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: February 23,1999
(Date of earliest event reported)
Imperial Credit Commercial Mortgage Acceptance Corp.
(Exact name of registrant as specified in charter)
California 333-61305-01 95-4649530
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)
11601 Wilshire Blvd., No. 2080, Los Angeles, CA 10004
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code
(310) 231-1280
(Former name or former address, if changed since
last report.)
ITEM 5. OTHER EVENTS
This Current Report on Form 8-K relates to the Trust
Fund formed, and the Collateralized Mortgage Bonds, Series 1999-1
issued pursuant to, an Indenture document,
dated as of February 1, 1999 (the "Indenture"), by and among
Imperial Credit Commercial Mortgage Acceptance Corp.,
as sponsor, Banc One Mortgage Capital Markets, as master servicer
and special servicer, LaSalle National Bank, as trustee and REMIC
administrator, and ABN AMRO Bank, N.V., as fiscal agent. The Class
A-1, Class A-2, Class A-3, Class S, Class X, Class B, Class C,
Class D, and class E Certificates have been registered pursuant
to the Act under a Registration Statement on Form S-3
File No.333-27083) the "Registration Statement").
Capitalized terms used herein and not defined herein
have the same meanings ascribed to such terms in the Indenture.
Pursuant to Section 7.06 of the Indenture
Agreement, the Trustee is filing this Current Report containing
the June 25, 1999 monthly distribution report.
This Current Report is being filed by the Trustee,
in its capacity as such under the Indenture, on behalf of the
Registrant. The information reported and contained herein has
been supplied to the Trustee by one or more of the Master Servicer,
the Special Servicer or other third parties without independent
review or investigation by the Trustee.
Pursuant to the Indenture, the Trustee
is not responsible for the accuracy or completeness of such
information.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND
EXHIBITS
Exhibit No. Description
99.1 Monthly distribution report pursuant to
Section 7.06 of the Indenture
for the distribution on
June 25, 1999.
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 NATIONAL BANK, IN ITS CAPACITY AS TRUSTEE
UNDER THE INDENTURE ON
BEHALF OF GS MORTGAGE SECURITIES CORPORATION II,
REGISTRANT
By: /s/ Russell Goldenberg
Russell Goldenberg,
Senior Vice President
Date: July 26, 1999
ABN AMRO
LaSalle National Bank
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Statement Date: 07/26/99
Payment Date: 07/26/99
Prior Payment: 06/25/99
Record Date: 06/30/99
Administrator:
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
WAC: 9.03110240%
WAMM: 245
Number Of Pages
Table Of Contents 1
Indenture Mortgage Bond Report 1
Other Related Information 3
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 8
Total Pages Included In This Package 15
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
Information is available for this issue from the following
sources
LaSalle Web Site www.lnbabs.com
Servicer Website www.bomcm.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
ASAP #: 370
Monthly Data File Name: 0370MMYY.EXE
Page 1 of 15
Original Opening Principal Principal
Class Face Value (1) Balance Payment (4) Adj. or Loss
CUSIP Per $1,000 Per $1,000 Per $1,000 Per $1,000
A-1 100,000,000.00 90,835,233.35 5,495,622.43 0.00
449235AA8 1000 908.3523335 54.9562243 0
A-2 94,831,000.00 94,831,000.00 0.00 0.00
449235AB6 1000 1000 0 0
S 12,150,000.00 10,550,000.00 400,000.00 0.00
449235AC4 1000 868.3127572 32.9218107 0
A-3 17,447,000.00 17,447,000.00 0.00 0.00
449235AD2 1000 1000 0 0
B 11,631,000.00 11,631,000.00 0.00 0.00
449235AE0 1000 1000 0 0
C 14,539,000.00 14,539,000.00 0.00 0.00
449235AF7 1000 1000 0 0
D 13,085,000.00 13,085,000.00 0.00 0.00
449235AG5 1000 1000 0 0
E 4,361,000.00 4,361,000.00 0.00 0.00
449235AH3 1000 1000 0 0
X 2,700,000.00 2,500,000.00 50,000.00 0.00
9ABSC192 1000 925.9259259 18.51851852 0
F 8,723,000.00 8,723,000.00 0.00 0.00
9ABSC193 1000 1000 0 0
G 5,815,000.00 5,815,000.00 0.00 0.00
9ABSC194 1000 1000 0 0
H 7,269,000.00 7,269,000.00 0.00 0.00
9ABSC195 1000 1000 0 0
292,551,000.00 281,586,233.3 5,945,622.43 0.00
Negative Closing Interest Interest
Class Amortization Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000 Per $1,000
A-1 0.00 85,339,610.92 420,232.81 0.00
449235AA8 0 853.3961092 4.2023281 0
A-2 0.00 94,831,000.00 450,150.90 0.00
449235AB6 0 1000 4.746874967 0
S 0.00 10,150,000.00 0.00 0.00
449235AC4 0 835.3909465 0 0
A-3 0.00 17,447,000.00 85,523.01 0.00
449235AD2 0 1000 4.901874821 0
B 0.00 11,631,000.00 59,818.07 0.00
449235AE0 0 1000 5.142985986 0
C 0.00 14,539,000.00 83,162.07 0.00
449235AF7 0 1000 5.719930532 0
D 0.00 13,085,000.00 79,915.73 0.00
449235AG5 0 1000 6.107430646 0
E 0.00 4,361,000.00 27,948.86 0.00
449235AH3 0 1000 6.408819078 0
X 0.00 2,450,000.00 0.00 0.00
9ABSC192 0 907.4074074 0 0
F 0.00 8,723,000.00 43,615.00 0.00
9ABSC193 0 1000 5 0
G 0.00 5,815,000.00 29,075.00 0.00
9ABSC194 0 1000 5 0
H 0.00 7,269,000.00 0.00 0.00
9ABSC195 0 1000 0 0
0.00 275,640,610.9 1,279,441.45 0.00
Total P&I Payment 7,225,063.88
Page 2 of 15
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A-1 5.3725000%
449235AA8 5.4437500%
A-2 5.5125000%
449235AB6 5.5837500%
S
449235AC4
A-3 5.6925000%
449235AD2 5.7637500%
B 5.9725000%
449235AE0 6.0437500%
C 6.6425000%
449235AF7 6.7137500%
D 7.0925000%
449235AG5 7.1637500%
E 7.4425000%
449235AH3 7.5137500%
X
9ABSC192
F 6.0000000%
9ABSC193 Fixed
G 6.0000000%
9ABSC194 Fixed
H
9ABSC195
Notes: (1) N denotes notional balance not included in total
(2) Interest Adjustment minus Deferred Interest equals Accru
(4) Amounts in this column for Class S and Class X represent
Class Scheduled Payment Amount, pursuant to Annex B & An
final Prospectus Supplement. Such Amounts are paid out o
interest excess, and NOT out of the pool principal remit
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Other Related Information
Beginning Loan Count: 771
Ending Loan Count: 760
Beginning Scheduled Balance of the Mortgage 281,628,501.
Ending Scheduled Balance of the Mortgage Loa276,132,852.
Unscheduled Principal Collections, Current P5,077,411.79
Cumulative Unscheduled Principal Collections13,276,345.2
Servicer Compensation, Current Period 67,402.05
Special Servicer Compensation, Current Perio 0.00
Advances
Prior Outstanding Current Period
Principal Interest Principal Interest
Servicer: 559.02 6,431.28 826.14 10,458.76
Trustee: 0.00 0.00 0.00 0.00
Fiscal Age 0.00 0.00 0.00 0.00
TOTALS 559.02 6,431.28 826.14 10,458.76
Recovered Outstanding
Principal Interest Principal Interest
Servicer: 439.74 5,113.37 945.42 11,776.66
Trustee: 0.00 0.00 0.00 0.00
Fiscal Age 0.00 0.00 0.00 0.00
TOTALS 439.74 5,113.37 945.42 11,776.66
Notes : (1) compromised of the aggregate of curtailments
principal adjustments, full payoffs and
Page 3 of 1
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Other Related Information
Summary of Appraisal Reductions
Principal
# PropertyLoan NumberBalance
1 0 0 0
2 0.00 0.00 0.00
3 0.00 0.00
4 0.00 0.00 0.00
5 0 0 0
6 0 0 0.00
7 0 0 0
8 0 0.00 0
Appraisal Appraisal Date of
Reduction Date Reduction
1 0 0 0
2 0.00 0 0
3 0.00 0 0
4 0.00 0.00 0.00
5 0 0 0
6 0.00 0 0
7 0 0 0
8 0 0.00 0
Summary of Repurchased Loans
Principal
# PropertyLoan NumberBalance
1 0 0 0
2 0.00 0.00 0.00
3 0.00 0.00
4 0.00 0.00 0.00
5 0 0 0
6 0 0 0
7 0 0 0
8 0 0 0
RepurchaseExpenses
Date Incurred Proceeds
1 0 0 0
2 0.00 0 0
3 0.00 0 0
4 0.00 0.00 0.00
5 0 0 0
6 0 0 0
7 0 0 0
8 0 0 0
Page 4 of 1
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Other Related Information
Summary of REO Properties
Principal
# 0Date of REOBalance
1 0 0 0
2 0.00 0.00 0.00
3 0.00 0.00
4 0.00 0.00 0.00
5 0 0 0
6 0 0 0
7 0 0 0
8 0 0 0
9 0.00 0 0
10 0.00 0 0
11 0 0 0
12 0 0 0
13 0 0 0
14 0 0 0
15 0 0.00 0
16 0 0.00 0
17 0 0.00 0
18 0 0 0
19 0.00 0 0
20 0 0 0
21 0 0 0.00
22 0 0 0.00
23 0 0 0.00
24 0 0 0
25 0 0 0
26 0 0 0
27 0 0 0
28 0 0 0.00
29 0 0 0.00
Date of FinAmount Aggregate Ot
Book ValueRecovery of Proceeds Revenues
1 0 0 0 0
2 0.00 0.00 0 0
3 0.00 0.00 0 0
4 0.00 0.00 0.00 0.00
5 0 0 0 0
6 0 0 0 0
7 0 0 0 0
8 0.00 0 0 0
9 0.00 0.00 0 0
10 0.00 0.00 0 0.00
11 0.00 0.00 0.00 0.00
12 0 0 0 0
13 0 0 0 0.00
14 0 0 0 0
15 0.00 0 0.00 0
16 0.00 0 0.00 0
17 0.00 0 0.00 0.00
18 0 0 0 0.00
19 0 0 0.00 0.00
20 0 0 0 0.00
21 0 0.00 0 0.00
22 0 0.00 0 0
23 0 0.00 0 0
24 0 0 0 0
25 0 0.00 0 0
26 0 0 0 0
27 0 0 0 0
28 0 0.00 0 0
29 0 0.00 0 0
Page 5 of 1
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
DistributiDelinq 1 Month Delinq 2 Months
Date # Balance # Balance
07/26/99 1 186,919 0 0
0.1297% 0.0664% 0.0000% 0.0000%
06/25/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
05/25/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
04/26/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
03/25/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
DistributiDelinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
07/26/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
06/25/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
05/25/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
04/26/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
03/25/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
DistributiREO Modifications
Date # Balance # Balance
07/26/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
06/25/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
05/25/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
04/26/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
03/25/99 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
- 0 0 0 0
0.0000% 0.0000% 0.0000% 0.0000%
DistributiPrepayments Curr Weighted Avg.
Date # Balance Coupon Remit
07/26/99 11 5,077,412 9.0311024% 8.7231024%
1.4267% 1.8029%
06/25/99 3 873,360 9.0289874% 8.7209874%
0.3876% 0.3088%
05/25/99 6 2,968,457 9.0166927% 8.7086927%
0.7692% 1.0377%
04/26/99 5 889,672 9.0395075% 8.7315075%
0.6369% 0.3095%
03/25/99 10 2,969,653 9.1430578% 8.8350578%
1.2579% 1.0212%
- 0 0 0.0000000% 0.0000000%
0.0000% 0.0000%
- 0 0 0.0000000% 0.0000000%
0.0000% 0.0000%
- 0 0 0.0000000% 0.0000000%
0.0000% 0.0000%
- 0 0 0.0000000% 0.0000000%
0.0000% 0.0000%
- 0 0 0.0000000% 0.0000000%
0.0000% 0.0000%
- 0 0 0.0000000% 0.0000000%
0.0000% 0.0000%
- 0 0 0.0000000% 0.0000000%
0.0000% 0.0000%
- 0 0 0.0000000% 0.0000000%
0.0000% 0.0000%
- 0 0 0.0000000% 0.0000000%
0.0000% 0.0000%
- 0 0 0.0000000% 0.0000000%
0.0000% 0.0000%
- 0 0 0.0000000% 0.0000000%
0.0000% 0.0000%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Page 6 of 1
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Delinquent Loan Detail
Paid Outstanding Out. Propert
DisclosureThru Current P&IP&I Protection
Control # Date Advance Advances** Advances
2.163E+10 36281 1,437.22 2,874.40 0.00
2.263E+10 36312 2,348.89 2,348.89 0.00
2.27E+10 36312 2,328.92 2,328.92 0.00
2.663E+10 36312 4,029.51 4,029.51 0.00
2.963E+10 36312 1,140.36 1,140.36 0.00
Total 11,284.90 12,722.08 0.00
Special
DisclosureAdvance Servicer Foreclosure Bankruptcy
Control # DescriptioTransfer DaDate Date
2.163E+10 1
2.263E+10 B
2.27E+10 B
2.663E+10 B
2.963E+10 B
DisclosureREO
Control # Date
2.163E+10
2.263E+10
2.27E+10
2.663E+10
2.963E+10
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period
Page 7 of 1
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Delinquent Loan Detail
Paid Outstanding Out. Propert
DisclosureThru Current P&IP&I Protection
Control # Date Advance Advances** Advances
Special
DisclosureAdvance Servicer Foreclosure Bankruptcy
Control # DescriptioTransfer DaDate Date
DisclosureREO
Control # Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period
Page 8 of 1
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Delinquent Loan Detail
Paid Outstanding Out. Propert
DisclosureThru Current P&IP&I Protection
Control # Date Advance Advances** Advances
Special
DisclosureAdvance Servicer Foreclosure Bankruptcy
Control # DescriptioTransfer DaDate Date
DisclosureREO
Control # Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period
Page 9 of 1
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Delinquent Loan Detail
Paid Outstanding Out. Propert
DisclosureThru Current P&IP&I Protection
Control # Date Advance Advances** Advances
Special
DisclosureAdvance Servicer Foreclosure Bankruptcy
Control # DescriptioTransfer DaDate Date
DisclosureREO
Control # Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period
Page 10 of
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Delinquent Loan Detail
Paid Outstanding Out. Propert
DisclosureThru Current P&IP&I Protection
Control # Date Advance Advances** Advances
Special
DisclosureAdvance Servicer Foreclosure Bankruptcy
Control # DescriptioTransfer DaDate Date
DisclosureREO
Control # Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period
Page 11 of
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Delinquent Loan Detail
Paid Outstanding Out. Propert
DisclosureThru Current P&IP&I Protection
Control # Date Advance Advances** Advances
Special
DisclosureAdvance Servicer Foreclosure Bankruptcy
Control # DescriptioTransfer DaDate Date
DisclosureREO
Control # Date
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
** Outstanding P&I Advances include the current period
Page 12 of
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Pool Total
Distribution of Principal Balances
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
FROM TO
$0 $100,000 41 3,031,842 1.0979650%
$100,000 $200,000 274 41,359,078. 14.9779637%
$200,000 $300,000 157 38,612,323. 13.9832413%
$300,000 $400,000 84 29,476,885. 10.6748925%
$400,000 $500,000 59 26,454,483. 9.5803463%
$500,000 $600,000 32 17,738,699. 6.4239728%
$600,000 $700,000 24 15,730,677. 5.6967786%
$700,000 $800,000 14 10,639,284. 3.8529586%
$800,000 $900,000 17 14,433,916. 5.2271639%
$900,000 $1,000,000 11 10,332,167. 3.7417377%
$1,000,000$1,100,000 8 8,256,969 2.9902162%
$1,100,000$1,200,000 9 10,348,747. 3.7477422%
$1,200,000$1,300,000 5 6,283,707 2.2756104%
$1,300,000$1,400,000 6 8,164,905 2.9568758%
$1,400,000$1,500,000 5 7,213,941 2.6124895%
$1,500,000$1,600,000 2 3,127,963 1.1327747%
$1,600,000$1,700,000 2 3,327,053 1.2048742%
$1,700,000$1,800,000 2 3,531,298 1.2788403%
$1,800,000$1,900,000 0 0.0000000%
$1,900,000Above 8 18,068,908. 6.5435562%
Total 760 276,132,852 100%
Average Scheduled Balance is 358,148.97
Maximum Scheduled Balance is 2,869,816.87
Minimum Scheduled Balance is 5,230.14
Distribution of Property Types
Number Scheduled Based on
Property Tof Loans Balance Balance
Multifamil 535180,349,427 65.312557%
Commercial 22595,783,425 34.687443%
Total 760276,132,853 100%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
FROM TO
6.0%or less 1 170,521 0.0617533%
6.0% 6.5% 0 0.0000000%
6.5% 7.0% 0 0.0000000%
7.0% 7.5% 5 1,334,499 0.4832815%
7.5% 8.0% 32 15,338,246. 5.5546620%
8.0% 8.5% 87 45,153,457. 16.3520771%
8.5% 9.0% 286 96,021,224. 34.7735604%
9.0% 9.5% 192 61,282,970. 22.1932921%
9.5% 10.0% 88 39,003,217. 14.1248017%
10.0% 11.0% 49 14,202,988. 5.1435347%
11.0% 12.0% 17 3,475,822 1.2587500%
12.0% 13.0% 0 0.0000000%
13.0% 14.0% 2 144,675 0.0523933%
14.0% 15.0% 0 0.0000000%
15.0%& Above 1 5,2 0.0018941%
Total 760 276,132,852 100%
W/Avg Mortgage Interest Rate is 9.03110%
Minimum Mortgage Interest Rate 6.00000%
Maximum Mortgage Interest Rate 15.50000%
Geographic Distribution
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California 458 157,373,016 56.9917758%
Oregon 55 24,001,805. 8.6921223%
Washington 36 20,974,529. 7.5958110%
Arizona 55 20,226,871. 7.3250506%
Colorado 47 14,033,963. 5.0823229%
Texas 26 11,315,787. 4.0979504%
Florida 21 5,904,692 2.1383520%
New Jersey 10 3,283,386 1.1890604%
New York 7 2,876,964 1.0418770%
Georgia 5 2,195,361 0.7950383%
Nevada 8 2,091,188 0.7573123%
New Mexico 2 2,041,216 0.7392154%
Massachusetts 4 1,578,137 0.5715140%
Utah 4 1,520,867 0.5507739%
Connecticut 3 1,459,001 0.5283693%
Maryland 1 918,821 0.3327463%
New Hampshire 1 523,002 0.1894026%
Oklahoma 1 501,567 0.1816399%
Maine 3 481,462 0.1743592%
Illinois 3 476,787 0.1726661%
Pennsylvania 1 474,097 0.1716919%
Nebraska 1 393,642 0.1425555%
Rhode Island 1 316,170 0.1144995%
Wisconsin 2 284,896 0.1031737%
Wyoming 1 273,664 0.0991061%
Ohio 2 267,279 0.0967938%
Virginia 1 207,217 0.0750428%
Idaho 1 137,450 0.0497768%
Total 760 276,132,852 100%
Page 8 of 1
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 8 464,699 0.168288%
61 to 120 months 7 1,721,207 0.623326%
121 to 180 months 6 2,768,899 1.002742%
181 to 240 months 12 4,990,804 1.807393%
241 to 360 months 485 166,489,804 60.293371%
Total 518 176,435,415 63.895119%
Weighted Aver 327
Distribution of DSCR
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
FROM TO
0.75or less 0 0.00%
0.75011.00 0 0.00%
1.00011.25 0 0.00%
1.25011.50 0 0.00%
1.50011.75 0 0.00%
1.75012.00 0 0.00%
2.00012.25 0 0.00%
2.25012.50 0 0.00%
2.50012.75 0 0.00%
2.75013.00 0 0.00%
3.00013.50 0 0.00%
3.50014.00 0 0.00%
4.00015.00 0 0.00%
5.00016.50 0 0.00%
6.5001& above 0 0.00%
Unknown 760 276,132,852 100%
Total 760 276,132,852 100%
Weighted Aver 0.00%
Loan Seasoning
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less 48 22,719,20 8.2276351%
1+ to 2 years 553 208,366,457 75.4587711%
2+ to 3 years 122 38,897,610. 14.0865565%
3+ to 4 years 12 2,972,410 1.0764423%
4+ to 5 years 7 1,312,556 0.4753351%
5+ to 6 years 2 336,848 0.1219879%
6+ to 7 years 0 0.0000000%
7+ to 8 years 2 246,489 0.0892647%
8+ to 9 years 2 201,627 0.0730182%
9+ to 10 years 0 0.0000000%
10 years or more 12 1,079,649 0.3909891%
Total 760 276,132,852 100%
Weighted Aver 1.661416667
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 4 777,581 0.28160%
13 to 24 months 3 425,837 0.15421%
25 to 36 months 7 1,738,829 0.62971%
37 to 48 months 7 1,221,962 0.44253%
49 to 60 months 6 1,065,770 0.38596%
61 to 120 months 213 92,637,541. 33.54818%
121 to 180 months 2 1,829,914 0.66269%
181 to 240 months 0 0.00000%
Total 242 99,697,43 36.10488%
Weighted Aver 100
NOI Aging
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less 0 0.00%
1 to 2 years 0 0.00000%
2 Years or More 0 0.00000%
Unknown 760############# 100.00000%
Total 760 276,132,852 100%
Page 9 of 1
Distribution of Indices of Mortgage Loans
Number Scheduled Based on
Indices of Loans Balance Balance
6 Month LIBOR 437 146,007,970 52.87599%
1 Year CMT 55 31,898,908. 11.55201%
WSJ Prime Rate 25 4,680,118 1.69488%
Fixed Rate Mortgage 243 93,545,855. 33.87712%
Total 760 276,132,852 100%
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 518 176,435,415 63.89512%
Amortizing Balloon 242 99,697,43 36.10488%
Total 760 276,132,852 100%
Distribution of Minimum Rates
Number Scheduled Based on
Minimum Rates (1) of Loans Balance Balance
No Minimum 0 0 0.00%
FROM TO
0.01% 6.50% 0 0 0.00%
6.51% 7.00% 4 1,996,668 0.723082%
7.01% 7.25% 70 23,242,574 8.417171%
7.26% 7.50% 124 38,987,797 14.119217%
7.51% 7.75% 112 34,735,099 12.579126%
7.76% 8.00% 95 40,146,187 14.538722%
8.01% 8.25% 35 15,244,080 5.520560%
8.26% 8.50% 33 14,104,436 5.107844%
8.51% 9.00% 17 4,008,957 1.451822%
9.01% 10.00% 19 7,986,259 2.892180%
10.01% 11.00% 6 1,954,659 0.707869%
11.01% 12.00% 2 180,284 0.065289%
12.01%& Above 0 0 0.000000%
Fixed Rate Mortgage 243 93,545,856 33.877119%
Total 760 276,132,853 100%
Weighted Aver 16.5%
Distribution of Mortgage Loan Margins
Number Scheduled Based on
Mortgage Loan MargiLoans Balance Balance
FROM TO
No Margin 0 0.00000%
0.00% 0.00% 0 0.00000%
0.01% 2.50% 25 13,441,810. 4.86788%
2.51% 3.00% 30 15,332,136. 5.55245%
3.01% 3.25% 83 30,868,196. 11.17875%
3.26% 3.50% 228 68,852,530. 24.93457%
3.51% 4.00% 104 38,731,738. 14.02649%
4.01% 4.50% 35 12,521,099. 4.53445%
4.51% 5.00% 12 2,839,485 1.02830%
5.01% 5.50% 0 0.00000%
5.51%& Above 0 0.00000%
Fixed Rate Mortgage 243 93,545,855. 33.87712%
Total 760 276,132,852 100%
Weighted Aver 8.25000%
(1) For adjustable mortgage loans where a minimum rate
does not exist the gross margin was used.
Distribution of Interest Adjustment
Interest Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
Six Month 517 182,586,997 66.122881%
Fixed Rate Mortgage 243 93,545,855. 33.877119%
Total 760 276,132,852 100%
Page 10 of
ABN AMRO Statement Date:
LaSalle National Bank Payment Date:
Prior Payment:
Administrator: Record Date:
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Fixed Loan Group
Distribution of Maximum Rates
Number Scheduled Based on
Maximum Rates of Loans Balance Balance
FROM TO
No Maximum 0 0.0000000%
0.01% 11.5% 0 0.0000000%
11.51% 12.0% 1 915,040 0.3313770%
12.01% 12.5% 8 2,950,924 1.0686613%
12.51% 13.0% 6 1,956,951 0.7086992%
13.01% 13.5% 256 90,684,707. 32.8409702%
13.51% 14.0% 187 68,864,250. 24.9388112%
14.01% 14.5% 35 11,833,866. 4.2855699%
14.51% 15.0% 12 1,854,984 0.6717725%
15.01% 15.5% 4 1,137,049 0.4117763%
15.51% 16.0% 2 925,572 0.3351911%
16.01% 16.5% 3 842,357 0.3050552%
16.51% 17.0% 0 0.0000000%
17.01%& above 3 621,290 0.2249969%
Fixed Rate Mortgage 243 93,545,855. 33.8771192%
Total 760 276,132,852 100%
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 15 1,459,211 1.5598893%
Amortizing Balloon 228 92,086,643. 98.4401107%
Total 243 93,545,855. 100%
Distribution of Payment Adjustment
Payment Adjustment Number Scheduled Based on
Frequency Loans Balance Balance
Six Month 517 182,586,997 66.1228808%
Fixed Rate Mortgage 243 93,545,855. 33.8771192%
Total 760 276,132,852 100%
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
FROM TO
6.0%Or less 1 170,521 0.1822860%
6.0% 7.0% 0 0.0000000%
6.5% 7.0% 0 0.0000000%
7.0% 7.5% 1 193,527 0.2068803%
7.5% 8.0% 6 859,910 0.9192398%
8.0% 8.5% 27 16,043,056. 17.1499380%
8.5% 9.0% 92 36,415,430. 38.9278929%
9.0% 9.5% 62 20,788,566. 22.2228617%
9.5% 10.0% 39 14,734,764. 15.7513819%
10.0% 11.0% 12 4,190,172 4.4792715%
11.0% 12.0% 0 0.0000000%
12.0% 13.0% 0 0.0000000%
13.0% 14.0% 2 144,675 0.1546568%
14.0% 15.0% 0 0.0000000%
15.0%& Above 1 5,2 0.0055910%
Total 243 93,545,855. 100%
Weighted Average Mortgage Interest Rate is 9.0358000%
Minimum Mortgage Interest Rate is 6.0000%
Maximum Mortgage Interest Rate is 15.5000%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less 8 464,699 0.496761%
61 to 120 months 6 883,763 0.944738%
121 to 180 months 0 0.000000%
181 to 240 months 0 0.000000%
241 to 360 months 1 110,749 0.118391%
Total 15 1,459,211 1.559889%
Weighted Aver 94.82
Page 11 of
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
LIBOR Loan Group
Distribution of Amortization Type
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing 428 140,008,864 95.891248%
Amortizing Balloon 9 5,999,105 4.108752%
Total 437 146,007,970 100%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less
61 to 120 months 1 837,444 0.57356%
121 to 180 months 6 2,768,899 1.89640%
181 to 240 months 11 4,505,337 3.08568%
241 to 360 months 410 131,897,183 90.33561%
Total 428 140,008,864 95.89125%
Weighted Aver 328
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 3 517,633 0.553347%
13 to 24 months 2 325,138 0.347571%
25 to 36 months 5 1,492,340 1.595303%
37 to 48 months 6 1,089,848 1.165042%
49 to 60 months 6 1,065,770 1.139303%
61 to 120 months 206 87,595,912. 93.639544%
121 to 180 months 0 0.000000%
181 to 240 months 0 0.000000%
Total 228 92,086,643. 98.440111%
Weighted Ave 100
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
FROM
0.06Or less 0 0 0.0000000%
0.06 0.065 0 0 0.0000000%
0.065 0.07 0 0 0.0000000%
0.07 0.075 1 385,902 0.2643017%
0.075 0.08 1 445,564 0.3051638%
0.08 0.085 34 12,379,602 8.4787166%
0.085 0.09 194 59,605,794 40.8236576%
0.09 0.095 129 40,114,137 27.4739363%
0.095 0.1 49 24,268,453 16.6213206%
0.1 0.11 29 8,808,520 6.0329034%
0.11 0.12 0 0 0.0000000%
0.12 0.13 0 0 0.0000000%
0.13 0.14 0 0 0.0000000%
0.14 0.15 0 0 0.0000000%
0.15& Above 0 0 0.0000000%
Total 437 146,007,970 100%
Weighted Average Mortgage Interest Rate is 9.1612000%
Minimum Mortgage Interest Rate is 7.5000%
Maximum Mortgage Interest Rate is 10.6300%
Page 12 of
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
LIBOR Loan Group
Distribution of Minimum Rates
Number Scheduled Based on
Minimum Rates (1) of Loans Balance Balance
No Minimum Rate
FROM
0.01% 6.50% 0 0.00%
6.51% 7.00% 2 1,423,079 0.9746589%
7.01% 7.25% 52 14,738,058. 10.0940098%
7.26% 7.50% 107 30,452,559. 20.8567790%
7.51% 7.75% 106 30,716,735. 21.0377118%
7.76% 8.00% 85 33,248,858. 22.7719479%
8.01% 8.25% 33 14,222,675. 9.7410267%
8.26% 8.50% 27 10,458,532. 7.1629875%
8.51% 9.00% 6 1,855,419 1.2707659%
9.01% 10.00% 14 7,104,295 4.8656901%
10.01% 11.00% 5 1,787,754 1.2244223%
11.01% 12.00% 0 0.0000000%
12.01%& Above 0 0.0000000%
Total 437 146,007,970 100%
Weighted Aver 7.91%
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less 1 259,947 0.1780366%
13 to 24 months 0 0.0000000%
25 to 36 months 0 0.0000000%
37 to 48 months 0 0.0000000%
49 to 60 months 0 0.0000000%
61 to 120 months 6 3,909,242 2.6774175%
121 to 180 months 2 1,829,914 1.2532979%
181 to 240 months 0 0.0000000%
Total 9 5,999,105 4.1087520%
Weighted Aver 102
Distribution of Mortgage Loan Margins
Number Scheduled Based on
Mortgage Loan MargiLoans Balance Balance
FROM TO
0.01% 2.50% 0 0.000000%
2.51% 3.00% 3 1,018,724 0.697718%
3.01% 3.25% 5 3,757,320 2.573366%
3.26% 3.50% 69 23,037,811. 15.778462%
3.51% 4.00% 213 64,986,748. 44.509042%
4.01% 4.50% 100 37,846,780. 25.921038%
4.51% 5.00% 35 12,521,099. 8.575628%
5.01% 5.50% 12 2,839,485 1.944747%
5.51% 99.00% 0 0.000000%
Total 437 146,007,970 100%
Weighted Aver 4.0375000%
(1) For adjustable mortgage loans where a minimum rate
does not exist the gross margin was used.
Page 13 of
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
CMT Loan Group
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
FROM TO
6.0%or less 0 0.0000000%
6.0% 6.5% 0 0.0000000%
6.5% 7.0% 0 0.0000000%
7.0% 7.5% 3 755,069 2.3670701%
7.5% 8.0% 25 14,032,772. 43.9913872%
8.0% 8.5% 26 16,730,798. 52.4494401%
8.5% 9.0% 0 0.0000000%
9.0% 9.5% 1 380,267 1.1921026%
9.5% 10.0% 0 0.0000000%
10.0% 11.0% 0 0.0000000%
11.0% 12.0% 0 0.0000000%
12.0% 13.0% 0 0.0000000%
13.0% 14.0% 0 0.0000000%
14.0% 15.0% 0 0.0000000%
15.0%& Above 0 0.0000000%
Total 55 31,898,908. 100%
Weighted Average Mortgage Interest 8.0479000%
Distribution of Maximum Rates
Number Scheduled Based on
Maximum Rates of Loans Balance Balance
No Maximum
FROM TO
0.0% 11.5% 0 0.0000000%
11.5% 12.0% 0 0.0000000%
12.0% 12.5% 7 2,649,342 1.8145189%
12.5% 13.0% 3 1,141,372 0.7817193%
13.0% 13.5% 210 64,222,850. 43.9858524%
13.5% 14.0% 183 65,796,265. 45.0634751%
14.0% 14.5% 29 10,129,611. 6.9377115%
14.5% 15.0% 1 212,332 0.1454254%
15.0% 15.5% 2 711,944 0.4876068%
15.5% 16.0% 1 884,303 0.6056540%
16.0% 16.5% 1 259,947 0.1780366%
16.5% 17.0% 0 0.0000000%
17.0%& Above 0 0.0000000%
Total 437 146,007,970 100%
Weighted Ave 13.6829000%
Distribution of Minimum Rates
Number Scheduled Based on
Minimum Rates (1) of Loans Balance Balance
FROM TO
No Minimum Rate 0 0.0000000%
0.0% 6.5% 0 0.0000000%
6.5% 7.0% 1 407,260 1.2767223%
7.0% 7.3% 18 8,504,514 26.6608332%
7.3% 7.5% 17 8,535,237 26.7571457%
7.5% 7.8% 6 4,018,362 12.5971801%
7.8% 8.0% 10 6,897,327 21.6224568%
8.0% 8.3% 1 915,040 2.8685648%
8.3% 8.5% 2 2,621,164 8.2170970%
8.5% 9.0% 0 0.0000000%
9.0% 10.0% 0 0.0000000%
10.0% 11.0% 0 0.0000000%
11.0% 12.0% 0 0.0000000%
12.0%& Above 0 0.0000000%
Total 55 31,898,908. 100%
Weighted Aver 7.6429000%
Maximum Mort 9.1250000%
Distribution of Mortgage Loan Margins
Number Scheduled Based on
Mortgage Loan MargiLoans Balance Balance
FROM TO
No Margin 0 0.0000000%
0.01% 2.50% 21 12,316,722. 38.6117377%
2.51% 3.00% 17 10,400,033. 32.6031028%
3.01% 3.25% 12 7,078,822 22.1914260%
3.26% 3.50% 4 1,723,061 5.4016310%
3.51% 4.00% 1 380,267 1.1921026%
4.01% 4.50% 0 0.0000000%
4.51% 5.00% 0 0.0000000%
5.01% 5.50% 0 0.0000000%
5.51%& Above 0 0.0000000%
Total 55 31,898,908. 100%
Weighted Aver 3.2153000%
(1) For adjustable mortgage loans where a minimum rate
does not exist the gross margin was used.
Page 14 of
ABN AMRO
LaSalle National Bank
Administrator: Statement Dat 07/26/99
Kori Tilton (800) 246-5761 Payment Date: 07/26/99
135 S. LaSalle Street SuitePrior Payment 06/25/99
Chicago, IL 60674-4107 Record Date: 06/30/99
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Prime Loan Group
Distribution of Mortgage Interest Rates
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
FROM TO
0.0%or less 0 0.0000000%
6.0% 6.5% 0 0.0000000%
6.5% 7.0% 0 0.0000000%
7.0% 7.5% 0 0.0000000%
7.5% 8.0% 0 0.0000000%
8.0% 8.5% 0 0.0000000%
8.5% 9.0% 0 0.0000000%
9.0% 9.5% 0 0.0000000%
9.5% 10.0% 0 0.0000000%
10.0% 11.0% 8 1,204,296 25.7321758%
11.0% 12.0% 17 3,475,822 74.2678242%
12.0% 13.0% 0 0.0000000%
13.0% 14.0% 0 0.0000000%
14.0% 15.0% 0 0.0000000%
15.0%& Above 0 0.0000000%
Total 25 4,680,118 100%
Weighted Average Mortgage Interest 11.3402000%
Distribution of Maximum Rates
Number Scheduled Based on
Maximum Rates of Loans Balance Balance
FROM TO
No Maximum 0 0.000000%
0.01% 11.50% 0 0.000000%
11.51% 12.00% 1 915,040 2.868565%
12.01% 12.50% 1 301,582 0.945433%
12.51% 13.00% 2 649,251 2.035340%
13.01% 13.50% 46 26,461,857. 82.955370%
13.51% 14.00% 4 3,067,985 9.617839%
14.01% 14.50% 1 503,190 1.577453%
14.51% 15.00% 0 0.000000%
15.01% 15.50% 0 0.000000%
15.51% 16.00% 0 0.000000%
16.01% 16.50% 0 0.000000%
16.51% 17.00% 0 0.000000%
17.01%& Above 0 0.000000%
Total 55 31,898,908. 100%
Weighted Aver 13.379900%
Minimum Mortg 7.5000%
Distribution of Minimum Rates
Number Scheduled Based on
Minimum Rates (1) of Loans Balance Balance
FROM TO
No Minimum 0 0.0000000%
0.01% 6.50% 0 0.0000000%
6.51% 7.00% 1 166,327 3.5539170%
7.01% 7.25% 0 0.0000000%
7.26% 7.50% 0 0.0000000%
7.51% 7.75% 0 0.0000000%
7.76% 8.00% 0 0.0000000%
8.01% 8.25% 1 106,363 2.2726666%
8.26% 8.50% 4 1,024,738 21.8955756%
8.51% 9.00% 11 2,153,537 46.0145839%
9.01% 10.00% 5 881,963 18.8448958%
10.01% 11.00% 1 166,904 3.5662470%
11.01% 12.00% 2 180,283 3.8521141%
12.01%& Above 0 0.0000000%
Total 25 4,680,118 100%
Weighted Aver 7.6429000%
Minimum Mortg 10.7500%
Distribution of Mortgage Loan Margins
Number Scheduled Based on
Mortgage Loan MargiLoans Balance Balance
FROM TO
No Margin 0 0.000000%
0.01% 2.50% 1 106,363 2.272667%
2.51% 3.00% 8 1,174,782 25.101552%
3.01% 3.25% 2 751,562 16.058611%
3.26% 3.50% 11 2,142,721 45.783478%
3.51% 4.00% 3 504,689 10.783692%
4.01% 4.50% 0 0.000000%
4.51% 5.00% 0 0.000000%
5.01% 5.50% 0 0.000000%
5.51%& Above 0 0.000000%
Total 25 4,680,118 100%
Weighted Aver 0.000000%
(1) For adjustable mortgage loans where a minimum rate
does not exist the gross margin was used.
Distribution of Maximum Rates
FROM TO Number Scheduled Based on
Maximum Rates of Loans Balance Balance
No Maximum 0 0.0000000%
0.01% 11.50% 0 0.0000000%
11.51% 12.00% 0 0.0000000%
12.01% 12.50% 0 0.0000000%
12.51% 13.00% 1 166,327 3.5539170%
13.01% 13.50% 0 0.0000000%
13.51% 14.00% 0 0.0000000%
14.01% 14.50% 5 1,201,064 25.6631173%
14.51% 15.00% 11 1,642,651 35.0985111%
15.01% 15.50% 2 425,104 9.0832092%
15.51% 16.00% 1 41,26 0.8818080%
16.01% 16.50% 2 582,409 12.4443415%
16.51% 17.00% 0 0.0000000%
17.01%& Above 3 621,290 13.2750959%
Total 25 4,680,118 100%
Weighted Aver 15.1829000%
Maximum Mortg 12.0000%
Page 15 of
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Specially Serviced Loan Detail
Beginning
DisclosureScheduled Interest Maturity Property
Control # Balance Rate Date Type
2.163E+10187,038.91 8.75 46844
2.363E+10558,983.78 9.625 46813
0
Specially
DisclosureServiced
Control # Status CodComments
2.163E+10TBD 0
2.363E+10TBD 0
0 0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
(A) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Appendix A
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Modified Loan Detail
DisclosureModificatiModification
Control # Date Description
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Appendix B
ABN AMRO Statement Dat 07/26/99
LaSalle National Bank Payment Date: 07/26/99
Prior Payment 06/25/99
Administrator: Record Date: 06/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107
ICCMAC Multifamily and Commercial Trust 1999-1, Issuer,
Banc One Mortgage Capital Markets, Servicer,
Collateralized Mortgage Bonds
Series 1999-1
ABN AMRO Acct: 67-8112-70-7
Realized Loss Detail
Beginning
DisclosureDist. Appraisal Appraisal Scheduled
Control # Date Date Value Balance
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
0 - 0 0.00 0.00
Current Total 0.00
Cumulative 0.00
Gross ProceAggregate
DisclosureGross as a % of Liquidation
Control # Proceeds Sched PrincExpenses *
0 0.00 0.00
0 0.00 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
Current To 0.00 0.00
Cumulative 0.00 0.00
Net Net Proceeds
DisclosureLiquidatioas a % of Realized
Control # Proceeds Sched. BalaLoss
0
0
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
0 0.00 0 0.00
Current To 0.00 0.00
Cumulative 0.00 0.00
* Aggregate liquidation expenses also include outs
P&I advances and unpaid servicing fees, unpaid t
Appendix C
_
