ASSET SECURITIZATION CORP COM MOR PS THR CERT SER 1999-C2
8-K, 2000-10-27
ASSET-BACKED SECURITIES
Previous: CHARTERED SEMICONDUCTOR MANUFACTURING LTD, 6-K, EX-99.1, 2000-10-27
 Next: TMANGLOBAL COM INC, 10SB12G/A, 2000-10-27

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: September 18, 2000

(Date of earliest event reported)

Commercial Mortgage Pass-Through Certificates

(Sponsor)

(Issuer in Respect of Commercial Mortgage Pass-Through

Certificates Series 1999-C2)

Exact name of registrant as specified in charter)

Delaware 333-53859 13-3672337

(State or other juris- (Commission (I.R.S. Employer

diction of organization) File No.) Identification No.)

Two World Financial Center Building B, New York, NY, 10281

(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code

(212) 667-9300

(Former name or former address, if changed since

last report.)

ITEM 5. OTHER EVENTS

Attached as Exhibit 99.1 is the Pooling and Servicing Agreement (as
issuance, pursuant to a Pooling and Servicing Agreement, dated as of
October 11, 1999, by and among the Company, as depositor, BNY Asset
Solutions LLC, as servicer, Lennar Partners, Inc., as special servicer,
LaSalle Bank National Association, as trustee, and ABN AMRO Bank, N.V., as
fiscal agent, of the Certificates, issued in twenty-one classes: the Class
A-1, the Class A-2, the Class A-3, the Class CS-1, the Class X, the Class
B, the Class C, the Class D, the Class E, the Class F, the Class G, the
Class H, the Class J, the Class K, the Class L, the Class M, the Class N,
the Class Q-1, the Class Q-2, the Class R and the Class LR Certificates.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL

INFORMATION AND

Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to Section 4.02

of the Pooling and Servicing Agreement for the

distribution on September 18, 2000.

99.2 * Certain information received from the borrowers

pursuant to the loan documents.

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 N.A., IN ITS CAPACITY AS TRUSTEE

UNDER THE POOLING AND SERVICING AGREEMENT ON

BEHALF OF NOMURA SECURITIES INTERNATIONAL,

REGISTRANT

By: /s/ Russell Goldenberg

Russell Goldenberg,

Senior Vice President



Date: September 19, 2000
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
STATEMENT DATE: 10/17/2000
BNY ASSET SOLUTIONS LLC, SERVICER PAYMENT DATE: 10/17/2000
135 S. LASALLE STREET SUITE 1625
CHICAGO, IL 60674-4107
LENNAR PARTNERS, INC., SPECIAL SERVICER
PRIOR PAYMENT: 09/18/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES NEXT PAYMENT: 11/17/2000
SERIES 1999-C2 RECORD DATE: 10/10/2000
ABN AMRO ACCT: 67-8367-43-4
ADMINISTRATOR: REPORTING PACKAGE TABLE OF CONTENTS ANALYST:
SACHIKO NISHIDA (312) 904-7895 BRANDON PANKEY (714) 282-3980 (231)
PAGE(S)
ISSUE ID: CMAT99C2 CLOSING DATE: 10/28/1999
STATEMENTS TO CERTIFICATEHOLDERS PAGE 2-7
ASAP #: 457 CASH RECONCILIATION SUMMARY PAGE 8 FIRST PAYMENT DATE: 11/17/1999
MONTHLY DATA FILE NAME: BOND INTEREST RECONCILIATION PAGE 9 ASSUMED FINAL PAYMENT: DATE: 11/17/2032
ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY PAGE 10
CMAT99C2_200010_3.EXE ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY PAGE 11
DELINQUENT LOAN DETAIL PAGE 12
HISTORICAL COLLATERAL PREPAYMENT PAGE 13
MORTGAGE LOAN CHARACTERISTICS PAGE 14-16
LOAN LEVEL DETAIL PAGE 17-20
SPECIALLY SERVICED (PART I) ~ LOAN DETAIL PAGE 21
SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS PAGE 22
MODIFIED LOAN DETAIL PAGE 23
REALIZED LOSS DETAIL PAGE 24
APPRAISAL REDUCTION DETAIL PAGE 25
PARTIES TO THE TRANSACTION
ISSUER: ASSET SECURITIZATION CORPORATION
DEPOSITOR: ASSET SECURITIZATION CORPORATION
UNDERWRITER: NOMURA SECURITIES INTERNATIONAL, INC./GOLDMAN SACHS & CO
MASTER SERVICER: BNY ASSET SOLUTIONS LLC
SPECIAL SERVICER: LENNAR PARTNERS, INC.
RATING AGENCY: MOODY'S INVESTORS SERVICE, INC./STANDARD & POOR'S CORPORATION/FITCH IBCA, INC.
INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES
LASALLE WEB SITE WWW.LNBABS.COM
SERVICER WEB SITE
LASALLE BULLETIN BOARD (714) 282-3990
LASALLE ASAP FAX BACK SYSTEM (714) 282-5518
LASALLE FACTOR LINE (800) 246-5761
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A. PAGE 1 OF 25
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
BNY ASSET SOLUTIONS LLC, SERVICER STATEMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PAYMENT DATE: 10/17/2000
WAC: 7.892599% COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES PRIOR PAYMENT: 09/18/2000
NEXT PAYMENT: 11/17/2000
WAMM: 309 SERIES 1999-C2
RECORD DATE: 10/10/2000
GRANTOR TRUST
ABN AMRO ACCT: 67-8367-43-4
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)
A-2 319,833,000.00 319,833,000.00 0.00 0.00 0.00 319,833,000.00 0.00 0.00 N/A
201730AW8 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
A-3 108,770,000.00 108,770,000.00 0.00 0.00 0.00 108,770,000.00 0.00 0.00 N/A
201730AX6 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
B 38,759,000.00 38,759,000.00 0.00 0.00 0.00 38,759,000.00 0.00 0.00 N/A
201730AY4 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
C 38,759,000.00 38,759,000.00 0.00 0.00 0.00 38,759,000.00 0.00 0.00 N/A
201730AZ1 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
D 11,627,000.00 11,627,000.00 0.00 0.00 0.00 11,627,000.00 0.00 0.00 N/A
201730BA5 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
E 29,069,000.00 29,069,000.00 0.00 0.00 0.00 29,069,000.00 0.00 0.00 N/A
201730BB3 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
F 15,503,000.00 15,503,000.00 0.00 0.00 0.00 15,503,000.00 0.00 0.00 N/A
201730BC1 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
G 15,503,000.00 15,503,000.00 0.00 0.00 0.00 15,503,000.00 0.00 0.00 N/A
201730BF4 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
H 15,503,000.00 15,503,000.00 0.00 0.00 0.00 15,503,000.00 0.00 0.00 N/A
201730BG2 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
J 7,751,000.00 7,751,000.00 0.00 0.00 0.00 7,751,000.00 0.00 0.00 N/A
201730BH0 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
K 11,627,000.00 11,627,000.00 0.00 0.00 0.00 11,627,000.00 0.00 0.00 N/A
201730BJ6 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
L 7,751,000.00 7,751,000.00 0.00 0.00 0.00 7,751,000.00 0.00 0.00 N/A
201730BK3 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
M 7,751,000.00 7,751,000.00 0.00 0.00 0.00 7,751,000.00 0.00 0.00 N/A
201730BL1 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
N 5,813,000.00 5,813,000.00 0.00 0.00 0.00 5,813,000.00 0.00 0.00 N/A
201730BM9 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
Q-1 15,510,294.00 15,510,294.00 0.00 0.00 0.00 15,510,294.00 0.00 0.00 N/A
201730BN7 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
Q-2 1,000.00 1,000.00 0.00 0.00 0.00 1,000.00 0.00 0.00 N/A
201730BP2 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 0.000000000 0.000000000
TOTAL 649,530,294.00 649,530,294.00 0.00 0.00 0.00 649,530,294.00 0.00 0.00
TOTAL P&I PAYMENT 0.00
A-1 125,650,000.00 119,161,187.32 696,396.91 0.00 0.00 118,464,790.41 723,407.71 0.00 7.28500000%
201730AV0 948.358036769 5.542355034 0.000000000 0.000000000 942.815681735 5.757323597 0.000000000 FIXED
A-2 319,833,000.00 319,833,000.00 0.00 0.00 0.00 319,833,000.00 2,011,216.52 0.00 7.54600000%
201730AW8 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.288333349 0.000000000 7.546000000%
A-3 108,770,000.00 108,770,000.00 0.00 0.00 0.00 108,770,000.00 701,294.58 0.00 7.73700000%
201730AX6 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.447500046 0.000000000 7.737000000%
CS-1 48,000,000.00 N 41,511,187.32 0.00 0.00 0.00 40,814,790.41 19,167.77 0.00 0.55409949%
201730BD9 864.816402500 0.000000000 0.000000000 0.000000000 850.308133542 0.399328542 0.000000000 0.791390924%
X 775,180,294.00 N 768,691,481.32 0.00 0.00 0.00 767,995,084.41 267,185.22 0.00 0.41710137%
201730BE7 991.629285819 0.000000000 0.000000000 0.000000000 990.730918155 0.344674938 0.000000000 0.642160262%
B 38,759,000.00 38,759,000.00 0.00 0.00 0.00 38,759,000.00 251,933.50 0.00 7.80000000%
201730AY4 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.500000000 0.000000000 7.800000000%
C 38,759,000.00 38,759,000.00 0.00 0.00 0.00 38,759,000.00 251,933.50 0.00 7.80000000%
201730AZ1 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.500000000 0.000000000 7.800000000%
D 11,627,000.00 11,627,000.00 0.00 0.00 0.00 11,627,000.00 75,575.50 0.00 7.80000000%
201730BA5 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.500000000 0.000000000 7.800000000%
E 29,069,000.00 29,069,000.00 0.00 0.00 0.00 29,069,000.00 185,072.63 0.00 7.64000000%
201730BB3 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.366666552 0.000000000 7.640000000%
F 15,503,000.00 15,503,000.00 0.00 0.00 0.00 15,503,000.00 98,702.43 0.00 7.64000000%
201730BC1 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.366666452 0.000000000 7.640000000%
G 15,503,000.00 15,503,000.00 0.00 0.00 0.00 15,503,000.00 77,515.00 0.00 6.00000000%
201730BF4 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.000000000 0.000000000 FIXED
H 15,503,000.00 15,503,000.00 0.00 0.00 0.00 15,503,000.00 77,515.00 0.00 6.00000000%
201730BG2 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.000000000 0.000000000 FIXED
J 7,751,000.00 7,751,000.00 0.00 0.00 0.00 7,751,000.00 38,755.00 0.00 6.00000000%
201730BH0 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.000000000 0.000000000 FIXED
K 11,627,000.00 11,627,000.00 0.00 0.00 0.00 11,627,000.00 58,135.00 0.00 6.00000000%
201730BJ6 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.000000000 0.000000000 FIXED
L 7,751,000.00 7,751,000.00 0.00 0.00 0.00 7,751,000.00 38,755.00 0.00 6.00000000%
201730BK3 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.000000000 0.000000000 FIXED
M 7,751,000.00 7,751,000.00 0.00 0.00 0.00 7,751,000.00 38,755.00 0.00 6.00000000%
201730BL1 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.000000000 0.000000000 FIXED
N 5,813,000.00 5,813,000.00 0.00 0.00 0.00 5,813,000.00 29,065.00 0.00 6.00000000%
201730BM9 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.000000000 0.000000000 FIXED
Q-1 15,510,294.00 15,510,294.00 0.00 0.00 0.00 15,510,294.00 77,551.47 0.00 6.00000000%
201730BN7 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.000000000 0.000000000 FIXED
Q2 1,000.00 1,000.00 0.00 0.00 0.00 1,000.00 5.00 0.00 6.00000000%
201730BP2 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 5.000000000 0.000000000 FIXED
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N/A
201730BQ0 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000
TOTAL 775,180,294.00 768,691,481.32 696,396.91 0.00 0.00 767,995,084.41 5,021,540.83 0.00
TOTAL P&I PAYMENT 5,717,937.74
A-1L 125,650,000.00 119,161,187.32 696,396.91 0.00 0.00 118,464,790.41 778,430.34 0.00 7.83909949%
NONE 948.358036769 5.542355034 0.000000000 0.000000000 942.815681735 6.195227537 0.000000000 8.076390924%
A-2L 319,833,000.00 319,833,000.00 0.00 0.00 0.00 319,833,000.00 2,089,335.59 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582910 0.000000000 8.076390924%
A-3L 108,770,000.00 108,770,000.00 0.00 0.00 0.00 108,770,000.00 710,549.04 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582881 0.000000000 8.076390924%
BL 38,759,000.00 38,759,000.00 0.00 0.00 0.00 38,759,000.00 253,196.38 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582884 0.000000000 8.076390924%
CL 38,759,000.00 38,759,000.00 0.00 0.00 0.00 38,759,000.00 253,196.38 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582884 0.000000000 8.076390924%
DL 11,627,000.00 11,627,000.00 0.00 0.00 0.00 11,627,000.00 75,954.34 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582781 0.000000000 8.076390924%
EL 29,069,000.00 29,069,000.00 0.00 0.00 0.00 29,069,000.00 189,895.65 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582820 0.000000000 8.076390924%
FL 15,503,000.00 15,503,000.00 0.00 0.00 0.00 15,503,000.00 101,274.63 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582726 0.000000000 8.076390924%
GL 15,503,000.00 15,503,000.00 0.00 0.00 0.00 15,503,000.00 101,274.63 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582726 0.000000000 8.076390924%
HL 15,503,000.00 15,503,000.00 0.00 0.00 0.00 15,503,000.00 101,274.63 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582726 0.000000000 8.076390924%
JL 7,751,000.00 7,751,000.00 0.00 0.00 0.00 7,751,000.00 50,634.05 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582893 0.000000000 8.076390924%
KL 11,627,000.00 11,627,000.00 0.00 0.00 0.00 11,627,000.00 75,954.34 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582781 0.000000000 8.076390924%
LL 7,751,000.00 7,751,000.00 0.00 0.00 0.00 7,751,000.00 50,634.05 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582893 0.000000000 8.076390924%
ML 7,751,000.00 7,751,000.00 0.00 0.00 0.00 7,751,000.00 50,634.05 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582893 0.000000000 8.076390924%
NL 5,813,000.00 5,813,000.00 0.00 0.00 0.00 5,813,000.00 37,973.90 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582143 0.000000000 8.076390924%
Q-1L 15,510,294.00 15,510,294.00 0.00 0.00 0.00 15,510,294.00 101,322.28 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.532582812 0.000000000 8.076390924%
Q-2L 1,000.00 1,000.00 0.00 0.00 0.00 1,000.00 6.53 0.00 7.83909949%
NONE 1000.000000000 0.000000000 0.000000000 0.000000000 1000.000000000 6.530000000 0.000000000 8.076390924%
LR 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N/A
201730BR8 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000
TOTAL 775,180,294.00 768,691,481.32 696,396.91 0.00 0.00 767,995,084.41 5,021,540.81 0.00
TOTAL P&I PAYMENT 5,717,937.72
NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A. PAGE 2 OF 25
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
BNY ASSET SOLUTIONS LLC, SERVICER STATEMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PAYMENT DATE: 10/17/2000
PRIOR PAYMENT: 09/18/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES NEXT PAYMENT: 11/17/2000
SERIES 1999-C2 RECORD DATE: 10/10/2000
ABN AMRO ACCT: 67-8367-43-4
CASH RECONCILIATION SUMMARY
INTEREST SUMMARY SERVICING FEE SUMMARY PRINCIPAL SUMMARY
CURRENT SCHEDULED INTEREST 5,055,811.66 CURRENT SERVICING FEES 32,028.81 SCHEDULED:
LESS DEFERRED INTEREST 0.00 PLUS FEES ADVANCED FOR PPIS 0.00 CURRENT SCHEDULED PRINCIPAL 696,396.91
PLUS ADVANCE INTEREST 0.00 LESS REDUCTION FOR PPIS 0.00 ADVANCED SCHEDULED PRINCIPAL 0.00
PLUS UNSCHEDULED INTEREST 0.00 PLUS UNSCHEDULED SERVICING FEES 0.00 SCHEDULED PRINCIPAL DISTRIBUTION 696,396.91
PPIS REDUCING SCHEDULED INTEREST 0.00 TOTAL SERVICING FEES PAID 32,028.81 UNSCHEDULED:
LESS TOTAL FEES PAID TO SERVICER (32,028.81) 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 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 5,023,782.85 REDUCED BY SHORTFALLS IN FEES 0.00 UNSCHEDULED PRINCIPAL DISTRIBUTION 0.00
LESS TRUSTEE FEE (2,242.02) REDUCED BY OTHER AMOUNTS 0.00 REMITTANCE PRINCIPAL 696,396.91
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 5,720,179.76
REMITTANCE INTEREST 5,021,540.83 PPIS ALLOCATED TO CERTIFICATES 0.00
POOL BALANCE SUMMARY
BALANCE/AMOUNT COUNT
BEGINNING POOL 768,691,481.66 82
SCHEDULED PRINCIPAL DISTRIBUTION 696,396.91
UNSCHEDULED PRINCIPAL DISTRIBUTION 0.00 0
DEFERRED INTEREST 0.00
LIQUIDATIONS 0.00 0
REPURCHASES 0.00 0
ENDING POOL 767,995,084.75 82
ADVANCES
PRIOR OUTSTANDING CURRENT PERIOD RECOVERED ENDING OUTSTANDING
PRINCIPAL INTEREST PRINCIPAL INTEREST PRINCIPAL INTEREST PRINCIPAL INTEREST
MADE BY: SERVICER 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A. PAGE 8 OF 25
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
BNY ASSET SOLUTIONS LLC, SERVICER STATEMENT DATE: 10/17/2000
PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER
PRIOR PAYMENT: 09/18/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
NEXT PAYMENT: 11/17/2000
SERIES 1999-C2
RECORD DATE: 10/10/2000
ABN AMRO ACCT: 67-8367-43-4
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)
A-1 30/360 30 7.285000000% 723,407.71 0.00 0.00 0.00 0.00 0.00 0.00 0.00 723,407.71 723,407.71 0.00 28.50% 28.77%
A-2 30/360 30 7.546000000% 2,011,216.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,011,216.52 2,011,216.52 0.00 28.50% 28.77%
A-3 30/360 30 7.737000000% 701,294.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 701,294.58 701,294.58 0.00 28.50% 28.77%
CS-1 30/360 30 0.554099486% 19,167.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19,167.77 19,167.77 0.00 NA NA
X 30/360 30 0.417101366% 267,185.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 267,185.22 267,185.22 0.00 NA NA
B 30/360 30 7.800000000% 251,933.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 251,933.50 251,933.50 0.00 23.50% 23.72%
C 30/360 30 7.800000000% 251,933.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 251,933.50 251,933.50 0.00 18.50% 18.67%
D 30/360 30 7.800000000% 75,575.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 75,575.50 75,575.50 0.00 17.00% 17.16%
E 30/360 30 7.640000000% 185,072.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 185,072.63 185,072.63 0.00 13.25% 13.37%
F 30/360 30 7.640000000% 98,702.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 98,702.43 98,702.43 0.00 11.25% 11.36%
G 30/360 30 6.000000000% 77,515.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 77,515.00 77,515.00 0.00 9.25% 9.34%
H 30/360 30 6.000000000% 77,515.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 77,515.00 77,515.00 0.00 7.25% 7.32%
J 30/360 30 6.000000000% 38,755.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 38,755.00 38,755.00 0.00 6.25% 6.31%
K 30/360 30 6.000000000% 58,135.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 58,135.00 58,135.00 0.00 4.75% 4.80%
L 30/360 30 6.000000000% 38,755.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 38,755.00 38,755.00 0.00 3.75% 3.79%
M 30/360 30 6.000000000% 38,755.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 38,755.00 38,755.00 0.00 2.75% 2.78%
N 30/360 30 6.000000000% 29,065.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 29,065.00 29,065.00 0.00 2.00% 2.02%
Q-1 30/360 30 6.000000000% 77,551.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 77,551.47 77,551.47 0.00 0.00% 0.00%
Q2 30/360 30 6.000000000% 5.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.00 5.00 0.00 0.00% 0.00%
5,021,540.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,021,540.83 5,021,540.83 0.00
(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST AND NOT CARRIED AS AN OUTSTANDING SHORTFALL.
(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
PAGE 9 OF 25
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
BNY ASSET SOLUTIONS LLC, SERVICER STATEMENT DATE: 10/17/2000
PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER
PRIOR PAYMENT: 09/18/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
NEXT PAYMENT: 11/17/2000
SERIES 1999-C2 RECORD DATE: 10/10/2000
ABN AMRO ACCT: 67-8367-43-4
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
10/17/00 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%
9/18/00 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%
8/17/00 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%
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%
6/19/00 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%
5/17/00 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%
4/17/00 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%
3/17/00 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%
2/17/00 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%
1/18/00 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%
12/17/99 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%
11/17/99 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
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A. PAGE 10 OF 25
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
BNY ASSET SOLUTIONS LLC, SERVICER STATEMENT DATE: 10/17/2000
PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PRIOR PAYMENT: 09/18/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
NEXT PAYMENT: 11/17/2000
SERIES 1999-C2 RECORD DATE: 10/10/2000
ABN AMRO ACCT: 67-8367-43-4
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
10/17/00 82 767,995,085 0 0 0 0 0 0 0 0 0 0 309 312 7.89% 7.84%
100.00% 99.07% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
9/18/00 82 768,691,482 0 0 0 0 0 0 0 0 0 0 310 313 8.13% 8.08%
100.00% 99.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
8/17/00 82 769,232,237 0 0 0 0 0 0 0 0 0 0 311 314 8.13% 8.08%
100.00% 99.23% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
7/17/00 82 769,769,374 0 0 0 0 0 0 0 0 0 0 312 315 7.89% 7.84%
100.00% 99.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
6/19/00 82 770,454,259 0 0 0 0 0 0 0 0 0 0 313 316 8.13% 8.08%
100.00% 99.39% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
5/17/00 82 770,983,198 0 0 0 0 0 0 0 0 0 0 314 317 7.89% 7.84%
100.00% 99.46% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
4/17/00 82 771,660,201 0 0 0 0 0 0 0 0 0 0 315 318 8.13% 8.08%
100.00% 99.55% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
3/17/00 82 772,181,051 0 0 0 0 0 0 0 0 0 0 316 319 7.65% 7.84%
100.00% 99.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
2/17/00 82 773,002,203 0 0 0 0 0 0 0 0 0 0 317 320 8.13% 7.84%
100.00% 99.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
1/18/00 82 773,514,036 0 0 0 0 0 0 0 0 0 0 318 321 8.13% 8.08%
100.00% 99.79% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
12/17/99 82 774,022,443 0 0 0 0 0 0 0 0 0 0 319 322 7.89% 7.84%
100.00% 99.85% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
11/17/99 82 774,679,705 0 0 0 0 0 0 0 0 0 0 320 323 8.13% 8.08%
100.00% 99.94% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
PAGE 11 OF 25
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST STATEMENT DATE: 10/17/2000
BNY ASSET SOLUTIONS LLC, SERVICER PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PRIOR PAYMENT: 09/18/2000
NEXT PAYMENT: 11/17/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES RECORD DATE: 10/10/2000
SERIES 1999-C2
ABN AMRO ACCT: 67-8367-43-4
DELINQUENT LOAN DETAIL
DISCLOSURE
CONTROL #
PAID
THRU
DATE
CURRENT P&I
ADVANCE
OUTSTANDING
P&I
ADVANCES**
OUT. PROPERTY
PROTECTION
ADVANCES
ADVANCE
DESCRIPTION (1)
SPECIAL
SERVICER
TRANSFER DATE
FORECLOSURE
DATE
BANKRUPTCY
DATE
REO
DATE
TOTAL
A. P&I ADVANCE - LOAN IN GRACE PERIOD 1. P&I ADVANCE - LOAN DELINQ. 1 MONTH 3. P&I ADVANCE - LOAN DELINQUENT 3 + MONTHS 7. P &I ADVANCE (FORECLOSURE)
B. P&I ADVANCE - LATE PAYMENT BUT < 1 MONTH DELINQ. 2. P&I ADVANCE - LOAN DELINQ. 2 MONTHS 4. MATURED BALLOON/ASSUMED SCHED. PAYMENT 9. P&I ADVANCE (REO)
** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A. PAGE 12 OF 25
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
STATEMENT DATE: 10/17/2000
BNY ASSET SOLUTIONS LLC, SERVICER PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PRIOR PAYMENT: 09/18/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES NEXT PAYMENT: 11/17/2000
SERIES 1999-C2 RECORD DATE: 10/10/2000
ABN AMRO ACCT: 67-8367-43-4
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 13 OF 25
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
BNY ASSET SOLUTIONS LLC, SERVICER STATEMENT DATE: 10/17/2000
PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PRIOR PAYMENT: 09/18/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES NEXT PAYMENT: 11/17/2000
SERIES 1999-C2 RECORD DATE: 10/10/2000
ABN AMRO ACCT: 67-8367-43-4
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 2,500,000 24 35,716,739 4.65 % 311 7.32 % 1.43
2,500,000 TO 5,000,000 16 56,432,119 7.35 % 307 7.45 % 1.29
5,000,000 TO 7,500,000 13 80,983,976 10.54 % 292 7.79 % 1.34
7,500,000 TO 10,000,000 6 51,184,647 6.66 % 319 7.67 % 1.55
10,000,000 TO 12,500,000 3 35,247,756 4.59 % 300 7.62 % 1.11
12,500,000 TO 15,000,000 4 51,912,738 6.76 % 324 8.57 % 1.55
15,000,000 TO 17,500,000 1 15,374,946 2.00 % 311 8.78 % 1.65
17,500,000 TO 20,000,000 3 58,317,505 7.59 % 332 8.25 % 1.56
20,000,000 TO 22,500,000 2 42,472,802 5.53 % 303 7.73 % 1.31
22,500,000 TO 25,000,000 1 24,086,103 3.14 % 340 7.34 % 1.29
25,000,000 TO 27,500,000 0 0 0.00 % 0 0.00 % 0.00
27,500,000 TO 30,000,000 2 56,895,859 7.41 % 323 7.39 % 1.40
30,000,000 TO 32,500,000 1 32,323,642 4.21 % 310 7.84 % 1.49
32,500,000 TO 35,000,000 3 100,169,966 13.04 % 334 8.27 % 1.53
35,000,000 TO 37,500,000 0 0 0.00 % 0 0.00 % 0.00
37,500,000 TO 40,000,000 0 0 0.00 % 0 0.00 % 0.00
40,000,000 TO 42,500,000 2 82,796,674 10.78 % 272 7.78 % 1.09
42,500,000 TO 45,000,000 1 44,079,611 5.74 % 278 8.51 % 2.20
45,000,000 TO 47,500,000 0 0 0.00 % 0 0.00 % 0.00
47,500,000 & ABOVE 0 0 0.00 % 0 0.00 % 0.00
82 767,995,085 100.00 %
AVERAGE SCHEDULE BALANCE 9,365,794
MAXIMUM SCHEDULE BALANCE 44,079,611
MINIMUM SCHEDULE BALANCE 610,745
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
0.000% TO 6.000% 0 0 0.00 % 0 0.00 % 0.00
6.001% TO 6.225% 0 0 0.00 % 0 0.00 % 0.00
6.226% TO 6.450% 0 0 0.00 % 0 0.00 % 0.00
6.451% TO 6.675% 0 0 0.00 % 0 0.00 % 0.00
6.676% TO 6.900% 6 6,567,870 0.86 % 337 6.80 % 1.90
6.901% TO 7.125% 12 100,668,974 13.11 % 264 7.04 % 0.91
7.126% TO 7.350% 10 88,466,266 11.52 % 319 7.29 % 1.49
7.351% TO 7.575% 14 55,390,920 7.21 % 326 7.47 % 1.53
7.576% TO 7.800% 13 72,249,819 9.41 % 298 7.69 % 1.05
7.801% TO 8.025% 7 112,144,123 14.60 % 324 7.91 % 1.55
8.026% TO 8.250% 6 53,372,931 6.95 % 283 8.15 % 0.95
8.251% TO 8.475% 3 66,045,716 8.60 % 326 8.36 % 1.54
8.476% TO 8.700% 9 185,124,917 24.10 % 319 8.50 % 1.81
8.701% TO 8.925% 2 27,963,550 3.64 % 320 8.81 % 1.63
8.926% & ABOVE 0 0 0.00 % 0 0.00 % 0.00
82 767,995,085 100.00 %
MINIMUM MORTGAGE INTEREST RATE 6.750%
MAXIMUM MORTGAGE INTEREST RATE 8.850%
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 0 0 0.00 % 0 0.00 % 0.00
121 TO 180 0 0 0.00 % 0 0.00 % 0.00
181 TO 240 7 61,765,573 8.04 % 220 7.24 % 0.00
241 & ABOVE 0 0 0.00 % 0 0.00 % 0.00
7 61,765,573 8.04 %
MINIMUM REMAINING TERM 211
MAXIMUM REMAINING TERM 236
DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
FULLY AMORTIZING
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
0 TO 220 2 18,355,354 2.39 % 209 8.05 % 0.00
221 TO 260 0 0 0.00 % 0 0.00 % 0.00
261 TO 300 15 145,796,442 18.98 % 282 7.63 % 1.64
301 TO 340 51 456,894,143 59.49 % 327 8.11 % 1.59
341 & ABOVE 7 85,183,573 11.09 % 347 7.64 % 1.62
75 706,229,512 91.96 %
MINIMUM REMAINING TERM 209
MAXIMUM REMAINING TERM 348
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A. PAGE 14 OF 25
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
BNY ASSET SOLUTIONS LLC, SERVICER STATEMENT DATE: 10/17/2000
PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PRIOR PAYMENT: 09/18/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES NEXT PAYMENT: 11/17/2000
SERIES 1999-C2 RECORD DATE: 10/10/2000
ABN AMRO ACCT: 67-8367-43-4
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 1.165 0 0 0.00 % 0 0.00 % 0.00
1.166 1.230 2 10,813,206 1.41 % 279 7.47 % 1.22
1.231 1.295 9 76,700,208 9.99 % 321 7.44 % 1.27
1.296 1.360 8 76,076,269 9.91 % 314 7.71 % 1.32
1.361 1.425 5 21,687,406 2.82 % 321 7.75 % 1.39
1.426 1.490 8 80,289,440 10.45 % 313 8.06 % 1.47
1.491 1.555 8 148,610,290 19.35 % 334 8.15 % 1.54
1.556 1.620 6 50,070,921 6.52 % 314 8.04 % 1.58
1.621 1.685 6 50,678,645 6.60 % 333 8.01 % 1.66
1.686 1.750 2 9,301,334 1.21 % 324 8.00 % 1.72
1.751 1.815 3 28,238,371 3.68 % 330 8.04 % 1.78
1.816 1.880 2 10,071,108 1.31 % 328 7.35 % 1.85
1.881 1.945 2 10,228,084 1.33 % 292 7.14 % 1.90
1.946 & ABOVE 1 6,359,588 0.83 % 325 7.82 % 1.98
UNKNOWN 20 188,870,215 24.59 % 270 7.89 % 0.00
82 767,995,085 100.00 %
MAXIMUM DSCR 3.160
MINIMUM DSCR 1.210
STATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
CALIFORNIA 8 150,185,509 19.56 % 329 8.16 % 1.56
NEW YORK 14 73,597,601 9.58 % 332 7.67 % 1.52
PENNSYLVANIA 4 63,775,076 8.30 % 326 8.27 % 1.33
ILLINOIS 3 60,134,074 7.83 % 331 8.43 % 1.90
COLORADO 2 50,420,558 6.57 % 269 8.45 % 1.92
OHIO 6 40,940,318 5.33 % 331 7.90 % 1.73
UNDEFINED 1 40,308,831 5.25 % 211 7.03 % 0.00
TEXAS 7 37,549,568 4.89 % 304 7.91 % 1.43
MARYLAND 1 32,323,642 4.21 % 310 7.84 % 1.49
INDIANA 4 29,814,853 3.88 % 263 7.70 % 0.77
MASSACHUSETTS 2 29,053,913 3.78 % 279 7.21 % 1.45
DISTRICT OF COLUMBIA 1 28,629,693 3.73 % 300 7.04 % 1.25
NEVEDA 1 28,266,166 3.68 % 347 7.75 % 1.55
MICHIGAN 4 14,869,435 1.94 % 300 7.34 % 1.35
VIRGINIA 4 13,750,679 1.79 % 318 7.71 % 1.70
IOWA 2 10,601,020 1.38 % 308 8.08 % 1.49
KANSAS 1 9,899,006 1.29 % 319 8.00 % 1.38
NORTH CAROLINA 1 7,846,740 1.02 % 325 7.90 % 1.33
LOUISIANA 1 7,828,628 1.02 % 326 8.50 % 1.44
WISCONSIN 1 6,748,646 0.88 % 269 7.43 % 1.48
CONNECTICUT 1 6,359,588 0.83 % 325 7.82 % 1.98
TENNESSEE 2 5,239,437 0.68 % 236 7.64 % 0.00
MISSISSIPPI 1 4,158,283 0.54 % 236 7.64 % 0.00
ALASKA 4 4,035,651 0.53 % 338 6.78 % 1.98
FLORIDA 1 3,077,867 0.40 % 348 7.91 % 1.55
UTAH 1 2,925,707 0.38 % 328 7.23 % 1.92
MINNESOTA 1 2,032,828 0.26 % 292 7.32 % 1.35
NEBRASKA 1 1,277,138 0.17 % 337 7.12 % 2.02
ARIZONA 1 1,265,154 0.16 % 327 6.98 % 1.49
NEW MEXICO 1 1,079,473 0.14 % 336 7.03 % 1.54
82 767,995,085 100.00 %
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 1.225 23 218,744,760 28.48 % 280 7.87 % 0.95
1.226 1.350 21 271,577,455 35.36 % 330 8.05 % 1.51
1.351 1.475 15 127,062,098 16.54 % 316 7.85 % 1.71
1.476 1.600 8 68,699,141 8.95 % 323 7.42 % 1.43
1.601 1.725 11 31,834,100 4.15 % 324 7.18 % 1.97
1.726 1.850 3 48,190,142 6.27 % 282 8.37 % 2.15
1.851 1.975 1 1,887,389 0.25 % 278 7.50 % 2.05
1.976 2.100 0 0 0.00 % 0 0.00 % 0.00
2.101 2.225 0 0 0.00 % 0 0.00 % 0.00
2.226 2.350 0 0 0.00 % 0 0.00 % 0.00
2.351 2.475 0 0 0.00 % 0 0.00 % 0.00
2.476 2.600 0 0 0.00 % 0 0.00 % 0.00
2.601 2.725 0 0 0.00 % 0 0.00 % 0.00
2.726 & ABOVE 0 0 0.00 % 0 0.00 % 0.00
82 767,995,085 100.00 %
MAXIMUM DSCR 1.880
MINIMUM DSCR 1.000
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A. PAGE 15 OF 25
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
BNY ASSET SOLUTIONS LLC, SERVICER STATEMENT DATE: 10/17/2000
PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PRIOR PAYMENT: 09/18/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES NEXT PAYMENT: 11/17/2000
SERIES 1999-C2 RECORD DATE: 10/10/2000
ABN AMRO ACCT: 67-8367-43-4
MORTGAGE LOAN CHARACTERISTICS
DISTRIBUTION OF PROPERTY TYPES DISTRIBUTION OF LOAN SEASONING
PROPERTY TYPES
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
HEALTH CARE 1 6,359,588 0.83 % 325 7.82 % 1.98
INDUSTRIAL 7 35,765,568 4.66 % 344 7.54 % 1.82
LODGING 2 84,388,442 10.99 % 246 7.80 % 1.15
MOBILE HOME PARK 1 2,845,443 0.37 % 262 7.67 % 1.29
MULTIFAMILY 22 92,407,551 12.03 % 325 7.50 % 1.37
OFFICE 21 268,014,079 34.90 % 326 8.01 % 1.66
OTHER 4 46,995,165 6.12 % 256 7.69 % 0.80
RETAIL 24 231,219,248 30.11 % 312 8.05 % 1.37
82 767,995,085 100.00 %
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC 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 48 0 0 0.00 % 0 0.00 % 0.00
49 TO 60 0 0 0.00 % 0 0.00 % 0.00
61 TO 72 0 0 0.00 % 0 0.00 % 0.00
73 TO 84 0 0 0.00 % 0 0.00 % 0.00
85 TO 96 0 0 0.00 % 0 0.00 % 0.00
97 TO 108 0 0 0.00 % 0 0.00 % 0.00
109 TO 120 0 0 0.00 % 0 0.00 % 0.00
121 OR MORE 0 0 0.00 % 0 0.00 % 0.00
0 0 0.00 %
DISTRIBUTION OF AMORTIZATION TYPE DISTRIBUTION OF YEAR LOANS MATURING
AMORTIZATION TYPE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
FULL AMORTIZING 73 687,874,158 89.57 % 320 7.95 % 1.60
IO/ AMORTIZATING 2 18,355,354 2.39 % 209 8.05 % 0.00
IO/AMORTIZING/BALLOON 7 61,765,573 8.04 % 220 7.24 % 0.00
82 767,995,085 100.00 %
YEAR
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
2000 0 0 0.00 % 0 0.00 % 0.00
2001 0 0 0.00 % 0 0.00 % 0.00
2002 0 0 0.00 % 0 0.00 % 0.00
2003 0 0 0.00 % 0 0.00 % 0.00
2004 0 0 0.00 % 0 0.00 % 0.00
2005 0 0 0.00 % 0 0.00 % 0.00
2006 0 0 0.00 % 0 0.00 % 0.00
2007 0 0 0.00 % 0 0.00 % 0.00
2008 0 0 0.00 % 0 0.00 % 0.00
2009 0 0 0.00 % 0 0.00 % 0.00
2010 0 0 0.00 % 0 0.00 % 0.00
2011 & GREATER 82 767,995,085 100.00 % 309 7.89 % 1.44
82 767,995,085 100.00 %
PAGE 16 OF 25
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A.
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
STATEMENT DATE: 10/17/2000
BNY ASSET SOLUTIONS LLC, SERVICER PAYMENT DATE: 10/17/2000
PRIOR PAYMENT: 09/18/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES NEXT PAYMENT: 11/17/2000
RECORD DATE: 10/10/2000
SERIES 1999-C2
ABN AMRO ACCT: 67-8367-43-4
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)
001 LODGING 12/11/23 2.20 12/31/99 CO 44,079,611 8.50500% 362,504 0
002 OFFICE 4/11/28 2.12 12/31/99 IL 42,487,843 8.50000% 332,187 0
003 LODGING 5/1/18 0.00 MU 40,308,831 7.03000% 236,143 0
004 RETAIL 12/11/28 1.52 12/31/99 CA 33,489,143 8.31700% 256,550 0
005 OFFICE 10/11/27 1.55 12/31/99 CA 33,376,872 7.99000% 247,450 0
006 OFFICE 1/11/29 1.52 12/31/99 PA 33,303,951 8.50000% 259,037 0
007 RETAIL 8/11/26 1.49 12/31/99 MD 32,323,642 7.84000% 242,829 0
008 MULTIFAMILY 2/11/29 1.29 12/31/99 NY 24,086,103 7.34220% 168,267 0
009 OFFICE 10/11/25 1.25 12/31/99 DC 28,629,693 7.04000% 202,832 0
010 OFFICE 9/11/29 1.55 12/31/99 NV 28,266,166 7.75000% 204,177 0
011 OTHER 1/11/24 1.30 12/31/99 MA 21,751,536 7.25000% 161,186 0
012 RETAIL 2/11/28 1.33 12/31/99 PA 20,721,267 8.24000% 158,924 0
013 RETAIL 6/11/27 1.57 12/31/99 CA 19,538,194 8.36000% 151,803 0
014 OFFICE 1/11/28 1.45 12/31/99 TX 19,518,904 8.50000% 152,960 0
015 INDUSTRIAL 10/11/29 1.66 12/31/99 CA 19,260,407 7.88000% 140,731 0
016 OTHER 3/11/18 0.00 CO 6,340,947 8.04900% 42,532 0
017 RETAIL 9/11/26 1.65 12/31/99 CA 15,374,946 8.78000% 125,303 0
018 OFFICE 12/11/27 1.80 12/31/99 NY 13,169,063 8.50000% 103,249 0
019 RETAIL 7/11/28 1.25 12/31/99 IL 13,136,693 8.50000% 102,499 0
020 OFFICE 4/11/26 1.55 12/31/99 CA 13,018,378 8.45000% 100,591 0
021 RETAIL 4/11/28 1.61 12/31/99 OH 12,588,604 8.85000% 117,284 0
022 RETAIL 10/11/29 1.32 12/31/99 CA 12,228,509 7.55000% 86,601 0
023 INDUSTRIAL 9/11/29 2.09 12/31/99 OH 11,004,840 7.21400% 75,510 0
024 MULTIFAMILY 5/11/27 1.38 12/31/99 KS 9,899,006 8.00000% 73,865 0
025 OFFICE 2/11/29 1.76 12/31/99 IN 8,717,855 7.23000% 60,253 0
026 RETAIL 1/11/28 1.85 12/31/99 NY 8,692,575 7.42000% 61,902 0
027 RETAIL 10/11/23 1.56 12/31/99 TX 8,199,843 6.97000% 59,561 0
028 MULTIFAMILY 11/11/27 1.33 12/31/99 NC 7,846,740 7.90000% 58,524 0
029 RETAIL 12/11/27 1.44 12/31/99 LA 7,828,628 8.50000% 61,378 0
030 OFFICE 3/11/29 1.66 12/31/99 OH 7,417,523 7.39200% 51,888 0
031 OFFICE 12/11/23 1.89 12/31/99 MA 7,302,377 7.11000% 53,536 0
032 OTHER 6/11/26 1.36 12/31/99 OH 6,888,275 8.09000% 59,575 0
033 RETAIL 3/11/23 1.48 12/31/99 WI 6,748,646 7.43000% 51,411 0
034 HEALTH CARE 11/11/27 1.98 12/31/99 CT 6,359,588 7.82000% 47,020 0
035 OFFICE 9/11/27 1.78 12/31/99 NY 6,351,453 8.22000% 48,695 0
036 OFFICE 9/11/28 1.47 12/31/99 VA 6,197,949 8.50000% 48,320 0
037 RETAIL 6/11/20 0.00 PA 5,821,598 7.64000% 37,064 0
038 MULTIFAMILY 1/11/23 1.21 12/31/99 MI 5,614,461 7.32000% 47,677 0
039 RETAIL 11/11/23 1.43 12/31/99 IN 5,340,137 7.75000% 51,888 0
040 OFFICE 9/11/27 1.75 12/31/99 IA 5,402,275 8.50000% 42,443 0
041 MULTIFAMILY 2/11/25 1.23 12/31/99 IA 5,198,746 7.64000% 39,131 0
042 MULTIFAMILY 3/11/28 1.39 12/31/99 MI 4,791,865 7.46000% 34,203 0
043 RETAIL 3/11/28 1.67 12/31/99 IL 4,509,538 7.60000% 32,536 0
044 RETAIL 6/11/20 0.00 MS 4,158,283 7.64000% 26,474 0
045 OFFICE 3/11/29 1.62 12/31/99 PA 3,928,260 7.35000% 28,500 0
046 MULTIFAMILY 12/11/27 1.69 12/31/99 CA 3,899,059 7.30000% 27,496 0
047 RETAIL 4/11/23 1.60 12/31/99 VA 3,644,482 7.07000% 31,135 0
048 RETAIL 6/11/20 0.00 IN 3,742,455 7.64000% 23,827 0
049 MULTIFAMILY 10/11/27 1.40 12/31/99 NY 3,168,376 7.68000% 23,126 0
050 MULTIFAMILY 10/11/29 1.55 12/31/99 FL 3,077,867 7.91000% 22,553 0
051 MULTIFAMILY 2/11/28 1.50 12/31/99 MI 2,998,438 7.05000% 20,612 0
052 RETAIL 5/11/28 1.66 12/31/99 NY 2,962,544 7.44000% 21,027 0
053 OFFICE 2/11/28 1.92 12/31/99 UT 2,925,707 7.23000% 20,425 0
054 MOBILE HOME PARK 8/11/22 1.29 12/31/99 TX 2,845,443 7.67000% 22,315 0
055 RETAIL 6/11/20 0.00 TN 2,744,467 7.64000% 17,473 0
056 OFFICE 11/11/28 2.32 12/31/99 VA 2,529,716 7.12000% 17,340 0
057 RETAIL 6/11/20 0.00 TN 2,494,969 7.64000% 15,885 0
058 RETAIL 6/11/20 0.00 TX 2,494,969 7.64000% 15,885 0
059 MULTIFAMILY 7/11/28 1.37 12/31/99 NY 2,363,488 7.49000% 18,001 0
060 MULTIFAMILY 9/11/28 1.35 12/31/99 TX 2,353,173 7.05000% 16,048 0
061 MULTIFAMILY 7/11/28 1.34 12/31/99 NY 2,253,941 7.49000% 17,166 0
062 MULTIFAMILY 7/11/28 1.57 12/31/99 NY 2,171,539 7.49000% 16,539 0
063 OFFICE 2/11/25 1.35 12/31/99 MN 2,032,828 7.32000% 14,885 0
064 MULTIFAMILY 12/11/23 2.05 12/31/99 OH 1,887,389 7.50000% 14,299 0
065 INDUSTRIAL 12/11/23 1.42 12/31/99 MI 1,464,670 7.64000% 12,416 0
066 MULTIFAMILY 7/11/28 1.27 12/31/99 NY 1,439,614 7.49000% 10,964 0
067 RETAIL 8/11/28 1.83 12/31/99 VA 1,378,533 6.90000% 9,273 0
068 INDUSTRIAL 12/11/28 2.05 12/31/99 AK 1,315,660 6.78000% 8,717 0
069 OFFICE 11/11/28 2.02 12/31/99 NE 1,277,138 7.12000% 8,754 0
070 MULTIFAMILY 1/11/28 1.49 12/31/99 AZ 1,265,154 6.98000% 8,639 0
071 MULTIFAMILY 12/11/28 1.67 12/31/99 OH 1,153,686 6.75000% 7,621 0
072 INDUSTRIAL 12/11/28 2.06 12/31/99 AK 1,112,092 6.78000% 7,368 0
073 OFFICE 11/11/28 3.16 12/31/99 TX 1,080,655 7.12000% 7,407 0
074 OFFICE 10/11/28 1.54 12/31/99 NM 1,079,473 7.03000% 7,341 0
075 MULTIFAMILY 7/11/28 1.44 12/31/99 NY 1,066,381 7.49000% 8,122 0
076 RETAIL 8/11/22 2.34 12/31/99 TX 1,056,582 8.23000% 8,658 0
077 INDUSTRIAL 12/11/28 2.34 12/31/99 AK 917,761 6.78000% 6,080 0
078 MULTIFAMILY 7/11/28 1.24 12/31/99 NY 756,161 7.49000% 5,759 0
079 INDUSTRIAL 12/11/28 1.26 12/31/99 AK 690,137 6.78000% 4,572 0
080 MULTIFAMILY 7/11/28 1.25 12/31/99 NY 610,745 7.49000% 4,652 0
08A MULTIFAMILY 2/11/29 1.29 12/31/99 NY 4,505,618 7.34220% 62,250 0
16A OTHER 3/11/18 0.00 IN 12,014,406 8.04900% 80,587 0
767,995,085 5,752,209 0
* NOI AND DSCR, IF AVAILABLE AND REPORTABLE UNDER THE TERMS OF THE TRUST AGREEMENT, ARE BASED ON INFORMATION OBTAINED FROM THE RELATED BORROWER, AND NO OTHER PARTY TO THE AGREEMENT SHALL BE HELD LIABLE FOR THE
ACCURACY OR METHODOLOGY USED TO DETERMINE SUCH FIGURES.
(1) LEGEND: A. P&I ADV - IN GRACE PERIOD 1. P&I ADV - DELINQUENT 1 MONTH 3. P&I ADV - DELINQUENT 3+ MONTHS 7. FORECLOSURE
B. P&I ADV - < ONE MONTH DELINQ 2. P&I ADV - DELINQUENT 2 MONTHS 4. MAT. BALLOON/ASSUMED P&I 9. REO
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A. PAGE 17 OF 25
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST STATEMENT DATE: 10/17/2000
BNY ASSET SOLUTIONS LLC, SERVICER PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PRIOR PAYMENT: 09/18/2000
NEXT PAYMENT: 11/17/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES RECORD DATE: 10/10/2000
SERIES 1999-C2
ABN AMRO ACCT: 67-8367-43-4
SPECIALLY SERVICED (PART I) ~ LOAN DETAIL
NOI
DSCR
DISCLOSURE
CONTROL #
SERVICING
XFER DATE
BALANCE
NOTE
RATE
MATURITY
DATE
REMAINING
PROPERTY
TYPE
STATE
NOI
DATE
SCHEDULE ACTUAL LIFE AMORT.
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A. PAGE 21 OF 25
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST STATEMENT DATE: 10/17/2000
BNY ASSET SOLUTIONS LLC, SERVICER PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PRIOR PAYMENT: 09/18/2000
NEXT PAYMENT: 11/17/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES RECORD DATE: 10/10/2000
SERIES 1999-C2
ABN AMRO ACCT: 67-8367-43-4
SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS
DISCLOSURE
CONTROL #
RESOLUTION
STRATEGY
COMMENTS
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A. PAGE 22 OF 25
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
STATEMENT DATE: 10/17/2000
BNY ASSET SOLUTIONS LLC, SERVICER PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PRIOR PAYMENT: 09/18/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES NEXT PAYMENT: 11/17/2000
RECORD DATE: 10/10/2000
SERIES 1999-C2
ABN AMRO ACCT: 67-8367-43-4
MODIFIED LOAN DETAIL
CUTOFF
MATURITY
DATE
MODIFIED
MATURITY
DATE
DISCLOSURE
CONTROL #
MODIFICATION
DATE
MODIFICATION
DESCRIPTION
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A. PAGE 23 OF 25
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
STATEMENT DATE: 10/17/2000
BNY ASSET SOLUTIONS LLC, SERVICER PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PRIOR PAYMENT: 09/18/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES NEXT PAYMENT: 11/17/2000
RECORD DATE: 10/10/2000
SERIES 1999-C2
ABN AMRO ACCT: 67-8367-43-4
REALIZED LOSS DETAIL
BEGINNING
SCHEDULED
BALANCE
GROSS PROCEEDS
AS A % OF
SCHED. BALANCE
AGGREGATE
LIQUIDATION
EXPENSES *
NET
LIQUIDATION
PROCEEDS
NET PROCEEDS
AS A % OR
SCHED. BALANCE
PERIOD
DISCLOSURE
CONTROL #
APPRAISAL
DATE
APPRAISAL
VALUE
GROSS
PROCEEDS
REALIZED
LOSS
CURRENT TOTAL
CUMULATIVE
* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A. PAGE 24 OF 25
ABN AMRO
LASALLE BANK N.A.
COMMERCIAL MORTGAGE ASSET TRUST
BNY ASSET SOLUTIONS LLC, SERVICER STATEMENT DATE: 10/17/2000
PAYMENT DATE: 10/17/2000
LENNAR PARTNERS, INC., SPECIAL SERVICER PRIOR PAYMENT: 09/18/2000
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
NEXT PAYMENT: 11/17/2000
SERIES 1999-C2 RECORD DATE: 10/10/2000
ABN AMRO ACCT: 67-8367-43-4
APPRAISAL REDUCTION DETAIL
DISCLOSURE
CONTROL#
APPRAISAL
RED. DATE
SCHEDULED
BALANCE
REDUCTION
AMOUNT
NOTE
RATE
MATURITY
DATE
REMAINING TERM
LIFE AMORT.
PROPERTY
TYPE
STATE
DSCR
APPRAISAL
VALUE DATE
PAGE 25 OF 25
10/16/2000 - 11:30 (D001-D021) 2000 LASALLE BANK N.A.


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