00 537,173,000.00 3,815,117.41 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102213644 0.000000000 8.247609862%
LB 37,395,000.00 37,395,000.00 0.00 0.00 0.00 37,395,000.00 265,587.28 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102213665 0.000000000 8.247609862%
LC 41,794,000.00 41,794,000.00 0.00 0.00 0.00 41,794,000.00 296,829.92 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102213715 0.000000000 8.247609862%
LD 8,798,000.00 8,798,000.00 0.00 0.00 0.00 8,798,000.00 62,485.28 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102214140 0.000000000 8.247609862%
LE 30,796,000.00 30,796,000.00 0.00 0.00 0.00 30,796,000.00 218,719.77 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102213599 0.000000000 8.247609862%
LF 15,398,000.00 15,398,000.00 0.00 0.00 0.00 15,398,000.00 109,359.89 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102213924 0.000000000 8.247609862%
LG 21,997,000.00 21,997,000.00 0.00 0.00 0.00 21,997,000.00 156,227.39 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102213484 0.000000000 8.247609862%
LH 15,398,000.00 15,398,000.00 0.00 0.00 0.00 15,398,000.00 109,359.89 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102213924 0.000000000 8.247609862%
LJ 6,599,000.00 6,599,000.00 0.00 0.00 0.00 6,599,000.00 46,867.51 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102213972 0.000000000 8.247609862%
LK 8,798,000.00 8,798,000.00 0.00 0.00 0.00 8,798,000.00 62,485.28 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102214140 0.000000000 8.247609862%
LL 10,998,000.00 10,998,000.00 0.00 0.00 0.00 10,998,000.00 78,110.15 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102214039 0.000000000 8.247609862%
LM 6,599,000.00 6,599,000.00 0.00 0.00 0.00 6,599,000.00 46,867.51 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102213972 0.000000000 8.247609862%
LN 6,599,000.00 6,599,000.00 0.00 0.00 0.00 6,599,000.00 46,867.51 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102213972 0.000000000 8.247609862%
LO 6,604,171.00 6,604,171.00 0.00 0.00 0.00 6,604,171.00 46,904.22 0.00 8.52265637%
1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 7.102211617 0.000000000 8.247609862%
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 879,890,171.00 876,428,805.61 431,488.86 0.00 0.00 875,997,316.75 6,224,584.63 0.00
TOTAL P&I PAYMENT 6,656,073.49
REG INT 879,890,171.00 876,428,805.61 431,488.86 0.00 0.00 875,997,316.75 6,224,584.63 0.00 8.52265637%
996.066139270 0.490389453 0.000000000 0.000000000 995.575749817 7.074274535 0.000000000 8.247609862%
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 879,890,171.00 876,428,805.61 431,488.86 0.00 0.00 875,997,316.75 6,224,584.63 0.00
TOTAL P&I PAYMENT 6,656,073.49
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
11/14/2000 - 08:12 (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 STATEMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PAYMENT DATE: 11/15/2000
PRIOR PAYMENT: 10/16/2000
SERIES 2000-C1 NEXT PAYMENT: 12/15/2000
RECORD DATE: 10/31/2000
ABN AMRO ACCT: 67-8447-50-9
CASH RECONCILIATION SUMMARY
INTEREST SUMMARY SERVICING FEE SUMMARY PRINCIPAL SUMMARY
CURRENT SCHEDULED INTEREST 6,149,483.75 CURRENT SERVICING FEES 59,785.36 SCHEDULED:
LESS DEFERRED INTEREST 0.00 PLUS FEES ADVANCED FOR PPIS 0.00 CURRENT SCHEDULED PRINCIPAL 419,560.72
PLUS ADVANCE INTEREST 138,052.99 LESS REDUCTION FOR PPIS 0.00 ADVANCED SCHEDULED PRINCIPAL 9,511.03
PLUS UNSCHEDULED INTEREST 0.00 PLUS UNSCHEDULED SERVICING FEES 0.00 SCHEDULED PRINCIPAL DISTRIBUTION 429,071.75
PPIS REDUCING SCHEDULED INTEREST 0.00 TOTAL SERVICING FEES PAID 59,785.36 UNSCHEDULED:
LESS TOTAL FEES PAID TO SERVICER (59,785.36) CURTAILMENTS 2,417.11
PLUS FEES ADVANCED FOR PPIS 0.00 PREPAYMENTS IN FULL 0.00
LESS FEE STRIPS PAID BY SERVICER (1,267.84) 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 6,226,483.54 REDUCED BY SHORTFALLS IN FEES 0.00 UNSCHEDULED PRINCIPAL DISTRIBUTION 2,417.11
LESS TRUSTEE FEE (1,898.92) REDUCED BY OTHER AMOUNTS 0.00 REMITTANCE PRINCIPAL 431,488.86
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 6,657,972.40
REMITTANCE INTEREST 6,224,584.62 PPIS ALLOCATED TO CERTIFICATES 0.00
POOL BALANCE SUMMARY
BALANCE/AMOUNT COUNT
BEGINNING POOL 876,428,805.61 136
SCHEDULED PRINCIPAL DISTRIBUTION 429,071.75
UNSCHEDULED PRINCIPAL DISTRIBUTION 2,417.11 0
DEFERRED INTEREST 0.00
LIQUIDATIONS 0.00 0
REPURCHASES 0.00 0
ENDING POOL 875,997,316.75 136
ADVANCES
PRIOR OUTSTANDING CURRENT PERIOD RECOVERED ENDING OUTSTANDING
PRINCIPAL INTEREST PRINCIPAL INTEREST PRINCIPAL INTEREST PRINCIPAL INTEREST
MADE BY: SERVICER 0.00 0.00 9,511.03 138,052.99 0.00 0.00 9,511.03 138,052.99
11/14/2000 - 08:12 (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 STATEMENT DATE: 11/15/2000
PAYMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES
PRIOR PAYMENT: 10/16/2000
SERIES 2000-C1
NEXT PAYMENT: 12/15/2000
RECORD DATE: 10/31/2000
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 0.824834532% 602,423.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 602,423.95 602,423.95 0.00 NA NA
A-1 30/360 30 7.584000000% 767,770.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 767,770.25 767,770.25 0.00 85.80% 86.18%
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% 24.86%
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% 20.59%
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% 15.82%
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% 14.82%
E 30/360 30 8.522656366% 218,719.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 218,719.77 218,719.77 0.00 11.25% 11.30%
F 30/360 30 8.522656366% 109,359.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 109,359.89 109,359.89 0.00 9.50% 9.54%
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% 7.03%
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% 4.52%
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% 3.52%
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%
6,224,584.63 0.00 0.00 0.00 0.00 47.12 0.00 0.00 6,224,631.75 6,224,584.63 47.12
(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
PAGE 9 OF 25
11/14/2000 - 08:12 (D456-D474) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER STATEMENT DATE: 11/15/2000
PAYMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES
PRIOR PAYMENT: 10/16/2000
SERIES 2000-C1
NEXT PAYMENT: 12/15/2000
RECORD DATE: 10/31/2000
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
11/15/00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
10/16/00 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%
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
11/14/2000 - 08:12 (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 STATEMENT DATE: 11/15/2000
PAYMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 10/16/2000
SERIES 2000-C1
NEXT PAYMENT: 12/15/2000
RECORD DATE: 10/31/2000
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
11/15/00 136 875,997,317 0 0 0 0 0 0 0 0 0 0 123 111 8.61% 8.52%
100.00% 99.56% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
10/16/00 136 876,428,806 0 0 0 0 0 0 0 0 0 0 124 112 8.33% 8.25%
100.00% 99.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
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
11/14/2000 - 08:12 (D456-D474) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
STATEMENT DATE: 11/15/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 10/16/2000
SERIES 2000-C1 NEXT PAYMENT: 12/15/2000
RECORD DATE: 10/31/2000
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
11/14/2000 - 08:12 (D456-D474) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC. STATEMENT DATE: 11/15/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 10/16/2000
NEXT PAYMENT: 12/15/2000
SERIES 2000-C1 RECORD DATE: 10/31/2000
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
17 10/1/00 84,135.04 84,135.04 0.00 B
80 10/1/00 26,737.18 26,737.18 0.00 B
104 10/1/00 18,274.91 18,274.91 0.00 B
106 10/5/00 18,416.89 18,416.89 0.00 B
TOTAL 147,564.02 147,564.02
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
11/14/2000 - 08:12 (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 STATEMENT DATE: 11/15/2000
PAYMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 10/16/2000
SERIES 2000-C1 NEXT PAYMENT: 12/15/2000
RECORD DATE: 10/31/2000
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 1 431,722 0.05 % 105 9.63 % 0.00
500,000 TO 1,000,000 2 1,901,434 0.22 % 137 8.96 % 0.00
1,000,000 TO 2,000,000 18 28,259,064 3.23 % 121 8.54 % 0.00
2,000,000 TO 3,000,000 23 56,866,240 6.49 % 111 8.40 % 0.00
3,000,000 TO 4,000,000 21 73,566,175 8.40 % 117 8.42 % 0.00
4,000,000 TO 5,000,000 18 81,135,763 9.26 % 119 8.36 % 0.00
5,000,000 TO 6,000,000 8 42,901,965 4.90 % 107 8.10 % 0.00
6,000,000 TO 7,000,000 10 65,529,783 7.48 % 105 8.58 % 0.00
7,000,000 TO 8,000,000 1 7,348,699 0.84 % 346 8.45 % 0.00
8,000,000 TO 9,000,000 11 91,935,874 10.49 % 129 8.22 % 0.00
9,000,000 TO 10,000,000 2 19,148,006 2.19 % 106 8.47 % 0.00
10,000,000 TO 12,000,000 7 78,404,050 8.95 % 106 8.35 % 0.00
12,000,000 TO 14,000,000 4 51,732,672 5.91 % 109 8.46 % 0.00
14,000,000 TO 17,000,000 2 29,404,234 3.36 % 81 8.12 % 0.00
17,000,000 TO 20,000,000 2 35,869,513 4.09 % 107 7.92 % 0.00
20,000,000 TO 25,000,000 1 22,885,531 2.61 % 110 8.55 % 0.00
25,000,000 & ABOVE 5 188,676,593 21.54 % 153 8.27 % 0.00
136 875,997,317 100.00 %
AVERAGE SCHEDULE BALANCE 6,441,157
MAXIMUM SCHEDULE BALANCE 48,199,343
MINIMUM SCHEDULE BALANCE 431,722
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 56,871,590 6.49 % 106 7.68 % 0.00
7.750% TO 8.000% 15 127,921,394 14.60 % 126 7.87 % 0.00
8.000% TO 8.250% 28 193,885,449 22.13 % 112 8.13 % 0.00
8.250% TO 8.500% 38 238,111,944 27.18 % 147 8.39 % 0.00
8.500% TO 8.750% 23 132,982,615 15.18 % 110 8.61 % 0.00
8.750% TO 9.000% 13 45,777,219 5.23 % 111 8.87 % 0.00
9.000% TO 9.250% 6 66,895,222 7.64 % 116 9.04 % 0.00
9.250% TO 9.500% 4 11,731,048 1.34 % 110 9.43 % 0.00
9.500% & ABOVE 2 1,820,835 0.21 % 105 9.54 % 0.00
136 875,997,317 100.00 %
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 120 121 723,229,084 82.56 % 108 8.36 % 0.00
121 TO 180 2 3,679,467 0.42 % 122 8.97 % 0.00
181 TO 240 0 0 0.00 % 0 0.00 % 0.00
241 & ABOVE 6 70,940,882 8.10 % 302 8.35 % 0.00
129 797,849,432 91.08 %
MINIMUM REMAINING TERM 73
MAXIMUM REMAINING TERM 349
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 1.67 % 50 8.33 % 0.00
61 TO 120 4 60,448,000 6.90 % 108 7.98 % 0.00
121 TO 180 2 3,099,884 0.35 % 169 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 78,147,884 8.92 %
MINIMUM REMAINING TERM 50
MAXIMUM REMAINING TERM 170
11/14/2000 - 08:12 (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 STATEMENT DATE: 11/15/2000
PAYMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 10/16/2000
SERIES 2000-C1 NEXT PAYMENT: 12/15/2000
RECORD DATE: 10/31/2000
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 136 875,997,317 100.00 % 123 8.33 % 0.00
136 875,997,317 100.00 %
MAXIMUM DSCR 0.000
MINIMUM DSCR 0.000
STATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
VARIOUS 12 163,469,071 18.66 % 170 8.35 % 0.00
NEW YORK 12 105,531,801 12.05 % 113 8.22 % 0.00
CALIFORNIA 13 103,745,537 11.84 % 111 8.20 % 0.00
FLORIDA 14 75,320,963 8.60 % 105 8.16 % 0.00
TEXAS 16 72,979,084 8.33 % 98 8.41 % 0.00
MARYLAND 5 51,904,570 5.93 % 109 8.79 % 0.00
NEW JERSEY 6 31,995,903 3.65 % 106 8.25 % 0.00
MICHIGAN 5 31,320,909 3.58 % 108 8.48 % 0.00
MINNESOTA 3 25,894,913 2.96 % 109 8.56 % 0.00
ILLINOIS 3 22,207,803 2.54 % 107 8.39 % 0.00
COLORADO 4 21,956,735 2.51 % 108 8.45 % 0.00
ARIZONA 5 17,021,728 1.94 % 108 8.24 % 0.00
DELAWARE 2 16,968,507 1.94 % 108 7.84 % 0.00
NORTH CAROLINA 3 15,360,521 1.75 % 106 8.09 % 0.00
GEORGIA 4 14,786,483 1.69 % 107 8.40 % 0.00
MASSACHUSETTS 2 14,326,483 1.64 % 232 8.73 % 0.00
PENNSYLVANIA 4 12,147,412 1.39 % 104 8.40 % 0.00
SOUTH CAROLINA 1 11,325,524 1.29 % 108 8.25 % 0.00
CONNECTICUT 2 10,060,579 1.15 % 108 8.40 % 0.00
NEVEDA 2 9,889,727 1.13 % 107 8.24 % 0.00
VIRGINIA 4 9,327,835 1.06 % 110 8.39 % 0.00
WASHINGTON 2 7,673,868 0.88 % 236 8.15 % 0.00
OHIO 2 7,436,175 0.85 % 110 8.70 % 0.00
NEW HAMPSHIRE 2 5,691,426 0.65 % 106 8.09 % 0.00
INDIANA 2 4,667,245 0.53 % 178 8.23 % 0.00
ALASKA 1 3,673,331 0.42 % 106 8.48 % 0.00
WEST VIRGINIA 1 2,357,926 0.27 % 110 8.77 % 0.00
OREGON 1 2,291,949 0.26 % 112 8.73 % 0.00
MISSISSIPPI 1 1,775,000 0.20 % 110 8.39 % 0.00
IOWA 1 1,448,328 0.17 % 108 8.00 % 0.00
IDAHO 1 1,439,981 0.16 % 108 8.04 % 0.00
136 875,997,317 100.00 %
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 5,719,882 0.65 % 107 8.47 % 0.00
1.100 1.200 16 132,027,892 15.07 % 108 8.17 % 0.00
1.200 1.300 64 392,135,488 44.76 % 120 8.33 % 0.00
1.300 1.400 27 152,389,762 17.40 % 108 8.57 % 0.00
1.400 1.500 12 83,849,321 9.57 % 102 8.20 % 0.00
1.500 1.600 3 13,824,592 1.58 % 108 8.50 % 0.00
1.600 1.700 2 14,500,996 1.66 % 151 8.78 % 0.00
1.700 1.800 1 2,291,949 0.26 % 112 8.73 % 0.00
1.800 1.900 6 67,442,492 7.70 % 232 8.20 % 0.00
1.900 2.300 1 3,977,304 0.45 % 110 8.07 % 0.00
2.300 & ABOVE 2 7,837,640 0.89 % 107 8.09 % 0.00
136 875,997,317 100.00 %
MAXIMUM DSCR 3.170
MINIMUM DSCR 1.070
11/14/2000 - 08:12 (D456-D474) 2000 LASALLE BANK N.A. PAGE 15 OF 25
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
STATEMENT DATE: 11/15/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 10/16/2000
SERIES 2000-C1 NEXT PAYMENT: 12/15/2000
RECORD DATE: 10/31/2000
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 11/23/60 0.00 11/23/60 NY 48,226,560 4,819,934,316.00000% 0 365,051
2 LODGING 11/24/60 0.00 11/24/60 VV 45,892,604 4,584,837,765.00000% 0 374,998
3 OFFICE 11/25/60 0.00 11/25/60 MD 36,851,737 3,683,978,106.00000% 0 298,509
4 OFFICE 11/26/60 0.00 11/26/60 CA 29,304,102 2,928,909,086.00000% 0 214,613
5 MULTIFAMILY 11/27/60 0.00 11/27/60 VV 28,500,000 2,850,000,000.00000% 0 189,707
6 INDUSTRIAL 11/28/60 0.00 11/28/60 VV 22,894,635 2,288,553,123.00000% 0 177,666
7 MULTIFAMILY 11/29/60 0.00 11/29/60 CA 18,828,835 1,881,951,251.00000% 0 139,518
8 MULTIFAMILY 11/30/60 0.00 11/30/60 FL 17,050,000 1,705,000,000.00000% 0 114,460
9 MULTIFAMILY 12/1/60 0.00 12/1/60 TX 14,811,634 1,480,423,367.00000% 0 108,288
10 RETAIL 12/2/60 0.00 12/2/60 TX 14,600,000 1,460,000,000.00000% 0 104,727
11 INDUSTRIAL 12/3/60 0.00 12/3/60 VV 13,123,000 1,312,300,000.00000% 0 98,313
12 INDUSTRIAL 12/4/60 0.00 12/4/60 MI 13,068,692 1,306,347,443.00000% 0 101,323
13 MULTIFAMILY 12/5/60 0.00 12/5/60 VV 12,838,995 1,283,160,376.00000% 0 97,275
14 RETAIL 12/6/60 0.00 12/6/60 MN 12,719,853 1,271,459,342.00000% 0 97,815
15 MIXED USE 12/7/60 0.00 12/7/60 VV 11,881,105 1,187,142,210.00000% 0 101,863
16 MULTIFAMILY 12/8/60 0.00 12/8/60 DE 11,614,050 1,160,783,273.00000% 0 84,225
17 OFFICE 12/9/60 0.00 12/9/60 NY 11,346,095 1,133,992,665.00000% 0 84,624 B
18 MULTIFAMILY 12/10/60 0.00 12/10/60 SC 11,330,673 1,132,552,359.00000% 0 85,644
19 OFFICE 12/11/60 0.00 12/11/60 CA 11,135,863 1,113,052,807.00000% 0 88,569
20 MIXED USE 12/12/60 0.00 12/12/60 NY 10,921,464 1,091,647,882.00000% 0 82,949
21 OFFICE 12/13/60 0.00 12/13/60 VV 10,217,629 1,021,233,782.00000% 0 79,287
22 OFFICE 12/14/60 0.00 12/14/60 IL 9,927,272 992,262,477.00000% 0 74,916
23 RETAIL 12/15/60 0.00 12/15/60 MN 9,229,851 922,538,157.00000% 0 73,998
24 MULTIFAMILY 12/16/60 0.00 12/16/60 FL 8,931,624 892,622,626.00000% 0 66,004
25 MULTIFAMILY 12/17/60 0.00 12/17/60 TX 8,564,273 856,094,651.00000% 0 66,676
26 RETAIL 12/18/60 0.00 12/18/60 AZ 8,449,122 844,536,581.00000% 0 64,217
27 INDUSTRIAL 12/19/60 0.00 12/19/60 NJ 8,410,243 840,340,254.00000% 0 68,616
28 MULTIFAMILY 12/20/60 0.00 12/20/60 VV 8,393,029 838,804,074.00000% 0 62,156
29 RETAIL 12/21/60 0.00 12/21/60 IL 8,311,894 830,787,510.00000% 0 66,668
30 OFFICE 12/22/60 0.00 12/22/60 NY 8,257,080 825,210,537.00000% 0 58,728
31 OFFICE 12/23/60 0.00 12/23/60 CA 8,252,470 824,851,634.00000% 0 65,636
32 MULTIFAMILY 12/24/60 0.00 12/24/60 NC 8,182,650 817,818,052.00000% 0 59,218
33 MULTIFAMILY 12/25/60 0.00 12/25/60 FL 8,146,313 814,165,059.00000% 0 61,132
34 OFFICE 12/26/60 0.00 12/26/60 NJ 8,087,121 808,356,392.00000% 0 62,263
35 INDUSTRIAL 12/27/60 0.00 12/27/60 MA 7,351,861 734,869,933.00000% 0 56,657
36 INDUSTRIAL 12/28/60 0.00 12/28/60 MI 6,984,998 698,197,308.00000% 0 53,550
37 RETAIL 12/29/60 0.00 12/29/60 MA 6,979,983 697,778,340.00000% 0 56,475
38 RETAIL 12/30/60 0.00 12/30/60 CT 6,830,312 682,565,984.00000% 0 52,102
39 RETAIL 12/31/60 0.00 12/31/60 CO 6,724,707 672,249,246.00000% 0 54,215
40 MULTIFAMILY 1/1/61 0.00 1/1/61 MD 6,452,003 644,852,650.00000% 0 46,702
41 MULTIFAMILY 1/2/61 0.00 1/2/61 NV 6,412,787 640,921,951.00000% 0 49,346
42 OFFICE 1/3/61 0.00 1/3/61 FL 6,366,903 636,425,940.00000% 0 52,810
43 OFFICE 1/4/61 0.00 1/4/61 CA 6,317,560 631,492,817.00000% 0 48,601
44 INDUSTRIAL 1/5/61 0.00 1/5/61 CA 6,312,044 630,883,977.00000% 0 49,296
45 RETAIL 1/6/61 0.00 1/6/61 GA 6,179,008 617,610,129.00000% 0 49,980
46 MULTIFAMILY 1/7/61 0.00 1/7/61 GA 5,853,627 585,058,526.00000% 0 42,964
47 OFFICE 1/8/61 0.00 1/8/61 CO 5,463,147 546,055,422.00000% 0 40,934
48 INDUSTRIAL 1/9/61 0.00 1/9/61 NC 5,403,188 540,006,887.00000% 0 40,899
49 OFFICE 1/10/61 0.00 1/10/61 FL 5,390,511 538,828,152.00000% 0 41,453
50 MULTIFAMILY 1/11/61 0.00 1/11/61 DE 5,363,365 536,067,434.00000% 0 39,361
51 MULTIFAMILY 1/12/61 0.00 1/12/61 CA 5,354,425 535,103,872.00000% 0 39,074
52 OFFICE 1/13/61 0.00 1/13/61 NJ 5,093,558 509,054,622.00000% 0 36,434
53 MIXED USE 1/14/61 0.00 1/14/61 OH 5,005,225 500,021,554.00000% 0 43,283
54 MULTIFAMILY 1/15/61 0.00 1/15/61 FL 4,969,833 496,759,922.00000% 0 37,669
55 OFFICE 1/16/61 0.00 1/16/61 MD 4,963,626 496,146,710.00000% 0 38,233
56 INDUSTRIAL 1/17/61 0.00 1/17/61 CO 4,909,241 490,693,617.00000% 0 36,800
57 OFFICE 1/18/61 0.00 1/18/61 CO 4,868,901 486,675,229.00000% 0 37,157
58 MULTIFAMILY 1/19/61 0.00 1/19/61 FL 4,852,509 484,965,248.00000% 0 34,530
59 INDUSTRIAL 1/20/61 0.00 1/20/61 PA 4,824,831 482,252,581.00000% 0 36,831
60 OFFICE 1/21/61 0.00 1/21/61 FL 4,725,463 472,346,361.00000% 0 36,221
61 OFFICE 1/22/61 0.00 1/22/61 NJ 4,519,020 451,682,922.00000% 0 33,672
62 RETAIL 1/23/61 0.00 1/23/61 CA 4,477,520 447,571,206.00000% 0 34,697
63 MULTIFAMILY 1/24/61 0.00 1/24/61 NY 4,405,977 440,392,205.00000% 0 33,356
64 OFFICE 1/25/61 0.00 1/25/61 MI 4,402,200 439,986,907.00000% 0 34,439
65 RETAIL 1/26/61 0.00 1/26/61 TX 4,323,234 432,148,078.00000% 0 33,471
66 INDUSTRIAL 1/27/61 0.00 1/27/61 CA 4,261,805 425,963,464.00000% 0 31,530
67 INDUSTRIAL 1/28/61 0.00 1/28/61 NY 4,171,833 416,837,027.00000% 0 35,345
68 OFFICE 1/29/61 0.00 1/29/61 FL 4,172,976 417,110,053.00000% 0 31,701
69 RETAIL 1/30/61 0.00 1/30/61 VV 4,121,939 411,929,279.00000% 0 35,798
70 MULTIFAMILY 1/31/61 0.00 1/31/61 TX 4,106,949 410,529,571.00000% 0 31,961
71 RETAIL 2/1/61 0.00 2/1/61 WA 4,097,766 409,585,917.00000% 0 30,859
72 INDUSTRIAL 2/2/61 0.00 2/2/61 IL 3,979,197 397,730,354.00000% 0 29,546
73 MULTIFAMILY 2/3/61 0.00 2/3/61 NJ 3,974,899 397,301,232.00000% 0 29,714
74 INDUSTRIAL 2/4/61 0.00 2/4/61 MN 3,956,542 395,493,772.00000% 0 30,564
75 RETAIL 2/5/61 0.00 2/5/61 MI 3,946,560 394,488,244.00000% 0 30,564
76 MULTIFAMILY 2/6/61 0.00 2/6/61 AZ 3,739,228 373,740,275.00000% 0 27,810
77 OFFICE 2/7/61 0.00 2/7/61 AK 3,674,893 367,333,095.00000% 0 28,397
78 MULTIFAMILY 2/8/61 0.00 2/8/61 WA 3,579,712 357,800,833.00000% 0 26,642
79 OFFICE 2/9/61 0.00 2/9/61 NY 3,499,089 349,723,597.00000% 0 27,163
80 MULTIFAMILY 2/10/61 0.00 2/10/61 NY 3,483,704 348,228,573.00000% 0 26,887 B
81 INDUSTRIAL 2/11/61 0.00 2/11/61 NV 3,482,124 348,050,787.00000% 0 26,024
82 MOBILE HOME PARK 2/12/61 0.00 2/12/61 NH 3,468,325 346,647,208.00000% 0 26,642
83 LODGING 2/13/61 0.00 2/13/61 NY 3,373,097 337,046,755.00000% 0 29,134
84 OFFICE 2/14/61 0.00 2/14/61 FL 3,379,541 337,802,713.00000% 0 25,639
85 RETAIL 2/15/61 0.00 2/15/61 FL 3,353,550 335,126,596.00000% 0 25,581
86 RETAIL 2/16/61 0.00 2/16/61 TX 3,339,134 333,828,181.00000% 0 28,169
87 RETAIL 2/17/61 0.00 2/17/61 TX 3,286,161 328,501,678.00000% 0 26,244
88 OFFICE 2/18/61 0.00 2/18/61 NY 3,273,955 327,236,636.00000% 0 24,537
89 MIXED USE 2/19/61 0.00 2/19/61 CA 3,258,434 325,527,954.00000% 0 26,050
90 MULTIFAMILY 2/20/61 0.00 2/20/61 CT 3,236,217 323,491,899.00000% 0 25,013
91 RETAIL 2/21/61 0.00 2/21/61 TX 3,181,799 318,059,406.00000% 0 25,152
92 RETAIL 2/22/61 0.00 2/22/61 CA 3,136,335 313,457,718.00000% 0 23,796
93 INDUSTRIAL 2/23/61 0.00 2/23/61 VA 2,983,497 298,212,195.00000% 0 22,391
94 RETAIL 2/24/61 0.00 2/24/61 MI 2,932,216 293,071,019.00000% 0 22,816
95 RETAIL 2/25/61 0.00 2/25/61 VA 2,830,543 282,916,624.00000% 0 21,071
96 MULTIFAMILY 2/26/61 0.00 2/26/61 IN 2,779,151 277,780,773.00000% 0 20,800
97 RETAIL 2/27/61 0.00 2/27/61 PA 2,764,003 276,144,479.00000% 0 22,742
98 RETAIL 2/28/61 0.00 2/28/61 TX 2,720,698 271,933,659.00000% 0 21,509
99 OFFICE 3/1/61 0.00 3/1/61 MD 2,716,290 271,514,868.00000% 0 20,929
100 MULTIFAMILY 3/2/61 0.00 3/2/61 TX 2,699,656 269,817,700.00000% 0 19,449
101 INDUSTRIAL 3/3/61 0.00 3/3/61 PA 2,565,363 256,430,589.00000% 0 19,856
102 RETAIL 3/4/61 0.00 3/4/61 NY 2,491,845 249,120,188.00000% 0 20,985
103 MULTIFAMILY 3/5/61 0.00 3/5/61 TX 2,477,425 247,589,928.00000% 0 18,326
104 INDUSTRIAL 3/6/61 0.00 3/6/61 OH 2,437,026 243,595,927.00000% 0 18,527 B
105 RETAIL 3/7/61 0.00 3/7/61 TX 2,374,208 237,243,511.00000% 0 20,009
106 RETAIL 3/8/61 0.00 3/8/61 WV 2,358,784 235,792,627.00000% 0 18,671 B
107 RETAIL 3/9/61 0.00 3/9/61 AZ 2,344,464 234,337,946.00000% 0 17,640
108 MULTIFAMILY 3/10/61 0.00 3/10/61 FL 2,337,841 233,673,651.00000% 0 17,391
109 RETAIL 3/11/61 0.00 3/11/61 OR 2,292,775 229,194,938.00000% 0 18,061
110 OFFICE 3/12/61 0.00 3/12/61 NH 2,226,212 222,495,369.00000% 0 16,135
111 RETAIL 3/13/61 0.00 3/13/61 VV 2,208,930 220,795,836.00000% 0 17,958
112 OFFICE 3/14/61 0.00 3/14/61 NY 2,144,131 213,809,697.00000% 0 22,023
113 MULTIFAMILY 3/15/61 0.00 3/15/61 TX 2,131,456 213,007,037.00000% 0 15,390
114 OFFICE 3/16/61 0.00 3/16/61 VA 2,045,830 204,503,873.00000% 0 16,065
115 INDUSTRIAL 3/17/61 0.00 3/17/61 TX 2,037,118 203,641,553.00000% 0 16,271
116 OFFICE 3/18/61 0.00 3/18/61 PA 2,000,190 199,913,547.00000% 0 15,488
117 RETAIL 3/19/61 0.00 3/19/61 NJ 1,929,552 192,854,892.00000% 0 15,126
118 LODGING 3/20/61 0.00 3/20/61 IN 1,891,260 188,943,731.00000% 0 15,454
119 OFFICE 3/21/61 0.00 3/21/61 VV 1,873,064 187,231,847.00000% 0 14,503
120 LODGING 3/22/61 0.00 3/22/61 NC 1,783,875 178,227,180.00000% 0 16,089
121 MULTIFAMILY 3/23/61 0.00 3/23/61 MS 1,775,000 177,500,000.00000% 0 12,824
122 INDUSTRIAL 3/24/61 0.00 3/24/61 CA 1,669,063 166,824,299.00000% 0 13,223
123 MOBILE HOME PARK 3/25/61 0.00 3/25/61 GA 1,617,889 161,702,478.00000% 0 12,428
124 MULTIFAMILY 3/26/61 0.00 3/26/61 VV 1,610,192 160,918,811.00000% 0 11,860
125 RETAIL 3/27/61 0.00 3/27/61 CA 1,490,356 148,963,660.00000% 0 11,872
126 RETAIL 3/28/61 0.00 3/28/61 VA 1,472,143 147,150,848.00000% 0 12,082
127 MULTIFAMILY 3/29/61 0.00 3/29/61 IA 1,449,176 144,832,778.00000% 0 10,832
128 MULTIFAMILY 3/30/61 0.00 3/30/61 ID 1,440,686 143,998,053.00000% 0 10,680
129 INDUSTRIAL 3/31/61 0.00 3/31/61 AZ 1,404,804 140,344,423.00000% 0 11,231
130 LODGING 4/1/61 0.00 4/1/61 TX 1,389,710 138,911,318.00000% 0 11,989
131 RETAIL 4/2/61 0.00 4/2/61 FL 1,241,564 124,097,757.00000% 0 9,994
132 OFFICE 4/3/61 0.00 4/3/61 GA 1,143,329 114,277,159.00000% 0 9,044
133 OFFICE 4/4/61 0.00 4/4/61 AZ 1,092,688 109,213,595.00000% 0 8,578
134 MIXED USE 4/5/61 0.00 4/5/61 TX 964,533 96,178,733.00000% 0 10,221
135 RETAIL 4/6/61 0.00 4/6/61 MD 940,430 93,964,695.00000% 0 7,998
136 MIXED USE 4/7/61 0.00 4/7/61 FL 432,040 43,172,180.00000% 0 3,899
876,428,806 11 6,717,753
* 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
11/14/2000 - 08:12 (D456-D474) 2000 LASALLE BANK N.A. PAGE 16 OF 25
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC. STATEMENT DATE: 11/15/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 10/16/2000
NEXT PAYMENT: 12/15/2000
SERIES 2000-C1 RECORD DATE: 10/31/2000
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.
11/14/2000 - 08:12 (D456-D474) 2000 LASALLE BANK N.A. PAGE 22 OF 25
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
STATEMENT DATE: 11/15/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 10/16/2000
SERIES 2000-C1 NEXT PAYMENT: 12/15/2000
RECORD DATE: 10/31/2000
ABN AMRO ACCT: 67-8447-50-9
MODIFIED LOAN DETAIL
CUTOFF
MATURITY
DATE
MODIFIED
MATURITY
DATE
DISCLOSURE
CONTROL #
MODIFICATION
DATE
MODIFICATION
DESCRIPTION
11/14/2000 - 08:12 (D456-D474) 2000 LASALLE BANK N.A. PAGE 23 OF 25
ABN AMRO
LASALLE BANK N.A.
GMAC COMMERCIAL MORTGAGE SECURITIES, INC.
STATEMENT DATE: 11/15/2000
GMAC COMMERCIAL MORTGAGE CORPORATION AS SERVICER PAYMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 10/16/2000
SERIES 2000-C1 NEXT PAYMENT: 12/15/2000
RECORD DATE: 10/31/2000
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..
11/14/2000 - 08:12 (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 STATEMENT DATE: 11/15/2000
PAYMENT DATE: 11/15/2000
MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 10/16/2000
SERIES 2000-C1
NEXT PAYMENT: 12/15/2000
RECORD DATE: 10/31/2000
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
11/14/2000 - 08:12 (D456-D474) 2000 LASALLE BANK N.A.


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