|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
STATEMENT DATE:
|
|
12/18/2000
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
|
PAYMENT DATE:
|
|
12/18/2000
|
|
|
135 S. LASALLE STREET SUITE 1625
|
CHICAGO, IL 60603-4159
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
|
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
SERIES 1999-C2
|
|
RECORD DATE:
|
|
12/08/2000
|
|
|
ABN AMRO ACCT: 67-8367-43-4
|
|
ADMINISTRATOR:
|
|
REPORTING PACKAGE TABLE OF CONTENTS
|
|
ANALYST:
|
|
SACHIKO NISHIDA (312) 904-7895
|
|
BRANDON PANKEY (231)
|
|
[email protected]
|
|
[email protected]
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE(S)
|
|
ISSUE ID:
|
|
CMAT99C2
|
|
CLOSING DATE:
|
10/28/1999
|
|
STATEMENTS TO CERTIFICATEHOLDERS
|
PAGE 2-5
|
|
ASAP #:
|
|
457
|
|
CASH RECONCILIATION SUMMARY
|
PAGE 6
|
|
FIRST PAYMENT DATE:
|
11/17/1999
|
|
MONTHLY DATA FILE NAME:
|
|
BOND INTEREST RECONCILIATION
|
PAGE 7
|
|
ASSUMED FINAL PAYMENT: DATE:
|
11/17/2032
|
|
|
ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY
|
PAGE 8
|
|
CMAT99C2_200012_3.EXE
|
|
ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY
|
PAGE 9
|
|
DELINQUENT LOAN DETAIL
|
PAGE 10
|
|
HISTORICAL COLLATERAL PREPAYMENT
|
PAGE 11
|
|
MORTGAGE LOAN CHARACTERISTICS
|
PAGE 12-14
|
|
LOAN LEVEL DETAIL
|
PAGE 15-18
|
|
SPECIALLY SERVICED (PART I) ~ LOAN DETAIL
|
PAGE 19
|
|
SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS
|
PAGE 20
|
|
MODIFIED LOAN DETAIL
|
PAGE 21
|
|
REALIZED LOSS DETAIL
|
PAGE 22
|
|
APPRAISAL REDUCTION DETAIL
|
PAGE 23
|
|
|
|
|
|
|
|
|
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
|
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
PAGE 1 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
STATEMENT DATE:
|
12/18/2000
|
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PAYMENT DATE:
|
12/18/2000
|
|
|
WAC:
|
|
7.892679%
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
WAMM:
|
|
307
|
SERIES 1999-C2
|
|
RECORD DATE:
|
|
12/08/2000
|
|
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
|
|
|
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
|
|
|
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
|
|
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
|
|
117,915,678.55
|
704,538.29
|
0.00
|
0.00
|
117,211,140.26
|
715,846.43
|
0.00
|
|
7.28500000%
|
|
201730AV0
|
|
938.445511739
|
5.607149144
|
0.000000000
|
0.000000000
|
932.838362595
|
|
5.697146279
|
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
|
|
40,265,678.55
|
0.00
|
0.00
|
0.00
|
39,561,140.26
|
18,595.31
|
0.00
|
|
0.55417854%
|
|
201730BD9
|
|
838.868303125
|
0.000000000
|
0.000000000
|
0.000000000
|
824.190422083
|
|
0.387402292
|
0.000000000
|
|
0.555754656%
|
|
|
X
|
775,180,294.00
|
|
N
|
|
767,445,972.55
|
0.00
|
0.00
|
0.00
|
766,741,434.26
|
267,233.13
|
0.00
|
|
0.41785319%
|
|
201730BE7
|
|
990.022551515
|
0.000000000
|
0.000000000
|
0.000000000
|
989.113681288
|
|
0.344736743
|
0.000000000
|
|
0.419731946%
|
|
|
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
|
|
|
|
|
TOTAL
|
|
775,180,294.00
|
|
767,445,972.55
|
704,538.29
|
0.00
|
0.00
|
766,741,434.26
|
5,013,455.00
|
0.00
|
|
|
TOTAL P&I PAYMENT
|
|
5,717,993.29
|
|
|
|
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
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
PAGE 2 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
STATEMENT DATE:
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PAYMENT DATE:
|
|
12/18/2000
|
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
SERIES 1999-C2
|
RECORD DATE:
|
|
12/08/2000
|
|
ABN AMRO ACCT: 67-8367-43-4
|
|
CASH RECONCILIATION SUMMARY
|
|
|
|
INTEREST SUMMARY
|
|
SERVICING FEE SUMMARY
|
|
PRINCIPAL SUMMARY
|
|
CURRENT SCHEDULED INTEREST
|
5,047,670.30
|
|
CURRENT SERVICING FEES
|
31,976.92
|
|
SCHEDULED:
|
|
LESS DEFERRED INTEREST
|
0.00
|
|
PLUS FEES ADVANCED FOR PPIS
|
0.00
|
|
CURRENT SCHEDULED PRINCIPAL
|
704,538.30
|
|
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
|
704,538.30
|
|
PPIS REDUCING SCHEDULED INTEREST
|
0.00
|
|
TOTAL SERVICING FEES PAID
|
31,976.92
|
|
UNSCHEDULED:
|
|
LESS TOTAL FEES PAID TO SERVICER
|
(31,976.92)
|
|
CURTAILMENTS
|
(0.01)
|
|
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
|
5,015,693.38
|
|
REDUCED BY SHORTFALLS IN FEES
|
0.00
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
(0.01)
|
|
LESS TRUSTEE FEE
|
(2,238.38)
|
|
REDUCED BY OTHER AMOUNTS
|
0.00
|
|
REMITTANCE PRINCIPAL
|
704,538.29
|
|
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
|
5,720,231.67
|
|
REMITTANCE INTEREST
|
5,013,455.00
|
|
PPIS ALLOCATED TO CERTIFICATES
|
|
0.00
|
|
|
POOL BALANCE SUMMARY
|
|
BALANCE/AMOUNT
|
COUNT
|
|
BEGINNING POOL
|
|
767,445,972.84
|
|
82
|
|
SCHEDULED PRINCIPAL DISTRIBUTION
|
|
704,538.30
|
|
UNSCHEDULED PRINCIPAL DISTRIBUTION
|
|
(0.01)
|
|
0
|
|
DEFERRED INTEREST
|
|
0.00
|
|
LIQUIDATIONS
|
|
0.00
|
|
0
|
|
REPURCHASES
|
|
0.00
|
|
0
|
|
ENDING POOL
|
|
766,741,434.54
|
|
82
|
|
ADVANCES
|
|
PRIOR OUTSTANDING
|
CURRENT PERIOD
|
|
RECOVERED
|
ENDING OUTSTANDING
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
PRINCIPAL
|
|
INTEREST
|
|
MADE BY: SERVICER
|
|
915.23
|
|
6,657.73
|
|
0.00
|
|
0.00
|
|
915.23
|
|
6,657.73
|
|
0.00
|
|
0.00
|
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
PAGE 6 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
STATEMENT DATE:
|
12/18/2000
|
|
PAYMENT DATE:
|
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
SERIES 1999-C2
|
|
RECORD DATE:
|
|
12/08/2000
|
|
|
|
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%
|
|
715,846.43
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
715,846.43
|
|
715,846.43
|
|
0.00
|
|
28.50%
|
|
28.81%
|
|
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%
|
|
28.81%
|
|
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%
|
|
28.81%
|
|
CS-1
|
|
30/360
|
|
30
|
|
0.554178536%
|
|
18,595.31
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
18,595.31
|
|
18,595.31
|
|
0.00
|
|
NA
|
|
NA
|
|
X
|
|
30/360
|
|
30
|
|
0.417853194%
|
|
267,233.13
|
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
267,233.13
|
|
267,233.13
|
|
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%
|
|
23.76%
|
|
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%
|
|
18.70%
|
|
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%
|
|
17.19%
|
|
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%
|
|
13.40%
|
|
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%
|
|
11.37%
|
|
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%
|
|
9.35%
|
|
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%
|
|
7.33%
|
|
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%
|
|
6.32%
|
|
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%
|
|
5,013,455.00
|
0.00
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
|
0.00
|
5,013,455.00
|
|
5,013,455.00
|
|
0.00
|
|
|
(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 7 OF 23
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
STATEMENT DATE:
|
|
12/18/2000
|
|
PAYMENT DATE:
|
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
SERIES 1999-C2
|
RECORD DATE:
|
|
12/08/2000
|
|
|
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
|
|
|
|
12/18/00
|
|
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%
|
|
11/17/00
|
|
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%
|
|
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
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
PAGE 8 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
|
STATEMENT DATE:
|
|
12/18/2000
|
|
PAYMENT DATE:
|
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
SERIES 1999-C2
|
RECORD DATE:
|
|
12/08/2000
|
|
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
|
|
12/18/00
|
|
82
|
|
766,741,435
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
307
|
|
310
|
|
7.89%
|
|
7.84%
|
|
100.00%
|
|
98.91%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
11/17/00
|
|
82
|
|
767,445,973
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
308
|
|
311
|
|
8.13%
|
|
8.08%
|
|
100.00%
|
|
99.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
0.00%
|
|
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 9 OF 23
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
STATEMENT DATE:
|
|
12/18/2000
|
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
PAYMENT DATE:
|
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
RECORD DATE:
|
|
12/08/2000
|
|
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
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
PAGE 10 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
STATEMENT DATE:
|
|
12/18/2000
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
|
PAYMENT DATE:
|
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
SERIES 1999-C2
|
|
RECORD DATE:
|
|
12/08/2000
|
|
|
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 11 OF 23
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
STATEMENT DATE:
|
12/18/2000
|
|
PAYMENT DATE:
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PRIOR PAYMENT:
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
01/17/2001
|
|
SERIES 1999-C2
|
RECORD DATE:
|
12/08/2000
|
|
|
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
|
35,648,249
|
|
4.65
|
%
|
309
|
|
7.32
|
%
|
1.43
|
|
2,500,000
|
|
TO
|
5,000,000
|
|
16
|
56,279,150
|
|
7.34
|
%
|
305
|
|
7.45
|
%
|
1.29
|
|
5,000,000
|
|
TO
|
7,500,000
|
|
13
|
80,807,436
|
|
10.54
|
%
|
290
|
|
7.79
|
%
|
1.34
|
|
7,500,000
|
|
TO
|
10,000,000
|
|
6
|
51,098,357
|
|
6.66
|
%
|
317
|
|
7.67
|
%
|
1.55
|
|
10,000,000
|
|
TO
|
12,500,000
|
|
3
|
35,214,408
|
|
4.59
|
%
|
298
|
|
7.62
|
%
|
1.11
|
|
12,500,000
|
|
TO
|
15,000,000
|
|
4
|
51,819,249
|
|
6.76
|
%
|
322
|
|
8.57
|
%
|
1.55
|
|
15,000,000
|
|
TO
|
17,500,000
|
|
1
|
15,353,012
|
|
2.00
|
%
|
309
|
|
8.78
|
%
|
1.65
|
|
17,500,000
|
|
TO
|
20,000,000
|
|
3
|
58,241,368
|
|
7.60
|
%
|
330
|
|
8.25
|
%
|
1.56
|
|
20,000,000
|
|
TO
|
22,500,000
|
|
2
|
42,388,875
|
|
5.53
|
%
|
301
|
|
7.73
|
%
|
1.32
|
|
22,500,000
|
|
TO
|
25,000,000
|
|
1
|
24,049,125
|
|
3.14
|
%
|
338
|
|
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
|
56,794,279
|
|
7.41
|
%
|
321
|
|
7.39
|
%
|
1.40
|
|
30,000,000
|
|
TO
|
32,500,000
|
|
1
|
32,267,224
|
|
4.21
|
%
|
308
|
|
7.84
|
%
|
1.49
|
|
32,500,000
|
|
TO
|
35,000,000
|
|
3
|
100,047,048
|
|
13.05
|
%
|
332
|
|
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
|
82,744,092
|
|
10.79
|
%
|
270
|
|
7.78
|
%
|
1.09
|
|
42,500,000
|
|
TO
|
45,000,000
|
|
1
|
43,989,564
|
|
5.74
|
%
|
276
|
|
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
|
|
766,741,435
|
|
100.00
|
%
|
|
AVERAGE SCHEDULE BALANCE
|
|
9,350,505
|
|
MAXIMUM SCHEDULE BALANCE
|
|
43,989,564
|
|
MINIMUM SCHEDULE BALANCE
|
|
609,189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
6,556,253
|
|
0.86
|
%
|
|
335
|
|
6.80
|
%
|
|
1.90
|
|
6.901%
|
|
TO
|
|
7.125%
|
|
12
|
|
100,522,887
|
|
13.11
|
%
|
|
262
|
|
7.04
|
%
|
|
0.91
|
|
7.126%
|
|
TO
|
|
7.350%
|
|
10
|
|
88,224,777
|
|
11.51
|
%
|
|
317
|
|
7.29
|
%
|
|
1.49
|
|
7.351%
|
|
TO
|
|
7.575%
|
|
14
|
|
55,286,383
|
|
7.21
|
%
|
|
325
|
|
7.47
|
%
|
|
1.53
|
|
7.576%
|
|
TO
|
|
7.800%
|
|
13
|
|
72,142,190
|
|
9.41
|
%
|
|
296
|
|
7.69
|
%
|
|
1.05
|
|
7.801%
|
|
TO
|
|
8.025%
|
|
7
|
|
111,980,918
|
|
14.60
|
%
|
|
322
|
|
7.91
|
%
|
|
1.54
|
|
8.026%
|
|
TO
|
|
8.250%
|
|
6
|
|
53,307,972
|
|
6.95
|
%
|
|
281
|
|
8.15
|
%
|
|
0.95
|
|
8.251%
|
|
TO
|
|
8.475%
|
|
3
|
|
65,962,712
|
|
8.60
|
%
|
|
324
|
|
8.36
|
%
|
|
1.54
|
|
8.476%
|
|
TO
|
|
8.700%
|
|
9
|
|
184,861,676
|
|
24.11
|
%
|
|
317
|
|
8.50
|
%
|
|
1.81
|
|
8.701%
|
|
TO
|
|
8.925%
|
|
2
|
|
27,895,666
|
|
3.64
|
%
|
|
318
|
|
8.81
|
%
|
|
1.63
|
|
8.926%
|
|
&
|
|
ABOVE
|
|
0
|
|
0
|
|
0.00
|
%
|
|
0
|
|
0.00
|
%
|
|
0.00
|
|
82
|
|
766,741,435
|
|
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
|
|
8.06
|
%
|
218
|
|
7.24
|
%
|
|
0.00
|
|
241
|
|
&
|
ABOVE
|
|
0
|
|
0
|
|
0.00
|
%
|
0
|
|
0.00
|
%
|
|
0.00
|
|
|
|
|
|
|
|
7
|
|
61,765,573
|
|
8.06
|
%
|
|
MINIMUM REMAINING TERM
|
209
|
|
MAXIMUM REMAINING TERM
|
234
|
|
|
|
|
|
|
|
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
|
%
|
|
207
|
|
8.05
|
%
|
|
0.00
|
|
221
|
|
TO
|
|
260
|
|
2
|
|
3,891,763
|
|
0.51
|
%
|
|
260
|
|
7.82
|
%
|
|
1.58
|
|
261
|
|
TO
|
|
300
|
|
13
|
|
141,521,056
|
|
18.46
|
%
|
|
280
|
|
7.62
|
%
|
|
1.64
|
|
301
|
|
TO
|
|
340
|
|
52
|
|
460,062,107
|
|
60.00
|
%
|
|
326
|
|
8.10
|
%
|
|
1.59
|
|
341
|
|
&
|
|
ABOVE
|
|
6
|
|
81,145,582
|
|
10.58
|
%
|
|
345
|
|
7.65
|
%
|
|
1.62
|
|
75
|
|
704,975,861
|
|
91.94
|
%
|
|
MINIMUM REMAINING TERM
|
|
207
|
|
MAXIMUM REMAINING TERM
|
|
346
|
|
|
|
|
|
|
|
|
|
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
PAGE 12 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
STATEMENT DATE:
|
12/18/2000
|
|
PAYMENT DATE:
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PRIOR PAYMENT:
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
01/17/2001
|
|
SERIES 1999-C2
|
RECORD DATE:
|
12/08/2000
|
|
|
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
|
10,776,421
|
|
1.41
|
%
|
|
277
|
|
7.47
|
%
|
|
1.22
|
|
1.231 1.295
|
|
9
|
76,498,381
|
|
9.98
|
%
|
|
319
|
|
7.44
|
%
|
|
1.27
|
|
1.296 1.360
|
|
7
|
69,060,909
|
|
9.01
|
%
|
|
313
|
|
7.68
|
%
|
|
1.32
|
|
1.361 1.425
|
|
6
|
28,512,494
|
|
3.72
|
%
|
|
316
|
|
7.84
|
%
|
|
1.38
|
|
1.426 1.490
|
|
7
|
47,866,808
|
|
6.24
|
%
|
|
312
|
|
8.20
|
%
|
|
1.45
|
|
1.491 1.555
|
|
9
|
180,691,394
|
|
23.57
|
%
|
|
328
|
|
8.09
|
%
|
|
1.53
|
|
1.556 1.620
|
|
5
|
46,023,261
|
|
6.00
|
%
|
|
310
|
|
8.10
|
%
|
|
1.58
|
|
1.621 1.685
|
|
7
|
54,527,827
|
|
7.11
|
%
|
|
332
|
|
7.96
|
%
|
|
1.66
|
|
1.686 1.750
|
|
1
|
3,892,277
|
|
0.51
|
%
|
|
324
|
|
7.30
|
%
|
|
1.69
|
|
1.751 1.815
|
|
4
|
33,593,981
|
|
4.38
|
%
|
|
327
|
|
8.12
|
%
|
|
1.78
|
|
1.816 1.880
|
|
2
|
10,054,118
|
|
1.31
|
%
|
|
326
|
|
7.35
|
%
|
|
1.84
|
|
1.881 1.945
|
|
2
|
10,203,915
|
|
1.33
|
%
|
|
290
|
|
7.14
|
%
|
|
1.90
|
|
1.946 & ABOVE
|
|
1
|
6,349,789
|
|
0.83
|
%
|
|
323
|
|
7.82
|
%
|
|
1.98
|
|
UNKNOWN
|
|
20
|
188,689,859
|
|
24.61
|
%
|
|
268
|
|
7.89
|
%
|
|
0.00
|
|
82
|
766,741,435
|
|
100.00
|
%
|
|
MAXIMUM DSCR
|
|
3.160
|
|
MINIMUM DSCR
|
|
1.206
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE
|
|
|
# OF
|
LOANS
|
|
|
SCHEDULED
|
BALANCE
|
|
|
% OF
|
BALANCE
|
|
|
|
WAMM WAC PFY DSCR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CALIFORNIA
|
|
8
|
|
149,989,482
|
|
19.56
|
%
|
|
327
|
|
8.16
|
%
|
|
1.55
|
|
NEW YORK
|
|
14
|
|
73,414,666
|
|
9.57
|
%
|
|
330
|
|
7.67
|
%
|
|
1.52
|
|
PENNSYLVANIA
|
|
4
|
|
63,699,851
|
|
8.31
|
%
|
|
324
|
|
8.27
|
%
|
|
1.33
|
|
ILLINOIS
|
|
3
|
|
60,058,636
|
|
7.83
|
%
|
|
329
|
|
8.43
|
%
|
|
1.90
|
|
COLORADO
|
|
2
|
|
50,330,512
|
|
6.56
|
%
|
|
267
|
|
8.45
|
%
|
|
1.92
|
|
OHIO
|
|
6
|
|
40,835,447
|
|
5.33
|
%
|
|
329
|
|
7.90
|
%
|
|
1.73
|
|
UNDEFINED
|
|
1
|
|
40,308,831
|
|
5.26
|
%
|
|
209
|
|
7.03
|
%
|
|
0.00
|
|
TEXAS
|
|
7
|
|
37,486,324
|
|
4.89
|
%
|
|
302
|
|
7.91
|
%
|
|
1.43
|
|
MARYLAND
|
|
1
|
|
32,267,224
|
|
4.21
|
%
|
|
308
|
|
7.84
|
%
|
|
1.49
|
|
INDIANA
|
|
4
|
|
29,767,358
|
|
3.88
|
%
|
|
261
|
|
7.70
|
%
|
|
0.77
|
|
MASSACHUSETTS
|
|
2
|
|
28,979,451
|
|
3.78
|
%
|
|
277
|
|
7.21
|
%
|
|
1.45
|
|
DISTRICT OF COLUMBIA
|
|
1
|
|
28,565,378
|
|
3.73
|
%
|
|
298
|
|
7.04
|
%
|
|
1.25
|
|
NEVEDA
|
|
1
|
|
28,228,901
|
|
3.68
|
%
|
|
345
|
|
7.75
|
%
|
|
1.55
|
|
MICHIGAN
|
|
4
|
|
14,824,479
|
|
1.93
|
%
|
|
298
|
|
7.34
|
%
|
|
1.34
|
|
VIRGINIA
|
|
4
|
|
13,718,018
|
|
1.79
|
%
|
|
316
|
|
7.71
|
%
|
|
1.70
|
|
IOWA
|
|
2
|
|
10,582,928
|
|
1.38
|
%
|
|
306
|
|
8.08
|
%
|
|
1.50
|
|
KANSAS
|
|
1
|
|
9,885,426
|
|
1.29
|
%
|
|
317
|
|
8.00
|
%
|
|
1.38
|
|
NORTH CAROLINA
|
|
1
|
|
7,834,697
|
|
1.02
|
%
|
|
323
|
|
7.90
|
%
|
|
1.33
|
|
LOUISIANA
|
|
1
|
|
7,818,597
|
|
1.02
|
%
|
|
324
|
|
8.50
|
%
|
|
1.44
|
|
WISCONSIN
|
|
1
|
|
6,730,736
|
|
0.88
|
%
|
|
267
|
|
7.43
|
%
|
|
1.48
|
|
CONNECTICUT
|
|
1
|
|
6,349,789
|
|
0.83
|
%
|
|
323
|
|
7.82
|
%
|
|
1.98
|
|
TENNESSEE
|
|
2
|
|
5,239,437
|
|
0.68
|
%
|
|
234
|
|
7.64
|
%
|
|
0.00
|
|
MISSISSIPPI
|
|
1
|
|
4,158,283
|
|
0.54
|
%
|
|
234
|
|
7.64
|
%
|
|
0.00
|
|
ALASKA
|
|
4
|
|
4,028,521
|
|
0.53
|
%
|
|
336
|
|
6.78
|
%
|
|
1.98
|
|
FLORIDA
|
|
1
|
|
3,074,005
|
|
0.40
|
%
|
|
346
|
|
7.91
|
%
|
|
1.55
|
|
UTAH
|
|
1
|
|
2,920,686
|
|
0.38
|
%
|
|
326
|
|
7.23
|
%
|
|
1.92
|
|
MINNESOTA
|
|
1
|
|
2,028,259
|
|
0.26
|
%
|
|
290
|
|
7.32
|
%
|
|
1.35
|
|
NEBRASKA
|
|
1
|
|
1,275,033
|
|
0.17
|
%
|
|
335
|
|
7.12
|
%
|
|
2.02
|
|
ARIZONA
|
|
1
|
|
1,262,834
|
|
0.16
|
%
|
|
325
|
|
6.98
|
%
|
|
1.49
|
|
NEW MEXICO
|
|
1
|
|
1,077,646
|
|
0.14
|
%
|
|
334
|
|
7.03
|
%
|
|
1.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82
|
|
766,741,435
|
|
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
|
|
218,517,925
|
|
28.50
|
%
|
|
278
|
|
7.87
|
%
|
|
0.95
|
|
1.226 1.350
|
|
21
|
|
271,088,560
|
|
35.36
|
%
|
|
328
|
|
8.05
|
%
|
|
1.51
|
|
1.351 1.475
|
|
15
|
|
126,812,927
|
|
16.54
|
%
|
|
314
|
|
7.85
|
%
|
|
1.71
|
|
1.476 1.600
|
|
8
|
|
68,574,626
|
|
8.94
|
%
|
|
321
|
|
7.42
|
%
|
|
1.44
|
|
1.601 1.725
|
|
11
|
|
31,771,924
|
|
4.14
|
%
|
|
322
|
|
7.18
|
%
|
|
1.97
|
|
1.726 1.850
|
|
3
|
|
48,092,711
|
|
6.27
|
%
|
|
280
|
|
8.37
|
%
|
|
2.15
|
|
1.851 1.975
|
|
1
|
|
1,882,762
|
|
0.25
|
%
|
|
276
|
|
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
|
|
766,741,435
|
|
100.00
|
%
|
|
MAXIMUM DSCR
|
|
1.880
|
|
MINIMUM DSCR
|
|
1.000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
PAGE 13 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
STATEMENT DATE:
|
12/18/2000
|
|
PAYMENT DATE:
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PRIOR PAYMENT:
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
01/17/2001
|
|
SERIES 1999-C2
|
RECORD DATE:
|
12/08/2000
|
|
|
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
|
|
6,349,789
|
|
0.83
|
%
|
|
323
|
|
7.82
|
%
|
|
1.98
|
|
INDUSTRIAL
|
|
7
|
|
35,711,649
|
|
4.66
|
%
|
|
342
|
|
7.54
|
%
|
|
1.82
|
|
LODGING
|
|
2
|
|
84,298,395
|
|
10.99
|
%
|
|
244
|
|
7.80
|
%
|
|
1.15
|
|
MOBILE HOME PARK
|
|
1
|
|
2,837,771
|
|
0.37
|
%
|
|
260
|
|
7.67
|
%
|
|
1.29
|
|
MULTIFAMILY
|
|
22
|
|
92,170,392
|
|
12.02
|
%
|
|
323
|
|
7.50
|
%
|
|
1.37
|
|
OFFICE
|
|
21
|
|
267,626,896
|
|
34.90
|
%
|
|
324
|
|
8.01
|
%
|
|
1.66
|
|
OTHER
|
|
4
|
|
46,915,048
|
|
6.12
|
%
|
|
254
|
|
7.69
|
%
|
|
0.80
|
|
RETAIL
|
|
24
|
|
230,831,494
|
|
30.11
|
%
|
|
310
|
|
8.05
|
%
|
|
1.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82
|
|
766,741,435
|
|
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
|
|
686,620,507
|
|
89.55
|
%
|
|
318
|
|
7.95
|
%
|
1.60
|
|
IO/ AMORTIZATING
|
|
2
|
|
18,355,354
|
|
2.39
|
%
|
|
207
|
|
8.05
|
%
|
0.00
|
|
IO/AMORTIZING/BALLOON
|
|
7
|
|
61,765,573
|
|
8.06
|
%
|
|
218
|
|
7.24
|
%
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82
|
|
766,741,435
|
|
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
|
766,741,435
|
|
100.00
|
%
|
|
307
|
|
7.89
|
%
|
1.44
|
|
|
|
|
82
|
766,741,435
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PAGE 14 OF 23
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
STATEMENT DATE:
|
|
12/18/2000
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
PAYMENT DATE:
|
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
RECORD DATE:
|
|
12/08/2000
|
|
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
|
|
43,989,564
|
|
8.50500%
|
|
362,504
|
|
0
|
|
002
|
|
OFFICE
|
|
4/11/28
|
|
2.12
|
|
12/31/99
|
|
IL
|
|
42,435,261
|
|
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
|
|
33,447,880
|
|
8.31700%
|
|
256,550
|
|
0
|
|
005
|
|
OFFICE
|
|
10/11/27
|
|
1.55
|
|
12/31/99
|
|
CA
|
|
33,333,729
|
|
7.99000%
|
|
247,450
|
|
0
|
|
006
|
|
OFFICE
|
|
1/11/29
|
|
1.52
|
|
12/31/99
|
|
PA
|
|
33,265,439
|
|
8.50000%
|
|
259,037
|
|
0
|
|
007
|
|
RETAIL
|
|
8/11/26
|
|
1.49
|
|
12/31/99
|
|
MD
|
|
32,267,224
|
|
7.84000%
|
|
242,829
|
|
0
|
|
008
|
|
MULTIFAMILY
|
|
2/11/29
|
|
1.29
|
|
12/31/99
|
|
NY
|
|
24,049,125
|
|
7.34220%
|
|
168,267
|
|
0
|
|
009
|
|
OFFICE
|
|
10/11/25
|
|
1.25
|
|
12/31/99
|
|
DC
|
|
28,565,378
|
|
7.04000%
|
|
202,832
|
|
0
|
|
010
|
|
OFFICE
|
|
9/11/29
|
|
1.55
|
|
12/31/99
|
|
NV
|
|
28,228,901
|
|
7.75000%
|
|
204,177
|
|
0
|
|
011
|
|
OTHER
|
|
1/11/24
|
|
1.30
|
|
12/31/99
|
|
MA
|
|
21,696,222
|
|
7.25000%
|
|
161,186
|
|
0
|
|
012
|
|
RETAIL
|
|
2/11/28
|
|
1.33
|
|
12/31/99
|
|
PA
|
|
20,692,653
|
|
8.24000%
|
|
158,924
|
|
0
|
|
013
|
|
RETAIL
|
|
6/11/27
|
|
1.57
|
|
12/31/99
|
|
CA
|
|
19,511,281
|
|
8.36000%
|
|
151,803
|
|
0
|
|
014
|
|
OFFICE
|
|
1/11/28
|
|
1.45
|
|
12/31/99
|
|
TX
|
|
19,494,039
|
|
8.50000%
|
|
152,960
|
|
0
|
|
015
|
|
INDUSTRIAL
|
|
10/11/29
|
|
1.66
|
|
12/31/99
|
|
CA
|
|
19,236,048
|
|
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
|
|
15,353,012
|
|
8.78000%
|
|
125,303
|
|
0
|
|
018
|
|
OFFICE
|
|
12/11/27
|
|
1.80
|
|
12/31/99
|
|
NY
|
|
13,152,188
|
|
8.50000%
|
|
103,249
|
|
0
|
|
019
|
|
RETAIL
|
|
7/11/28
|
|
1.25
|
|
12/31/99
|
|
IL
|
|
13,120,855
|
|
8.50000%
|
|
102,499
|
|
0
|
|
020
|
|
OFFICE
|
|
4/11/26
|
|
1.55
|
|
12/31/99
|
|
CA
|
|
13,003,551
|
|
8.45000%
|
|
100,591
|
|
0
|
|
021
|
|
RETAIL
|
|
4/11/28
|
|
1.61
|
|
12/31/99
|
|
OH
|
|
12,542,654
|
|
8.85000%
|
|
117,284
|
|
0
|
|
022
|
|
RETAIL
|
|
10/11/29
|
|
1.32
|
|
12/31/99
|
|
CA
|
|
12,211,704
|
|
7.55000%
|
|
86,601
|
|
0
|
|
023
|
|
INDUSTRIAL
|
|
9/11/29
|
|
2.09
|
|
12/31/99
|
|
OH
|
|
10,988,298
|
|
7.21400%
|
|
75,510
|
|
0
|
|
024
|
|
MULTIFAMILY
|
|
5/11/27
|
|
1.38
|
|
12/31/99
|
|
KS
|
|
9,885,426
|
|
8.00000%
|
|
73,865
|
|
0
|
|
025
|
|
OFFICE
|
|
2/11/29
|
|
1.76
|
|
12/31/99
|
|
IN
|
|
8,704,114
|
|
7.23000%
|
|
60,253
|
|
-0
|
|
026
|
|
RETAIL
|
|
1/11/28
|
|
1.85
|
|
12/31/99
|
|
NY
|
|
8,678,021
|
|
7.42000%
|
|
61,902
|
|
-0
|
|
027
|
|
RETAIL
|
|
10/11/23
|
|
1.56
|
|
12/31/99
|
|
TX
|
|
8,177,502
|
|
6.97000%
|
|
59,561
|
|
-0
|
|
028
|
|
MULTIFAMILY
|
|
11/11/27
|
|
1.33
|
|
12/31/99
|
|
NC
|
|
7,834,697
|
|
7.90000%
|
|
58,524
|
|
0
|
|
029
|
|
RETAIL
|
|
12/11/27
|
|
1.44
|
|
12/31/99
|
|
LA
|
|
7,818,597
|
|
8.50000%
|
|
61,378
|
|
-0
|
|
030
|
|
OFFICE
|
|
6/11/29
|
|
1.66
|
|
12/31/99
|
|
OH
|
|
7,406,626
|
|
7.39200%
|
|
51,888
|
|
0
|
|
031
|
|
OFFICE
|
|
12/11/23
|
|
1.89
|
|
12/31/99
|
|
MA
|
|
7,283,229
|
|
7.11000%
|
|
53,536
|
|
-0
|
|
032
|
|
OTHER
|
|
6/11/26
|
|
1.36
|
|
12/31/99
|
|
OH
|
|
6,863,472
|
|
8.09000%
|
|
59,575
|
|
-0
|
|
033
|
|
RETAIL
|
|
3/11/23
|
|
1.48
|
|
12/31/99
|
|
WI
|
|
6,730,736
|
|
7.43000%
|
|
51,411
|
|
-0
|
|
034
|
|
HEALTH CARE
|
|
11/11/27
|
|
1.98
|
|
12/31/99
|
|
CT
|
|
6,349,789
|
|
7.82000%
|
|
47,020
|
|
-0
|
|
035
|
|
OFFICE
|
|
9/11/27
|
|
1.78
|
|
12/31/99
|
|
NY
|
|
6,342,502
|
|
8.22000%
|
|
48,695
|
|
0
|
|
036
|
|
OFFICE
|
|
9/11/28
|
|
1.47
|
|
12/31/99
|
|
VA
|
|
6,190,557
|
|
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
|
|
5,588,669
|
|
7.32000%
|
|
47,677
|
|
0
|
|
039
|
|
RETAIL
|
|
11/11/23
|
|
1.43
|
|
12/31/99
|
|
IN
|
|
5,306,382
|
|
7.75000%
|
|
51,888
|
|
0
|
|
040
|
|
OFFICE
|
|
9/11/27
|
|
1.75
|
|
12/31/99
|
|
IA
|
|
5,395,176
|
|
8.50000%
|
|
42,443
|
|
-0
|
|
041
|
|
MULTIFAMILY
|
|
2/11/25
|
|
1.23
|
|
12/31/99
|
|
IA
|
|
5,187,752
|
|
7.64000%
|
|
39,131
|
|
-0
|
|
042
|
|
MULTIFAMILY
|
|
3/11/28
|
|
1.39
|
|
12/31/99
|
|
MI
|
|
4,784,010
|
|
7.46000%
|
|
34,203
|
|
0
|
|
043
|
|
RETAIL
|
|
3/11/28
|
|
1.67
|
|
12/31/99
|
|
IL
|
|
4,502,520
|
|
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
|
|
3,920,161
|
|
7.35000%
|
|
28,500
|
|
0
|
|
046
|
|
MULTIFAMILY
|
|
12/11/27
|
|
1.69
|
|
12/31/99
|
|
CA
|
|
3,892,277
|
|
7.30000%
|
|
27,496
|
|
-0
|
|
047
|
|
RETAIL
|
|
4/11/23
|
|
1.60
|
|
12/31/99
|
|
VA
|
|
3,625,818
|
|
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
|
|
3,163,341
|
|
7.68000%
|
|
23,126
|
|
0
|
|
050
|
|
MULTIFAMILY
|
|
10/11/29
|
|
1.55
|
|
12/31/99
|
|
FL
|
|
3,074,005
|
|
7.91000%
|
|
22,553
|
|
0
|
|
051
|
|
MULTIFAMILY
|
|
2/11/28
|
|
1.50
|
|
12/31/99
|
|
MI
|
|
2,993,019
|
|
7.05000%
|
|
20,612
|
|
0
|
|
052
|
|
RETAIL
|
|
5/11/28
|
|
1.66
|
|
12/31/99
|
|
NY
|
|
2,957,825
|
|
7.44000%
|
|
21,027
|
|
0
|
|
053
|
|
OFFICE
|
|
2/11/28
|
|
1.92
|
|
12/31/99
|
|
UT
|
|
2,920,686
|
|
7.23000%
|
|
20,425
|
|
0
|
|
054
|
|
MOBILE HOME PARK
|
|
8/11/22
|
|
1.29
|
|
12/31/99
|
|
TX
|
|
2,837,771
|
|
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
|
|
2,525,546
|
|
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
|
|
2,357,465
|
|
7.49000%
|
|
18,001
|
|
0
|
|
060
|
|
MULTIFAMILY
|
|
9/11/28
|
|
1.35
|
|
12/31/99
|
|
TX
|
|
2,349,177
|
|
7.05000%
|
|
16,048
|
|
-0
|
|
061
|
|
MULTIFAMILY
|
|
7/11/28
|
|
1.34
|
|
12/31/99
|
|
NY
|
|
2,248,198
|
|
7.49000%
|
|
17,166
|
|
0
|
|
062
|
|
MULTIFAMILY
|
|
7/11/28
|
|
1.57
|
|
12/31/99
|
|
NY
|
|
2,166,005
|
|
7.49000%
|
|
16,539
|
|
-0
|
|
063
|
|
OFFICE
|
|
2/11/25
|
|
1.35
|
|
12/31/99
|
|
MN
|
|
2,028,259
|
|
7.32000%
|
|
14,885
|
|
-0
|
|
064
|
|
MULTIFAMILY
|
|
12/11/23
|
|
2.05
|
|
12/31/99
|
|
OH
|
|
1,882,762
|
|
7.50000%
|
|
14,299
|
|
-0
|
|
065
|
|
INDUSTRIAL
|
|
12/11/23
|
|
1.42
|
|
12/31/99
|
|
MI
|
|
1,458,781
|
|
7.64000%
|
|
12,416
|
|
0
|
|
066
|
|
MULTIFAMILY
|
|
7/11/28
|
|
1.27
|
|
12/31/99
|
|
NY
|
|
1,435,946
|
|
7.49000%
|
|
10,964
|
|
0
|
|
067
|
|
RETAIL
|
|
8/11/28
|
|
1.83
|
|
12/31/99
|
|
VA
|
|
1,376,098
|
|
6.90000%
|
|
9,273
|
|
-0
|
|
068
|
|
INDUSTRIAL
|
|
12/11/28
|
|
2.05
|
|
12/31/99
|
|
AK
|
|
1,313,336
|
|
6.78000%
|
|
8,717
|
|
0
|
|
069
|
|
OFFICE
|
|
11/11/28
|
|
2.02
|
|
12/31/99
|
|
NE
|
|
1,275,033
|
|
7.12000%
|
|
8,754
|
|
0
|
|
070
|
|
MULTIFAMILY
|
|
1/11/28
|
|
1.49
|
|
12/31/99
|
|
AZ
|
|
1,262,834
|
|
6.98000%
|
|
8,639
|
|
-0
|
|
071
|
|
MULTIFAMILY
|
|
12/11/28
|
|
1.67
|
|
12/31/99
|
|
OH
|
|
1,151,634
|
|
6.75000%
|
|
7,621
|
|
0
|
|
072
|
|
INDUSTRIAL
|
|
12/11/28
|
|
2.06
|
|
12/31/99
|
|
AK
|
|
1,110,128
|
|
6.78000%
|
|
7,368
|
|
-0
|
|
073
|
|
OFFICE
|
|
11/11/28
|
|
3.16
|
|
12/31/99
|
|
TX
|
|
1,078,874
|
|
7.12000%
|
|
7,407
|
|
0
|
|
074
|
|
OFFICE
|
|
10/11/28
|
|
1.54
|
|
12/31/99
|
|
NM
|
|
1,077,646
|
|
7.03000%
|
|
7,341
|
|
-0
|
|
075
|
|
MULTIFAMILY
|
|
7/11/28
|
|
1.44
|
|
12/31/99
|
|
NY
|
|
1,063,663
|
|
7.49000%
|
|
8,122
|
|
0
|
|
076
|
|
RETAIL
|
|
8/11/22
|
|
2.34
|
|
12/31/99
|
|
TX
|
|
1,053,992
|
|
8.23000%
|
|
8,658
|
|
0
|
|
077
|
|
INDUSTRIAL
|
|
12/11/28
|
|
2.34
|
|
12/31/99
|
|
AK
|
|
916,139
|
|
6.78000%
|
|
6,080
|
|
-0
|
|
078
|
|
MULTIFAMILY
|
|
7/11/28
|
|
1.24
|
|
12/31/99
|
|
NY
|
|
754,234
|
|
7.49000%
|
|
5,759
|
|
0
|
|
079
|
|
INDUSTRIAL
|
|
12/11/28
|
|
1.26
|
|
12/31/99
|
|
AK
|
|
688,918
|
|
6.78000%
|
|
4,572
|
|
-0
|
|
080
|
|
MULTIFAMILY
|
|
7/11/28
|
|
1.25
|
|
12/31/99
|
|
NY
|
|
609,189
|
|
7.49000%
|
|
4,652
|
|
-0
|
|
08A
|
|
MULTIFAMILY
|
|
2/11/29
|
|
1.29
|
|
12/31/99
|
|
NY
|
|
4,436,965
|
|
7.34220%
|
|
62,250
|
|
-0
|
|
16A
|
|
OTHER
|
|
3/11/18
|
|
0.00
|
|
IN
|
|
12,014,406
|
|
8.04900%
|
|
80,587
|
|
0
|
|
766,741,435
|
|
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
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
PAGE 15 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
STATEMENT DATE:
|
|
12/18/2000
|
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
PAYMENT DATE:
|
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
RECORD DATE:
|
|
12/08/2000
|
|
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.
|
|
|
|
|
025
|
|
12/30/99
|
|
8,704,114
|
|
7,764
|
|
7.23%
|
|
2/11/29
|
|
338
|
|
346
|
|
OFFICE
|
|
IN
|
|
1,271,942
|
|
1.76
|
|
12/31/99
|
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
PAGE 19 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
STATEMENT DATE:
|
|
12/18/2000
|
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
PAYMENT DATE:
|
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
RECORD DATE:
|
|
12/08/2000
|
|
SERIES 1999-C2
|
|
ABN AMRO ACCT: 67-8367-43-4
|
|
SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS
|
|
|
|
|
DISCLOSURE
|
CONTROL #
|
|
|
RESOLUTION
|
STRATEGY
|
|
|
|
COMMENTS
|
|
|
|
|
025
|
|
RESOLVED
|
|
LOAN RESOLVED AND RETURNED TO MASTER
|
|
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
PAGE 20 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
STATEMENT DATE:
|
|
12/18/2000
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
PAYMENT DATE:
|
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
RECORD DATE:
|
|
12/08/2000
|
|
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
|
|
|
|
|
|
|
|
|
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
PAGE 21 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
STATEMENT DATE:
|
|
12/18/2000
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
PAYMENT DATE:
|
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
RECORD DATE:
|
|
12/08/2000
|
|
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..
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
|
PAGE 22 OF 23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABN AMRO
|
|
|
|
LASALLE BANK
|
|
N.A.
|
|
|
COMMERCIAL MORTGAGE ASSET TRUST
|
|
|
BNY ASSET SOLUTIONS LLC, SERVICER
|
STATEMENT DATE:
|
|
12/18/2000
|
|
PAYMENT DATE:
|
|
12/18/2000
|
|
LENNAR PARTNERS, INC., SPECIAL SERVICER
|
PRIOR PAYMENT:
|
|
11/17/2000
|
|
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
|
|
NEXT PAYMENT:
|
|
01/17/2001
|
|
SERIES 1999-C2
|
RECORD DATE:
|
|
12/08/2000
|
|
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 23 OF 23
|
|
12/14/2000 - 14:53 (D001-D021) 2000 LASALLE BANK N.A.
|
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