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 (Date of earliest event reported) October 15, 1998
TRUST CREATED BY COMMERCIAL MORTGAGE ACCEPTANCE CORPORATION
(under a Pooling & Servicing Agreement
dated as of August 1, 1998, which Trust is
the issuer of Commercial Mortgage Pass-Through
Certificates, Series 1998-C1)
(Exact name of Registrant as specified in its Charter)
New York 333-51817-01 36-4243002
(State or Other Jurisdiction (Commission (I.R.S. Employer
of Formation) File No.) Identification No.)
LaSalle National Bank, Trustee, 135 South LaSalle Street
Suite 1625, Chicago, Illinois 60647
Attention: Asset-backed Securities Trust Services (Zip Code)
CMAC Series 1998-C1
(Address of principal executive office)
Registrant's telephone number, including area code: (800) 246-5761
The Exhibit Index is on page 2.
Page - 1
<PAGE>
ITEM 5. OTHER EVENTS
Attached hereto is a copy of the October 15, 1998, Monthly Remittance
Statement provided to the Certificateholders by the Trustee.
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
Exhibits
Monthly Remittance Statement to the Certificateholders dated as of
October 15, 1998.
Loan data fileas of the October 1998 Determination Date.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
MIDLAND LOAN SERVICES, INC., not in its individual
capacity but solely as a duly authorized agent of
the Registrant pursuant to Section 3.20 of the
Pooling & Servicing Agreement dated as of August
1, 1998
By: Midland Loan Services, Inc.
/s/ Lawrence D. Ashley
By: Lawrence D. Ashley
Title: Senior Vice President
Date: October 15, 1998
EXHIBIT INDEX
Sequential
Document Page Number
Monthly Remittance Statement to the Certificateholders 3
dated as of October 15, 1998
Loan data file as of the October 1998 Determination Date. 18
Page - 2
ABN AMRO Statement Date: 10/15/98
LaSalle National Bank Payment Date: 10/15/98
Administrator: Prior Payment: 09/15/98
Harry Paik (800) 246-5761 Record Date: 09/30/98
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107 WAC: 0.074537094
WAMM: 171.2283329
Commercial Mortgage Acceptance Corp.
Midland Loan Services, L.P., as Master Servicer
Commercial Mortgage Pass-Through Certificates
Series 1998-C1
LaSalle Web Site www.lnbabs.com
Servicer Website www.midlandls.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (312) 904-2200
ASAP #: 338
Monthly Data File Name: 0338MMYY.EXE
<TABLE>
Grantor Trust
ABN AMRO Acct:67-7982-51-4
<CAPTION>
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
<S> <C> <C> <C>
A-1 ............... 277,000,000.00 274,574,825.83 0.00
9ABSB562 .......... 1000.0000000 991.24485892 0.00000000
X ................. 1,192,237,748.76N 1,189,812,577.02 0.00
9ABSB563 .......... 1000.0000000 997.965865662 0.00000000
V ................. 0.00 0.00 0.00
9ABSB564 .......... 1000.0000000 0.00000000 0.00000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 277,000,000.00 277,000,000.00 0.00
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Grantor Trust, Continued
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 ............... 0.00 0.00 273,153,623.88
9ABSB562 .......... 0.000000000 0.000000000 986.114165632
X ................. 0.00 0.00 1,188,391,376.49
9ABSB563 .......... 0.000000000 0.000000000 996.773821097
V ................. 0.00 0.00 0.00
9ABSB564 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 277,000,000.00
================ ================ ================
Total P&I Payment 0.00
================
<TABLE>
Grantor Trust, Continued
<CAPTION>
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
<S> <C> <C> <C>
A-1 ............... 0.00 0.00 --
9ABSB562 .......... 0.000000000 0.000000000 --
X ................. 0.00 0.00 --
9ABSB563 .......... 0.000000000 0.000000000 --
V ................. 0.00 0.00 --
9ABSB564 .......... 0.000000000 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 --
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual
(3) Estimated
</FN>
</TABLE>
Page - 3
<PAGE>
<TABLE>
Remic III
ABN AMRO Acct: 67-7982-50-6
<CAPTION>
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
<S> <C> <C> <C>
A-1 ............... 277,000,000.00 274,574,825.83 1,421,201.95
201728CT7 ......... 1000.000000000 991.244858592 5.130692960
A-2 ............... 581,412,000.00 581,412,000.00 0.00
201728CU4 ......... 1000.000000000 1000.00000000 0.000000000
X ................. 1,192,237,748.76N 1,189,812,577.02 0.00
201728CV2 ......... 1000.000000000 997.965865662 0.000000000
B ................. 59,611,000.00 59,611,000.00 0.00
201728CW0 ......... 1000.000000000 1000.00000000 0.000000000
C ................. 59,612,000.00 59,612,000.00 0.00
201728CX8 ......... 1000.000000000 1000.00000000 0.000000000
D ................. 62,593,000.00 62,593,000.00 0.00
201728CY6 ......... 1000.000000000 1000.00000000 0.000000000
E ................. 20,862,000.00 20,862,000.00 0.00
201728CZ3 ......... 1000.000000000 1000.00000000 0.000000000
F ................. 53,650,000.00 53,650,000.00 0.00
201728DA7 ......... 1000.000000000 1000.00000000 0.000000000
G ................. 11,923,000.00 11,923,000.00 0.00
201728DB5 ......... 1000.000000000 1000.00000000 0.000000000
H ................. 8,942,000.00 8,942,000.00 0.00
201728DC3 ......... 1000.000000000 1000.00000000 0.000000000
J ................. 14,905,000.00 14,905,000.00 0.00
201728DD1 ......... 1000.000000000 1000.00000000 0.000000000
K ................. 8,939,000.00 8,939,000.00 0.00
201728DE9 ......... 1000.000000000 1000.00000000 0.000000000
L ................. 11,924,000.00 11,924,000.00 0.00
201728DF6 ......... 1000.000000000 1000.00000000 0.000000000
M ................. 8,940,000.00 8,940,000.00 0.00
201728DG4 ......... 1000.000000000 1000.00000000 0.000000000
N ................. 11,925,941.00 11,925,941.00 0.00
201728DH2 ......... 1000.000000000 1000.00000000 0.000000000
R-III ............. 0.00 0.00 0.00
9ABSB557 .......... 1000.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 1,192,238,941.00 1,189,813,766.83 1,421,201.95
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Page - 4
<PAGE>
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 ............... 0.00 0.00 273,153,623.88
201728CT7 ......... 0.000000000 0.000000000 986.114165632
A-2 ............... 0.00 0.00 581,412,000.00
201728CU4 ......... 0.000000000 0.000000000 1000.000000000
X ................. 0.00 0.00 1,188,391,376.49
201728CV2 ......... 0.000000000 0.000000000 996.773821097
B ................. 0.00 0.00 59,611,000.00
201728CW0 ......... 0.000000000 0.000000000 1000.000000000
C ................. 0.00 0.00 59,612,000.00
201728CX8 ......... 0.000000000 0.000000000 1000.000000000
D ................. 0.00 0.00 62,593,000.00
201728CY6 ......... 0.000000000 0.000000000 1000.000000000
E ................. 0.00 0.00 20,862,000.00
201728CZ3 ......... 0.000000000 0.000000000 1000.000000000
F ................. 0.00 0.00 53,650,000.00
201728DA7 ......... 0.000000000 0.000000000 1000.000000000
G ................. 0.00 0.00 11,923,000.00
201728DB5 ......... 0.000000000 0.000000000 1000.000000000
H ................. 0.00 0.00 8,942,000.00
201728DC3 ......... 0.000000000 0.000000000 1000.000000000
J ................. 0.00 0.00 14,905,000.00
201728DD1 ......... 0.000000000 0.000000000 1000.000000000
K ................. 0.00 0.00 8,939,000.00
201728DE9 ......... 0.000000000 0.000000000 1000.000000000
L ................. 0.00 0.00 11,924,000.00
201728DF6 ......... 0.000000000 0.000000000 1000.000000000
M ................. 0.00 0.00 8,940,000.00
201728DG4 ......... 0.000000000 0.000000000 1000.000000000
N ................. 0.00 0.00 11,925,941.00
201728DH2 ......... 0.000000000 0.000000000 1000.000000000
R-III ............. 0.00 0.00 0.00
9ABSB557 .......... 0.000000000 0.000000000 0.000000000
---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 1,188,392,564.88
================ ================ ================
Total P&I Payment 8,714,048.70
================
Page - 5
<PAGE>
<TABLE>
Remic III, Continued
<CAPTION>
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
<S> <C> <C> <C>
A-1 ............... 1,425,500.97 0.00 6.23000000%
201728CT7 ......... 5.146212888 0.000000000 Fixed
A-2 ............... 3,144,469.90 0.00 6.49000000%
201728CU4 ......... 5.408333333 0.000000000 Fixed
X ................. 880,180.42 0.00 0.88771673%
201728CV2 ......... 0.738259144 0.000000000 1.01139338%
B ................. 327,860.50 0.00 6.60000000%
201728CW0 ......... 5.500000000 0.000000000 Fixed
C ................. 335,814.27 0.00 6.76000000%
201728CX8 ......... 5.633333389 0.000000000 Fixed
D ................. 372,949.96 0.00 7.15000000%
201728CY6 ......... 5.958333360 0.000000000 Fixed
E ................. 126,480.78 0.00 7.27528227%
201728CZ3 ......... 6.062735116 0.000000000 7.49185586%
F ................. 278,532.92 0.00 6.23000000%
201728DA7 ......... 5.191666729 0.000000000 Fixed
G ................. 61,701.53 0.00 6.21000000%
201728DB5 ......... 5.175000419 0.000000000 Fixed
H ................. 46,274.85 0.00 6.21000000%
201728DC3 ......... 5.175000000 0.000000000 Fixed
J ................. 77,133.38 0.00 6.21000000%
201728DD1 ......... 5.175000335 0.000000000 Fixed
K ................. 46,259.33 0.00 6.21000000%
201728DE9 ......... 5.175000559 0.000000000 Fixed
L ................. 61,706.70 0.00 6.21000000%
201728DF6 ......... 5.175000000 0.000000000 Fixed
M ................. 46,264.50 0.00 6.21000000%
201728DG4 ......... 5.175000000 0.000000000 Fixed
N ................. 61,716.74 0.00 6.21000000%
201728DH2 ......... 5.174999608 0.000000000 Fixed
R-III ............. 0.00 0.00
9ABSB557 .......... -- -- --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 7,292,846.75 0.00 0
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual
(3) Estimated
</FN>
</TABLE>
Page - 6
<PAGE>
<TABLE>
Remic II
ABN AMRO Acct: 67-7982-50-6
<CAPTION>
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
<S> <C> <C> <C>
A-1-II ............ 277,000,000.00 274,574,825.83 1,421,201.95
NONE .............. 1000.000000000 991.244858592 5.130692960
A-2-II ............ 581,412,000.00 581,412,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
WAC-II ............ 1,192,237,748.76N 1,189,812,577.02 0.00
NONE .............. 1000.000000000 997.965865662 0.000000000
B-II .............. 59,611,000.00 59,611,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
C-II .............. 59,612,000.00 59,612,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
D-II .............. 62,593,000.00 62,593,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
E-II .............. 20,862,000.00 20,862,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
F-II .............. 53,650,000.00 53,650,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
G-II .............. 11,923,000.00 11,923,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
H-II .............. 8,942,000.00 8,942,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
J-II .............. 14,905,000.00 14,905,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
K-II .............. 8,939,000.00 8,939,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
L-II .............. 11,924,000.00 11,924,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
M-II .............. 8,940,000.00 8,940,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
N-II .............. 11,925,941.00 11,925,941.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
R-II .............. 0.00 0.00 0.00
9ABSB559 .......... 1000.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 1,192,238,941.00 1,189,813,766.83 1,421,201.95
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Page - 7
<PAGE>
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1-II ............ 0.00 0.00 273,153,623.88
NONE .............. 0.000000000 0.000000000 986.114165632
A-2-II ............ 0.00 0.00 581,412,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
WAC-II ............ 0.00 0.00 1,188,391,376.49
NONE .............. 0.000000000 0.000000000 996.773821097
B-II .............. 0.00 0.00 59,611,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
C-II .............. 0.00 0.00 59,612,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
D-II .............. 0.00 0.00 62,593,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
E-II .............. 0.00 0.00 20,862,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
F-II .............. 0.00 0.00 53,650,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
G-II .............. 0.00 0.00 11,923,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
H-II .............. 0.00 0.00 8,942,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
J-II .............. 0.00 0.00 14,905,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
K-II .............. 0.00 0.00 8,939,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
L-II .............. 0.00 0.00 11,924,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
M-II .............. 0.00 0.00 8,940,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
N-II .............. 0.00 0.00 11,925,941.00
NONE .............. 0.000000000 0.000000000 1000.0000000
R-II .............. 0.00 0.00 0.00
9ABSB559 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 1,188,392,564.88
================ ================ ================
Total P&I Payment 8,714,048.70
================
Page - 8
<PAGE>
<TABLE>
Remic II, Continued
<CAPTION>
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
<S> <C> <C> <C>
A-1-II ............ 1,425,500.97 0.00 6.23000000%
NONE .............. 5.146212888 0.000000000 Fixed
A-2-II ............ 3,144,469.90 0.00 6.49000000%
NONE .............. 5.408333333 0.000000000 Fixed
WAC-II ............ 880,180.42 0.00 0.88771673%
NONE .............. 0.738259144 0.000000000 1.01139338%
B-II .............. 327,860.50 0.00 6.60000000%
NONE .............. 5.500000000 0.000000000 Fixed
C-II .............. 335,814.27 0.00 6.76000000%
NONE .............. 5.633333389 0.000000000 Fixed
D-II .............. 372,949.96 0.00 7.15000000%
NONE .............. 5.95833336 0.000000000 Fixed
E-II .............. 126,480.78 0.00 7.27528227%
NONE .............. 6.062735116 0.000000000 7.49185586%
F-II .............. 278,532.92 0.00 6.23000000%
NONE .............. 5.191666729 0.000000000 Fixed
G-II .............. 61,701.53 0.00 6.21000000%
NONE .............. 5.175000419 0.000000000 Fixed
H-II .............. 46,274.85 0.00 6.21000000%
NONE .............. 5.175000000 0.000000000 Fixed
J-II .............. 77,133.38 0.00 6.21000000%
NONE .............. 5.175000335 0.000000000 Fixed
K-II .............. 46,259.33 0.00 6.21000000%
NONE .............. 5.175000559 0.000000000 Fixed
L-II .............. 61,706.70 0.00 6.21000000%
NONE .............. 5.175000000 0.000000000 Fixed
M-II .............. 46,264.50 0.00 6.21000000%
NONE .............. 5.175000000 0.000000000 Fixed
N-II .............. 61,716.74 0.00 6.21000000%
NONE .............. 5.174999608 0.000000000 Fixed
R-II .............. 0.00 0.00 --
9ABSB559 .......... 0.000000000 -- --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 7,292,846.75 0.000000000 --
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual
(3) Estimated
</FN>
</TABLE>
<TABLE>
REMIC I
<CAPTION>
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
<S> <C> <C> <C>
REGULAR INTEREST .. 1,192,238,941.00 1,189,813,766.83 1,421,201.95
NONE .............. 1000.000000000 997.965865661 1.192044565
R-I ............... 0.00 0.00 0.00
9ABSB561 .......... 1000.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 1,192,238,941.00 1,189,813,766.83 1,421,201.95
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Page - 9
<PAGE>
REMIC I, Continued
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
REGULAR INTEREST .. 0.00 0.00 1,188,392,564.88
NONE .............. 0.000000000 0.000000000 996.773821096
R-I ............... 0.00 0.00 0.00
9ABSB561 .......... 0.000000000 0.000000000 0.00000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 1,188,392,564.88
================ ================ ================
Total P&I Payment 8,714,048.69
================
<TABLE>
REMIC I, Continued
<CAPTION>
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
<S> <C> <C> <C>
REGULAR INTEREST .. 7,292,846.74 0.00 7.35528227%
NONE .............. 6.116933854 0.000000000 7.57185586%
R-I ............... 0.00 0.00 --
9ABSB561 .......... 0.000000000 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 7,292,846.74 0.00 --
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual
(3) Estimated
</FN>
</TABLE>
OTHER RELATED INFORMATION
Distributable Beginning Ending
Certificate Prepayment PPIS Interest Interest
Class Interest Premiums Allocation Shortfall Shortfall
A-1 .... 1,425,500.97 0.00 0.00 0.00 0.00
A-2 .... 3,144,469.90 0.00 0.00 0.00 0.00
X ...... 880,180.42 0.00 0.00 0.00 0.00
B ...... 327,860.50 0.00 0.00 0.00 0.00
C ...... 335,814.27 0.00 0.00 0.00 0.00
D ...... 372,949.96 0.00 0.00 0.00 0.00
E ...... 126,480.78 0.00 0.00 0.00 0.00
F ...... 278,532.92 0.00 0.00 0.00 0.00
G ...... 61,701.53 0.00 0.00 0.00 0.00
H ...... 46,274.85 0.00 0.00 0.00 0.00
J ...... 77,133.38 0.00 0.00 0.00 0.00
K ...... 46,259.33 0.00 0.00 0.00 0.00
L ...... 61,706.70 0.00 0.00 0.00 0.00
M ...... 46,264.50 0.00 0.00 0.00 0.00
N ...... 61,716.74 0.00 0.00 0.00 0.00
------------ ---------- ---------- ---------- ----------
TOTAL .. 7,292,846.75 0.00 0.00 0.00 0.00
============ ========== ========== ========== ==========
Page - 10
<PAGE>
OTHER RELATED INFORMATION, Continued
Servicer Advances 0.00
Aggregate Servicing Compensation 94,220.45
SPECIAL SERVICER FEES
Special Workout Disposition
Servicer Fees Fees Fees
0.00 0.00 0.00
APPRAISAL REDUCTIONS
Reduction in
Principal Appraisal Principal P & I
Balance Reduction Amt. Distribution Amt. Advances
$0.00 0.00 0.00 $0.00
Pool Balance Delinquency Advances by
Beginning Ending Trustee Fiscal Agent
1,189,813,767.15 1,188,392,565.20 0.00 0.00
ABN AMRO Acct: 67-7982-50-6
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance # Balance
10/15/98 1 2,102,956 0 0
/ 0.32% 0.177% 0.00% 0.000%
09/15/98 2 13,088,361 0 0
/ 0.64% 1.099% 0.00% 0.000%
08/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.000%
Distribution Delinq 3+ Months Foreclosure/Bankruptcy
Date # Balance # Balance
10/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.00%
09/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.00%
08/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.00%
Distribution REO Modifications
Date # Balance # Balance
10/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.00%
09/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.00%
08/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.00%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon Remit
10/15/98 0 0 7.4537% 7.3553%
/ 0.00% 0.000% 0.00% 0
09/15/98 0 0 7.6735% 7.5743%
/ 0.00% 0.000% 0.00% 0
08/15/98 0 0 0.076736521 7.5745%
/ 0.00% 0.000% 0.00% 0
Page - 11
<PAGE>
<TABLE>
DELINQUENT LOAN DETAIL
<CAPTION>
Disclosure Paid Outstanding Out. Property Special
Doc Thru Current P&I P&I Protection Advance Servicer Foreclosure Bankruptcy REO
Control # Date Advance Advances(1) Advances Desc.(2) Transfer Date Date Date Date
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
241 09/01/98 12,695.44 12,695.44 0.00 B -- -- -- --
25 09/01/98 91,110.10 91,110.10 0.00 B -- -- -- --
200 09/01/98 16,376.31 16,376.31 0.00 B -- -- -- --
78 09/01/98 40,456.59 40,456.59 0.00 B -- -- -- --
214 09/01/98 14,047.01 14,047.01 0.00 B -- -- -- --
264 09/01/98 9,466.95 9,466.95 0.00 B -- -- -- --
233 09/01/98 12,683.19 12,683.19 0.00 B -- -- -- --
42 09/01/98 66,032.94 66,032.94 0.00 B -- -- -- --
249 09/01/98 10,013.58 10,013.58 0.00 B -- -- -- --
116 09/01/98 28,787.43 28,787.43 0.00 B -- -- -- --
160 09/01/98 19,126.41 19,126.41 0.00 B -- -- -- --
179 09/01/98 18,020.97 18,020.97 0.00 B -- -- -- --
208 08/01/98 18,448.36 36,896.46 0.00 1 -- -- -- --
192 09/01/98 18,372.00 18,372.00 0.00 B -- -- -- --
285 09/01/98 11,213.00 11,213.00 0.00 B -- -- -- --
220 09/01/98 15,084.79 15,084.79 0.00 B -- -- -- --
290 09/01/98 10,199.04 10,199.04 0.00 B -- -- -- --
89 09/01/98 34,055.25 34,055.25 0.00 B -- -- -- --
31 09/01/98 72,160.80 72,160.80 0.00 B -- -- -- --
154 09/01/98 21,534.84 21,534.84 0.00 B -- -- -- --
207 09/01/98 14,720.03 14,720.03 0.00 B -- -- -- --
30 09/01/98 80,201.64 80,201.64 0.00 B -- -- -- --
83 09/01/98 43,941.29 43,941.29 0.00 B -- -- -- --
84 09/01/98 39,916.02 39,916.02 0.00 B -- -- -- --
106 09/01/98 29,226.47 29,226.47 0.00 B -- -- -- --
224 09/01/98 13,241.94 13,241.94 0.00 B -- -- -- --
38 09/01/98 62,719.98 62,719.98 0.00 B -- -- -- --
110 09/01/98 31,119.49 31,119.49 0.00 B -- -- -- --
107 09/01/98 31,782.83 31,782.83 0.00 B -- -- -- --
153 09/01/98 21,461.59 21,461.59 0.00 B -- -- -- --
155 09/01/98 21,247.10 21,247.10 0.00 B -- -- -- --
117 09/01/98 30,665.63 30,665.63 0.00 B -- -- -- --
121 09/01/98 31,204.93 31,204.93 0.00 B -- -- -- --
158 09/01/98 34,639.48 34,639.48 0.00 B -- -- -- --
165 09/01/98 21,226.72 21,226.72 0.00 B -- -- -- --
176 09/01/98 20,126.08 20,126.08 0.00 B -- -- -- --
225 09/01/98 14,381.75 14,381.75 0.00 B -- -- -- --
278 09/01/98 9,985.04 9,985.04 0.00 B -- -- -- --
282 09/01/98 9,736.47 9,736.47 0.00 B -- -- -- --
292 09/01/98 9,433.97 9,433.97 0.00 B -- -- -- --
177 09/01/98 23,300.75 23,300.75 0.00 B -- -- -- --
315 09/01/98 6,744.32 6,744.32 0.00 B -- -- -- --
305 09/01/98 7,349.62 7,349.62 0.00 B -- -- -- --
129 09/01/98 27,379.78 27,379.78 0.00 B -- -- -- --
253 09/01/98 10,617.22 10,617.22 0.00 B -- -- -- --
181 09/01/98 18,005.25 18,005.25 0.00 B -- -- -- --
272 09/01/98 9,010.82 9,010.82 0.00 B -- -- -- --
263 09/01/98 9,842.59 9,842.59 0.00 B -- -- -- --
296 09/01/98 8,672.71 8,672.71 0.00 B -- -- -- --
49 09/01/98 60,105.79 60,105.79 0.00 B -- -- -- --
73 09/01/98 47,286.84 47,286.84 0.00 B -- -- -- --
256 09/01/98 11,257.11 11,257.11 0.00 B -- -- -- --
215 09/01/98 15,454.69 15,454.69 0.00 B -- -- -- --
149 09/01/98 21,884.65 21,884.65 0.00 B -- -- -- --
56 09/01/98 54,848.82 54,848.82 0.00 B -- -- -- --
95 09/01/98 33,810.15 33,810.15 0.00 B -- -- -- --
1 09/01/98 278,420.69 278,420.69 0.00 B -- -- -- --
103 09/01/98 18,093.09 18,093.09 0.00 B -- -- -- --
104 09/01/98 12,062.06 12,062.06 0.00 B -- -- -- --
69 09/01/98 45,329.75 45,329.75 0.00 B -- -- -- --
---------- ------------ ------------ -------- -- ---------- ---------- ---------- ----------
Total -- 1,830,340.15 1,848,788.25 0.00 -- -- -- -- --
========== ============ ============ ======== == ========== ========== ========== ==========
<FN>
(1) Outstanding P&I Advances include the current period P&I Advance
(2) Advance Description:
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but less 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
4. Matured Balloon/Assumed Scheduled Payment
</FN>
</TABLE>
Page - 12
<PAGE>
DISTRIBUTION OF PRINCIPAL BALANCES
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
$0 to $1,000,000 .............. 20 16,799,323 1.41%
$1,000,000 to $2,000,000 ...... 90 131,224,718 11.04%
$2,000,000 to $3,000,000 ...... 71 175,485,214 14.77%
$3,000,000 to $4,000,000 ...... 36 124,400,417 10.47%
$4,000,000 to $5,000,000 ...... 30 135,104,959 11.37%
$5,000,000 to $6,000,000 ...... 15 82,006,958 6.90%
$6,000,000 to $7,000,000 ...... 13 85,265,122 7.17%
$7,000,000 to $8,000,000 ...... 10 76,084,937 6.40%
$8,000,000 to $9,000,000 ...... 5 42,032,878 3.54%
$9,000,000 to $10,000,000 ..... 4 38,310,906 3.22%
$10,000,000 to $11,000,000 .... 6 62,777,796 5.28%
$11,000,000 to $12,000,000 .... 5 56,139,749 4.72%
$12,000,000 to $13,000,000 .... 1 12,711,184 1.07%
$13,000,000 to $14,000,000 .... 3 40,062,826 3.37%
$14,000,000 to $15,000,000 .... 1 14,915,489 1.26%
$15,000,000 to $20,000,000 .... 2 32,974,619 2.77%
$20,000,000 to $22,000,000 .... 1 20,244,068 1.70%
$22,000,000 to $24,000,000 .... 0 0 0.00%
$24,000,000 to $25,000,000 .... 0 0 0.00%
$25,000,000 & Above ........... 1 41,851,403 3.52%
- ------------------------------- --- ------------- ------
Total ......................... 314 1,188,392,565 100.00%
=== ============= ======
Average Scheduled Balance is .. 3,784,690
Maximum Scheduled Balance is 41,851,403
Minimum Scheduled Balance is 535,991
DISTRIBUTION OF PROPERTY TYPES
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail ........................ 93 375,355,710 31.59%
Multifamily ................... 104 346,447,374 29.15%
Office ........................ 36 144,077,582 12.12%
Lodging ....................... 26 105,846,415 8.91%
Industrial .................... 25 84,118,610 7.08%
Mixed Use ..................... 2 55,290,163 4.65%
Mobile Home ................... 15 36,157,262 3.04%
Self Storage .................. 9 24,104,813 2.03%
Other ......................... 2 10,280,206 0.87%
Health Care ................... 2 6,714,429 0.57%
--- ------------- ------
Total ......................... 314 1,188,392,565 100.00%
=== ============= ======
GEOGRAPHIC DISTRIBUTION
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California .................... 50 271,914,988 22.88%
Pennsylvania .................. 15 88,220,211 7.42%
New Jersey .................... 13 65,386,369 5.50%
North Carolina ................ 12 57,092,572 4.80%
Florida ....................... 15 50,950,269 4.29%
Illinois ...................... 12 50,078,862 4.21%
Texas ......................... 19 49,492,714 4.16%
Massachusetts ................. 9 42,422,393 3.57%
Ohio .......................... 19 42,368,341 3.57%
Georgia ....................... 13 40,162,748 3.38%
Arizona ....................... 12 34,611,991 2.91%
Washington .................... 7 32,389,206 2.73%
Various ....................... 4 26,950,909 2.27%
Colorado ...................... 10 26,798,935 2.26%
Oregon ........................ 10 25,920,416 2.18%
New York ...................... 6 24,948,176 2.10%
Kentucky ...................... 5 23,606,475 1.99%
Louisiana ..................... 10 22,180,269 1.87%
Missouri ...................... 11 21,933,859 1.85%
Indiana ....................... 3 21,387,396 1.80%
Oklahoma ...................... 6 20,422,094 1.72%
Nevada ........................ 4 17,645,191 1.48%
Maryland ...................... 7 16,414,681 1.38%
Michigan ...................... 7 15,637,364 1.32%
West Virginia ................. 2 14,323,083 1.21%
New Hampshire ................. 3 13,061,961 1.10%
Mississippi ................... 3 10,726,230 0.90%
Tennessee ..................... 2 9,265,109 0.78%
Virginia ...................... 3 6,888,314 0.58%
Iowa .......................... 3 6,233,914 0.52%
Other ......................... 19 38,957,526 3.28%
--- ------------- ------
Total ......................... 314 1,188,392,565 100.00%
=== ============= ======
Page - 13
<PAGE>
DISTRIBUTION OF MORTGAGE INTEREST RATES
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
0.0675 or less ................ 2 7,078,713 0.60%
0.0675 to 0.0725 .............. 117 485,904,575 40.89%
0.0725 to 0.0775 .............. 117 420,790,899 35.41%
0.0775 to 0.0825 .............. 58 185,443,345 15.60%
0.0825 to 0.0875 .............. 16 64,882,541 5.46%
0.0875 to 0.0925 .............. 2 13,006,264 1.09%
0.0925 to 0.0975 .............. 0 0 0.00%
0.0975 to 0.1025 .............. 2 11,286,228 0.95%
0.1025 to 0.1075 .............. 0 0 0.00%
0.1075 to 0.1125 .............. 0 0 0.00%
0.1125 to 0.1175 .............. 0 0 0.00%
0.1175 to 0.1225 .............. 0 0 0.00%
0.1225 to 0.1275 .............. 0 0 0.00%
0.1275 to 0.1325 .............. 0 0 0.00%
0.1325 & Above ................ 0 0 0.00%
- ------------------------------- --- ------------- ------
Total ......................... 314 1,188,392,565 100.00%
=== ============= ======
W/Avg Mortgage Interest Rate is 7.4537%
Mninmum Mortgage Interest Rate is 6.6400%
Maximum Mortgage Interest Rate is 10.2500%
LOAN SEASONING
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less ................ 314 1,188,392,565 100.00%
1+ to 2 years ................. 0 0 0.00%
2+ to 3 years ................. 0 0 0.00%
3+ to 4 years ................. 0 0 0.00%
4+ to 5 years ................. 0 0 0.00%
5+ to 6 years ................. 0 0 0.00%
6+ to 7 years ................. 0 0 0.00%
7+ to 8 years ................. 0 0 0.00%
8+ to 9 years ................. 0 0 0.00%
9+ to 10 years ................ 0 0 0.00%
10 years or more .............. 0 0 0.00%
- ------------------------------- --- ------------- ------
Total ......................... 314 1,188,392,565 100.00%
=== ============= ======
Weighted Average Seasoning is 0.3
DISTRIBUTION OF REMAINING TERM
FULLY AMORTIZING
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less ............. 0 0 0.00%
61 to 120 months .............. 3 5,046,411 0.42%
121 to 180 months ............. 5 30,660,416 2.58%
181 to 240 months ............. 27 71,814,536 6.04%
241 to 360 months ............. 2 20,022,097 1.68%
- ------------------------------- --- ------------- ------
37 127,543,460 10.73%
=== ============= ======
Weighted Average Months to Maturity 212
Page - 14
<PAGE>
<TABLE>
DISTRIBUTION OF DSCR
<CAPTION>
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
<S> <C> <C> <C>
0.5 or less ................... 0 0 0.00%
0.5001 to 0.625 ............... 0 0 0.00%
0.6251 to 0.75 ................ 2 11,629,361 0.98%
0.7501 to 0.875 ............... 0 0 0.00%
0.8751 to 1 ................... 3 20,766,449 1.75%
1.0001 to 1.125 ............... 2 6,167,070 0.52%
1.1251 to 1.25 ................ 4 13,708,273 1.15%
1.2501 to 1.375 ............... 9 35,366,679 2.98%
1.3751 to 1.5 ................. 17 69,550,136 5.85%
1.5001 to 1.625 ............... 20 115,613,945 9.73%
1.6251 to 1.75 ................ 12 36,872,616 3.10%
1.7501 to 1.875 ............... 6 27,153,370 2.28%
1.8751 to 2 ................... 4 11,643,205 0.98%
2.0001 to 2.125 ............... 2 12,900,530 1.09%
2.1251 & above ................ 11 24,291,874 2.04%
Unknown ....................... 222 802,729,057 67.55%
--- ------------- ------
Total ......................... 314 1,188,392,565 100.00%
=== ============= ======
<FN>
(1) Debt Service Coverage Ratios are calculated as described in the prospectus,
values are updated periodically as new NOI figures become available from
borrowers on an asset level. Neither the Trustee, Servicer, Special
Servicer or Underwriter makes any representation as to the accuracy of the
data provided by the borrower for this calculation.
</FN>
</TABLE>
Weighted Average Debt Service Coverage Ratio 1.539
DISTRIBUTION OF AMORTIZATION TYPE
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing .............. 37 127,543,460 10.73%
Interest Only / B ............. 277 1,060,849,105 89.27%
--- ------------- ------
Total ......................... 314 1,188,392,565 100.00%
=== ============= ======
DISTRIBUTION OF REMAINING TERM
BALLOON LOANS
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less ............. 0 0 0.00%
13 to 24 months ............... 0 0 0.00%
25 to 36 months ............... 2 2,387,750 0.20%
37 to 48 months ............... 3 24,586,385 2.07%
49 to 60 months ............... 1 3,115,264 0.26%
61 to 120 months .............. 197 674,720,874 56.78%
121 to 180 months ............. 20 101,879,664 8.57%
181 to 240 months ............. 54 254,159,168 21.39%
- ------------------------------- --- ------------- ------
277 1,060,849,105 89.27%
=== ============= ======
Weighted Average Months to Maturity is 166
NOI AGING
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less ................ 0 0 0.00%
1 to 2 years .................. 0 0 0.00%
2 Years or More ............... 0 0 0.00%
Unknown ....................... 314 1,188,392,565 100.00%
--- ------------- ------
Total ......................... 314 1,188,392,565 100.00%
=== ============= ======
Page - 15
<PAGE>
<TABLE>
SPECIALLY SERVICED LOAN DETAIL
<CAPTION>
Beginning Specially
Disclosure Scheduled Interest Maturity Property Serviced
Control # Balance Rate Date Type Status Code (1)
<S> <C> <C> <C> <C> <C>
<FN>
(1) 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
</FN>
</TABLE>
SPECIALLY SERVICED LOAN DETAIL, Continued
Disclosure
Control # Comments
MODIFIED LOAN DETAIL
Disclosure Modification Modification
Control # Date Description
REALIZED LOSS DETAIL
Dist. Disclosure Appraisal Appraisal
Date Control # Date Value
Current Total
Cumulative
REALIZED LOSS DETAIL, Continued
Beginning Gross Proceeds
Disclosure Scheduled Gross as a % of
Control # Balance Proceeds Sched Principal
Current Total
Cumulative
<TABLE>
REALIZED LOSS DETAIL, Continued
<CAPTION>
Aggregate Net Net Proceeds
Disclosure Liquidation Liquidation as a % of Realized
Control # Expenses (1) Proceeds Sched. Balance Loss
<S> <C> <C> <C> <C>
Current Total
Cumulative
<FN>
(1) Aggregate Liquidation expenses also include outstanding P & I advances and unpaid
servicing fees, unpaid trustee fees, etc.
</FN>
</TABLE>
Page - 16
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - LOAN STATUS
PORTFOLIO: COMMERCIAL MTGE ACCEPT CORP 1998 C1
REPORTING PERIOD: OCTOBER, 1998
DATE PRINTED: 19-OCT-98
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
001 41,886,360 7 74.8% 1.60 N/A PERFORMING PERFORM TO MATURITY
002 20,159,196 0 33.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
003 10,345,715 0 17.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
004 4,726,644 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
005 4,381,993 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
006 4,037,342 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
007 3,249,568 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
008 2,880,299 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
009 2,558,419 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
010 2,757,209 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
011 17,893,026 0 73.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
012 15,081,592 0 76.2% 0.93 N/A PERFORMING PERFORM TO MATURITY
013 14,915,489 0 70.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
014 11,078,911 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
015 3,244,172 0 14.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
016 3,708,377 0 65.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
017 3,353,320 0 67.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
018 2,514,990 0 65.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
019 2,491,119 0 64.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
020 2,071,168 0 49.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
021 13,438,759 0 79.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
022 13,323,910 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
023 13,300,157 0 78.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
024 12,711,184 0 74.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
025 11,903,107 7 59.5% 1.83 N/A PERFORMING PERFORM TO MATURITY
026 11,064,395 0 74.8% 1.47 N/A PERFORMING PERFORM TO MATURITY
027 11,057,412 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
028 11,049,366 0 74.2% 1.33 N/A PERFORMING PERFORM TO MATURITY
029 10,968,573 0 74.6% 1.55 N/A PERFORMING PERFORM TO MATURITY
030 10,817,453 7 69.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
031 10,459,866 7 55.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
032 10,155,609 0 76.4% 0.74 N/A PERFORMING PERFORM TO MATURITY
033 10,051,333 0 79.5% 1.36 N/A PERFORMING PERFORM TO MATURITY
034 9,970,631 0 73.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
035 7,489,282 0 79.5% 1.42 N/A PERFORMING PERFORM TO MATURITY
036 2,443,453 0 48.9% 2.26 N/A PERFORMING PERFORM TO MATURITY
037 9,734,458 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
038, 039, 9,465,840 7 74.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
041 9,148,023 0 N/A 1.72 N/A PERFORMING PERFORM TO MATURITY
042 8,761,565 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
043 8,542,872 0 N/A 1.49 N/A PERFORMING PERFORM TO MATURITY
044 5,758,486 0 57.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
045 2,774,453 0 52.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
046 8,350,134 0 79.5% 1.14 N/A PERFORMING PERFORM TO MATURITY
047 8,210,290 0 72.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
048 8,174,027 0 71.1% 1.81 N/A PERFORMING PERFORM TO MATURITY
049 7,961,140 0 50.3% 2.06 N/A PERFORMING PERFORM TO MATURITY
050 7,947,171 0 66.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
051, 052, 7,926,627 0 65.5% 1.64 N/A PERFORMING PERFORM TO MATURITY
055 7,715,284 0 N/A 1.59 N/A PERFORMING PERFORM TO MATURITY
056 7,650,043 0 70.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
057 7,616,012 0 69.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
058 7,334,055 0 70.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
059 7,300,600 0 79.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
060 7,163,201 0 75.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
061 6,966,050 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
062 6,931,446 0 78.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
063 6,871,008 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
064 6,780,125 0 74.5% 1.26 N/A PERFORMING PERFORM TO MATURITY
065 6,723,676 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
066, 067, 6,644,260 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
069 6,624,444 7 69.0% 1.74 N/A PERFORMING PERFORM TO MATURITY
070 6,473,419 0 73.1% 1.28 N/A PERFORMING PERFORM TO MATURITY
071 6,412,127 0 79.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
</TABLE>
Page 17
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
072 6,376,403 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
073 6,220,121 0 70.6% 1.87 N/A PERFORMING PERFORM TO MATURITY
074 6,139,757 0 73.1% 1.78 N/A PERFORMING PERFORM TO MATURITY
075 6,114,447 0 69.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
076 5,968,648 0 N/A 1.68 N/A PERFORMING PERFORM TO MATURITY
077 5,764,657 0 N/A 1.15 N/A PERFORMING PERFORM TO MATURITY
078 5,653,257 7 N/A 1.59 N/A PERFORMING PERFORM TO MATURITY
079 5,567,103 0 53.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
080 5,523,510 0 39.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
081 5,480,587 0 72.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
082 5,447,771 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
083 5,390,377 7 64.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
084 5,383,802 7 56.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
085 5,381,135 0 75.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
086 5,346,067 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
087 5,187,750 0 N/A 1.53 N/A PERFORMING PERFORM TO MATURITY
088 5,149,074 0 79.2% 1.56 N/A PERFORMING PERFORM TO MATURITY
089 5,030,009 7 79.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
090 4,988,591 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
091 4,985,244 0 68.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
092 4,955,603 0 74.0% 2.01 N/A PERFORMING PERFORM TO MATURITY
093 4,948,346 0 N/A 2.05 N/A PERFORMING PERFORM TO MATURITY
094 4,940,505 0 N/A 1.40 N/A PERFORMING PERFORM TO MATURITY
095 4,859,105 0 79.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
096 4,800,142 0 78.7% 1.51 N/A PERFORMING PERFORM TO MATURITY
097 4,782,802 0 73.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
098 4,671,844 0 77.9% 2.14 N/A PERFORMING PERFORM TO MATURITY
099 4,619,135 0 72.7% 1.12 N/A PERFORMING PERFORM TO MATURITY
100 4,616,630 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
101 4,576,087 0 60.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
102 4,568,957 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
103 2,690,795 7 73.7% 1.47 N/A PERFORMING PERFORM TO MATURITY
104 1,793,863 7 65.2% 1.00 N/A PERFORMING PERFORM TO MATURITY
105 4,469,553 0 79.8% 1.43 N/A PERFORMING PERFORM TO MATURITY
106 4,384,415 7 67.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
107 4,376,390 7 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
108 4,374,670 0 N/A 1.10 N/A PERFORMING PERFORM TO MATURITY
109 4,354,163 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
110 4,327,805 7 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
111 4,227,212 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
112 4,273,270 0 N/A 1.46 N/A PERFORMING PERFORM TO MATURITY
113 4,209,273 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
114 4,182,105 0 N/A 2.25 N/A PERFORMING PERFORM TO MATURITY
115 4,179,527 0 N/A 1.48 N/A PERFORMING PERFORM TO MATURITY
116 4,167,534 0 78.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
117 4,073,851 7 78.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
118 4,069,507 0 74.5% 1.48 N/A PERFORMING PERFORM TO MATURITY
119 3,985,668 0 79.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
120 3,979,098 0 N/A 1.49 N/A PERFORMING PERFORM TO MATURITY
121 3,964,092 7 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
122 3,922,859 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
123 3,811,993 0 69.3% 1.45 N/A PERFORMING PERFORM TO MATURITY
124 3,806,587 0 71.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
125 3,767,569 0 67.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
126 3,616,136 0 N/A 1.77 N/A PERFORMING PERFORM TO MATURITY
127 3,621,223 0 74.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
128 3,588,053 0 72.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
129 3,582,996 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
130 3,564,084 0 74.3% 1.62 N/A PERFORMING PERFORM TO MATURITY
131 3,563,578 0 77.5% 1.42 N/A PERFORMING PERFORM TO MATURITY
132 3,552,212 0 N/A 1.42 N/A PERFORMING PERFORM TO MATURITY
133 3,504,400 0 N/A 1.60 N/A PERFORMING PERFORM TO MATURITY
134 3,477,683 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
135 3,466,251 0 69.3% 1.72 N/A PERFORMING PERFORM TO MATURITY
136 3,422,453 0 69.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
137 3,291,325 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
138 3,282,442 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
139 3,279,083 0 N/A 2.15 N/A PERFORMING PERFORM TO MATURITY
140 3,250,703 0 65.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
141 3,257,964 0 N/A 1.40 N/A PERFORMING PERFORM TO MATURITY
142 3,236,676 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
143 3,207,360 7 87.9% 1.00 N/A PERFORMING PERFORM TO MATURITY
144 3,193,305 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
</TABLE>
Page 18
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
145 3,181,382 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
146 3,165,272 0 57.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
147 3,115,264 0 61.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
148 3,087,971 0 73.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
149 3,083,174 0 76.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
150 3,031,643 0 77.7% 1.37 N/A PERFORMING PERFORM TO MATURITY
151 2,989,975 0 76.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
152 2,987,021 0 40.9% 2.72 N/A PERFORMING PERFORM TO MATURITY
153 2,989,764 7 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
154 2,983,685 7 74.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
155 2,954,846 7 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
156, 157 2,922,229 0 71.3% 1.37 N/A PERFORMING PERFORM TO MATURITY
158 2,876,009 7 56.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
159 2,881,201 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
160 2,793,103 0 62.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
161 2,788,578 0 77.5% 1.18 N/A PERFORMING PERFORM TO MATURITY
162 2,780,422 0 69.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
163 2,773,168 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
164 2,666,654 0 73.1% 1.88 N/A PERFORMING PERFORM TO MATURITY
165 2,664,033 7 78.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
166 2,660,549 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
167 2,639,163 0 77.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
168 2,606,463 0 46.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
169 2,582,479 0 72.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
170 2,566,285 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
171 2,556,986 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
172 2,564,496 0 71.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
173 2,510,111 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
174 2,538,489 0 N/A 1.51 N/A PERFORMING PERFORM TO MATURITY
175 2,538,398 0 N/A 1.04 N/A PERFORMING PERFORM TO MATURITY
176 2,525,898 7 78.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
177 2,503,070 0 N/A 1.93 N/A PERFORMING PERFORM TO MATURITY
178 2,508,240 0 76.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
179 2,504,505 7 59.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
180 2,492,499 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
181 2,480,494 0 N/A 1.00 N/A PERFORMING PERFORM TO MATURITY
182 2,397,039 0 53.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
183 2,424,544 0 74.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
184 2,418,312 0 69.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
185 2,389,541 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
186 2,387,945 0 67.8% 1.74 N/A PERFORMING PERFORM TO MATURITY
187 2,340,882 0 74.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
188 2,333,029 0 74.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
189 2,331,847 0 68.6% 0.57 N/A PERFORMING PERFORM TO MATURITY
190 2,328,300 0 73.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
191 2,328,190 0 75.1% 1.46 N/A PERFORMING PERFORM TO MATURITY
192 2,308,736 0 71.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
193 2,287,880 0 73.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
194 2,288,186 0 79.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
195 2,273,111 0 69.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
196 2,278,436 0 N/A 1.65 N/A PERFORMING PERFORM TO MATURITY
197 2,261,224 0 64.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
198 2,253,964 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
199 2,230,124 0 74.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
200 2,230,190 7 N/A 1.61 N/A PERFORMING PERFORM TO MATURITY
201 2,193,291 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
202 2,179,274 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
203 2,163,782 0 62.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
204 2,138,205 0 40.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
205 2,149,524 0 79.6% 1.63 N/A PERFORMING PERFORM TO MATURITY
206 2,119,326 0 N/A 1.67 N/A PERFORMING PERFORM TO MATURITY
207 2,113,273 7 71.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
208 2,110,991 37 77.9% 0.00 N/A WATCH LIST REVIEW PENDING PERFORM TO MATURITY
209 2,090,123 0 74.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
210 2,085,230 0 74.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
211 2,076,061 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
212 1,347,490 0 75.7% 1.69 N/A PERFORMING PERFORM TO MATURITY
213 676,722 0 67.7% 1.33 N/A PERFORMING PERFORM TO MATURITY
214 2,022,510 7 68.8% 1.47 N/A PERFORMING PERFORM TO MATURITY
215 2,015,512 0 67.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
216 1,997,404 0 78.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
217 1,991,428 0 64.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
218 1,983,708 0 73.5% 2.30 N/A PERFORMING PERFORM TO MATURITY
</TABLE>
Page 19
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
219 1,987,035 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
220 1,988,436 7 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
221 1,918,346 0 61.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
222 1,920,851 0 62.0% 1.86 N/A WATCH LIST REVIEW PENDING PERFORM TO MATURITY
223 1,884,452 0 55.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
224 1,870,034 7 73.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
225 1,854,530 7 79.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
226 1,840,948 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
227 1,839,891 0 N/A 1.52 N/A PERFORMING PERFORM TO MATURITY
228 1,831,083 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
229 1,822,002 0 73.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
230 1,816,143 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
231 1,241,745 0 57.9% 2.15 N/A PERFORMING PERFORM TO MATURITY
232 546,368 0 59.1% 1.41 N/A PERFORMING PERFORM TO MATURITY
233 1,789,948 7 60.7% 1.31 N/A PERFORMING PERFORM TO MATURITY
234 1,783,491 0 N/A 1.72 N/A PERFORMING PERFORM TO MATURITY
235 1,735,021 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
236 1,737,083 0 N/A 1.78 N/A PERFORMING PERFORM TO MATURITY
237 1,731,173 0 61.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
238 1,727,930 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
239 1,686,967 0 78.5% 1.64 N/A PERFORMING PERFORM TO MATURITY
240 1,656,569 0 73.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
241 1,659,922 7 N/A 1.33 N/A PERFORMING PERFORM TO MATURITY
242 1,631,633 0 43.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
243 1,626,399 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
244 1,596,710 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
245 1,589,454 0 73.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
246 1,589,251 0 N/A 1.36 N/A PERFORMING PERFORM TO MATURITY
247 1,569,947 0 74.4% 1.31 N/A PERFORMING PERFORM TO MATURITY
248 1,544,642 0 59.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
249 1,543,159 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
250 1,525,723 0 69.4% 1.99 N/A PERFORMING PERFORM TO MATURITY
251 1,473,752 0 67.0% 0.73 N/A PERFORMING PERFORM TO MATURITY
252 1,493,061 0 70.4% 1.28 N/A PERFORMING PERFORM TO MATURITY
253 1,493,563 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
254 1,489,667 0 N/A 1.27 N/A PERFORMING PERFORM TO MATURITY
255 1,486,885 0 N/A 1.25 N/A PERFORMING PERFORM TO MATURITY
256 1,468,089 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
257 1,464,950 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
258 1,445,238 0 76.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
259 1,435,843 0 80.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
260 1,428,293 0 N/A 1.51 N/A PERFORMING PERFORM TO MATURITY
261 1,432,604 0 84.3% 1.45 N/A PERFORMING PERFORM TO MATURITY
262 1,424,928 0 N/A 1.46 N/A PERFORMING PERFORM TO MATURITY
263 1,411,995 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
264 1,395,336 7 73.4% 1.43 N/A PERFORMING PERFORM TO MATURITY
265 1,391,797 0 N/A 1.42 N/A PERFORMING PERFORM TO MATURITY
266 1,350,863 0 N/A 1.35 N/A PERFORMING PERFORM TO MATURITY
267 1,345,163 0 74.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
268 1,342,552 0 59.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
269 1,305,812 0 74.6% 1.70 N/A PERFORMING PERFORM TO MATURITY
270 1,296,871 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
271 1,294,735 0 78.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
272 1,292,671 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
273 1,291,270 0 73.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
274 1,287,853 0 N/A 1.62 N/A PERFORMING PERFORM TO MATURITY
275 1,287,364 0 71.5% 1.69 N/A PERFORMING PERFORM TO MATURITY
276 1,273,792 0 79.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
277 1,272,724 0 79.5% 1.63 N/A PERFORMING PERFORM TO MATURITY
278 1,263,633 7 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
279 1,246,508 0 54.2% 2.20 N/A PERFORMING PERFORM TO MATURITY
280 1,245,884 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
281 1,243,064 0 68.1% 1.56 N/A PERFORMING PERFORM TO MATURITY
282 1,238,748 7 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
283 1,217,671 0 73.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
284 1,205,665 0 75.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
285 1,199,144 0 53.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
286 1,191,905 0 39.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
287 1,195,852 0 52.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
288 1,195,852 0 59.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
289 1,194,945 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
290 1,192,926 0 69.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
291 1,190,696 0 N/A 1.56 N/A PERFORMING PERFORM TO MATURITY
</TABLE>
Page 20
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
292 1,189,375 7 74.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
293 1,188,673 0 73.8% 2.04 N/A PERFORMING PERFORM TO MATURITY
294 1,166,993 0 73.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
295 1,128,288 0 79.2% 1.53 N/A PERFORMING PERFORM TO MATURITY
296 1,126,723 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
297 1,096,378 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
298 1,089,387 0 64.1% 1.66 N/A PERFORMING PERFORM TO MATURITY
299 1,082,676 0 67.7% 1.16 N/A PERFORMING PERFORM TO MATURITY
300 1,045,804 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
301 1,033,957 0 59.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
302 1,023,233 0 48.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
303 1,021,457 0 63.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
304 1,014,072 0 N/A 1.57 N/A PERFORMING PERFORM TO MATURITY
305 994,897 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
306 992,217 0 73.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
307 990,623 0 31.4% 2.80 N/A PERFORMING PERFORM TO MATURITY
308 989,936 0 66.0% 1.94 N/A PERFORMING PERFORM TO MATURITY
309 974,430 0 79.5% 1.53 N/A PERFORMING PERFORM TO MATURITY
310 929,133 0 74.3% 1.98 N/A PERFORMING PERFORM TO MATURITY
311 912,677 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
312 892,350 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
313 893,319 0 74.4% 1.95 N/A PERFORMING PERFORM TO MATURITY
314 893,319 0 69.5% 1.33 N/A PERFORMING PERFORM TO MATURITY
315 893,359 0 N/A 4.10 N/A PERFORMING PERFORM TO MATURITY
316 891,303 0 72.5% 2.09 N/A PERFORMING PERFORM TO MATURITY
317 876,847 0 73.1% -0.98 N/A PERFORMING PERFORM TO MATURITY
318 764,080 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
319 714,774 0 44.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
320 726,642 0 67.6% 2.22 N/A PERFORMING PERFORM TO MATURITY
321 712,529 0 64.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
322 535,991 0 N/A 1.51 N/A PERFORMING PERFORM TO MATURITY
- -- ------------- - ---- ---- --- ----------- -------------------
TOTAL 1,188,598,767
=============
</TABLE>
Page 21
<PAGE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - LOAN TERMS
PORTFOLIO: COMMERCIAL MTGE ACCEPT CORP 1998 C1
REPORTING PERIOD: OCTOBER, 1998
DATE PRINTED: 19-OCT-98
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
001 41,886,360 4/9/98 5/1/28 355 7.020% A 279,991
002 20,159,196 9/28/71 10/1/11 156 8.750% F 232,485
003 10,345,715 12/15/78 1/1/14 156 9.000% F 104,294
004 4,726,644 12/29/97 1/1/18 111 7.870% F 39,762
005 4,381,993 12/29/97 1/1/18 111 7.870% F 36,862
006 4,037,342 12/29/97 1/1/18 111 7.870% F 33,963
007 3,249,568 12/29/97 1/1/18 111 7.870% F 27,336
008 2,880,299 12/29/97 1/1/18 111 7.870% F 24,230
009 2,558,419 12/29/97 1/1/14 111 7.870% F 24,034
010 2,757,209 12/29/97 1/1/18 111 7.870% F 23,194
011 17,893,026 4/10/98 5/1/28 355 7.440% A 124,772
012 15,081,592 2/17/98 3/1/23 293 7.770% F 115,010
013 14,915,489 4/1/98 4/1/28 114 7.250% F 102,173
014 11,078,911 2/23/82 7/1/28 117 7.390% F 76,777
015 3,244,172 6/19/98 7/1/28 117 7.390% F 22,482
016 3,708,377 1/23/98 2/1/18 112 7.850% F 31,100
017 3,353,320 1/23/98 2/1/18 112 7.850% F 28,122
018 2,514,990 1/22/98 2/1/18 112 7.850% F 21,092
019 2,491,119 2/12/98 3/1/18 113 7.850% F 20,844
020 2,071,168 1/23/98 2/1/18 112 7.850% F 17,370
021 13,438,759 12/22/97 1/1/28 171 7.390% F 93,552
022 13,323,910 2/27/98 3/1/18 113 6.910% F 103,937
023 13,300,157 5/13/98 6/1/28 44 6.900% F 87,857
024 12,711,184 5/15/98 6/1/28 116 6.820% F 83,290
025 11,903,107 12/30/97 1/1/23 291 7.910% A 91,904
026 11,064,395 4/22/98 5/1/28 115 7.400% F 76,854
027 11,057,412 4/7/98 5/1/28 355 7.100% A 74,568
028 11,049,366 2/6/98 3/1/28 113 7.400% F 76,854
029 10,968,573 4/9/98 5/1/23 139 7.520% F 81,617
030 10,817,453 5/26/98 6/1/23 116 7.540% F 80,463
031 10,459,866 2/25/98 3/1/28 113 7.360% F 72,414
032 10,155,609 2/20/98 3/1/28 173 7.580% F 71,879
033 10,051,333 1/14/98 2/1/28 352 7.010% A 67,363
034 9,970,631 5/26/98 6/1/28 116 6.970% F 66,329
035 7,489,282 3/5/98 4/1/23 294 7.160% A 54,063
036 2,443,453 3/5/98 4/1/23 294 7.160% A 17,639
037 9,734,458 12/16/97 1/1/28 111 7.180% F 66,389
038, 039, 9,465,840 3/2/98 4/1/28 114 6.960% F 62,949
041 9,148,023 1/1/92 1/1/02 40 10.250% A 0
042 8,761,565 9/18/97 10/1/27 228 8.300% F 66,610
043 8,542,872 12/8/97 1/1/28 351 7.210% A 58,434
044 5,758,486 6/2/98 7/1/28 117 7.160% F 39,010
045 2,774,453 6/2/98 7/1/28 117 7.160% F 18,795
046 8,350,134 1/22/98 2/1/28 77 7.280% F 57,474
047 8,210,290 2/23/98 3/1/28 113 7.190% F 55,944
048 8,174,027 5/22/98 6/1/28 356 7.220% A 55,772
049 7,961,140 3/17/98 4/1/23 114 7.790% F 60,637
050 7,947,171 3/4/98 4/1/23 114 7.260% F 57,876
051, 052, 7,926,627 1/20/98 2/1/23 112 7.330% F 58,238
055 7,715,284 2/25/98 3/2/28 137 7.470% F 54,030
056 7,650,043 2/10/98 3/1/23 113 7.190% F 55,359
057 7,616,012 3/16/98 4/1/28 114 6.960% F 50,690
058 7,334,055 8/14/97 9/1/17 227 7.900% F 62,267
059 7,300,600 2/24/98 3/1/28 113 7.180% F 49,697
060 7,163,201 2/24/98 3/1/28 113 6.950% F 47,660
061 6,966,050 2/6/98 3/2/28 113 7.160% F 47,326
062 6,931,446 1/27/98 2/1/23 112 6.940% F 49,207
063 6,871,008 3/18/98 4/1/28 354 7.190% A 46,790
064 6,780,125 5/27/98 6/1/28 116 6.990% F 45,195
065 6,723,676 3/2/98 4/1/28 114 7.490% F 47,151
066, 067, 6,644,260 5/20/98 6/1/28 116 7.200% F 45,226
069 6,624,444 2/24/98 3/1/28 353 7.340% A 45,771
070 6,473,419 3/2/98 4/1/28 114 7.300% F 44,562
071 6,412,127 12/31/97 2/1/28 112 7.330% F 44,351
</TABLE>
Page 22
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
072 6,376,403 3/20/98 4/1/28 114 7.710% F 45,674
073 6,220,121 3/24/98 4/1/23 114 7.870% F 47,702
074 6,139,757 12/18/97 1/1/23 111 7.600% F 46,222
075 6,114,447 2/3/98 3/1/23 113 7.420% F 45,202
076 5,968,648 2/4/98 3/1/28 113 6.860% F 39,356
077 5,764,657 1/2/98 2/1/28 352 7.160% A 39,213
078 5,653,257 1/20/98 2/1/23 292 7.150% A 40,833
079 5,567,103 3/7/98 4/1/23 114 7.880% F 42,777
080 5,523,510 1/30/98 2/1/18 232 7.890% F 46,458
081 5,480,587 2/17/98 3/1/18 233 7.220% F 43,765
082 5,447,771 2/26/98 3/1/28 113 7.060% F 36,646
083 5,390,377 3/2/98 3/1/18 233 7.550% F 44,072
084 5,383,802 5/26/98 6/1/23 116 7.540% F 40,046
085 5,381,135 4/28/98 5/1/28 115 7.070% F 36,181
086 5,346,067 7/31/97 8/1/27 106 7.910% F 39,285
087 5,187,750 2/4/98 3/1/28 113 6.860% F 34,207
088 5,149,074 1/27/98 2/1/23 112 6.940% F 36,554
089 5,030,009 5/28/98 6/1/28 116 7.190% F 34,177
090 4,988,591 6/15/98 7/1/28 177 6.640% F 32,065
091 4,985,244 5/14/98 6/1/28 116 6.950% F 33,097
092 4,955,603 1/27/98 2/1/23 112 7.520% F 37,015
093 4,948,346 12/29/97 1/1/23 171 7.250% F 36,140
094 4,940,505 9/9/97 10/1/22 288 8.600% F 40,599
095 4,859,105 2/4/98 3/1/28 233 7.510% F 34,134
096 4,800,142 3/12/98 4/1/28 114 7.270% F 32,946
097 4,782,802 4/20/98 5/1/28 175 6.970% F 31,838
098 4,671,844 12/10/97 1/1/28 351 7.660% A 33,380
099 4,619,135 11/10/97 12/1/27 110 7.590% F 32,801
100 4,616,630 2/3/98 3/1/28 113 6.840% F 30,380
101 4,576,087 4/3/98 5/1/23 115 7.440% F 33,814
102 4,568,957 12/18/97 1/1/28 111 7.140% F 31,038
103 2,690,795 3/24/98 4/1/28 354 7.170% A 18,272
104 1,793,863 3/20/98 4/1/28 354 7.170% A 12,182
105 4,469,553 11/25/97 12/1/27 170 7.510% F 31,495
106 4,384,415 3/12/98 4/1/28 138 7.020% F 29,332
107 4,376,390 3/18/98 4/1/23 114 7.280% F 31,889
108 4,374,670 1/7/98 2/1/28 352 7.420% A 30,525
109 4,354,163 3/17/98 4/1/18 174 7.470% F 35,365
110 4,327,805 12/30/97 1/1/28 171 7.770% F 31,224
111 4,227,212 12/30/97 1/1/10 135 7.430% F 46,264
112 4,273,270 11/17/97 12/1/27 350 7.860% A 31,133
113 4,209,273 1/12/98 2/1/23 112 7.070% F 30,228
114 4,182,105 2/19/98 3/1/28 353 7.660% A 29,829
115 4,179,527 2/4/98 3/1/28 353 7.140% A 28,339
116 4,167,534 2/17/98 3/1/28 113 7.430% F 29,062
117 4,073,851 1/23/98 6/1/24 308 7.860% A 30,764
118 4,069,507 2/12/98 3/1/28 113 7.030% F 27,293
119 3,985,668 4/20/98 5/1/28 115 6.970% F 26,532
120 3,979,098 2/4/98 3/1/28 113 6.860% F 26,237
121 3,964,092 3/13/98 4/1/18 233 7.120% F 31,301
122 3,922,859 4/7/98 5/1/28 355 6.960% A 26,087
123 3,811,993 12/30/97 1/1/23 291 7.510% A 28,476
124 3,806,587 4/29/98 5/1/28 115 7.050% F 25,543
125 3,767,569 12/31/97 1/1/23 111 8.320% F 30,139
126 3,616,136 2/12/98 3/1/18 233 7.530% F 29,552
127 3,621,223 3/2/98 4/1/28 114 6.930% F 24,030
128 3,588,053 4/2/98 5/1/28 115 7.270% F 24,607
129 3,582,996 3/26/98 4/1/23 114 7.930% F 27,619
130 3,564,084 12/19/97 1/1/23 291 7.450% A 26,487
131 3,563,578 12/29/97 1/1/23 231 7.370% F 26,300
132 3,552,212 3/30/98 4/1/23 114 7.450% F 26,303
133 3,504,400 11/7/97 12/1/27 350 7.760% A 25,314
134 3,477,683 12/30/97 1/1/28 111 7.390% F 24,209
135 3,466,251 12/24/97 1/1/23 111 8.050% F 27,130
136 3,422,453 10/31/96 11/1/16 217 8.150% F 30,195
137 3,291,325 5/6/98 6/1/28 116 7.420% F 22,894
138 3,282,442 4/7/98 5/1/23 115 7.320% F 24,002
139 3,279,083 3/23/98 4/1/23 114 7.480% F 24,344
140 3,250,703 11/15/93 12/1/14 194 8.625% F 32,052
141 3,257,964 12/19/97 1/1/28 351 7.160% A 22,176
142 3,236,676 3/5/98 4/1/28 114 7.290% F 22,259
143 3,207,360 1/14/98 2/1/23 292 6.770% A 22,426
144 3,193,305 6/2/98 7/1/28 116 6.980% F 21,247
</TABLE>
Page 23
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
145 3,181,382 3/4/98 4/1/23 114 7.930% F 24,550
146 3,165,272 10/9/97 11/1/22 108 8.100% F 24,910
147 3,115,264 4/27/98 5/1/28 55 7.510% F 21,872
148 3,087,971 2/25/98 3/1/28 113 7.510% F 21,697
149 3,083,174 3/20/98 4/1/23 114 7.220% F 22,347
150 3,031,643 12/23/97 1/1/28 351 7.640% A 21,619
151 2,989,975 3/29/96 4/1/21 90 7.750% F 23,416
152 2,987,021 3/2/98 4/1/28 114 7.070% F 20,100
153 2,989,764 2/11/98 3/1/28 173 7.770% F 21,534
154 2,983,685 3/27/98 4/1/23 114 7.210% F 21,607
155 2,954,846 12/30/97 1/1/28 171 7.770% F 21,319
156, 157 2,922,229 2/1/98 3/1/23 113 7.420% F 21,603
158 2,876,009 1/30/98 2/1/08 112 6.920% F 34,709
159 2,881,201 3/4/98 4/1/23 294 7.360% A 21,167
160 2,793,103 4/1/98 5/1/28 115 7.360% F 19,310
161 2,788,578 2/27/98 4/1/28 114 7.310% F 19,215
162 2,780,422 6/2/98 3/1/23 173 7.710% F 21,076
163 2,773,168 1/29/98 2/1/23 112 7.070% F 19,915
164 2,666,654 2/17/98 3/1/18 77 8.450% F 23,303
165 2,664,033 1/30/98 2/1/18 232 7.220% F 21,291
166 2,660,549 6/25/97 7/1/22 105 8.780% F 22,253
167 2,639,163 3/19/98 4/1/28 114 7.300% F 18,168
168 2,606,463 1/23/97 2/1/17 100 8.375% F 23,218
169 2,582,479 10/17/97 11/1/27 109 7.990% F 19,060
170 2,566,285 6/4/97 7/1/22 105 8.720% F 21,323
171 2,556,986 5/15/98 6/1/18 116 7.370% F 20,540
172 2,564,496 3/30/98 4/1/28 114 7.310% F 17,671
173 2,510,111 3/20/98 4/1/08 114 7.010% F 30,202
174 2,538,489 1/16/98 2/1/23 292 7.840% A 19,488
175 2,538,398 2/25/98 3/1/28 353 7.410% A 17,673
176 2,525,898 1/30/98 2/1/18 232 7.220% F 20,187
177 2,503,070 3/17/98 4/1/13 174 7.590% F 23,676
178 2,508,240 11/3/97 11/1/27 110 7.590% F 17,811
179 2,504,505 1/30/98 2/1/23 112 7.210% F 18,186
180 2,492,499 4/17/98 5/1/28 114 7.650% F 17,738
181 2,480,494 1/6/98 2/1/23 172 7.440% F 18,377
182 2,397,039 10/26/93 11/1/08 121 8.500% F 29,542
183 2,424,544 2/9/98 3/1/28 113 6.790% F 15,874
184 2,418,312 1/5/98 2/1/18 112 8.310% F 20,968
185 2,389,541 3/23/98 4/1/28 114 7.040% F 16,032
186 2,387,945 2/5/98 3/1/28 113 7.020% F 16,000
187 2,340,882 3/4/98 4/1/28 114 7.510% F 16,448
188 2,333,029 2/12/98 3/1/18 113 7.870% F 19,549
189 2,331,847 2/20/98 3/1/23 293 7.190% A 16,895
190 2,328,300 1/29/98 2/1/23 112 7.290% F 17,047
191 2,328,190 1/27/98 2/1/23 112 7.260% F 17,001
192 2,308,736 11/22/95 12/1/20 86 8.000% F 18,524
193 2,287,880 4/8/98 5/1/23 115 7.370% F 16,803
194 2,288,186 2/25/98 3/1/28 113 6.930% F 15,194
195 2,273,111 10/31/96 7/1/16 213 8.290% F 20,414
196 2,278,436 1/6/98 2/1/23 88 7.200% F 16,551
197 2,261,224 1/5/98 2/1/23 112 7.960% F 17,539
198 2,253,964 3/13/98 5/1/18 234 6.900% F 17,502
199 2,230,124 1/29/98 2/1/23 112 7.550% F 16,701
200 2,230,190 12/2/97 1/1/23 291 7.430% A 16,525
201 2,193,291 4/17/98 5/1/28 115 7.590% F 15,519
202 2,179,274 8/1/97 8/1/17 226 8.730% F 19,678
203 2,163,782 3/5/98 4/1/28 234 7.240% F 14,808
204 2,138,205 1/16/92 2/1/12 41 10.250% F 24,541
205 2,149,524 2/27/98 3/1/28 113 7.160% F 14,603
206 2,119,326 1/15/98 2/1/18 232 7.550% F 17,386
207 2,113,273 12/26/97 1/1/28 111 7.440% F 14,771
208 2,110,991 2/27/97 3/1/17 221 8.290% F 18,587
209 2,090,123 3/4/98 4/1/28 114 6.720% F 13,579
210 2,085,230 2/19/98 3/1/23 113 7.680% F 15,766
211 2,076,061 9/8/97 10/1/22 108 8.250% F 16,557
212 1,347,490 2/12/98 3/1/23 113 7.180% F 9,755
213 676,722 2/12/98 3/1/23 113 7.180% F 4,899
214 2,022,510 2/18/98 3/1/28 113 7.490% F 14,180
215 2,015,512 3/24/98 4/1/23 114 7.970% F 15,589
216 1,997,404 9/16/97 10/1/22 108 8.350% F 16,062
217 1,991,428 5/28/98 6/1/23 116 7.370% F 14,611
218 1,983,708 4/20/98 5/1/18 235 7.810% F 16,493
</TABLE>
Page 24
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
219 1,987,035 3/12/98 4/1/23 114 7.360% F 14,598
220 1,988,436 2/6/98 3/1/23 174 7.770% F 15,133
221 1,918,346 6/12/98 7/1/23 117 6.810% F 13,373
222 1,920,851 2/13/98 3/1/28 113 7.250% F 13,166
223 1,884,452 2/12/98 3/1/23 173 6.880% F 13,284
224 1,870,034 12/19/97 1/1/28 111 7.610% F 13,287
225 1,854,530 3/13/98 5/1/18 234 6.950% F 14,427
226 1,840,948 2/6/98 3/1/28 113 7.125% F 12,464
227 1,839,891 12/31/97 1/1/28 75 7.280% F 12,672
228 1,831,083 12/22/97 1/1/23 111 7.680% F 13,889
229 1,822,002 11/7/97 12/1/22 110 8.080% F 14,299
230 1,816,143 3/26/98 4/1/18 234 7.570% F 14,861
231 1,241,745 3/31/98 4/1/23 114 7.260% F 9,043
232 546,368 3/31/98 4/1/23 114 7.260% F 3,979
233 1,789,948 3/11/98 4/1/23 294 7.070% A 12,803
234 1,783,491 1/26/98 2/1/23 112 7.330% F 13,103
235 1,735,021 4/20/98 6/1/18 236 7.460% F 14,055
236 1,737,083 2/11/98 3/2/23 113 7.430% F 12,853
237 1,731,173 2/18/98 3/1/28 233 6.980% F 11,553
238 1,727,930 12/22/97 1/1/20 111 7.510% F 13,565
239 1,686,967 2/24/98 3/1/23 113 7.230% F 12,266
240 1,656,569 10/1/97 10/1/17 228 7.850% F 14,003
241 1,659,922 11/25/97 12/1/22 290 7.890% A 12,806
242 1,631,633 11/12/97 12/1/22 110 7.830% F 12,550
243 1,626,399 1/9/98 2/1/18 232 7.530% F 13,323
244 1,596,710 1/9/98 2/1/18 232 7.490% F 13,041
245 1,589,454 3/24/98 4/1/23 114 7.270% F 11,586
246 1,589,251 12/19/97 1/1/28 351 7.160% A 10,817
247 1,569,947 3/30/98 4/1/23 114 7.460% F 11,635
248 1,544,642 6/12/98 7/1/23 117 6.810% F 10,768
249 1,543,159 2/9/98 3/1/28 113 6.810% F 10,115
250 1,525,723 3/6/98 4/1/18 114 8.310% F 13,180
251 1,473,752 2/26/98 3/1/08 113 7.210% F 17,989
252 1,493,061 1/21/98 2/1/23 112 7.280% F 10,922
253 1,493,563 4/9/98 5/1/23 115 7.120% F 10,717
254 1,489,667 3/3/98 4/1/23 294 7.030% A 10,630
255 1,486,885 1/12/98 2/1/23 292 7.610% F 11,192
256 1,468,089 3/24/98 4/1/23 114 7.970% F 11,355
257 1,464,950 3/2/98 4/1/23 114 7.090% F 10,510
258 1,445,238 4/30/98 5/1/28 115 7.310% F 9,951
259 1,435,843 11/17/97 12/1/22 110 8.090% F 11,278
260 1,428,293 1/20/98 2/1/18 232 7.170% F 11,390
261 1,432,604 2/6/98 3/1/28 353 6.930% A 9,513
262 1,424,928 2/26/98 3/2/23 113 7.200% F 10,333
263 1,411,995 3/26/98 4/1/23 114 7.020% F 10,054
264 1,395,336 3/12/98 4/1/28 354 7.260% A 9,560
265 1,391,797 1/12/98 2/1/28 112 7.340% F 9,636
266 1,350,863 12/18/97 1/1/28 351 7.160% A 9,195
267 1,345,163 4/20/98 5/1/28 115 6.970% F 8,954
268 1,342,552 4/20/98 5/1/23 115 7.130% F 9,654
269 1,305,812 12/31/97 1/1/23 111 7.020% F 9,346
270 1,296,871 2/26/98 3/1/13 173 7.230% F 12,081
271 1,294,735 5/15/98 6/1/23 116 7.670% F 9,751
272 1,292,671 3/26/98 1/1/23 114 7.020% F 9,205
273 1,291,270 12/3/97 1/1/28 111 7.600% F 9,179
274 1,287,853 12/9/97 1/1/23 291 7.820% A 9,879
275 1,287,364 12/24/97 1/1/23 111 8.000% F 10,034
276 1,273,792 2/2/98 3/1/28 113 7.160% F 8,654
277 1,272,724 3/5/98 4/1/23 114 8.050% F 9,922
278 1,263,633 3/13/98 4/1/18 233 7.170% F 10,016
279 1,246,508 4/29/98 5/1/28 115 7.910% F 9,094
280 1,245,884 4/14/98 5/1/28 235 7.300% F 8,570
281 1,243,064 4/15/98 5/1/23 115 7.100% F 8,915
282 1,238,748 3/25/98 4/1/18 233 7.100% F 9,766
283 1,217,671 12/15/97 1/1/28 231 8.180% F 9,143
284 1,205,665 4/20/98 5/1/28 115 6.970% F 8,026
285 1,199,144 1/13/94 2/1/14 29 8.000% F 11,292
286 1,191,905 1/13/94 2/1/14 29 7.750% F 11,083
287 1,195,852 6/12/98 7/1/23 117 6.810% F 8,336
288 1,195,852 6/12/98 7/1/23 117 6.810% F 8,336
289 1,194,945 3/12/98 4/1/28 114 7.180% F 8,129
290 1,192,926 4/28/98 5/1/18 115 8.320% F 10,278
291 1,190,696 2/3/98 3/1/23 293 7.170% A 8,612
</TABLE>
Page 25
<PAGE>
<TABLE>
REMAIN
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
292 1,189,375 3/13/98 4/1/18 233 7.220% F 9,463
293 1,188,673 1/16/98 2/1/23 112 7.420% F 8,806
294 1,166,993 5/5/98 6/1/28 117 7.510% F 8,189
295 1,128,288 12/19/97 1/1/23 111 7.650% F 8,536
296 1,126,723 1/21/98 2/1/19 112 7.280% F 8,842
297 1,096,378 4/14/98 5/1/28 235 7.300% F 7,541
298 1,089,387 12/23/97 1/1/23 111 7.640% F 8,229
299 1,082,676 12/29/97 1/1/18 231 7.640% F 8,956
300 1,045,804 5/5/98 6/1/23 176 7.740% F 7,924
301 1,033,957 12/8/97 1/1/28 75 7.790% F 7,479
302 1,023,233 1/27/98 2/1/28 112 6.810% F 6,722
303 1,021,457 6/12/98 7/1/23 117 6.810% F 7,121
304 1,014,072 12/29/97 1/1/18 231 7.780% F 8,475
305 994,897 3/17/98 4/1/23 114 7.540% F 7,416
306 992,217 2/19/98 3/1/23 113 7.150% F 7,164
307 990,623 12/23/97 1/1/23 111 7.800% F 7,586
308 989,936 12/23/97 1/1/23 111 7.400% F 7,325
309 974,430 3/5/98 4/1/23 114 8.050% F 7,596
310 929,133 1/29/98 2/1/23 112 7.490% F 6,922
311 912,677 2/25/98 3/1/23 113 7.030% F 6,520
312 892,350 4/20/98 6/1/18 236 7.510% F 7,256
313 893,319 2/19/98 3/1/23 113 7.400% F 6,592
314 893,319 2/25/98 3/1/23 113 7.400% F 6,592
315 893,359 1/16/98 2/1/23 136 7.760% F 6,804
316 891,303 1/30/98 2/1/23 292 7.020% A 6,373
317 876,847 4/20/98 5/1/28 115 6.970% F 5,837
318 764,080 12/22/97 1/1/28 111 7.600% F 5,428
319 714,774 4/24/96 5/1/06 91 8.000% F 10,495
320 726,642 12/23/97 1/1/23 111 7.500% F 5,423
321 712,529 6/12/98 7/1/23 117 6.810% F 4,967
322 535,991 2/27/98 3/1/23 113 7.400% F 3,955
- --- ------------- ------- ------ --- ------ - -------
TOTAL 1,188,598,767
=============
</TABLE>
Page 26
<PAGE>
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - PROPERTY DESCRIPTION
PORTFOLIO: COMMERCIAL MTGE ACCEPT CORP 1998 C1
REPORTING PERIOD: OCTOBER, 1998
DATE PRINTED: 19-OCT-98
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
001 1 MIXED USE PITTSBURGH PA 15219 1982 N/A 285,887 56,000,000 03/10/98 MAI APPRAISAL
002 1 RETAIL SAN JOSE CA 95101 1971 N/A 960,222 60,000,000 05/13/98 MAI APPRAISAL
003 1 RETAIL SAN JOSE CA 95101 1971 N/A 960,222 60,000,000 05/13/98 MAI APPRAISAL
004 1 LODGING BEAVERTON OR 97006 1997 98 62,339 N/A N/A N/A
005 1 LODGING VANCOUVER WA 98684 1996 98 N/A N/A N/A N/A
006 1 LODGING SALEM OR 97302 1990 88 47,252 N/A N/A N/A
007 1 LODGING LAKE OSWEGO OR 97034 1993 62 37,540 N/A N/A N/A
008 1 LODGING TIGARD OR 97223 1995 56 33,350 N/A N/A N/A
009 1 LODGING EUGENE OR 97403 1994 97 57,020 N/A N/A N/A
010 1 LODGING WILSONVILLE OR 97070 1997 56 33,979 N/A N/A N/A
011 1 RETAIL SAN DIEGO CA 92130 1991 N/A 137,522 24,400,000 02/18/98 MAI APPRAISAL
012 1 RETAIL SHREWSBURY NJ 07702 1970 33 224,963 19,800,000 12/23/97 MAI APPRAISAL
013 1 RETAIL SCOTTSDALE AZ 85255 1996 N/A 110,302 21,300,000 10/23/97 MAI APPRAISAL
014 1 RETAIL MOUNT HOPE WV 25880 1982 N/A 458,247 N/A N/A N/A
015 1 RETAIL BECKLEY WV 25700 1982 N/A 451,840 23,000,000 04/14/98 MAI APPRAISAL
016 1 LODGING COLORADO SPRINGS CO 80906 1997 72 52,080 5,700,000 12/15/97 MAI APPRAISAL
017 1 LODGING COLORADO SPRINGS CO 80906 1996 85 39,510 5,000,000 12/24/97 MAI APPRAISAL
018 1 LODGING KANSAS CITY MO 64153 1995 85 39,510 3,850,000 12/24/97 MAI APPRAISAL
019 1 LODGING OLATHE KS 66062 1995 85 39,510 3,880,000 12/24/97 MAI APPRAISAL
020 1 LODGING BRANSON MO 65616 1994 85 N/A 4,200,000 12/17/97 MAI APPRAISAL
021 1 RETAIL RIVERSIDE CA 92507 1996 N/A 101,148 17,000,000 09/07/97 MAI APPRAISAL
022 1 MULTI-FAMILY CHARLOTTE NC 28273 1995 420 N/A N/A N/A N/A
023 1 RETAIL MT LAUREL NJ 08054 1997 N/A 89,411 17,000,000 02/06/98 MAI APPRAISAL
024 1 MULTI-FAMILY GREENVILLE NC 27835 1988 360 N/A 17,000,000 04/20/98 MAI APPRAISAL
025 1 LODGING INDIANAPOLIS IN 46268 1985 221 N/A 20,000,000 09/30/97 MAI APPRAISAL
026 1 RETAIL OXNARD CA 93030 1988 12 105,083 14,800,000 01/09/98 MAI APPRAISAL
027 1 OFFICE SAN FRANCISCO CA 94103 1997 N/A 131,637 N/A N/A N/A
028 1 INDUSTRIAL CARPINTERIA CA 93013 1989 N/A 88,223 14,900,000 10/16/97 MAI APPRAISAL
029 1 OFFICE TUKWILA WA 98168 1987 N/A 172,516 14,700,000 10/01/97 MAI APPRAISAL
030 1 LODGING BEDFORD PARK IL 60638 1990 167 87,556 15,500,000 02/26/98 MAI APPRAISAL
031 1 OFFICE MALDEN MA 02108 1988 N/A 171,898 18,800,000 12/30/97 MAI APPRAISAL
032 1 OFFICE BOSTON MA 02108 1996 N/A 68,358 13,300,000 11/01/97 MAI APPRAISAL
033 1 MULTI-FAMILY CONCORD NH 03301 1987 18 12,910 630,000 11/04/97 MAI APPRAISAL
033 2 MULTI-FAMILY CONCORD NH 03301 1920 21 18,700 795,000 11/04/97 MAI APPRAISAL
033 3 MULTI-FAMILY CONCORD NH 03301 1985 66 45,110 2,180,000 11/04/97 MAI APPRAISAL
033 4 MULTI-FAMILY CONCORD NH 03301 1987 67 51,468 2,475,000 11/04/97 MAI APPRAISAL
033 5 MULTI-FAMILY CONCORD NH 03301 1986 24 N/A 715,000 11/04/97 MAI APPRAISAL
033 6 MULTI-FAMILY CONCORD NH 03301 1988 21 17,930 925,000 11/04/97 MAI APPRAISAL
033 7 MULTI-FAMILY CONCORD NH 03301 1972 120 94,073 3,850,000 11/04/97 MAI APPRAISAL
033 8 MULTI-FAMILY CONCORD NH 03246 1973 41 N/A 1,075,000 11/06/97 MAI APPRAISAL
034 1 OFFICE ATLANTA GA 30328 1996 N/A 83,558 13,500,000 04/06/98 MAI APPRAISAL
035 1 OTHER PHILADELPHIA PA 19106 1989 N/A 192,322 9,425,000 10/22/97 MAI APPRAISAL
036 1 OFFICE PENNSAUKEN NJ 08109 1972 N/A 104,562 5,000,000 10/16/97 MAI APPRAISAL
037 1 RETAIL SAUGUS MA 01960 1994 N/A 75,441 N/A N/A N/A
038, 1 MULTI-FAMILY MORGANTOWN WV 26505 1994 120 99,360 6,666,230 01/15/98 MAI APPRAISAL
038, 2 MULTI-FAMILY MORGANTOWN WV 26505 1971 95 78,624 3,731,260 01/15/98 MAI APPRAISAL
038, 3 MULTI-FAMILY MORGANTOWN WV 26505 1985 59 45,000 2,302,510 01/15/98 MAI APPRAISAL
041 1 OTHER ULSTER NY 12487 1984 N/A 201,612 N/A N/A N/A
042 1 RETAIL ST PETERSBURG FL 33710 1990 7 12,040 N/A N/A N/A
042 2 RETAIL ST PETERSBURG FL 33710 1971 2 3,614 N/A N/A N/A
042 3 RETAIL ST PETERSBURG FL 33710 1990 2 4,750 N/A N/A N/A
042 4 RETAIL ST PETERSBURG FL 33710 1989 5 8,400 N/A N/A N/A
042 5 RETAIL ST PETERSBURG FL 33710 1990 4 11,180 N/A N/A N/A
042 6 RETAIL ST PETERSBURG FL 33710 1954 2 3,825 N/A N/A N/A
042 7 RETAIL ST PETERSBURG FL 33710 1980 6 8,070 N/A N/A N/A
042 8 RETAIL ST PETERSBURG FL 33710 1988 2 7,800 N/A N/A N/A
042 9 RETAIL ST PETERSBURG FL 33710 1988 1 7,900 N/A N/A N/A
042 10 RETAIL ST PETERSBURG FL 33710 1988 2 16,000 N/A N/A N/A
042 11 RETAIL TAMPA FL 33757 1991 1 800 N/A N/A N/A
042 12 RETAIL BRANDENTON FL 33700 1989 1 7,000 N/A N/A N/A
042 13 RETAIL TAMPA FL 33757 1981 1 2,000 N/A N/A N/A
042 14 RETAIL TAMPA FL 33757 1987 1 5,033 N/A N/A N/A
043 1 MULTI-FAMILY FLORENCE KY 41042 1992 264 N/A N/A N/A N/A
044 1 WAREHOUSE OLIVE BRANCH MS 38654 1992 N/A 372,875 10,000,000 04/09/98 MAI APPRAISAL
045 1 WAREHOUSE OLIVE BRANCH MS 38654 1997 N/A 193,800 5,300,000 04/09/98 MAI APPRAISAL
046 1 MULTI-FAMILY SAN BERNARDINO CA 92407 1987 254 214,534 10,500,000 10/16/97 MAI APPRAISAL
047 1 WAREHOUSE FORT WORTH TX 76118 1974 N/A 448,461 11,350,000 11/10/97 MAI APPRAISAL
048 1 OFFICE HOBOKEN NJ 07030 1987 19 92,771 11,500,000 03/31/98 MAI APPRAISAL
</TABLE>
Page 27
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
049 1 MULTI-FAMILY LAS VEGAS NV 89109 1986 399 138,717 15,830,000 12/11/97 MAI APPRAISAL
050 1 MIXED USE BERKELEY CA 94123 1927 N/A 254,299 12,000,000 11/28/97 MAI APPRAISAL
051, 1 WAREHOUSE COPPELL TX 75019 1987 732 87,080 4,400,000 11/21/97 APPRAISAL
051, 2 WAREHOUSE ARLINGTON TX 76012 1985 424 49,630 2,500,000 11/20/97 APPRAISAL
051, 3 WAREHOUSE MIDLAND TX 79705 1996 380 48,650 2,100,000 11/23/97 APPRAISAL
051, 4 WAREHOUSE MIDLAND TX 79703 1984 621 92,857 3,100,000 11/23/97 APPRAISAL
055 1 OFFICE SAN DIEGO CA 92101 1985 N/A 78,502 N/A N/A N/A
056 1 OFFICE BARRINTON IL 60010 1992 N/A 99,267 10,930,000 01/01/98 MAI APPRAISAL
057 1 MULTI-FAMILY SACRAMENTO CA 95826 1988 240 N/A 11,040,000 12/02/97 MAI APPRAISAL
058 1 WAREHOUSE SYOSSET NY 11791 1962 N/A 260,870 10,400,000 08/05/97 MAI APPRAISAL
059 1 MULTI-FAMILY DAVIS CA 95616 1991 112 132,744 9,170,000 11/14/97 MAI APPRAISAL
060 1 MULTI-FAMILY WILSON NC 27893 1977 376 395,972 9,500,000 11/12/97 MAI APPRAISAL
061 1 RETAIL ASPEN CO 81611 1982 N/A 28,450 N/A N/A N/A
062 1 MULTI-FAMILY INDIANAPOLIS IN 46201 1972 240 272,880 8,800,000 12/04/97 MAI APPRAISAL
063 1 OFFICE TAMPA FL 33619 1981 N/A 97,740 N/A N/A N/A
064 1 MULTI-FAMILY SAN JOSE CA 95121 1981 106 75,645 9,100,000 02/09/98 MAI APPRAISAL
065 1 RETAIL POWAY CA 92064 1986 N/A 93,972 N/A N/A N/A
066, 1 MULTI-FAMILY ERLANGER KY 41018 1974 153 130,959 N/A N/A N/A
066, 2 MULTI-FAMILY CINCINNATI OH 45223 1973 100 248,582 N/A N/A N/A
066, 3 MULTI-FAMILY BURLINGTON KY 41005 1975 129 24,000 N/A N/A N/A
069 1 MULTI-FAMILY TAMPA FL 33940 1972 296 N/A 9,600,000 12/22/98 MAI APPRAISAL
070 1 MANUFACTURED STOCKTON CA 95208 1972 256 327,600 8,860,000 11/21/97 APPRAISAL
071 1 MULTI-FAMILY OAKLAND CA 94606 1976 178 149,084 8,100,000 10/08/97 MAI APPRAISAL
072 1 RETAIL RANCHO SANTA FE CA 92111 1987 N/A 52,146 N/A N/A N/A
073 1 MULTI-FAMILY LAS VEGAS NV 89101 1979 306 98,688 8,810,000 12/05/97 MAI APPRAISAL
074 1 MULTI-FAMILY ST LOUIS MO 63125 1965 304 258,560 8,400,000 10/15/97 MAI APPRAISAL
075 1 LODGING LIVERMORE CA 94550 1970 125 N/A 8,800,000 11/21/97 MAI APPRAISAL
076 1 MULTI-FAMILY TULSA OK 74136 1973 284 605,920 N/A N/A N/A
077 1 MANUFACTURED BEACH PARK IL 60099 1987 208 N/A N/A N/A N/A
078 1 OFFICE LOUISVILLE KY 40202 1911 N/A 198,000 N/A N/A N/A
079 1 LODGING PALM SPRINGS CA 92264 1972 255 133,600 10,500,000 01/28/98 MAI APPRAISAL
080 1 HEALTH CARE EL CAJON CA 95217 1985 N/A 79,212 14,000,000 10/20/97 MAI APPRAISAL
081 1 RETAIL WILMINGTON NC 28405 1997 N/A 73,260 7,515,000 11/17/97 MAI APPRAISAL
082 1 RETAIL LAKE ISABELLA CA 93240 1986 N/A 128,245 N/A N/A N/A
083 1 LODGING MILLBRAE CA 94030 1986 100 42,053 8,400,000 10/28/97 MAI APPRAISAL
084 1 LODGING BEDFORD PARK IL 60638 1995 120 130,680 9,500,000 02/26/98 MAI APPRAISAL
085 1 MULTI-FAMILY COLLEGE PARK GA 30349 1987 168 161,200 7,100,000 03/25/98 MAI APPRAISAL
086 1 RETAIL MONROVIA CA 90071 1985 N/A 43,530 N/A N/A N/A
087 1 MULTI-FAMILY TULSA OK 74135 1973 384 456,944 N/A N/A N/A
088 1 MULTI-FAMILY OMAHA NE 68137 1973 148 178,648 6,500,000 12/01/97 MAI APPRAISAL
089 1 OFFICE PEMBROKE PARK FL 33026 1988 N/A 164,565 6,300,000 01/14/98 MAI APPRAISAL
090 1 MULTI-FAMILY NEW MILFORD NJ 07646 1997 200 N/A N/A N/A N/A
091 1 OFFICE SANTA BARBARA CA 93105 1973 N/A 34,983 7,280,000 11/12/97 MAI APPRAISAL
092 1 MIXED USE DALLAS TX 75228 1955 N/A 197,365 6,700,000 12/15/97 MAI APPRAISAL
093 1 WAREHOUSE BELLEVUE WA 98005 1978 1,146 102,078 N/A N/A N/A
094 1 RETAIL NASHVILLE TN 37203 1969 N/A 445,250 N/A N/A N/A
095 1 RETAIL MADISON HEIGHTS MI 48071 1996 N/A 45,520 6,150,000 01/14/98 MAI APPRAISAL
096 1 MULTI-FAMILY PONTOON BEACH IL 62040 1990 128 115,188 6,100,000 01/23/98 MAI APPRAISAL
097 1 MULTI-FAMILY BRUNSWICK OH 44212 1973 246 192,732 6,500,000 02/12/98 MAI APPRAISAL
098 1 OFFICE RIVER EDGE NJ 07661 1987 N/A 70,000 6,000,000 11/07/97 MAI APPRAISAL
099 1 MULTI-FAMILY ATLANTA GA 30345 1971 180 207,900 6,350,000 09/22/97 MAI APPRAISAL
100 1 MULTI-FAMILY TORRANCE CA 90505 1963 141 N/A N/A N/A N/A
101 1 LODGING AUSTIN TX 78753 1968 188 N/A 7,600,000 01/29/98 MAI APPRAISAL
102 1 RETAIL BELLEVUE WA 98005 1977 N/A 58,996 N/A N/A N/A
103 1 MULTI-FAMILY HUDSON FL 34667 1985 136 N/A 3,650,000 01/07/98 MAI APPRAISAL
104 1 MULTI-FAMILY PORT RICHEY FL 34668 1985 92 N/A 2,750,000 01/07/98 MAI APPRAISAL
105 1 RETAIL HICKORY NC 28601 1995 8 56,943 5,600,000 10/21/97 MAI APPRAISAL
106 1 MULTI-FAMILY LOS ANGELES CA 90012 1986 114 71,328 6,500,000 10/26/97 MAI APPRAISAL
107 1 RETAIL MCMURRAY PA 15317 1997 N/A 44,800 N/A N/A N/A
108 1 RETAIL CARAOPOLIS PA 15108 1989 N/A 47,699 N/A N/A N/A
109 1 INDUSTRIAL HOUSTON TX 77027 1997 N/A 72,296 N/A N/A N/A
110 1 MULTI-FAMILY MURFREESBORO TN 37130 1997 144 N/A N/A N/A N/A
111 1 OFFICE LUBBOCK TX 79407 1997 N/A 67,808 N/A N/A N/A
112 1 RETAIL STUART FL 34996 1975 N/A 78,783 N/A N/A N/A
113 1 MULTI-FAMILY TROTWOOD OH 45426 1974 312 N/A N/A N/A N/A
114 1 RETAIL SILVER SPRINGS MD 20904 1986 N/A 41,028 N/A N/A N/A
115 1 HEALTH CARE MILCREEK PA 16506 1991 64 N/A N/A N/A N/A
116 1 MULTI-FAMILY PHILADELPHIA PA 19151 1964 158 132,988 5,300,000 11/12/97 APPRAISAL
117 1 RETAIL YORBA LINDA CA 92687 1997 N/A 46,449 5,200,000 11/19/97 MAI APPRAISAL
118 1 MANUFACTURED ALMONT MI 48003 1968 233 59,020 5,460,000 12/31/97 MAI APPRAISAL
119 1 MULTI-FAMILY BEAVER FALLS PA 10510 1994 52 106,745 5,000,000 12/12/97 MAI APPRAISAL
120 1 MULTI-FAMILY TULSA OK 74105 1971 180 N/A N/A N/A N/A
121 1 MULTI-FAMILY ALEXANDRIA LA 71303 1974 229 N/A N/A N/A N/A
122 1 MULTI-FAMILY SAN FRANCISCO CA 94109 1931 57 N/A N/A N/A N/A
</TABLE>
Page 28
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
123 1 MIXED USE CARPENTERSVILLE IL 60110 1988 N/A 80,986 5,500,000 11/11/97 MAI APPRAISAL
124 1 MULTI-FAMILY ATLANTA GA 30309 1996 56 64,940 5,300,000 02/16/98 MAI APPRAISAL
125 1 LODGING LOUISVILLE KY 40220 1997 144 35,568 5,600,000 10/15/97 MAI APPRAISAL
126 1 RETAIL DUBUQUE IA 52002 1990 N/A 67,326 N/A N/A N/A
127 1 MULTI-FAMILY GLENDORA CA 91740 1963 98 64,559 4,860,000 12/23/97 MAI APPRAISAL
128 1 OFFICE WILMINGTON NC 28403 1993 22 62,474 4,970,000 03/01/98 MAI APPRAISAL
129 1 INDUSTRIAL AVENEL NJ 07001 1970 N/A 160,254 N/A N/A N/A
130 1 RETAIL BALTIMORE MD 21224 1987 N/A 56,109 4,800,000 07/25/97 MAI APPRAISAL
131 1 MULTI-FAMILY HUMBLE TX 77346 1984 141 127,500 4,600,000 11/20/97 MAI APPRAISAL
132 1 OFFICE CORNING NY 14830 1989 N/A 42,302 N/A N/A N/A
133 1 RETAIL BRUNSWICK OH 44212 1975 N/A 130,776 N/A N/A N/A
134 1 RETAIL PHILADELPHIA PA 19114 1962 N/A 71,358 N/A N/A N/A
135 1 OFFICE CARAOPOLIS PA 15108 1978 N/A 53,510 5,000,000 06/09/97 MAI APPRAISAL
136 1 RETAIL LOUISVILLE KY 40207 1996 N/A 13,905 4,960,000 04/22/96 MAI APPRAISAL
137 1 OFFICE ATLANTA GA 30338 1974 N/A 71,063 N/A N/A N/A
138 1 RETAIL GRANDVIEW MO 64030 1987 N/A 94,047 N/A N/A N/A
139 1 OFFICE CITY OF INDUSTRY CA 91745 1959 N/A 49,280 N/A N/A N/A
140 1 RETAIL WENATCHEE WA 98801 1993 N/A 61,406 5,000,000 10/22/93 MAI APPRAISAL
141 1 MANUFACTURED DIAMOND IL 60416 1966 242 N/A N/A N/A N/A
142 1 MULTI-FAMILY LYNNWOOD WA 98036 1980 64 71,824 N/A N/A N/A
143 1 MIXED USE PHILADELPHIA PA 19102 1936 58 46,000 3,650,000 10/21/97 MAI APPRAISAL
144 1 RETAIL NAPA CA 94558 1998 N/A 65,379 N/A N/A N/A
145 1 RETAIL MIAMISBURG OH 45342 1987 N/A 76,128 N/A N/A N/A
146 1 RETAIL SAN DIEGO CA 92111 1974 N/A 49,953 5,480,000 08/29/97 MAI APPRAISAL
147 1 RETAIL PAGE AZ 86040 1991 N/A 81,442 5,100,000 03/16/98 MAI APPRAISAL
148 1 OFFICE WAYNE NJ 07470 1986 N/A 33,453 4,200,000 11/13/97 MAI APPRAISAL
149 1 MULTI-FAMILY LANHAM MD 20737 1965 142 116,176 4,050,000 02/06/98 MAI APPRAISAL
150 1 RETAIL KENDALL FL 33173 1985 N/A 23,864 3,900,000 10/01/97 MAI APPRAISAL
151 1 INDUSTRIAL PHOENIX AZ 85040 1981 N/A 136,572 3,900,000 03/20/96 MAI APPRAISAL
152 1 RETAIL ASPEN CO 81611 1987 N/A 13,030 7,300,000 01/27/98 MAI APPRAISAL
153 1 MULTI-FAMILY DELAWARE OH 43015 1993 128 N/A N/A N/A N/A
154 1 RETAIL FALL RIVER MA 02720 1955 N/A 45,000 4,000,000 01/15/98 MAI APPRAISAL
155 1 MULTI-FAMILY MARION OH 43302 1992 116 N/A N/A N/A N/A
156, 1 RETAIL SAN ANTONIO TX 78201 1978 N/A 31,488 2,000,000 01/19/98 MAI APPRAISAL
156, 2 RETAIL SAN ANTONIO TX 78201 1978 N/A 29,328 2,100,000 01/19/98 MAI APPRAISAL
158 1 MULTI-FAMILY PINEVILLE LA 71360 1979 248 N/A 5,100,000 11/17/97 MAI APPRAISAL
159 1 MULTI-FAMILY MANCHESTER CT 06040 1967 105 93,450 N/A N/A N/A
160 1 OTHER SAN FRANCISCO CA 94965 1919 N/A 46,707 4,500,000 01/23/98 MAI APPRAISAL
161 1 MULTI-FAMILY ODESSA TX 79762 1983 196 N/A 3,600,000 01/19/98 MAI APPRAISAL
162 1 LODGING ALAMOGORDO NM 88310 1958 100 N/A 4,000,000 11/24/97 MAI APPRAISAL
163 1 MULTI-FAMILY COLUMBUS OH 43229 1995 134 N/A N/A N/A N/A
164 1 LODGING CHANDLER AZ 85226 1995 66 N/A 3,650,000 01/08/98 MAI APPRAISAL
165 1 MULTI-FAMILY SHREVEPORT LA 71105 1968 129 120,560 3,400,000 11/17/97 MAI APPRAISAL
166 1 INDUSTRIAL MELROSE PARK IL 60160 1992 N/A 149,348 N/A N/A N/A
166 2 RETAIL MELROSE PARK IL 60160 1992 N/A 149,348 N/A N/A N/A
167 1 RETAIL AMELIA VA 23002 1990 N/A 65,450 3,400,000 11/19/97 MAI APPRAISAL
168 1 RETAIL KISSIMMEE FL 34741 1967 N/A 81,120 5,600,000 10/09/96 MAI APPRAISAL
169 1 RETAIL SAN JOSE CA 95113 1988 N/A 16,443 3,550,000 08/19/97 MAI APPRAISAL
170 1 RETAIL INDIANAPOLIS IN 46268 1988 N/A 51,028 N/A N/A N/A
171 1 RETAIL BANNER ELK NC 28604 1996 N/A 39,714 N/A N/A N/A
172 1 RETAIL TAYLORSVILLE UT 84118 1984 N/A 45,803 3,600,000 11/25/97 MAI APPRAISAL
173 1 MANUFACTURED LOS ANGELES CA 90272 1962 158 N/A N/A N/A N/A
174 1 RETAIL SPRINGDALE OH 45246 1990 N/A 23,552 N/A N/A N/A
175 1 MULTI-FAMILY MILLCREEK TWNSHP PA 16506 1996 50 N/A N/A N/A N/A
176 1 MULTI-FAMILY PINEVILLE LA 71360 1995 152 N/A 3,200,000 12/12/97 MAI APPRAISAL
177 1 RETAIL JAMESTOWN NY 14701 1956 N/A 59,640 N/A N/A N/A
178 1 MULTI-FAMILY MARIETTA GA 30354 1996 104 N/A 3,300,000 09/22/97 MAI APPRAISAL
179 1 RETAIL ARCATA CA 95521 1979 N/A 99,451 4,230,000 11/10/97 MAI APPRAISAL
180 1 RETAIL KANNAPOLIS NC 28081 1989 N/A 47,940 N/A N/A N/A
181 1 MULTI-FAMILY OKLAHOMA CITY OK 73107 1968 114 89,900 N/A N/A N/A
182 1 RETAIL SHREVEPORT LA 71101 1955 N/A 124,847 4,500,000 09/16/93 MAI APPRAISAL
183 1 MULTI-FAMILY WOODLAND CA 95695 1987 72 59,000 3,250,000 12/29/97 MAI APPRAISAL
184 1 LODGING DENVER CO 80216 1969 108 N/A 3,500,000 10/31/97 MAI APPRAISAL
185 1 RETAIL FALLBROOK CA 92028 1985 N/A 30,263 N/A N/A N/A
186 1 WAREHOUSE REDLANDS CA 92374 1982 589 65,340 3,520,000 12/17/97 MAI APPRAISAL
187 1 RETAIL WEST CALDWELL NJ 07006 1988 N/A 21,732 3,150,000 12/04/97 MAI APPRAISAL
188 1 RETAIL FRESNO CA 93726 1978 9 44,960 3,150,000 12/01/97 MAI APPRAISAL
189 1 MANUFACTURED JACKSON NJ 08527 1978 160 3,400,000 09/03/97 MAI APPRAISAL
190 1 WAREHOUSE SPRINGFIELD VA 22150 1960 N/A 70,670 3,150,000 12/13/97 MAI APPRAISAL
191 1 MULTI-FAMILY OVERLAND PARK KS 66212 1967 80 82,850 3,100,000 12/01/97 MAI APPRAISAL
192 1 RETAIL MELROSE PARK IL 60160 1990 N/A 87,000 3,245,000 09/29/95 MAI APPRAISAL
193 1 MIXED USE DUXBURY MA 02332 1984 N/A 36,485 3,100,000 02/06/98 MAI APPRAISAL
194 1 MULTI-FAMILY ATLANTA GA 30303 1929 35 34,380 2,875,000 11/26/97 MAI APPRAISAL
195 1 RETAIL TULSA OK 74136 1996 N/A 13,905 3,280,000 07/01/96 MAI APPRAISAL
</TABLE>
Page 29
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
196 1 MULTI-FAMILY HOUSTON TX 77080 1962 122 111,842 N/A N/A N/A
197 1 LODGING DENVER CO 80204 1963 N/A 57,374 3,500,000 11/13/97 MAI APPRAISAL
198 1 MULTI-FAMILY ALEXANDRIA LA 71303 1995 119 N/A N/A N/A N/A
199 1 RETAIL GREENVILLE SC 29605 1988 N/A 23,276 3,000,000 11/21/97 MAI APPRAISAL
200 1 WAREHOUSE LOUISVILLE KY 40216 1986 644 67,575 N/A N/A N/A
201 1 RETAIL NATCHEZ MS 39120 1982 N/A 92,580 N/A N/A N/A
202 1 RETAIL HOUSTON TX 77077 1984 N/A 75,620 N/A N/A N/A
203 1 RETAIL LAKELAND FL 33801 1997 N/A 15,930 3,450,000 02/12/98 MAI APPRAISAL
204 1 OFFICE ENGLEWOOD CLIFFS NJ 07632 1964 N/A 55,013 5,275,000 01/03/92 MAI APPRAISAL
205 1 MULTI-FAMILY COLORADO SPRINGS CO 80917 1972 102 55,915 2,700,000 01/28/98 MAI APPRAISAL
206 1 OFFICE NASHUA NH 03060 1986 N/A 12,224 N/A N/A N/A
206 2 RETAIL NASHUA NH 03060 1986 N/A 12,224 N/A N/A N/A
206 3 RETAIL NASHUA NH 03060 1986 N/A 12,224 N/A N/A N/A
207 1 RETAIL MILFORD CT 06460 1988 N/A 83,161 2,975,000 11/10/97 MAI APPRAISAL
208 1 RETAIL AKRON OH 44310 1996 N/A 16,500 2,710,000 12/10/97 MAI APPRAISAL
209 1 MULTI-FAMILY ORANGE PARK FL 32073 1974 104 80,440 2,800,000 01/15/98 MAI APPRAISAL
210 1 MIXED USE BEVERLY FARMS MA 01915 1960 N/A 31,476 2,800,000 12/31/97 MAI APPRAISAL
211 1 RETAIL SANTA CLARITA CA 91380 1989 N/A 41,896 N/A N/A N/A
212 1 MANUFACTURED WHITEHALL MI 49451 1956 176 2,144,023 1,780,000 12/30/97 MAI APPRAISAL
213 1 MANUFACTURED ALBION MI 49224 1972 73 N/A 1,000,000 12/29/97 MAI APPRAISAL
214 1 MANUFACTURED UPLAND CA 91786 1979 156 N/A 2,940,000 01/12/98 APPRAISAL
215 1 MULTI-FAMILY LAS VEGAS NV 89101 1980 129 34,776 3,000,000 12/05/97 MAI APPRAISAL
216 1 RETAIL BAKERSFIELD CA 93301 1985 N/A 40,687 2,560,000 12/04/97 MAI APPRAISAL
217 1 RETAIL ASHLAND MA 01721 1980 N/A 34,021 3,100,000 03/11/98 MAI APPRAISAL
218 1 LODGING KANSAS CITY MO 64153 1986 59 N/A 2,700,000 02/03/98 MAI APPRAISAL
219 1 OFFICE WAYNE MI 48184 1990 N/A 59,200 N/A N/A N/A
220 1 OFFICE RANCHO DOMINGUEZ CA 90220 1986 N/A 36,526 N/A N/A N/A
221 1 MULTI-FAMILY ELYRIA OH 44035 1978 144 103,368 3,100,000 11/04/97 MAI APPRAISAL
222 1 OFFICE ROANOKE VA 24018 1974 N/A 52,217 3,100,000 10/30/97 MAI APPRAISAL
223 1 MULTI-FAMILY ST LOUIS PARK MN 55430 1994 120 75,600 3,400,000 12/30/97 MAI APPRAISAL
224 1 OFFICE PHOENIX AZ 85148 1985 N/A 31,530 2,550,000 11/15/97 MAI APPRAISAL
225 1 MULTI-FAMILY WEST MONROE LA 71402 1991 120 N/A 2,335,000 11/01/97 MAI APPRAISAL
226 1 MULTI-FAMILY MARINA CA 93933 1979 47 N/A N/A N/A N/A
227 1 MULTI-FAMILY PHOENIX AZ 85023 1984 55 51,425 N/A N/A N/A
228 1 INDUSTRIAL AUSTIN TX 78721 1996 N/A 52,707 N/A N/A N/A
229 1 OFFICE LOS GATOS CA 95032 1976 N/A 19,961 2,480,000 07/13/97 MAI APPRAISAL
230 1 RETAIL CHATHAM NJ 07928 1960 N/A 39,070 N/A N/A N/A
231 1 MANUFACTURED CANON CITY CO 81212 1974 139 N/A 2,145,000 03/15/98 MAI APPRAISAL
232 1 MANUFACTURED FLORENCE CO 81226 1971 66 N/A 924,000 03/15/98 MAI APPRAISAL
233 1 MANUFACTURED BOWLING GREEN OH 43402 1986 179 N/A 2,950,000 12/10/97 MAI APPRAISAL
234 1 RETAIL IDAHO FALLS ID 83404 1995 N/A 17,436 N/A N/A N/A
235 1 RETAIL ROCKVILLE MD 20850 1968 N/A 22,926 N/A N/A N/A
236 1 RETAIL PHOENIX AZ 85712 1988 N/A 27,459 N/A N/A N/A
237 1 RETAIL ARLINGTON TX 76010 1996 1 13,905 2,800,000 01/06/98 MAI APPRAISAL
238 1 RETAIL NEW BERN NC 28560 1990 N/A 24,000 N/A N/A N/A
239 1 MULTI-FAMILY PHILADELPHIA PA 19115 1960 82 N/A 2,150,000 01/16/94 MAI APPRAISAL
240 1 RETAIL LINCOLN ME 01773 1997 N/A 11,180 2,260,000 10/02/97 MAI APPRAISAL
241 1 MIXED USE PORTLAND ME 04101 1912 N/A 41,960 N/A N/A N/A
242 1 RETAIL GAINESVILLE GA 30501 1984 16 63,361 3,725,000 06/24/97 MAI APPRAISAL
243 1 WAREHOUSE SPRINGFIELD OR 97477 1994 418 59,385 N/A N/A N/A
244 1 WAREHOUSE MEDFORD OR 97501 1980 699 95,150 N/A N/A N/A
245 1 RETAIL LILBURN GA 30087 1986 N/A 24,135 2,150,000 02/03/98 MAI APPRAISAL
246 1 MANUFACTURED SENECA IL 61360 1974 124 N/A N/A N/A N/A
247 1 RETAIL BALTIMORE MD 21206 1960 N/A 37,090 2,110,000 02/12/98 MAI APPRAISAL
248 1 MULTI-FAMILY VERMILION OH 44089 1973 102 88,460 2,600,000 11/04/97 MAI APPRAISAL
249 1 MULTI-FAMILY DAYTON OH 45419 1978 57 52,534 N/A N/A N/A
250 1 LODGING KISSIMMEE FL 34746 1985 61 31,650 2,200,000 01/01/98 MAI APPRAISAL
251 1 OFFICE ESTACADA OR 97023 1984 N/A 15,000 2,200,000 10/10/98 MAI APPRAISAL
252 1 OFFICE URBANDALE IA 50322 1995 3 18,881 2,120,000 12/15/97 MAI APPRAISAL
253 1 MULTI-FAMILY ROWLETT TX 75088 1984 28 34,900 N/A N/A N/A
254 1 MULTI-FAMILY FITCHBURG MA 01420 1977 90 N/A N/A N/A
255 1 OFFICE MIDDLETOWN RI 02840 1970 1 10,567 N/A N/A N/A
256 1 MULTI-FAMILY LAS VEGAS NV 89101 1978 75 21,000 N/A N/A N/A
257 1 MULTI-FAMILY SENECA SC 29678 1970 80 70,050 N/A N/A N/A
258 1 MULTI-FAMILY PHOENIX AZ 85009 1981 42 33,516 1,900,000 03/16/98 MAI APPRAISAL
259 1 RETAIL WOODSTOCK GA 30188 1989 13 28,000 1,790,000 08/27/97 MAI APPRAISAL
260 1 OFFICE BRIGHAM CITY UT 84302 1978 N/A 19,552 N/A N/A N/A
261 1 MULTI-FAMILY PENNSVILLE NJ 08070 1960 72 56,112 1,700,000 12/01/97 MAI APPRAISAL
262 1 MULTI-FAMILY FREDONIA NY 14063 1972 104 61,650 N/A N/A N/A
263 1 INDUSTRIAL ORION TOWNSHIP MI 48360 1997 N/A 28,635 N/A N/A N/A
264 1 RETAIL CINCINNATI OH 45245 1989 N/A 23,158 1,900,000 12/02/97 MAI APPRAISAL
265 1 OFFICE GLEN BURNIE MD 21061 1991 N/A 26,970 N/A N/A N/A
266 1 MANUFACTURED MANTENO IL 60950 1987 108 N/A N/A N/A N/A
267 1 MULTI-FAMILY BEAVER PA 15057 1977 35 32,581 1,800,000 12/12/97 MAI APPRAISAL
</TABLE>
Page 30
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
268 1 OFFICE COLUMBUS GA 31904 1988 N/A 29,596 2,275,000 02/19/98 MAI APPRAISAL
269 1 MULTI-FAMILY ROSWELL GA 30075 1964 48 N/A 1,750,000 10/29/97 MAI APPRAISAL
270 1 INDUSTRIAL HUNTINGTON BEACH CA 92648 1988 N/A 44,450 N/A N/A N/A
271 1 RETAIL SPARTANBURG SC 29302 1959 N/A 20,884 1,650,000 12/10/97 MAI APPRAISAL
272 1 INDUSTRIAL LAKE ORION MI 48360 1997 N/A 27,685 N/A N/A N/A
273 1 RETAIL HOUSTON TX 77021 1997 N/A 9,600 1,750,000 10/17/97 MAI APPRAISAL
274 1 WAREHOUSE HOBBS NM 88240 1985 541 N/A N/A N/A N/A
275 1 OFFICE MINNEAPOLIS MN 55401 1926 N/A 24,300 1,800,000 11/01/97 MAI APPRAISAL
276 1 MULTI-FAMILY NORTHRIDGE CA 91325 1968 36 28,669 1,600,000 12/22/97 MAI APPRAISAL
277 1 RETAIL TEMPE AZ 85281 1980 9 19,827 1,600,000 01/15/98 MAI APPRAISAL
278 1 MULTI-FAMILY PINEVILLE LA 71303 1972 80 N/A N/A N/A N/A
279 1 OFFICE LAWRENCE MA 01840 1905 N/A 75,000 2,300,000 12/15/97 MAI APPRAISAL
280 1 MULTI-FAMILY GLASTONE MO 64118 1965 80 51,135 N/A N/A N/A
281 1 MULTI-FAMILY CORAL SPRINGS FL 33065 1974 40 36,400 1,825,000 12/31/97 MAI APPRAISAL
282 1 MULTI-FAMILY PINEVILLE LA 71360 1979 80 N/A N/A N/A N/A
283 1 RETAIL PALM HARBOR FL 34684 1987 N/A 13,858 1,650,000 10/17/97 MAI APPRAISAL
284 1 MULTI-FAMILY ALIQUIPPA PA 15001 1984 31 36,440 1,600,000 12/12/97 MAI APPRAISAL
285 1 OFFICE GREENSBORO NC 27407 1981 N/A 67,950 2,250,000 07/12/93 MAI APPRAISAL
286 1 OFFICE GREENSBORO NC 27407 1982 N/A 80,410 3,040,000 11/29/93 MAI APPRAISAL
287 1 MULTI-FAMILY HURON OH 44839 1971 96 75,270 2,300,000 11/04/97 MAI APPRAISAL
288 1 MULTI-FAMILY ELYRIA OH 44035 1975 90 63,228 2,000,000 11/04/97 MAI APPRAISAL
289 1 RETAIL LAGUNA HILLS CA 92653 1997 6 7,505 N/A N/A N/A
290 1 HEALTH CARE FAYETTEVILLE NC 28306 1967 48 14,610 1,720,000 02/06/98 MAI APPRAISAL
291 1 MULTI-FAMILY WYLIE TX 75098 1984 76 N/A N/A N/A N/A
292 1 MULTI-FAMILY SHREVEPORT LA 71105 1970 110 83,820 1,600,000 12/23/97 MAI APPRAISAL
293 1 MANUFACTURED BRAINTREE VT 05060 1969 96 N/A 1,610,000 09/09/97 MAI APPRAISAL
294 1 OFFICE LAFAYETTE CA 80026 1997 N/A 16,760 1,590,000 04/30/98 MAI APPRAISAL
295 1 MULTI-FAMILY BASTROP TX 78602 1986 566 55,512 1,425,000 10/16/97 MAI APPRAISAL
296 1 OFFICE DES MOINES IA 50313 1994 N/A 41,600 N/A N/A N/A
297 1 MULTI-FAMILY GLADSTONE MO 64118 1966 56 51,440 N/A N/A N/A
298 1 WAREHOUSE ROWLETT TX 75088 1995 314 40,550 1,700,000 12/08/97 MAI APPRAISAL
299 1 OFFICE SAN DIEGO CA 92131 1980 N/A 15,275 1,600,000 11/24/97 MAI APPRAISAL
300 1 OFFICE LONGWOOD FL 32750 1983 N/A 39,800 N/A N/A N/A
301 1 MULTI-FAMILY SEATTLE WA 98121 1990 31 14,386 1,750,000 10/02/97 MAI APPRAISAL
302 1 MULTI-FAMILY DAYTON OH 45419 1970 68 56,549 2,100,000 12/02/97 MAI APPRAISAL
303 1 MULTI-FAMILY NORWALK OH 44857 1979 72 49,540 1,600,000 11/05/97 MAI APPRAISAL
304 1 WAREHOUSE ALBANY OR 97321 1990 367 51,750 N/A N/A N/A
305 1 RETAIL UNION NY 13790 1960 N/A 18,710 N/A N/A N/A
305 2 OFFICE VESTAL NY 13850 1979 N/A 4,200 N/A N/A N/A
306 1 RETAIL DECATUR GA 30035 1977 N/A 17,527 1,350,000 02/02/98 MAI APPRAISAL
307 1 OFFICE CLAYTON MO 63105 1964 N/A 43,473 3,150,000 10/16/97 MAI APPRAISAL
308 1 MULTI-FAMILY BELLEFONTAINE MO 63137 1966 60 49,700 1,500,000 10/30/97 MAI APPRAISAL
309 1 RETAIL MESA AZ 85203 1981 21 16,012 1,225,000 01/16/98 MAI APPRAISAL
310 1 MULTI-FAMILY HOUSTON TX 77266 1962 37 29,407 1,250,000 12/20/97 MAI APPRAISAL
311 1 MULTI-FAMILY ARLINGTON TX 76010 1985 91 50,881 N/A N/A N/A
312 1 RETAIL BOWIE MD 20715 1997 1 10,315 N/A N/A N/A
313 1 MULTI-FAMILY PHOENIX AZ 85015 1983 54 26,424 1,200,000 12/05/97 MAI APPRAISAL
314 1 MULTI-FAMILY PHOENIX AZ 85016 1967 54 42,141 1,285,000 12/18/97 MAI APPRAISAL
315 1 OFFICE ST LOUIS MO 63112 1925 N/A 22,564 N/A N/A N/A
316 1 MULTI-FAMILY MANCHESTER NH 03101 1986 32 27,310 1,230,000 11/25/97 MAI APPRAISAL
317 1 MULTI-FAMILY PITTSBURGH PA 15285 1971 36 28,464 1,200,000 12/12/97 MAI APPRAISAL
318 1 RETAIL BAYTOWN TX 77522 1997 N/A 8,368 N/A N/A N/A
319 1 WAREHOUSE ADDISON IL 60101 1974 N/A 45,045 1,620,000 02/12/96 MAI APPRAISAL
320 1 MULTI-FAMILY ST LOUIS MO 63114 1966 44 29,216 1,075,000 10/30/97 MAI APPRAISAL
321 1 MULTI-FAMILY ORRVILLE OH 44667 1972 54 42,747 1,100,000 11/17/97 MAI APPRAISAL
322 1 MULTI-FAMILY NORMAN OK 73069 1974 40 22,750 N/A N/A N/A
</TABLE>
Page 31
<PAGE>
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - PROPERTY PERFORMANCE
PORTFOLIO: COMMERCIAL MTGE ACCEPT CORP 1998 C1
REPORTING PERIOD: OCTOBER, 1998
DATE PRINTED: 19-OCT-98
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD YTD NOI PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
001 1 5,382,671 12/31/97 FILE N/A N/A N/A N/A 100.0% 2/16/98
002 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
003 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
004 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
005 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
006 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
007 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
008 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
009 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
010 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
011 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
012 1 1,294,328 N/A UNDERWRITER N/A N/A N/A N/A 97.0% 6/15/98
013 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
014 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
015 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
016 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
017 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
018 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
019 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
020 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
021 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
022 1 0,000 N/A UNDERWRITER 1,010,375 1/1/98 7/31/98 BORROWER 96.0% 7/31/98
023 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 12/31/97
024 1 0,000 N/A UNDERWRITER 67,615 7/1/98 7/31/98 BORROWER 98.6% 7/31/98
025 1 2,018,552 12/31/96 BORROWER 1,723,149 1/1/98 6/30/98 BORROWER N/A N/A
026 1 1,364,190 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
027 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
028 1 1,235,603 UNDERWRITER N/A N/A N/A N/A 100.0% 2/1/98
029 1 1,527,788 12/31/97 BORROWER N/A N/A N/A N/A 100.0% 12/1/97
030 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
031 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
032 1 643,604 12/31/97 BORROWER N/A N/A N/A N/A 100.0% 4/30/98
033 1 67,175 12/31/97 FILE N/A N/A N/A N/A 100.0% 8/31/97
033 2 80,589 12/31/97 FILE N/A N/A N/A N/A 100.0% 8/31/97
033 3 221,844 12/31/97 FILE N/A N/A N/A N/A 97.0% 8/31/97
033 4 271,819 12/31/97 FILE N/A N/A N/A N/A 100.0% 8/31/97
033 5 0,000 N/A UNDERWRITER 21,315 10/1/97 12/31/97 FILE 91.7% 11/30/97
033 6 100,066 12/31/97 FILE N/A N/A N/A N/A 100.0% 9/17/97
033 7 363,532 12/31/97 FILE N/A N/A N/A N/A 98.3% 9/17/97
033 8 0,000 N/A UNDERWRITER 22,593 10/1/97 12/31/97 FILE N/A N/A
034 1 N/A N/A N/A N/A N/A N/A N/A 95.3% 3/20/98
035 1 922,177 12/31/97 BORROWER 532,541 1/1/98 6/30/98 BORROWER 95.0% 8/1/98
036 1 479,112 12/31/97 BORROWER 213,859 1/1/98 6/30/98 BORROWER 96.1% 8/1/98
037 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 11/26/97
038, 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
038, 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
038, 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
041 1 1,621,268 12/31/97 BORROWER N/A N/A N/A N/A 100.0% 12/31/97
042 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
</TABLE>
Page 32
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD YTD NOI PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
042 4 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 5 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 6 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 7 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 8 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 9 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 10 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 11 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 12 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 13 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 14 N/A N/A N/A N/A N/A N/A N/A N/A N/A
043 1 1,050,175 12/31/97 BORROWER N/A N/A N/A N/A 92.0% 12/31/97
044 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
045 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 3/1/98
046 1 787,399 12/31/97 FILE 506,467 1/1/98 7/31/98 BORROWER 91.3% 5/27/98
047 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
048 1 1,211,817 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 5/1/98
049 1 1,500,673 12/31/97 BORROWER N/A N/A N/A N/A 93.7% 10/31/97
050 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
051, 1 346,938 N/A UNDERWRITER 134,863 1/1/98 6/30/98 BORROWER 80.0% 7/29/98
051, 2 268,403 N/A UNDERWRITER 91,392 1/1/98 6/30/98 BORROWER 87.0% 7/29/98
051, 3 234,381 N/A UNDERWRITER 118,482 1/1/98 6/30/98 BORROWER 96.0% 7/29/98
051, 4 303,370 N/A UNDERWRITER 138,246 1/1/98 6/30/98 BORROWER 81.0% 7/29/98
055 1 1,035,905 12/31/97 BORROWER 262,488 1/1/98 3/31/98 BORROWER N/A N/A
056 1 N/A N/A N/A 69,439 1/1/98 3/31/98 BORROWER N/A N/A
057 1 N/A N/A N/A 273,207 1/1/98 3/31/98 BORROWER N/A N/A
058 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
059 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
060 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
061 1 N/A N/A N/A 85,252 5/1/98 5/31/98 BORROWER 100.0% 4/30/98
062 1 N/A N/A N/A 228,343 1/1/98 3/31/98 BORROWER 83.0% 12/31/97
063 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
064 1 685,563 12/31/97 BORROWER N/A N/A N/A N/A 97.2% 12/31/97
065 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
066, 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
066, 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
066, 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
069 1 956,355 12/31/97 FILE N/A N/A N/A N/A N/A N/A
070 1 687,105 N/A UNDERWRITER 368,032 1/1/98 6/30/98 BORROWER 96.0% 3/31/98
071 1 N/A N/A N/A N/A N/A N/A N/A 99.4% 1/10/98
072 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
073 1 1,072,282 N/A UNDERWRITER N/A N/A N/A N/A 92.2% 11/1/97
074 1 987,605 12/31/97 FILE N/A N/A N/A N/A 95.1% 4/28/98
075 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
076 1 793,956 N/A UNDERWRITER 378,109 1/1/98 5/31/98 BORROWER 94.4% 6/30/98
077 1 545,281 12/31/96 PNC 174,555 1/1/98 3/31/98 BORROWER 98.6% 4/3/98
078 1 779,232 12/31/97 BORROWER 222,668 1/1/98 3/31/98 BORROWER 92.0% 4/3/98
079 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
080 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
081 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
082 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
083 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
084 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
085 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
086 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 80.0% 4/1/98
087 1 631,748 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
</TABLE>
Page 33
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD YTD NOI PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
088 1 685,489 12/31/97 BORROWER 175,944 1/1/98 3/31/98 BORROWER 95.0% 3/31/98
089 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
090 1 N/A N/A N/A 536,182 1/1/98 6/30/98 BORROWER 100.0% 6/30/98
091 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 11/24/97
092 1 895,082 12/31/97 FILE N/A N/A N/A N/A 92.2% 1/13/98
093 1 889,395 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
094 1 683,909 12/31/97 FILE 243,887 1/1/98 5/31/98 BORROWER 100.0% 6/30/98
095 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 1/1/98
096 1 599,248 12/31/97 FILE N/A N/A N/A N/A 96.9% 1/30/98
097 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
098 1 857,332 12/31/97 BORROWER 195,358 1/1/98 3/31/98 BORROWER 97.1% 4/3/98
099 1 441,820 12/31/96 FILE 311,181 1/1/98 6/30/98 BORROWER 97.2% 6/30/98
100 1 N/A N/A N/A 176,852 1/1/98 3/31/98 FILE 97.2% 3/31/98
101 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
102 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
103 1 324,079 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
104 1 146,246 12/31/97 FILE N/A N/A N/A N/A 89.0% 2/23/98
105 1 541,287 12/31/97 BORROWER 293,094 1/1/98 7/31/98 BORROWER 100.0% 3/31/98
106 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
107 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
108 1 404,131 12/31/97 BORROWER N/A N/A N/A N/A 95.5% 4/3/98
109 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
110 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
111 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
112 1 547,364 12/31/96 PNC N/A N/A N/A N/A 95.0% 4/3/98
113 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
114 1 808,469 12/31/97 BORROWER 157,705 1/1/98 3/31/98 BORROWER 100.0% 4/3/98
115 1 505,875 12/31/97 BORROWER 114,246 1/1/98 3/31/98 BORROWER 98.4% 4/3/98
116 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 95.6% 2/10/98
117 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
118 1 485,903 N/A UNDERWRITER 155,575 1/1/98 6/30/98 BORROWER 100.0% 7/24/98
119 1 N/A N/A N/A N/A N/A N/A N/A 98.1% 11/1/97
120 1 469,463 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
121 1 N/A N/A N/A 224,389 1/1/98 6/30/98 BORROWER 93.0% 6/30/98
122 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
123 1 496,502 12/31/96 PNC 407,415 1/1/97 10/31/97 FILE 94.6% 4/3/98
124 1 N/A N/A N/A N/A N/A N/A N/A 94.6% 4/25/98
125 1 N/A N/A N/A N/A N/A N/A N/A 83.0% 3/31/98
126 1 630,280 12/31/97 BORROWER 161,907 1/1/98 3/31/98 BORROWER N/A N/A
127 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
128 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 4/1/98
129 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
130 1 516,251 12/31/96 PNC 145,555 1/1/98 3/31/98 BORROWER 100.0% 4/3/98
131 1 448,235 12/31/97 BORROWER 117,855 1/1/98 3/31/98 BORROWER 96.0% 3/31/98
132 1 448,386 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
133 1 488,000 12/31/97 BORROWER N/A N/A N/A N/A 90.8% 4/3/98
134 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
135 1 560,168 12/31/97 BORROWER 93,821 1/1/98 3/31/98 BORROWER 94.3% 12/31/97
136 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
137 1 N/A N/A N/A 190,820 1/1/98 6/30/98 BORROWER 100.0% 6/3/98
138 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
139 1 629,909 N/A UNDERWRITER 157,294 1/1/98 3/31/98 BORROWER 100.0% 3/31/98
140 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
141 1 374,100 12/31/97 BORROWER 111,656 1/1/98 3/31/98 BORROWER 97.5% 4/3/98
142 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
143 1 271,569 12/31/97 BORROWER 118,746 1/1/98 3/31/98 BORROWER 95.0% 4/3/98
</TABLE>
Page 34
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD YTD NOI PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
144 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
145 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
146 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
147 1 N/A N/A N/A N/A N/A N/A N/A 78.1% 2/1/98
148 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
149 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
150 1 357,577 12/31/97 BORROWER N/A N/A N/A N/A 100.0% 4/3/98
151 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
152 1 656,432 12/31/97 FILE 52,198 5/1/98 5/31/98 BORROWER 88.0% 4/30/98
153 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
154 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
155 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
156, 1 156,358 N/A UNDERWRITER N/A N/A N/A N/A 94.1% 4/30/98
156, 2 200,412 N/A UNDERWRITER 35,793 2/20/98 3/31/98 BORROWER 71.3% 4/30/98
158 1 N/A N/A N/A 165,989 1/1/98 6/30/98 BORROWER 96.8% 6/30/98
159 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
160 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
161 1 272,117 N/A UNDERWRITER 66,652 1/1/98 3/31/98 BORROWER 93.0% 4/30/98
162 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
163 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
164 1 527,490 12/31/97 BORROWER 331,243 1/1/98 6/30/98 BORROWER 76.1% 6/30/98
165 1 N/A N/A N/A 95,793 1/1/98 6/30/98 BORROWER 84.3% 6/30/98
166 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
166 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
167 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
168 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
169 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
170 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
171 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
172 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
173 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
174 1 355,277 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
175 1 220,910 UNDERWRITER 66,428 1/1/98 3/31/98 BORROWER 98.0% 3/31/98
176 1 N/A N/A N/A 131,768 1/1/98 6/30/98 BORROWER 99.3% 6/30/98
177 1 550,778 3/31/98 BORROWER N/A N/A N/A N/A 100.0% 7/24/98
178 1 N/A N/A N/A 149,021 1/1/98 6/30/98 BORROWER 100.0% 6/30/98
179 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
180 1 N/A N/A N/A 140,898 1/1/98 5/31/98 BORROWER 100.0% 7/31/98
181 1 221,391 12/31/97 BORROWER 133,030 1/1/98 3/31/98 BORROWER 100.0% 3/31/98
182 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
183 1 N/A N/A N/A N/A N/A N/A N/A 99.0% 11/1/97
184 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
185 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
186 1 334,826 12/31/97 LOAN 169,188 1/1/98 6/30/98 BORROWER 100.0% 4/1/98
187 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
188 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
189 1 116,205 12/31/96 PNC 71,166 3/1/98 6/30/98 BORROWER 96.8% 6/30/98
190 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
191 1 299,633 12/31/97 BORROWER 82,329 1/1/98 3/31/98 BORROWER 95.0% 3/31/98
192 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
193 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 12/23/97
194 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 2/16/98
195 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
196 1 329,349 12/31/97 BORROWER 93,302 1/1/98 3/31/98 BORROWER 98.0% 4/1/98
197 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
198 1 N/A N/A N/A 151,679 1/1/98 6/30/98 BORROWER 96.7% 6/30/98
</TABLE>
Page 35
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD YTD NOI PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
199 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 11/30/97
200 1 319,701 12/31/97 BORROWER N/A N/A N/A N/A 75.0% 12/31/97
201 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
202 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
203 1 0,000 UNDERWRITER N/A N/A N/A N/A 100.0% 1/1/98
204 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
205 1 286,384 12/31/97 FILE N/A N/A N/A N/A 90.2% 2/6/98
206 1 350,137 12/31/97 BORROWER 174,789 1/1/98 6/30/98 BORROWER 100.0% 6/30/98
206 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
206 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
207 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
208 1 0,000 7/1/98 FILE N/A N/A N/A N/A 100.0% 12/20/97
209 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
210 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 94.0% 2/1/98
211 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
212 1 198,278 N/A UNDERWRITER 75,968 1/1/98 6/30/98 BORROWER 98.3% 7/24/98
213 1 78,670 N/A UNDERWRITER 39,015 1/1/98 6/30/98 BORROWER 94.5% 7/24/98
214 1 251,201 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 5/1/98
215 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
216 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
217 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
218 1 455,999 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
219 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
220 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
221 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
222 1 294,748 12/31/97 FILE N/A N/A N/A N/A 100.0% 2/28/98
223 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
224 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
225 1 N/A N/A N/A 21,188 1/1/98 6/30/98 BORROWER 85.0% 6/30/98
226 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
227 1 232,023 12/31/97 FILE N/A N/A N/A N/A 98.2% 7/14/98
228 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 12/31/97
229 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
230 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
231 1 234,025 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
232 1 67,620 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
233 1 202,481 N/A UNDERWRITER 185,473 1/1/97 9/30/97 UNDERWRITER 80.0% 1/28/98
234 1 271,917 12/31/97 BORROWER N/A N/A N/A N/A 100.0% 4/10/98
235 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
236 1 275,098 N/A UNDERWRITER 136,587 5/1/97 9/30/97 UNDERWRITER N/A N/A
237 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
238 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 10/14/97
239 1 242,406 N/A UNDERWRITER N/A N/A N/A N/A 94.0% 2/13/98
240 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
241 1 205,809 12/31/95 PNC N/A N/A N/A N/A 97.1% 4/3/98
242 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 94.0% 2/20/98
243 1 N/A N/A N/A 71,422 1/1/98 3/31/98 BORROWER 87.0% 3/31/98
244 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
245 1 N/A N/A N/A N/A N/A N/A N/A 94.6% 2/25/98
246 1 177,443 12/31/97 BORROWER 36,791 1/1/98 3/31/98 BORROWER 98.3% 4/3/98
247 1 184,066 N/A UNDERWRITER 58,069 1/1/98 3/31/98 BORROWER 100.0% 2/3/98
248 1 N/A N/A N/A N/A N/A N/A N/A 94.1% 6/4/98
249 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
250 1 315,862 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
251 1 158,393 12/31/97 BORROWER 110,098 1/1/98 6/30/98 BORROWER 100.0% 1/1/98
252 1 169,068 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
</TABLE>
Page 36
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD YTD NOI PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
253 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
254 1 162,107 N/A UNDERWRITER 141,978 1/1/97 10/31/97 UNDERWRITER 95.6% 1/1/28
255 1 168,107 12/31/97 FILE N/A N/A N/A N/A 100.0% 12/1/97
256 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
257 1 N/A N/A N/A N/A N/A N/A N/A 95.9% 5/1/98
258 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 2/1/98
259 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
260 1 207,276 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
261 1 166,402 12/31/97 BORROWER 92,469 1/1/98 6/30/98 BORROWER 86.1% 7/31/98
262 1 181,856 12/31/97 BORROWER 51,952 1/1/98 4/30/98 BORROWER 85.0% 4/30/98
263 1 N/A N/A N/A 37,723 1/1/98 3/31/98 BORROWER 100.0% 3/31/98
264 1 164,681 N/A UNDERWRITER 141,488 1/1/97 10/31/97 UNDERWRITER 95.5% 3/31/98
265 1 164,848 N/A UNDERWRITER 180,941 1/1/97 9/30/97 UNDERWRITER N/A N/A
266 1 149,415 12/31/97 BORROWER 41,897 1/1/98 3/31/98 BORROWER 100.0% 4/3/98
267 1 N/A N/A N/A N/A N/A N/A N/A 94.3% 11/1/97
268 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
269 1 191,439 N/A UNDERWRITER 51,706 1/1/98 3/31/98 BORROWER 98.0% 3/31/98
270 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
271 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
272 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
273 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
274 1 192,735 N/A UNDERWRITER 91,288 10/1/97 3/31/98 BORROWER 86.7% 6/30/97
275 1 203,703 12/31/96 FILE 48,491 1/1/98 3/31/98 BORROWER 97.1% 3/24/98
276 1 N/A N/A N/A N/A N/A N/A N/A 91.7% 12/31/97
277 1 194,624 N/A UNDERWRITER 34,897 1/1/98 2/28/98 BORROWER 100.0% 3/31/98
278 1 N/A N/A N/A 69,229 1/1/98 6/30/98 BORROWER 97.5% 6/30/98
279 1 240,081 12/31/96 FILE 222,357 1/1/97 10/31/97 FILE 90.5% 8/26/98
280 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
281 1 167,845 12/31/97 FILE 45,130 4/1/98 6/30/98 BORROWER 100.0% 3/20/98
282 1 N/A N/A N/A 88,336 1/1/98 6/30/98 BORROWER 100.0% 6/30/98
283 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 10/1/97
284 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
285 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
286 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
287 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
288 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
289 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
290 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
291 1 162,033 12/31/97 BORROWER 29,313 1/1/98 3/31/98 BORROWER 94.7% 4/3/98
292 1 N/A N/A N/A 32,452 1/1/98 6/30/98 BORROWER 86.4% 6/30/98
293 1 216,224 12/31/96 PNC 94,175 1/1/97 9/30/97 PNC 98.0% 4/3/98
294 1 N/A N/A N/A 29,809 5/5/98 6/30/98 BORROWER 100.0% 7/9/98
295 1 157,059 12/31/97 FILE N/A N/A N/A N/A 92.9% 11/30/97
296 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
297 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
298 1 164,410 12/31/97 BORROWER 48,129 1/1/98 3/31/98 BORROWER 35.0% 3/1/98
299 1 124,727 12/31/97 BORROWER 33,816 1/1/98 3/31/98 BORROWER 100.0% 12/31/97
300 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
301 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
302 1 N/A N/A N/A N/A N/A N/A N/A 97.0% 11/20/97
303 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
304 1 160,292 12/31/97 BORROWER 41,978 1/1/98 3/31/98 BORROWER 84.4% 3/31/98
305 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
305 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
306 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
307 1 255,335 12/31/97 FILE N/A N/A N/A N/A 94.8% 4/28/98
</TABLE>
Page 37
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD YTD NOI PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
308 1 171,079 12/31/96 FILE 150,326 1/1/97 10/31/97 FILE 96.7% 11/10/97
309 1 140,339 12/31/97 BORROWER 82,152 1/1/98 7/31/98 BORROWER 93.8% 6/30/98
310 1 164,911 N/A UNDERWRITER 23,014 1/1/98 3/31/98 BORROWER 97.3% 12/18/97
311 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
312 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
313 1 154,282 12/31/97 FILE N/A N/A N/A N/A 92.6% 5/7/98
314 1 105,896 12/31/96 FILE 101,115 1/1/97 10/31/97 FILE 100.0% 4/30/98
315 1 334,938 12/31/97 BORROWER 85,175 1/1/98 3/31/98 BORROWER 100.0% 3/31/98
316 1 160,008 N/A UNDERWRITER 27,722 1/1/98 3/31/98 BORROWER 100.0% 4/30/98
317 1 69,198 2/28/98 BORROWER N/A N/A N/A N/A 83.3% 3/20/98
318 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 4/6/98
319 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
320 1 144,512 12/31/97 FILE N/A N/A N/A N/A 100.0% 4/28/98
321 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
322 1 71,737 12/31/97 BORROWER N/A N/A N/A N/A 90.0% 12/31/97
</TABLE>
Page 38
<PAGE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - ASSET COMMENTS
PORTFOLIO: COMMERCIAL MTGE ACCEPT CORP 1998 C1
REPORTING PERIOD: OCTOBER, 1998
DATE PRINTED: 19-OCT-98
LOAN 001 - 1:
LOAN 002 - 1:
LOAN 003 - 1:
LOAN 004 - 1:
LOAN 005 - 1:
LOAN 006 - 1:
LOAN 007 - 1:
LOAN 008 - 1:
LOAN 009 - 1:
LOAN 010 - 1:
LOAN 011 - 1:
LOAN 012 - 1:
LOAN 013 - 1:
LOAN 014 - 1:
LOAN 015 - 1:
LOAN 016 - 1:
LOAN 017 - 1:
LOAN 018 - 1:
LOAN 019 - 1:
LOAN 020 - 1:
LOAN 021 - 1:
LOAN 022 - 1: Partial Year Statement Comment: 7/31/98 - NORMALIZED PROPERTY
TAXES PER LOAN SERVICING INFORMATION.
LOAN 023 - 1:
LOAN 024 - 1: Partial Year Statement Comment: 7/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 025 - 1: Partial Year Statement Comment: 6/30/98 - A RENT EXPENSE OF
$738,578 AND A PERCENTAGE RENT EXPENSE OF $661,879 WERE PAID TO THE PARTNERSHIP
AND WERE NOT INCLUDED IN THE OPERATING EXPENSES. NORMALIZED PROPERTY TAX PER
LOAN SERVICING INFORMATION.
LOAN 026 - 1:
LOAN 027 - 1:
LOAN 028 - 1:
LOAN 029 - 1: Latest Annual Statement Comment: 12/31/97 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 030 - 1:
LOAN 031 - 1:
LOAN 032 - 1: Latest Annual Statement Comment: 12/31/97 - DEVELOPERS FEE
SHOULD BE A ONE TIME EXPENSE. (PER C.P.A.)
LOAN 033 - 1: Latest Annual Statement Comment: 12/31/97 - DEBT SERVICE WAS
PRORATED BASED ON UNDERWRITTEN NOI.
LOAN 033 - 7: Latest Annual Statement Comment: 12/31/97 - DEBT SERVICE WAS
PRORATED BASED ON UNDERWRITTEN NOI.
Page 39
<PAGE>
LOAN 033 - 6: Latest Annual Statement Comment: 12/31/97 - DEBT SERVICE WAS
PRORATED BASED ON UNDERWRITTEN NOI.
LOAN 033 - 5:
LOAN 033 - 4: Latest Annual Statement Comment: 12/31/97 - DEBT SERVICE WAS
PRORATED BASED ON UNDERWRITTEN NOI.
LOAN 033 - 3: Latest Annual Statement Comment: 12/31/97 - DEBT SERVICE WAS
PRORATED BASED ON UNDERWRITTEN NOI.
LOAN 033 - 2: Latest Annual Statement Comment: 12/31/97 - DEBT SERVICE WAS
PRORATED BASED ON NOI OF THE UNDERWRITING.
LOAN 033 - 8:
LOAN 034 - 1:
LOAN 035 - 1: Latest Annual Statement Comment: 12/31/97 - GARAGE INCOME
DERIVED FROM TENANT & TRANSIENT PARKING, RETAIL AND UTILITY REVENUE. Partial
Year Statement Comment: 6/30/98 - NORMALIZED PROPETY TAXES PER LOAN SERVICING
INFORMATION.
LOAN 036 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES PER LOAN SERVICING INFORMATION.
LOAN 037 - 1:
LOAN 038, 039, 040 - 2:
LOAN 038, 039, 040 - 3:
LOAN 038, 039, 040 - 1:
LOAN 041 - 1:
LOAN 042 - 4:
LOAN 042 - 8:
LOAN 042 - 10:
LOAN 042 - 11:
LOAN 042 - 6:
LOAN 042 - 3:
LOAN 042 - 5:
LOAN 042 - 9:
LOAN 042 - 14:
LOAN 042 - 7:
LOAN 042 - 13:
LOAN 042 - 2:
LOAN 042 - 1:
LOAN 042 - 12:
LOAN 043 - 1:
LOAN 044 - 1:
LOAN 045 - 1:
LOAN 046 - 1: Partial Year Statement Comment: 7/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 047 - 1:
LOAN 048 - 1:
LOAN 049 - 1:
LOAN 050 - 1:
Page 40
<PAGE>
LOAN 051, 052, 053, 054 - 4: Latest Annual Statement Comment: 12/31/97 -
DEBT SERVICE WAS PRORATED BASED ON NUMBER OF PROPERTY UNITS Partial Year
Statement Comment: 6/30/98 - DEBT SERVICE WAS PRORATED BASED ON NUMBER OF
PROPERTY UNITS. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING
INFORMATION. CONFIRMED HIGH PROPERTY MANAGEMENT FEES WITH THE BORROWER.
LOAN 051, 052, 053, 054 - 2: Latest Annual Statement Comment: 12/31/97 -
DEBT SERVICE WAS PRORATED BASED ON NUMBER OF PROPERTY UNITS Partial Year
Statement Comment: 6/30/98 - DEBT SERVICE WAS PRORATED BASED ON NUMBER OF
PROPERTY UNITS. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING
INFORMATION. CONFIRMED HIGH PROPERTY MANAGEMENT FEES WITH THE BORROWER.
LOAN 051, 052, 053, 054 - 3: Latest Annual Statement Comment: 12/31/97 -
DEBT SERVICE WAS PRORATED BASED ON NUMBER OF PROPERTY UNITS Partial Year
Statement Comment: 6/30/98 - DEBT SERVICE WAS PRORATED BASED ON NUMBER OF
PROPERTY UNITS. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING
INFORMATION. CONFIRMED HIGH PROPERTY MANAGEMENT FEES WITH THE BORROWER.
LOAN 051, 052, 053, 054 - 1: Latest Annual Statement Comment: 12/31/97 -
DEBT SERVICE WAS PRORATED BASED ON NUMBER OF PROPERTY UNITS. Partial Year
Statement Comment: 6/30/98 - DEBT SERVICE WAS PRORATED BASED ON NUMBER OF
PROPERTY UNITS. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING
INFORMATION. CONFIRMED HIGH PROPERTY MANAGEMENT FEES WITH THE BORROWER.
LOAN 055 - 1:
LOAN 056 - 1:
LOAN 057 - 1:
LOAN 058 - 1:
LOAN 059 - 1:
LOAN 060 - 1:
LOAN 061 - 1:
LOAN 062 - 1:
LOAN 063 - 1:
LOAN 064 - 1: Latest Annual Statement Comment: 12/31/97 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 065 - 1:
LOAN 066, 067, 068 - 2:
LOAN 066, 067, 068 - 3:
LOAN 066, 067, 068 - 1:
LOAN 069 - 1:
LOAN 070 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 071 - 1:
LOAN 072 - 1:
LOAN 073 - 1:
LOAN 074 - 1:
LOAN 075 - 1:
LOAN 076 - 1:
LOAN 077 - 1:
LOAN 078 - 1:
LOAN 079 - 1:
LOAN 080 - 1:
LOAN 081 - 1:
LOAN 082 - 1:
Page 41
<PAGE>
LOAN 083 - 1:
LOAN 084 - 1:
LOAN 085 - 1:
LOAN 086 - 1:
LOAN 087 - 1:
LOAN 088 - 1:
LOAN 089 - 1:
LOAN 090 - 1:
LOAN 091 - 1:
LOAN 092 - 1:
LOAN 093 - 1:
LOAN 094 - 1: Partial Year Statement Comment: 5/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 095 - 1:
LOAN 096 - 1:
LOAN 097 - 1:
LOAN 098 - 1:
LOAN 099 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAX PER LOAN SERVICING INFORMATION.
LOAN 100 - 1:
LOAN 101 - 1:
LOAN 102 - 1:
LOAN 103 - 1: Latest Annual Statement Comment: 12/31/97 - SUBSERVICED LOAN.
LOAN 104 - 1:
LOAN 105 - 1: Latest Annual Statement Comment: 12/31/97 - PARTICIPATION FEES
OF $64,228 WERE NOT INCLUDED IN THE OPERATING EXPENSES. Partial Year
Statement Comment: 7/31/98 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN
SERVICING INFORMATION.
LOAN 106 - 1:
LOAN 107 - 1:
LOAN 108 - 1:
LOAN 109 - 1:
LOAN 110 - 1:
LOAN 111 - 1:
LOAN 112 - 1: Status Comment: Loan was reactivated on July 22, 1998.
LOAN 113 - 1:
LOAN 114 - 1:
LOAN 115 - 1:
LOAN 116 - 1:
LOAN 117 - 1:
LOAN 118 - 1:
LOAN 119 - 1:
LOAN 120 - 1:
LOAN 121 - 1:
Page 42
<PAGE>
LOAN 122 - 1:
LOAN 123 - 1:
LOAN 124 - 1:
LOAN 125 - 1:
LOAN 126 - 1:
LOAN 127 - 1:
LOAN 128 - 1:
LOAN 129 - 1:
LOAN 130 - 1:
LOAN 131 - 1:
LOAN 132 - 1:
LOAN 133 - 1:
LOAN 134 - 1:
LOAN 135 - 1:
LOAN 136 - 1:
LOAN 137 - 1:
LOAN 138 - 1:
LOAN 139 - 1:
LOAN 140 - 1:
LOAN 141 - 1:
LOAN 142 - 1:
LOAN 143 - 1:
LOAN 144 - 1:
LOAN 145 - 1:
LOAN 146 - 1:
LOAN 147 - 1:
LOAN 148 - 1:
LOAN 149 - 1:
LOAN 150 - 1:
LOAN 151 - 1:
LOAN 152 - 1:
LOAN 153 - 1:
LOAN 154 - 1:
LOAN 155 - 1:
LOAN 156, 157 - 2: Latest Annual Statement Comment: 12/31/97 - PRORATED DEBT
SERVICE BETWEEN THE 2 PROPERTIES BASED ON UNDERWRITTEN NOI. Partial Year
Statement Comment: 3/31/98 - THIS STAMENT REFLECTS ACTIVITY FROM FEB. 20-MARCH
31, 1998. FEB. 20, 1998 IS THE DATE THAT NPFS, LP TOOK OWNERSHIP OF THE
PROPERTIES.
LOAN 156, 157 - 1: Latest Annual Statement Comment: 12/31/97 - PRORATED DEBT
SERVICE BETWEEN THE 2 PROPERTIES BASED ON UNDERWRITTEN NOI.
LOAN 158 - 1:
LOAN 159 - 1:
LOAN 160 - 1:
Page 43
<PAGE>
LOAN 161 - 1: Latest Annual Statement Comment: 11/30/97 - PER UNDERWRITING,
OCCUPANCY WAS 94.4% AS OF 1/10/98. Partial Year Statement Comment: 3/31/98 -
NORMALIZED PROPERTY TAX AND INSURANCE EXPENSES UTILIZING LOAN SERVICING
INFORMATION.
LOAN 162 - 1:
LOAN 163 - 1:
LOAN 164 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 165 - 1:
LOAN 166 - 2:
LOAN 166 - 1:
LOAN 167 - 1:
LOAN 168 - 1:
LOAN 169 - 1:
LOAN 170 - 1:
LOAN 171 - 1:
LOAN 172 - 1:
LOAN 173 - 1:
LOAN 174 - 1:
LOAN 175 - 1:
LOAN 176 - 1:
LOAN 177 - 1: Latest Annual Statement Comment: 3/31/98 - HIGHER DSCR DUE TO
HIGHER REVENUES.
LOAN 178 - 1:
LOAN 179 - 1:
LOAN 180 - 1:
LOAN 181 - 1:
LOAN 182 - 1:
LOAN 183 - 1:
LOAN 184 - 1:
LOAN 185 - 1:
LOAN 186 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY TAXES PER
LOAN SERVICING SYSTEM. Partial Year Statement Comment: 6/30/98 - NORMALIZED
PROPERTY TAXES PER LOAN SERVICING INFORMATION.
LOAN 187 - 1:
LOAN 188 - 1:
LOAN 189 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 190 - 1:
LOAN 191 - 1:
LOAN 192 - 1:
LOAN 193 - 1:
LOAN 194 - 1:
LOAN 195 - 1:
LOAN 196 - 1:
LOAN 197 - 1:
LOAN 198 - 1:
Page 44
<PAGE>
LOAN 199 - 1:
LOAN 200 - 1: Latest Annual Statement Comment: 12/31/97 - DEBT SERVICE
NORMALIZED PER STRATEGY
LOAN 201 - 1:
LOAN 202 - 1:
LOAN 203 - 1:
LOAN 204 - 1:
LOAN 205 - 1:
LOAN 206 - 1:
LOAN 206 - 2:
LOAN 206 - 3:
LOAN 207 - 1:
LOAN 208 - 1: Status Comment: Currently delinquent. The property is occupied
by a single tenant with a triple net lease. Latest Annual Statement
Comment: 7/1/98 - THE PROPERTY IS OCCUPIED BY A SINGLE TENANT WITH A TRIPLE NET
LEASE.
LOAN 209 - 1:
LOAN 210 - 1:
LOAN 211 - 1:
LOAN 212 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 213 - 1: Partial Year Statement Comment: 6/30/98 - LEGAL FEES OF
$7,166 FOR REFINANCING WERE NOT INCLUDED IN THE OPERATING EXPENSES. WATER
TESTING FEES OF $4,969 WERE INCLUDED IN THE OTHER EXPENSES. NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 214 - 1: Latest Annual Statement Comment: 12/31/97 - PER UNDERWRITING,
OCCUPANCY WAS 100% AS OF 1/12/98.
LOAN 215 - 1:
LOAN 216 - 1:
LOAN 217 - 1:
LOAN 218 - 1:
LOAN 219 - 1:
LOAN 220 - 1:
LOAN 221 - 1:
LOAN 222 - 1: Status Comment: Currently delinquent.
LOAN 223 - 1:
LOAN 224 - 1:
LOAN 225 - 1:
LOAN 226 - 1:
LOAN 227 - 1:
LOAN 228 - 1:
LOAN 229 - 1:
LOAN 230 - 1:
LOAN 231 - 1: Latest Annual Statement Comment: 12/31/97 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 232 - 1: Latest Annual Statement Comment: 12/31/97 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 233 - 1:
Page 45
<PAGE>
LOAN 234 - 1:
LOAN 235 - 1:
LOAN 236 - 1: Latest Annual Statement Comment: 4/30/97 - THE PROPERTY HAS A
YEAR-END OF 4/30 Partial Year Statement Comment: 9/30/97 - THE PROPERTY HAS
A YEAR-END OF 4/30
LOAN 237 - 1:
LOAN 238 - 1:
LOAN 239 - 1: Latest Annual Statement Comment: 12/31/97 - 12 MONTH TRAIL.
DEBT SERVICE PER STRATEGY. RENT ROLL DATED 2/13/98 LISTED OCCUPANCY AS 94%.
LOAN 240 - 1:
LOAN 241 - 1:
LOAN 242 - 1:
LOAN 243 - 1:
LOAN 244 - 1:
LOAN 245 - 1:
LOAN 246 - 1:
LOAN 247 - 1:
LOAN 248 - 1:
LOAN 249 - 1:
LOAN 250 - 1:
LOAN 251 - 1: Latest Annual Statement Comment: 12/31/97 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. Partial Year
Statement Comment: 6/30/98 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN
SERVICING INFORMATION.
LOAN 252 - 1:
LOAN 253 - 1:
LOAN 254 - 1:
LOAN 255 - 1: Latest Annual Statement Comment: 12/31/97 - THE PROPERTY WAS
EXPANDED TO 10,567 SF IN LATE 1996 AND A NEW, 25 YEAR LEASE WAS EXECUTED FOR
$16.62 PSF. THE OLD LEASE RATE WAS $3.41 PSF.
LOAN 256 - 1:
LOAN 257 - 1:
LOAN 258 - 1:
LOAN 259 - 1:
LOAN 260 - 1:
LOAN 261 - 1:
LOAN 262 - 1: Latest Annual Statement Comment: 12/31/97 - MANAGEMENT FEES
ARE BASED ON 7% OD GROSS INCOME AND ALSO INCLUDE BACK MANAGEMENT FEES OWED.
LOAN 263 - 1:
LOAN 264 - 1:
LOAN 265 - 1:
LOAN 266 - 1:
LOAN 267 - 1:
LOAN 268 - 1:
LOAN 269 - 1:
LOAN 270 - 1:
Page 46
<PAGE>
LOAN 271 - 1:
LOAN 272 - 1:
LOAN 273 - 1:
LOAN 274 - 1: Status Comment: Loan was reactivated on July 22, 1998.
LOAN 275 - 1: Partial Year Statement Comment: 3/31/98 - NORMALIZED PROPERTY
TAX AND INSURANCE PER SERVICING INFO.
LOAN 276 - 1:
LOAN 277 - 1:
LOAN 278 - 1:
LOAN 279 - 1:
LOAN 280 - 1:
LOAN 281 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 282 - 1:
LOAN 283 - 1:
LOAN 284 - 1:
LOAN 285 - 1:
LOAN 286 - 1:
LOAN 287 - 1:
LOAN 288 - 1:
LOAN 289 - 1:
LOAN 290 - 1:
LOAN 291 - 1:
LOAN 292 - 1:
LOAN 293 - 1:
LOAN 294 - 1:
LOAN 295 - 1:
LOAN 296 - 1:
LOAN 297 - 1:
LOAN 298 - 1:
LOAN 299 - 1:
LOAN 300 - 1:
LOAN 301 - 1:
LOAN 302 - 1:
LOAN 303 - 1:
LOAN 304 - 1:
LOAN 305 - 2:
LOAN 305 - 1:
LOAN 306 - 1:
LOAN 307 - 1:
LOAN 308 - 1:
LOAN 309 - 1: Partial Year Statement Comment: 7/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 310 - 1:
Page 47
<PAGE>
LOAN 311 - 1:
LOAN 312 - 1:
LOAN 313 - 1:
LOAN 314 - 1:
LOAN 315 - 1: Latest Annual Statement Comment: 12/31/97 - NORMALIZED
PROPERTY TAX PER LOAN SERVICING INFORMATION.
LOAN 316 - 1:
LOAN 317 - 1:
LOAN 318 - 1:
LOAN 319 - 1:
LOAN 320 - 1:
LOAN 321 - 1:
LOAN 322 - 1:
Page 48
