PNC MORTGAGE ACCEPTANCE CORP
8-K, 2000-05-12
ASSET-BACKED SECURITIES
Previous: FIRST GEORGIA COMMUNITY CORP, 10QSB, 2000-05-12
Next: CORNERSTONE PROPANE PARTNERS LP, 10-Q, 2000-05-12





                                  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 May 10, 2000


                          PNC MORTGAGE ACCEPTANCE CORP.
             (Exact name of registrant as specified in its charter)


      Missouri                         333-95447                   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 99.1  Computational Materials for Commercial Mortgage Pass-Through
              Certificates Series 2000-C1.




                                   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.


                                   PNC MORTGAGE ACCEPTANCE CORP.

                                   By: /s/ Lawrence D. Ashley
                                       -----------------------------------
                                   Name:  Lawrence D. Ashley
                                   Title: Senior Vice President

Date:    May 10, 1999





<TABLE>
<CAPTION>



     Mortgage  Cut-Off Date
Tab  Loan       Principal
No.  Seller      Balance               Property Name                                  Property Address
- - ---  --------  ------------ -----------------------------------  ----------------------------------------------------------
<S>    <C>     <C>          <C>                                  <C>
  1    MID     $27,208,269                    Campus Apartments                                             University City
  2    CIBC    $23,380,021                       17 John Street                                              17 John Street
  3    MID     $19,578,662                 San Croix Apartments                                   8000 W Spring Mountain Rd
  9    MID     $15,383,326             Nevada Street Apartments                                                 2 Nevada St
 10    MID     $14,856,703                   Camelot Apartments                                                1334 S Ave B
 24    MID     $10,963,810                Candletree Apartments                                         10535 Ellison Plaza
 25    MID     $10,963,121               Marine Club Apartments                                             1100 S Broad St
 30    RFC      $5,551,730               One Rittenhouse Square                                          135 S. 18th Street
 31    RFC      $3,080,411             The Townhouse Apartments                                          301 S. 19th Street
 32    RFC      $1,502,761            Delancey Place Apartments                                          326 S. 19th Street
 50    MID      $6,049,765         Lexington Commons Apartments                                               841 Colony Dr
 53    MID      $5,882,435                 San Pablo Apartments                                  14401 Jose Vedra Boulevard
 54    MID      $5,686,604     Oaks of Ashford Point Apartments                                            4040 Synott Road
 56    MID      $5,585,140                Grouse Run Apartments                                 2401 Northwest 122nd Street
 58    MID      $5,525,023          The Regents Cove Apartments                                             6775 Mccart Ave
 63    MID      $5,331,967               Seton Chase Apartments                                          7703 Seton Lake Dr
 67    MID      $5,000,985          Walker's Station Apartments                                         2600 Tealwood Drive
 85    RFC      $2,308,901                         Pine Village                                        5020 Fairbanks Drive
 86    RFC      $1,856,862                         Valley Place                                        8210 Carpenter Drive
 88    MID      $4,133,080        The Sterling Falls Apartments                                        2000 Park Place Blvd
 90    CIBC     $3,748,892                      Parkview Towers                                           7667 Maple Avenue
 92    MID      $3,617,070                 Cambridge Apartments                                               737 7th St Se
 96    MID      $3,440,000                 Lake Pine Apartments                                           2655 Lake Pine Dr
 97    RFC      $3,389,203                 Las Lomas Apartments                                       6161 Trail Glen Drive
100    MID      $3,209,401  Town & Country Apartments (Phase II)                                    3111 Old Sterlington Rd
104    MID      $3,143,270      Clayton Apartments and Duplexes                                            1407 Nw 65th Ter
115    MID      $2,820,383               Acadia Park Apartments                                           1300 Laban Avenue
118    CIBC     $2,791,728                  Mt. Airy Apartments                                        201 Watersville Road
120    RFC      $1,630,967                         Oregon Court                                        1835 Johnston Street
121    RFC      $1,095,277                          Oregon Arms                                         2619 S. 19th Street
132    MID      $2,433,712                    Bronco Apartments                                            8228 Bronco Lane
134    RFC      $2,402,515                          Villa Eleni                                            1150 21st Street
135    MID        $447,364            Perkins Place & Fox Ridge                      5 & 8 Rhodes Dr And 8,17-19 Judkins Dr
136    MID        $898,722          Barrington Hills Apartments                                                       Rte 9
137    MID        $728,963                 McDuffee Brook Place                                                17 Felker St
138    MID        $321,543                 Kearsarge Apartments                                   115 Kearsarge Mountain Rd
139    MID      $2,395,136                Penns View Apartments                                             303 Vine Street
141    CIBC     $2,371,881          Tampa Multifamily Portfolio  10400 Davis Road, 8710 Copeland Road, 8726 Springtree Lane
145    MID      $2,269,912                  Brookwood Townhomes                        400-506 Ne Knox St 508-620 Ne 5th St
155    CIBC     $2,070,237                Park Place Apartments                                       715 North 42nd Street
156    CIBC     $2,066,626             244-48 East 117th Street                                    244-48 East 117th Street
164    CIBC     $1,896,872             Morgan Garden Apartments                                            7651 Morgan Road


<PAGE>
<CAPTION>
(table continued)

                                                                                       Multi-
     Mortgage                                                                          family
Tab  Loan                                                         Property  Property  Number of     Multifamily Tenant Utility
No.  Seller            Property City            Property County    State    Zip Code  Elevators  Responsibility (Elec, Gas, Water)
- - ---  --------  ------------------------------  -----------------  --------  --------  ---------  ---------------------------------
<S>    <C>     <C>                             <C>                   <C>      <C>         <C>     <C>
  1    MID                       Philadelphia       Philadelphia     PA       19104       NAP       Electric/Gas/Cable/Water/Sewer
  2    CIBC                          New York           New York     NY       10038         3                             Electric
  3    MID                          Las Vegas              Clark     NV       89117       NAP                  Electric/Heat/Cable
  9    MID                             Newark              Essex     NJ       07102         2                                  NAP
 10    MID                               Yuma               Yuma     AZ       85364       NAP                       Electric/Cable
 24    MID                              Omaha            Douglas     NE       68154       NAP                   Electric/Gas/Cable
 25    MID                       Philadelphia       Philadelphia     PA       19146         4                                  NAP
 30    RFC                       Philadelphia       Philadelphia     PA       19103         4                             Electric
 31    RFC                       Philadelphia       Philadelphia     PA       19103         2                         Electric;Gas
 32    RFC                       Philadelphia       Philadelphia     PA       19103         2                         Electric;Gas
 50    MID                       Bartlesville         Washington     OK       74006       NAP                  Electric/Heat/Cable
 53    MID                       Jacksonville              Duval     FL       32250       NAP                       Electric/Cable
 54    MID                            Houston             Harris     TX       77082       NAP                       Electric/Cable
 56    MID                      Oklahoma City           Oklahoma     OK       73120       NAP                       Electric/Cable
 58    MID                         Fort Worth            Tarrant     TX       76133       NAP                       Electric/Cable
 63    MID                            Houston             Harris     TX       77086       NAP                       Electric/Cable
 67    MID                      Oklahoma City           Oklahoma     OK       73120       NAP     Electric/Gas/Water/Cable/Garbage
 85    RFC                            El Paso            El Paso     TX       79924         0                         Electric;Gas
 86    RFC                            El Paso            El Paso     TX       79907         0                         Electric;Gas
 88    MID                            Bedford            Tarrant     TX       76021       NAP                       Electric/Cable
 90    CIBC                       Takoma Park         Montgomery     MD       20912         1                                 None
 92    MID                           Puyallup             Pierce     WA       98372       NAP                       Electric/Cable
 96    MID                          St Joseph            Berrien     MI       49085       NAP                       Electric/Cable
 97    RFC                             Dallas             Dallas     TX       75217         0                             Electric
100    MID                             Monroe    Ouachita Parish     LA       71203       NAP                             Electric
104    MID                        Kansas City               Clay     MO       64118       NAP                  Electric/Heat/Cable
115    MID                              Houma  Terrebonne Parish     LA       70363       NAP                       Electric/Cable
118    CIBC                        Mount Airy            Carroll     MD       21771       NAP                             Electric
120    RFC                       Philadelphia       Philadelphia     PA       19145         0                         Electric;Gas
121    RFC                       Philadelphia       Philadelphia     PA       19145         0                         Electric;Gas
132    MID                        San Antonio              Bexar     TX       78227       NAP                       Electric/Cable
134    RFC                          San Diego          San Diego     CA       92102         1                   Electric;Gas;Water
135    MID                            Belmont            Belknap     NH       03220       NAP                       Electric/Cable
136    MID                         Barrington          Strafford     NH       03825       NAP                                  NAP
137    MID                          Rochester          Strafford     NH       03867       NAP                   Electric/Gas/Cable
138    MID                             Warner          Merrimack     NH       03278       NAP           Electric/Gas/Cable/Garbage
139    MID                       Philadelphia       Philadelphia     PA       19106         1                       Electric/Cable
141    CIBC                    Temple Terrace       Hillsborough     FL       33617       NAP                             Electric
145    MID                       Blue Springs            Jackson     MO       64014       NAP                 Electric/Water/Cable
155    CIBC                       Grand Forks        Grand Forks     ND       58203       NAP                             Electric
156    CIBC                          New York           New York     NY       10035         1                             Electric
164    CIBC         Liverpool (Clay Township)           Onondaga     NY       13090       NAP                             Electric


<PAGE>
<CAPTION>
(table continued)

                            Multifamily                 Multifamily                Multifamily                Multifamily
                                Unit                       Unit                       Unit                       Unit
                              Weighted                   Weighted                   Weighted                   Weighted
     Mortgage  Multifamily     Average     Multifamily    Average     Multifamily    Average     Multifamily    Average
Tab  Loan      Unit Type    Monthly Rent    Unit Type   Monthly Rent   Unit Type   Monthly Rent   Unit Type   Monthly Rent
No.  Seller    (Bachelor)    (Bachelor)    (Efficiency) (Efficiency)   (Studio)     (Studio)     (1 Bedroom)  (1 Bedroom)
- - ---  --------  -----------  ------------  ------------  ------------  -----------  ------------  -----------  ------------
<S>    <C>         <C>           <C>           <C>       <C>              <C>         <C>            <C>         <C>
  1    MID         NAP           NAP           NAP          NAP            51            435         131             527
  2    CIBC        NAP           NAP           NAP          NAP            55         $2,067          42          $2,485
  3    MID         NAP           NAP           NAP          NAP           NAP            NAP         176             753
  9    MID         NAP           NAP           NAP          NAP            36            843         270             912
 10    MID         NAP           NAP           NAP          NAP           NAP            NAP          80             470
 24    MID         NAP           NAP           NAP          NAP           NAP            NAP          54             473
 25    MID         NAP           NAP           NAP          NAP            70            629         183             780
 30    RFC         NAP           NAP            10          725           NAP            NAP          23            1315
 31    RFC         NAP           NAP            41          755           NAP            NAP          43            1005
 32    RFC         NAP           NAP           NAP          NAP           NAP            NAP           4         1092.25
 50    MID         NAP           NAP           NAP          NAP           NAP            NAP         115             381
 53    MID         NAP           NAP           NAP          NAP            10            447          60             538
 54    MID         NAP           NAP           NAP          NAP           NAP            NAP         100             492
 56    MID         NAP           NAP           NAP          NAP           NAP            NAP         120             381
 58    MID         NAP           NAP           NAP          NAP            80            363          96             427
 63    MID         NAP           NAP           NAP          NAP           NAP            NAP         162             399
 67    MID         NAP           NAP           NAP          NAP           NAP            NAP         132             378
 85    RFC         NAP           NAP           NAP          NAP           NAP            NAP          24             360
 86    RFC         NAP           NAP           NAP          NAP           NAP            NAP          16             360
 88    MID         NAP           NAP           NAP          NAP           NAP            NAP         136             484
 90    CIBC        NAP           NAP             1         $530           NAP            NAP          61            $649
 92    MID         NAP           NAP           NAP          NAP           NAP            NAP          37             596
 96    MID         NAP           NAP           NAP          NAP           NAP            NAP          48             480
 97    RFC         NAP           NAP           NAP          NAP           NAP            NAP         146         462.898
100    MID         NAP           NAP           NAP          NAP           NAP            NAP          72             414
104    MID         NAP           NAP           NAP          NAP           NAP            NAP          17             421
115    MID         NAP           NAP           NAP          NAP           NAP            NAP          56             388
118    CIBC        NAP           NAP             2         $388           NAP            NAP          28            $532
120    RFC         NAP           NAP             4       443.75           NAP            NAP          37          563.43
121    RFC         NAP           NAP            10        442.5           NAP            NAP          16          558.31
132    MID         NAP           NAP           NAP          NAP           NAP            NAP         188             318
134    RFC         NAP           NAP           NAP          NAP           NAP            NAP           8           837.5
135    MID         NAP           NAP           NAP          NAP           NAP            NAP         NAP             NAP
136    MID         NAP           NAP           NAP          NAP           NAP            NAP           7             428
137    MID         NAP           NAP           NAP          NAP           NAP            NAP         NAP             NAP
138    MID         NAP           NAP           NAP          NAP           NAP            NAP         NAP             NAP
139    MID         NAP           NAP           NAP          NAP           NAP            NAP          35             880
141    CIBC        NAP           NAP           NAP          NAP           NAP            NAP           2            $375
145    MID         NAP           NAP           NAP          NAP           NAP            NAP         NAP             NAP
155    CIBC        NAP           NAP           NAP          NAP           NAP            NAP         NAP             NAP
156    CIBC        NAP           NAP           NAP          NAP           NAP            NAP          23            $755
164    CIBC        NAP           NAP           NAP          NAP           NAP            NAP          44            $393


<PAGE>
<CAPTION>
(table continued)

                            Multifamily                Multifamily                Multifamily
                               Unit                       Unit                       Unit
                             Weighted                   Weighted                   Weighted
     Mortgage  Multifamily    Average     Multifamily    Average     Multifamily    Average
Tab  Loan       Unit Type   Monthly Rent   Unit Type   Monthly Rent   Unit Type   Monthly Rent
No.  Seller    (2 Bedroom)  (2 Bedroom)   (3 Bedroom)  (3 Bedroom)   (4 Bedroom)  (4 Bedroom)
- - ---  --------  -----------  ------------  -----------  ------------  -----------  ------------
<S>    <C>         <C>        <C>             <C>        <C>             <C>         <C>
  1    MID          69            785         133            2674        NAP          NAP
  2    CIBC         13         $3,304         NAP             NAP        NAP          NAP
  3    MID         144            884          32            1063        NAP          NAP
  9    MID         NAP            NAP         NAP             NAP        NAP          NAP
 10    MID         376            541         NAP             NAP        NAP          NAP
 24    MID         324            543          30             708        NAP          NAP
 25    MID           8            919         NAP             NAP        NAP          NAP
 30    RFC          14           2201           7            2886        NAP          NAP
 31    RFC           2            NAP         NAP             NAP        NAP          NAP
 32    RFC          23           1329         NAP             NAP        NAP          NAP
 50    MID          91            597         NAP             NAP        NAP          NAP
 53    MID         110            628          20             769        NAP          NAP
 54    MID          99            653         NAP             NAP        NAP          NAP
 56    MID         124            496         NAP             NAP        NAP          NAP
 58    MID          96            535         NAP             NAP        NAP          NAP
 63    MID          67            549         NAP             NAP        NAP          NAP
 67    MID          98            515         NAP             NAP        NAP          NAP
 85    RFC          72         403.33          32             460        NAP          NAP
 86    RFC          56         408.75          24             460        NAP          NAP
 88    MID          32            651         NAP             NAP        NAP          NAP
 90    CIBC         52           $830          10            $948        NAP          NAP
 92    MID          59            681         NAP             NAP        NAP          NAP
 96    MID         108            540         NAP             NAP        NAP          NAP
 97    RFC          40         524.37          44         653.911        NAP          NAP
100    MID          96            509          32             638        NAP          NAP
104    MID          69            574          31             749        NAP          NAP
115    MID         104            462          32             560        NAP          NAP
118    CIBC         41           $593         NAP             NAP        NAP          NAP
120    RFC          15          646.8         NAP             NAP        NAP          NAP
121    RFC          14            652         NAP             NAP        NAP          NAP
132    MID          60            458           1             695        NAP          NAP
134    RFC          19        1071.11           2            2025        NAP          NAP
135    MID          32            542         NAP             NAP        NAP          NAP
136    MID          25            486           1             750        NAP          NAP
137    MID          18            476         NAP             NAP        NAP          NAP
138    MID          12            534         NAP             NAP        NAP          NAP
139    MID          16           1197         NAP             NAP        NAP          NAP
141    CIBC        123           $446         NAP             NAP        NAP          NAP
145    MID          38            550          38             575        NAP          NAP
155    CIBC         76           $450           4            $675        NAP          NAP
156    CIBC         18           $995         NAP             NAP        NAP          NAP
164    CIBC         66           $445         NAP             NAP        NAP          NAP


<PAGE>
<CAPTION>
(table continued)




     Mortgage  Cut-Off Date
Tab  Loan       Principal
No.  Seller      Balance               Property Name                                  Property Address
- - ---  --------  ------------ -----------------------------------  ----------------------------------------------------------
<S>    <C>     <C>          <C>                                  <C>
165    CIBC     $1,895,353           Colonial Garden Apartments                                      5425-5427 Wayne Avenue
177    RFC      $1,635,607                    Lorain Apartments               2307-2705 Washington Ave./974-975 Central Dr.
180    MID      $1,602,832               Snow Garden Apartments                                               474 East 25 S
181    RFC      $1,588,049                   420 Clinton Avenue                                          420 Clinton Avenue
186    RFC      $1,540,801                  Ironwood Apartments                                          9802 N. 9th Avenue
188    MID      $1,527,768        West Wind Apartments Phase IV                                      5200 Block Old Zuck Rd
189    MID      $1,517,761             Lincoln Court Apartments                                       6367-74 Lancaster Ave
190    CIBC     $1,493,012            Chastain Pines Apartments                                     3228 Boulder Park Drive
192    CIBC     $1,486,588                    Grayco Apartments                                            115 North Street
196    MID      $1,388,887            Concord Garden Apartments                                              899 Concord Rd
197    RFC      $1,368,165                   233 Jamaica Avenue                                          233 Jamaica Avenue
198    MID        $583,780         Goffstown Village Apartments                                             27-42 Maple Ave
199    MID        $778,373                Maple Leaf Apartments                                            76-80 Terrace Rd
203    MID      $1,312,937    Town & Country Apartments Phase I                                     3111 Old Sterlington Rd
204    MID      $1,307,710               Tucson East Apartments                                    8490 E Old Spanish Trail
208    RFC      $1,258,814                Art Museum Apartments                       1624 Green St, 1709 Spring Garden St.
218    RFC      $1,152,228                      Park Apartments                                     3615 Southwest 52nd Ave
219    MID      $1,148,461      The Champion Gardens Apartments                                            1802 W Samano St
226    CIBC     $1,050,659      233, 235, 237 East 111th Street                             233, 235, 237 East 111th Street
233    CIBC       $966,408            112-116 East 103rd Street                                   112-116 East 103rd Street
234    MID        $924,810                Leon Trace Apartments                                              6812 Poss Road
235    RFC        $919,618             Southern Oaks Apartments                                3424 Southern Oaks Boulevard
239    MID        $866,830     The Allendale Village Apartments                                              6005 Allendale
241    RFC        $841,712                     Royal Apartments                                                  2710 Menlo
242    RFC        $807,059               402 - 406 Albee Square                                      402 - 406 Albee Square
245    RFC        $707,879               224 South 3rd Brooklyn                                      224 South Third Street
246    RFC        $697,234                       4400 S. Drexel                                           4400-04 S. Drexel
247    MID        $536,965       Barrington Suites & Apartments                                       401 Sw Hk Dodgen Loop
249    RFC        $489,427            Charles Garden Apartments                                          190 SE 12th Avenue
251    RFC        $422,177                 16-10 Caffrey Avenue                                        16-10 Caffrey Avenue
252    RFC        $407,537                         650 E 182 St                                             650 East 182 St
253    RFC        $281,659                    Temple Apartments                                         13641 Temple Avenue
254    RFC        $179,397            Robbins Street Apartments                                      155-157 Robbins Street


<PAGE>
<CAPTION>
(table continued)


                                                                                       Multi-
     Mortgage                                                                          family
Tab  Loan                                                         Property  Property  Number of     Multifamily Tenant Utility
No.  Seller            Property City            Property County    State    Zip Code  Elevators  Responsibility (Elec, Gas, Water)
- - ---  --------  ------------------------------  -----------------  --------  --------  ---------  ---------------------------------
<S>    <C>     <C>                             <C>                   <C>      <C>         <C>     <C>
165    CIBC                      Philadelphia       Philadelphia     PA       19144       NAP                             Electric
177    RFC                             Lorain             Lorain     OH       44052         0                         Electric;Gas
180    MID                            Ephraim            Sanpete     UT       84627         1                   Electric/Gas/Cable
181    RFC                           Brooklyn              Kings     NY       11238         1                             Electric
186    RFC                            Phoenix           Maricopa     AZ       85021         0                         Electric;Gas
188    MID                          Millcreek               Erie     PA       16505       NAP                  Electric/Cable/Heat
189    MID                       Philadelphia       Philadelphia     PA       19151         3                                  NAP
190    CIBC                           Atlanta             Fulton     GA       30311       NAP                             Electric
192    CIBC                        Harrisburg            Dauphin     PA       17101         2                             Electric
196    MID                              Smyma               Cobb     GA       30080       NAP                       Electric/Cable
197    RFC                           Brooklyn              Kings     NY       11207         1                             Electric
198    MID                          Goffstown       Hillsborough     NH       03045       NAP                       Electric/Cable
199    MID                           Franklin          Merrimack     NH       03235       NAP                       Electric/Cable
203    MID                             Monroe    Ouachita Parish     LA       71203       NAP                             Electric
204    MID                             Tucson               Pima     AZ       85710       NAP                             Electric
208    RFC                       Philadelphia       Philadelphia     PA       19130         0                             Electric
218    RFC                      Pembroke Park            Broward     Fl       33023         0                             Electric
219    MID                           Edinburg            Hidalgo     TX       78539       NAP                       Electric/Cable
226    CIBC                          New York           New York     NY       10035       NAP                             Electric
233    CIBC                          New York           New York     NY       10035       NAP                             Electric
234    MID                        Leon Valley              Bexar     TX       78238       NAP                       Electric/Cable
235    RFC                             Dallas             Dallas     TX       75216         0                             Electric
239    MID                            Houston             Harris     TX       77017       NAP                                Cable
241    RFC                        Carson City        Carson City     NV       89701         0                         Electric;Gas
242    RFC                           Brooklyn              Kings     NY       11201         0                        Electric; Gas
245    RFC                           Brooklyn              Kings     NY       11211         0                                   No
246    RFC                            Chicago               Cook     IL       60653         0                             Electric
247    MID                             Temple               Bell     TX       76502       NAP                                Cable
249    RFC                      Pompano Beach            Broward     FL       33606         0                         Electric;Gas
251    RFC                       Far Rockaway             Queens     NY       11691         0                        Electric; Gas
252    RFC                              Bronx              Bronx     NY       10459         0                             Electric
253    RFC                          La Puenta        Los Angeles     CA       91746         0                         Electric;Gas
254    RFC                          Waterbury          New Haven     CT        6708         0                             Electric

<PAGE>

<CAPTION>
(table continued)


                            Multifamily                 Multifamily                Multifamily                Multifamily
                              Weighted                   Weighted                   Weighted                   Weighted
     Mortgage  Multifamily     Average     Multifamily    Average     Multifamily    Average     Multifamily    Average
Tab  Loan      Unit Type    Monthly Rent    Unit Type   Monthly Rent   Unit Type   Monthly Rent   Unit Type   Monthly Rent
No.  Seller    (Bachelor)    (Bachelor)    (Efficiency) (Efficiency)   (Studio)     (Studio)     (1 Bedroom)  (1 Bedroom)
- - ---  --------  -----------  ------------  ------------  ------------  -----------  ------------  -----------  ------------
<S>    <C>         <C>           <C>           <C>       <C>              <C>         <C>            <C>         <C>
165    CIBC        NAP           NAP           NAP          NAP           NAP            NAP          59            $500
177    RFC         NAP           NAP           NAP          NAP           NAP            NAP          32          312.03
180    MID         NAP           NAP           NAP          NAP           NAP            NAP         NAP             NAP
181    RFC         NAP           NAP             8          266           NAP            NAP           7             498
186    RFC         NAP           NAP           NAP          NAP           NAP            NAP         NAP             NAP
188    MID         NAP           NAP           NAP          NAP           NAP            NAP         NAP             NAP
189    MID         NAP           NAP           NAP          NAP             3            473          45             584
190    CIBC        NAP           NAP           NAP          NAP           NAP            NAP         NAP             NAP
192    CIBC          7           $239            54        $375           NAP            NAP          36            $475
196    MID         NAP           NAP           NAP          NAP           NAP            NAP          28             592
197    RFC         NAP           NAP            18       482.65           NAP            NAP          30             625
198    MID         NAP           NAP           NAP          NAP             7            401          34             463
199    MID         NAP           NAP           NAP          NAP             2            343          12             407
203    MID         NAP           NAP           NAP          NAP           NAP            NAP          52             416
204    MID         NAP           NAP           NAP          NAP           NAP            NAP          41             413
208    RFC         NAP           NAP           NAP          NAP           NAP            NAP          20             733
218    RFC         NAP           NAP           NAP          NAP           NAP            NAP          18          531.18
219    MID         NAP           NAP           NAP          NAP           NAP            NAP          16             387
226    CIBC        NAP           NAP           NAP          NAP            48           $535         NAP             NAP
233    CIBC        NAP           NAP           NAP          NAP           NAP            NAP          14            $659
234    MID         NAP           NAP           NAP          NAP           NAP            NAP          72             362
235    RFC         NAP           NAP           NAP          NAP           NAP            NAP         NAP             NAP
239    MID         NAP           NAP           NAP          NAP           NAP            NAP          24             383
241    RFC         NAP           NAP           NAP          NAP           NAP            NAP           9             450
242    RFC         NAP           NAP           NAP          NAP           NAP            NAP          12          483.04
245    RFC         NAP           NAP           NAP          NAP           NAP            NAP          11          487.19
246    RFC         NAP           NAP            30          350           NAP            NAP          16             460
247    MID         NAP           NAP           NAP          NAP           NAP            NAP          87             336
249    RFC         NAP           NAP           NAP          NAP           NAP            NAP         NAP             NAP
251    RFC         NAP           NAP           NAP          NAP           NAP            NAP          18          600.64
252    RFC         NAP           NAP           NAP          NAP           NAP            NAP          12          496.64
253    RFC         NAP           NAP           NAP          NAP           NAP            NAP         NAP             NAP
254    RFC         NAP           NAP             4          375           NAP            NAP           8             425


<PAGE>
<CAPTION>
(table continued)


                            Multifamily                Multifamily                Multifamily
                             Weighted                   Weighted                   Weighted
     Mortgage  Multifamily    Average     Multifamily    Average     Multifamily    Average
Tab  Loan       Unit Type   Monthly Rent   Unit Type   Monthly Rent   Unit Type   Monthly Rent
No.  Seller    (2 Bedroom)  (2 Bedroom)   (3 Bedroom)  (3 Bedroom)   (4 Bedroom)  (4 Bedroom)
- - ---  --------  -----------  ------------  -----------  ------------  -----------  ------------
<S>    <C>         <C>        <C>             <C>        <C>             <C>         <C>
165    CIBC         14           $610         NAP             NAP        NAP          NAP
177    RFC          20            429          32          479.16        NAP          NAP
180    MID         NAP            NAP          24            1376        NAP          NAP
181    RFC          16         720.87          18        1049.213        NAP          NAP
186    RFC          88         405.84           7             484        NAP          NAP
188    MID          26            845         NAP             NAP        NAP          NAP
189    MID           2            690           8            1475        NAP          NAP
190    CIBC         71           $435          No             NAP          8         $895
192    CIBC          6           $572         NAP             NAP        NAP          NAP
196    MID          29            659         NAP             NAP        NAP          NAP
197    RFC           6         698.67         NAP             NAP        NAP          NAP
198    MID           7            531         NAP             NAP        NAP          NAP
199    MID          22            477         NAP             NAP        NAP          NAP
203    MID          40            491           8             600        NAP          NAP
204    MID          11            532         NAP             NAP        NAP          NAP
208    RFC           7           1021           3            1215        NAP          NAP
218    RFC          12            625           6          754.17        NAP          NAP
219    MID          49            445          16             552        NAP          NAP
226    CIBC        NAP            NAP          No             NAP        NAP          NAP
233    CIBC          8           $555           8            $875        NAP          NAP
234    MID         NAP            NAP         NAP             NAP        NAP          NAP
235    RFC          50        $518.43          12          833.83        NAP          NAP
239    MID          40            478          32             533        NAP          NAP
241    RFC          34            500         NAP             NAP        NAP          NAP
242    RFC          19            612           9          658.48        NAP          NAP
245    RFC          22            475         NAP             NAP        NAP          NAP
246    RFC         NAP            NAP         NAP             NAP        NAP          NAP
247    MID           9            368         NAP             NAP        NAP          NAP
249    RFC          16         651.33         NAP             NAP        NAP          NAP
251    RFC           2            699         NAP             NAP        NAP          NAP
252    RFC          14            627         NAP             NAP        NAP          NAP
253    RFC          10         658.33         NAP             NAP        NAP          NAP
254    RFC         NAP            NAP         NAP             NAP        NAP          NAP

</TABLE>



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