8-K 1 jpm000cp_200108.htm MONTHLY DISTRIBUTION STATEMENT 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: January 16, 2001
(Date of earliest event reported)

J.P. Morgan Commercial Mortgage Finance Corp.,
(Sponsor)
(Issuer in Respect of
Mortgage Pass-Through Certificates,
Series 2000-C9)
(Exact name of registrant as specified in charter)

Delaware 133-789046
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

60 Wall Street New York, N.Y. 10260-0066
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code (212) 648-9344

(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 J.P. Morgan
Commercial Mortgage Finance Corp., Mortgage Pass-Through
Certificates Series 2000-C9, which was made on
August 15, 2001.

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

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 7.02 of the Pooling and Servicing Agreement
for distribution on January 16, 2001.

Pursuant to the requirements of the Securities
Exchange Act of 1934, the Registrant has duly caused
this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN
ITS CAPACITY AS BOND ADMINISTRATOR
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF J.P. MORGAN, REGISTRANT

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

Date: August 15, 2001

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.

STATEMENT DATE:

0708/1615/2001

ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER

PAYMENT DATE:

0708/1615/2001

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE

PRIOR PAYMENT:

0607/1516/2001

LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR

NEXT PAYMENT:

0809/1517/2001

SERIES 2000-C9

RECORD DATE:

0607/2931/2001

ABN AMRO ACCT: 67-8431-60-2

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

BRIAN AMES (312) 904-7807

THOMAS HELMS (714) 282-3980 (203)

BRIAN.AMES@ABNAMRO.COM

THELMS@LNBABS.COM

PAGE(S)

ISSUE ID:

JPM000C9

CLOSING DATE:

1/25/2000

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-3

CASH RECONCILIATION SUMMARY

PAGE 4

FIRST PAYMENT DATE:

2/15/2000

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 5

ASSUMED FINAL PAYMENT: DATE:

10/15/2032

JPM000C9_200107_3.EXE

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 6

JPM000C9_200108_3.EXE

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 6

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 7

DELINQUENT LOAN DETAIL

PAGE 8-9

HISTORICAL COLLATERAL PREPAYMENT

PAGE 910

MORTGAGE LOAN CHARACTERISTICS

PAGE ~~10-~~11-12

LOAN LEVEL DETAIL

PAGE 1213-1718

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 1819

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 1920

MODIFIED LOAN DETAIL

PAGE 2021

REALIZED LOSS DETAIL

PAGE 2122

APPRAISAL REDUCTION DETAIL

PAGE 2223

PARTIES TO THE TRANSACTION

ISSUER: J.P. MORGAN & CO.

DEPOSITOR: J.P. MORGAN & CO.

MASTER SERVICER: ORIX REAL ESTATE CAPITAL MARKETS, LLC

SPECIAL SERVICER: ORIX REAL ESTATE CAPITAL MARKETS, LLC

RATING AGENCY: FITCH, INC./MOODY'S INVESTORS SERVICE, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

SERVICER WEB SITE

WWW.ORECM.COM

LASALLE FACTOR LINE

(800) 246-5761

07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.

PAGE 1 OF 22

08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.

PAGE 1 OF 23

	ABN AMRO
	LASALLE BANK		N.A.
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
										ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER																										STATEMENT DATE:									0708/1615/2001
										NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE																										PAYMENT DATE:						0708/1615/2001
WAC:						8.~~062688~~318318%				LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR																										PRIOR PAYMENT:							0607/1516/2001
																																				NEXT PAYMENT:								0809/1517/2001
WAMM:						9493				SERIES 2000-C9
																																				RECORD DATE:									0607/2931/2001
										REMIC III
										ABN AMRO ACCT: 67-8431-60-2
									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)
	A1						200,000,000.00					~~179~~178,~~737~~980,~~189~~461.2510					~~756~~600,~~728~~613.1524			0.00			0.00				178,~~980~~379,~~461~~847.1086				1,~~136~~132,~~837~~051.7242				0.00				7.59000000%
	617059GX2													~~898~~894.~~685946250~~902305500			3.~~783640750~~003066200			0.000000000			0.000000000				~~894~~891.~~902305500~~899239300					5.~~684188600~~660257100			0.000000000						FIXED
	A2						404,682,000.00					404,682,000.00					0.00			0.00			0.00				404,682,000.00				2,620,315.95				0.00				7.77000000%
	617059GY0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.475000000			0.000000000						FIXED
	X						814,388,116.00				N	~~794~~793,~~125~~368,~~304~~576.7661					0.00			0.00			0.00				~~793~~792,~~368~~767,~~576~~963.6137				~~242~~381,~~118~~913.2503				0.00				0.~~36586406~~57765792%
	617059GZ7													~~975~~974.~~118974796~~189776377			0.000000000			0.000000000			0.000000000				~~974~~973.~~189776377~~452273916					0.~~297300814~~468957027			0.000000000						0.~~577657916~~577590653%
	B						36,647,000.00					36,647,000.00					0.00			0.00			0.00				36,647,000.00				~~239~~247,~~855~~571.8446				0.00				78.~~85404014~~10668692%
	617059HA1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~545033427~~755572352			0.000000000						8.~~106686918~~106650986%
	C						38,683,000.00					38,683,000.00					0.00			0.00			0.00				38,683,000.00				~~255~~263,~~760~~904.4068				0.00				78.~~93404014~~18668692%
	617059HB9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~611700230~~822239227			0.000000000						8.~~186686918~~186650986%
	D						10,179,000.00					10,179,000.00					0.00			0.00			0.00				10,179,000.00				6769,~~554~~698.9705				0.00				78.~~96404014~~21668692%
	617059HC7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~636700069~~847239414			0.000000000						8.~~216686918~~216650986%
	E						28,503,000.00					28,503,000.00					0.00			0.00			0.00				28,503,000.00				~~189~~195,~~165~~166.86				0.00				78.~~96404014~~21668692%
	617059HD5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~636699996~~847239238			0.000000000						8.~~216686918~~216650986%
	F						14,251,000.00					14,251,000.00					0.00			0.00			0.00				14,251,000.00				9497,~~579~~580.6100				0.00				78.~~96404014~~21668692%
	617059HE3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					6.~~636699881~~847238790			0.000000000						8.~~216686918~~216650986%
	G						14,251,000.00					14,251,000.00					0.00			0.00			0.00				14,251,000.00				74,223.96				0.00				6.25000000%
	617059HF0/U61767BV7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208333450			0.000000000						FIXED
	H						20,359,000.00					20,359,000.00					0.00			0.00			0.00				20,359,000.00				106,036.46				0.00				6.25000000%
	617059HG8/U61767BW5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208333415			0.000000000						FIXED
	J						26,467,000.00					26,467,000.00					0.00			0.00			0.00				26,467,000.00				137,848.96				0.00				6.25000000%
	617059HH6/U61767BX3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208333396			0.000000000						FIXED
	K						6,107,000.00					6,107,000.00					0.00			0.00			0.00				6,107,000.00				31,807.29				0.00				6.25000000%
	617059HJ2/U61767BY1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208333060			0.000000000						FIXED
	NR						14,259,115.51					14,259,115.51					0.00			0.00			0.00				14,259,115.51				7170,~~068~~918.7033				(3,~~197~~347.5390)				6.25000000%
	617059HK9/U61767BZ8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.~~984088946~~973543412			(0.~~224244624~~234790159)						FIXED
	R-III						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	617059HN3/U61767CC8													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			814,388,115.51								~~794~~793,~~125~~368,~~304~~576.7661				~~756~~600,~~728~~613.1524			0.00			0.00				~~793~~792,~~368~~767,~~576~~963.6137				5,~~267~~429,~~173~~036.9745				(3,~~197~~347.5390)
																										TOTAL P&I PAYMENT				6,~~023~~029,~~902~~649.1269
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
07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.																																					PAGE 2 OF 22
08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.																																					PAGE 2 OF 23

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.

ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER

STATEMENT DATE:

0708/1615/2001

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE

PAYMENT DATE:

0708/1615/2001

PRIOR PAYMENT:

0607/1516/2001

LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR

NEXT PAYMENT:

0809/1517/2001

SERIES 2000-C9

RECORD DATE:

0607/2931/2001

ABN AMRO ACCT: 67-8431-60-2

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

4,~~474~~241,~~057~~714.5408

CURRENT SERVICING FEES

5450,~~412~~984.8961

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~596~~440,~~287~~328.0953

PLUS ADVANCE INTEREST

~~852~~1,~~712~~243,638.1729

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

160,~~441~~284.0671

PLUS UNSCHEDULED INTEREST

0.00

PLUS ~~UNSCHEDULED~~DELINQUENT SERVICING FEES

~~376.74~~

14,224.51

SCHEDULED PRINCIPAL DISTRIBUTION

~~756~~600,~~728~~613.1524

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES ~~PAID~~

5465,~~789~~209.6312

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(5451,~~789~~423.6310)

CURTAILMENTS

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

0.00

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

(2,~~820~~909.7941)

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

5,~~269~~431,~~159~~019.2986

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

LESS TRUSTEE FEE

(1,~~985~~983.3142)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

~~756~~600,~~728~~613.1524

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,~~025~~031,~~887~~633.4410

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

5,~~267~~429,~~173~~036.9744

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~794~~793,~~125~~368,~~304~~576.7661

138

SCHEDULED PRINCIPAL DISTRIBUTION

~~756~~600,~~728~~613.1524

UNSCHEDULED PRINCIPAL DISTRIBUTION

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~793~~792,~~368~~767,~~576~~963.6137

138

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

36160,~~946~~441.9406

~~224~~852,~~655~~712.4917

160,~~441~~284.0671

~~852~~1,~~712~~243,638.1729

36158,~~946~~020.9421

~~224~~831,~~655~~903.5083

~~160~~162,~~441~~705.0656

~~852~~1,~~712~~264,446.1762

07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.

PAGE 4 OF 22

08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.

PAGE 4 OF 23

	ABN AMRO
	LASALLE BANK	N.A.
				J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
																ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER																																													STATEMENT DATE:				0708/1615/2001
																																																													PAYMENT DATE:				0708/1615/2001
																NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
																																																													PRIOR PAYMENT:					0607/1516/2001
																LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
																																																													NEXT PAYMENT:						0809/1517/2001
																SERIES 2000-C9
																																																													RECORD DATE:							0607/2931/2001
																ABN AMRO ACCT: 67-8431-60-2
																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)
		A1					30/360		30	7.590000000%									1,~~136~~132,~~837~~051.7242								0.00					0.00			0.00		0.00						0.00		0.00				0.00				1,~~136~~132,~~837~~051.7242		1,~~136~~132,~~837~~051.7242			0.00					25.75%						26.4345%
		A2					30/360		30	7.770000000%									2,620,315.95								0.00					0.00			0.00		0.00						0.00		0.00				0.00				2,620,315.95		2,620,315.95			0.00					25.75%						26.4345%
		X					30/360		30	0.~~365864056~~577657916%									~~242~~381,~~118~~913.2503								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~242~~381,~~118~~913.2503		~~242~~381,~~118~~913.2503			0.00					NA						NA
		B					30/360		30	78.~~854040140~~106686918%									~~239~~247,~~855~~571.8446								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~239~~247,~~855~~571.8446		~~239~~247,~~855~~571.8446			0.00					21.25%						21.8183%
		C					30/360		30	78.~~934040140~~186686918%									~~255~~263,~~760~~904.4068								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~255~~263,~~760~~904.4068		~~255~~263,~~760~~904.4068			0.00					16.50%						16.9495%
		D					30/360		30	78.~~964040140~~216686918%									6769,~~554~~698.9705								0.00					0.00			0.00		0.00						0.00		0.00				0.00				6769,~~554~~698.9705		6769,~~554~~698.9705			0.00					15.25%						15.6567%
		E					30/360		30	78.~~964040140~~216686918%									~~189~~195,~~165~~166.86								0.00					0.00			0.00		0.00						0.00		0.00				0.00				~~189~~195,~~165~~166.86		~~189~~195,~~165~~166.86			0.00					11.75%						12.0607%
		F					30/360		30	78.~~964040140~~216686918%									9497,~~579~~580.6100								0.00					0.00			0.00		0.00						0.00		0.00				0.00				9497,~~579~~580.6100		9497,~~579~~580.6100			0.00					10.00%						10.27%
		G					30/360		30	6.250000000%									74,223.96								0.00					0.00			0.00		0.00						0.00		0.00				0.00				74,223.96		74,223.96			0.00					8.25%						8.4748%
		H					30/360		30	6.250000000%									106,036.46								0.00					0.00			0.00		0.00						0.00		0.00				0.00				106,036.46		106,036.46			0.00					5.75%						5.9091%
		J					30/360		30	6.250000000%									137,848.96								0.00					0.00			0.00		0.00						0.00		0.00				0.00				137,848.96		137,848.96			0.00					2.50%						2.57%
		K					30/360		30	6.250000000%									31,807.29								0.00					0.00			0.00		0.00						0.00		0.00				0.00				31,807.29		31,807.29			0.00					1.75%						1.80%
		NR					30/360		30	6.250000000%									74,266.23								0.00					0.00			0.00		0.00						5256,~~647~~119.6135		0.00				0.00				~~126~~130,~~913~~385.8458		7170,~~068~~918.7033			5659,~~119~~759.3554					1.75%						1.80%
																				5,270,371.50						0.00				0.00				0.00			0.00					52,647.61				0.00				0.00			5,323,019.11		5,267,173.97				56,119.35
																				5,432,384.35						0.00				0.00				0.00			0.00					56,119.35				0.00				0.00			5,488,503.70		5,429,036.45				59,759.54
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
	(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																																														PAGE 5 OF 22
																																																														PAGE 5 OF 23
	07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.
	08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
																																											STATEMENT DATE:					0708/1615/2001
												ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER																															PAYMENT DATE:					0708/1615/2001
																																											NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE
												PRIOR PAYMENT:									0607/1516/2001
												LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
																																											NEXT PAYMENT:						0809/1517/2001
												SERIES 2000-C9																															RECORD DATE:							0607/2931/2001
												ABN AMRO ACCT: 67-8431-60-2
												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
					8/15/01		2		3,156,602						0	0				0		0			0	0				0	0		0			0			1	13,492,629					0		0
						1.45%				0.40%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.72%			1.70%				0.00%					0.00%
					7/16/01		0		0						0	0				0		0			0	0				0	0		0			0			1	13,514,682					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%		0.72%			1.70%				0.00%					0.00%
					6/15/01		0		0						0	0				0		0			0	0				0	0		0			0			1	13,539,815					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%		0.72%			1.70%				0.00%					0.00%
					5/15/01		0		0						0	0				2		9,006,259			0	0				0	0		0			0			3	22,567,777					0		0
						0.00%				0.00%			0.00%				0.00%			1.43%			1.12%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		2.14%			2.81%				0.00%					0.00%
					4/16/01		0		0						0	0				2		9,021,905			0	0				0	0		0			0			3	22,608,219					0		0
						0.00%				0.00%			0.00%				0.00%			1.43%			1.12%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		2.14%			2.81%				0.00%					0.00%
					3/15/01		0		0						0	0				2		9,035,180			0	0				0	0		0			0			3	22,642,852					0		0
						0.00%				0.00%			0.00%				0.00%			1.43%			1.12%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		2.14%			2.81%				0.00%					0.00%
					2/15/01		0		0						0	0				2		9,055,126			0	0				0	0		0			0			3	22,693,799					0		0
						0.00%				0.00%			0.00%				0.00%			1.43%			1.12%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		2.14%			2.82%				0.00%					0.00%
					1/16/01		0		0						0	0				2		9,068,144			0	0				0	0		0			0			3	22,727,786					0		0
						0.00%				0.00%			0.00%				0.00%			1.43%			1.12%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		2.14%			2.82%				0.00%					0.00%
					12/15/00		0		0						0	0				2		9,081,063			0	0				0	0		0			0			3	22,761,517					0		0
						0.00%				0.00%			0.00%				0.00%			1.43%			1.12%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		2.14%			2.82%				0.00%					0.00%
					11/15/00		0		0						1	4,533,683				1		4,562,466			0	0				0	0		0			0			3	22,800,544					0		0
						0.00%				0.00%			0.71%				0.0056%			0.71%			0.56%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		2.14%			2.82%				0.00%					0.00%
					10/16/00		1		4,539,862						1	4,568,988				0		0			0	0				0	0		0			0			2	18,293,864					0		0
						0.71%				0.0056%			0.71%				0.0056%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		1.43%			2.26%				0.00%					0.00%
					9/15/00		1		4,576,584						0	0				0		0			0	0				0	0		0			0			1	13,748,497					0		0
						0.71%				0.0057%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.71%			1.70%				0.00%					0.00%
					8/15/00		1		4,553,219						0	0				0		0			0	0				0	0		0			0			1	13,768,650					0		0
						0.71%				0.0056%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.71%			1.70%				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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.																																								PAGE 6 OF 22
				08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.																																								PAGE 6 OF 23

	ABN AMRO
	LASALLE BANK		N.A.
	J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
	ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER																																		STATEMENT DATE:				0708/1615/2001
																																										PAYMENT DATE:				0708/1615/2001
											NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE																															PRIOR PAYMENT:					0607/1516/2001
											LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR
																																										NEXT PAYMENT:						0809/1517/2001
											SERIES 2000-C9																															RECORD DATE:							0607/2931/2001
											ABN AMRO ACCT: 67-8431-60-2
											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
				8/15/01		138			792,767,963				0		0				0	0			0	0			0			0			0		0					93		300		8.32%					8.22%
					98.57%					97.35%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				7/16/01		138			793,368,577				0		0				0	0			0	0			0			0			0		0					94		301		8.06%					7.96%
					98.57%					97.42%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				6/15/01		138			794,125,305				2		9,006,259				0	0			2	3,390,340			0			0			0		0					95		302		8.33%					8.23%
					98.57%					97.51%		1.43%				1.12%						1.43%			0.42%			0.00%			0.00%			0.00%			0.00%
				5/15/01		140			803,722,799				0		0				0	0			2	3,390,340			0			0			0		0					96		302		8.07%					7.98%
					100.00%					98.69%		0.00%				0.00%						1.43%			0.42%			0.00%			0.00%			0.00%			0.00%
				4/16/01		140			804,486,131				0		0				0	0			2	3,390,340			0			0			0		0					97		303		8.33%					8.23%
					100.00%					98.78%		0.00%				0.00%						1.43%			0.42%			0.00%			0.00%			0.00%			0.00%
				3/15/01		140			805,081,391				0		0				0	0			2	3,390,340			0			0			0		0					98		304		7.56%					7.98%
					100.00%					98.86%		0.00%				0.00%						1.43%			0.42%			0.00%			0.00%			0.00%			0.00%
				2/15/01		140			806,161,927				0		0				0	0			2	3,390,340			0			0			0		0					99		305		8.33%					7.98%
					100.00%					98.99%		0.00%				0.00%						1.43%			0.42%			0.00%			0.00%			0.00%			0.00%
				1/16/01		140			806,993,864				0		0				0	0			0	0			0			0			0		0					102		306		8.33%					7.98%
					100.00%					99.09%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				12/15/00		140			807,571,772				0		0				0	0			0	0			0			0			0		0					103		307		8.07%					7.98%
					100.00%					99.16%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				11/15/00		140			808,330,303				0		0				0	0			0	0			0			0			0		0					104		308		8.33%					8.23%
					100.00%					99.26%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				10/16/00		140			808,878,051				0		0				0	0			0	0			0			0			0		0					103		309		8.07%					7.98%
					100.00%					99.32%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				9/15/00		140			809,574,798				0		0				0	0			0	0			0			0			0		0					106		310		8.33%					8.23%
					100.00%					99.41%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				8/15/00		140			810,113,928				0		0				0	0			0	0			0			0			0		0					107		311		8.33%					8.23%
					100.00%					99.48%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				7/17/00		140			810,649,327				0		0				0	0			0	0			0			0			0		0					108		312		8.07%					7.98%
					100.00%					99.54%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				6/15/00		140			811,334,167				0		0				0	0			0	0			0			0			0		0					109		313		8.33%					8.23%
					100.00%					99.63%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
				5/15/00		140			811,861,117				0		0				0	0			0	0			0			0			0		0					126		314		8.07%					7.98%
					100.00%					99.69%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%			0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 7 OF 22
																																											PAGE 7 OF 23
			07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.
			08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK	N.A.
	J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.															STATEMENT DATE:		0708/1615/2001
								ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER												PAYMENT DATE:		0708/1615/2001
								NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE												PRIOR PAYMENT:			0607/1516/2001
																				NEXT PAYMENT:				0809/1517/2001
								LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR												RECORD DATE:					0607/2931/2001
								SERIES 2000-C9
								ABN AMRO ACCT: 67-8431-60-2
								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
					011		6/1/01		102,837.85		102,837.85	0.00			B
					010		7/1/01		112,140.90		112,140.90	0.00			B
					015		6/1/01		100,673.64		100,673.64	0.00			B
					011		7/1/01		102,811.04		102,811.04	0.00			B
					020		6/1/01		98,940.37		98,940.37	0.00			B
					012		7/1/01		101,399.74		101,399.74	0.00			B
					023		6/1/01		83,665.59		83,665.59	0.00			B
					013		7/1/01		122,369.40		122,369.40	0.00			B		7/25/00
					024		6/1/01		76,859.33		76,859.33	0.00			B
					015		7/1/01		100,648.89		100,648.89	0.00			B
					025		6/1/01		72,156.44		72,156.44	0.00			B
					022		7/1/01		86,634.22		86,634.22	0.00			B
					026		67/1/01		67,~~231~~213.1523		67,~~231~~213.1523	0.00			B
					040		6/1/01		46,200.56		46,200.56	0.00			B
					027		7/1/01		74,286.34		74,286.34	0.00			B
					047		6/1/01		38,136.78		38,136.78	0.00			B
					028		7/1/01		64,906.54		64,906.54	0.00			B
					051		6/1/01		36,456.79		36,456.79	0.00			B
					032		7/1/01		59,993.98		59,993.98	0.00			B
					056		6/1/01		34,241.26		34,241.26	0.00			B
					039		7/1/01		41,863.01		41,863.01	0.00			B
					062		6/1/01		36,947.16		36,947.16	0.00			B
					040		7/1/01		46,191.19		46,191.19	0.00			B
					072		6/1/01		27,420.27		27,420.27	0.00			B
					042		7/1/01		38,646.63		38,646.63	0.00			B
					079		6/1/01		27,779.51		27,779.51	0.00			B
					047		7/1/01		38,127.44		38,127.44	0.00			B
					096		6/1/01		17,421.89		17,421.89	0.00			B
					056		7/1/01		34,232.90		34,232.90	0.00			B
					097		6/1/01		20,314.10		20,314.10	0.00			B
					058		7/1/01		34,675.36		34,675.36	0.00			B
					101		6/1/01		17,367.13		17,367.13	0.00			B
					064		7/1/01		37,085.51		37,085.51	0.00			B
					102		6/1/01		14,282.33		14,282.33	0.00			B
					066		7/1/01		29,392.83		29,392.83	0.00			B
					106		6/1/01		16,422.95		16,422.95	0.00			B
					069		7/1/01		32,993.01		32,993.01	0.00			B
					117		6/1/01		13,933.76		13,933.76	0.00			B
					081		7/1/01		24,747.54		24,747.54	0.00			B
					118		6/1/01		11,826.51		11,826.51	0.00			B
					090		7/1/01		21,414.50		21,414.50	0.00			B
					126		6/1/01		12,016.80		12,016.80	0.00			B
					091		7/1/01		21,110.87		21,110.87	0.00			B
					129		6/1/01		9,364.06		9,364.06	0.00			B
					096		6/1/01		17,417.40		34,839.29	0.00			1
					134		6/1/01		9,727.87		9,727.87	0.00			B
					102		7/1/01		14,278.59		14,278.59	0.00			B
					137		6/1/01		8,583.43		8,583.43	0.00			B
					104		7/1/01		14,761.69		14,761.69	0.00			B
					139		6/1/01		6,538.40		6,538.40	0.00			B
					109		7/1/01		14,167.47		14,167.47	0.00			B
					140		6/1/01		5,807.29		5,807.29	0.00			B
					115		7/1/01		12,112.55		12,112.55	0.00			B
						TOTAL			1,013,153.23		1,013,153.23
					118		7/1/01		11,823.59		11,823.59	0.00			B
					122		7/1/01		11,310.54		11,310.54	0.00			B
					130		7/1/01		9,360.33		9,360.33	0.00			B
					140		6/1/01		5,805.79		11,613.09	0.00			1
						TOTAL			1,403,923.00		1,427,152.19
				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
			07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.																		PAGE 8 OF 22
			08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.																		PAGE 8 OF 23

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.

STATEMENT DATE:

0708/1615/2001

ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER

PAYMENT DATE:

0708/1615/2001

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE

PRIOR PAYMENT:

0607/1516/2001

LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR

NEXT PAYMENT:

0809/1517/2001

SERIES 2000-C9

RECORD DATE:

0607/2931/2001

ABN AMRO ACCT: 67-8431-60-2

HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT

DISCLOSURE

CONTROL #

PAYOFF

PERIOD

INITIAL

BALANCE

TYPE

PAYOFF

AMOUNT

PENALTY

AMOUNT

PREPAYMENT

DATE

MATURITY

DATE

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

053

200106

4,631,002.28

REPURCHASE

4,516,557.52

0.00

6/1/01

10/1/09

LODGING

054

200106

4,598,973.79

REPURCHASE

4,489,701.77

0.00

6/1/01

10/1/09

LODGING

CUMULATIVE

9,006,259.29

0.00

PAGE 9 OF 22

PAGE 10 OF 23

07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.

08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
	J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
	ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER								STATEMENT DATE:				0708/1615/2001
													PAYMENT DATE:			0708/1615/2001
					NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE								PRIOR PAYMENT:			0607/1516/2001
					LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR								NEXT PAYMENT:			0809/1517/2001
					SERIES 2000-C9								RECORD DATE:			0607/2931/2001
					ABN AMRO ACCT: 67-8431-60-2
					MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PRINCIPAL BALANCES									DISTRIBUTION OF MORTGAGE INTEREST RATES
CURRENT SCHEDULED
BALANCE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
								0				TO		1,000,000				4			3,~~437~~433,~~038~~134							0.43	%		8685				8.05	%	1.59
								1,000,000				TO		1,500,000				17			21,~~530~~510,~~405~~456							2.71	%		9190				8.18	%	1.57
								1,500,000				TO		2,000,000				21			37,~~337~~299,~~724~~251							4.7170	%		9897				8.18	%	1.5759
								2,000,000				TO		2,500,000				5			11,~~440~~422,~~720~~056							1.44	%		8079				8.33	%	1.18
								2,500,000				TO		3,000,000				7			19,~~129~~114,~~119~~707							2.41	%		9089				8.25	%	1.32
								3,000,000				TO		3,500,000				14			46,~~675~~631,~~289~~375							5.88	%		~~100~~99				8.02	%	1.4145
								3,500,000				TO		4,000,000				8			29,~~194~~168,~~099~~489							3.68	%		8281				8.30	%	1.21
		4,000,000				TO		4,500,000				9				38,~~483~~442,~~492~~479						4.85	%			9392				8.05	%	1.44
		4,500,000				TO		5,000,000				910				4348,~~175~~132,~~203~~467						56.4407	%			9897				8.0814	%	1.2210
		5,000,000				TO		6,000,000				76				3631,~~800~~771,~~987~~208						4.6401	%			9089				8.2721	%	1.0238
		6,000,000				TO		7,500,000				5				33,~~640~~614,~~573~~992						4.24	%			9392				7.61	%	1.76
		7,500,000				TO		10,000,000				8				71,~~226~~175,~~259~~639						8.98	%			9796				8.07	%	1.3637
		10,000,000				TO		12,500,000				8				87,~~839~~772,~~537~~005						11.07	%			~~105~~104				8.36	%	1.43
		12,500,000				TO		15,000,000				6				81,~~645~~576,~~053~~028						10.29	%			~~106~~105				8.07	%	1.25
		15,000,000				TO		17,500,000				3				49,~~620~~598,~~380~~640						6.2526	%			8887				7.73	%	1.59
		17,500,000				TO		20,000,000				1				18,~~472~~461,~~235~~850						2.33	%			9695				7.98	%	1.98
		20,000,000				TO		25,000,000				4				87,~~638~~603,~~597~~983						11.05	%			9998				8.03	%	1.48
		25,000,000				TO		30,000,000				1				27,~~119~~100,~~905~~138						3.42	%			9089				7.30	%	1.41
		30,000,000				TO		45,000,000				0				0						0.00	%			0				0.00	%	0.00
		45,000,000				&		ABOVE				1				48,~~961~~939,~~960~~068						6.17	%			5150				8.13	%	1.5589
												138					~~793~~792,~~368~~767,~~577~~963				100.00		%
			AVERAGE SCHEDULE BALANCE														5,~~749~~744,~~048~~695
			MAXIMUM SCHEDULE BALANCE												48,~~961~~939,~~960~~068
			MINIMUM SCHEDULE BALANCE												789,~~585~~150
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
									0.000%			TO		7.250%				2						11,~~651~~641,~~246~~029						1.47		%					8786	6.75	%	2.20
			7.250%			TO		7.375%				1							27,~~119~~100,~~905~~138						3.42		%					9089	7.30	%		1.41
			7.375%			TO		7.500%				6							63,~~395~~363,~~048~~369						7.99		%					~~108~~107	7.44	%		1.75
			7.501%			TO		7.625%				4							15,~~592~~580,~~254~~178						1.97		%					9897	7.58	%		1.46
			7.625%			TO		7.750%				3							13,~~995~~984,~~111~~499						1.76		%					9796	7.69	%		1.50
			7.750%			TO		7.875%				14							64,~~079~~035,~~133~~572						8.08		%					9089	7.82	%		1.1629
			7.875%			TO		8.000%				16							112,~~576~~504,~~456~~005						14.19		%					9796	7.96	%		1.4344
			8.000%			TO		8.125%				17							88,~~946~~883,~~508~~054						11.21		%					9998	8.07	%		1.46
			8.125%			TO		8.250%				33							159,~~977~~861,~~532~~223						20.16		%					7978	8.16	%		1.4555
			8.250%			TO		8.375%				17							9291,~~011~~939,~~530~~416						11.60		%					~~100~~99	8.31	%		1.46
			8.375%			TO		8.500%				6							59,~~526~~481,~~314~~586						7.50		%					9897	8.44	%		1.26
			8.500%			TO		8.625%				5							25,~~116~~089,~~629~~232						3.1716		%					9392	8.57	%		1.16
			8.625%			TO		8.750%				5							28,~~617~~571,~~237~~438						3.6160		%					8786	8.67	%		0.88
			8.750%			TO		8.875%				7							27,~~109~~084,~~294~~308						3.42		%					~~107~~106	8.78	%		1.75
			8.875%			&		ABOVE				2							3,~~654~~648,~~381~~914						0.46		%					~~101~~100	9.06	%		0.00
													138					~~793~~792,~~368~~767,~~577~~963						100.00			%
		MINIMUM MORTGAGE INTEREST RATE																		6.530%
		MAXIMUM MORTGAGE INTEREST RATE																		9.090%
											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					03			010,672,808				01.0035				%			036				08.0038	%	01.0034
			37			TO		60					1512			8372,~~047~~291,~~082~~064				109.4712				%			4849				8.1815	%	12.8617
			61			TO		120					118			679,~~923~~442,~~634~~792				85.7071				%			9695				8.06	%	1.3638
			121			TO		180					2			24,~~048~~026,~~932~~344				3.03				%			~~151~~150				7.68	%	1.48
			181			TO		240					1			1,~~641~~638,~~618~~968				0.21				%			~~218~~217				8.76	%	1.38
			241			&		ABOVE					0			0				0.00				%			0				0.00	%	0.00
											136							788,~~661~~071,~~265~~976			99.41			%
		MINIMUM REMAINING TERM													3736
		MAXIMUM REMAINING TERM													~~218~~217
	DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
FULLY AMORTIZING
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0		TO		60			0				0						0.00		%					0		0.00			%	0.00
			61		TO		120			0				0						0.00		%					0		0.00			%	0.00
			121		TO		180			0				0						0.00		%					0		0.00			%	0.00
			181		TO		240			2				4,~~707~~695,~~311~~988						0.59		%					~~197~~196		8.25			%	1.39
			241		&		ABOVE			0				0						0.00		%					0		0.00			%	0.00
										2				4,~~707~~695,~~311~~988						0.59		%
																	MINIMUM REMAINING TERM														~~192~~191
																	MAXIMUM REMAINING TERM													~~208~~207
	07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.													PAGE 10 OF 22
	08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.													PAGE 11 OF 23

			ABN AMRO
			LASALLE BANK		N.A.
		J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
		ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER								STATEMENT DATE:				0708/1615/2001
												PAYMENT DATE:			0708/1615/2001
				NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE								PRIOR PAYMENT:			0607/1516/2001
				LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR								NEXT PAYMENT:			0809/1517/2001
				SERIES 2000-C9								RECORD DATE:			0607/2931/2001
				ABN AMRO ACCT: 67-8431-60-2
				MORTGAGE LOAN CHARACTERISTICS
		DISTRIBUTION OF DSCR (PFY)								GEOGRAPHIC DISTRIBUTION
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
	% OF
BALANCE
WAMM WAC PFY DSCR
						LESS THAN ZERO									0	0				0.00		%				0		0.00	%		0.00
						0.000 1.250									3130	~~204~~203,~~072~~869,~~708~~090				25.72		%				9695		8.14	%		1.10
				1.251 1.300									5		18,~~801~~789,~~871~~795				2.37	%				8584		7.78	%		1.28
				1.301 1.400									27		136,~~682~~586,~~918~~541				17.23	%				9796		8.11	%		1.36
				1.401 1.500									2122		~~144~~146,~~810~~507,~~688~~304				18.2548	%				~~103~~102		7.98	%		1.44
				1.501 1.600									12		8640,~~474~~847,~~765~~030				105.9015	%				75104		8.1720	%		1.5657
				1.601 1.700									8		38,~~495~~465,~~497~~595				4.85	%				9392		8.06	%		1.64
				1.701 1.800									5		22,~~100~~079,~~107~~659				2.79	%				9897		8.41	%		1.73
				1.801 1.900									23		857,~~617~~550,~~757~~736				17.0926	%				9857		78.8409	%		1.9089
				1.901 2.000									3		22,~~549~~536,~~719~~005				2.84	%				9796		8.03	%		1.98
				2.001 2.100									2		14,~~735~~726,~~032~~712				1.86	%				~~101~~100		8.48	%		2.09
				2.101 2.200									2		37,503,350				4.73	%				9897		7.47	%		2.15
				2.201 2.300									0		0				0.00	%				0		0.00	%		0.00
				2.301 2.400									0		0				0.00	%				0		0.00	%		0.00
				2.401 & ABOVE									10		25,~~564~~518,~~863~~234				3.22	%				5756		7.73	%		2.95
				UNKNOWN									109		3227,~~959~~787,~~302~~914				43.1551	%				9593		8.2432	%		0.00
											138				~~793~~792,~~368~~767,~~577~~963				100.00	%
			MAXIMUM DSCR				4.150
			MINIMUM DSCR					0.070
GEOGRAPHIC
LOCATION
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
											CALIFORNIA				17				143,~~505~~422,~~434~~879				18.09		%				9695			7.94	%		1.65
											NEW YORK				11				96,~~330~~269,~~867~~124				12.14		%				7473			8.17	%		1.4967
											ILLINOIS				8				67,~~733~~681,~~219~~799				8.54		%				9594			8.13	%		1.48
											MARYLAND				8				65,~~410~~358,~~264~~271				8.24		%				9998			8.37	%		1.36
											FLORIDA				9				55,~~418~~374,~~369~~658				6.9998		%				9695			7.99	%		1.25
											TEXAS				15				51,~~550~~516,~~427~~574				6.50		%				9190			8.16	%		1.33
											NEW JERSEY				4				40,~~258~~230,~~652~~006				5.07		%				9897			8.17	%		1.43
											MASSACHUSETTS				6				29,~~890~~865,~~089~~558				3.77		%				9493			8.23	%		1.04
											NORTH CAROLINA				4				28,~~452~~425,~~096~~095				3.59		%				~~120~~119			7.64	%		1.61
											COLORADO				5				27,~~408~~386,~~183~~280				3.45		%				9493			7.68	%		1.1640
											PENNSYLVANIA				7				22,~~273~~249,~~371~~274				2.81		%				9897			8.07	%		1.0307
											UNDEFINED				10				21,~~849~~808,~~874~~432				2.75		%				5049			8.25	%		2.81
											MICHIGAN				3				20,~~515~~503,~~652~~485				2.59		%				~~127~~126			7.84	%		1.40
											NEVEDA				2				20,~~048~~031,~~766~~581				2.53		%				7271			7.80	%		1.17
											INDIANA				3				17,~~851~~836,~~454~~914				2.25		%				9897			8.03	%		0.85
											VARIOUS				1				14,~~132~~124,~~840~~589				1.78		%				9796			7.84	%		1.17
											ARIZONA				2				13,~~601~~594,~~819~~942				1.71		%				9998			8.23	%		1.37
											VIRGINIA				4				11,~~506~~499,~~591~~610				1.45		%				9998			8.10	%		1.17
											OHIO				2				6,~~205~~196,~~136~~838				0.78		%				~~123~~122			7.96	%		1.44
											GEORGIA				2				5,~~148~~138,~~041~~776				0.65		%				~~157~~156			8.33	%		1.71
											ALABAMA				1				4,~~631~~629,~~930~~185				0.58		%				9897			7.77	%		1.21
											WISCONSIN				2				4,~~442~~440,~~634~~184				0.56		%				9897			8.00	%		1.17
											RHODE ISLAND				1				4,~~190~~187,~~063~~665				0.53		%				9897			7.88	%		1.63
											NEW HAMPSHIRE				1				3,~~820~~816,~~169~~565				0.48		%				9998			8.26	%		1.13
											TENNESSEE				2				3,~~654~~648,~~381~~914				0.46		%				~~101~~100			9.06	%		0.00
											OKLAHOMA				1				3,~~374~~372,~~134~~204				0.43		%				9998			7.85	%		01.9555
											CONNECTICUT				2				3,~~158~~156,~~339~~602				0.40		%				9998			7.97	%		0.00
											OREGON				2				2,~~865~~864,~~580~~121				0.36		%				~~100~~99			8.18	%		1.64
											KENTUCKY				1				1,~~764~~763,~~510~~579				0.22		%				9796			8.15	%		1.44
											MINNESOTA				1				1,~~250~~249,~~642~~982				0.16		%				9796			8.15	%		1.41
											MISSOURI				1				1,~~125~~124,~~051~~276				0.14		%				9089			7.50	%		1.27
							138					~~793~~792,~~368~~767,~~577~~963				100.00		%
		DISTRIBUTION OF DSCR (CUTOFF)
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
							LESS THAN ZERO						0						0				0.00	%				0			0.00	%		0.00
					0.000 1.250						28						178,~~568~~453,~~515~~079				22.51	%				9190			8.05	%		1.28
					1.251 1.300						43						248,~~353~~184,~~632~~808				31.3031	%				~~101~~100			8.02	%		1.3740
					1.301 1.400						30						128,~~630~~533,~~876~~852				16.21	%				9897			8.15	%		1.3435
					1.401 1.500						17						139,~~911~~787,~~916~~977				17.6463	%				8685			8.19	%		1.3345
					1.501 1.600						3						8,~~488~~479,~~018~~752				1.07	%				~~100~~99			8.35	%		0.89
					1.601 1.700						5						13,~~910~~889,~~296~~385				1.75	%				7271			8.34	%		1.58
					1.701 1.800						4						36,~~755~~725,~~057~~669				4.63	%				9493			7.98	%		1.8485
					1.801 1.900						3						20,~~614~~607,~~316~~097				2.60	%				9190			7.58	%		2.39
					1.901 2.000						1						3,~~346~~341,~~432~~532				0.42	%				4241			8.32	%		3.31
					2.001 2.100						1						1,~~923~~919,~~784~~376				0.24	%				5049			8.20	%		2.59
					2.101 2.200						0						0				0.00	%				0			0.00	%		0.00
					2.201 2.300						2						5,~~638~~624,~~272~~996				0.71	%				4948			8.12	%		3.0304
					2.301 2.400						1						7,~~227~~220,~~461~~439				0.91	%				8079			6.53	%		2.65
					2.401 & ABOVE						0						0				0.00	%				0			0.00	%		0.00
												138					~~793~~792,~~368~~767,~~577~~963			100.00		%
				MAXIMUM DSCR			2.310
				MINIMUM DSCR				1.070
		07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.							PAGE 11 OF 22
		08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.							PAGE 12 OF 23

		ABN AMRO
		LASALLE BANK	N.A.
	J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
														STATEMENT DATE:		0708/1615/2001
					ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER											PAYMENT DATE:		0708/1615/2001
					NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE											PRIOR PAYMENT:			0607/1516/2001
					LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR											NEXT PAYMENT:				0809/1517/2001
																RECORD DATE:					0607/2931/2001
					SERIES 2000-C9
					ABN AMRO ACCT: 67-8431-60-2
					LOAN LEVEL DETAIL
DISCLOSURE
CONTROL #
GROUP
PROPERTY
TYPE
MATURITY
DATE
PFY
DSCR
OPERATING
STATEMENT
DATE
		GEO. LOCATION
ENDING
PRINCIPAL
BALANCE
NOTE
RATE
SCHEDULED
P&I
PREPAYMENT
AMOUNT
PREPAYMENT
DATE
LOAN
STATUS
CODE (1)
				001		OFFICE	10/1/05	1.5589	12/31/00	NY	48,~~961~~939,~~960~~068	8.13000%	365,667		0
				002		INDUSTRIAL	1/1/09	1.41	12/31/00	CA	27,~~119~~100,~~905~~138	7.30000%	190,246		0
				003		INDUSTRIAL	10/1/09	1.24	12/31/00	NJ	22,~~854~~842,~~572~~325	8.05000%	170,674		0
				004		MULTIFAMILY	9/1/09	1.18	12/31/00	IL	22,~~670~~658,~~316~~358	8.13000%	170,669		0
				005		RETAIL	11/1/09	1.45	12/31/00	MD	22,~~074~~063,~~359~~950	8.40000%	170,080		0
				006		RETAIL	9/1/09	2.13	12/31/00	CA	20,039,350	7.47000%	~~124~~128,~~745~~903		0
				007		OFFICE	7/1/09	1.98	12/31/00	IL	18,~~472~~461,~~235~~850	7.98000%	137,320		0
				008		OTHER	9/1/09	2.18	12/31/00	CA	17,464,000	7.47000%	~~108~~112,~~713~~337		0
				009		RETAIL	9/1/09	1.33	12/31/00	NY	16,~~578~~568,~~003~~702	7.91000%	122,220		0
				010		MULTIFAMILY	12/1/06	1.21	12/31/00	NV	15,~~578~~565,~~378~~938	7.82000%	113,958		0							B
				011		MULTIFAMILY	8/1/09	1.17	12/31/00	VV	14,~~132~~124,~~840~~589	7.84000%	103,663		0							B
				012		MULTIFAMILY	7/1/09	1.25	12/31/00	FL	13,~~823~~815,~~205~~485	8.00000%	102,947		0							B
				013		HEALTH CARE	9/1/09	1.20	9/30/00	MD	13,~~514~~492,~~682~~629	8.69000%	123,184		0							B
				014		MIXED USE	10/1/09	1.38	12/31/00	MD	13,~~608~~599,~~014~~905	8.12000%	103,259		0
				015		LODGING	10/1/13	1.50	12/31/00	NC	13,~~308~~291,~~375~~728	7.40000%	101,451		0							B
				016		OFFICE	11/1/09	1.02	12/31/00	CA	13,~~257~~251,~~937~~691	8.37000%	101,802		0
				017		INDUSTRIAL	10/1/09	1.40	12/31/00	AZ	12,~~345~~339,~~958~~862	8.29000%	94,230		0
				018		RETAIL	7/1/09	1.43	12/31/00	CA	11,~~268~~260,~~890~~662	7.99500%	85,810		0
				019		OFFICE	12/1/09	2.09	12/31/00	CA	11,~~414~~410,~~786~~142	8.76000%	90,750		0
				020		MULTIFAMILY	8/1/09	1.45	12/31/00	IL	10,~~981~~963,~~621~~269	8.59000%	99,582		0							B
				021		INDUSTRIAL	7/1/14	1.45	12/31/00	MI	10,~~740~~734,~~557~~616	8.03000%	80,208		0
				022		RETAIL	8/1/09	0.45	12/31/00	IN	10,~~638~~629,~~853~~081	8.46000%	87,276		0							B
				023		INDUSTRIAL	9/1/09	1.75	12/31/00	NJ	10,~~281~~271,~~088~~719	8.46000%	84,266		0							B
				024		OFFICE	9/1/09	1.37	12/31/00	MA	10,~~167~~162,~~785~~653	8.26000%	77,453		0							B
				025		INDUSTRIAL	7/1/09	1.64	12/31/00	NC	9,~~852~~846,~~232~~712	7.99000%	73,307		0							B
				026		MULTIFAMILY	9/1/09	1.29	12/31/00	FL	9,~~455~~449,~~205~~301	7.60000%	67,783		0							B
				027		RETAIL	8/1/09	1.60	12/31/00	CA	9,~~122~~114,~~511~~132	8.46000%	74,836		0							B
				028		INDUSTRIAL	8/1/09	1.16	12/31/00	CO	8,~~871~~866,~~742~~806	7.99000%	65,976		0							B
				029		OFFICE	7/1/09	0.92	12/31/00	TX	8,~~724~~719,~~452~~815	8.15000%	65,866		0
				030		OFFICE	4/1/09	1.6264	12/31/00	NY	8,~~624~~615,~~811~~697	7.98000%	68,381		0
				031		HEALTH CARE	10/1/09	1.32	12/31/00	MA	8,~~590~~582,~~482~~379	8.26000%	69,206		0
				032		MULTIFAMILY	11/1/09	1.33	12/31/00	TX	7,~~984~~980,~~824~~799	8.21000%	60,475		0							B
				033		OTHER	9/1/09	1.41	6/30/00	TX	7,~~447~~440,~~463~~476	8.33000%	60,408		0
				034		MULTIFAMILY	3/1/08	2.65	12/31/00	CO	7,~~227~~220,~~461~~439	6.53000%	47,662		0
				035		MULTIFAMILY	4/1/09	1.33	12/31/00	MI	6,~~471~~467,~~654~~207	7.41000%	45,742		0
				036		RETAIL	8/1/09	1.48	12/31/00	CA	6,~~411~~408,~~471~~110	8.17000%	48,467		0
				037		MULTIFAMILY	8/1/09	1.90	12/31/00	FL	6,~~082~~078,~~524~~760	7.63000%	43,728		0
				038		OFFICE	11/1/09	1.68	12/31/00	PA	5,~~752~~746,~~086~~809	8.35000%	46,635		0
				039		MULTIFAMILY	11/1/09	1.33	12/31/00	FL	5,~~632~~629,~~353~~484	8.18000%	42,542		0							B
				040		LODGING	8/1/04	1.35	12/31/00	CA	5,~~107~~098,~~048~~589	8.65000%	46,499		0							B
				041		MULTIFAMILY	10/1/09	01.0025	12/31/00	CO	5,~~133~~128,~~499~~171	7.82000%	39,896		0
				042		INDUSTRIAL	10/1/09	1.03	12/31/00	VA	5,~~136~~133,~~433~~834	8.22000%	38,956		0							B
				043		RETAIL	9/1/09	0.00		PA	4,~~986~~976,~~618~~809	7.39000%	41,542		0
				044		SELF STORAGE	7/1/09	0.00		FL	54,~~002~~994,~~543~~183	8.65000%	45,622		0
				045		INDUSTRIAL	11/1/09	1.63	12/31/00	MD	5,~~037~~034,~~026~~320	8.02000%	37,493		0
				046		RETAIL	8/1/09	1.72	12/31/00	CA	4,~~948~~943,~~594~~262	8.29000%	40,658		0
				047		OFFICE	9/1/09	1.23	12/31/00	NY	4,~~906~~903,~~135~~918	8.57000%	38,423		0							B
				048		OFFICE	7/1/09	1.19	12/31/00	MD	4,~~817~~812,~~048~~629	8.50000%	39,678		0
				049		RETAIL	10/1/09	1.56	12/31/00	FL	4,~~833~~830,~~638~~838	7.81000%	35,308		0
				050		RETAIL	12/1/09	1.03	12/31/00	FL	4,~~836~~834,~~806~~445	8.27000%	36,806		0
				051		RETAIL	6/1/09	1.58	12/31/00	OH	4,~~673~~668,~~630~~694	7.90000%	36,730		0							B
				052		MULTIFAMILY	9/1/09	1.21	12/31/00	AL	4,~~631~~629,~~930~~185	7.77000%	33,736		0
				053		LODGING	10/1/09		12/31/99	FL							6/1/01
				054		LODGING	10/1/09		12/31/99	FL							6/1/01
				055		RETAIL	9/1/09	1.54	12/31/00	TX	4,~~540~~538,~~803~~504	8.25000%	34,558		0
				056		RETAIL	9/1/09	1.03	12/31/00	NV	4,~~470~~465,~~388~~643	7.73000%	34,502		0							B
				057		MULTIFAMILY	9/1/09	1.46	12/31/00	IN	4,~~423~~420,~~785~~590	7.10000%	30,241		0
				058		OFFICE	8/1/09	1.37	12/31/00	CA	4,~~348~~344,~~561~~329	8.20000%	34,937		0							B
				059		RETAIL	8/1/09	1.35	12/31/00	NY	4,~~321~~317,~~875~~558	8.08000%	34,388		0
				060		INDUSTRIAL	10/1/09	1.45	12/31/00	IL	4,~~344~~342,~~691~~409	8.11000%	32,624		0
				061		INDUSTRIAL	12/1/09	0.00		CO	4,~~224~~221,~~699~~019	8.53000%	34,712		0
				062		LODGING	7/1/05	3.2123	12/31/00	XX	4,~~094~~085,~~807~~069	8.09300%	37,~~358~~355		0							B
				063		OFFICE	9/1/09	1.63	12/31/00	RI	4,~~190~~187,~~063~~665	7.88000%	30,830		0
				064		LODGING	10/1/09	1.55	12/31/00	NY	4,~~064~~058,~~624~~199	8.83000%	37,331		0							B
				065		HEALTH CARE	10/1/09	1.13	12/31/00	NH	3,~~820~~816,~~169~~565	8.26000%	30,776		0
				066		RETAIL	9/1/09	1.31	12/31/00	TX	3,~~716~~713,~~720~~123	8.19000%	29,809		0							B
				067		OFFICE	8/1/04	1.27	12/31/00	TX	3,~~727~~725,~~332~~319	8.08000%	27,947		0
				068		INDUSTRIAL	9/1/09	1.73	12/31/00	NJ	3,~~664~~660,~~271~~795	8.28000%	29,603		0
				069		LODGING	8/1/09	1.41	12/31/00	CA	3,~~615~~609,~~845~~972	8.78000%	33,211		0							B
				070		RETAIL	12/1/09	1.34	12/31/00	MD	3,~~608~~607,~~960~~117	8.14000%	27,139		0
				071		OFFICE	11/1/06	0.00		MA	3,~~528~~524,~~331~~960	8.16000%	28,163		0
				072		INDUSTRIAL	9/1/06	1.45	12/31/00	XX	3,~~512~~510,~~472~~638	8.53900%	27,~~625~~661		0							B
				073		INDUSTRIAL	6/1/09	1.39	12/31/00	NJ	3,~~458~~455,~~720~~166	8.03000%	27,470		0
				074		OFFICE	8/1/09	1.40	12/31/00	PA	3,~~470~~468,~~706~~868	8.14000%	26,165		0
				075		MULTIFAMILY	12/1/09	1.41	12/31/00	MA	3,~~468~~466,~~252~~283	7.82000%	25,323		0
				076		MULTIFAMILY	9/1/09	0.91	12/31/00	IL	3,~~451~~449,~~357~~419	7.94000%	25,536		0
				077		MULTIFAMILY	10/1/09	1.39	12/31/00	FL	3,~~426~~422,~~338~~997	8.11000%	27,269		0
				078		RETAIL	6/1/09	1.39	12/31/00	IL	3,~~442~~440,~~199~~096	7.75000%	25,074		0
				079		LODGING	1/1/05	3.31	12/31/00	XX	3,~~346~~341,~~432~~532	8.32400%	28,~~115~~113		0							B
				080		MULTIFAMILY	10/1/09	01.9555	12/31/00	OK	3,~~374~~372,~~134~~204	7.85000%	24,738		0
				081		MULTIFAMILY	10/1/09	2.08	12/31/00	NC	3,~~320~~316,~~246~~570	7.51000%	25,148		0							B
				082		SELF STORAGE	7/1/09	0.00		MA	3,~~270~~265,~~893~~427	8.65000%	29,830		0
				083		MULTIFAMILY	8/1/09	1.38	12/31/00	MI	3,~~303~~301,~~441~~662	8.09000%	24,792		0
				084		MULTIFAMILY	7/1/17	1.56	12/31/00	GA	3,~~175~~167,~~806~~844	8.31000%	29,954		0
				085		MULTIFAMILY	11/1/09	1.35	12/31/00	TX	3,~~109~~108,~~849~~105	7.89000%	22,873		0
				086		MULTIFAMILY	9/1/09	1.13	12/31/00	WI	3,~~056~~055,~~916~~200	7.94000%	22,617		0
				087		MIXED USE	9/1/09	1.46	12/31/00	NY	2,~~970~~968,~~529~~015	8.78000%	24,973		0
				088		OFFICE	10/1/09	1.48	12/31/00	CA	2,~~963~~962,~~886~~417	8.28000%	22,601		0
				089		MULTIFAMILY	11/1/09	1.38	12/31/00	IN	2,~~788~~787,~~816~~243	7.87000%	20,473		0
				090		MULTIFAMILY	9/1/04	1.61	12/31/00	IL	2,~~737~~735,~~732~~036	8.11000%	21,815		0							B
				091		RETAIL	8/1/09	0.07	12/31/00	PA	2,~~592~~590,~~456~~075	8.46000%	21,267		0							B
				092		OFFICE	11/1/09	1.89	12/31/00	PA	2,~~535~~532,~~233~~908	8.35000%	20,554		0
				093		MULTIFAMILY	10/1/09	1.28	12/31/00	VA	2,~~540~~539,~~467~~014	7.85000%	18,626		0
				094		LODGING	12/1/09	0.00		TN	2,~~390~~387,~~733~~147	9.04000%	22,197		0
				095		RETAIL	10/1/05	1.47	12/31/00	FL	2,~~325~~319,~~758~~165	8.25000%	23,115		0
				096		MULTIFAMILY	10/1/09	0.00		CT	2,~~368~~367,~~755~~451	7.97000%	17,560		0							B1
				097		LODGING	9/1/05	2.59	12/31/00	XX	2,~~250~~245,~~226~~069	8.20300%	20,~~540~~538		0							B
				098		RETAIL	10/1/09	2.00	12/31/00	TX	2,~~105~~103,~~249~~223	8.17000%	16,837		0
				099		OFFICE	9/1/09	1.71	12/31/00	NY	1,~~970~~968,~~549~~881	8.78000%	16,566		0
				100		MULTIFAMILY	12/1/09	1.95	12/31/00	GA	1,~~972~~970,~~235~~932	8.36000%	15,502		0
				101		LODGING	9/1/05	2.59	12/31/00	XX	1,~~923~~919,~~784~~376	8.20300%	17,~~560~~559		0							B
				102		MULTIFAMILY	9/1/09	1.40	12/31/00	NC	1,~~971~~970,~~243~~086	7.80000%	14,397		0							B
				103		RETAIL	8/1/09	1.28	12/31/00	VA	1,~~953~~951,~~816~~886	8.13000%	15,609		0
				104		RETAIL	10/1/09	1.23	12/31/00	CO	1,~~950~~949,~~782~~846	8.37000%	14,997		0							B
				105		INDUSTRIAL	10/1/09	1.32	12/31/00	VA	1,~~875~~874,~~875~~876	8.07000%	14,034		0
				106		LODGING	9/1/05	3.14	12/31/00	XX	1,~~819~~815,~~196~~028	8.20300%	16,~~605~~604		0							B
				107		MULTIFAMILY	10/1/09	1.44	12/31/00	TX	1,~~849~~848,~~668~~600	7.82000%	13,524		0
				108		INDUSTRIAL	8/1/04	1.46	12/31/00	TX	1,~~849~~848,~~850~~900	8.23000%	14,060		0
				109		MULTIFAMILY	7/1/09	1.0145	12/31/00	PA	1,~~818~~816,~~113~~252	8.00000%	14,387		0							B
				110		RETAIL	8/1/09	1.44	12/31/00	KY	1,~~764~~763,~~510~~579	8.15000%	13,315		0
				111		RETAIL	10/1/09	1.13	12/31/00	MD	1,~~722~~720,~~071~~609	8.72000%	14,393		0
				112		MIXED USE	10/1/09	1.18	12/31/00	CA	1,~~728~~727,~~388~~502	8.18000%	13,061		0
				113		INDUSTRIAL	9/1/19	1.38	12/31/00	CA	1,~~641~~638,~~618~~968	8.76000%	15,034		0
				114		RETAIL	4/1/09	1.39	12/31/00	IL	1,~~633~~631,~~068~~361	8.03000%	13,000		0
				115		MULTIFAMILY	11/1/09	1.59	12/31/00	OR	1,629,~~975~~119	8.09000%	12,211		0							B
				116		MULTIFAMILY	9/1/09	1.02	12/31/00	TX	1,~~627~~626,~~068~~155	7.94000%	12,038		0
				117		LODGING	9/1/05	2.54	12/31/00	XX	1,~~543~~539,~~465~~928	8.20300%	14,088		0							B
				118		MULTIFAMILY	9/1/09	1.53	12/31/00	CA	1,~~560~~559,~~942~~227	7.59000%	11,918		0							B
				119		RETAIL	12/1/18	1.03	12/31/00	OH	1,~~531~~528,~~505~~144	8.13000%	13,738		0
				120		MULTIFAMILY	11/1/09	1.38	12/31/00	CA	1,~~491~~490,~~702~~389	8.53000%	12,270		0
				121		RETAIL	10/1/09	1.68	12/31/00	TX	1,~~469~~467,~~239~~850	8.25000%	11,827		0
				122		MULTIFAMILY	10/1/09	1.36	12/31/00	NY	1,~~466~~465,~~714~~192	7.82000%	11,399		0							B
				123		MULTIFAMILY	10/1/09	1.51	12/31/00	TX	1,~~445~~444,~~208~~373	7.82000%	10,566		0
				124		OTHER	9/1/09	1.59	12/31/00	NY	1,~~431~~430,~~344~~132	8.78000%	12,033		0
				125		RETAIL	8/1/09	1.25	12/31/00	WI	1,~~385~~384,~~718~~984	8.14000%	10,447		0
				126		LODGING	9/1/05	4.15	12/31/00	XX	1,~~331~~328,~~119~~069	8.20300%	12,150		0							B
				127		LODGING	12/1/09	0.00		TN	1,~~263~~261,~~647~~767	9.09000%	11,772		0
				128		MULTIFAMILY	9/1/09	1.07	12/31/00	AZ	1,255,~~860~~081	7.62000%	9,020		0
				129		RETAIL	8/1/09	1.41	12/31/00	MN	1,~~250~~249,~~642~~982	8.15000%	9,437		0							B
				130		MULTIFAMILY	11/1/09	1.71	12/31/00	OR	1,235,~~605~~002	8.30000%	9,435		0							B
				131		MULTIFAMILY	1/1/09	1.27	12/31/00	MO	1,~~125~~124,~~051~~276	7.50000%	8,041		0
				132		MULTIFAMILY	9/1/06	1.37	12/31/00	TX	1,~~120~~119,~~394~~826	8.25000%	8,527		0
				133		RETAIL	8/1/09	1.47	12/31/00	PA	1,~~118~~117,~~160~~554	8.07000%	8,376		0
				134		LODGING	9/1/05	2.80	12/31/00	XX	1,~~077~~075,~~573~~104	8.20300%	9,~~836~~835		0							B

		135		OFFICE		10/1/09	1.12		12/31/00	MD		1,~~028~~027,~~104~~113	8.16000%			8,216		0
		136		RETAIL		8/1/09	1.51		12/31/00	NY		1,~~034~~033,~~325~~763	8.06400%			7,744		0
		137		LODGING		9/1/05	3.24		12/31/00	XX		~~950~~948,~~800~~621	8.20300%			8,~~679~~678		-0		B
		138		MULTIFAMILY		12/1/09	1.19		12/31/00	MA		~~864~~863,~~346~~856	7.82000%			6,311		0
		139		RETAIL		10/1/09	1.62		12/31/00	TX		~~832~~831,~~308~~507	8.17000%			6,656		0		B
		140		MULTIFAMILY		10/1/09	0.00			CT		789,~~585~~150	7.97000%			5,853		0		B1
											793,368,577				6,092,382		0
											792,767,963				6,100,190		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
	07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.																		PAGE 12 OF 22
	08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.																		PAGE 13 OF 23

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.

STATEMENT DATE:

0708/1615/2001

ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER

PAYMENT DATE:

0708/1615/2001

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE

PRIOR PAYMENT:

0607/1516/2001

NEXT PAYMENT:

0809/1517/2001

LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR

RECORD DATE:

0607/2931/2001

SERIES 2000-C9

ABN AMRO ACCT: 67-8431-60-2

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

GEO.

LOCATION

NOI

DSCR

DISCLOSURE

CONTROL #

SERVICING

XFER DATE

BALANCE

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

NOI

DATE

SCHEDULE

ACTUAL

LIFE

AMORT.

013

7/25/00

13,~~514~~492,~~682~~629

13,514,682

8.69%

9/1/09

9897

~~218~~217

HEALTH CARE

1,777,100

1.20

9/30/00

053

10/3/00

NOT AVAILABLE

0.00%

10/1/09

LODGING

977,907

1.96

12/31/99

054

10/24/00

NOT AVAILABLE

0.00%

10/1/09

LODGING

796,717

1.58

12/31/99

07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.

PAGE 18 OF 22

08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.

PAGE 19 OF 23

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.

STATEMENT DATE:

0708/1615/2001

ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER

PAYMENT DATE:

0708/1615/2001

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE

PRIOR PAYMENT:

0607/1516/2001

NEXT PAYMENT:

0809/1517/2001

LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR

RECORD DATE:

0607/2931/2001

SERIES 2000-C9

ABN AMRO ACCT: 67-8431-60-2

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

013

CHAPTER 11 BANKRUPTCY FILING BY GRANTOR

07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.

PAGE 19 OF 22

08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.

PAGE 20 OF 23

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.

STATEMENT DATE:

0708/1615/2001

ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER

PAYMENT DATE:

0708/1615/2001

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE

PRIOR PAYMENT:

0607/1516/2001

LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR

NEXT PAYMENT:

0809/1517/2001

RECORD DATE:

0607/2931/2001

SERIES 2000-C9

ABN AMRO ACCT: 67-8431-60-2

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.

PAGE 20 OF 22

08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.

PAGE 21 OF 23

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.

STATEMENT DATE:

0708/1615/2001

ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER

PAYMENT DATE:

0708/1615/2001

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE

PRIOR PAYMENT:

0607/1516/2001

LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR

NEXT PAYMENT:

0809/1517/2001

RECORD DATE:

0607/2931/2001

SERIES 2000-C9

ABN AMRO ACCT: 67-8431-60-2

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

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..

07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.

PAGE 21 OF 22

08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.

PAGE 22 OF 23

ABN AMRO

LASALLE BANK

N.A.

J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.

ORIX REAL ESTATE CAPITAL MARKETS, LLC, MASTER AND SPECIAL SERVICER

STATEMENT DATE:

0708/1615/2001

PAYMENT DATE:

0708/1615/2001

NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION, TRUSTEE

PRIOR PAYMENT:

0607/1516/2001

LASALLE BANK NATIONAL ASSOCIATION, BOND ADMINISTRATOR

NEXT PAYMENT:

0809/1517/2001

SERIES 2000-C9

RECORD DATE:

0607/2931/2001

ABN AMRO ACCT: 67-8431-60-2

APPRAISAL REDUCTION DETAIL

DISCLOSURE

CONTROL#

APPRAISAL

RED. DATE

SCHEDULED

BALANCE

REDUCTION

AMOUNT

NOTE

RATE

MATURITY

DATE

REMAINING TERM

LIFE AMORT.

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

DSCR

APPRAISAL

VALUE DATE

PAGE 22 OF 22

PAGE 23 OF 23

07/12/2001 - 17:09 (D184-D217) 2001 LASALLE BANK N.A.

08/13/2001 - 16:27 (D184-D217) 2001 LASALLE BANK N.A.

Filing Compare · MORGAN JP COMMERCIAL MOR FIN CORP MOR PAS THR CE SER 2000-C9