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 November 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
November 15, 1998.
Loan data fileas of the November 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: November 15, 1998
EXHIBIT INDEX
Sequential
Document Page Number
Monthly Remittance Statement to the Certificateholders 3
dated as of November 15, 1998
Loan data file as of the November 1998 Determination Date. 18
Page - 2
ABN AMRO Statement Date: 11/16/98
LaSalle National Bank Payment Date: 11/16/98
Administrator: Prior Payment: 10/15/98
Harry Paik (800) 246-5761 Record Date: 10/30/98
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107 WAC: 0.076732812
WAMM: 170.256168
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 ............... 277,000,000.00 273,153,623.88 0.00
9ABSB562 .......... 1000.000000000 986.114165632 0.000000000
X ................. 1,192,237,748.76N 1,188,391,376.49 0.00
9ABSB563 .......... 1000.000000000 996.773821097 0.000000000
V ................. 0.00 0.00 0.00
9ABSB564 .......... 1000.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
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 0.00 271,936,260.35
9ABSB562 .......... 0.000000000 0.000000000 981.719351444
X ................. 0.00 0.00 1,187,174,014.17
9ABSB563 .......... 0.000000000 0.000000000 995.752747646
V ................. 0.00 0.00 0.00
9ABSB564 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 277,000,000.00
================ ================ ================
<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 ............... 277,000,000.00 273,153,623.88 1,217,363.53
201728CT7 ......... 1000.000000000 986.114165632 4.394814188
A-2 ............... 581,412,000.00 581,412,000.00 0.00
201728CU4 ......... 1000.000000000 1000.00000000 0.000000000
X ................. 1,192,237,748.76 N 1,188,391,376.49 0.00
201728CV2 ......... 1000.000000000 996.773821097 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 1,188,392,564.88 1,217,363.53
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Page - 4
<PAGE>
REMIC III, Continued
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 ............... 0.00 0.00 271,936,260.35
201728CT7 ......... 0.000000000 0.000000000 981.719351444
A-2 ............... 0.00 0.00 581,412,000.00
201728CU4 ......... 0.000000000 0.000000000 1000.000000000
X ................. 0.00 0.00 1,187,174,014.17
201728CV2 ......... 0.000000000 0.000000000 995.752747646
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 1,187,175,201.35
================ ================ ================
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 ............... 1,418,122.56 0.00 6.23000000%
201728CT7 ......... 5.119576029 0.000000000 Fixed
A-2 ............... 3,144,469.90 0.00 6.49000000%
201728CU4 ......... 5.408333333 0.000000000 Fixed
X ................. 1,091,761.60 0.00 1.10242633%
201728CV2 ......... 0.915724738 0.000000000 0.81220501%
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 ................. 130,285.23 0.00 7.49411737%
201728CZ3 ......... 6.245097785 0.000000000 7.27504297%
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 .......... 0.000000000 0.000000000 --
---------------- ---------------- ----------------
TOTAL ............. 7,500,853.97 0.00 --
================ ================ ================
<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 ............ 277,000,000.00 273,153,623.88 1,217,363.53
NONE .............. 1000.000000000 986.114165632 4.394814188
A-2-II ............ 581,412,000.00 581,412,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
WAC-II ............ 1,192,237,748.76 N 1,188,391,376.49 0.00
NONE .............. 1000.000000000 996.773821097 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 1,188,392,564.88 1,217,363.53
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Page - 7
<PAGE>
REMIC II, Continued
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1-II ............ 0.00 0.00 271,936,260.35
NONE .............. 0.000000000 0.000000000 981.719351444
A-2-II ............ 0.00 0.00 581,412,000.00
NONE .............. 0.000000000 0.000000000 1000.000000000
WAC-II ............ 0.00 0.00 1,187,174,014.17
NONE .............. 0.000000000 0.000000000 995.752747646
B-II .............. 0.00 0.00 59,611,000.00
NONE .............. 0.000000000 0.000000000 1000.000000000
C-II .............. 0.00 0.00 59,612,000.00
NONE .............. 0.000000000 0.000000000 1000.000000000
D-II .............. 0.00 0.00 62,593,000.00
NONE .............. 0.000000000 0.000000000 1000.000000000
E-II .............. 0.00 0.00 20,862,000.00
NONE .............. 0.000000000 0.000000000 1000.000000000
F-II .............. 0.00 0.00 53,650,000.00
NONE .............. 0.000000000 0.000000000 1000.000000000
G-II .............. 0.00 0.00 11,923,000.00
NONE .............. 0.000000000 0.000000000 1000.000000000
H-II .............. 0.00 0.00 8,942,000.00
NONE .............. 0.000000000 0.000000000 1000.000000000
J-II .............. 0.00 0.00 14,905,000.00
NONE .............. 0.000000000 0.000000000 1000.000000000
K-II .............. 0.00 0.00 8,939,000.00
NONE .............. 0.000000000 0.000000000 1000.000000000
L-II .............. 0.00 0.00 11,924,000.00
NONE .............. 0.000000000 0.000000000 1000.000000000
M-II .............. 0.00 0.00 8,940,000.00
NONE .............. 0.000000000 0.000000000 1000.000000000
N-II .............. 0.00 0.00 11,925,941.00
NONE .............. 0.000000000 0.000000000 1000.000000000
R-II .............. 0.00 0.00 0.00
9ABSB559 .......... 0.000000000 0.000000000 0.00000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 1,187,175,201.35
================ ================ ================
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 ............ 1,418,122.56 0.00 6.23000000%
NONE .............. 5.119576029 0.000000000 Fixed
A-2-II ............ 3,144,469.90 0.00 6.49000000%
NONE .............. 5.408333333 0.000000000 Fixed
WAC-II ............ 1,091,761.60 0.00 1.10242633%
NONE .............. 0.915724738 0.000000000 0.81220501%
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 .............. 130,285.23 0.00 7.49411737%
NONE .............. 6.245097785 0.000000000 7.27504297%
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 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 7,500,853.97 0.000000000 --
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual
(3) Estimated
</FN>
</TABLE>
Total P&I Payment 8,718,217.50
===============
<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 1,188,392,564.88 1,217,363.53
NONE .............. 1000.000000000 996.773821096 1.021073451
R-I ............... 0.00 0.00 0.00
9ABSB561 .......... 1000.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 1,192,238,941.00 1,188,392,564.88 1,217,363.53
================ ================ ================
<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 1,187,175,201.35
NONE .............. 0.000000000 0.000000000 995.752747645
R-I ............... 0.00 0.00 0.00
9ABSB561 .......... 0.000000000 0.000000000 0.00000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 1,187,175,201.35
================ ================ ================
<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 .. 7,500,853.96 0.00 7.57411737%
NONE .............. 6.291401582 0.000000000 7.35504297%
R-I ............... 0.00 0.00 --
9ABSB561 .......... 0.000000000 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 7,500,853.96 0.00 --
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual
(3) Estimated
</FN>
</TABLE>
<TABLE>
OTHER RELATED INFORMATION
<CAPTION>
Distributable Beginning Ending
Certificate Prepayment PPIS Interest Interest
Class Interest Premiums Allocation Shortfall Shortfall
<S> <C> <C> <C> <C> <C>
A-1 ...... 1,418,122.56 0.00 0.00 0.00 0.00
A-2 ...... 3,144,469.90 0.00 0.00 0.00 0.00
X ........ 1,091,761.60 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 ........ 130,285.23 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 .... 7,500,853.97 0.00 0.00 0.00 0.00
============ ============ ============ ============ ============
</TABLE>
Page - 10
<PAGE>
OTHER RELATED INFORMATION, Continued
Servicer Advances 0.00
Aggregate Servicing Compensation 94,837.52
SPECIAL SERVICER FEES
Special Workout Disposition
Servicer Fees Fees Fees
2,311.93 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
1,188,392,565.20 1,187,175,201.67 0.00 0.00
ABN AMRO Acct: 67-7982-50-6
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance # Balance
11/16/98 1 1,540,727 0 0
/ 0.32% 0.130% 0.00% 0.000%
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
11/16/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.000%
10/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.000%
09/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.000%
08/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.000%
Distribution REO Modifications
Date # Balance # Balance
11/16/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.000%
10/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.000%
09/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.000%
08/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.000%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon Remit
11/16/98 0 0 7.6733% 7.5741%
/ 0.00% 0.000% 0.00% 0
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 7.6737% 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>
320 10/01/98 5,375.62 5,375.62 0.00 B -- -- -- --
307 10/01/98 7,520.93 7,520.93 0.00 B -- -- -- --
308 10/01/98 7,259.82 7,259.82 0.00 B -- -- -- --
249 09/01/98 10,013.67 20,027.24 0.00 1 -- -- -- --
192 10/01/98 18,372.21 18,372.21 0.00 B -- -- -- --
100 10/01/98 30,268.04 30,268.04 0.00 B -- -- -- --
220 10/01/98 15,084.85 15,084.85 0.00 B -- -- -- --
22 10/01/98 103,060.14 103,060.14 0.00 B -- -- -- --
290 10/01/98 10,199.17 10,199.17 0.00 B -- -- -- --
207 10/01/98 14,720.07 14,720.07 0.00 B -- -- -- --
224 10/01/98 13,241.97 13,241.97 0.00 B -- -- -- --
177 10/01/98 23,301.92 23,301.92 0.00 B -- -- -- --
315 10/01/98 6,744.38 6,744.38 0.00 B -- -- -- --
265 10/01/98 9,543.30 9,543.30 0.00 B -- -- -- --
120 10/01/98 25,806.00 25,806.00 0.00 B -- -- -- --
129 10/01/98 27,380.05 27,380.05 0.00 B -- -- -- --
19 10/01/98 20,677.57 20,677.57 0.00 B -- -- -- --
- --- ---------- ------------ ------------ -------- -- ---------- ---------- ---------- ----------
Total -- 348,569.71 358,583.28 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 16,777,568 1.41%
$1,000,000 to $2,000,000 ...... 90 131,073,972 11.04%
$2,000,000 to $3,000,000 ...... 71 175,252,871 14.76%
$3,000,000 to $4,000,000 ...... 36 124,277,080 10.47%
$4,000,000 to $5,000,000 ...... 30 134,975,369 11.37%
$5,000,000 to $6,000,000 ...... 15 81,928,387 6.90%
$6,000,000 to $7,000,000 ...... 13 85,203,722 7.18%
$7,000,000 to $8,000,000 ...... 10 76,014,134 6.40%
$8,000,000 to $9,000,000 ...... 5 42,004,603 3.54%
$9,000,000 to $10,000,000 ..... 4 38,291,952 3.23%
$10,000,000 to $11,000,000 .... 6 62,711,741 5.28%
$11,000,000 to $12,000,000 .... 5 56,102,797 4.73%
$12,000,000 to $13,000,000 .... 1 12,702,544 1.07%
$13,000,000 to $14,000,000 .... 3 40,021,304 3.37%
$14,000,000 to $15,000,000 .... 1 14,906,434 1.26%
$15,000,000 to $20,000,000 .... 2 32,947,125 2.78%
$20,000,000 to $22,000,000 .... 1 20,159,196 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 41,824,404 3.52%
- ------------------------------- --- ------------- ------
Total ......................... 314 1,187,175,202 100.00%
=== ============= ======
Average Scheduled Balance is 3,780,813
Maximum Scheduled Balance is 41,824,404
Minimum Scheduled Balance is 535,451
DISTRIBUTION OF PROPERTY TYPES
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail ........................ 93 374,931,684 31.58%
Multifamily ................... 104 346,136,654 29.16%
Office ........................ 36 143,943,583 12.12%
Lodging ....................... 26 105,708,892 8.90%
Industrial .................... 25 84,029,674 7.08%
Mixed Use ..................... 2 55,255,130 4.65%
Mobile Home ................... 15 36,117,082 3.04%
Self Storage .................. 9 24,078,053 2.03%
Other ......................... 2 10,270,696 0.87%
Health Care ................... 2 6,703,754 0.56%
--- ------------- ------
Total ......................... 314 1,187,175,202 100.00%
=== ============= ======
GEOGRAPHIC DISTRIBUTION
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California .................... 50 271,610,727 22.88%
Pennsylvania .................. 15 88,155,426 7.43%
New Jersey .................... 13 65,326,583 5.50%
North Carolina ................ 12 57,024,109 4.80%
Florida ....................... 15 50,913,103 4.29%
Illinois ...................... 12 50,030,006 4.21%
Texas ......................... 19 49,428,106 4.16%
Massachusetts ................. 9 42,392,873 3.57%
Ohio .......................... 19 42,329,623 3.57%
Georgia ....................... 13 40,134,245 3.38%
Arizona ....................... 12 34,585,337 2.91%
Washington .................... 7 32,352,863 2.73%
Various ....................... 4 26,929,476 2.27%
Colorado ...................... 10 26,771,618 2.26%
Oregon ........................ 10 25,868,816 2.18%
New York ...................... 6 24,922,456 2.10%
Kentucky ...................... 5 23,582,638 1.99%
Louisiana ..................... 10 22,118,707 1.86%
Missouri ...................... 11 21,908,987 1.85%
Indiana ....................... 3 21,366,641 1.80%
Oklahoma ...................... 6 20,403,948 1.72%
Nevada ........................ 4 17,629,241 1.48%
Maryland ...................... 7 16,398,830 1.38%
Michigan ...................... 7 15,624,899 1.32%
West Virginia ................. 2 14,314,971 1.21%
New Hampshire ................. 3 13,050,680 1.10%
Mississippi ................... 3 10,719,851 0.90%
Tennessee ..................... 2 9,257,628 0.78%
Virginia ...................... 3 6,883,131 0.58%
Iowa .......................... 3 6,224,456 0.52%
Other ......................... 19 38,915,224 3.28%
--- ------------- ------
Total ......................... 314 1,187,175,202 100.00%
=== ============= ======
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 7,073,688 0.60%
0.0675 to 0.0725 .............. 117 485,463,174 40.89%
0.0725 to 0.0775 .............. 117 420,427,667 35.41%
0.0775 to 0.0825 .............. 58 185,222,907 15.60%
0.0825 to 0.0875 .............. 16 64,730,431 5.45%
0.0875 to 0.0925 .............. 2 12,976,776 1.09%
0.0925 to 0.0975 .............. 0 0 0.00%
0.0975 to 0.1025 .............. 2 11,280,560 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 1,187,175,202 100.00%
=== ============= ======
LOAN SEASONING
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less ................ 314 1,187,175,202 100.00%
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 1,187,175,202 100.00%
=== ============= ======
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 .............. 4 7,398,815 0.62%
121 to 180 months ............. 4 28,147,912 2.37%
181 to 240 months ............. 27 71,685,013 6.04%
241 to 360 months ............. 2 19,999,549 1.68%
- ------------------------------- --- ------------- ------
37 127,231,289 10.72%
=== ============= ======
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 ................ 0 0 0.00%
0.7501 to 0.875 ............... 0 0 0.00%
0.8751 to 1 ................... 0 0 0.00%
1.0001 to 1.125 ............... 0 0 0.00%
1.1251 to 1.25 ................ 0 0 0.00%
1.2501 to 1.375 ............... 0 0 0.00%
1.3751 to 1.5 ................. 0 0 0.00%
1.5001 to 1.625 ............... 0 0 0.00%
1.6251 to 1.75 ................ 0 0 0.00%
1.7501 to 1.875 ............... 0 0 0.00%
1.8751 to 2 ................... 0 0 0.00%
2.0001 to 2.125 ............... 0 0 0.00%
2.1251 & above ................ 0 0 0.00%
Unknown ....................... 314 1,187,175,202 100.00%
--- ------------- ------
Total ......................... 314 1,187,175,202 100.00%
=== ============= ======
<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 0
DISTRIBUTION OF AMORTIZATION TYPE
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing .............. 37 127,231,289 10.72%
Interest Only / B ............. 277 1,059,943,912 89.28%
--- ------------- ------
Total ......................... 314 1,187,175,202 100.00%
=== ============= ======
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 2,381,568 0.20%
37 to 48 months ............... 3 24,571,884 2.07%
49 to 60 months ............... 1 3,113,538 0.26%
61 to 120 months .............. 197 674,121,575 56.78%
121 to 180 months ............. 20 101,783,352 8.57%
181 to 240 months ............. 54 253,971,995 21.39%
- ------------------------------- --- ------------- ------
277 1,059,943,912 89.28%
=== ============= ======
Weighted Average Months to Matu 165
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 1,187,175,202 100.00%
--- ------------- ------
Total ......................... 314 1,187,175,202 100.00%
=== ============= ======
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
Disclosure Property Serviced
Control # Type Status Code (1)
(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
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
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - LOAN STATUS
PORTFOLIO: COMMERCIAL MTGE ACCEPT CORP 1998 C1
REPORTING PERIOD: NOVEMBER, 1998
DATE PRINTED: 17-NOV-98
<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 41,824,404 0 74.7% 1.60 N/A PERFORMING PERFORM TO MATURITY
002 20,073,705 0 33.5% 2.53 N/A PERFORMING PERFORM TO MATURITY
003 10,292,113 0 17.2% 3.41 N/A PERFORMING PERFORM TO MATURITY
004 4,718,915 0 69.4% 1.71 N/A PERFORMING PERFORM TO MATURITY
005 4,374,827 0 69.4% 1.80 N/A PERFORMING PERFORM TO MATURITY
006 4,030,740 0 70.7% 2.00 N/A PERFORMING PERFORM TO MATURITY
007 3,244,254 0 73.7% 2.19 N/A PERFORMING PERFORM TO MATURITY
008 2,875,589 0 73.7% 2.10 N/A PERFORMING PERFORM TO MATURITY
009 2,551,724 0 55.5% 1.80 N/A PERFORMING PERFORM TO MATURITY
010 2,752,700 0 72.9% 1.05 N/A PERFORMING PERFORM TO MATURITY
011 17,882,889 0 73.0% 1.32 N/A PERFORMING PERFORM TO MATURITY
012 15,064,236 0 76.1% 1.41 N/A PERFORMING PERFORM TO MATURITY
013 14,906,434 0 70.0% 0.55 N/A PERFORMING PERFORM TO MATURITY
014 11,072,637 0 48.1% 2.13 N/A PERFORMING PERFORM TO MATURITY
015 3,242,334 0 14.1% 3.89 N/A PERFORMING PERFORM TO MATURITY
016 3,702,345 0 65.0% 1.76 N/A PERFORMING PERFORM TO MATURITY
017 3,347,865 0 67.0% 1.96 N/A PERFORMING PERFORM TO MATURITY
018 2,510,899 0 65.2% 1.99 N/A PERFORMING PERFORM TO MATURITY
019 2,491,119 0 64.2% 2.24 N/A PERFORMING PERFORM TO MATURITY
020 2,067,799 0 49.2% 2.65 N/A PERFORMING PERFORM TO MATURITY
021 13,430,726 0 79.0% 1.39 N/A PERFORMING PERFORM TO MATURITY
022 13,323,910 0 56.9% 1.40 N/A PERFORMING PERFORM TO MATURITY
023 13,291,324 0 78.2% 1.59 N/A PERFORMING PERFORM TO MATURITY
024 12,702,544 0 74.7% 1.80 N/A PERFORMING PERFORM TO MATURITY
025 11,878,747 0 59.4% 1.83 N/A PERFORMING PERFORM TO MATURITY
026 11,058,045 0 74.7% 1.47 N/A PERFORMING PERFORM TO MATURITY
027 11,050,448 0 62.1% 1.39 N/A PERFORMING PERFORM TO MATURITY
028 11,042,921 0 74.1% 1.33 N/A PERFORMING PERFORM TO MATURITY
029 10,957,983 0 74.5% 1.47 N/A PERFORMING PERFORM TO MATURITY
030 10,794,651 0 69.6% 2.24 N/A PERFORMING PERFORM TO MATURITY
031 10,445,432 0 55.6% 1.30 N/A PERFORMING PERFORM TO MATURITY
032 10,150,018 0 76.3% 0.74 N/A PERFORMING PERFORM TO MATURITY
033 10,044,643 0 79.4% 1.58 N/A PERFORMING PERFORM TO MATURITY
034 9,964,145 0 73.8% 1.19 N/A PERFORMING PERFORM TO MATURITY
035 7,481,395 0 79.4% 1.42 N/A PERFORMING PERFORM TO MATURITY
036 2,440,879 0 48.8% 2.26 N/A PERFORMING PERFORM TO MATURITY
037 9,728,256 0 81.1% 1.34 N/A PERFORMING PERFORM TO MATURITY
038, 039, 9,451,528 0 74.4% 1.58 N/A PERFORMING PERFORM TO MATURITY
041 9,148,023 0 70.4% 1.72 N/A PERFORMING PERFORM TO MATURITY
042 8,749,505 0 72.9% 1.61 N/A PERFORMING PERFORM TO MATURITY
043 8,537,477 0 79.4% 1.49 N/A PERFORMING PERFORM TO MATURITY
044 5,754,980 0 57.4% 1.96 N/A PERFORMING PERFORM TO MATURITY
045 2,772,763 0 52.6% 1.67 N/A PERFORMING PERFORM TO MATURITY
046 8,345,006 0 79.5% 1.14 N/A PERFORMING PERFORM TO MATURITY
047 8,205,179 0 72.3% 1.59 N/A PERFORMING PERFORM TO MATURITY
048 8,167,435 0 71.0% 1.81 N/A PERFORMING PERFORM TO MATURITY
049 7,944,891 0 50.2% 2.06 N/A PERFORMING PERFORM TO MATURITY
050 7,938,978 0 66.2% 1.77 N/A PERFORMING PERFORM TO MATURITY
051, 052, 7,918,422 0 65.2% 1.64 N/A PERFORMING PERFORM TO MATURITY
055 7,710,883 0 79.3% 1.59 N/A PERFORMING PERFORM TO MATURITY
056 7,632,467 0 69.8% 1.34 N/A PERFORMING PERFORM TO MATURITY
057 7,610,967 0 68.9% 1.56 N/A PERFORMING PERFORM TO MATURITY
058 7,321,680 0 70.4% 1.52 N/A PERFORMING PERFORM TO MATURITY
059 7,296,041 0 79.6% 1.33 N/A PERFORMING PERFORM TO MATURITY
060 7,158,410 0 75.4% 1.52 N/A PERFORMING PERFORM TO MATURITY
061 6,961,674 0 53.1% 1.99 N/A PERFORMING PERFORM TO MATURITY
062 6,923,662 0 78.7% 1.41 N/A PERFORMING PERFORM TO MATURITY
063 6,866,759 0 77.5% 1.45 N/A PERFORMING PERFORM TO MATURITY
064 6,775,741 0 74.5% 1.26 N/A PERFORMING PERFORM TO MATURITY
065 6,719,891 0 73.8% 1.62 N/A PERFORMING PERFORM TO MATURITY
066, 067, 6,640,228 0 69.0% 1.39 N/A PERFORMING PERFORM TO MATURITY
069 6,615,258 0 74.5% 1.74 N/A PERFORMING PERFORM TO MATURITY
070 6,469,549 0 73.3% 1.28 N/A PERFORMING PERFORM TO MATURITY
071 6,408,249 0 79.1% 1.63 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 6,373,063 0 68.3% 1.07 N/A PERFORMING PERFORM TO MATURITY
073 6,207,618 0 70.5% 1.87 N/A PERFORMING PERFORM TO MATURITY
074 6,133,716 0 73.0% 1.78 N/A PERFORMING PERFORM TO MATURITY
075 6,108,313 0 69.4% 1.81 N/A PERFORMING PERFORM TO MATURITY
076 5,964,550 0 72.3% 1.68 N/A PERFORMING PERFORM TO MATURITY
077 5,760,987 0 77.9% 1.15 N/A PERFORMING PERFORM TO MATURITY
078 5,640,037 0 71.4% 1.59 N/A PERFORMING PERFORM TO MATURITY
079 5,562,101 0 53.0% 2.74 N/A PERFORMING PERFORM TO MATURITY
080 5,514,580 0 39.4% 2.80 N/A PERFORMING PERFORM TO MATURITY
081 5,470,896 0 72.8% 1.35 N/A PERFORMING PERFORM TO MATURITY
082 5,444,245 0 74.6% 1.49 N/A PERFORMING PERFORM TO MATURITY
083 5,373,431 0 64.0% 2.15 N/A PERFORMING PERFORM TO MATURITY
084 5,372,453 0 56.6% 3.16 N/A PERFORMING PERFORM TO MATURITY
085 5,377,715 0 75.7% 1.29 N/A PERFORMING PERFORM TO MATURITY
086 5,342,021 0 76.3% 1.25 N/A PERFORMING PERFORM TO MATURITY
087 5,184,188 0 76.5% 1.53 N/A PERFORMING PERFORM TO MATURITY
088 5,143,292 0 79.1% 1.56 N/A PERFORMING PERFORM TO MATURITY
089 5,022,911 0 79.7% 1.63 N/A PERFORMING PERFORM TO MATURITY
090 4,985,049 0 45.9% 3.00 N/A PERFORMING PERFORM TO MATURITY
091 4,981,982 0 68.4% 1.48 N/A PERFORMING PERFORM TO MATURITY
092 4,950,679 0 71.7% 2.01 N/A PERFORMING PERFORM TO MATURITY
093 4,943,099 0 57.1% 2.05 N/A PERFORMING PERFORM TO MATURITY
094 4,935,313 0 71.5% 1.40 N/A PERFORMING PERFORM TO MATURITY
095 4,852,646 0 78.9% 1.30 N/A PERFORMING PERFORM TO MATURITY
096 4,797,246 0 78.6% 1.51 N/A PERFORMING PERFORM TO MATURITY
097 4,779,670 0 73.5% 1.69 N/A PERFORMING PERFORM TO MATURITY
098 4,669,280 0 77.8% 2.14 N/A PERFORMING PERFORM TO MATURITY
099 4,616,524 0 72.7% 1.12 N/A PERFORMING PERFORM TO MATURITY
100 4,613,442 0 60.5% 2.08 N/A PERFORMING PERFORM TO MATURITY
101 4,571,590 0 60.2% 2.31 N/A PERFORMING PERFORM TO MATURITY
102 4,566,011 0 65.7% 1.77 N/A PERFORMING PERFORM TO MATURITY
103 2,686,927 0 73.6% 1.47 N/A PERFORMING PERFORM TO MATURITY
104 1,791,285 0 65.1% 1.90 N/A PERFORMING PERFORM TO MATURITY
105 4,466,962 0 79.8% 1.43 N/A PERFORMING PERFORM TO MATURITY
106 4,377,881 0 67.4% 1.54 N/A PERFORMING PERFORM TO MATURITY
107 4,366,564 0 79.4% 1.39 N/A PERFORMING PERFORM TO MATURITY
108 4,372,097 0 74.7% 1.10 N/A PERFORMING PERFORM TO MATURITY
109 4,346,805 0 79.0% 1.22 N/A PERFORMING PERFORM TO MATURITY
110 4,322,315 0 77.9% 1.36 N/A PERFORMING PERFORM TO MATURITY
111 4,207,994 0 64.3% 1.12 N/A PERFORMING PERFORM TO MATURITY
112 4,271,060 0 61.0% 1.46 N/A PERFORMING PERFORM TO MATURITY
113 4,204,671 0 61.8% 1.93 N/A PERFORMING PERFORM TO MATURITY
114 4,179,862 0 74.6% 2.25 N/A PERFORMING PERFORM TO MATURITY
115 4,176,885 0 78.8% 1.48 N/A PERFORMING PERFORM TO MATURITY
116 4,161,857 0 78.5% 1.12 N/A PERFORMING PERFORM TO MATURITY
117 4,066,553 0 78.2% 1.29 N/A PERFORMING PERFORM TO MATURITY
118 4,066,848 0 74.5% 1.48 N/A PERFORMING PERFORM TO MATURITY
119 3,983,059 0 79.7% 1.37 N/A PERFORMING PERFORM TO MATURITY
120 3,979,098 0 76.5% 1.49 N/A PERFORMING PERFORM TO MATURITY
121 3,949,267 0 79.0% 1.30 N/A PERFORMING PERFORM TO MATURITY
122 3,920,282 0 65.0% 1.42 N/A PERFORMING PERFORM TO MATURITY
123 3,808,168 0 69.2% 1.46 N/A PERFORMING PERFORM TO MATURITY
124 3,804,153 0 71.8% 1.09 N/A PERFORMING PERFORM TO MATURITY
125 3,764,422 0 67.2% 1.60 N/A PERFORMING PERFORM TO MATURITY
126 3,610,032 0 58.5% 1.77 N/A PERFORMING PERFORM TO MATURITY
127 3,618,803 0 74.5% 1.85 N/A PERFORMING PERFORM TO MATURITY
128 3,585,908 0 72.2% 1.47 N/A PERFORMING PERFORM TO MATURITY
129 3,579,055 0 74.6% 1.52 N/A PERFORMING PERFORM TO MATURITY
130 3,560,462 0 74.2% 1.62 N/A PERFORMING PERFORM TO MATURITY
131 3,559,894 0 76.6% 1.42 N/A PERFORMING PERFORM TO MATURITY
132 3,548,697 0 74.4% 1.42 N/A PERFORMING PERFORM TO MATURITY
133 3,501,748 0 70.0% 1.61 N/A PERFORMING PERFORM TO MATURITY
134 3,475,604 0 68.1% 1.71 N/A PERFORMING PERFORM TO MATURITY
135 3,462,374 0 69.2% 1.72 N/A PERFORMING PERFORM TO MATURITY
136 3,415,502 0 78.7% 1.05 N/A PERFORMING PERFORM TO MATURITY
137 3,289,461 0 72.3% 1.64 N/A PERFORMING PERFORM TO MATURITY
138 3,279,131 0 71.3% 1.84 N/A PERFORMING PERFORM TO MATURITY
139 3,275,860 0 70.4% 2.15 N/A PERFORMING PERFORM TO MATURITY
140 3,242,794 0 64.9% 1.21 N/A PERFORMING PERFORM TO MATURITY
141 3,255,876 0 79.4% 1.40 N/A PERFORMING PERFORM TO MATURITY
142 3,234,736 0 79.4% 1.19 N/A PERFORMING PERFORM TO MATURITY
143 3,203,632 0 87.8% 1.00 N/A PERFORMING PERFORM TO MATURITY
144 3,191,252 0 52.3% 1.86 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 3,178,557 0 73.9% 1.52 N/A PERFORMING PERFORM TO MATURITY
146 3,162,439 0 57.7% 1.39 N/A PERFORMING PERFORM TO MATURITY
147 3,113,538 0 61.0% 1.63 N/A PERFORMING PERFORM TO MATURITY
148 3,086,244 0 73.5% 1.53 N/A PERFORMING PERFORM TO MATURITY
149 3,076,175 0 76.0% 1.40 N/A PERFORMING PERFORM TO MATURITY
150 3,029,969 0 79.7% 1.37 N/A PERFORMING PERFORM TO MATURITY
151 2,986,513 0 72.0% 1.86 N/A PERFORMING PERFORM TO MATURITY
152 2,985,105 0 40.9% 2.72 N/A PERFORMING PERFORM TO MATURITY
153 2,986,045 0 84.1% 1.19 N/A PERFORMING PERFORM TO MATURITY
154 2,976,900 0 74.4% 1.38 N/A PERFORMING PERFORM TO MATURITY
155 2,951,098 0 78.7% 1.16 N/A PERFORMING PERFORM TO MATURITY
156, 157 2,919,297 0 71.2% 1.37 N/A PERFORMING PERFORM TO MATURITY
158 2,839,656 0 55.7% 1.33 N/A PERFORMING PERFORM TO MATURITY
159 2,878,294 0 75.7% 2.46 N/A PERFORMING PERFORM TO MATURITY
160 2,789,302 0 62.0% 2.04 N/A PERFORMING PERFORM TO MATURITY
161 2,786,916 0 77.4% 1.18 N/A PERFORMING PERFORM TO MATURITY
162 2,777,806 0 69.4% 2.12 N/A PERFORMING PERFORM TO MATURITY
163 2,770,136 0 61.6% 1.75 N/A PERFORMING PERFORM TO MATURITY
164 2,662,755 0 73.0% 1.85 N/A PERFORMING PERFORM TO MATURITY
165 2,653,477 0 78.0% 1.38 N/A PERFORMING PERFORM TO MATURITY
166 2,657,762 0 72.3% 1.66 N/A PERFORMING PERFORM TO MATURITY
167 2,637,585 0 77.6% 1.54 N/A PERFORMING PERFORM TO MATURITY
168 2,601,436 0 46.5% 2.86 N/A PERFORMING PERFORM TO MATURITY
169 2,581,188 0 72.7% 1.39 N/A PERFORMING PERFORM TO MATURITY
170 2,564,232 0 69.1% 1.28 N/A PERFORMING PERFORM TO MATURITY
171 2,552,674 0 78.5% 1.32 N/A PERFORMING PERFORM TO MATURITY
172 2,562,968 0 71.2% 1.49 N/A PERFORMING PERFORM TO MATURITY
173 2,495,061 0 27.4% 0.83 N/A PERFORMING PERFORM TO MATURITY
174 2,536,138 0 79.3% 1.51 N/A PERFORMING PERFORM TO MATURITY
175 2,536,922 0 68.6% 1.04 N/A PERFORMING PERFORM TO MATURITY
176 2,515,889 0 78.6% 1.52 N/A PERFORMING PERFORM TO MATURITY
177 2,495,225 0 66.7% 1.93 N/A PERFORMING PERFORM TO MATURITY
178 2,506,822 0 76.0% 1.35 N/A PERFORMING PERFORM TO MATURITY
179 2,498,711 0 59.1% 1.90 N/A PERFORMING PERFORM TO MATURITY
180 2,491,180 0 78.3% 1.55 N/A PERFORMING PERFORM TO MATURITY
181 2,474,991 0 65.0% 1.00 N/A PERFORMING PERFORM TO MATURITY
182 2,385,042 0 50.7% 1.58 N/A PERFORMING PERFORM TO MATURITY
183 2,422,845 0 74.5% 1.44 N/A PERFORMING PERFORM TO MATURITY
184 2,414,649 0 69.0% 1.49 N/A PERFORMING PERFORM TO MATURITY
185 2,387,995 0 74.6% 1.11 N/A PERFORMING PERFORM TO MATURITY
186 2,386,380 0 67.8% 1.74 N/A PERFORMING PERFORM TO MATURITY
187 2,339,572 0 74.3% 1.51 N/A PERFORMING PERFORM TO MATURITY
188 2,329,291 0 73.9% 1.10 N/A PERFORMING PERFORM TO MATURITY
189 2,329,389 0 59.7% 0.57 N/A PERFORMING PERFORM TO MATURITY
190 2,325,869 0 73.8% 1.61 N/A PERFORMING PERFORM TO MATURITY
191 2,325,744 0 75.0% 1.46 N/A PERFORMING PERFORM TO MATURITY
192 2,305,604 0 71.1% 1.25 N/A PERFORMING PERFORM TO MATURITY
193 2,285,597 0 73.7% 1.48 N/A PERFORMING PERFORM TO MATURITY
194 2,286,647 0 79.5% 1.31 N/A PERFORMING PERFORM TO MATURITY
195 2,268,400 0 75.9% 1.05 N/A PERFORMING PERFORM TO MATURITY
196 2,276,012 0 76.4% 1.65 N/A PERFORMING PERFORM TO MATURITY
197 2,259,185 0 64.5% 1.98 N/A PERFORMING PERFORM TO MATURITY
198 2,249,854 0 75.0% 1.71 N/A PERFORMING PERFORM TO MATURITY
199 2,227,922 0 74.3% 1.56 N/A PERFORMING PERFORM TO MATURITY
200 2,225,200 0 68.5% 1.61 N/A PERFORMING PERFORM TO MATURITY
201 2,192,107 0 77.7% 1.54 N/A PERFORMING PERFORM TO MATURITY
202 2,175,450 0 53.1% 1.64 N/A PERFORMING PERFORM TO MATURITY
203 2,162,464 0 62.7% 1.58 N/A PERFORMING PERFORM TO MATURITY
204 2,132,536 0 40.4% 1.48 N/A PERFORMING PERFORM TO MATURITY
205 2,148,174 0 79.6% 1.63 N/A PERFORMING PERFORM TO MATURITY
206 2,115,718 0 70.5% 1.67 N/A PERFORMING PERFORM TO MATURITY
207 2,111,605 10 71.0% 2.02 N/A PERFORMING PERFORM TO MATURITY
208 2,098,897 0 77.4% 1.09 N/A PERFORMING PERFORM TO MATURITY
209 2,088,639 0 74.6% 1.35 N/A PERFORMING PERFORM TO MATURITY
210 2,083,255 0 74.4% 1.33 N/A PERFORMING PERFORM TO MATURITY
211 2,074,252 0 74.1% 1.14 N/A PERFORMING PERFORM TO MATURITY
212 1,346,067 0 75.6% 1.69 N/A PERFORMING PERFORM TO MATURITY
213 676,007 0 67.6% 1.33 N/A PERFORMING PERFORM TO MATURITY
214 2,019,809 0 68.7% 1.47 N/A WATCH LIST PERFORM TO MATURITY
215 2,011,538 0 67.1% 2.15 N/A PERFORMING PERFORM TO MATURITY
216 1,995,704 0 78.0% 1.65 N/A PERFORMING PERFORM TO MATURITY
217 1,989,455 0 64.2% 1.46 N/A PERFORMING PERFORM TO MATURITY
218 1,980,556 0 73.4% 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 1,985,031 0 62.0% 1.56 N/A PERFORMING PERFORM TO MATURITY
220 1,986,179 10 70.9% 1.51 N/A PERFORMING PERFORM TO MATURITY
221 1,916,223 0 61.8% 1.88 N/A PERFORMING PERFORM TO MATURITY
222 1,919,677 0 61.9% 1.86 N/A PERFORMING PERFORM TO MATURITY
223 1,882,332 0 55.4% 2.11 N/A PERFORMING PERFORM TO MATURITY
224 1,868,606 10 73.3% 0.28 N/A PERFORMING PERFORM TO MATURITY
225 1,847,495 0 79.1% 1.56 N/A PERFORMING PERFORM TO MATURITY
226 1,839,779 0 72.1% 1.74 N/A PERFORMING PERFORM TO MATURITY
227 1,838,753 0 78.9% 1.52 N/A PERFORMING PERFORM TO MATURITY
228 1,828,913 0 71.7% 1.69 N/A PERFORMING PERFORM TO MATURITY
229 1,820,380 0 73.4% 1.59 N/A PERFORMING PERFORM TO MATURITY
230 1,813,120 0 74.0% 1.46 N/A PERFORMING PERFORM TO MATURITY
231 1,240,465 0 57.8% 2.15 N/A PERFORMING PERFORM TO MATURITY
232 545,805 0 59.1% 1.41 N/A PERFORMING PERFORM TO MATURITY
233 1,785,772 0 60.5% 1.31 N/A PERFORMING PERFORM TO MATURITY
234 1,781,645 0 70.7% 1.72 N/A PERFORMING PERFORM TO MATURITY
235 1,732,111 0 44.4% 1.42 N/A PERFORMING PERFORM TO MATURITY
236 1,735,345 0 66.7% 1.78 N/A PERFORMING PERFORM TO MATURITY
237 1,730,025 0 61.8% 1.76 N/A PERFORMING PERFORM TO MATURITY
238 1,725,540 0 78.4% 1.21 N/A PERFORMING PERFORM TO MATURITY
239 1,685,204 0 78.4% 1.64 N/A PERFORMING PERFORM TO MATURITY
240 1,653,402 0 73.2% 1.06 N/A PERFORMING PERFORM TO MATURITY
241 1,656,489 0 74.1% 1.33 N/A PERFORMING PERFORM TO MATURITY
242 1,629,729 0 43.8% 2.45 N/A PERFORMING PERFORM TO MATURITY
243 1,623,623 0 66.0% 1.44 N/A PERFORMING PERFORM TO MATURITY
244 1,593,968 0 65.9% 1.45 N/A PERFORMING PERFORM TO MATURITY
245 1,587,818 0 73.9% 1.50 N/A PERFORMING PERFORM TO MATURITY
246 1,588,232 0 79.4% 1.36 N/A PERFORMING PERFORM TO MATURITY
247 1,568,398 0 74.3% 1.31 N/A PERFORMING PERFORM TO MATURITY
248 1,542,933 0 59.3% 2.45 N/A PERFORMING PERFORM TO MATURITY
249 1,543,159 41 79.1% 1.85 N/A PERFORMING PERFORM TO MATURITY
250 1,523,461 0 69.2% 2.13 N/A PERFORMING PERFORM TO MATURITY
251 1,464,913 0 66.6% 0.86 N/A PERFORMING PERFORM TO MATURITY
252 1,491,499 0 73.4% 1.28 N/A PERFORMING PERFORM TO MATURITY
253 1,490,137 0 78.4% 1.55 N/A PERFORMING PERFORM TO MATURITY
254 1,488,055 0 70.9% 1.27 N/A PERFORMING PERFORM TO MATURITY
255 1,485,436 0 76.2% 1.25 N/A PERFORMING PERFORM TO MATURITY
256 1,465,194 0 69.8% 2.37 N/A PERFORMING PERFORM TO MATURITY
257 1,463,384 0 77.0% 1.49 N/A PERFORMING PERFORM TO MATURITY
258 1,443,233 0 76.0% 1.63 N/A PERFORMING PERFORM TO MATURITY
259 1,434,568 0 80.1% 1.49 N/A PERFORMING PERFORM TO MATURITY
260 1,425,722 0 71.3% 1.51 N/A PERFORMING PERFORM TO MATURITY
261 1,431,640 0 84.2% 1.45 N/A PERFORMING PERFORM TO MATURITY
262 1,423,430 0 71.2% 1.46 N/A PERFORMING PERFORM TO MATURITY
263 1,408,671 0 74.1% 1.51 N/A PERFORMING PERFORM TO MATURITY
264 1,393,374 0 73.3% 1.43 N/A PERFORMING PERFORM TO MATURITY
265 1,391,797 0 69.6% 1.50 N/A PERFORMING PERFORM TO MATURITY
266 1,349,997 0 79.4% 1.35 N/A PERFORMING PERFORM TO MATURITY
267 1,344,282 0 74.7% 1.47 N/A PERFORMING PERFORM TO MATURITY
268 1,341,141 0 59.0% 2.27 N/A PERFORMING PERFORM TO MATURITY
269 1,304,359 0 74.5% 1.70 N/A PERFORMING PERFORM TO MATURITY
270 1,292,865 0 51.7% 1.39 N/A PERFORMING PERFORM TO MATURITY
271 1,293,535 0 78.4% 1.53 N/A PERFORMING PERFORM TO MATURITY
272 1,289,628 0 73.7% 1.51 N/A PERFORMING PERFORM TO MATURITY
273 1,290,269 0 73.7% 1.49 N/A PERFORMING PERFORM TO MATURITY
274 1,286,646 0 70.3% 1.15 N/A PERFORMING PERFORM TO MATURITY
275 1,285,913 0 71.4% 1.69 N/A PERFORMING PERFORM TO MATURITY
276 1,272,992 0 79.6% 1.40 N/A PERFORMING PERFORM TO MATURITY
277 1,271,625 0 79.5% 1.63 N/A PERFORMING PERFORM TO MATURITY
278 1,258,939 0 77.5% 1.53 N/A PERFORMING PERFORM TO MATURITY
279 1,245,905 0 54.2% 2.20 N/A PERFORMING PERFORM TO MATURITY
280 1,245,146 0 76.6% 1.63 N/A PERFORMING PERFORM TO MATURITY
281 1,240,182 0 68.0% 1.56 N/A PERFORMING PERFORM TO MATURITY
282 1,234,103 0 76.7% 1.71 N/A PERFORMING PERFORM TO MATURITY
283 1,216,829 0 73.7% 1.88 N/A PERFORMING PERFORM TO MATURITY
284 1,204,875 0 75.3% 1.45 N/A PERFORMING PERFORM TO MATURITY
285 1,192,792 0 53.0% 1.66 N/A PERFORMING PERFORM TO MATURITY
286 1,188,776 0 39.1% 3.01 N/A PERFORMING PERFORM TO MATURITY
287 1,194,528 0 51.9% 2.74 N/A PERFORMING PERFORM TO MATURITY
288 1,194,528 0 59.7% 1.71 N/A PERFORMING PERFORM TO MATURITY
289 1,194,204 0 64.6% 1.92 N/A PERFORMING PERFORM TO MATURITY
290 1,190,919 0 69.2% 1.78 N/A PERFORMING PERFORM TO MATURITY
291 1,189,435 0 72.1% 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 1,184,986 0 74.1% 1.55 N/A PERFORMING PERFORM TO MATURITY
293 1,187,217 0 73.7% 2.04 N/A PERFORMING PERFORM TO MATURITY
294 1,166,351 0 73.4% 1.42 N/A PERFORMING PERFORM TO MATURITY
295 1,126,944 0 79.1% 1.53 N/A PERFORMING PERFORM TO MATURITY
296 1,122,926 0 70.2% 1.44 N/A PERFORMING PERFORM TO MATURITY
297 1,095,729 0 79.7% 1.49 N/A PERFORMING PERFORM TO MATURITY
298 1,088,325 0 64.0% 1.66 N/A PERFORMING PERFORM TO MATURITY
299 1,080,843 0 67.6% 1.63 N/A PERFORMING PERFORM TO MATURITY
300 1,044,850 0 69.7% 1.64 N/A PERFORMING PERFORM TO MATURITY
301 1,033,413 0 59.1% 1.36 N/A PERFORMING PERFORM TO MATURITY
302 1,022,512 0 48.7% 3.06 N/A PERFORMING PERFORM TO MATURITY
303 1,020,326 0 63.8% 2.31 N/A PERFORMING PERFORM TO MATURITY
304 1,012,391 0 56.2% 1.57 N/A PERFORMING PERFORM TO MATURITY
305 992,769 0 72.7% 1.58 N/A PERFORMING PERFORM TO MATURITY
306 991,162 0 73.4% 1.81 N/A PERFORMING PERFORM TO MATURITY
307 990,623 10 31.4% 2.80 N/A PERFORMING PERFORM TO MATURITY
308 989,936 10 66.0% 1.94 N/A PERFORMING PERFORM TO MATURITY
309 973,588 0 79.5% 1.53 N/A PERFORMING PERFORM TO MATURITY
310 928,203 0 74.3% 1.98 N/A PERFORMING PERFORM TO MATURITY
311 911,682 0 76.0% 1.65 N/A PERFORMING PERFORM TO MATURITY
312 890,864 0 76.5% 1.42 N/A PERFORMING PERFORM TO MATURITY
313 892,419 0 74.4% 1.95 N/A PERFORMING PERFORM TO MATURITY
314 892,419 0 69.4% 1.33 N/A PERFORMING PERFORM TO MATURITY
315 892,332 0 32.4% 1.93 N/A PERFORMING PERFORM TO MATURITY
316 890,318 0 72.4% 1.26 N/A PERFORMING PERFORM TO MATURITY
317 876,273 0 73.0% 1.54 N/A PERFORMING PERFORM TO MATURITY
318 763,652 0 72.7% 1.42 N/A PERFORMING PERFORM TO MATURITY
319 709,203 0 43.8% 1.29 N/A PERFORMING PERFORM TO MATURITY
320 726,642 10 67.6% 2.22 N/A PERFORMING PERFORM TO MATURITY
321 711,740 0 64.7% 2.25 N/A PERFORMING PERFORM TO MATURITY
322 535,451 0 74.4% 1.51 N/A PERFORMING PERFORM TO MATURITY
- --- ------- - ----- ---- --- ----------- -------------------
TOTAL 1,187,117,335
=============
</TABLE>
Page 21
<PAGE>
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - LOAN TERMS
PORTFOLIO: COMMERCIAL MTGE ACCEPT CORP 1998 C1
REPORTING PERIOD: NOVEMBER, 1998
DATE PRINTED: 17-NOV-98
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>
001 41,824,404 4/9/98 5/1/28 354 7.020% A 279,991
002 20,073,705 9/28/71 10/1/11 155 8.750% F 232,485
003 10,292,113 12/15/78 1/1/14 155 9.000% F 104,294
004 4,718,915 12/29/97 1/1/18 110 7.870% F 39,762
005 4,374,827 12/29/97 1/1/18 110 7.870% F 36,862
006 4,030,740 12/29/97 1/1/18 110 7.870% F 33,963
007 3,244,254 12/29/97 1/1/18 110 7.870% F 27,336
008 2,875,589 12/29/97 1/1/18 110 7.870% F 24,230
009 2,551,724 12/29/97 1/1/14 110 7.870% F 24,034
010 2,752,700 12/29/97 1/1/18 110 7.870% F 23,194
011 17,882,889 4/10/98 5/1/28 354 7.440% A 124,772
012 15,064,236 2/17/98 3/1/23 292 7.770% F 115,010
013 14,906,434 4/1/98 4/1/28 113 7.250% F 102,173
014 11,072,637 2/23/82 7/1/28 116 7.390% F 76,777
015 3,242,334 6/19/98 7/1/28 116 7.390% F 22,482
016 3,702,345 1/23/98 2/1/18 111 7.850% F 31,100
017 3,347,865 1/23/98 2/1/18 111 7.850% F 28,122
018 2,510,899 1/22/98 2/1/18 111 7.850% F 21,092
019 2,491,119 2/12/98 3/1/18 112 7.850% F 20,844
020 2,067,799 1/23/98 2/1/18 111 7.850% F 17,370
021 13,430,726 12/22/97 1/1/28 170 7.390% F 93,552
022 13,323,910 2/27/98 3/1/18 112 6.910% F 103,937
023 13,291,324 5/13/98 6/1/28 43 6.900% F 87,857
024 12,702,544 5/15/98 6/1/28 115 6.820% F 83,290
025 11,878,747 12/30/97 1/1/23 290 7.910% A 91,904
026 11,058,045 4/22/98 5/1/28 114 7.400% F 76,854
027 11,050,448 4/7/98 5/1/28 354 7.100% A 74,568
028 11,042,921 2/6/98 3/1/28 112 7.400% F 76,854
029 10,957,983 4/9/98 5/1/23 138 7.520% F 81,617
030 10,794,651 5/26/98 6/1/23 115 7.540% F 80,463
031 10,445,432 2/25/98 3/1/28 112 7.360% F 72,414
032 10,150,018 2/20/98 3/1/28 172 7.580% F 71,879
033 10,044,643 1/14/98 2/1/28 351 7.010% A 67,363
034 9,964,145 5/26/98 6/1/28 115 6.970% F 66,329
035 7,481,395 3/5/98 4/1/23 293 7.160% A 54,063
036 2,440,879 3/5/98 4/1/23 293 7.160% A 17,639
037 9,728,256 12/16/97 1/1/28 110 7.180% F 66,389
038, 039, 9,451,528 3/2/98 4/1/28 113 6.960% F 62,949
041 9,148,023 1/1/92 1/1/02 38 10.250% A 0
042 8,749,505 9/18/97 10/1/27 227 8.300% F 66,610
043 8,537,477 12/8/97 1/1/28 350 7.210% A 58,434
044 5,754,980 6/2/98 7/1/28 116 7.160% F 39,010
045 2,772,763 6/2/98 7/1/28 116 7.160% F 18,795
046 8,345,006 1/22/98 2/1/28 75 7.280% F 57,474
047 8,205,179 2/23/98 3/1/28 112 7.190% F 55,944
048 8,167,435 5/22/98 6/1/28 355 7.220% A 55,772
049 7,944,891 3/17/98 4/1/23 113 7.790% F 60,637
050 7,938,978 3/4/98 4/1/23 113 7.260% F 57,876
051, 052, 7,918,422 1/20/98 2/1/23 111 7.330% F 58,238
055 7,710,883 2/25/98 3/2/28 136 7.470% F 54,030
056 7,632,467 2/10/98 3/1/23 112 7.190% F 55,359
057 7,610,967 3/16/98 4/1/28 113 6.960% F 50,690
058 7,321,680 8/14/97 9/1/17 226 7.900% F 62,267
059 7,296,041 2/24/98 3/1/28 112 7.180% F 49,697
060 7,158,410 2/24/98 3/1/28 112 6.950% F 47,660
061 6,961,674 2/6/98 3/2/28 112 7.160% F 47,326
062 6,923,662 1/27/98 2/1/23 111 6.940% F 49,207
063 6,866,759 3/18/98 4/1/28 353 7.190% A 46,790
064 6,775,741 5/27/98 6/1/28 115 6.990% F 45,195
065 6,719,891 3/2/98 4/1/28 113 7.490% F 47,151
066, 067, 6,640,228 5/20/98 6/1/28 115 7.200% F 45,226
069 6,615,258 2/24/98 3/1/28 352 7.340% A 45,771
070 6,469,549 3/2/98 4/1/28 113 7.300% F 44,562
071 6,408,249 12/31/97 2/1/28 111 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 6,373,063 3/20/98 4/1/28 113 7.710% F 45,674
073 6,207,618 3/24/98 4/1/23 113 7.870% F 47,702
074 6,133,716 12/18/97 1/1/23 110 7.600% F 46,222
075 6,108,313 2/3/98 3/1/23 112 7.420% F 45,202
076 5,964,550 2/4/98 3/1/28 112 6.860% F 39,356
077 5,760,987 1/2/98 2/1/28 351 7.160% A 39,213
078 5,640,037 1/20/98 2/1/23 291 7.150% A 40,833
079 5,562,101 3/7/98 4/1/23 113 7.880% F 42,777
080 5,514,580 1/30/98 2/1/18 231 7.890% F 46,458
081 5,470,896 2/17/98 3/1/18 232 7.220% F 43,765
082 5,444,245 2/26/98 3/1/28 112 7.060% F 36,646
083 5,373,431 3/2/98 3/1/18 232 7.550% F 44,072
084 5,372,453 5/26/98 6/1/23 115 7.540% F 40,046
085 5,377,715 4/28/98 5/1/28 114 7.070% F 36,181
086 5,342,021 7/31/97 8/1/27 105 7.910% F 39,285
087 5,184,188 2/4/98 3/1/28 112 6.860% F 34,207
088 5,143,292 1/27/98 2/1/23 111 6.940% F 36,554
089 5,022,911 5/28/98 6/1/28 115 7.190% F 34,177
090 4,985,049 6/15/98 7/1/28 176 6.640% F 32,065
091 4,981,982 5/14/98 6/1/28 115 6.950% F 33,097
092 4,950,679 1/27/98 2/1/23 111 7.520% F 37,015
093 4,943,099 12/29/97 1/1/23 170 7.250% F 36,140
094 4,935,313 9/9/97 10/1/22 287 8.600% F 40,599
095 4,852,646 2/4/98 3/1/28 232 7.510% F 34,134
096 4,797,246 3/12/98 4/1/28 113 7.270% F 32,946
097 4,779,670 4/20/98 5/1/28 174 6.970% F 31,838
098 4,669,280 12/10/97 1/1/28 350 7.660% A 33,380
099 4,616,524 11/10/97 12/1/27 109 7.590% F 32,801
100 4,613,442 2/3/98 3/1/28 112 6.840% F 30,380
101 4,571,590 4/3/98 5/1/23 114 7.440% F 33,814
102 4,566,011 12/18/97 1/1/28 110 7.140% F 31,038
103 2,686,927 3/24/98 4/1/28 353 7.170% A 18,272
104 1,791,285 3/20/98 4/1/28 353 7.170% A 12,182
105 4,466,962 11/25/97 12/1/27 169 7.510% F 31,495
106 4,377,881 3/12/98 4/1/28 137 7.020% F 29,332
107 4,366,564 3/18/98 4/1/23 113 7.280% F 31,889
108 4,372,097 1/7/98 2/1/28 351 7.420% A 30,525
109 4,346,805 3/17/98 4/1/18 173 7.470% F 35,365
110 4,322,315 12/30/97 1/1/28 170 7.770% F 31,224
111 4,207,994 12/30/97 1/1/10 134 7.430% F 46,264
112 4,271,060 11/17/97 12/1/27 349 7.860% A 31,133
113 4,204,671 1/12/98 2/1/23 111 7.070% F 30,228
114 4,179,862 2/19/98 3/1/28 352 7.660% A 29,829
115 4,176,885 2/4/98 3/1/28 352 7.140% A 28,339
116 4,161,857 2/17/98 3/1/28 112 7.430% F 29,062
117 4,066,553 1/23/98 6/1/24 307 7.860% A 30,764
118 4,066,848 2/12/98 3/1/28 112 7.030% F 27,293
119 3,983,059 4/20/98 5/1/28 114 6.970% F 26,532
120 3,979,098 2/4/98 3/1/28 112 6.860% F 26,237
121 3,949,267 3/13/98 4/1/18 232 7.120% F 31,301
122 3,920,282 4/7/98 5/1/28 354 6.960% A 26,087
123 3,808,168 12/30/97 1/1/23 290 7.510% A 28,476
124 3,804,153 4/29/98 5/1/28 114 7.050% F 25,543
125 3,764,422 12/31/97 1/1/23 110 8.320% F 30,139
126 3,610,032 2/12/98 3/1/18 232 7.530% F 29,552
127 3,618,803 3/2/98 4/1/28 113 6.930% F 24,030
128 3,585,908 4/2/98 5/1/28 114 7.270% F 24,607
129 3,579,055 3/26/98 4/1/23 113 7.930% F 27,619
130 3,560,462 12/19/97 1/1/23 290 7.450% A 26,487
131 3,559,894 12/29/97 1/1/23 230 7.370% F 26,300
132 3,548,697 3/30/98 4/1/23 113 7.450% F 26,303
133 3,501,748 11/7/97 12/1/27 349 7.760% A 25,314
134 3,475,604 12/30/97 1/1/28 110 7.390% F 24,209
135 3,462,374 12/24/97 1/1/23 110 8.050% F 27,130
136 3,415,502 10/31/96 11/1/16 216 8.150% F 30,195
137 3,289,461 5/6/98 6/1/28 115 7.420% F 22,894
138 3,279,131 4/7/98 5/1/23 114 7.320% F 24,002
139 3,275,860 3/23/98 4/1/23 113 7.480% F 24,344
140 3,242,794 11/15/93 12/1/14 193 8.625% F 32,052
141 3,255,876 12/19/97 1/1/28 350 7.160% A 22,176
142 3,234,736 3/5/98 4/1/28 113 7.290% F 22,259
143 3,203,632 1/14/98 2/1/23 291 6.770% A 22,426
144 3,191,252 6/2/98 7/1/28 115 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 3,178,557 3/4/98 4/1/23 113 7.930% F 24,550
146 3,162,439 10/9/97 11/1/22 107 8.100% F 24,910
147 3,113,538 4/27/98 5/1/28 54 7.510% F 21,872
148 3,086,244 2/25/98 3/1/28 112 7.510% F 21,697
149 3,076,175 3/20/98 4/1/23 113 7.220% F 22,347
150 3,029,969 12/23/97 1/1/28 350 7.640% A 21,619
151 2,986,513 3/29/96 4/1/21 89 7.750% F 23,416
152 2,985,105 3/2/98 4/1/28 113 7.070% F 20,100
153 2,986,045 2/11/98 3/1/28 172 7.770% F 21,534
154 2,976,900 3/27/98 4/1/23 113 7.210% F 21,607
155 2,951,098 12/30/97 1/1/28 170 7.770% F 21,319
156, 157 2,919,297 2/1/98 3/1/23 112 7.420% F 21,603
158 2,839,656 1/30/98 2/1/08 111 6.920% F 34,709
159 2,878,294 3/4/98 4/1/23 293 7.360% A 21,167
160 2,789,302 4/1/98 5/1/28 114 7.360% F 19,310
161 2,786,916 2/27/98 4/1/28 113 7.310% F 19,215
162 2,777,806 6/2/98 3/1/23 172 7.710% F 21,076
163 2,770,136 1/29/98 2/1/23 111 7.070% F 19,915
164 2,662,755 2/17/98 3/1/18 76 8.450% F 23,303
165 2,653,477 1/30/98 2/1/18 231 7.220% F 21,291
166 2,657,762 6/25/97 7/1/22 104 8.780% F 22,253
167 2,637,585 3/19/98 4/1/28 113 7.300% F 18,168
168 2,601,436 1/23/97 2/1/17 99 8.375% F 23,218
169 2,581,188 10/17/97 11/1/27 108 7.990% F 19,060
170 2,564,232 6/4/97 7/1/22 104 8.720% F 21,323
171 2,552,674 5/15/98 6/1/18 115 7.370% F 20,540
172 2,562,968 3/30/98 4/1/28 113 7.310% F 17,671
173 2,495,061 3/20/98 4/1/08 113 7.010% F 30,202
174 2,536,138 1/16/98 2/1/23 291 7.840% A 19,488
175 2,536,922 2/25/98 3/1/28 352 7.410% A 17,673
176 2,515,889 1/30/98 2/1/18 231 7.220% F 20,187
177 2,495,225 3/17/98 4/1/13 173 7.590% F 23,676
178 2,506,822 11/3/97 11/1/27 109 7.590% F 17,811
179 2,498,711 1/30/98 2/1/23 111 7.210% F 18,186
180 2,491,180 4/17/98 5/1/28 113 7.650% F 17,738
181 2,474,991 1/6/98 2/1/23 171 7.440% F 18,377
182 2,385,042 10/26/93 11/1/08 120 8.500% F 29,542
183 2,422,845 2/9/98 3/1/28 112 6.790% F 15,874
184 2,414,649 1/5/98 2/1/18 111 8.310% F 20,968
185 2,387,995 3/23/98 4/1/28 113 7.040% F 16,032
186 2,386,380 2/5/98 3/1/28 112 7.020% F 16,000
187 2,339,572 3/4/98 4/1/28 113 7.510% F 16,448
188 2,329,291 2/12/98 3/1/18 112 7.870% F 19,549
189 2,329,389 2/20/98 3/1/23 292 7.190% A 16,895
190 2,325,869 1/29/98 2/1/23 111 7.290% F 17,047
191 2,325,744 1/27/98 2/1/23 111 7.260% F 17,001
192 2,305,604 11/22/95 12/1/20 85 8.000% F 18,524
193 2,285,597 4/8/98 5/1/23 114 7.370% F 16,803
194 2,286,647 2/25/98 3/1/28 112 6.930% F 15,194
195 2,268,400 10/31/96 7/1/16 212 8.290% F 20,414
196 2,276,012 1/6/98 2/1/23 87 7.200% F 16,551
197 2,259,185 1/5/98 2/1/23 111 7.960% F 17,539
198 2,249,854 3/13/98 5/1/18 233 6.900% F 17,502
199 2,227,922 1/29/98 2/1/23 111 7.550% F 16,701
200 2,225,200 12/2/97 1/1/23 290 7.430% A 16,525
201 2,192,107 4/17/98 5/1/28 114 7.590% F 15,519
202 2,175,450 8/1/97 8/1/17 225 8.730% F 19,678
203 2,162,464 3/5/98 4/1/28 233 7.240% F 14,808
204 2,132,536 1/16/92 2/1/12 40 10.250% F 24,541
205 2,148,174 2/27/98 3/1/28 112 7.160% F 14,603
206 2,115,718 1/15/98 2/1/18 231 7.550% F 17,386
207 2,111,605 12/26/97 1/1/28 110 7.440% F 14,771
208 2,098,897 2/27/97 3/1/17 220 8.290% F 18,587
209 2,088,639 3/4/98 4/1/28 113 6.720% F 13,579
210 2,083,255 2/19/98 3/1/23 112 7.680% F 15,766
211 2,074,252 9/8/97 10/1/22 107 8.250% F 16,557
212 1,346,067 2/12/98 3/1/23 112 7.180% F 9,755
213 676,007 2/12/98 3/1/23 112 7.180% F 4,899
214 2,019,809 2/18/98 3/1/28 112 7.490% F 14,180
215 2,011,538 3/24/98 4/1/23 113 7.970% F 15,589
216 1,995,704 9/16/97 10/1/22 107 8.350% F 16,062
217 1,989,455 5/28/98 6/1/23 115 7.370% F 14,611
218 1,980,556 4/20/98 5/1/18 234 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 1,985,031 3/12/98 4/1/23 113 7.360% F 14,598
220 1,986,179 2/6/98 3/1/23 173 7.770% F 15,133
221 1,916,223 6/12/98 7/1/23 116 6.810% F 13,373
222 1,919,677 2/13/98 3/1/28 112 7.250% F 13,166
223 1,882,332 2/12/98 3/1/23 172 6.880% F 13,284
224 1,868,606 12/19/97 1/1/28 110 7.610% F 13,287
225 1,847,495 3/13/98 5/1/18 233 6.950% F 14,427
226 1,839,779 2/6/98 3/1/28 112 7.125% F 12,464
227 1,838,753 12/31/97 1/1/28 74 7.280% F 12,672
228 1,828,913 12/22/97 1/1/23 110 7.680% F 13,889
229 1,820,380 11/7/97 12/1/22 109 8.080% F 14,299
230 1,813,120 3/26/98 4/1/18 233 7.570% F 14,861
231 1,240,465 3/31/98 4/1/23 113 7.260% F 9,043
232 545,805 3/31/98 4/1/23 113 7.260% F 3,979
233 1,785,772 3/11/98 4/1/23 293 7.070% A 12,803
234 1,781,645 1/26/98 2/1/23 111 7.330% F 13,103
235 1,732,111 4/20/98 6/1/18 235 7.460% F 14,055
236 1,735,345 2/11/98 3/2/23 112 7.430% F 12,853
237 1,730,025 2/18/98 3/1/28 232 6.980% F 11,553
238 1,725,540 12/22/97 1/1/20 110 7.510% F 13,565
239 1,685,204 2/24/98 3/1/23 112 7.230% F 12,266
240 1,653,402 10/1/97 10/1/17 227 7.850% F 14,003
241 1,656,489 11/25/97 12/1/22 289 7.890% A 12,806
242 1,629,729 11/12/97 12/1/22 109 7.830% F 12,550
243 1,623,623 1/9/98 2/1/18 231 7.530% F 13,323
244 1,593,968 1/9/98 2/1/18 231 7.490% F 13,041
245 1,587,818 3/24/98 4/1/23 113 7.270% F 11,586
246 1,588,232 12/19/97 1/1/28 350 7.160% A 10,817
247 1,568,398 3/30/98 4/1/23 113 7.460% F 11,635
248 1,542,933 6/12/98 7/1/23 116 6.810% F 10,768
249 1,543,159 2/9/98 3/1/28 112 6.810% F 10,115
250 1,523,461 3/6/98 4/1/18 113 8.310% F 13,180
251 1,464,913 2/26/98 3/1/08 112 7.210% F 17,989
252 1,491,499 1/21/98 2/1/23 111 7.280% F 10,922
253 1,490,137 4/9/98 5/1/23 114 7.120% F 10,717
254 1,488,055 3/3/98 4/1/23 293 7.030% A 10,630
255 1,485,436 1/12/98 2/1/23 291 7.610% F 11,192
256 1,465,194 3/24/98 4/1/23 113 7.970% F 11,355
257 1,463,384 3/2/98 4/1/23 113 7.090% F 10,510
258 1,443,233 4/30/98 5/1/28 114 7.310% F 9,951
259 1,434,568 11/17/97 12/1/22 109 8.090% F 11,278
260 1,425,722 1/20/98 2/1/18 231 7.170% F 11,390
261 1,431,640 2/6/98 3/1/28 352 6.930% A 9,513
262 1,423,430 2/26/98 3/2/23 112 7.200% F 10,333
263 1,408,671 3/26/98 4/1/23 113 7.020% F 10,054
264 1,393,374 3/12/98 4/1/28 353 7.260% A 9,560
265 1,391,797 1/12/98 2/1/28 111 7.340% F 9,636
266 1,349,997 12/18/97 1/1/28 350 7.160% A 9,195
267 1,344,282 4/20/98 5/1/28 114 6.970% F 8,954
268 1,341,141 4/20/98 5/1/23 114 7.130% F 9,654
269 1,304,359 12/31/97 1/1/23 110 7.020% F 9,346
270 1,292,865 2/26/98 3/1/13 172 7.230% F 12,081
271 1,293,535 5/15/98 6/1/23 115 7.670% F 9,751
272 1,289,628 3/26/98 1/1/23 113 7.020% F 9,205
273 1,290,269 12/3/97 1/1/28 110 7.600% F 9,179
274 1,286,646 12/9/97 1/1/23 290 7.820% A 9,879
275 1,285,913 12/24/97 1/1/23 110 8.000% F 10,034
276 1,272,992 2/2/98 3/1/28 112 7.160% F 8,654
277 1,271,625 3/5/98 4/1/23 113 8.050% F 9,922
278 1,258,939 3/13/98 4/1/18 232 7.170% F 10,016
279 1,245,905 4/29/98 5/1/28 114 7.910% F 9,094
280 1,245,146 4/14/98 5/1/28 234 7.300% F 8,570
281 1,240,182 4/15/98 5/1/23 114 7.100% F 8,915
282 1,234,103 3/25/98 4/1/18 232 7.100% F 9,766
283 1,216,829 12/15/97 1/1/28 230 8.180% F 9,143
284 1,204,875 4/20/98 5/1/28 114 6.970% F 8,026
285 1,192,792 1/13/94 2/1/14 28 8.000% F 11,292
286 1,188,776 1/13/94 2/1/14 28 7.750% F 11,083
287 1,194,528 6/12/98 7/1/23 116 6.810% F 8,336
288 1,194,528 6/12/98 7/1/23 116 6.810% F 8,336
289 1,194,204 3/12/98 4/1/28 113 7.180% F 8,129
290 1,190,919 4/28/98 5/1/18 114 8.320% F 10,278
291 1,189,435 2/3/98 3/1/23 292 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 1,184,986 3/13/98 4/1/18 232 7.220% F 9,463
293 1,187,217 1/16/98 2/1/23 111 7.420% F 8,806
294 1,166,351 5/5/98 6/1/28 116 7.510% F 8,189
295 1,126,944 12/19/97 1/1/23 110 7.650% F 8,536
296 1,122,926 1/21/98 2/1/19 111 7.280% F 8,842
297 1,095,729 4/14/98 5/1/28 234 7.300% F 7,541
298 1,088,325 12/23/97 1/1/23 110 7.640% F 8,229
299 1,080,843 12/29/97 1/1/18 230 7.640% F 8,956
300 1,044,850 5/5/98 6/1/23 175 7.740% F 7,924
301 1,033,413 12/8/97 1/1/28 74 7.790% F 7,479
302 1,022,512 1/27/98 2/1/28 111 6.810% F 6,722
303 1,020,326 6/12/98 7/1/23 116 6.810% F 7,121
304 1,012,391 12/29/97 1/1/18 230 7.780% F 8,475
305 992,769 3/17/98 4/1/23 113 7.540% F 7,416
306 991,162 2/19/98 3/1/23 112 7.150% F 7,164
307 990,623 12/23/97 1/1/23 110 7.800% F 7,586
308 989,936 12/23/97 1/1/23 110 7.400% F 7,325
309 973,588 3/5/98 4/1/23 113 8.050% F 7,596
310 928,203 1/29/98 2/1/23 111 7.490% F 6,922
311 911,682 2/25/98 3/1/23 112 7.030% F 6,520
312 890,864 4/20/98 6/1/18 235 7.510% F 7,256
313 892,419 2/19/98 3/1/23 112 7.400% F 6,592
314 892,419 2/25/98 3/1/23 112 7.400% F 6,592
315 892,332 1/16/98 2/1/23 135 7.760% F 6,804
316 890,318 1/30/98 2/1/23 291 7.020% A 6,373
317 876,273 4/20/98 5/1/28 114 6.970% F 5,837
318 763,652 12/22/97 1/1/28 110 7.600% F 5,428
319 709,203 4/24/96 5/1/06 90 8.000% F 10,495
320 726,642 12/23/97 1/1/23 110 7.500% F 5,423
321 711,740 6/12/98 7/1/23 116 6.810% F 4,967
322 535,451 2/27/98 3/1/23 112 7.400% F 3,955
- --- -------- ------- ------ --- ------ - ------
TOTAL 1,187,117,335
=============
</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: NOVEMBER, 1998
DATE PRINTED: 17-NOV-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 04/15/98 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 6,800,000 10/06/97 MAI APPRAISAL
005 1 LODGING VANCOUVER WA 98684 1996 98 N/A 6,300,000 10/08/97 MAI APPRAISAL
006 1 LODGING SALEM OR 97302 1990 88 47,252 5,700,000 09/30/97 MAI APPRAISAL
007 1 LODGING LAKE OSWEGO OR 97034 1993 62 37,540 4,400,000 10/02/97 MAI APPRAISAL
008 1 LODGING TIGARD OR 97223 1995 56 33,350 3,900,000 10/06/97 MAI APPRAISAL
009 1 LODGING EUGENE OR 97403 1994 97 57,020 4,600,000 09/30/97 MAI APPRAISAL
010 1 LODGING WILSONVILLE OR 97070 1997 56 33,979 3,775,000 10/02/97 MAI APPRAISAL
011 1 RETAIL SAN DIEGO CA 92130 1990 N/A 137,522 24,500,000 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 10/08/97 MAI APPRAISAL
014 1 RETAIL MOUNT HOPE WV 25880 1982 N/A 450,329 23,000,000 04/14/98 PROSPECTUS
015 1 RETAIL BECKLEY WV 25700 1982 N/A 450,329 23,000,000 04/14/98 MAI APPRAISAL
016 1 LODGING COLORADO SPRINGS CO 80906 1996 72 52,080 5,700,000 12/24/97 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 1997 N/A 101,148 17,000,000 08/18/97 MAI APPRAISAL
022 1 MULTI-FAMILY CHARLOTTE NC 28273 1995 420 N/A 23,435,000 02/04/98 PROSPECTUS
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 04/07/98 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 17,800,000 12/26/97 PROSPECTUS
028 1 INDUSTRIAL CARPINTERIA CA 93013 1989 N/A 88,223 14,900,000 10/13/97 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 12/02/97 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 40 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 12,000,000 01/01/98 PROSPECTUS
038, 1 MULTI-FAMILY MORGANTOWN WV 26505 1991 120 99,360 6,666,230 01/09/98 MAI APPRAISAL
038, 2 MULTI-FAMILY MORGANTOWN WV 26505 1971 95 78,624 3,731,260 01/09/98 MAI APPRAISAL
038, 3 MULTI-FAMILY MORGANTOWN WV 26505 1985 59 45,000 2,302,510 01/09/98 MAI APPRAISAL
041 1 OTHER ULSTER NY 12487 1981 N/A 201,612 13,000,000 04/17/98 PROSPECTUS
042 1 RETAIL ST PETERSBURG FL 33710 1990 7 12,040 12,010,000 07/15/97 PROSPECTUS
043 1 MULTI-FAMILY FLORENCE KY 41042 1990 264 N/A 10,750,000 05/23/97 PROSPECTUS
044 1 WAREHOUSE OLIVE BRANCH MS 38654 1992 N/A 372,875 10,025,000 04/09/98 MAI APPRAISAL
045 1 WAREHOUSE OLIVE BRANCH MS 38654 1992 N/A 193,800 5,275,000 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
049 1 MULTI-FAMILY LAS VEGAS NV 89109 1985 398 138,717 15,830,000 12/08/97 MAI APPRAISAL
050 1 MIXED USE BERKELEY CA 94123 1927 N/A 252,766 12,000,000 10/28/97 MAI APPRAISAL
051, 1 WAREHOUSE COPPELL TX 75019 1987 770 87,080 4,400,000 11/21/97 APPRAISAL
051, 2 WAREHOUSE ARLINGTON TX 76012 1985 424 49,630 2,539,500 11/20/97 APPRAISAL
051, 3 WAREHOUSE MIDLAND TX 79705 1996 381 48,650 2,100,000 11/23/97 APPRAISAL
051, 4 WAREHOUSE MIDLAND TX 79703 1984 626 92,857 3,100,000 11/23/97 APPRAISAL
055 1 OFFICE SAN DIEGO CA 92101 1985 N/A 78,502 9,725,000 11/26/97 PROSPECTUS
056 1 OFFICE BARRINTON IL 60010 1988 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 08/01/97 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 13,100,000 12/09/97 PROSPECTUS
</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>
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 8,855,000 11/27/97 PROSPECTUS
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 100,972 9,100,000 01/05/98 PROSPECTUS
066, 1 MULTI-FAMILY ERLANGER KY 41018 1974 153 130,959 3,600,000 12/17/97 MAI APPRAISAL
066, 2 MULTI-FAMILY CINCINNATI OH 45223 1973 100 248,582 3,150,000 12/15/97 MAI APPRAISAL
066, 3 MULTI-FAMILY BURLINGTON KY 41005 1975 129 24,000 2,875,000 12/17/97 MAI APPRAISAL
069 1 MULTI-FAMILY TAMPA FL 33940 1972 296 N/A 8,880,000 12/22/97 MAI APPRAISAL
070 1 MANUFACTURED STOCKTON CA 95208 1972 256 327,600 8,830,000 11/21/97 APPRAISAL
071 1 MULTI-FAMILY OAKLAND CA 94606 1976 178 149,084 8,100,000 10/01/97 MAI APPRAISAL
072 1 RETAIL RANCHO SANTA FE CA 92111 1987 50 52,146 9,330,000 12/02/97 PROSPECTUS
073 1 MULTI-FAMILY LAS VEGAS NV 89101 1979 305 98,688 8,810,000 12/05/97 MAI APPRAISAL
074 1 MULTI-FAMILY ST LOUIS MO 63125 1966 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 8,250,000 11/04/97 PROSPECTUS
077 1 MANUFACTURED BEACH PARK IL 60099 1987 208 N/A 7,400,000 09/28/97 PROSPECTUS
078 1 OFFICE LOUISVILLE KY 40202 1911 N/A 173,999 7,900,000 10/23/97 PROSPECTUS
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 1986 305 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 7,300,000 12/05/97 PROSPECTUS
083 1 LODGING MILLBRAE CA 94030 1986 100 42,053 8,400,000 05/15/97 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 7,000,000 07/01/97 PROSPECTUS
087 1 MULTI-FAMILY TULSA OK 74135 1971 384 456,944 6,775,000 11/04/97 PROSPECTUS
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 200 151,360 10,850,000 03/04/98 PROSPECTUS
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 6,900,000 12/01/97 MAI APPRAISAL
093 1 WAREHOUSE BELLEVUE WA 98005 1978 1,146 102,078 8,650,000 11/28/97 PROSPECTUS
094 1 RETAIL NASHVILLE TN 37203 1969 N/A 445,250 6,900,000 06/12/97 PROSPECTUS
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 141 100,297 7,620,000 11/17/97 PROSPECTUS
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 6,950,000 10/20/97 MAI APPRAISAL
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 5,500,000 02/21/98 PROSPECTUS
108 1 RETAIL CARAOPOLIS PA 15108 1989 N/A 47,363 5,850,000 10/03/97 PROSPECTUS
109 1 INDUSTRIAL HOUSTON TX 77027 1997 N/A 72,296 5,500,000 12/15/97 MAI APPRAISAL
110 1 MULTI-FAMILY MURFREESBORO TN 37130 1997 144 141,880 5,550,000 12/16/97 PROSPECTUS
111 1 OFFICE LUBBOCK TX 79407 1997 N/A 67,808 6,540,000 12/17/97 PROSPECTUS
112 1 RETAIL STUART FL 34996 1975 N/A 78,783 7,000,000 09/01/97 PROSPECTUS
113 1 MULTI-FAMILY TROTWOOD OH 45426 1974 312 225,186 6,800,000 12/06/97 PROSPECTUS
114 1 RETAIL SILVER SPRINGS MD 20904 1987 N/A 43,828 5,600,000 08/28/97 PROSPECTUS
115 1 HEALTH CARE MILCREEK PA 16506 1991 64 80,886 5,300,000 12/17/97 PROSPECTUS
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 5,200,000 11/04/97 PROSPECTUS
121 1 MULTI-FAMILY ALEXANDRIA LA 71303 1974 229 N/A 5,000,000 12/04/97 PROSPECTUS
122 1 MULTI-FAMILY SAN FRANCISCO CA 94109 1931 57 N/A 6,030,000 12/17/97 PROSPECTUS
123 1 MIXED USE CARPENTERSVILLE IL 60110 1988 N/A 82,103 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 10/08/97 MAI APPRAISAL
126 1 RETAIL DUBUQUE IA 52002 1990 N/A 67,326 6,175,000 01/09/98 PROSPECTUS
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 01/07/98 MAI APPRAISAL
129 1 INDUSTRIAL AVENEL NJ 07001 1970 N/A 160,254 4,800,000 12/05/97 UNDERWRITERS
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 4,650,000 11/20/97 MAI APPRAISAL
132 1 OFFICE CORNING NY 14830 1989 N/A 42,187 4,770,000 11/13/97 PROSPECTUS
133 1 RETAIL BRUNSWICK OH 44212 1975 N/A 128,369 5,000,000 07/02/97 PROSPECTUS
134 1 RETAIL PHILADELPHIA PA 19114 1962 N/A 71,358 5,100,000 09/18/97 PROSPECTUS
135 1 OFFICE CARAOPOLIS PA 15108 1978 N/A 53,510 5,000,000 06/11/97 MAI APPRAISAL
</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>
136 1 RETAIL LOUISVILLE KY 40207 1996 N/A 13,905 4,340,000 12/07/97 MAI APPRAISAL
137 1 OFFICE ATLANTA GA 30338 1974 N/A 71,063 4,550,000 04/02/98 UNDERWRITERS
138 1 RETAIL GRANDVIEW MO 64030 1987 N/A 94,047 4,600,000 02/05/98 MAI APPRAISAL
139 1 OFFICE CITY OF INDUSTRY CA 91745 1959 N/A 49,280 4,650,000 10/29/97 PROSPECTUS
140 1 RETAIL WENATCHEE WA 98801 1993 N/A 61,761 5,000,000 10/22/93 MAI APPRAISAL
141 1 MANUFACTURED DIAMOND IL 60416 1966 242 N/A 4,100,000 10/13/97 PROSPECTUS
142 1 MULTI-FAMILY LYNNWOOD WA 98036 1980 64 71,824 4,075,000 12/03/97 MAI APPRAISAL
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 6,100,000 01/23/98 MAI APPRAISAL
145 1 RETAIL MIAMISBURG OH 45342 1987 N/A 76,128 4,300,000 10/10/97 MAI APPRAISAL
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 81,519 5,100,000 03/16/98 MAI APPRAISAL
148 1 OFFICE WAYNE NJ 07470 1986 N/A 33,453 4,200,000 11/25/97 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 3,800,000 10/01/97 MAI APPRAISAL
151 1 INDUSTRIAL PHOENIX AZ 85040 1981 N/A 136,572 4,150,000 06/25/96 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 3,550,000 12/09/97 MAI APPRAISAL
154 1 RETAIL FALL RIVER MA 02720 1955 N/A 45,000 4,000,000 01/07/98 MAI APPRAISAL
155 1 MULTI-FAMILY MARION OH 43302 1992 116 N/A 3,750,000 12/09/97 PROSPECTUS
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 3,800,000 02/20/98 PROSPECTUS
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 01/10/98 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 4,500,000 01/02/98 PROSPECTUS
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 14 149,348 3,675,000 04/16/97 PROSPECTUS
166 2 INDUSTRIAL 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 3,710,000 04/15/97 PROSPECTUS
171 1 RETAIL BANNER ELK NC 28604 1996 N/A 39,714 3,250,000 04/07/98 MAI APPRAISAL
172 1 RETAIL TAYLORSVILLE UT 84118 1984 N/A 45,803 3,600,000 11/04/97 MAI APPRAISAL
173 1 MANUFACTURED LOS ANGELES CA 90272 1962 158 N/A 9,100,000 12/19/97 PROSPECTUS
174 1 RETAIL SPRINGDALE OH 45246 1990 N/A 23,552 3,200,000 10/06/97 PROSPECTUS
175 1 MULTI-FAMILY MILLCREEK TWNSHP PA 16506 1995 49 N/A 3,700,000 10/20/97 PROSPECTUS
176 1 MULTI-FAMILY PINEVILLE LA 71360 1995 152 N/A 3,200,000 11/17/97 MAI APPRAISAL
177 1 RETAIL JAMESTOWN NY 14701 1956 N/A 59,640 3,740,000 08/04/97 PROSPECTUS
178 1 MULTI-FAMILY MARIETTA GA 30354 1966 104 N/A 3,300,000 09/22/97 MAI APPRAISAL
179 1 RETAIL ARCATA CA 95521 1979 N/A 98,975 4,230,000 11/10/97 MAI APPRAISAL
180 1 RETAIL KANNAPOLIS NC 28081 1989 N/A 47,940 3,180,000 03/10/98 PROSPECTUS
181 1 MULTI-FAMILY OKLAHOMA CITY OK 73107 1968 114 89,900 3,810,000 11/12/97 PROSPECTUS
182 1 RETAIL SHREVEPORT LA 71101 1955 N/A 124,957 4,700,000 06/30/93 MAI APPRAISAL
183 1 MULTI-FAMILY WOODLAND CA 95695 1986 72 59,000 3,250,000 12/23/97 MAI APPRAISAL
184 1 LODGING DENVER CO 80216 1969 106 N/A 3,500,000 10/31/97 MAI APPRAISAL
185 1 RETAIL FALLBROOK CA 92028 1985 N/A 30,263 3,200,000 12/02/97 MAI APPRAISAL
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 46,807 3,150,000 10/21/97 MAI APPRAISAL
189 1 MANUFACTURED JACKSON NJ 08527 1978 160 N/A 3,900,000 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 36,504 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 2,990,000 12/07/97 MAI APPRAISAL
196 1 MULTI-FAMILY HOUSTON TX 77080 1962 122 111,842 2,980,000 11/03/97 PROSPECTUS
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 3,000,000 12/04/97 PROSPECTUS
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 3,250,000 09/18/97 PROSPECTUS
201 1 RETAIL NATCHEZ MS 39120 1982 N/A 92,580 2,820,000 11/26/97 PROSPECTUS
202 1 RETAIL HOUSTON TX 77077 1984 N/A 75,620 4,100,000 03/31/97 MAI APPRAISAL
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 MIXED USE NASHUA NH 03060 1986 N/A 10,938 3,000,000 12/01/97 PROSPECTUS
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
</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>
207 1 RETAIL MILFORD CT 06460 1988 N/A 83,161 2,975,000 10/21/97 MAI APPRAISAL
208 1 RETAIL AKRON OH 44310 1996 N/A 16,500 2,710,000 12/07/97 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 32,543 2,800,000 12/12/97 MAI APPRAISAL
211 1 RETAIL SANTA CLARITA CA 91380 1989 N/A 41,896 2,800,000 07/15/97 PROSPECTUS
212 1 MANUFACTURED WHITEHALL MI 49451 1956 104 2,144,023 1,780,000 12/29/97 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 1980 69 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 08/04/97 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 3,200,000 01/28/98 PROSPECTUS
220 1 INDUSTRIAL RANCHO DOMINGUEZ CA 90220 1986 N/A 36,526 2,800,000 09/10/97 UNDERWRITERS
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 11/10/97 MAI APPRAISAL
225 1 MULTI-FAMILY WEST MONROE LA 71402 1991 120 N/A 2,335,000 11/17/97 MAI APPRAISAL
226 1 MULTI-FAMILY MARINA CA 93933 1979 47 N/A 2,550,000 11/03/97 PROSPECTUS
227 1 MULTI-FAMILY PHOENIX AZ 85023 1984 55 51,425 2,330,000 10/30/97 PROSPECTUS
228 1 INDUSTRIAL AUSTIN TX 78721 1996 N/A 52,707 2,550,000 09/18/97 PROSPECTUS
229 1 OFFICE LOS GATOS CA 95032 1976 N/A 19,961 2,480,000 08/13/97 MAI APPRAISAL
230 1 RETAIL CHATHAM NJ 07928 1960 N/A 39,070 2,450,000 12/22/97 MAI APPRAISAL
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 1989 179 N/A 2,950,000 12/10/97 MAI APPRAISAL
234 1 RETAIL IDAHO FALLS ID 83404 1995 N/A 17,436 2,520,000 12/02/97 PROSPECTUS
235 1 RETAIL ROCKVILLE MD 20850 1968 N/A 22,926 3,900,000 03/03/98 PROSPECTUS
236 1 RETAIL PHOENIX AZ 85712 1987 N/A 27,459 2,600,000 12/17/97 PROSPECTUS
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 2,200,000 11/12/97 PROSPECTUS
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 02/13/97 MAI APPRAISAL
241 1 MIXED USE PORTLAND ME 04101 1912 N/A 41,860 2,235,000 09/23/97 PROSPECTUS
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 2,460,000 12/03/97 PROSPECTUS
244 1 WAREHOUSE MEDFORD OR 97501 1980 699 95,150 2,417,000 10/25/97 PROSPECTUS
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 2,000,000 10/13/97 PROSPECTUS
247 1 RETAIL BALTIMORE MD 21206 1950 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 1976 57 52,534 1,950,000 12/02/97 PROSPECTUS
250 1 LODGING KISSIMMEE FL 34746 1984 60 31,650 2,200,000 01/01/98 MAI APPRAISAL
251 1 OFFICE ESTACADA OR 97023 1984 N/A 15,220 2,200,000 02/10/98 MAI APPRAISAL
252 1 OFFICE URBANDALE IA 50322 1995 3 18,881 2,032,000 12/15/97 MAI APPRAISAL
253 1 MULTI-FAMILY ROWLETT TX 75088 1984 28 34,900 1,900,000 02/06/98 PROSPECTUS
254 1 MULTI-FAMILY FITCHBURG MA 01420 1967 90 91,260 2,100,000 12/18/97 PROSPECTUS
255 1 OFFICE MIDDLETOWN RI 02840 1970 1 10,567 1,950,000 10/14/97 MAI APPRAISAL
256 1 MULTI-FAMILY LAS VEGAS NV 89101 1978 75 21,000 2,100,000 11/25/97 PROSPECTUS
257 1 MULTI-FAMILY SENECA SC 29678 1970 80 70,050 1,900,000 01/07/98 PROSPECTUS
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 08/25/97 MAI APPRAISAL
260 1 OFFICE BRIGHAM CITY UT 84302 1978 N/A 19,807 2,000,000 11/25/97 PROSPECTUS
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 2,000,000 12/04/97 PROSPECTUS
263 1 INDUSTRIAL ORION TOWNSHIP MI 48360 1997 N/A 28,635 1,900,000 11/26/97 PROSPECTUS
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 2,000,000 11/21/97 PROSPECTUS
266 1 MANUFACTURED MANTENO IL 60950 1966 108 N/A 1,700,000 10/13/97 PROSPECTUS
267 1 MULTI-FAMILY BEAVER PA 15057 1977 35 32,581 1,800,000 12/12/97 MAI APPRAISAL
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 1985 N/A 44,350 2,500,000 01/05/98 PROSPECTUS
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 1,750,000 11/26/97 PROSPECTUS
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 1,830,000 09/24/97 PROSPECTUS
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 1,625,000 12/04/97 PROSPECTUS
279 1 OFFICE LAWRENCE MA 01840 1905 N/A 75,363 2,300,000 12/15/97 MAI APPRAISAL
280 1 MULTI-FAMILY GLASTONE MO 64118 1965 80 51,135 1,625,000 02/23/98 PROSPECTUS
</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>
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 1,610,000 12/04/97 PROSPECTUS
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 1974 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 1,850,000 04/11/97 PROSPECTUS
290 1 HEALTH CARE FAYETTEVILLE NC 28306 1967 47 14,610 1,720,000 02/06/98 MAI APPRAISAL
291 1 MULTI-FAMILY WYLIE TX 75098 1984 76 N/A 1,650,000 12/11/97 PROSPECTUS
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 INDUSTRIAL 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 1,600,000 11/25/97 PROSPECTUS
297 1 MULTI-FAMILY GLADSTONE MO 64118 1966 56 51,440 1,375,000 02/23/98 PROSPECTUS
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 1,500,000 03/18/98 PROSPECTUS
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 1,800,000 12/12/97 PROSPECTUS
305 1 RETAIL UNION NY 13790 1960 N/A 18,710 1,365,000 12/01/97 PROSPECTUS
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 1,200,000 11/17/97 PROSPECTUS
312 1 RETAIL BOWIE MD 20715 1997 1 10,315 1,165,000 03/05/98 PROSPECTUS
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 2,750,000 06/16/97 PROSPECTUS
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 1,050,000 12/04/97 PROSPECTUS
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 22,750 720,000 11/19/97 PROSPECTUS
</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: NOVEMBER, 1998
DATE PRINTED: 17-NOV-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 99.3% 2/16/98
002 1 7,064,914 12/31/97 FILE N/A N/A N/A N/A 57.8% 3/31/98
003 1 4,275,094 12/31/97 FILE N/A N/A N/A N/A 57.8% 3/31/98
004 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 91.5% 2/28/98
005 1 0,000 7/1/98 FILE N/A N/A N/A N/A 78.3% 2/28/98
006 1 818,496 N/A UNDERWRITER N/A N/A N/A N/A 72.7% 3/1/98
007 1 720,798 N/A UNDERWRITER N/A N/A N/A N/A 85.8% 3/31/98
008 1 610,849 N/A UNDERWRITER N/A N/A N/A N/A 87.3% 4/6/98
009 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 90.2% 4/6/98
010 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 66.9% 2/28/98
011 1 1,977,217 12/31/97 PROSPECTUS 1,788,863 1/1/98 9/30/98 BORROWER 95.4% 9/17/98
012 1 1,949,575 12/31/97 BORROWER 1,288,598 1/1/98 9/30/98 BORROWER 98.1% 10/21/98
013 1 678,455 12/31/97 PROSPECTUS N/A N/A N/A N/A 97.0% 4/20/98
014 1 1,970,900 12/31/97 FILE 974,958 5/15/98 9/30/98 BORROWER 91.8% 10/29/98
015 1 1,049,581 12/31/97 FILE 591,073 5/15/98 9/30/98 BORROWER 91.8% 10/29/98
016 1 656,976 12/31/97 BORROWER 569,947 1/1/98 8/28/98 BORROWER 83.3% 10/2/98
017 1 664,144 12/31/97 BORROWER 525,294 1/1/98 8/28/98 BORROWER 83.8% 10/2/98
018 1 0,000 7/1/98 PROSPECTUS 337,060 1/1/98 8/30/98 BORROWER 62.4% 11/2/98
019 1 561,623 12/31/97 BORROWER 347,169 1/1/98 8/28/98 BORROWER 61.2% 10/2/98
020 1 552,897 12/31/97 BORROWER 273,698 1/1/98 8/28/98 BORROWER 82.2% 10/2/98
021 1 0,000 7/1/98 PROSPECTUS N/A N/A N/A N/A N/A N/A
022 1 1,748,048 12/31/97 PROSPECTUS 1,143,132 1/1/98 8/31/98 BORROWER 97.4% 9/30/98
023 1 0,000 N/A UNDERWRITER 383,214 1/1/98 3/31/98 FILE 100.0% 1/1/98
024 1 1,799,691 12/31/97 PROSPECTUS 378,780 7/1/98 9/30/98 BORROWER 96.7% 9/30/98
025 1 2,018,552 12/31/96 BORROWER 1,723,149 1/1/98 6/30/98 BORROWER 65.2% 3/31/98
026 1 1,364,190 N/A UNDERWRITER N/A N/A N/A N/A 97.1% 4/28/98
027 1 1,252,189 12/31/97 PROSPECTUS N/A N/A N/A N/A 99.8% 1/31/98
028 1 1,235,603 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 2/1/98
029 1 1,449,417 12/31/97 BORROWER N/A N/A N/A N/A 100.0% 12/1/97
030 1 2,172,430 N/A UNDERWRITER N/A N/A N/A N/A 90.1% 1/28/98
031 1 1,137,784 N/A UNDERWRITER N/A N/A N/A N/A 95.8% 4/1/98
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 95.0% 11/30/97
034 1 948,523 N/A UNDERWRITER 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 1,071,321 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 3/1/98
038, 1 624,889 12/31/97 FILE 80,046 4/1/98 5/31/98 BORROWER 100.0% 4/14/98
038, 2 356,405 12/31/97 FILE 21,720 4/1/98 4/30/98 BORROWER 100.0% 6/2/98
038, 3 215,581 12/31/97 FILE 17,866 4/1/98 4/30/98 BORROWER 100.0% 4/15/98
041 1 1,621,268 12/31/97 BORROWER N/A N/A N/A N/A 82.6% 5/6/98
042 1 1,289,193 12/31/97 PROSPECTUS N/A N/A N/A N/A 100.0% 1/1/98
043 1 1,050,175 12/31/97 BORROWER N/A N/A N/A N/A 94.0% 9/30/98
044 1 920,203 12/31/97 PROSPECTUS N/A N/A N/A N/A 100.0% 5/1/98
</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>
045 1 378,145 12/31/97 PROSPECTUS N/A N/A N/A N/A 100.0% 5/1/98
046 1 787,399 12/31/97 FILE 691,111 1/1/98 9/30/98 BORROWER 95.3% 9/30/98
047 1 0,000 7/1/98 PROSPECTUS 486,155 1/1/98 6/30/98 BORROWER 100.0% 2/19/98
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 82.9% 9/30/98
050 1 1,234,349 12/31/97 FILE N/A N/A N/A N/A 100.0% 11/1/97
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 89.4% 11/17/97
056 1 896,061 12/31/97 FILE 693,930 1/1/98 10/27/98 BORROWER 94.7% 1/16/98
057 1 954,605 12/31/97 FILE 273,207 1/1/98 3/31/98 BORROWER 98.3% 9/30/98
058 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 8/15/97
059 1 796,293 12/31/97 FILE N/A N/A N/A N/A 100.0% 11/30/97
060 1 873,378 12/31/97 FILE N/A N/A N/A N/A 84.6% 2/19/98
061 1 1,135,394 12/31/97 FILE 85,252 5/1/98 5/31/98 BORROWER 100.0% 9/30/98
062 1 835,397 12/30/97 FILE 590,449 1/1/98 9/30/98 BORROWER 81.7% 9/30/98
063 1 0,000 N/A UNDERWRITER 653,990 1/1/98 9/30/98 PROPERTY 100.0% 10/1/98
064 1 685,563 12/31/97 BORROWER N/A N/A N/A N/A 97.2% 4/30/98
065 1 0,000 7/1/98 PROSPECTUS 266,641 1/1/98 5/31/98 BORROWER 95.0% 6/30/98
066, 1 252,631 12/31/97 PROSPECTUS N/A N/A N/A N/A 88.0% 3/31/98
066, 2 308,228 12/31/97 PROSPECTUS N/A N/A N/A N/A 85.6% 1/30/98
066, 3 198,456 12/31/97 PROSPECTUS N/A N/A N/A N/A 81.4% 1/30/98
069 1 956,355 12/31/97 FILE 610,338 1/1/98 9/30/98 PROPERTY 86.1% 10/19/98
070 1 687,105 N/A UNDERWRITER 158,117 1/1/98 3/31/98 BORROWER 96.9% 3/31/98
071 1 872,660 12/31/97 PROSPECTUS 228,970 1/1/98 3/31/98 FILE 99.4% 1/10/98
072 1 586,668 12/31/97 FILE 173,730 1/1/98 3/31/98 BORROWER 94.0% 4/1/98
073 1 1,072,282 N/A UNDERWRITER N/A N/A N/A N/A 88.8% 9/30/98
074 1 987,605 12/31/97 FILE N/A N/A N/A N/A 92.8% 9/30/98
075 1 986,380 12/31/97 PROSPECTUS 461,939 1/1/98 8/31/98 BORROWER 69.6% 12/31/97
076 1 793,956 N/A UNDERWRITER 519,066 1/1/98 6/30/98 BORROWER 94.4% 6/30/98
077 1 545,281 12/31/96 PNC 174,555 1/1/98 3/31/98 BORROWER 97.6% 9/30/98
078 1 779,232 12/31/97 BORROWER 222,668 1/1/98 3/31/98 BORROWER 92.0% 4/3/98
079 1 1,410,923 N/A UNDERWRITER N/A N/A N/A N/A 58.6% 11/30/97
080 1 1,564,743 N/A UNDERWRITER N/A N/A N/A N/A 94.1% 10/20/97
081 1 710,765 12/31/97 APPRAISAL N/A N/A N/A N/A 93.3% 1/1/98
082 1 656,798 12/31/97 FILE N/A N/A N/A N/A 96.0% 2/24/98
083 1 1,140,614 N/A UNDERWRITER N/A N/A N/A N/A 88.0% 12/31/97
084 1 1,522,604 N/A UNDERWRITER N/A N/A N/A N/A 91.5% 5/1/98
085 1 560,162 N/A UNDERWRITER 321,057 1/1/98 9/30/98 BORROWER 89.9% 9/30/98
086 1 593,682 N/A UNDERWRITER N/A N/A N/A N/A 79.8% 9/30/98
087 1 631,748 12/31/97 BORROWER 387,924 1/1/98 6/30/98 BORROWER 97.1% 6/30/98
088 1 685,489 12/31/97 BORROWER 447,871 1/1/98 9/30/98 BORROWER 94.0% 9/30/98
089 1 672,301 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 4/1/98
090 1 1,154,533 12/31/97 FILE 876,858 1/1/98 9/30/98 BORROWER 100.0% 9/30/98
091 1 589,086 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 4/21/98
092 1 895,082 12/31/97 FILE 419,060 1/1/98 9/30/98 BORROWER 86.0% 6/30/98
093 1 889,395 12/31/97 BORROWER N/A N/A N/A N/A 92.0% 12/12/97
094 1 683,909 12/31/97 FILE 322,333 1/1/98 5/31/98 BORROWER 100.0% 6/30/98
095 1 0,000 N/A UNDERWRITER 427,500 1/1/98 9/30/98 BORROWER 100.0% 2/9/98
096 1 599,248 12/31/97 FILE N/A N/A N/A N/A 96.1% 1/30/98
097 1 648,137 N/A UNDERWRITER N/A N/A N/A N/A 78.9% 11/1/98
098 1 857,332 12/31/97 BORROWER 386,470 1/1/98 6/30/98 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 1 759,871 N/A UNDERWRITER 371,489 1/1/98 6/30/98 BORROWER 97.2% 3/31/98
</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>
101 1 939,455 N/A UNDERWRITER N/A N/A N/A N/A 82.4% 12/31/97
102 1 662,940 N/A UNDERWRITER N/A N/A N/A N/A 90.1% 3/31/98
103 1 324,079 12/31/97 BORROWER 289,497 1/1/98 9/30/98 PROPERTY 86.0% 10/22/98
104 1 278,290 12/31/97 FILE 186,916 1/1/98 9/30/98 PROPERTY 91.3% 10/22/98
105 1 541,287 12/31/97 BORROWER 293,094 1/1/98 7/31/98 BORROWER 100.0% 3/31/98
106 1 544,427 N/A UNDERWRITER N/A N/A N/A N/A 98.2% 2/3/98
107 1 0,000 7/1/98 BORROWER 56,680 5/1/98 5/31/98 BORROWER 100.0% 1/5/98
108 1 404,131 12/31/97 BORROWER N/A N/A N/A N/A 95.5% 4/3/98
109 1 0,000 7/1/98 BORROWER 254,174 1/1/98 6/30/98 BORROWER 100.0% 7/1/98
110 1 0,000 7/1/98 BORROWER 195,679 1/1/98 4/30/98 BORROWER 99.0% 4/30/98
111 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 1/21/96
112 1 547,364 12/31/96 PNC 71,610 6/1/98 6/30/98 BORROWER 95.0% 4/3/98
113 1 700,614 N/A UNDERWRITER 328,834 1/1/98 5/31/98 BORROWER 98.1% 5/28/98
114 1 808,469 12/31/97 BORROWER 156,951 1/1/98 3/31/98 BORROWER 97.8% 3/31/98
115 1 505,875 12/31/97 BORROWER 114,246 1/1/98 3/31/98 BORROWER 98.4% 4/3/98
116 1 390,950 N/A UNDERWRITER N/A N/A N/A N/A 94.3% 4/15/98
117 1 0,000 7/1/98 FILE N/A N/A N/A N/A 100.0% 3/11/98
118 1 485,903 N/A UNDERWRITER 155,575 1/1/98 6/30/98 BORROWER 100.0% 7/24/98
119 1 438,378 12/31/97 FILE N/A N/A N/A N/A 98.1% 11/30/97
120 1 469,463 12/31/97 BORROWER 323,205 1/1/98 6/30/98 BORROWER 98.3% 6/30/98
121 1 492,038 12/31/97 FILE 376,721 1/1/98 9/30/98 SUB-SERVICER 93.9% 9/30/98
122 1 447,395 12/31/97 FILE N/A N/A N/A N/A 96.5% 2/24/98
123 1 501,911 12/31/97 BORROWER N/A N/A N/A N/A 100.0% 6/1/98
124 1 336,744 12/31/97 FILE N/A N/A N/A N/A 92.9% 4/25/98
125 1 0,000 7/1/98 FILE 505,808 1/1/98 9/30/98 BORROWER 84.8% 9/30/98
126 1 630,280 12/31/97 BORROWER 161,907 1/1/98 3/31/98 BORROWER 97.0% 9/30/98
127 1 535,171 12/31/97 FILE 316,456 2/18/98 9/30/98 PROPERTY 99.0% 10/21/98
128 1 435,605 12/31/97 FILE N/A N/A N/A N/A 100.0% 11/1/98
129 1 0,000 7/1/98 FILE N/A N/A N/A N/A 100.0% 10/19/97
130 1 516,251 12/31/96 PNC 437,402 1/1/98 9/30/98 BORROWER 100.0% 10/22/98
131 1 448,235 12/31/97 BORROWER 432,575 1/1/98 9/30/98 BORROWER 92.9% 9/30/98
132 1 448,386 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 4/12/98
133 1 489,421 12/31/97 BORROWER N/A N/A N/A N/A 98.7% 9/1/98
134 1 497,771 N/A UNDERWRITER N/A N/A N/A N/A 97.1% 4/17/98
135 1 560,168 12/31/97 BORROWER 351,617 1/1/98 9/30/98 BORROWER 89.4% 9/30/98
136 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 12/20/97
137 1 451,723 N/A UNDERWRITER 190,820 1/1/98 6/30/98 BORROWER 94.3% 10/1/98
138 1 531,788 N/A UNDERWRITER N/A N/A N/A N/A 86.0% 5/31/98
139 1 629,909 N/A UNDERWRITER 157,294 1/1/98 3/31/98 BORROWER 100.0% 9/30/98
140 1 466,459 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 4/21/98
141 1 374,100 12/31/97 BORROWER 111,656 1/1/98 3/31/98 BORROWER 99.2% 9/30/98
142 1 320,299 N/A UNDERWRITER N/A N/A N/A N/A 98.4% 1/1/98
143 1 271,569 12/31/97 BORROWER 83,150 1/1/98 3/31/98 BORROWER 95.0% 4/3/98
144 1 0,000 N/A UNDERWRITER 375,000 1/1/98 9/30/98 BORROWER 100.0% 1/31/98
145 1 448,800 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 12/1/97
146 1 418,240 N/A UNDERWRITER N/A N/A N/A N/A 79.3% 9/25/97
147 1 429,130 N/A UNDERWRITER N/A N/A N/A N/A 78.1% 9/30/98
148 1 398,985 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 4/1/98
149 1 376,313 N/A UNDERWRITER 161,037 1/1/98 6/25/98 BORROWER 93.7% 11/1/98
150 1 357,577 12/31/97 BORROWER N/A N/A N/A N/A 100.0% 5/1/98
151 1 524,140 12/31/97 FILE N/A N/A N/A N/A 89.9% 4/1/98
152 1 656,432 12/31/97 FILE 52,198 5/1/98 5/31/98 BORROWER 100.0% 9/30/98
153 1 309,797 N/A UNDERWRITER 81,830 1/1/98 3/31/98 BORROWER 96.0% 4/30/98
154 1 359,286 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 4/8/98
155 1 296,944 N/A UNDERWRITER 81,804 1/1/98 3/31/98 BORROWER 93.9% 4/30/98
156, 1 166,512 N/A UNDERWRITER N/A N/A N/A N/A 94.1% 8/31/98
</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>
156, 2 188,729 UNDERWRITER N/A N/A N/A N/A 71.3% 8/31/98
158 1 555,087 12/31/97 PROSPECTUS 302,295 1/1/98 9/30/98 SUB-SERVICER 96.0% 9/30/98
159 1 625,378 12/31/97 FILE N/A N/A N/A N/A 90.5% 2/17/98
160 1 474,844 12/31/97 PROSPECTUS N/A N/A N/A N/A 100.0% 2/1/98
161 1 272,117 N/A UNDERWRITER 66,652 1/1/98 3/31/98 BORROWER 95.4% 10/2/98
162 1 538,538 12/31/97 BORROWER N/A N/A N/A N/A 71.0% 8/1/97
163 1 418,431 12/31/97 PROSPECTUS N/A N/A N/A N/A 97.0% 5/28/98
164 1 0,000 7/1/98 PROSPECTUS N/A N/A N/A N/A 76.1% 6/30/98
165 1 353,191 12/31/97 PROSPECTUS 156,957 1/1/98 9/30/98 SUB-SERVICER 87.7% 9/30/98
166 1 443,814 12/31/97 PROSPECTUS N/A N/A N/A N/A 87.6% 4/14/98
166 2 N/A N/A N/A N/A N/A N/A N/A 87.6% 4/14/98
167 1 337,453 12/31/97 PROSPECTUS N/A N/A N/A N/A 100.0% 3/19/98
168 1 798,075 12/31/97 PROSPECTUS N/A N/A N/A N/A 91.8% 4/1/98
169 1 318,295 12/31/97 PROSPECTUS N/A N/A N/A N/A 72.9% 4/1/98
170 1 329,558 12/31/97 PROSPECTUS N/A N/A N/A N/A 95.0% 5/29/98
171 1 326,572 12/31/97 .PROSPECTUS N/A N/A N/A N/A 100.0% 5/31/98
172 1 317,399 12/31/97 PROSPECTUS N/A N/A N/A N/A 100.0% 9/30/98
173 1 302,030 12/31/97 FILE N/A N/A N/A N/A 100.0% 3/28/98
174 1 355,277 12/31/97 BORROWER N/A N/A N/A N/A 89.7% 12/22/97
175 1 220,910 N/A UNDERWRITER 201,035 1/1/98 6/30/98 BORROWER 98.0% 3/31/98
176 1 369,307 12/31/97 PROSPECTUS 219,737 1/1/98 9/30/98 SUB-SERVICER 96.7% 9/30/98
177 1 550,778 3/31/98 BORROWER N/A N/A N/A N/A 100.0% 7/24/98
178 1 289,864 12/31/97 BORROWER 149,021 1/1/98 6/30/98 BORROWER 100.0% 6/30/98
179 1 415,864 N/A UNDERWRITER N/A N/A N/A N/A 99.1% 1/16/98
180 1 331,361 N/A UNDERWRITER 255,914 1/1/98 9/30/98 BORROWER 100.0% 10/1/98
181 1 221,391 12/31/97 BORROWER 322,216 1/1/98 9/30/98 BORROWER 100.0% 6/30/98
182 1 562,396 N/A UNDERWRITER N/A N/A N/A N/A 89.9% 4/24/98
183 1 275,363 12/31/97 FILE N/A N/A N/A N/A 100.0% 12/1/97
184 1 375,750 N/A UNDERWRITER N/A N/A N/A N/A 69.1% 9/30/98
185 1 213,955 N/A UNDERWRITER N/A N/A N/A N/A 93.1% 11/19/97
186 1 334,826 12/31/97 LOAN 169,188 1/1/98 6/30/98 BORROWER 100.0% 4/1/98
187 1 298,417 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 4/30/98
188 1 260,177 12/31/97 FILE 246,124 1/1/98 9/30/98 BORROWER 94.8% 10/13/98
189 1 116,205 12/31/96 PNC 134,629 3/1/98 9/30/98 BORROWER 96.9% 9/30/98
190 1 330,757 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 2/1/98
191 1 299,633 12/31/97 BORROWER 246,303 1/1/98 9/30/98 BORROWER 93.8% 10/1/98
192 1 279,115 12/31/97 FILE N/A N/A N/A N/A 100.0% 12/1/97
193 1 299,163 N/A UNDERWRITER N/A N/A N/A N/A 95.6% 4/20/98
194 1 240,187 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 2/16/98
195 1 0,000 N/A UNDERWRITER 192,723 1/1/98 9/30/98 BORROWER 100.0% 9/30/98
196 1 329,349 12/31/97 FILE 176,139 1/1/98 6/30/98 BORROWER 99.2% 7/1/98
197 1 418,404 12/31/97 FILE N/A N/A N/A N/A 72.2% 9/30/98
198 1 359,975 N/A UNDERWRITER 221,674 1/1/98 9/30/98 SUB-SERVICER 93.3% 9/30/98
199 1 313,078 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 1/1/98
200 1 319,701 12/31/97 BORROWER N/A N/A N/A N/A 74.5% 4/1/98
201 1 287,841 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 5/31/98
202 1 388,885 N/A UNDERWRITER 168,314 1/1/98 6/30/98 BORROWER 85.1% 2/28/98
203 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 1/1/98
204 1 436,156 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 9/30/98
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% 9/30/98
206 2 N/A N/A N/A N/A N/A N/A N/A 100.0% 6/30/98
206 3 N/A N/A N/A N/A N/A N/A N/A 100.0% 6/30/98
207 1 359,277 N/A UNDERWRITER N/A N/A N/A N/A 74.0% 10/31/97
208 1 0,000 7/1/98 FILE N/A N/A N/A N/A 100.0% 12/20/97
209 1 220,791 N/A UNDERWRITER N/A N/A N/A N/A 96.2% 9/30/98
</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>
210 1 253,055 N/A UNDERWRITER N/A N/A N/A N/A 94.0% 2/1/98
211 1 227,147 N/A UNDERWRITER N/A N/A N/A N/A 80.0% 4/1/98
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 1 402,239 N/A UNDERWRITER N/A N/A N/A N/A 71.5% 9/30/98
216 1 318,920 12/31/97 FILE N/A N/A N/A N/A 82.4% 4/1/98
217 1 257,096 12/31/97 PROSPECTUS N/A N/A N/A N/A 93.6% 2/1/98
218 1 455,999 N/A UNDERWRITER 293,211 1/1/98 8/31/98 BORROWER 78.0% 9/30/98
219 1 274,219 12/31/97 PROSPECTUS N/A N/A N/A N/A 100.0% 1/21/98
220 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 1/1/98
221 1 301,908 12/31/97 PROSPECTUS N/A N/A N/A N/A 93.8% 10/1/98
222 1 294,748 12/31/97 FILE N/A N/A N/A N/A 93.6% 11/4/98
223 1 336,622 12/31/97 PROSPECTUS N/A N/A N/A N/A 100.0% 1/2/98
224 1 45,381 12/31/97 PROSPECTUS N/A N/A N/A N/A 83.6% 1/1/98
225 1 271,770 12/31/97 PROSPECTUS 50,451 1/1/98 9/30/98 SUB-SERVICER 85.8% 9/30/98
226 1 260,698 12/31/97 PROSPECTUS 78,285 7/1/98 9/30/98 BORROWER 100.0% 9/30/98
227 1 232,023 12/31/97 FILE 172,978 1/1/98 9/30/98 BORROWER 100.0% 9/30/98
228 1 282,369 12/31/97 PROSPECTUS N/A N/A N/A N/A 90.4% 3/31/98
229 1 274,520 12/31/97 FILE N/A N/A N/A N/A 100.0% 10/1/98
230 1 260,563 12/31/97 PROSPECTUS N/A N/A N/A N/A 100.0% 2/27/98
231 1 234,025 N/A UNDERWRITER N/A N/A N/A N/A 97.1% 1/1/98
232 1 67,693 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 1/1/98
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 1 240,547 12/31/97 PROSPECTUS 179,146 1/1/98 9/30/98 BORROWER 87.8% 5/11/98
236 1 275,098 N/A UNDERWRITER 136,587 5/1/97 9/30/97 UNDERWRITER 100.0% 10/1/97
237 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 12/23/97
238 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 12/22/97
239 1 242,406 N/A UNDERWRITER N/A N/A N/A N/A 94.0% 2/13/98
240 1 0,000 N/A UNDERWRITER 132,399 1/1/98 9/30/98 BORROWER 100.0% 9/30/98
241 1 205,809 12/31/95 PNC N/A N/A N/A N/A 97.1% 4/3/98
242 1 369,336 N/A UNDERWRITER N/A N/A N/A N/A 94.0% 2/20/98
243 1 0,000 N/A UNDERWRITER 71,422 1/1/98 3/31/98 BORROWER 87.0% 3/31/98
244 1 227,254 N/A UNDERWRITER 184,200 1/1/97 9/30/97 UNDERWRITER 91.1% 10/31/97
245 1 209,531 N/A UNDERWRITER N/A N/A N/A N/A 89.2% 4/8/98
246 1 177,443 12/31/97 BORROWER 36,791 1/1/98 3/31/98 BORROWER 100.0% 9/30/98
247 1 184,066 N/A UNDERWRITER 146,735 1/1/98 9/30/98 BORROWER 100.0% 10/8/98
248 1 317,126 12/31/97 BORROWER N/A N/A N/A N/A 90.7% 10/1/98
249 1 225,728 N/A UNDERWRITER N/A N/A N/A N/A 93.0% 3/25/98
250 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 82.2% 12/1/97
251 1 186,467 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 100.0% 12/8/97
253 1 199,516 12/31/97 BORROWER N/A N/A N/A N/A 96.4% 1/30/98
254 1 162,107 N/A UNDERWRITER 141,978 1/1/97 10/31/97 UNDERWRITER 92.2% 2/19/98
255 1 168,107 12/31/97 FILE 127,897 1/1/98 9/30/98 BORROWER 100.0% 1/12/98
256 1 323,772 N/A UNDERWRITER 230,094 1/1/97 9/30/97 BORROWER 96.0% 9/30/98
257 1 188,004 N/A UNDERWRITER N/A N/A N/A N/A 96.3% 5/1/98
258 1 194,721 N/A UNDERWRITER N/A N/A N/A N/A 97.6% 4/18/98
259 1 202,465 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 11/1/98
260 1 207,276 12/31/97 BORROWER N/A N/A N/A N/A 98.7% 12/5/97
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 100.0% 10/1/98
263 1 0,000 N/A UNDERWRITER 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 1 174,348 N/A UNDERWRITER 180,941 1/1/97 9/30/97 UNDERWRITER 97.7% 10/17/97
</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>
266 1 149,415 12/31/97 BORROWER 41,897 1/1/98 3/31/98 BORROWER 100.0% 9/30/98
267 1 158,403 12/31/97 BORROWER N/A N/A N/A N/A 94.3% 11/1/97
268 1 264,093 12/31/97 BORROWER N/A N/A N/A N/A 96.9% 9/30/98
269 1 191,439 N/A UNDERWRITER 51,706 1/1/98 3/31/98 BORROWER 98.0% 3/31/98
270 1 202,064 12/31/97 FILE 45,670 1/1/98 3/31/98 BORROWER 100.0% 5/5/98
271 1 179,273 N/A UNDERWRITER N/A N/A N/A N/A 99.4% 3/31/98
272 1 0,000 7/1/98 BORROWER N/A N/A N/A N/A 100.0% 3/31/98
273 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 9/30/98
274 1 136,995 9/30/98 SUB-SERVICER N/A N/A N/A N/A 87.4% 9/30/98
275 1 203,703 12/31/96 FILE 178,650 1/1/98 6/30/98 BORROWER 97.1% 3/24/98
276 1 146,030 N/A UNDERWRITER 110,704 3/1/98 9/30/98 BORROWER 100.0% 9/30/98
277 1 194,624 N/A UNDERWRITER 115,591 1/1/98 6/30/98 BORROWER 100.0% 3/31/98
278 1 184,083 N/A UNDERWRITER 110,986 1/1/98 9/30/98 SUB-SERVICER 96.3% 9/30/98
279 1 240,081 12/31/96 FILE 222,357 1/1/97 10/31/97 FILE 90.5% 8/26/98
280 1 168,087 12/31/97 BORROWER N/A N/A N/A N/A 90.0% 9/30/98
281 1 167,845 12/31/97 FILE 48,537 7/1/98 9/30/98 BORROWER 100.0% 3/20/98
282 1 200,642 N/A UNDERWRITER 132,296 1/1/98 9/30/98 SUB-SERVICER 98.8% 9/30/98
283 1 206,697 12/31/97 BORROWER 157,745 1/1/98 9/30/98 BORROWER 100.0% 10/1/98
284 1 139,766 12/31/97 BORROWER N/A N/A N/A N/A 96.8% 1/31/98
285 1 225,147 12/31/97 FILE N/A N/A N/A N/A 85.9% 4/1/98
286 1 400,362 N/A UNDERWRITER N/A N/A N/A N/A 96.8% 4/30/98
287 1 274,833 N/A UNDERWRITER N/A N/A N/A N/A 99.0% 10/1/98
288 1 171,458 12/31/97 BORROWER N/A N/A N/A N/A 94.4% 10/1/98
289 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 9/10/97
290 1 220,660 12/31/97 PROSPECTUS N/A N/A N/A N/A 97.9% 3/12/98
291 1 162,033 12/31/97 BORROWER 39,320 1/1/98 3/31/98 BORROWER 97.3% 9/30/98
292 1 176,593 12/31/97 PROSPECTUS 95,781 1/1/98 9/30/98 SUB-SERVICER 90.0% 9/30/98
293 1 216,224 12/31/96 PNC 94,175 1/1/97 9/30/97 PNC 98.0% 4/3/98
294 1 0,000 7/1/98 PROSPECTUS 46,089 7/1/98 9/30/98 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 0,000 7/1/98 PROSPECTUS N/A N/A N/A N/A 100.0% 12/8/97
297 1 135,338 12/31/97 PROSPECTUS N/A N/A N/A N/A 94.6% 9/30/98
298 1 164,410 12/31/97 BORROWER 48,129 1/1/98 3/31/98 BORROWER 35.0% 3/1/98
299 1 175,293 12/31/97 BORROWER 128,404 1/1/98 9/30/98 BORROWER 100.0% 9/30/98
300 1 156,358 12/31/97 PROSPECTUS N/A N/A N/A N/A 100.0% 4/1/98
301 1 122,574 12/31/97 PROSPECTUS N/A N/A N/A N/A 100.0% 3/25/98
302 1 246,875 12/31/97 PROSPECTUS N/A N/A N/A N/A 97.1% 11/10/98
303 1 197,899 12/31/97 PROSPECTUS N/A N/A N/A N/A 86.1% 10/1/98
304 1 160,292 12/31/97 BORROWER 41,978 1/1/98 3/31/98 BORROWER 84.4% 3/31/98
305 1 0,000 7/1/98 PROSPECTUS N/A N/A N/A N/A 100.0% 12/1/97
305 2 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 12/1/97
306 1 155,717 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 1/15/98
307 1 255,335 12/31/97 FILE N/A N/A N/A N/A 85.1% 9/30/98
308 1 171,079 12/31/96 FILE 150,326 1/1/97 10/31/97 FILE 96.7% 9/30/98
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 1 129,763 N/A UNDERWRITER 59,095 1/1/97 5/31/97 UNDERWRITER 93.4% 5/27/98
312 1 123,996 N/A UNDERWRITER 103,261 1/1/98 9/30/98 BORROWER 100.0% 9/30/98
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 1 158,176 N/A UNDERWRITER 113,807 1/1/97 8/31/97 UNDERWRITER 100.0% 3/31/98
316 1 96,815 N/A UNDERWRITER 27,722 1/1/98 3/31/98 BORROWER 100.0% 4/30/98
317 1 107,981 2/28/98 BORROWER N/A N/A N/A N/A 83.3% 3/20/98
318 1 92,644 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 4/6/98
319 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 12/31/97
320 1 144,512 12/31/97 FILE N/A N/A N/A N/A 95.5% 9/30/98
</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>
321 1 134,296 N/A UNDERWRITER N/A N/A N/A N/A 90.7% 10/1/98
322 1 71,737 12/31/97 BORROWER 47,637 1/1/98 9/30/98 BORROWER 95.0% 9/30/98
</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: NOVEMBER, 1998
DATE PRINTED: 17-NOV-98
LOAN 001 - 1:
LOAN 002 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY SERVES AS
COLLATERAL FOR RELATED LOAN #003. JUNIOR DEBT SERVICE REFLECTS THE DEBT SERVICE
FROM LOAN #003.
LOAN 003 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY SERVES AS
COLLATERAL FOR RELATED LOAN #002. OTHER OPERATING EXPENSE CATEGORY INCLUDES
SENIOR DEBT SERVICE FROM LOAN #002.
LOAN 004 - 1:
LOAN 005 - 1:
LOAN 006 - 1: Latest Annual Statement Comment: 9/30/97 - PROPERTY TAXES,
INSURANCE AND DEBT SERVICE PER UNDERWRITER. TRAILING TWELVE MONTH STATEMENT.
LOAN 007 - 1: Latest Annual Statement Comment: 9/30/97 - PROPERTY TAXES,
INSURANCE AND DEBT SERVICE PER UNDERWRITER. TRAILING TWELVE MONTH STATEMENT.
LOAN 008 - 1: Latest Annual Statement Comment: 9/30/97 - PROPERTY TAXES,
INSURANCE AND DEBT SERVICE PER UNDERWRITER. TRAILING TWELVE MONTH STATEMENT.
LOAN 009 - 1:
LOAN 010 - 1: Latest Annual Statement Comment: 7/1/98 - THE CONSTRUCTION OF
A FREEWAY OFF-RAMP NEAR THE HOTEL IN MID. 1997 HAD AN ADVERSE IMPACT ON THE
HOTEL'S VISIBILITY, CAUSING THE OCCUPANCY TO DECLINE. REVENUE AND EXPENSES ARE
BASED ON THE ANNUALIZED 10-MONTH PERIOD AND AT THE OCCUPANCY RATE OF 67.4%.
LOAN 011 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER SERVICING.
LOAN 012 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES PER LOAN SERVICING INFORMATION. BORROWER DID NOT REPORT INSURANCE
EXPENSE, AND NO INSURANCE IS ESCROWED IN THE SYSTEM.
LOAN 013 - 1: Latest Annual Statement Comment: 12/31/97 - CONSTRUCTION OF THE
PROPERTY BEGAN IN 1996, AND ITS LEASE-UP BEGAN PRIMARILY IN 1997. THEREFORE,
1997 STATEMENT IS NOT A REPRESENTATIVE OF THE STABILIZED OPERATIONS OF THE
PROPERTY.
LOAN 014 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY SERVES AS
COLLATERAL FOR RELATED LOAN #015. JUNIOR DEBT SERVICE REFLECTS THE DEBT SERVICE
FROM LOAN #015. PROPERTY TAXES WAS NOT REPORTED. Partial Year Statement
Comment: 9/30/98 - PROPERTY SERVES AS COLLATERAL FOR RELATED LOAN #015. JUNIOR
DEBT SERVICE REFLECTS THE DEBT SERVICE FROM LOAN #015.
LOAN 015 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY SERVES AS
COLLATERAL FOR RELATED LOAN #014. OTHER OPERATING EXPENSE CATEGORY INCLUDES
SENIOR DEBT SERVICE FROM LOAN #014. PROPERTY TAXES WAS NOT REPORTED. Partial
Year Statement Comment: 9/30/98 - PROPERTY SERVES AS COLLATERAL FOR RELATED
LOAN #014. OTHER OPERATING EXPENSE CATEGORY INCLUDES SENIOR DEBT SERVICE FROM
LOAN #014.
LOAN 016 - 1:
LOAN 017 - 1: Partial Year Statement Comment: 8/28/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER SERVICING.
LOAN 018 - 1: Partial Year Statement Comment: 8/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER SERVICING.
LOAN 019 - 1: Partial Year Statement Comment: 8/28/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 020 - 1: Partial Year Statement Comment: 8/28/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER SERVICING.
Page 39
<PAGE>
LOAN 021 - 1: Status Comment: Updated financials have been requested.
LOAN 022 - 1:
LOAN 023 - 1:
LOAN 024 - 1: Partial Year Statement Comment: 9/30/98 - 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:
LOAN 030 - 1:
LOAN 031 - 1:
LOAN 032 - 1: Latest Annual Statement Comment: 12/31/97 - DEVELOPER FEES
SHOULD BE A ONE TIME EXPENSE (PER CPA). THIRD QUARTER YTD OPERATING STATEMENT
AND RENT ROLL WERE ALREADY REQUESTED.
LOAN 033 - 8:
LOAN 033 - 6: 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.
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 - 1: Latest Annual Statement Comment: 12/31/97 - DEBT SERVICE WAS
PRORATED BASED ON UNDERWRITTEN NOI.
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 - 3: Partial Year Statement Comment: 4/30/98 - DEBT
SERVICE WAS PRORATED BASED ON UNDERWRITEN NOI.
LOAN 038, 039, 040 - 1: Latest Annual Statement Comment: 12/31/97 - DEBT
SERVICE WAS PRORATED BASED ON UNDERWRITEN NOI. Partial Year Statement
Comment: 5/31/98 - THE STATEMENT REFLECTS ONLY A TWO-MONTH OPERATION, WHICH
COULD BE MISLEADING. DEBT SERVICE WAS PRORATED BASED ON UNDERWRITEN NOI.
LOAN 038, 039, 040 - 2: Latest Annual Statement Comment: 12/31/97 - DEBT
SERVICE WAS PRORATED BASED ON UNDERWRITEN NOI. Partial Year Statement
Comment: 4/30/98 - NORMALIZED PROPERTY TAXES AND INSURANCE PER BASELINE. DEBT
SERVICE WAS PRORATED BASED ON UNDERWRITEN NOI.
LOAN 041 - 1:
LOAN 042 - 1:
LOAN 043 - 1:
Page 40
<PAGE>
LOAN 044 - 1:
LOAN 045 - 1:
LOAN 046 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 047 - 1:
LOAN 048 - 1:
LOAN 049 - 1:
LOAN 050 - 1:
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 UNDERWRITTEN
NOI. 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 UNDERWRITTEN
NOI. 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 UNDERWRITTEN
NOI. 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 UNDERWRITTEN
NOI. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
CONFIRMED HIGH PROPERTY MANAGEMENT FEES WITH THE BORROWER.
LOAN 055 - 1:
LOAN 056 - 1: Partial Year Statement Comment: 10/27/98 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 057 - 1: Partial Year Statement Comment: 3/31/98 - NORMALIZED PROPERTY
TAX AND INSURANCE PER LOAN SERVICING INFORMATION. BORROWER DID NOT REPORT
PROPERTY TAX EXPENSES.
LOAN 058 - 1:
LOAN 059 - 1:
LOAN 060 - 1:
LOAN 061 - 1:
LOAN 062 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 063 - 1: Partial Year Statement Comment: 9/30/98 - BORROWER DID NOT
REPORT PROPERTY TAXES. THERE IS NO ESCROW FOR PROPERTY TAXES AND INSURANCE.
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 - 1: Latest Annual Statement Comment: 12/31/97 - DEBT
SERVICE WAS PRORATED BASED ON UNDERWRITTEN NOI.
LOAN 066, 067, 068 - 2: Latest Annual Statement Comment: 12/31/97 - DEBT
SERVICE WAS PRORATED BASED ON UNDERWRITTEN NOI.
LOAN 066, 067, 068 - 3: Latest Annual Statement Comment: 12/31/97 - DEBT
SERVICE WAS PRORATED BASED ON UNDERWRITTEN NOI.
LOAN 069 - 1: Partial Year Statement Comment: 9/30/98 - BORROWER DID NOT
REPORT PROPERTY TAXES. THERE IS NO ESCROW FOR PROPERTY TAXES AND INSURANCE.
Page 41
<PAGE>
LOAN 070 - 1: Partial Year Statement Comment: 3/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 071 - 1: Partial Year Statement Comment: 3/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 072 - 1: Latest Annual Statement Comment: 12/31/97 - INSURANCE EXPENSE
WAS NOT REPORTED.
LOAN 073 - 1:
LOAN 074 - 1:
LOAN 075 - 1: Partial Year Statement Comment: 8/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. BORROWER REPORTS THAT
GENERAL AND ADMINISTRATION FEES INCLUDE $209,564.29 IN REFINANCING EXPENSES (1%
LOAN FEE, LEGAL FEES, & REPORTS).
LOAN 076 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 077 - 1: Partial Year Statement Comment: 3/31/98 - 1997 FINANCIAL
STATEMENT IS NOT AVAILABLE FOR COMPARISON, BECAUSE BORROWER ACQUIRED THE
PROPERTY IN LATE 1997. THE MOST CURRENT STATEMENTS WERE ALREADY REQUESTED.
NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 078 - 1:
LOAN 079 - 1:
LOAN 080 - 1:
LOAN 081 - 1:
LOAN 082 - 1:
LOAN 083 - 1:
LOAN 084 - 1:
LOAN 085 - 1: Partial Year Statement Comment: 9/30/98 - $82,665 PRIOR YEAR
PROPERTY TAXES WAS INCLUDED IN THE PROPERTY TAXES. NORMALIZED INSURANCE PER
LOAN SERVICING INFORMATION.
LOAN 086 - 1:
LOAN 087 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER SERVICING
LOAN 088 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER SERVICING.
LOAN 089 - 1:
LOAN 090 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 091 - 1:
LOAN 092 - 1: Partial Year Statement Comment: 9/30/98 - LEGAL AND
PROFESSIONAL FEES INCLUDE FEES RELATED TO THE LOAN CLOSING TRANSACTION.
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 093 - 1:
LOAN 094 - 1: Partial Year Statement Comment: 5/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. NORMALIZED REVENUES AND
EXPENSES PER 1998 BUDGET.
LOAN 095 - 1: Partial Year Statement Comment: 9/30/98 - THE PROPERTY IS
OCCUPIED BY A SINGLE TENANT WITH A TRIPLE NET LEASE BASIS.
LOAN 096 - 1:
LOAN 097 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY TAXES,
INSURANCE AND DEBT SERVICE PER UNDERWRITER.
LOAN 098 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER SERVICING.
LOAN 099 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAX PER LOAN SERVICING INFORMATION. THIRD QUARTER OPERATING STATEMENT AND RENT
ROLL WERE ALREADY REQUESTED.
Page 42
<PAGE>
LOAN 100 - 1: Partial Year Statement Comment: 6/30/98 - INSURANCE AMD
PROPERTY TAXES NORMALIZED PER LOAN SERVICING SYSTEM.
LOAN 101 - 1:
LOAN 102 - 1:
LOAN 103 - 1: Latest Annual Statement Comment: 12/31/97 - SUBSERVICED LOAN.
Partial Year Statement Comment: 9/30/98 - BORROWER DID NOT REPORT PROPERTY
TAXES. THERE IS NO ESCROW FOR PROPERTY TAXES AND INSURANCE.
LOAN 104 - 1: Partial Year Statement Comment: 9/30/98 - BORROWER DID NOT
REPORT PROPERTY TAXES. THERE IS NO ESCROW FOR PROPERTY TAXES AND INSURANCE.
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.
Partial Year Statement Comment: 6/30/98 - The statement only reflects one
month operation, which could be misleading. The third quarter YTD operating
statement and rent roll were already requested.
LOAN 113 - 1: Partial Year Statement Comment: 5/31/98 - INSURANCE AND
PROPERTY TAXES ARE NOT ESCROWED FOR THIS PROPERTY.
LOAN 114 - 1: Partial Year Statement Comment: 3/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. BORROWER DID NOT REPORT
ANy INSURANCE EXPENSE. BORROWER REPORTED A 56% DECREASE IN PASS THROUGH/
ESCALATION, CAUSING A DECREASE IN THE DSCR.
LOAN 115 - 1:
LOAN 116 - 1:
LOAN 117 - 1:
LOAN 118 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE EXPENSE PER LOAN SERVICING INFORMATION. THIRD QUARTER
OPERATING STATEMENT AND RENT ROLL WERE REQUESTED.
LOAN 119 - 1:
LOAN 120 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 121 - 1: Partial Year Statement Comment: 9/30/98 - THERE IS NO ESCROW
FOR PROPERTY TAXES AND INSURANCE.
LOAN 122 - 1:
LOAN 123 - 1:
LOAN 124 - 1:
LOAN 125 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED
INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 126 - 1:
LOAN 127 - 1: Partial Year Statement Comment: 9/30/98 - PROPERTY WAS
ACQUIRED 2/18/98. NORMALIZED PROPERTY TAX AND INSURANCE EXPENSE PER LOAN
SERVICING SYSTEM.
LOAN 128 - 1:
LOAN 129 - 1:
LOAN 130 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
Page 43
<PAGE>
LOAN 131 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 132 - 1:
LOAN 133 - 1:
LOAN 134 - 1:
LOAN 135 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE EXPENSE PER LOAN SERVICING INFORMATION.
LOAN 136 - 1: Latest Annual Statement Comment: 7/1/98 - THE PROPERTY IS
OCCUPIED BY A SINGLE TENANT WITH A TRIPLE NET LEASE BASIS.
LOAN 137 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES PER LOAN SERVICING INFORMATION.
LOAN 138 - 1:
LOAN 139 - 1:
LOAN 140 - 1:
LOAN 141 - 1:
LOAN 142 - 1:
LOAN 143 - 1: Partial Year Statement Comment: 3/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 144 - 1: Partial Year Statement Comment: 9/30/98 - THE PROPERTY IS A
TRIPLE NET LEASE. BORROWER DID NOT REPORT MANAGEMENT FEES, AND THERE IS NO
ESCROW FOR PROPERTY TAXES AND INSURANCE.
LOAN 145 - 1:
LOAN 146 - 1:
LOAN 147 - 1:
LOAN 148 - 1:
LOAN 149 - 1: Partial Year Statement Comment: 6/25/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 150 - 1:
LOAN 151 - 1:
LOAN 152 - 1:
LOAN 153 - 1: Partial Year Statement Comment: 3/31/98 - INSURANCE AND
PROPERTY TAXES ARE NOT ESCROWED FOR THIS PROPERTY.
LOAN 154 - 1:
LOAN 155 - 1: Partial Year Statement Comment: 3/31/98 - THERE IS NO ESCROW
FOR PROPERTY TAXES AND INSURANCE.
LOAN 156, 157 - 1: Latest Annual Statement Comment: 12/31/97 - DEBT SERVICE
WAS PRORATED BASED ON UNDERWRITTEN NOI.
LOAN 156, 157 - 2: Latest Annual Statement Comment: 12/31/97 - PRORATED DEBT
SERVICE BETWEEN TWO PROPERTIES BASED ON UNDERWRITTEN NOI.
LOAN 158 - 1: Partial Year Statement Comment: 9/30/98 - THERE IS NO ESCROW
FOR PROPERTY TAXES AND INSURANCE. SUBSERVICER WAS CONTACTED TO VERIFY HIGH
REPAIRS AND MAINTENANCE EXPENSE.
LOAN 159 - 1:
LOAN 160 - 1:
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:
Page 44
<PAGE>
LOAN 165 - 1: Partial Year Statement Comment: 9/30/98 - THERE IS NO ESCROW
FOR PROPERTY TAXES AND INSURANCE. LOW DSCR WAS CAUSED BY LOW OCCUPANCY.
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: Latest Annual Statement Comment: 12/31/97 - OPERATING EXPENSES
INCLUDE EXPENSES OF OTHER BUSINESS OWNED BY THE BORROWER.
LOAN 174 - 1:
LOAN 175 - 1: Partial Year Statement Comment: 6/30/98 - THE INCREASE IN
RENTAL INCOME OCCURED WHEN PHASE II WAS COMPLETED AND FINISHED LEASING IN JULY
1997. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 176 - 1: Partial Year Statement Comment: 9/30/98 - THERE IS NO ESCROW
FOR PROPERTY TAXES AND INSURANCE.
LOAN 177 - 1: Latest Annual Statement Comment: 3/31/98 - HIGHER DSCR DUE TO
HIGHER REVENUES.
LOAN 178 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 179 - 1:
LOAN 180 - 1: Partial Year Statement Comment: 9/30/98 - BORROWER DID NOT
REPORT PROPERTY TAXES. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN
SERVICING INFORMATION.
LOAN 181 - 1: Latest Annual Statement Comment: 12/31/97 - JUNE 1, 1997 WAS
THE FIRST MONTH THAT THE PROPERTY WAS COMPLETELY OPERATED AS A CORPORATE/FAA
COMPLEX. Partial Year Statement Comment: 9/30/98 - INCREASE IN REVENUE DUE
TO 100% OCCUPANCY AND PROPERTY RENOVATION FROM MULTIFAMILY COMPLEX TO FAA
COMPLEX. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING
INFORMATION.
LOAN 182 - 1:
LOAN 183 - 1:
LOAN 184 - 1:
LOAN 185 - 1: Latest Annual Statement Comment: 12/31/97 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
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: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 189 - 1: Latest Annual Statement Comment: 12/31/96 - HISTORICAL
STATEMENTS ARE MISLEADING BECAUSE THEY INCLUDE OPERATING EXP. THAT APPLY TO
OTHER PROPERTIES OWNED BY THE BORROWER. THEREFORE HISTORICAL STATEMENTS WILL
NOT BEnREPORTED. Partial Year Statement Comment: 9/30/98 - PROPERTY MANAGEMENT
EXPENSE INCLUDES EMPLOYEE PAYROLL EXPENSE. NORMALIZED PROPERTY TAXES AND
INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 190 - 1: Latest Annual Statement Comment: 12/31/97 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 191 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 192 - 1:
Page 45
<PAGE>
LOAN 193 - 1: Latest Annual Statement Comment: 12/31/97 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 194 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY TAXES WAS
NOT REPORTED.
LOAN 195 - 1: Latest Annual Statement Comment: 7/1/98 - THE PROPERTY IS
OCCUPIED BY A SINGLE TENANT WITH A TRIPLE NET LEASE BASIS. Partial Year
Statement Comment: 9/30/98 - THE PROPERTY IS OCCUPIED BY A SINGLE TENANT WITH A
TRIPLE NET LEASE BASIS.
LOAN 196 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER SERVICING.
LOAN 197 - 1:
LOAN 198 - 1: Partial Year Statement Comment: 9/30/98 - THERE IS NO ESCROW
FOR PROPERTY TAXES AND INSURANCE.
LOAN 199 - 1:
LOAN 200 - 1: Latest Annual Statement Comment: 12/31/97 - DEBT SERVICE
NORMALIZED PER STRATEGY
LOAN 201 - 1:
LOAN 202 - 1: Partial Year Statement Comment: 6/30/98 - INSURANCE EXPENSE
WAS NOT REPORTED. PROPERTY TAX EXPENSE PER BORROWER.
LOAN 203 - 1:
LOAN 204 - 1:
LOAN 205 - 1:
LOAN 206 - 3:
LOAN 206 - 2:
LOAN 206 - 1:
LOAN 207 - 1:
LOAN 208 - 1: 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. THIRD QUARTER YTD OPERATING
STATEMENT AND RENT ROLL WERE ALREADY REQUESTED.
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: Status Comment: Consistently delinquent. 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: Latest Annual Statement Comment: 12/31/97 - THE CURRENT OWNER
PURCHASED THE PROPERTY ON DEC. 18, 1996. THE PROPERTY WAS EXPANDED AND
RENOVATED IN 1997.
LOAN 218 - 1: Partial Year Statement Comment: 8/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 219 - 1:
LOAN 220 - 1:
LOAN 221 - 1:
LOAN 222 - 1:
LOAN 223 - 1:
Page 46
<PAGE>
LOAN 224 - 1: Latest Annual Statement Comment: 12/31/97 - LOW DSCR DUE TO
AVERAGE OCCUPANCY RATE OF 52.73% DURING THE COURSE OF THE YEAR. LEASES FOR 2
FORMER TENANTS WHO OCCUPIED 82% OF NRA WERE EXPIRED IN THE FOURTH QUARTER OF
1996.
LOAN 225 - 1: Partial Year Statement Comment: 9/30/98 - THERE IS NO ESCROW
FOR PROPERTY TAXES AND INSURANCE. SUBSERVICER WAS CONTACTED TO VERIFY HIGH
REPAIRS AND MAINTENANCE EXPENSE. LOW DSCR WAS PARTLY CAUSED BY LOW OCCUPANCY.
LOAN 226 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. BORROWER DID NOT REPORT
PROPERTY TAX EXPENSES.
LOAN 227 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 228 - 1:
LOAN 229 - 1:
LOAN 230 - 1:
LOAN 231 - 1: Latest Annual Statement Comment: 12/31/97 - DECREASE IN
OPERATING EXPENSES DUE IN LARGE PART TO A DECREASE IN REPAIRS AND MAINTENANCE
EXPENSE.
LOAN 232 - 1:
LOAN 233 - 1:
LOAN 234 - 1:
LOAN 235 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
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: Latest Annual Statement Comment: 7/1/98 - THE LOAN WAS
UNDERWRITTEN WITH A DSCR OF 1.05. THE PROPERTY IS OCCUPIED BY A SINGLE TENANT
WITH A TRIPLE NET LEASE. Partial Year Statement Comment: 9/30/98 - THE
PROPERTY IS OCCUPIED BY A SINGLE TENANT WITH A TRIPLE NET LEASE.
LOAN 241 - 1:
LOAN 242 - 1: Latest Annual Statement Comment: 12/31/97 - DEBT SERVICE,
PROPERTY TAXES AND INSURANCE PER UNDERWRITER.
LOAN 243 - 1: Latest Annual Statement Comment: 7/1/98 - PROPERTY TAXES AND
INSURANCE PER UNDERWRITER.
LOAN 244 - 1: Latest Annual Statement Comment: 12/31/96 - PROPERTY TAXES AND
INSURANCE PER UNDERWRITER. Partial Year Statement Comment: 9/30/97 -
PROPERTY TAXES AND INSURANCE PER UNDERWRITER.
LOAN 245 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY TAXES AND
INSURANCE PER UNDERWRITER.
LOAN 246 - 1:
LOAN 247 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 248 - 1: Latest Annual Statement Comment: 12/31/97 - BORROWER DID NOT
REPORT PROPERTY TAXES OR INSURANCE.
LOAN 249 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY TAXES,
INSURANCE AND DEBT SERVICE PER UNDERWRITER.
LOAN 250 - 1:
Page 47
<PAGE>
LOAN 251 - 1: Latest Annual Statement Comment: 12/31/97 - THE LOAN IS A
10-YEAR FULLY AMORTIZING LOAN, WITH A NON-CANCELABLE LEASE. THEREFORE THE LOW
DSCR WAS APPROVED. Partial Year Statement Comment: 6/30/98 - THE LOAN IS A
10-YEAR FULLY AMORTIZING LOAN, WITH A NON-CANCELABLE LEASE. THEREFORE THE LOW
DSCR WAS APPROVED. 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. Partial Year Statement
Comment: 9/30/98 - BORROWER DID NOT REPORT PROPERTY TAXES. NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
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: Latest Annual Statement Comment: 12/31/96 - THE LANDLORD
PROVIDED TENANT IMPROVEMENTS FOR 7 TENANTS CONTAINING 13,563 SF. Partial Year
Statement Comment: 9/30/97 - UPDATED FINANCIALS HAVE BEEN REQUESTED.
LOAN 266 - 1:
LOAN 267 - 1:
LOAN 268 - 1:
LOAN 269 - 1:
LOAN 270 - 1: Partial Year Statement Comment: 3/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 271 - 1: Latest Annual Statement Comment: 12/31/97 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
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: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. HIGHER DSCR DUE TO BACK
PAYMENTS MADE by tenants FOR 1997 EXPENSES.
LOAN 276 - 1: Partial Year Statement Comment: 9/30/98 - BORROWER DID NOT
REPORT PROPERTY TAXES. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN
SERVICING INFORMATION. HIGHER DSCR DUE TO INCREASE IN OCCUPANCY RATE.
LOAN 277 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 278 - 1: Partial Year Statement Comment: 9/30/98 - THERE IS NO ESCROW
FOR PROPERTY TAXES AND INSURANCE.
LOAN 279 - 1:
LOAN 280 - 1: Latest Annual Statement Comment: 12/31/97 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
Page 48
<PAGE>
LOAN 281 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 282 - 1: Partial Year Statement Comment: 9/30/98 - THERE IS NO ESCROW
FOR PROPERTY TAXES AND INSURANCE.
LOAN 283 - 1: Partial Year Statement Comment: 9/30/98 - BORROWER DID NOT
REPORT PROPERTY TAXES. NORMALIZED PROPERTY TAXES PER LOAN SERVICING
INFORMATION.
LOAN 284 - 1:
LOAN 285 - 1:
LOAN 286 - 1:
LOAN 287 - 1:
LOAN 288 - 1: Latest Annual Statement Comment: 12/31/97 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. BORROWER DID NOT
REPORT PROPERTY TAXES.
LOAN 289 - 1:
LOAN 290 - 1:
LOAN 291 - 1: Partial Year Statement Comment: 3/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. BORROWER DID NOT REPORT
ANY PROPERTY TAXES.
LOAN 292 - 1: Partial Year Statement Comment: 9/30/98 - THERE IS NO ESCROW
FOR PROPERTY TAXES AND INSURANCE.
LOAN 293 - 1: Partial Year Statement Comment: 9/30/97 - Updated financials
have been requested.
LOAN 294 - 1: Partial Year Statement Comment: 9/30/98 - TRIPLE NET LEASE.
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 295 - 1:
LOAN 296 - 1:
LOAN 297 - 1:
LOAN 298 - 1:
LOAN 299 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. LETTER FROM BORROWER STATES
THAT RENT INCREASE 4% PER YEAR.
LOAN 300 - 1:
LOAN 301 - 1:
LOAN 302 - 1:
LOAN 303 - 1:
LOAN 304 - 1:
LOAN 305 - 2:
LOAN 305 - 1:
LOAN 306 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY TAXES,
INSURANCE AND DEBT SERVICE PER UNDERWRITER.
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: Partial Year Statement Comment: 3/31/98 - THIRD QUARTER YTD
OPERATING STATEMENT WAS REQUESTED. NORMALIZED PROPERTY TAXES AND INSURANCE PER
LOAN SERVICING INFORMATION.
LOAN 311 - 1: Latest Annual Statement Comment: 12/31/96 - PROPERTY TAXES,
INSURANCE AND DEBT SERVICE PER UNDERWRITER. Partial Year Statement Comment:
5/31/97 - PROPERTY TAXES, INSURANCE AND DEBT SERVICE PER UNDERWRITER.
Page 49
<PAGE>
LOAN 312 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY TAXES,
INSURANCE AND DEBT SERVICE PER UNDERWRITER.
LOAN 313 - 1:
LOAN 314 - 1:
LOAN 315 - 1:
LOAN 316 - 1:
LOAN 317 - 1:
LOAN 318 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY TAXES,
INSURANCE AND DEBT SERVICE PER UNDERWRITER.
LOAN 319 - 1:
LOAN 320 - 1:
LOAN 321 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY TAXES,
INSURANCE AND DEBT SERVICE PER UNDERWRITER.
LOAN 322 - 1: Partial Year Statement Comment: 9/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE EXPENSE PER LOAN SERVICING INFORMATION.
Page 50