|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED STATES
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 16, 1998
COMMERCIAL MORTGAGE ACCEPTANCE CORP.
-----------------------------------------------------
(Exact name of registrant as specified in its charter)
MISSOURI 333-60749 43-1681393
- --------------------------- --------------------- ------------------
(State or other jurisdiction (Commission File Number) (I.R.S. Employer
of incorporation) Identification)
210 WEST 10TH STREET, 6TH FLOOR, KANSAS CITY, MISSOURI 64105
------------------------------------------------------ ---------
(Address of principal executive offices) (zip code)
Registrant's telephone number, including area code: 816-435-5000
--------------
<PAGE>
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS
Exhibit 99 Preliminary Collateral Term Sheet related to Multifamily Loans for
Commercial Mortgage Pass-Through Certificates Series 1998-C2
SIGNATURES
----------
Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, the Registrant has duly caused this report to be signed on its behalf
by the undersigned hereunto duly authorized.
COMMERCIAL MORTGAGE ACCEPTANCE CORP.
By: /s/ CLARENCE A. KRANTZ
-----------------------------------
Name: Clarence A. Krantz
-----------------------------------
Title: Executive Vice President
-----------------------------------
Date: September 17, 1998
<TABLE>
<CAPTION>
MLMI 1998-C2 MULTIFAMILY SCHEDULE
CONTROL
NUMBER PREFIX PROPERTY NAME ADDRESS CITY STATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
MLMI-011 11982 E. Walnut Street 11982 E. Walnut Street Norwalk CA
MLMI-031 17 Cleveland Place 17 Cleveland Place Gloucester MA
MLMI-024 1705 7th Street 1705 7th Street Riverside CA
MLMI-114 MLA 174-176 Second Avenue 174-176 Second Avenue New York NY
MLMI-115 MLA 188 Second Avenue 188 Second Avenue New York NY
MLMI-176 234 Park Avenue 234 Park Avenue Hoboken NJ
MLMI-101 NH 2770-2780 Kingsbridge Terrace 2770-2780 Kingsbridge Terrace Bronx NY
MLMI-102 NH 2785 Sedgwick Avenue 2785 Sedgwick Avenue Bronx NY
MLMI-018 565-573 Catalina 565-573 Catalina Laguna Beach CA
MLMI-100 NH 686 Rosewood Street & 686 Rosewood Street Bronx NY
3251-3265 White Plains Rd.
MLMI-020 983 Charles Avenue 983 Charles Avenue Atlanta GA
MLMI-079 Alief Square Apartments 7500 Cook Road Houston TX
MLMI-122 Amherst Apartments 10440 Valley Forge Houston TX
MLMI-047 Beaconsfield Apartments 535-539 Chestnut St., 88-106, Manchester NH
110-118 Pearl St., 500 & 502 Pine St.
MLMI-151 Broadwater Apartments 15000 Southwest 104th Street Miami FL
MLMI-028 Caglifly Apartments 906-906 1/2 3rd Avenue NE Buffalo MN
MLMI-040 Camelot Apartments 986 5th Avenue Chula Vista CA
MLMI-149 Canyon Cove Apartments 1455 Valley Drive Ogden UT
MLMI-076 Chelsea Village Apartments 37 Bradford Drive Leola PA
MLMI-041 City Promenade Apartments 405-445 S. Clementine St. Anaheim CA
MLMI-161 RAF Colonial Gardens Apartments Highview Dr. & 1175 Dalton Ave. Pittsfield MA
MLMI-093 Doral Plaza 151-155 N. Michigan Ave. Chicago IL
MLMI-163 Eastwood Terrace Apts. 2921-2933 Clark Road Ypsilanti MI
MLMI-099 Edgewood Village 2190 Uecker Street Lewisville TX
MLMI-111 Mouta Emerson Court 1-22, 14-22 Emerson St. & 89-97 Belcher Rd. Wethersfield CT
MLMI-089 Fielder Crossing 1727 Westview Terrace Arlington TX
MLMI-088 Forest Creek Apartments 6050 Oakland Hills Ft Worth TX
MLMI-105 Hidden Vale Apartments 5726 59th Street Court West University Place WA
MLMI-042 Hillsborough Village Apartments 11902 Central Ave Chino CA
MLMI-179 Huntington Green Apartments 13100 Stonefield Drive Houston TX
MLMI-159 RAF Lamplighter Apartments 1-86 Amherst Avenue Agawam MA
MLMI-169 Lawnfair Apartments 207 Winchester Road Fairlawn OH
MLMI-164 Little Creek Apartments 3670 John Hix Rd Wayne MI
MLMI-069 Mariner's Cove 939 River Road Edgewater NJ
MLMI-081 McCallum Highlands I 6565 McCallum Blvd Dallas TX
MLMI-086 McCallum Highlands II 6585 McCallum Blvd Dallas TX
MLMI-055 TM Meadowbriar Apartments 3025 E. Park Row Arlington TX
MLMI-165 Millport Apartments 1001 Islington Street Portsmouth NH
MLMI-048 MK MK-141 Avenue A 141 Avenue A New York NY
MLMI-051 MK MK-153 Avenue A 153 Avenue A New York NY
MLMI-050 MK MK-153 First Avenue 153 First Avenue New York NY
MLMI-052 MK MK-413 East 9th Street 413 East 9th Street New York NY
MLMI-049 MK MK-Lido Beach Apartments 820-830 East Broadway Long Beach NY
MLMI-034 Morrowfield Apartments 2715 Murray Avenue Pittsburgh PA
MLMI-095 Oak Park - Oak Green Apartments 40-60 Reservoir-30-50 Oak Ext Brockton MA
MLMI-057 TM Oak Park Apartments 2800 West Pioneer Dr. Irving TX
MLMI-124 Park City Square Apartments 1246 and 1247 West 30th Street Los Angeles CA
MLMI-110 Poet's Row Apartments 1001-1055 Sherman Street Denver CO
MLMI-097 Richmond Oaks Apartments 2815 Richmond Road Texarkana TX
MLMI-137 Riverwood Apartments 1053 Rifle Range Road Mt. Pleasant SC
MLMI-141 DAR Riverwood Apartments 1625 SE "N" Street Grants Pass OR
MLMI-162 RAF Riviera Apartments 1-122 Riviera Drive Agawam MA
MLMI-096 Royal Oaks Apartments 149 Portland Avenue Dover NH
MLMI-129 Savannah Apartments 4055 Mac Eachen Boulevard Sarasota FL
MLMI-084 ART Sheffield Village Apartments 8300 Calmont Avenue Fort Worth TX
MLMI-123 Southwicke Apartments 15430 40th Ave Tukwila WA
MLMI-098 Sunset Oaks Apartments 3550 Timberglen Road Carrollton TX
MLMI-080 The Bentley 3362 Forest Lane Dallas TX
MLMI-070 The Missions at Vista Primera 7434 La Carrera Santa Fe NM
MLMI-112 Mouta The Packard 755 Farmington Avenue West Hartford CT
MLMI-094 Three Rivers Apartments 101 Three Rivers North Fort Wayne IN
MLMI-066 Union Place Apartments 74 Union Place Hartford CT
MLMI-160 RAF University Park Apartments 20 Easthampton Road Holyoke MA
MLMI-035 Venetian Bridges 2244 Rosemarie Lane Stockton CA
MLMI-082 Versailles/Marrakesh Apartments 4625 Cedar Springs Dallas TX
MLMI-059 Walnut Villas Apartments 3925 West Walnut Street Garland TX
MLMI-113 Mouta Westwood Apts 70 Kane Street West Hartford CT
MLMI-017 Williams, Charles 302-306 Main Street Newport Beach CA
MLMI-136 Willow Woods Apartments 3007-A Ingleside Drive High Point NC
MLMI-021 Karen West Apartments 3061 Karen Avenue Las Vegas NV
MLMI-148 Woodstock Apartments 5950 Boca Raton Fort Worth TX
GCM-002 The Biltmore Apartments 5225 Verde Valley Lane Dallas TX
GCM-003 Manitou Townhomes 1454 Todds Lane Hampton VA
GCM-005 Park Meadows Apartments 851-976 Mount Werner Circle Colorado Springs CO
GCM-006 Wilshire West & Knights Lake Apartments Oklahoma City OK
GCM-006a Wilshire West Apartments 6600 West Wilshire Blvd. Oklahoma City OK
GCM-006b Knights Lake Apartments 7404 Lyrewood Lane Oklahoma City OK
GCM-012 Quail Ridge Apartments 2609 Featherstone Road Oklahoma City OK
GCM-013 Kickingbird Hills Apartments 1900 Kickingbird Road Edmond OK
GCM-022 Bayview Apartments 100 Sheridan Road Bremerton WA
GCM-023 McDonald Place Apartments North 1318 McDonald Road Spokane WA
GCM-025 Lone Oak Apartments 102 & 104 14th Street NE Buffalo MN
GCM-027 The Ridge Apartments 2755 Brandon Avenue Roanoke VA
GCM-029 The Treehouse Apartments 3203 Walnut Hill Lane Irving TX
GCM-032 Regency Park Apartments 622 Southwest Bishop Road Lawton OK
GCM-035 Hillcrest Apartments 1105 Ronstan Drive Killeen TX
GCM-036 Creekside Apartments 52520 SW Fourth Street Scappoose OR
GCM-038 Solon Place 1000 Solon Place Way Waxahachie TX
GCM-039 Amber Park Apartments 295 Colt Lane NE Salem OR
GCM-041 Westview Gardens Apartments 4800 Hall Road Columbus OH
GCM-042 Quail Run Apartments 3624 West Memorial Road Oklahoma City OK
GCM-043 Stonebrook Apartments 9301 N. MacArthur Boulevard Oklahoma City OK
GCM-050 Lakepointe Apartments 120 SE Mast Avenue Lincoln City OR
GCM-052 Sungate Apartments 6829 North Broadway Gladstone MO
GCM-058 Carseka Apartments 9618 Exposition Boulevard Los Angeles CA
GCM-059 Cochran Apartments 657& 665 South Cochran Avenue Los Angeles CA
GCM-066 Berry Hill Apartments 13971 S. Beavercreek Rd. Oregon City OR
GCM-069 Wau-Lin-Cree Apartments 4335 NW Line Creek Dr. Kansas City MO
GCM-071 Silver Creek Apartment 10710 East 41st St Tulsa OK
GCM-072 Fox Run Apartments 1157 South Webb Street Wichita KS
GCM-075 Olde Orchard Park Condominiums 12-20 Fayette Road S. Burlington VT
GCM-076 Bonita Glen Apartments 250 Bonita Glen Dr. Chula Vista CA
GCM-077 Cambridge in the Groves Apartments 5501 West Washington Groves TX
GCM-078 Regency Square Apartments 1401 Cartier Drive Tampa FL
GCM-079 Raintree Apartments 2915 North Texas Street Fairfield CA
GCM-080 Union Square Apartments 424 North 300 East Provo UT
GCM-081 Regency Palms Apartments 4103 East Linebaugh Avenue Tampa FL
GCM-082 Mainstream Apartments 3000 Murworth Drive Houston TX
GCM-083 Sunset Gardens Apartments 1231 West Francisquito Avenue West Covina CA
GCM-084 English Garden Apartments 15061 W. 138th Street Olathe KS
GCM-085 The Willows Apartments 1201 40th Street Bakersfield CA
GCM-087 Carriage House Apartments 433-437 South Mary Avenue Sunnyvale CA
GCM-088 Stierlin Arms Apartments 465 Stierlin Road Mountain View CA
GCM-089 Houser Glen Apartments 1225 Houser Lane Modesto CA
GCM-091 Grandview Apartments 840 Grand Highway Clermont FL
GCM-092 Clairridge Estates Apartments 36770 Harper Avenue Clinton Township MI
GCM-094 Bayview Apartments 851 N. Amphlett Blvd. San Mateo CA
GCM-096 Walnut Lane Apartments 232-242 W. Walnut Lane Philadelphia PA
GCM-098 Willow Brook Apartments 1455 East 4705 South Salt Lake City UT
GCM-099 Casa Blanca Apartments 38863 Fremont Blvd. Fremont CA
GCM-100 Alameda Park Apartments 547-549 Buena Vista Avenue Alameda CA
GCM-101 New Brighton Place Apartments 1260 Brighton Avenue Albany CA
GCM-103 Bear Creek Apartments 935 West Silver Sands Drive San Antonio TX
GCM-111 Fairway Gardens Apartments 6539 SE Federal Highway Stuart FL
GCM-113 Rockwood Gardens Apartments 200-240 SE 188th Ave Gresham OR
GCM-114 Seranado Fountain Apartments 100 South Seranado Street Orange CA
GCM-115 Sierra Condo Apartments 7475 Stockton Boulevard Sacramento CA
GCM-124 Lynnwood Garden Village Apartments 4816 176th Street SW Lynnwood WA
GCM-125 The Timbers Apartments 2928 Ruddell Road Southeast Lacey WA
GCM-127 Oaks of Kingsbridge Apartments 11888 Longridge Dr. Baton Rouge LA
GCM-130 Casitas de Las Cruces Apartments 1155 N. Miranda Las Cruces NM
GCM-133 Woodcrest Apartments 102-120 East 550 North Bountiful UT
GCM-136 Federal Terrace Apartments 3030, 3060, 3080 South Federal Boulevard Denver CO
GCM-138 Huntington Apartments 112 East Glenmore Drive Gretna NE
GCM-142 Cliveden Apartments 49 Cliveden Street Philadelphia PA
GCM-146 Westwood Apartments 575 Farmington Avenue Hartford CT
GCM-148 Tall Pines Apartments 646-670 Country Road 207 Durango CO
GCM-149 846-848 Prospect Place 846-848 Prospect Place Brooklyn NY
GCM-150 732 St. Marks Avenue 732 St. Marks Avenue Brooklyn NY
GCM-153 Radio Plaza Apartments 2241-2251 Woodward Heights Ferndale MI
GCM-165 Villa Del Sol Apartments 6231 West McDowell Road Phoenix AZ
GCM-174 280 Collins Street 280 Collins Street Hartford CT
GCM-177 Mockingbird Apartments 3500 Mockingbird Lane Amarillo TX
GCM-178 Tramore Castle Apartments 4515-4525 Lindell Blvd. St. Louis MO
GCM-182 Jefferson Street Apartments 906 Jefferson St. & 807 Alfred Street Alexandria VA
GCM-183 Church Street Apartments 919-921 Church Street Alexandria VA
GCM-184 Patrick Street Apartments 918 Jefferson Street/806 S. Patrick Alexandria VA
GCM-191 Compass Pointe Apartments 29 North Lakewood Tulsa OK
GCM-198 The Greens of Carrollwood 3820 Ehrlich Rd. Tampa FL
GCM-201 Galveston Apartments 625 North Alma School Road Chandler AZ
GCM-155 248 State Street 248 State Street Albany NY
GCM-172 1111 First Avenue 1111 First Avenue New York NY
WMFG181 Towne Oaks 159 Main Street S.Bound Brook NJ
WMFG1 Pebble Hill 2353 Mission Road & 750 White Drive Tallahassee FL
WMFG9 Rock Creek 2181 West 1575 North St. George UT
WMFG3 Spring Street 756 South Spring Street Los Angeles CA
WMFG2 Binford Lofts 837-857 Traction Avenue Los Angeles CA
WMFG16 1223 20th Street 1223 20th Street Santa Monica CA
WMFG15 1239 20th Street 1239 20th Street Santa Monica CA
WMFG6 Montego Palms 2323 E. Flower St Phoenix AZ
WMFG4 Chelsea Village Providence Court at Fairmont Ave. Atlantic City NJ
WMFG011 Mariposa 10965 & 10997 Del Norte Avenue Ventura CA
WMFG57 DeVille Southwest Apartments 820 Southwest Avenue Jefferson City MO
WMFG56 57 Off Memorial 160 Birdsall Houston TX
WMFG58 Garden Center Apartments 64 Garden Center Broomfield CO
WMFG124 Applewood Crest Apartments 1975 Oak Street Lakewood CO
WMFG61 Summit East Plaza 217 N. Independence Lee's Summit MO
WMFG23 Lenox Court 5289-5299 85th Avenue New Carrollton MD
WMFG24 Sutton Walk 5306 85th Avenue New Carrollton MD
WMFG17 Andrews Manor 6375 Maxwell Drive Camp Springs MD
WMFG18 Brittany 4500 South Four Mile Run Drive Arlington VA
WMFG19 Crestleigh 9556 Muirkirk Road Laurel MD
WMFG54 Wild Pines of Naples 2745 Wild Pines Drive Naples FL
WMFG62 Village Park Apartments 850-980 W. 74th Street Hialeah FL
WMFG38 Oak Alley 1645 Carol Sue Avenue Terrytown LA
WMFG63 Westland Gardens Apartments 1751 West 62nd Street Hialeah FL
WMFG92 Bay Landing 121 Roble Road Walnut Creek CA
WMFG93 Connemara 3070 230th Lane South East Issaquah WA
WMFG70 Parkview 1138 West 10th Ave. Kennewick WA
WMFG97 Marine Gardens 220 Ocean Blvd Long Branch NJ
WMFG185 Riverbirch Apartments 8025 River Birch Drive Charlotte NC
WMFG60 Townlake Apartments 1315 East Hillside Road Laredo TX
Mid145 Patrician Apartments 5045 N. 58th Avenue Glendale AZ
Mid001 Hampton Ridge 3464 Hampton Ridge Drive Rockford IL
Mid002 Hampton Courtyard 2900 Sandy Hollow Road Rockford IL
Mid006 Terrace Pond 723 Riverside Street Portland ME
Mid011 Ashley Park Apartments 5477 East 71st Tulsa OK
Mid012 Northtowne Manor Apartments 1230-48 Latta Road Greece NY
Mid016 Pinewood Townhomes 913 E. Raines Road Memphis TN
Mid018 180 Mountain Avenue/95 Clifton 180 Mountain Avenue Malden MA
Mid018 180 Mountain Avenue/95 Clifton 95 Clifton Street Malden MA
Mid020 Apple Creek Apartments 101 South Apple Creek Drive Sand Springs OK
Mid023 Stone Henge Apartments 4250 Country Day Lane Fort Worth TX
Mid024 Brownsville Apartments 1900 Coffee Port Road Brownsville TX
Mid025 Westborough Arms Apartments 9301 W. Central Wichita KS
Mid030 Quail Creek Apartments 2111 Kasold Drive Lawrence KS
Mid034 The Lewiston Apartments 5270 South Lewis Avenue Tulsa OK
Mid036 Country Side Apartments 266 Main Street Windsor Locks CT
Mid037 Summerstone Duplexes 1801 South 132nd East Place Tulsa OK
Mid038 Sandpiper Village Apartments 999 Marshall Rd. Vacaville CA
Mid047 El Parque Apartments 1918 El Parque Colorado Springs CO
Mid059 Farr Court Apartments South 210 Farr Road Spokane WA
Mid146 Woodland Hills Duplexes 6500 South Memorial Drive Tulsa OK
Mid061 Reservoir Manor Apartments 10-20 Reservoir Manor Drive Seymour CT
Mid063 Windflower Park & Walnut Creek Apartments 500 E 17th Street Apartments Newton IA
Mid063 Windflower Park & Walnut Creek Apartments 500 E. 17th Street South Norwalk IA
Mid066 Three Fountains Apartments 2102 Fountains Blvd. Kissimmee FL
Mid067 Parkway Apartments 101 Spruce Road Elko NV
Mid068 South Park Apartments 4701 South Park Drive Baton Rouge LA
Mid069 Magnolia Garden Apartments 8820 Greenwell Springs Road Baton Rouge LA
Mid070 Greenwell Plaza Apartments 8235 Greenwell Springs Road Baton Rouge LA
Mid072 Lindenshire Residences, LP 5950 Lindenshire Lane Dallas TX
Mid076 Greens of Bedford/ Bedford Park Apartments 6508 South 106th East Place Tulsa OK
Mid078 Royal Arms Apartments 5116 S. Norfolk Tulsa OK
Mid167 Timbercrest Apartments 1322-28 Bluff St. & 401-405 E. 16th Ave. Bellevue NE
Mid083 Cambridge Apartments 8414 Cambridge Road Tyler TX
Mid084 Saddlebrook Apartment Homes 1400 H.G. Mosley Longview TX
Mid085 Sunridge Apartments 4502 N. University Dr. Nacogdoches TX
Mid088 Oxford Hall Apartments 1368 Hartman Street Boise ID
Mid090 The Links Apartments 2121 West Royal Palm Road Phoenix AZ
Mid092 Pinnacle Woods Apartments 7370 Pinnacle Pines Drive Fort Myers FL
Mid104 Remington Park Apartments 6801 Par Lane Wichita KS
Mid106 Kings Crossing Apartments 330 South Tyler Road Wichita KS
Mid107 Georgetown Court Aparments 6841 Shade Lane Wichita KS
Mid108 Fall View Apartments 25, 33 & 41 DeForest Street Seymour CT
Mid109 Harbor Lights Apartments 1032 Radcliffe Street Bristol PA
Mid116 Burns Hill Apartment 11 Burns Hill Road Hudson NH
Mid127 Barrymore Apartments 238 & 248 Camac Street Philadelphia PA
Mid132 The Woods Apartments 3504-3514 28th Avenue SW Fargo ND
Mid140 Bay View Summit Apartments 3101-3180 Clairemont Dr. San Diego CA
</TABLE>
Investors should read the Underwriter's Statement which accompanies these
Computational Materials. If the Statement is not attached please contact
your account representative. Do not use or rely on this information if you
have not received and reviewed the Statement.
These Computational Materials have been based upon the assumptions described
above. These assumptions will most likely not represent the actual
experience of the Mortgage Pool in the future. The Computational Materials
are intended to illustrate variations in yield on the Offered Certificates
under such assumptions. No representation is made herein as to the actual
rate or timing of principal payments or prepayments on any of the underlying
Mortgage Loans in the Mortgage Pool or the actual performance
characteristics of the Offered Certificates.
<PAGE>
<TABLE>
<CAPTION>
MLMI 1998-C2 MULTIFAMILY SCHEDULE
CONTROL UTILITIES
NUMBER ZIP CODE COUNTY CURRENT BALANCE ELEVATOR TENANT PAYS
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
MLMI-011 90650 Los Angeles 328,715.52 No Electricity/Gas
MLMI-031 01930 Essex 1,256,497.23 No Electricity/Gas
MLMI-024 92507 Riverside 168,506.70 No Electricity/Gas
MLMI-114 10003 New York 2,390,614.78 No Electricity/Gas
MLMI-115 10003 New York 3,087,877.40 No Electricity/Gas
MLMI-176 07030 Hudson 1,200,000.00 No Electricity
MLMI-101 10463 New York 1,911,814.31 Yes Electricity/Gas
MLMI-102 10468 New York 1,274,542.90 Yes Electricity/Gas
MLMI-018 92651 Orange 249,150.02 No Electricity/Gas
MLMI-100 10467 New York 1,155,054.46 No Electricity/Gas
MLMI-020 30306 Fulton 269,082.02 No Electricity/Gas
MLMI-079 77072 Harris 2,729,736.81 No Electricity
MLMI-122 77042 Harris 2,987,037.36 No Electricity
MLMI-047 03101 Hillsborough 1,187,705.43 No None
MLMI-151 33196 Miami-Dade 16,051,331.81 No Electricity/Water/Sewer
MLMI-028 55313 Wright 822,819.32 No Electricity/Gas
MLMI-040 91911 San Diego 2,614,976.49 No Electricity/Gas
MLMI-149 84401 Weber 5,633,454.04 Yes Electricity/Gas
MLMI-076 17540 Lancaster 4,967,713.05 No All Utilities
MLMI-041 92805 Orange 5,160,797.77 No Electricity/Gas
MLMI-161 01201 Berkshire 4,250,750.37 No None
MLMI-093 60601 Cook 45,856,749.20 Yes Electricity
MLMI-163 48197 Washtenaw 2,624,191.88 No Gas heat/Hot Water/Electricity
MLMI-099 75067 Denton 13,355,065.85 No Electricity
MLMI-111 06109 Hartford 1,050,000.00 No Electricity/Cable
MLMI-089 76013 Tarrant 3,423,113.53 No Electricity
MLMI-088 76112 Tarrant 1,740,182.59 No Electricity
MLMI-105 98467 Pierce 3,594,917.20 No Electricity/Gas
MLMI-042 91710 San Bernardino 6,000,000.00 Yes Electricity
MLMI-179 77014 Harris 5,986,001.39 No Electricity
MLMI-159 01001 Berkshire 1,568,575.60 No Electric/Heat/Hot water
MLMI-169 44333 Summit 1,992,458.22 No Heat/Water/Sewer
MLMI-164 48184 Wayne 1,393,391.87 No Electricity/Gas
MLMI-069 07020 Bergen 8,473,603.29 No All
MLMI-081 75252 Collin 8,445,640.82 No Electricity
MLMI-086 75252 Collin 2,681,773.98 No Electricity
MLMI-055 76010 Tarrant 2,481,836.61 No Electricity
MLMI-165 03801 Rockingham 3,273,396.68 Yes Electricity
MLMI-048 10122 New York 1,272,458.13 No Electricity
MLMI-051 10009 New York 673,654.30 No Electricity
MLMI-050 10122 New York 558,883.57 No Electricity
MLMI-052 10009 New York 678,644.33 No Electricity
MLMI-049 11561 Nassau 1,097,807.01 No Electricity
MLMI-034 15217 Alleghany 6,092,189.56 Yes Electricity/Cable
MLMI-095 02403 Plymouth 6,553,142.65 Yes Electricity
MLMI-057 75060 Dallas 1,869,253.40 No Electricity
MLMI-124 90007 Los Angeles 9,193,564.05 Yes Electricity/Gas
MLMI-110 80203 Denver 3,189,242.85 No Electricity
MLMI-097 75503 Bowie 2,225,696.98 No Electricity
MLMI-137 29464 Charleston 4,514,919.16 No Electricity
MLMI-141 97526 Josephine 1,994,458.60 No Electricity
MLMI-162 01001 Hampden 3,135,164.36 No Electricity
MLMI-096 03820 Strafford 2,993,721.08 No Electricity
MLMI-129 34233 Sarasota 3,187,486.36 No Electricity
MLMI-084 76116 Tarrant 2,282,997.55 No Electricity
MLMI-123 98188 King 2,560,000.00 No Electricity
MLMI-098 75287 Denton 11,443,424.54 No Electricity
MLMI-080 75234 Dallas 7,912,488.10 Yes None - all included in rent
MLMI-070 87505 Santa Fe 7,663,404.49 No Electricity
MLMI-112 06119 Hartford 2,400,000.00 Yes Electricity/Cable
MLMI-094 46802 Allen 8,458,898.27 Yes Electricity
MLMI-066 06103 Hartford 1,690,132.83 Yes Electricity
MLMI-160 01040 Hampden 4,541,816.02 No Electricity
MLMI-035 95207 San Joaquin 10,749,828.07 No Electricity/Gas
MLMI-082 75219 Dallas 3,179,693.35 No Electricity
MLMI-059 75402 Hunt 1,750,372.69 No Electricity
MLMI-113 06119 Hartford 5,950,000.00 Yes Electricity/Gas/Cable
MLMI-017 92661 Orange 476,982.02 No Electricity/Gas
MLMI-136 27260 Guilford 2,293,387.54 No Electricity
MLMI-021 89103 Clark 971,848.34 No Electricity/Gas
MLMI-148 76112 Tarrant 1,196,744.13 No Electricity
GCM-002 75240 Dallas 5,056,972.03 No all utilities
GCM-003 23666 York 2,290,622.79 No Electric/Gas/Heat/AC/Hot Water
GCM-005 80903 El Paso 1,955,891.92 No all utilities
GCM-006 Oklahoma 6,645,306.10 No See below
GCM-006a 73120 Oklahoma No unknown
GCM-006b 73132 Oklahoma No all utilities
GCM-012 73120 Oklahoma 10,203,469.83 No all utilities
GCM-013 73120 Oklahoma 3,230,992.77 No Electric
GCM-022 98310 Katsap 2,371,055.34 No Electric/Gas/Heat/AC/Hot Water
GCM-023 99216 Spokane 1,753,703.80 No none
GCM-025 55313 Wright 1,184,756.16 No Electric
GCM-027 24015 Roanoke 1,978,842.78 No Electric
GCM-029 75038 Dallas 2,741,562.94 No Electric/Gas
GCM-032 73501 Comanche 2,349,186.10 No Electric
GCM-035 76542 Bell 637,113.78 No Electric
GCM-036 97056 Columbia 1,927,421.08 No Electric
GCM-038 75165 Ellis 2,721,760.45 No Electric
GCM-039 97301 Marion 1,439,731.48 No Electric
GCM-041 43228 Franklin 4,178,415.55 No none
GCM-042 73134 Oklahoma 4,272,584.70 No Electric
GCM-043 73132 Oklahoma 7,154,095.31 No Electric
GCM-050 97301 Lincoln 2,857,598.78 No Electric
GCM-052 64118 Clay 1,192,548.33 No none
GCM-058 90232 Los Angeles 1,512,403.79 No Electric
GCM-059 90036 Los Angeles 1,935,461.67 No none
GCM-066 97045 Clackamas 1,610,333.48 No Electric
GCM-069 64151 Platte 5,963,102.81 No Electric
GCM-071 74146 Tulsa 6,461,898.01 No Electric
GCM-072 67207 Sedgwick 5,766,079.41 No none
GCM-075 05403 Chittenden 7,953,320.55 No none
GCM-076 91910 San Diego 13,121,730.64 No Electric/Water/Sewer/AC
GCM-077 77619 Jefferson 990,391.21 No Electric/Gas/Heat/Water/Sewer/AC/Hot Water
GCM-078 33612 Hillsborough 1,619,259.31 No Electric
GCM-079 94533 Hillsborough 5,959,997.93 No Electric/Gas/Heat/Water/Sewer/AC/Hot Water
GCM-080 84606 Provo 4,670,157.75 No Electric
GCM-081 33617 Hillsborough 1,209,727.25 No Electric/Gas/Heat/AC
GCM-082 77025 Harris 4,471,817.29 No Electric
GCM-083 91790 Los Angeles 9,534,994.20 No Electric
GCM-084 66062 Johnson 3,281,084.36 No Electric
GCM-085 93301 Kern 4,427,134.17 No Electric/Gas
GCM-087 94086 Santa Clara 3,392,916.07 No none
GCM-088 94043 Santa Clara 3,134,218.66 No none
GCM-089 95351 Stanislous 2,141,292.15 No Electric
GCM-091 32771 Lake 2,270,927.59 No Electric/Gas/Heat/AC/Hot Water
GCM-092 48035 Macomb 7,271,743.65 No none
GCM-094 94402 San Mateo 1,993,201.16 Yes none
GCM-096 19144 Philadelphia 1,886,643.74 No Electric
GCM-098 84117 Salt Lake 3,315,810.60 No Electric/Gas
GCM-099 94536 Alameda 2,464,009.63 No Electric
GCM-100 94501 Alameda 2,139,797.84 No Electric/Gas
GCM-101 94706 Alameda 2,853,063.78 No Electric/Gas
GCM-103 78216 Bexar 2,392,077.39 No Electric/Gas/Heat/AC
GCM-111 34997 Martin 2,943,224.40 No Electric
GCM-113 97233 Multnomah 5,390,820.07 No Electric/Gas/Heat/Hot Water
GCM-114 92669 Orange 4,697,096.87 No Electric/Gas
GCM-115 95823 Sacramento 2,248,550.25 No none
GCM-124 98037 Snohomish 3,139,963.21 No Electric
GCM-125 98503 Thurston 3,444,277.18 No none
GCM-127 70816 E Baton Rouge Parish 5,291,492.98 No Electric
GCM-130 88005 Dona Ana 1,444,968.88 No Electric
GCM-133 84010 Dairs 647,624.83 No Electric/Gas/Heat/AC
GCM-136 80236 Denver 1,269,954.73 No all utilities
GCM-138 68028 Sarpy 873,132.13 No Electric/Gas
GCM-142 19119 Philadelphia 862,716.33 Yes none
GCM-146 06105 Hartford 373,409.46 Yes Electric/Gas/Water/Sewer
GCM-148 81301 La Plata 1,048,256.70 No Electric
GCM-149 11216 Kings 244,320.51 No Electric
GCM-150 11216 Kings 279,223.44 No Electric
GCM-153 48022 Oakland 509,108.08 No Electric/Gas/Water/Sewer
GCM-165 85035 Maricopa 6,192,152.81 No Electric
GCM-174 06105 Hartford 599,198.35 Yes Electric
GCM-177 79109 Randall 348,276.92 No all utilities
GCM-178 63108 St. Louis 997,156.96 Yes Electric/Gas
GCM-182 22314 Fairfax 514,130.00 No none
GCM-183 22314 Fairfax 464,214.47 No Electric/Gas/Heat/AC/Hot Water
GCM-184 22314 Fairfax 489,170.18 No Electric/Gas/Heat/AC/Hot Water
GCM-191 74115 Tulsa 1,034,112.68 No Electric
GCM-198 33624 Hillsborough 5,021,905.58 No all utilities
GCM-201 85224 Maricopa 919,783.65 No Water/Sewer
GCM-155 12210 Albany 528,638.92 Yes none
GCM-172 10021 New York 398,896.25 No Gas
WMFG181 08880 Somerset 3,347,236.50 No electricity
WMFG1 32301 Leon 3,886,668.75 No water, sewer, trash removal, electricity
WMFG9 84770 Washington 1,845,462.13 No heat, electricity
WMFG3 90014 Los Angeles 1,693,713.00 Yes electricity, heat
WMFG2 90013 Los Angeles 2,988,226.00 Yes electricity
WMFG16 90404 Los Angeles 1,796,309.63 Yes electricity, heat
WMFG15 90404 Los Angeles 1,990,910.00 Yes electricity, heat
WMFG6 85016 Maricopa 3,715,191.50 No none
WMFG4 08401 Atlantic 6,826,164.00 No electricity
WMFG011 93004 Ventura 2,393,886.25 No electricity, heat, hot water
WMFG57 65109 Cole 5,596,551.50 No none
WMFG56 77007 Harris 2,220,481.25 No electricity, hot water
WMFG58 80020 Boulder 1,049,343.50 No gas, hot water, electricity
WMFG124 80215 Jefferson 1,822,859.50 No electricity, hot water
WMFG61 64063 Jackson 2,896,431.25 No elctricity, gas
WMFG23 20784 Prince George 3,977,644.00 No heat, electricity
WMFG24 20784 Prince George 7,697,828.50 No heat, electricity
WMFG17 20746 Prince George 15,224,018.00 No gas, hot water, heat, electricity
WMFG18 22204 Arlington 26,734,838.00 Yes gas, hot water, heat, electricity
WMFG19 20708 Prince George 18,926,240.00 No none
WMFG54 34112 Collier 2,498,495.50 No electricity, heating, hot water, gas, sewage, trash
WMFG62 33104 Dade 6,840,194.50 Yes heat, hot water, electricity, gas
WMFG38 70056 Jefferson Parish 2,796,498.50 No gas, electricity
WMFG63 33012 Dade 3,179,231.25 No heat, hot water, electricity, gas
WMFG92 94596 Contra Costa 31,229,864.00 No older tenants - electricity
/ new tenants - water, sewer, trash, electricity
WMFG93 98027 King 18,737,918.00 No water, sewer, trash removal, electricity
WMFG70 99336 Bento 3,078,110.50 No heating, electricity
WMFG97 07740 Monmouth 1,039,231.13 No electricity, gas
WMFG185 28210 Mecklenberg 8,800,000.00 No heating, hot water, gas, electricity
WMFG60 78041 Webb 2,893,130.50 No electricity
Mid145 Maricopa 2,082,631.48 FALSE Separately metered
Mid001 Winnebago 10,250,232.19 FALSE Separately metered
Mid002 Winnebago 2,282,239.52 FALSE Separately metered
Mid006 Cumberland 4,229,138.64 FALSE Separately Metered
Mid011 Oklahoma 3,826,777.88 FALSE Separately Metered
Mid012 Monroe 1,239,749.28 FALSE Separately Metered
Mid016 Shelby 1,145,316.97 FALSE Separately Metered
Mid018 Middlesex 1,795,258.66 FALSE Master Metered
Mid018 Middlesex 1,795,258.66 FALSE Seperately metered
Mid020 Tulsa 2,289,874.37 FALSE Gas & Electric
Mid023 Tarrant 1,236,969.47 FALSE Gas & Electricity
Mid024 Cameron 1,295,804.17 FALSE Separately Metered
Mid025 Sedgewick 982,731.80 FALSE Electric & Gas
Mid030 Douglas 2,295,642.47 FALSE Separately Metered
Mid034 Tulsa 6,024,500.43 FALSE Gas & Electric
Mid036 Hartford 1,588,850.23 TRUE Electric and Gas
Mid037 Tulsa 4,082,359.67 FALSE Utilities
Mid038 Solano 9,230,674.08 FALSE Gas & Electric
Mid047 El Paso 348,821.25 FALSE Unit 6 pays utilities
Mid059 Spokane 2,448,450.29 FALSE Separately metered
Mid146 Tulsa 1,698,949.93 FALSE Gas & Electric
Mid061 New Haven 1,642,720.59 FALSE Separately Metered
Mid063 Jasper 2,748,259.66 FALSE Separately Metered
Mid063 Warren 2,748,259.66 FALSE Separately Metered
Mid066 Osceola 3,253,458.18 FALSE Separately metered
Mid067 Elko 3,707,414.13 FALSE Separately metered
Mid068 Parish 2,797,119.12 FALSE None
Mid069 Parish 1,548,405.22 FALSE Gas, Electric
Mid070 Parish 1,248,713.89 FALSE Electricity
Mid072 Dallas 3,395,722.60 FALSE Electricity
Mid076 Tulsa 12,165,637.54 FALSE Gas & Electric
Mid078 Tulsa 2,094,085.15 FALSE Electric
Mid167 Sarpy 1,900,002.12 FALSE Electric & Cable
Mid083 Smith 1,677,886.46 FALSE Separately Metered
Mid084 Gregg 3,455,647.10 FALSE Separately Metered
Mid085 Nacogdoches 5,073,609.04 FALSE Separately Metered
Mid088 Ada 4,390,800.62 FALSE Separately Metered
Mid090 Maricopa 8,611,497.57 FALSE Separately metered
Mid092 Lee 1,846,273.91 FALSE Electric
Mid104 Sedgwick 4,994,269.43 FALSE Seperatley metered
Mid106 Sedgwick 3,891,638.54 FALSE Gas & Electric
Mid107 Sedgwick 2,554,511.45 FALSE Separately Metered
Mid108 New Haven 2,267,352.73 TRUE Electric
Mid109 Bucks 1,521,859.14 FALSE Separately Metered
Mid116 Hillsborough 1,594,734.55 FALSE Electric
Mid127 Philadelphia 996,850.46 FALSE Electric
Mid132 Cass 1,597,387.57 FALSE Separately Metered
Mid140 San Diego 15,989,349.64 FALSE Separately Metered
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
MLMI 1998-C2 MULTIFAMILY SCHEDULE
NO. STUDIOS NO. 1 BEDROOMS NO. 2 BEDROOMS
---------------------------------- ---------------------------------- ----------------------------------
CONTROL WTG. AVG WTG. AVG WTG. AVG
NUMBER # UNITS RENT/MONTH HIGHEST RENT # UNITS RENT/MONTH HIGHEST RENT # UNITS RENT/MONTH HIGHEST RENT
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
MLMI-011 14 492 492
MLMI-031 32 602 602
MLMI-024 12 350 350
MLMI-114 13 762 1,550 7 1,227 2,600
MLMI-115 10 1,511 2,400 10 1,188 2,650
MLMI-176 20 945 945
MLMI-101 12 457 457 36 485 485 12 629 629
MLMI-102 1 436 436 26 478 478 20 646 646
MLMI-018 2 655 655 2 838 838
MLMI-100 5 456 456 18 474 474 6 695 695
MLMI-020 9 657 661
MLMI-079 72 340 340 152 387 411
MLMI-122 42 400 400 99 484 495
MLMI-047 24 323 390 22 428 475 26 488 542
MLMI-151 336 663 739 88 831 841
MLMI-028 8 500 509 28 421 421
MLMI-040 23 519 519 49 635 635
MLMI-149 73 520 549 119 508 513
MLMI-076 72 437 437 88 519 523
MLMI-041 22 711 711 80 822 822
MLMI-161 74 562 562 74 639 639
MLMI-093 80 1,047 1,047 237 1,147 1,229 233 1,687 1,867
MLMI-163 48 528 528 36 631 631
MLMI-099 152 705 794 84 890 944
MLMI-111 33 689 732
MLMI-089 55 563 650 64 677 860
MLMI-088 122 323 375 28 525 525
MLMI-105 56 448 455 86 533 545
MLMI-042 99 516 516 97 621 621
MLMI-179 224 461 528 40 567 573
MLMI-159 1 446 446 85 511 514
MLMI-169 30 485 485 42 542 680
MLMI-164 30 692 692
MLMI-069 44 2,731 2,964
MLMI-081 257 497 512 20 739 739
MLMI-086 84 510 523
MLMI-055 102 424 445 98 538 550
MLMI-165 4 744 744 26 901 901 33 862 862
MLMI-048 16 773 837 8 685 685
MLMI-051 20 551 551
MLMI-050 8 732 1,243
MLMI-052 16 589 950 2 830 885
MLMI-049 6 738 875 13 875 1,100 7 1,175 1,200
MLMI-034 56 425 425 92 630 630 8 700 700
MLMI-095 13 780 780 168 693 1,226 101 689 701
MLMI-057 3 365 365 42 375 375 57 487 490
MLMI-124 102 1,074 1,074
MLMI-110 118 362 362 64 465 465 1 480 480
MLMI-097 48 407 407 72 468 468
MLMI-137 12 445 445 128 501 535
MLMI-141 24 490 525 48 520 550
MLMI-162 56 535 535 66 675 675
MLMI-096 5 450 469 50 527 532 52 628 642
MLMI-129 40 622 622 41 733 733
MLMI-084 126 310 310 64 406 420
MLMI-123 22 518 518 26 550 550 24 674 680
MLMI-098 160 547 565 140 686 750
MLMI-080 43 1,145 1,295 63 1,637 1,850 11 2,250 2,250
MLMI-070 84 550 550 124 635 635
MLMI-112 54 633 633 3 776 776
MLMI-094 148 341 341 116 443 443 71 605 605
MLMI-066 39 506 506 28 649 649 2 797 797
MLMI-160 16 564 578 126 637 641
MLMI-035 87 461 475 86 481 481 177 618 779
MLMI-082 2 420 420 40 659 680 35 823 835
MLMI-059 36 370 380 67 479 495
MLMI-113 88 604 604 112 722 875
MLMI-017 1 1,050 1,050
MLMI-136 20 415 425 80 460 470
MLMI-021 43 422 550
MLMI-148 88 308 315 52 438 530
GCM-002 94 605 615 20 753 755
GCM-003 65 625 625
GCM-005 60 548 560
GCM-006 223 273
GCM-006a
GCM-006b 68 310 310 92 395 395
GCM-012 368 336 350 260 428 500
GCM-013 140 364 375 40 475 475
GCM-022 56 445 460 41 546 570
GCM-023 40 592 605
GCM-025 22 440 440 26 535 570
GCM-027 54 382 419 66 454 479
GCM-029 48 460 460 80 549 555
GCM-032 42 295 295 86 365 365
GCM-035 8 375 390 42 425 450
GCM-036 5 575 575 30 675 675
GCM-038 24 475 475 80 625 625
GCM-039 4 450 450 32 550 550
GCM-041 48 411 415 122 518 585
GCM-042 160 388 415 48 490 490
GCM-043 248 398 479 112 529 535
GCM-050 96 534 575
GCM-052 72 456 495
GCM-058 21 550 550 33 709 725
GCM-059 31 595 610 32 720 735
GCM-066 9 491 495 22 610 650
GCM-069 21 420 420 100 500 500 160 570 615
GCM-071 240 344 354 80 473 480
GCM-072 64 295 295 208 335 335 64 430 430
GCM-075 30 703 750 110 788 875
GCM-076 25 525 525 198 611 735 71 793 805
GCM-077 66 368 375 31 490 600
GCM-078 16 280 40 340 48 438 438
GCM-079 42 695 94 775 775
GCM-080 131 503 510 8 558 610
GCM-081 12 280 280 64 330 340 13 420 425
GCM-082 208 395 405 70 473 510
GCM-083 91 649 685 89 768 820
GCM-084 80 695 745
GCM-085 8 395 450
GCM-087 34 975 995 12 1,300 1,300
GCM-088 24 875 895 25 1,050 1,075
GCM-089 76 450 485
GCM-091 24 380 380 110 446 446
GCM-092 88 495 520 145 575 590
GCM-094 76 735 825
GCM-096 42 350 370 113 435 445 1 600 600
GCM-098 78 591 628
GCM-099 10 660 665 24 850 850 20 993 1,200
GCM-100 36 644 650 28 751 760
GCM-101 17 779 795 29 875 965
GCM-103 44 355 415 80 423 495 24 550 645
GCM-111 80 615 625
GCM-113 68 445 500 104 600 625
GCM-114 86 670 700 20 860 900
GCM-115 86 502 520
GCM-124 17 559 559 79 654 699
GCM-125 70 399 419 104 499 539
GCM-127 104 263 435 215 487 495
GCM-130 16 346 355 48 400 410
GCM-133 16 569 580
GCM-136 69 400 425
GCM-138 6 350 480 18 425 600
GCM-142 9 409 450 24 418 525 7 621 625
GCM-146 32 475 475
GCM-148 4 566 575 22 575 585
GCM-149 10 438 482 10 571 675
GCM-150 13 559 650
GCM-153 17 493 514 3 616 622
GCM-165 72 395 400 248 470 560
GCM-174 2 400 400 18 450 450 34 637 650
GCM-177 16 290 290 8 400 400
GCM-178 19 392 395 43 430 430 4 550 550
GCM-182 2 700 750 7 971 1,075
GCM-183 8 725 750 2 963 975
GCM-184 8 952 1,025
GCM-191 54 325 350 32 375 450
GCM-198 65 1,034 1,350
GCM-201 5 334 334 20 389 389 17 447 447
GCM-155 21 425 450 8 541 550
GCM-172 12 863 1,071 2 545 1,091
WMFG181 58 648 650 38 767 825
WMFG1 72 590 600
WMFG9 15 379 379 44 453 453
WMFG3
WMFG2
WMFG16 3 900 900 3 1,200 1,200
WMFG15 6 900 900 17 1,200 1,200
WMFG6 56 858 858 58 750 750
WMFG4 90 395 395 135 540 540
WMFG011 23 591 591 29 730 730
WMFG57 139 301 340 201 352 575
WMFG56 69 568 581 23 731 772
WMFG58 32 542 550 6 665 665
WMFG124 14 495 495 24 613 613
WMFG61 37 437 475 113 495 495
WMFG23 1 435 435 33 665 665 55 740 740
WMFG24 7 555 555 29 645 645 120 705 705
WMFG17 16 550 550 102 650 650 272 690 690
WMFG18 156 853 853 252 1,009 1,009
WMFG19 102 773 773 236 892 892
WMFG54 96 460 525
WMFG62 10 485 485 190 623 635
WMFG38 24 395 395 100 458 495
WMFG63 37 450 450 63 530 550
WMFG92 54 908 930 252 1,070 1,175 54 1,313 1,485
WMFG93 50 863 870 110 979 1,020
WMFG70 12 300 300 28 325 325 40 400 400
WMFG97 4 710 770 20 750 775
WMFG185 87 700 750 89 720 740
WMFG60 60 458 475 48 575 575
Mid145 32 376 376 96 477 490
Mid001 21 536 550 231 599 622
Mid002 1 475 475 43 806 824
Mid006 5 550 550 112 625 645
Mid011 32 283 283 144 445 500
Mid012 31 574 574 19 591 591
Mid016 12 409 455 46 479 515
Mid018 6 580 625 6 733 750 12 846 925
Mid018 7 650 650 14 741 800
Mid020 64 319 379 60 419 470
Mid023 21 345 380 49 430 525
Mid024 88 383 385 56 450 450
Mid025 72 522 635
Mid030 3 378 383 12 432 450 37 589 670
Mid034 104 382 439 160 481 539
Mid036 27 527 527 48 665 625
Mid037 92 461 480
Mid038 94 652 725 116 817 890
Mid047 4 683 695 4 1,000 1,300
Mid059 25 475 500 47 555 575
Mid146 2 850 870
Mid061 53 580 615
Mid063 48 472 475
Mid063 5 428 430 40 471 480
Mid066 48 399 399 144 468 485
Mid067 0 75 633 675
Mid068 16 414 519 19 441 489 32 492 549
Mid069 36 359 369 83 398 419
Mid070 28 354 359 76 398 429
Mid072 8 1,331 1,450 15 1,742 1,950
Mid076 136 436 479 232 543 579
Mid078 56 375 410 44 478 555
Mid167 45 403 415 43 457 475
Mid083 21 571 675
Mid084 192 373 475 72 478 975
Mid085 24 350 350 96 398 410 80 571 585
Mid088 86 414 429 107 472 505
Mid090 13 453 463 98 564 610 96 669 730
Mid092 44 474 495 16 575 585
Mid104 11 294 300 110 330 360 132 412 450
Mid106 76 336 360 93 425 450
Mid107 92 433 470
Mid108 61 536 575 11 629 960
Mid109 36 575 580 24 663 690
Mid116 2 445 450 23 503 529 31 590 629
Mid127 7 472 475 21 675 675
Mid132 12 430 430 17 580 590
Mid140 157 623 700 167 775 800
1,330 520 1,295 12,151 514 2,400 13,802 611 2,964
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
MLMI 1998-C2 MULTIFAMILY SCHEDULE
NO. 3 BEDROOMS NO. 4 BEDROOMS NO. 5 BEDROOMS
---------------------------------- --------------------------------- ----------------------------------
CONTROL WTG. AVG WTG. AVG WTG. AVG
NUMBER # UNITS RENT/MONTH HIGHEST RENT # UNITS RENT/MONTH HIGHEST RENT # UNITS RENT/MONTH HIGHEST RENT
- -----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
MLMI-011
MLMI-031
MLMI-024
MLMI-114
MLMI-115
MLMI-176
MLMI-101 12 721 721
MLMI-102 3 939 939
MLMI-018 1 900 900
MLMI-100
MLMI-020
MLMI-079 16 502 502
MLMI-122 70 576 650
MLMI-047 3 570 598
MLMI-151
MLMI-028
MLMI-040 3 748 748
MLMI-149
MLMI-076 78 619 707
MLMI-041
MLMI-161 8 695 695
MLMI-093
MLMI-163
MLMI-099 24 1,112 1,112
MLMI-111
MLMI-089
MLMI-088
MLMI-105
MLMI-042
MLMI-179
MLMI-159
MLMI-169
MLMI-164
MLMI-069
MLMI-081
MLMI-086
MLMI-055
MLMI-165 1 875 875
MLMI-048
MLMI-051
MLMI-050
MLMI-052 1 1,800 1,800
MLMI-049
MLMI-034
MLMI-095
MLMI-057 1 650 650 1 1,000 1,000
MLMI-124 30 1,484 1,484
MLMI-110
MLMI-097
MLMI-137 10 550 550
MLMI-141 16 610 635
MLMI-162
MLMI-096 18 758 760
MLMI-129
MLMI-084 5 580 580
MLMI-123
MLMI-098 20 995 1,055
MLMI-080
MLMI-070
MLMI-112 17 981 981
MLMI-094 20 672 754
MLMI-066
MLMI-160 10 569 569
MLMI-035 4 1,000 1,000
MLMI-082
MLMI-059 11 570 570
MLMI-113
MLMI-017 1 1,300 1,300
MLMI-136 12 575 585
MLMI-021
MLMI-148
GCM-002 23 985 985
GCM-003 12 735 735
GCM-005
GCM-006 4
GCM-006a
GCM-006b
GCM-012
GCM-013
GCM-022 14 644 660
GCM-023 4 685 685
GCM-025 6 585 585
GCM-027
GCM-029 32 695 695
GCM-032 64 395 395 8 490 490
GCM-035
GCM-036 10 785 795
GCM-038 16 725 725
GCM-039 4 685 685
GCM-041 26 575 575
GCM-042
GCM-043
GCM-050
GCM-052
GCM-058
GCM-059
GCM-066 12 718 718
GCM-069 5 730 730
GCM-071
GCM-072
GCM-075 10 950 950
GCM-076
GCM-077 1 550 550
GCM-078 16 600
GCM-079
GCM-080
GCM-081
GCM-082 47 546 565
GCM-083 20 902 935
GCM-084
GCM-085 232 430 494
GCM-087
GCM-088
GCM-089
GCM-091 8 544 544
GCM-092
GCM-094
GCM-096
GCM-098
GCM-099
GCM-100
GCM-101 14 975 975
GCM-103
GCM-111
GCM-113 8 775 815
GCM-114
GCM-115
GCM-124
GCM-125
GCM-127 24 550 565
GCM-130 12 443 455
GCM-133
GCM-136
GCM-138
GCM-142
GCM-146
GCM-148 1 625 625
GCM-149
GCM-150 8 464 600
GCM-153
GCM-165
GCM-174
GCM-177 8 438 438
GCM-178 38 700 700
GCM-182
GCM-183
GCM-184
GCM-191
GCM-198 4 1,383 1,400
GCM-201
GCM-155
GCM-172
WMFG181 1 850 850
WMFG1 32 760 760
WMFG9
WMFG3
WMFG2
WMFG16 12 1,400 1,400
WMFG15
WMFG6
WMFG4 36 735 735
WMFG011
WMFG57 22 513 625
WMFG56
WMFG58
WMFG124 4 800 800
WMFG61
WMFG23
WMFG24 28 1,124 1,124
WMFG17 24 825 825
WMFG18
WMFG19 51 1,020 1,020
WMFG54
WMFG62 1 685 685
WMFG38 24 550 550
WMFG63
WMFG92
WMFG93 106 1,165 1,245
WMFG70 29 500 500
WMFG97
WMFG185 34 840 930
WMFG60
Mid145
Mid001
Mid002
Mid006
Mid011 16 536 625
Mid012
Mid016
Mid018
Mid018
Mid020
Mid023 4 546 575
Mid024 8 468 515
Mid025 24 661 665
Mid030 43 662 950
Mid034 8 673 679
Mid036
Mid037 80 535 619
Mid038
Mid047 0
Mid059
Mid146 32 975 975
Mid061
Mid063
Mid063 15 526 565
Mid066
Mid067 25 695 695
Mid068 48 580 650 11 717 749
Mid069
Mid070
Mid072 6 1,588 1,650
Mid076 16 668 689
Mid078
Mid167
Mid083 27 633 795
Mid084
Mid085 8 725 725
Mid088 7 590 601
Mid090
Mid092
Mid104
Mid106 24 558 575
Mid107
Mid108
Mid109
Mid116
Mid127
Mid132 16 690 690
Mid140
1,872 64,263 1,800 36 2,188 981 1 1,000 1,000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
MLMI 1998-C2 MULTIFAMILY SCHEDULE
NO. 6 BEDROOMS OTHER
---------------------------------- ---------------------------------
CONTROL WTG. AVG WTG. AVG
NUMBER # UNITS RENT/MONTH HIGHEST RENT # UNITS RENT/MONTH HIGHEST RENT
- -----------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
MLMI-011
MLMI-031
MLMI-024
MLMI-114
MLMI-115
MLMI-176
MLMI-101
MLMI-102
MLMI-018
MLMI-100
MLMI-020
MLMI-079
MLMI-122
MLMI-047
MLMI-151
MLMI-028
MLMI-040
MLMI-149
MLMI-076
MLMI-041
MLMI-161
MLMI-093
MLMI-163
MLMI-099
MLMI-111
MLMI-089
MLMI-088
MLMI-105
MLMI-042
MLMI-179
MLMI-159
MLMI-169
MLMI-164
MLMI-069
MLMI-081
MLMI-086
MLMI-055
MLMI-165
MLMI-048
MLMI-051
MLMI-050
MLMI-052
MLMI-049
MLMI-034
MLMI-095
MLMI-057
MLMI-124
MLMI-110
MLMI-097
MLMI-137 1 820 820
MLMI-141
MLMI-162
MLMI-096
MLMI-129
MLMI-084
MLMI-123
MLMI-098
MLMI-080
MLMI-070
MLMI-112
MLMI-094
MLMI-066
MLMI-160
MLMI-035
MLMI-082
MLMI-059
MLMI-113
MLMI-017
MLMI-136
MLMI-021
MLMI-148
GCM-002
GCM-003
GCM-005
GCM-006
GCM-006a
GCM-006b
GCM-012
GCM-013
GCM-022
GCM-023
GCM-025
GCM-027
GCM-029
GCM-032
GCM-035
GCM-036
GCM-038
GCM-039
GCM-041
GCM-042
GCM-043
GCM-050
GCM-052
GCM-058
GCM-059
GCM-066
GCM-069
GCM-071
GCM-072
GCM-075
GCM-076
GCM-077
GCM-078
GCM-079
GCM-080
GCM-081
GCM-082
GCM-083
GCM-084
GCM-085
GCM-087
GCM-088
GCM-089
GCM-091
GCM-092
GCM-094
GCM-096
GCM-098
GCM-099
GCM-100
GCM-101
GCM-103
GCM-111
GCM-113
GCM-114
GCM-115
GCM-124
GCM-125
GCM-127
GCM-130
GCM-133
GCM-136
GCM-138
GCM-142
GCM-146
GCM-148
GCM-149
GCM-150
GCM-153
GCM-165
GCM-174
GCM-177
GCM-178
GCM-182
GCM-183
GCM-184
GCM-191
GCM-198
GCM-201
GCM-155
GCM-172
WMFG181
WMFG1
WMFG9
WMFG3 24 1,210 1,400 Lofts
WMFG2 36 1,865 2,790 Lofts
WMFG16
WMFG15
WMFG6
WMFG4
WMFG011
WMFG57
WMFG56
WMFG58
WMFG124
WMFG61
WMFG23
WMFG24
WMFG17
WMFG18
WMFG19
WMFG54
WMFG62
WMFG38
WMFG63
WMFG92
WMFG93
WMFG70
WMFG97
WMFG185
WMFG60
Mid145
Mid001
Mid002
Mid006
Mid011
Mid012
Mid016
Mid018
Mid018
Mid020
Mid023
Mid024
Mid025
Mid030
Mid034
Mid036
Mid037
Mid038
Mid047
Mid059
Mid146
Mid061
Mid063
Mid063
Mid066
Mid067
Mid068
Mid069
Mid070
Mid072
Mid076
Mid078
Mid167
Mid083
Mid084
Mid085
Mid088
Mid090
Mid092
Mid104
Mid106
Mid107
Mid108
Mid109
Mid116
Mid127
Mid132
Mid140
1 820 820 60 3,075 2,790
</TABLE>
|
|