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) September 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 September 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
September 15, 1998.
Loan data fileas of the September 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, L.P., 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 Data Systems, Inc., its General
Partner
/s/ Lawrence D. Ashley
By: Lawrence D. Ashley
Title: Senior Vice President
Date: September 15, 1998
EXHIBIT INDEX
Sequential
Document Page Number
Monthly Remittance Statement to the Certificateholders 3
dated as of September 15, 1998
Loan data file as of the Spetember 1998 Determination Date. 18
Page - 2
ABN AMRO Statement Date: 09/15/98
LaSalle National Bank Payment Date: 09/15/98
Administrator: Prior Payment: 08/15/98
Harry Paik (800) 246-5761 Record Date: 08/31/98
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107 WAC: 0.076734904
WAMM: 172.2430221
Commercial Mortgage Acceptance Corp.
Midland Loan Services, L.P., as Master Servicer
Commercial Mortgage Pass-Through Certificates
Series 1998-C1
<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 ............... 277,000,000.00 275,779,938.10 0.00
9ABSB562 .......... 1000.0000000 995.595444404 0.00000000
X ................. 1,192,237,748.76N 1,191,017,688.08 0.00
9ABSB563 .......... 1000.0000000 998.976663270 0.00000000
V ................. 0.00 0.00 0.00
9ABSB564 .......... 1000.0000000 0.00000000 0.00000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 277,000,000.00 277,000,000.00 0.00
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Grantor Trust, Continued
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 ............... 0.00 0.00 274,574,825.83
9ABSB562 .......... 0.000000000 0.000000000 991.244858592
X ................. 0.00 0.00 1,189,812,577.02
9ABSB563 .......... 0.000000000 0.000000000 997.965865662
V ................. 0.00 0.00 0.00
9ABSB564 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 277,000,000.00
================ ================ ================
Total P&I Payment 0.00
====
<TABLE>
Grantor Trust, Continued
<CAPTION>
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
<S> <C> <C> <C>
A-1 ............... 0.00 0.00 --
9ABSB562 .......... 0.000000000 0.000000000 --
X ................. 0.00 0.00 --
9ABSB563 .......... 0.000000000 0.000000000 --
V ................. 0.00 0.00 --
9ABSB564 .......... 0.000000000 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 --
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual
(3) Estimated
</FN>
</TABLE>
Page - 3
<PAGE>
<TABLE>
Remic III
ABN AMRO Acct: 67-7982-50-6
<CAPTION>
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
<S> <C> <C> <C>
A-1 ............... 277,000,000.00 275,779,938.10 1,205,112.27
201728CT7 ......... 1000.000000000 995.595444404 4.350585812
A-2 ............... 581,412,000.00 581,412,000.00 0.00
201728CU4 ......... 1000.000000000 1000.00000000 0.000000000
X ................. 1,192,237,748.76N 1,191,017,688.08 0.00
201728CV2 ......... 1000.000000000 998.976663270 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 1,191,018,879.10 1,205,112.27
================ ================ ================
<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 0.00 274,574,825.83
201728CT7 ......... 0.000000000 0.000000000 991.244858592
A-2 ............... 0.00 0.00 581,412,000.00
201728CU4 ......... 0.000000000 0.000000000 1000.000000000
X ................. 0.00 0.00 1,189,812,577.02
201728CV2 ......... 0.000000000 0.000000000 997.965865662
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 .......... -- -- --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 1,189,813,766.83
================ ================ ================
Total P&I Payment 8,722,748.11
============
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 ............... 1,431,757.51 0.00 6.23000000%
201728CT7 ......... 5.168799675 0.000000000 Fixed
A-2 ............... 3,144,469.90 0.00 6.49000000%
201728CU4 ......... 5.408333333 0.000000000 Fixed
X ................. 1,094,904.93 0.00 1.10316241%
201728CV2 ......... 0.918361234 0.000000000 0.81311829%
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 ................. 130,288.82 0.00 7.49432412%
201728CZ3 ......... 6.245269869 0.000000000 7.27528227%
F ................. 278,532.92 0.00 6.23000000%
201728DA7 ......... 5.191666729 0.000000000 Fixed
G ................. 61,701.53 0.00 6.21000000%
201728DB5 ......... 5.175000419 0.000000000 Fixed
H ................. 46,274.85 0.00 6.21000000%
201728DC3 ......... 5.175000000 0.000000000 Fixed
J ................. 77,133.38 0.00 6.21000000%
201728DD1 ......... 5.175000335 0.000000000 Fixed
K ................. 46,259.33 0.00 6.21000000%
201728DE9 ......... 5.175000559 0.000000000 Fixed
L ................. 61,706.70 0.00 6.21000000%
201728DF6 ......... 5.175000000 0.000000000 Fixed
M ................. 46,264.50 0.00 6.21000000%
201728DG4 ......... 5.175000000 0.000000000 Fixed
N ................. 61,716.74 0.00 6.21000000%
201728DH2 ......... 5.174999608 0.000000000 Fixed
R-III ............. 0.00 0.00
9ABSB557 .......... -- -- --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 7,517,635.84 0.00 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 ............ 277,000,000.00 275,779,938.10 1,205,112.27
NONE .............. 1000.000000000 995.595444404 4.350585812
A-2-II ............ 581,412,000.00 581,412,000.00 0.00
NONE .............. 1000.000000000 1000.000000000 0.000000000
WAC-II ............ 1,192,237,748.76N 1,191,017,688.08 0.00
NONE .............. 1000.000000000 998.976663270 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 1,191,018,879.10 1,205,112.27
================ ================ ================
<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 0.00 274,574,825.83
NONE .............. 0.000000000 0.000000000 991.244858592
A-2-II ............ 0.00 0.00 581,412,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
WAC-II ............ 0.00 0.00 1,189,812,577.02
NONE .............. 0.000000000 0.000000000 997.965865662
B-II .............. 0.00 0.00 59,611,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
C-II .............. 0.00 0.00 59,612,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
D-II .............. 0.00 0.00 62,593,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
E-II .............. 0.00 0.00 20,862,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
F-II .............. 0.00 0.00 53,650,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
G-II .............. 0.00 0.00 11,923,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
H-II .............. 0.00 0.00 8,942,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
J-II .............. 0.00 0.00 14,905,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
K-II .............. 0.00 0.00 8,939,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
L-II .............. 0.00 0.00 11,924,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
M-II .............. 0.00 0.00 8,940,000.00
NONE .............. 0.000000000 0.000000000 1000.0000000
N-II .............. 0.00 0.00 11,925,941.00
NONE .............. 0.000000000 0.000000000 1000.0000000
R-II .............. 0.00 0.00 0.00
9ABSB559 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 1,189,813,766.83
================ ================ ================
Total P&I Payment 8,722,748.11
============
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 ............ 1,431,757.51 0.00 6.23000000%
NONE .............. 5.168799675 0.000000000 Fixed
A-2-II ............ 3,144,469.90 0.00 6.49000000%
NONE .............. 5.408333333 0.000000000 Fixed
WAC-II ............ 1,094,904.93 0.00 1.10316241%
NONE .............. 0.918361234 0.000000000 0.81311829%
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 .............. 130,288.82 0.00 7.49432412%
NONE .............. 6.245269869 0.000000000 7.27528227%
F-II .............. 278,532.92 0.00 6.23000000%
NONE .............. 5.191666729 0.000000000 Fixed
G-II .............. 61,701.53 0.00 6.21000000%
NONE .............. 5.175000419 0.000000000 Fixed
H-II .............. 46,274.85 0.00 6.21000000%
NONE .............. 5.175000000 0.000000000 Fixed
J-II .............. 77,133.38 0.00 6.21000000%
NONE .............. 5.175000335 0.000000000 Fixed
K-II .............. 46,259.33 0.00 6.21000000%
NONE .............. 5.175000559 0.000000000 Fixed
L-II .............. 61,706.70 0.00 6.21000000%
NONE .............. 5.175000000 0.000000000 Fixed
M-II .............. 46,264.50 0.00 6.21000000%
NONE .............. 5.175000000 0.000000000 Fixed
N-II .............. 61,716.74 0.00 6.21000000%
NONE .............. 5.174999608 0.000000000 Fixed
R-II .............. 0.00 0.00
9ABSB559 .......... 0.000000000 -- --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 7,517,635.84 0.000000000 --
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual
(3) Estimated
</FN>
</TABLE>
<TABLE>
REMIC I
<CAPTION>
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
<S> <C> <C> <C>
REGULAR INTEREST .. 1,192,238,941.00 1,191,018,879.10 1,205,112.27
NONE .............. 1000.000000000 998.976663269 1.010797608
R-I ............... 0.00 0.00 0.00
9ABSB561 .......... 1000.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 1,192,238,941.00 1,191,018,879.10 1,205,112.27
================ ================ ================
<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 1,189,813,766.83
NONE .............. 0.000000000 0.000000000 997.965865661
R-I ............... 0.00 0.00 0.00
9ABSB561 .......... 0.000000000 0.000000000 0.00000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 1,189,813,766.83
================ ================ ================
Total P&I Payment 8,722,748.11
============
<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 .. 7,517,635.84 0.00 7.57432412%
NONE .............. 6.305477519 0.000000000 7.35528227%
R-I ............... 0.00 0.00 --
9ABSB561 .......... 0.000000000 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 7,517,635.84 0.00 --
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual
(3) Estimated
</FN>
</TABLE>
OTHER RELATED INFORMATION
Distributable Beginning Ending
Certificate Prepayment PPIS Interest Interest
Class Interest Premiums Allocation Shortfall Shortfall
A-1 1,431,757.51 0.00 0.00 0.00 0.00
A-2 3,144,469.90 0.00 0.00 0.00 0.00
X 1,094,904.93 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 130,288.82 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 7,517,635.84 0.00 0.00 0.00 0.00
============ ========== ========== ========== =========
Page - 10
<PAGE>
OTHER RELATED INFORMATION, Continued
Servicer Advances 0.00
Aggregate Servicing Compensation 95,049.54
SPECIAL SERVICER FEES
Special Workout Disposition
Servicer Fees Fees Fees
0.00 0.00 0.00
APPRAISAL REDUCTIONS
Reduction in
Principal Appraisal Principal P & I
Balance Reduction Amt. Distribution Amt. Advances
$0.00 0.00 0.00 $0.00
Pool Balance Delinquency Advances by
Beginning Ending Trustee Fiscal Agent
1,191,018,879.42 1,189,813,767. 0.00 0.00
ABN AMRO Acct: 67-7982-50-6
Distribution Delinq 1 Month Delinq 2 Months
Date # Balance # Balance
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
09/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.00%
08/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.00%
Distribution REO Modifications
Date # Balance # Balance
09/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.00%
08/15/98 0 0 0 0
/ 0.00% 0.000% 0.00% 0.00%
Distribution Prepayments Curr Weighted Avg.
Date # Balance Coupon Remit
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
Control # Date Advance Advances(1) Advances Desc. (2) Transfer Date
<S> <C> <C> <C> <C> <C> <C>
112 08/01/98 30,847.99 30,847.99 0.00 B --
241 08/01/98 12,695.34 12,695.34 0.00 B --
25 08/01/98 91,109.38 91,109.38 0.00 B --
214 08/01/98 14,046.93 14,046.93 0.00 B --
96 08/01/98 32,629.86 32,629.86 0.00 B --
116 08/01/98 28,787.28 28,787.28 0.00 B --
173 08/01/98 30,034.36 30,034.36 0.00 B --
279 08/01/98 9,011.59 9,011.59 0.00 B --
306 08/01/98 7,098.30 7,098.30 0.00 B --
146 08/01/98 24,701.68 24,701.68 0.00 B --
179 08/01/98 18,020.80 18,020.80 0.00 B --
197 08/01/98 17,389.48 17,389.48 0.00 B --
136 08/01/98 29,968.83 29,968.83 0.00 B --
195 08/01/98 20,263.98 20,263.98 0.00 B --
208 07/01/98 18,448.10 36,895.93 0.00 1 --
319 08/01/98 10,447.21 10,447.21 0.00 B --
82 08/01/98 36,514.35 36,514.35 0.00 B --
27 08/01/98 74,300.25 74,300.25 0.00 B --
122 08/01/98 25,992.34 25,992.34 0.00 B --
22 08/01/98 103,056.76 103,056.76 0.00 B --
125 08/01/98 29,756.57 29,756.57 0.00 B --
222 08/01/98 13,039.36 13,039.36 0.00 B --
207 08/01/98 14,720.00 14,720.00 0.00 B --
38 08/01/98 62,719.83 62,719.83 0.00 B --
198 08/01/98 17,447.08 17,447.08 0.00 B --
177 08/01/98 23,299.66 23,299.66 0.00 B --
76 08/01/98 38,708.00 38,708.00 0.00 B --
87 08/01/98 33,643.71 33,643.71 0.00 B --
120 08/01/98 25,805.33 25,805.33 0.00 B --
129 08/01/98 27,379.58 27,379.58 0.00 B --
262 08/01/98 10,238.07 10,238.07 0.00 B --
253 08/01/98 10,617.11 10,617.11 0.00 B --
296 08/01/98 8,672.45 8,672.45 0.00 B --
62 08/01/98 48,164.71 48,164.71 0.00 B --
218 08/01/98 16,360.39 16,360.39 0.00 B --
310 08/01/98 6,859.87 6,859.87 0.00 B --
29 07/01/98 80,884.47 161,768.25 0.00 1 --
251 08/01/98 17,765.50 17,765.50 0.00 B --
69 08/01/98 45,329.49 45,329.49 0.00 B --
- --- ---------- ------------ ------------ ---------- -- ----------
Total -- 1,166,775.99 1,266,107.60 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>
DELINQUENT LOAN DETAIL, Continued
Disclosure
Doc Foreclosure Bankruptcy REO
Control # Date Date Date
112 -- -- --
241 -- -- --
25 -- -- --
214 -- -- --
96 -- -- --
116 -- -- --
173 -- -- --
279 -- -- --
306 -- -- --
146 -- -- --
179 -- -- --
197 -- -- --
136 -- -- --
195 -- -- --
208 -- -- --
319 -- -- --
82 -- -- --
27 -- -- --
122 -- -- --
22 -- -- --
125 -- -- --
222 -- -- --
207 -- -- --
38 -- -- --
198 -- -- --
177 -- -- --
76 -- -- --
87 -- -- --
120 -- -- --
129 -- -- --
262 -- -- --
253 -- -- --
296 -- -- --
62 -- -- --
218 -- -- --
310 -- -- --
29 -- -- --
251 -- -- --
69 -- -- --
DISTRIBUTION OF PRINCIPAL BALANCES
Current Scheduled Number Scheduled Based on
Balances of Loans Balance Balance
$0 to $1,000,000 .............. 20 16,819,635 1.41%
$1,000,000 to $2,000,000 ...... 90 131,398,933 11.04%
$2,000,000 to $3,000,000 ...... 71 175,748,574 14.77%
$3,000,000 to $4,000,000 ...... 36 124,546,414 10.47%
$4,000,000 to $5,000,000 ...... 30 135,260,279 11.37%
$5,000,000 to $6,000,000 ...... 15 82,100,401 6.90%
$6,000,000 to $7,000,000 ...... 13 85,343,429 7.17%
$7,000,000 to $8,000,000 ...... 10 76,170,687 6.40%
$8,000,000 to $9,000,000 ...... 5 42,065,988 3.54%
$9,000,000 to $10,000,000 ..... 4 38,335,416 3.22%
$10,000,000 to $11,000,000 .... 6 62,854,130 5.28%
$11,000,000 to $12,000,000 .... 5 56,188,013 4.72%
$12,000,000 to $13,000,000 .... 1 12,722,170 1.07%
$13,000,000 to $14,000,000 .... 3 40,111,926 3.37%
$14,000,000 to $15,000,000 .... 1 14,927,475 1.25%
$15,000,000 to $20,000,000 .... 2 33,005,614 2.77%
$20,000,000 to $22,000,000 .... 1 20,328,326 1.71%
$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 41,886,360 3.52%
- ------------------------------- --- ------------- ------
Total ......................... 314 1,189,813,767 100.00%
=== ============= ======
Average Scheduled Balance is 3,789,216
Maximum Scheduled Balance is 41,886,360
Minimum Scheduled Balance is 536,638
Page - 13
<PAGE>
DISTRIBUTION OF PROPERTY TYPES
Number Scheduled Based on
Property Types of Loans Balance Balance
Retail ........................ 93 375,832,698 31.59%
Multifamily ................... 104 346,822,789 29.15%
Office ........................ 36 144,235,625 12.12%
Lodging ....................... 26 106,005,848 8.91%
Industrial .................... 25 84,222,288 7.08%
Mixed Use ..................... 2 55,335,844 4.65%
Mobile Home ................... 15 36,204,141 3.04%
Self Storage .................. 9 24,136,317 2.03%
Other ......................... 2 10,291,707 0.86%
Health Care ................... 2 6,726,511 0.57%
--- ------------- ------
Total ......................... 314 1,189,813,767 100.00%
=== ============= ======
GEOGRAPHIC DISTRIBUTION
Number Scheduled Based on
Geographic Location of Loans Balance Balance
California .................... 50 272,265,181 22.88%
Pennsylvania .................. 15 88,301,251 7.42%
New Jersey .................... 13 65,454,325 5.50%
North Carolina ................ 12 57,171,878 4.81%
Florida ....................... 15 50,994,993 4.29%
Illinois ...................... 12 50,137,082 4.21%
Texas ......................... 19 49,565,649 4.17%
Massachusetts ................. 9 42,460,378 3.57%
Ohio .......................... 19 42,414,165 3.56%
Georgia ....................... 13 40,198,749 3.38%
Arizona ....................... 12 34,640,895 2.91%
Washington .................... 7 32,432,082 2.73%
Various ....................... 4 26,977,556 2.27%
Colorado ...................... 10 26,831,644 2.26%
Oregon ........................ 10 25,977,254 2.18%
New York ...................... 6 24,977,074 2.10%
Kentucky ...................... 5 23,634,297 1.99%
Louisiana ..................... 10 22,244,311 1.87%
Missouri ...................... 11 21,963,176 1.85%
Indiana ....................... 3 21,412,561 1.80%
Oklahoma ...................... 6 20,443,616 1.72%
Nevada ........................ 4 17,664,862 1.48%
Maryland ...................... 7 16,433,814 1.38%
Michigan ...................... 7 15,652,881 1.32%
West Virginia ................. 2 14,334,068 1.20%
New Hampshire ................. 3 13,075,736 1.10%
Mississippi ................... 3 10,734,716 0.90%
Tennessee ..................... 2 9,273,465 0.78%
Virginia ...................... 3 6,894,850 0.58%
Iowa .......................... 3 6,244,590 0.52%
Other ......................... 19 39,006,667 3.28%
--- ------------- ------
Total ......................... 314 1,189,813,767 100.00%
=== ============= ======
DISTRIBUTION OF MORTGAGE INTEREST RATES
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
0.0675 or less ................ 2 7,085,014 0.60%
0.0675 to 0.0725 .............. 117 486,434,870 40.88%
0.0725 to 0.0775 .............. 117 421,237,269 35.40%
0.0775 to 0.0825 .............. 58 185,689,986 15.61%
0.0825 to 0.0875 .............. 16 65,038,644 5.47%
0.0875 to 0.0925 .............. 2 13,035,533 1.10%
0.0925 to 0.0975 .............. 0 0 0.00%
0.0975 to 0.1025 .............. 2 11,292,452 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 1,189,813,767 100.00%
=== ============= ======
W/Avg Mortgage Interest Rate is 7.4538%
Mninmum Mortgage Interest Rate is 6.6400%
Maximum Mortgage Interest Rate is 10.2500%
Page - 14
<PAGE>
LOAN SEASONING
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less ................ 314 1,189,813,767 100.00%
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 1,189,813,767 100.00%
=== ============= ======
Weighted Average Seasoning is 0.2
DISTRIBUTION OF REMAINING TERM
FULLY AMORTIZING
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less ............. 0 0 0.00%
61 to 120 months .............. 3 5,079,307 0.43%
121 to 180 months ............. 5 30,789,200 2.59%
181 to 240 months ............. 27 71,954,715 6.05%
241 to 360 months ............. 2 20,044,497 1.68%
- ------------------------------- --- ------------- ------
37 127,867,719 10.75%
=== ============= ======
Weighted Average Months to Maturity 214
<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 ................ 1 10,163,290 0.85%
0.7501 to 0.875 ............... 0 0 0.00%
0.8751 to 1 ................... 3 20,790,999 1.75%
1.0001 to 1.125 ............... 1 4,378,123 0.37%
1.1251 to 1.25 ................ 3 12,232,427 1.03%
1.2501 to 1.375 ............... 7 17,553,306 1.48%
1.3751 to 1.5 ................. 13 50,359,298 4.23%
1.5001 to 1.625 ............... 14 44,366,302 3.73%
1.6251 to 1.75 ................ 10 33,480,550 2.81%
1.7501 to 1.875 ............... 2 4,713,626 0.40%
1.8751 to 2 ................... 2 4,031,389 0.34%
2.0001 to 2.125 ............... 2 12,915,692 1.09%
2.1251 & above ................ 6 18,472,920 1.55%
Unknown ....................... 250 956,355,844 80.38%
--- ------------- ------
Total ......................... 314 1,189,813,767 100.00%
=== ============= ======
<FN>
(1) Debt Service Coverage Ratios are calculated as described in the prospectus,
values are updated periodically as new NOI figures become available from
borrowers on an asset level. Neither the Trustee, Servicer, Special
Servicer or Underwriter makes any representation as to the accuracy of the
data provided by the borrower for this calculation.
</FN>
</TABLE>
Weighted Average Debt Service Coverage Ratio 1.517
Page - 15
<PAGE>
DISTRIBUTION OF AMORTIZATION TYPE
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Fully Amortizing .............. 37 127,867,719 10.75%
Interest Only / Balloon ....... 277 1,061,946,049 89.25%
--- ------------- ------
Total ......................... 314 1,189,813,767 100.00%
=== ============= ======
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 2,394,412 0.20%
37 to 48 months ............... 3 24,603,925 2.07%
49 to 60 months ............... 1 3,117,625 0.26%
61 to 120 months .............. 197 675,444,007 56.77%
121 to 180 months ............. 20 101,994,086 8.57%
181 to 240 months ............. 54 254,391,995 21.38%
- ------------------------------- --- ------------- ------
277 1,061,946,049 89.25%
=== ============= ======
Weighted Average Months to Maturity is 167
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 1,189,813,767 100.00%
--- ------------- ------
Total ......................... 314 1,189,813,767 100.00%
=== ============= ======
<TABLE>
SPECIALLY SERVICED LOAN DETAIL
<CAPTION>
Beginning Specially
Disclosure Scheduled Interest Maturity Property Serviced
Control # Balance Rate Date Type Status Code (1)
<S> <C> <C> <C> <C> <C>
<FN>
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
</FN>
</TABLE>
SPECIALLY SERVICED LOAN DETAIL, Continued
Disclosure
Control # Comments
Page - 16
<PAGE>
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 - 17
<PAGE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - LOAN STATUS
PORTFOLIO: COMMERCIAL MTGE ACCEPT CORP 1998 C1
REPORTING PERIOD: SEPTEMBER,
DATE PRINTED: 17-SEP-98
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
001 41,886,360 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
002 20,328,326 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
003 10,372,218 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
004 4,735,350 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
005 4,390,064 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
006 4,044,778 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
007 3,255,553 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
008 2,885,604 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
009 2,565,626 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
010 2,762,288 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
011 17,906,777 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
012 15,098,837 0 N/A 0.93 N/A PERFORMING PERFORM TO MATURITY
013 14,927,475 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
014 11,087,408 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
015 3,246,660 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
016 3,715,174 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
017 3,359,466 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
018 2,519,023 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
019 2,495,637 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
020 2,074,964 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
021 13,449,485 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
022 13,375,319 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
023 13,311,473 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
024 12,722,170 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
025 11,913,861 8 59.6% 1.83 N/A PERFORMING PERFORM TO MATURITY
026 11,072,965 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
027 11,073,369 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
028 11,058,029 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
029 11,002,184 39 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
030 10,817,453 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
031 10,459,866 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
032 10,163,290 0 76.4% 0.74 N/A PERFORMING PERFORM TO MATURITY
033 10,059,929 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
034 9,978,998 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
035 7,498,604 0 79.6% 1.42 N/A PERFORMING PERFORM TO MATURITY
036 2,446,494 0 48.9% 2.26 N/A PERFORMING PERFORM TO MATURITY
037 9,742,554 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
038, 039, 9,472,020 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
041 9,148,023 0 N/A 1.72 N/A PERFORMING PERFORM TO MATURITY
042 8,761,565 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
043 8,549,935 0 N/A 1.49 N/A PERFORMING PERFORM TO MATURITY
044 5,763,109 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
045 2,776,680 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
046 8,356,909 0 79.6% 1.14 N/A PERFORMING PERFORM TO MATURITY
047 8,217,000 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
048 8,180,579 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
049 7,961,140 0 N/A 2.06 N/A PERFORMING PERFORM TO MATURITY
050 7,956,907 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
051, 052, 7,936,387 0 65.6% 1.64 N/A PERFORMING PERFORM TO MATURITY
055 7,721,250 0 N/A 1.59 N/A PERFORMING PERFORM TO MATURITY
056 7,650,043 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
057 7,622,492 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
058 7,347,948 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
059 7,306,579 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
060 7,169,339 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
061 6,971,777 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
062 6,948,197 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
063 6,876,595 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
064 6,785,793 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
065 6,728,828 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
066, 067, 6,649,588 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
069 6,628,321 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
070 6,478,569 0 73.1% 1.28 N/A PERFORMING PERFORM TO MATURITY
071 6,417,279 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
</TABLE>
Page 18
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
072 6,381,078 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
073 6,220,121 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
074 6,147,047 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
075 6,121,795 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
076 5,977,896 0 N/A 1.68 N/A PERFORMING PERFORM TO MATURITY
077 5,769,445 0 N/A 1.15 N/A PERFORMING PERFORM TO MATURITY
078 5,653,257 0 N/A 1.59 N/A PERFORMING PERFORM TO MATURITY
079 5,573,282 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
080 5,533,585 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
081 5,491,312 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
082 5,455,817 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
083 5,392,652 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
084 5,383,802 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
085 5,385,586 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
086 5,350,086 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
087 5,195,788 0 N/A 1.53 N/A PERFORMING PERFORM TO MATURITY
088 5,155,810 0 N/A 1.56 N/A PERFORMING PERFORM TO MATURITY
089 5,030,009 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
090 4,993,028 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
091 4,989,445 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
092 4,961,525 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
093 4,954,553 0 N/A 2.05 N/A PERFORMING PERFORM TO MATURITY
094 4,945,660 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
095 4,859,105 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
096 4,806,838 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
097 4,786,836 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
098 4,675,379 0 N/A 2.14 N/A PERFORMING PERFORM TO MATURITY
099 4,622,696 0 72.8% 1.12 N/A PERFORMING PERFORM TO MATURITY
100 4,620,672 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
101 4,581,496 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
102 4,572,787 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
103 2,690,795 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
104 1,793,863 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
105 4,473,054 0 79.9% 1.43 N/A PERFORMING PERFORM TO MATURITY
106 4,384,415 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
107 4,376,390 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
108 4,378,123 0 N/A 1.10 N/A PERFORMING PERFORM TO MATURITY
109 4,362,372 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
110 4,327,805 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
111 4,247,178 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
112 4,278,567 8 N/A 1.46 N/A PERFORMING PERFORM TO MATURITY
113 4,214,670 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
114 4,185,218 0 N/A 2.25 N/A PERFORMING PERFORM TO MATURITY
115 4,182,977 0 N/A 1.48 N/A PERFORMING PERFORM TO MATURITY
116 4,169,916 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
117 4,073,851 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
118 4,072,939 0 74.6% 1.48 N/A PERFORMING PERFORM TO MATURITY
119 3,989,030 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
120 3,985,264 0 N/A 1.49 N/A PERFORMING PERFORM TO MATURITY
121 3,964,092 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
122 3,928,715 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
123 3,816,583 0 N/A 1.45 N/A PERFORMING PERFORM TO MATURITY
124 3,809,748 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
125 3,774,654 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
126 3,622,954 0 N/A 1.77 N/A PERFORMING PERFORM TO MATURITY
127 3,624,322 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
128 3,590,905 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
129 3,586,126 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
130 3,568,417 0 N/A 1.62 N/A PERFORMING PERFORM TO MATURITY
131 3,567,965 0 N/A 1.42 N/A PERFORMING PERFORM TO MATURITY
132 3,556,435 0 N/A 1.42 N/A PERFORMING PERFORM TO MATURITY
133 3,507,035 0 N/A 1.60 N/A PERFORMING PERFORM TO MATURITY
134 3,480,458 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
135 3,470,102 0 N/A 1.72 N/A PERFORMING PERFORM TO MATURITY
136 3,436,215 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
137 3,293,851 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
138 3,286,397 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
139 3,282,963 0 N/A 2.15 N/A PERFORMING PERFORM TO MATURITY
140 3,259,329 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
141 3,260,685 0 N/A 1.40 N/A PERFORMING PERFORM TO MATURITY
142 3,239,257 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
143 3,211,667 0 N/A 1.00 N/A PERFORMING PERFORM TO MATURITY
144 3,195,962 0 N/A 0.00 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>
145 3,184,885 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
146 3,171,581 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
147 3,117,625 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
148 3,090,328 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
149 3,083,174 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
150 3,033,946 0 N/A 1.37 N/A PERFORMING PERFORM TO MATURITY
151 2,994,054 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
152 2,989,508 0 41.0% 2.72 N/A PERFORMING PERFORM TO MATURITY
153 2,989,764 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
154 2,983,685 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
155 2,954,846 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
156, 157 2,925,741 0 71.4% 1.37 N/A PERFORMING PERFORM TO MATURITY
158 2,876,009 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
159 2,884,676 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
160 2,793,103 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
161 2,790,792 0 77.5% 1.18 N/A PERFORMING PERFORM TO MATURITY
162 2,783,613 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
163 2,776,724 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
164 2,671,147 0 73.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
165 2,664,033 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
166 2,663,315 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
167 2,641,263 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
168 2,611,455 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
169 2,584,332 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
170 2,568,940 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
171 2,561,792 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
172 2,566,532 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
173 2,540,425 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
174 2,541,373 0 N/A 1.51 N/A PERFORMING PERFORM TO MATURITY
175 2,540,384 0 N/A 1.04 N/A PERFORMING PERFORM TO MATURITY
176 2,525,898 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
177 2,510,339 0 N/A 1.93 N/A PERFORMING PERFORM TO MATURITY
178 2,510,174 0 76.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
179 2,507,125 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
180 2,494,335 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
181 2,480,494 0 N/A 1.00 N/A PERFORMING PERFORM TO MATURITY
182 2,409,514 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
183 2,426,687 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
184 2,422,504 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
185 2,391,542 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
186 2,389,963 0 67.9% 1.74 N/A PERFORMING PERFORM TO MATURITY
187 2,342,668 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
188 2,337,250 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
189 2,334,753 0 68.7% 0.57 N/A PERFORMING PERFORM TO MATURITY
190 2,331,185 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
191 2,331,088 0 N/A 1.46 N/A PERFORMING PERFORM TO MATURITY
192 2,308,736 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
193 2,290,615 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
194 2,290,155 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
195 2,282,436 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
196 2,281,299 0 N/A 1.65 N/A PERFORMING PERFORM TO MATURITY
197 2,265,755 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
198 2,262,538 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
199 2,232,776 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
200 2,230,190 0 N/A 1.61 N/A PERFORMING PERFORM TO MATURITY
201 2,194,927 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
202 2,183,071 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
203 2,165,524 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
204 2,144,429 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
205 2,151,291 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
206 2,123,352 0 N/A 1.67 N/A PERFORMING PERFORM TO MATURITY
207 2,114,498 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
208 2,114,967 39 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
209 2,091,986 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
210 2,087,635 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
211 2,078,330 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
212 1,349,172 0 75.8% 1.69 N/A PERFORMING PERFORM TO MATURITY
213 677,567 0 67.8% 1.33 N/A PERFORMING PERFORM TO MATURITY
214 2,023,639 8 68.8% 1.47 N/A PERFORMING PERFORM TO MATURITY
215 2,015,512 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
216 1,999,553 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
217 1,993,794 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
218 1,990,375 0 N/A 0.00 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>
219 1,989,432 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
220 1,988,436 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
221 1,920,819 0 62.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
222 1,923,559 8 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
223 1,886,917 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
224 1,870,034 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
225 1,854,530 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
226 1,842,472 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
227 1,841,391 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
228 1,833,239 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
229 1,824,019 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
230 1,819,526 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
231 1,243,267 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
232 547,037 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
233 1,789,948 0 60.7% 1.31 N/A PERFORMING PERFORM TO MATURITY
234 1,785,687 0 N/A 1.72 N/A PERFORMING PERFORM TO MATURITY
235 1,738,270 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
236 1,739,168 0 N/A 1.78 N/A PERFORMING PERFORM TO MATURITY
237 1,732,647 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
238 1,730,664 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
239 1,689,056 0 78.6% 1.64 N/A PERFORMING PERFORM TO MATURITY
240 1,659,715 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
241 1,661,440 8 N/A 1.33 N/A PERFORMING PERFORM TO MATURITY
242 1,633,523 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
243 1,629,497 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
244 1,599,766 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
245 1,591,398 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
246 1,590,578 0 N/A 1.36 N/A PERFORMING PERFORM TO MATURITY
247 1,571,811 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
248 1,546,633 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
249 1,543,159 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
250 1,528,320 0 69.5% 1.99 N/A PERFORMING PERFORM TO MATURITY
251 1,491,561 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
252 1,494,914 0 70.5% 1.28 N/A PERFORMING PERFORM TO MATURITY
253 1,495,113 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
254 1,491,560 0 N/A 1.27 N/A PERFORMING PERFORM TO MATURITY
255 1,488,637 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
256 1,468,089 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
257 1,466,794 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
258 1,446,378 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
259 1,437,431 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
260 1,431,133 0 N/A 1.51 N/A PERFORMING PERFORM TO MATURITY
261 1,433,836 0 84.3% 1.45 N/A PERFORMING PERFORM TO MATURITY
262 1,428,180 0 N/A 1.46 N/A PERFORMING PERFORM TO MATURITY
263 1,411,995 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
264 1,395,336 0 73.4% 1.43 N/A PERFORMING PERFORM TO MATURITY
265 1,392,914 0 N/A 1.42 N/A PERFORMING PERFORM TO MATURITY
266 1,351,991 0 N/A 1.35 N/A PERFORMING PERFORM TO MATURITY
267 1,346,298 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
268 1,344,219 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
269 1,307,509 0 74.7% 1.70 N/A PERFORMING PERFORM TO MATURITY
270 1,301,113 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
271 1,296,201 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
272 1,292,671 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
273 1,292,265 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
274 1,289,330 0 N/A 1.62 N/A PERFORMING PERFORM TO MATURITY
275 1,288,806 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
276 1,274,839 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
277 1,274,099 0 79.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
278 1,263,633 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
279 1,247,973 8 54.3% 2.20 N/A PERFORMING PERFORM TO MATURITY
280 1,246,869 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
281 1,244,615 0 68.2% 1.56 N/A PERFORMING PERFORM TO MATURITY
282 1,238,748 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
283 1,218,508 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
284 1,206,682 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
285 1,199,144 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
286 1,195,268 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
287 1,197,393 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
288 1,197,393 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
289 1,195,919 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
290 1,192,926 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
291 1,192,184 0 N/A 1.56 N/A PERFORMING PERFORM TO MATURITY
</TABLE>
Page 21
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
292 1,189,375 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
293 1,190,119 0 N/A 2.04 N/A PERFORMING PERFORM TO MATURITY
294 1,167,873 0 73.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
295 1,129,622 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
296 1,128,490 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
297 1,097,244 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
298 1,090,672 0 64.2% 1.66 N/A PERFORMING PERFORM TO MATURITY
299 1,084,726 0 N/A 1.16 N/A PERFORMING PERFORM TO MATURITY
300 1,046,975 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
301 1,034,719 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
302 1,024,143 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
303 1,022,774 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
304 1,015,960 0 N/A 1.57 N/A PERFORMING PERFORM TO MATURITY
305 994,897 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
306 994,502 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
307 991,762 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
308 991,149 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
309 970,732 0 N/A 1.53 N/A PERFORMING PERFORM TO MATURITY
310 931,165 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
311 913,844 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
312 894,011 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
313 894,396 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
314 894,396 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
315 893,359 0 N/A 4.10 N/A PERFORMING PERFORM TO MATURITY
316 892,455 0 N/A 2.09 N/A PERFORMING PERFORM TO MATURITY
317 877,587 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
318 764,665 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
319 725,960 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
320 727,519 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
321 713,447 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
322 536,638 0 N/A 1.51 N/A PERFORMING PERFORM TO MATURITY
- -- ------------- --- ------ ---- --- ------------------------- ------------------------------
TOTAL 1,190,006,419
=============
</TABLE>
Page 22
<PAGE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - LOAN TERMS
PORTFOLIO: COMMERCIAL MTGE ACCEPT CORP 1998 C1
REPORTING PERIOD: SEPTEMBER,
DATE PRINTED: 17-SEP-98
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
001 41,886,360 4/9/98 5/1/28 356 7.020% A 279,991
002 20,328,326 9/28/71 10/1/11 157 8.750% F 232,485
003 10,372,218 12/15/78 1/1/14 157 9.000% F 104,294
004 4,735,350 12/29/97 1/1/18 112 7.870% F 39,762
005 4,390,064 12/29/97 1/1/18 112 7.870% F 36,862
006 4,044,778 12/29/97 1/1/18 112 7.870% F 33,963
007 3,255,553 12/29/97 1/1/18 112 7.870% F 27,336
008 2,885,604 12/29/97 1/1/18 112 7.870% F 24,230
009 2,565,626 12/29/97 1/1/14 112 7.870% F 24,034
010 2,762,288 12/29/97 1/1/18 112 7.870% F 23,194
011 17,906,777 4/10/98 5/1/28 356 7.440% A 124,772
012 15,098,837 2/17/98 3/1/23 294 7.770% F 115,010
013 14,927,475 4/1/98 4/1/28 115 7.250% F 102,173
014 11,087,408 2/23/82 7/1/28 118 7.390% F 76,777
015 3,246,660 6/19/98 7/1/28 118 7.390% F 22,482
016 3,715,174 1/23/98 2/1/18 113 7.850% F 31,100
017 3,359,466 1/23/98 2/1/18 113 7.850% F 28,122
018 2,519,023 1/22/98 2/1/18 113 7.850% F 21,092
019 2,495,637 2/12/98 3/1/18 114 7.850% F 20,844
020 2,074,964 1/23/98 2/1/18 113 7.850% F 17,370
021 13,449,485 12/22/97 1/1/28 172 7.390% F 93,552
022 13,375,319 2/27/98 3/1/18 114 6.910% F 103,937
023 13,311,473 5/13/98 6/1/28 45 6.900% F 87,857
024 12,722,170 5/15/98 6/1/28 117 6.820% F 83,290
025 11,913,861 12/30/97 1/1/23 292 7.910% A 91,904
026 11,072,965 4/22/98 5/1/28 116 7.400% F 76,854
027 11,073,369 4/7/98 5/1/28 356 7.100% A 74,568
028 11,058,029 2/6/98 3/1/28 114 7.400% F 76,854
029 11,002,184 4/9/98 5/1/23 140 7.520% F 81,617
030 10,817,453 5/26/98 6/1/23 117 7.540% F 80,463
031 10,459,866 2/25/98 3/1/28 114 7.360% F 72,414
032 10,163,290 2/20/98 3/1/28 174 7.580% F 71,879
033 10,059,929 1/14/98 2/1/28 353 7.010% A 67,363
034 9,978,998 5/26/98 6/1/28 117 6.970% F 66,329
035 7,498,604 3/5/98 4/1/23 295 7.160% A 54,063
036 2,446,494 3/5/98 4/1/23 295 7.160% A 17,639
037 9,742,554 12/16/97 1/1/28 112 7.180% F 66,389
038, 039, 9,472,020 3/2/98 4/1/28 115 6.960% F 62,949
041 9,148,023 1/1/92 1/1/02 40 10.250% A 0
042 8,761,565 9/18/97 10/1/27 229 8.300% F 66,610
043 8,549,935 12/8/97 1/1/28 352 7.210% A 58,434
044 5,763,109 6/2/98 7/1/28 118 7.160% F 39,010
045 2,776,680 6/2/98 7/1/28 118 7.160% F 18,795
046 8,356,909 1/22/98 2/1/28 77 7.280% F 57,474
047 8,217,000 2/23/98 3/1/28 114 7.190% F 55,944
048 8,180,579 5/22/98 6/1/28 357 7.220% A 55,772
049 7,961,140 3/17/98 4/1/23 115 7.790% F 60,637
050 7,956,907 3/4/98 4/1/23 115 7.260% F 57,876
051, 052, 7,936,387 1/20/98 2/1/23 113 7.330% F 58,238
055 7,721,250 2/25/98 3/2/28 138 7.470% F 54,030
056 7,650,043 2/10/98 3/1/23 114 7.190% F 55,359
057 7,622,492 3/16/98 4/1/28 115 6.960% F 50,690
058 7,347,948 8/14/97 9/1/17 228 7.900% F 62,267
059 7,306,579 2/24/98 3/1/28 114 7.180% F 49,697
060 7,169,339 2/24/98 3/1/28 114 6.950% F 47,660
061 6,971,777 2/6/98 3/2/28 114 7.160% F 47,326
062 6,948,197 1/27/98 2/1/23 113 6.940% F 49,207
063 6,876,595 3/18/98 4/1/28 355 7.190% A 46,790
064 6,785,793 5/27/98 6/1/28 117 6.990% F 45,195
065 6,728,828 3/2/98 4/1/28 115 7.490% F 47,151
066, 067, 6,649,588 5/20/98 6/1/28 117 7.200% F 45,226
069 6,628,321 2/24/98 3/1/28 354 7.340% A 45,771
070 6,478,569 3/2/98 4/1/28 115 7.300% F 44,562
071 6,417,279 12/31/97 2/1/28 113 7.330% F 44,351
</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>
072 6,381,078 3/20/98 4/1/28 115 7.710% F 45,674
073 6,220,121 3/24/98 4/1/23 115 7.870% F 47,702
074 6,147,047 12/18/97 1/1/23 112 7.600% F 46,222
075 6,121,795 2/3/98 3/1/23 114 7.420% F 45,202
076 5,977,896 2/4/98 3/1/28 114 6.860% F 39,356
077 5,769,445 1/2/98 2/1/28 353 7.160% A 39,213
078 5,653,257 1/20/98 2/1/23 293 7.150% A 40,833
079 5,573,282 3/7/98 4/1/23 115 7.880% F 42,777
080 5,533,585 1/30/98 2/1/18 233 7.890% F 46,458
081 5,491,312 2/17/98 3/1/18 234 7.220% F 43,765
082 5,455,817 2/26/98 3/1/28 114 7.060% F 36,646
083 5,392,652 3/2/98 3/1/18 234 7.550% F 44,072
084 5,383,802 5/26/98 6/1/23 117 7.540% F 40,046
085 5,385,586 4/28/98 5/1/28 116 7.070% F 36,181
086 5,350,086 7/31/97 8/1/27 107 7.910% F 39,285
087 5,195,788 2/4/98 3/1/28 114 6.860% F 34,207
088 5,155,810 1/27/98 2/1/23 113 6.940% F 36,554
089 5,030,009 5/28/98 6/1/28 117 7.190% F 34,177
090 4,993,028 6/15/98 7/1/28 178 6.640% F 32,065
091 4,989,445 5/14/98 6/1/28 117 6.950% F 33,097
092 4,961,525 1/27/98 2/1/23 113 7.520% F 37,015
093 4,954,553 12/29/97 1/1/23 172 7.250% F 36,140
094 4,945,660 9/9/97 10/1/22 289 8.600% F 40,599
095 4,859,105 2/4/98 3/1/28 234 7.510% F 34,134
096 4,806,838 3/12/98 4/1/28 115 7.270% F 32,946
097 4,786,836 4/20/98 5/1/28 176 6.970% F 31,838
098 4,675,379 12/10/97 1/1/28 352 7.660% A 33,380
099 4,622,696 11/10/97 12/1/27 111 7.590% F 32,801
100 4,620,672 2/3/98 3/1/28 114 6.840% F 30,380
101 4,581,496 4/3/98 5/1/23 116 7.440% F 33,814
102 4,572,787 12/18/97 1/1/28 112 7.140% F 31,038
103 2,690,795 3/24/98 4/1/28 355 7.170% A 18,272
104 1,793,863 3/20/98 4/1/28 355 7.170% A 12,182
105 4,473,054 11/25/97 12/1/27 171 7.510% F 31,495
106 4,384,415 3/12/98 4/1/28 139 7.020% F 29,332
107 4,376,390 3/18/98 4/1/23 115 7.280% F 31,889
108 4,378,123 1/7/98 2/1/28 353 7.420% A 30,525
109 4,362,372 3/17/98 4/1/18 175 7.470% F 35,365
110 4,327,805 12/30/97 1/1/28 172 7.770% F 31,224
111 4,247,178 12/30/97 1/1/10 136 7.430% F 46,264
112 4,278,567 11/17/97 12/1/27 351 7.860% A 31,133
113 4,214,670 1/12/98 2/1/23 113 7.070% F 30,228
114 4,185,218 2/19/98 3/1/28 354 7.660% A 29,829
115 4,182,977 2/4/98 3/1/28 354 7.140% A 28,339
116 4,169,916 2/17/98 3/1/28 114 7.430% F 29,062
117 4,073,851 1/23/98 6/1/24 309 7.860% A 30,764
118 4,072,939 2/12/98 3/1/28 114 7.030% F 27,293
119 3,989,030 4/20/98 5/1/28 116 6.970% F 26,532
120 3,985,264 2/4/98 3/1/28 114 6.860% F 26,237
121 3,964,092 3/13/98 4/1/18 234 7.120% F 31,301
122 3,928,715 4/7/98 5/1/28 356 6.960% A 26,087
123 3,816,583 12/30/97 1/1/23 292 7.510% A 28,476
124 3,809,748 4/29/98 5/1/28 116 7.050% F 25,543
125 3,774,654 12/31/97 1/1/23 112 8.320% F 30,139
126 3,622,954 2/12/98 3/1/18 234 7.530% F 29,552
127 3,624,322 3/2/98 4/1/28 115 6.930% F 24,030
128 3,590,905 4/2/98 5/1/28 116 7.270% F 24,607
129 3,586,126 3/26/98 4/1/23 115 7.930% F 27,619
130 3,568,417 12/19/97 1/1/23 292 7.450% A 26,487
131 3,567,965 12/29/97 1/1/23 232 7.370% F 26,300
132 3,556,435 3/30/98 4/1/23 115 7.450% F 26,303
133 3,507,035 11/7/97 12/1/27 351 7.760% A 25,314
134 3,480,458 12/30/97 1/1/28 112 7.390% F 24,209
135 3,470,102 12/24/97 1/1/23 112 8.050% F 27,130
136 3,436,215 10/31/96 11/1/16 218 8.150% F 30,195
137 3,293,851 5/6/98 6/1/28 117 7.420% F 22,894
138 3,286,397 4/7/98 5/1/23 116 7.320% F 24,002
139 3,282,963 3/23/98 4/1/23 115 7.480% F 24,344
140 3,259,329 11/15/93 12/1/14 195 8.625% F 32,052
141 3,260,685 12/19/97 1/1/28 352 7.160% A 22,176
142 3,239,257 3/5/98 4/1/28 115 7.290% F 22,259
143 3,211,667 1/14/98 2/1/23 293 6.770% A 22,426
144 3,195,962 6/2/98 7/1/28 117 6.980% F 21,247
</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>
145 3,184,885 3/4/98 4/1/23 115 7.930% F 24,550
146 3,171,581 10/9/97 11/1/22 109 8.100% F 24,910
147 3,117,625 4/27/98 5/1/28 56 7.510% F 21,872
148 3,090,328 2/25/98 3/1/28 114 7.510% F 21,697
149 3,083,174 3/20/98 4/1/23 115 7.220% F 22,347
150 3,033,946 12/23/97 1/1/28 352 7.640% A 21,619
151 2,994,054 3/29/96 4/1/21 91 7.750% F 23,416
152 2,989,508 3/2/98 4/1/28 115 7.070% F 20,100
153 2,989,764 2/11/98 3/1/28 174 7.770% F 21,534
154 2,983,685 3/27/98 4/1/23 115 7.210% F 21,607
155 2,954,846 12/30/97 1/1/28 172 7.770% F 21,319
156, 157 2,925,741 2/1/98 3/1/23 114 7.420% F 21,603
158 2,876,009 1/30/98 2/1/08 113 6.920% F 34,709
159 2,884,676 3/4/98 4/1/23 295 7.360% A 21,167
160 2,793,103 4/1/98 5/1/28 116 7.360% F 19,310
161 2,790,792 2/27/98 4/1/28 115 7.310% F 19,215
162 2,783,613 6/2/98 3/1/23 174 7.710% F 21,076
163 2,776,724 1/29/98 2/1/23 113 7.070% F 19,915
164 2,671,147 2/17/98 3/1/18 78 8.450% F 23,303
165 2,664,033 1/30/98 2/1/18 233 7.220% F 21,291
166 2,663,315 6/25/97 7/1/22 106 8.780% F 22,253
167 2,641,263 3/19/98 4/1/28 115 7.300% F 18,168
168 2,611,455 1/23/97 2/1/17 101 8.375% F 23,218
169 2,584,332 10/17/97 11/1/27 110 7.990% F 19,060
170 2,568,940 6/4/97 7/1/22 106 8.720% F 21,323
171 2,561,792 5/15/98 6/1/18 117 7.370% F 20,540
172 2,566,532 3/30/98 4/1/28 115 7.310% F 17,671
173 2,540,425 3/20/98 4/1/08 115 7.010% F 30,202
174 2,541,373 1/16/98 2/1/23 293 7.840% A 19,488
175 2,540,384 2/25/98 3/1/28 354 7.410% A 17,673
176 2,525,898 1/30/98 2/1/18 233 7.220% F 20,187
177 2,510,339 3/17/98 4/1/13 175 7.590% F 23,676
178 2,510,174 11/3/97 11/1/27 111 7.590% F 17,811
179 2,507,125 1/30/98 2/1/23 113 7.210% F 18,186
180 2,494,335 4/17/98 5/1/28 115 7.650% F 17,738
181 2,480,494 1/6/98 2/1/23 173 7.440% F 18,377
182 2,409,514 10/26/93 11/1/08 122 8.500% F 29,542
183 2,426,687 2/9/98 3/1/28 114 6.790% F 15,874
184 2,422,504 1/5/98 2/1/18 113 8.310% F 20,968
185 2,391,542 3/23/98 4/1/28 115 7.040% F 16,032
186 2,389,963 2/5/98 3/1/28 114 7.020% F 16,000
187 2,342,668 3/4/98 4/1/28 115 7.510% F 16,448
188 2,337,250 2/12/98 3/1/18 114 7.870% F 19,549
189 2,334,753 2/20/98 3/1/23 294 7.190% A 16,895
190 2,331,185 1/29/98 2/1/23 113 7.290% F 17,047
191 2,331,088 1/27/98 2/1/23 113 7.260% F 17,001
192 2,308,736 11/22/95 12/1/20 87 8.000% F 18,524
193 2,290,615 4/8/98 5/1/23 116 7.370% F 16,803
194 2,290,155 2/25/98 3/1/28 114 6.930% F 15,194
195 2,282,436 10/31/96 7/1/16 214 8.290% F 20,414
196 2,281,299 1/6/98 2/1/23 89 7.200% F 16,551
197 2,265,755 1/5/98 2/1/23 113 7.960% F 17,539
198 2,262,538 3/13/98 5/1/18 235 6.900% F 17,502
199 2,232,776 1/29/98 2/1/23 113 7.550% F 16,701
200 2,230,190 12/2/97 1/1/23 292 7.430% A 16,525
201 2,194,927 4/17/98 5/1/28 116 7.590% F 15,519
202 2,183,071 8/1/97 8/1/17 227 8.730% F 19,678
203 2,165,524 3/5/98 4/1/28 235 7.240% F 14,808
204 2,144,429 1/16/92 2/1/12 42 10.250% F 24,541
205 2,151,291 2/27/98 3/1/28 114 7.160% F 14,603
206 2,123,352 1/15/98 2/1/18 233 7.550% F 17,386
207 2,114,498 12/26/97 1/1/28 112 7.440% F 14,771
208 2,114,967 2/27/97 3/1/17 222 8.290% F 18,587
209 2,091,986 3/4/98 4/1/28 115 6.720% F 13,579
210 2,087,635 2/19/98 3/1/23 114 7.680% F 15,766
211 2,078,330 9/8/97 10/1/22 109 8.250% F 16,557
212 1,349,172 2/12/98 3/1/23 114 7.180% F 9,755
213 677,567 2/12/98 3/1/23 114 7.180% F 4,899
214 2,023,639 2/18/98 3/1/28 114 7.490% F 14,180
215 2,015,512 3/24/98 4/1/23 115 7.970% F 15,589
216 1,999,553 9/16/97 10/1/22 109 8.350% F 16,062
217 1,993,794 5/28/98 6/1/23 117 7.370% F 14,611
218 1,990,375 4/20/98 5/1/18 236 7.810% F 16,493
</TABLE>
Page 25
<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 1,989,432 3/12/98 4/1/23 115 7.360% F 14,598
220 1,988,436 2/6/98 3/1/23 175 7.770% F 15,133
221 1,920,819 6/12/98 7/1/23 118 6.810% F 13,373
222 1,923,559 2/13/98 3/1/28 114 7.250% F 13,166
223 1,886,917 2/12/98 3/1/23 174 6.880% F 13,284
224 1,870,034 12/19/97 1/1/28 112 7.610% F 13,287
225 1,854,530 3/13/98 5/1/18 235 6.950% F 14,427
226 1,842,472 2/6/98 3/1/28 114 7.125% F 12,464
227 1,841,391 12/31/97 1/1/28 76 7.280% F 12,672
228 1,833,239 12/22/97 1/1/23 112 7.680% F 13,889
229 1,824,019 11/7/97 12/1/22 111 8.080% F 14,299
230 1,819,526 3/26/98 4/1/18 235 7.570% F 14,861
231 1,243,267 3/31/98 4/1/23 115 7.260% F 9,043
232 547,037 3/31/98 4/1/23 115 7.260% F 3,979
233 1,789,948 3/11/98 4/1/23 295 7.070% A 12,803
234 1,785,687 1/26/98 2/1/23 113 7.330% F 13,103
235 1,738,270 4/20/98 6/1/18 237 7.460% F 14,055
236 1,739,168 2/11/98 3/2/23 114 7.430% F 12,853
237 1,732,647 2/18/98 3/1/28 234 6.980% F 11,553
238 1,730,664 12/22/97 1/1/20 112 7.510% F 13,565
239 1,689,056 2/24/98 3/1/23 114 7.230% F 12,266
240 1,659,715 10/1/97 10/1/17 229 7.850% F 14,003
241 1,661,440 11/25/97 12/1/22 291 7.890% A 12,806
242 1,633,523 11/12/97 12/1/22 111 7.830% F 12,550
243 1,629,497 1/9/98 2/1/18 233 7.530% F 13,323
244 1,599,766 1/9/98 2/1/18 233 7.490% F 13,041
245 1,591,398 3/24/98 4/1/23 115 7.270% F 11,586
246 1,590,578 12/19/97 1/1/28 352 7.160% A 10,817
247 1,571,811 3/30/98 4/1/23 115 7.460% F 11,635
248 1,546,633 6/12/98 7/1/23 118 6.810% F 10,768
249 1,543,159 2/9/98 3/1/28 114 6.810% F 10,115
250 1,528,320 3/6/98 4/1/18 115 8.310% F 13,180
251 1,491,561 2/26/98 3/1/08 114 7.210% F 17,989
252 1,494,914 1/21/98 2/1/23 113 7.280% F 10,922
253 1,495,113 4/9/98 5/1/23 116 7.120% F 10,717
254 1,491,560 3/3/98 4/1/23 295 7.030% A 10,630
255 1,488,637 1/12/98 2/1/23 293 7.610% F 11,192
256 1,468,089 3/24/98 4/1/23 115 7.970% F 11,355
257 1,466,794 3/2/98 4/1/23 115 7.090% F 10,510
258 1,446,378 4/30/98 5/1/28 116 7.310% F 9,951
259 1,437,431 11/17/97 12/1/22 111 8.090% F 11,278
260 1,431,133 1/20/98 2/1/18 233 7.170% F 11,390
261 1,433,836 2/6/98 3/1/28 354 6.930% A 9,513
262 1,428,180 2/26/98 3/2/23 114 7.200% F 10,333
263 1,411,995 3/26/98 4/1/23 115 7.020% F 10,054
264 1,395,336 3/12/98 4/1/28 355 7.260% A 9,560
265 1,392,914 1/12/98 2/1/28 113 7.340% F 9,636
266 1,351,991 12/18/97 1/1/28 352 7.160% A 9,195
267 1,346,298 4/20/98 5/1/28 116 6.970% F 8,954
268 1,344,219 4/20/98 5/1/23 116 7.130% F 9,654
269 1,307,509 12/31/97 1/1/23 112 7.020% F 9,346
270 1,301,113 2/26/98 3/1/13 174 7.230% F 12,081
271 1,296,201 5/15/98 6/1/23 117 7.670% F 9,751
272 1,292,671 3/26/98 1/1/23 115 7.020% F 9,205
273 1,292,265 12/3/97 1/1/28 112 7.600% F 9,179
274 1,289,330 12/9/97 1/1/23 292 7.820% A 9,879
275 1,288,806 12/24/97 1/1/23 112 8.000% F 10,034
276 1,274,839 2/2/98 3/1/28 114 7.160% F 8,654
277 1,274,099 3/5/98 4/1/23 115 8.050% F 9,922
278 1,263,633 3/13/98 4/1/18 234 7.170% F 10,016
279 1,247,973 4/29/98 5/1/28 116 7.910% F 9,094
280 1,246,869 4/14/98 5/1/28 236 7.300% F 8,570
281 1,244,615 4/15/98 5/1/23 116 7.100% F 8,915
282 1,238,748 3/25/98 4/1/18 234 7.100% F 9,766
283 1,218,508 12/15/97 1/1/28 232 8.180% F 9,143
284 1,206,682 4/20/98 5/1/28 116 6.970% F 8,026
285 1,199,144 1/13/94 2/1/14 30 8.000% F 11,292
286 1,195,268 1/13/94 2/1/14 30 7.750% F 11,083
287 1,197,393 6/12/98 7/1/23 118 6.810% F 8,336
288 1,197,393 6/12/98 7/1/23 118 6.810% F 8,336
289 1,195,919 3/12/98 4/1/28 115 7.180% F 8,129
290 1,192,926 4/28/98 5/1/18 116 8.320% F 10,278
291 1,192,184 2/3/98 3/1/23 294 7.170% A 8,612
</TABLE>
Page 26
<PAGE>
<TABLE>
REMAIN
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
292 1,189,375 3/13/98 4/1/18 234 7.220% F 9,463
293 1,190,119 1/16/98 2/1/23 113 7.420% F 8,806
294 1,167,873 5/5/98 6/1/28 118 7.510% F 8,189
295 1,129,622 12/19/97 1/1/23 112 7.650% F 8,536
296 1,128,490 1/21/98 2/1/19 113 7.280% F 8,842
297 1,097,244 4/14/98 5/1/28 236 7.300% F 7,541
298 1,090,672 12/23/97 1/1/23 112 7.640% F 8,229
299 1,084,726 12/29/97 1/1/18 232 7.640% F 8,956
300 1,046,975 5/5/98 6/1/23 177 7.740% F 7,924
301 1,034,719 12/8/97 1/1/28 76 7.790% F 7,479
302 1,024,143 1/27/98 2/1/28 113 6.810% F 6,722
303 1,022,774 6/12/98 7/1/23 118 6.810% F 7,121
304 1,015,960 12/29/97 1/1/18 232 7.780% F 8,475
305 994,897 3/17/98 4/1/23 115 7.540% F 7,416
306 994,502 2/19/98 3/1/23 114 7.150% F 7,164
307 991,762 12/23/97 1/1/23 112 7.800% F 7,586
308 991,149 12/23/97 1/1/23 112 7.400% F 7,325
309 970,732 3/5/98 4/1/23 115 8.050% F 7,596
310 931,165 1/29/98 2/1/23 113 7.490% F 6,922
311 913,844 2/25/98 3/1/23 114 7.030% F 6,520
312 894,011 4/20/98 6/1/18 237 7.510% F 7,256
313 894,396 2/19/98 3/1/23 114 7.400% F 6,592
314 894,396 2/25/98 3/1/23 114 7.400% F 6,592
315 893,359 1/16/98 2/1/23 137 7.760% F 6,804
316 892,455 1/30/98 2/1/23 293 7.020% A 6,373
317 877,587 4/20/98 5/1/28 116 6.970% F 5,837
318 764,665 12/22/97 1/1/28 112 7.600% F 5,428
319 725,960 4/24/96 5/1/06 92 8.000% F 10,495
320 727,519 12/23/97 1/1/23 112 7.500% F 5,423
321 713,447 6/12/98 7/1/23 118 6.810% F 4,967
322 536,638 2/27/98 3/1/23 114 7.400% F 3,955
- -- ------------- ---------- ---------- ---- -------- --- -------
TOTAL 1,190,006,419
=============
</TABLE>
Page 27
<PAGE>
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - PROPERTY DESCRIPTION
PORTFOLIO: COMMERCIAL MTGE ACCEPT CORP 1998 C1
REPORTING PERIOD: SEPTEMBER, 1998
DATE PRINTED: 17-SEP-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 N/A N/A N/A N/A N/A N/A
002 1 RETAIL SAN JOSE CA 95101 N/A N/A N/A N/A N/A N/A
003 1 RETAIL SAN JOSE CA 95101 N/A N/A N/A N/A N/A N/A
004 1 LODGING BEAVERTON OR 97006 N/A N/A N/A N/A N/A N/A
005 1 LODGING VANCOUVER WA 98684 N/A N/A N/A N/A N/A N/A
006 1 LODGING SALEM OR 97302 N/A N/A N/A N/A N/A N/A
007 1 LODGING LAKE OSWEGO OR 97034 N/A N/A N/A N/A N/A N/A
008 1 LODGING TIGARD OR 97223 N/A N/A N/A N/A N/A N/A
009 1 LODGING EUGENE OR 97403 N/A N/A N/A N/A N/A N/A
010 1 LODGING WILSONVILLE OR 97070 N/A N/A N/A N/A N/A N/A
011 1 RETAIL SAN DIEGO CA 92130 N/A N/A N/A N/A N/A N/A
012 1 RETAIL SHREWSBURY NJ 07702 1970 N/A N/A N/A N/A N/A
013 1 RETAIL SCOTTSDALE AZ 85255 N/A N/A N/A N/A N/A N/A
014 1 RETAIL MOUNT HOPE WV 25880 N/A N/A N/A N/A N/A N/A
015 1 RETAIL BECKLEY WV 25700 N/A N/A N/A N/A N/A N/A
016 1 LODGING COLORADO SPRINGS CO 80906 N/A N/A N/A N/A N/A N/A
017 1 LODGING COLORADO SPRINGS CO 80906 N/A N/A N/A N/A N/A N/A
018 1 LODGING KANSAS CITY MO 64153 N/A N/A N/A N/A N/A N/A
019 1 LODGING OLATHE KS 66062 N/A N/A N/A N/A N/A N/A
020 1 LODGING BRANSON MO 65616 N/A N/A N/A N/A N/A N/A
021 1 RETAIL RIVERSIDE CA 92507 N/A N/A N/A N/A N/A N/A
022 1 MULTI-FAMILY CHARLOTTE NC 28273 1995 420 N/A N/A N/A N/A
023 1 RETAIL MT LAUREL NJ 08054 N/A N/A N/A N/A N/A N/A
024 1 MULTI-FAMILY GREENVILLE NC 27835 1997 360 N/A N/A N/A N/A
025 1 LODGING INDIANAPOLIS IN 46268 1985 221 N/A 20,000,000 09/30/97 MAI APPRAISAL
026 1 RETAIL OXNARD CA 93030 N/A N/A N/A N/A N/A N/A
027 1 OFFICE SAN FRANCISCO CA 94103 N/A N/A N/A N/A N/A N/A
028 1 MULTI-FAMILY CARPINTERIA CA 93013 N/A N/A N/A N/A N/A N/A
029 1 OFFICE TUKWILA WA 98168 N/A N/A N/A N/A N/A N/A
030 1 LODGING BEDFORD PARK IL 60638 N/A N/A N/A N/A N/A N/A
031 1 OFFICE MALDEN MA 02108 N/A N/A N/A N/A N/A N/A
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 0 N/A N/A N/A N/A N/A
034 1 OFFICE ATLANTA GA 30328 N/A N/A N/A N/A N/A N/A
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 N/A N/A N/A N/A N/A N/A
038, 1 MULTI-FAMILY MORGANTOWN WV 26505 N/A N/A N/A N/A N/A N/A
038, 2 MULTI-FAMILY MORGANTOWN WV 26505 N/A N/A N/A N/A N/A N/A
038, 3 MULTI-FAMILY MORGANTOWN WV 26505 N/A N/A N/A N/A N/A N/A
041 1 OTHER ULSTER NY 12487 N/A N/A N/A N/A N/A N/A
042 1 RETAIL ST PETERSBURG FL 33710 N/A N/A N/A N/A N/A N/A
042 2 RETAIL ST PETERSBURG FL 33710 N/A N/A N/A N/A N/A N/A
042 3 RETAIL ST PETERSBURG FL 33710 N/A N/A N/A N/A N/A N/A
042 4 RETAIL ST PETERSBURG FL 33710 N/A N/A N/A N/A N/A N/A
042 5 RETAIL ST PETERSBURG FL 33710 N/A N/A N/A N/A N/A N/A
042 6 RETAIL ST PETERSBURG FL 33710 N/A N/A N/A N/A N/A N/A
042 7 RETAIL ST PETERSBURG FL 33710 N/A N/A N/A N/A N/A N/A
042 8 RETAIL ST PETERSBURG FL 33710 N/A N/A N/A N/A N/A N/A
042 9 RETAIL ST PETERSBURG FL 33710 N/A N/A N/A N/A N/A N/A
042 10 RETAIL ST PETERSBURG FL 33710 N/A N/A N/A N/A N/A N/A
042 11 RETAIL TAMPA FL 33757 N/A N/A N/A N/A N/A N/A
042 12 RETAIL BRANDENTON FL 33700 N/A N/A N/A N/A N/A N/A
042 13 RETAIL TAMPA FL 33757 N/A N/A N/A N/A N/A N/A
042 14 RETAIL TAMPA FL 33757 N/A N/A N/A N/A N/A N/A
043 1 MULTI-FAMILY FLORENCE KY 41042 1992 264 N/A N/A N/A N/A
044 1 WAREHOUSE OLIVE BRANCH MS 38654 N/A N/A N/A N/A N/A N/A
045 1 WAREHOUSE OLIVE BRANCH MS 38654 N/A N/A N/A N/A N/A N/A
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 N/A N/A N/A N/A N/A N/A
048 1 OFFICE HOBOKEN NJ 07030 N/A N/A N/A N/A N/A N/A
049 1 MULTI-FAMILY LAS VEGAS NV 89109 N/A N/A N/A N/A N/A N/A
050 1 MIXED USE BERKELEY CA 94123 N/A N/A N/A N/A N/A N/A
051, 1 WAREHOUSE COPPELL TX 75019 1987 732 87,080 4,400,000 11/21/97 APPRAISAL
051, 2 WAREHOUSE ARLINGTON TX 76012 1985 424 49,630 2,500,000 11/20/97 APPRAISAL
051, 3 WAREHOUSE MIDLAND TX 79705 1996 380 48,650 2,100,000 11/23/97 APPRAISAL
051, 4 WAREHOUSE MIDLAND TX 79703 1984 621 92,857 3,100,000 11/23/97 APPRAISAL
055 1 OFFICE SAN DIEGO CA 92101 N/A N/A N/A N/A N/A N/A
</TABLE>
Page 28
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
056 1 OFFICE BARRINTON IL 60010 N/A N/A N/A N/A N/A N/A
057 1 MULTI-FAMILY SACRAMENTO CA 95826 N/A N/A N/A N/A N/A N/A
058 1 WAREHOUSE SYOSSET NY 11791 N/A N/A N/A N/A N/A N/A
059 1 MULTI-FAMILY DAVIS CA 95616 N/A N/A N/A N/A N/A N/A
060 1 MULTI-FAMILY WILSON NC 27893 N/A N/A N/A N/A N/A N/A
061 1 RETAIL ASPEN CO 81611 N/A N/A N/A N/A N/A N/A
062 1 MULTI-FAMILY INDIANAPOLIS IN 46201 N/A N/A N/A N/A N/A N/A
063 1 OFFICE TAMPA FL 33619 0 N/A N/A N/A N/A N/A
064 1 MULTI-FAMILY SAN JOSE CA 95121 N/A N/A N/A N/A N/A N/A
065 1 RETAIL POWAY CA 92064 N/A N/A N/A N/A N/A N/A
066, 1 MULTI-FAMILY ERLANGER KY 41018 N/A N/A N/A N/A N/A N/A
066, 2 MULTI-FAMILY CINCINNATI OH 45223 N/A N/A N/A N/A N/A N/A
066, 3 MULTI-FAMILY BURLINGTON KY 41005 N/A N/A N/A N/A N/A N/A
069 1 MULTI-FAMILY TAMPA FL 33940 N/A N/A N/A N/A N/A N/A
070 1 MANUFACTURED STOCKTON CA 95208 1972 N/A 327,600 8,860,000 11/21/97 APPRAISAL
071 1 MULTI-FAMILY OAKLAND CA 94606 N/A N/A N/A N/A N/A N/A
072 1 RETAIL RANCHO SANTA FE CA 92111 N/A N/A N/A N/A N/A N/A
073 1 MULTI-FAMILY LAS VEGAS NV 89101 N/A N/A N/A N/A N/A N/A
074 1 MULTI-FAMILY ST LOUIS MO 63125 1965 304 258,560 N/A N/A N/A
075 1 LODGING LIVERMORE CA 94550 N/A N/A N/A N/A N/A N/A
076 1 MULTI-FAMILY TULSA OK 74136 N/A N/A N/A N/A N/A N/A
077 1 MANUFACTURED BEACH PARK IL 60099 0 208 N/A N/A N/A N/A
078 1 OFFICE LOUISVILLE KY 40202 1911 N/A 198,000 N/A N/A N/A
079 1 LODGING PALM SPRINGS CA 92264 N/A N/A N/A N/A N/A N/A
080 1 HEALTH CARE EL CAJON CA 95217 N/A N/A N/A N/A N/A N/A
081 1 RETAIL WILMINGTON NC 28405 N/A N/A N/A N/A N/A N/A
082 1 RETAIL LAKE ISABELLA CA 93240 N/A N/A N/A N/A N/A N/A
083 1 LODGING MILLBRAE CA 94030 N/A N/A N/A N/A N/A N/A
084 1 LODGING BEDFORD PARK IL 60638 N/A N/A N/A N/A N/A N/A
085 1 MULTI-FAMILY COLLEGE PARK GA 30349 N/A N/A N/A N/A N/A N/A
086 1 RETAIL MONROVIA CA 90071 N/A N/A N/A N/A N/A N/A
087 1 MULTI-FAMILY TULSA OK 74135 N/A N/A N/A N/A N/A N/A
088 1 MULTI-FAMILY OMAHA NE 68137 N/A N/A N/A N/A N/A N/A
089 1 OFFICE PEMBROKE PARK FL 33026 N/A N/A N/A N/A N/A N/A
090 1 MULTI-FAMILY NEW MILFORD NJ 07646 1997 200 N/A N/A N/A N/A
091 1 MULTI-FAMILY SANTA BARBARA CA 93105 N/A N/A N/A N/A N/A N/A
092 1 MIXED USE DALLAS TX 75228 1955 N/A 132,849 N/A N/A N/A
093 1 WAREHOUSE BELLEVUE WA 98005 N/A N/A N/A N/A N/A N/A
094 1 RETAIL NASHVILLE TN 37203 N/A N/A N/A N/A N/A N/A
095 1 RETAIL MADISON HEIGHTS MI 48071 N/A N/A N/A N/A N/A N/A
096 1 MULTI-FAMILY PONTOON BEACH IL 62040 1990 128 115,188 N/A N/A N/A
097 1 MULTI-FAMILY BRUNSWICK OH 44212 N/A N/A N/A N/A N/A N/A
098 1 OFFICE RIVER EDGE NJ 07661 1987 N/A 70,000 N/A N/A N/A
099 1 MULTI-FAMILY ATLANTA GA 30345 1971 180 207,900 6,350,000 09/22/97 MAI APPRAISAL
100 1 MULTI-FAMILY TORRANCE CA 90505 1963 141 N/A N/A N/A N/A
101 1 LODGING AUSTIN TX 78753 N/A N/A N/A N/A N/A N/A
102 1 RETAIL BELLEVUE WA 98005 N/A N/A N/A N/A N/A N/A
103 1 MULTI-FAMILY HUDSON FL 34667 N/A N/A N/A N/A N/A N/A
104 1 MULTI-FAMILY PORT RICHEY FL 34668 N/A N/A N/A N/A N/A N/A
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 N/A N/A N/A N/A N/A N/A
107 1 RETAIL MCMURRAY PA 15317 N/A N/A N/A N/A N/A N/A
108 1 RETAIL CARAOPOLIS PA 15108 1989 47,699 N/A N/A N/A
109 1 INDUSTRIAL HOUSTON TX 77027 N/A N/A N/A N/A N/A N/A
110 1 MULTI-FAMILY MURFREESBORO TN 37130 N/A N/A N/A N/A N/A N/A
111 1 OFFICE LUBBOCK TX 79407 N/A N/A N/A N/A N/A N/A
112 1 RETAIL STUART FL 34996 1975 N/A 78,783 N/A N/A N/A
113 1 MULTI-FAMILY TROTWOOD OH 45426 N/A N/A N/A N/A N/A N/A
114 1 RETAIL SILVER SPRINGS MD 20904 1986 N/A 41,028 N/A N/A N/A
115 1 HEALTH CARE MILCREEK PA 16506 1991 64 N/A N/A N/A N/A
116 1 MULTI-FAMILY PHILADELPHIA PA 19151 N/A N/A N/A N/A N/A N/A
117 1 RETAIL YORBA LINDA CA 92687 N/A N/A N/A N/A N/A N/A
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 N/A N/A N/A N/A N/A N/A
120 1 MULTI-FAMILY TULSA OK 74105 N/A N/A N/A N/A N/A N/A
121 1 MULTI-FAMILY ALEXANDRIA LA 71303 1997 229 N/A N/A N/A N/A
122 1 MULTI-FAMILY SAN FRANCISCO CA 94109 N/A N/A N/A N/A N/A N/A
123 1 MIXED USE CARPENTERSVILLE IL 60110 1988 N/A 80,986 N/A N/A N/A
124 1 MULTI-FAMILY ATLANTA GA 30309 N/A N/A N/A N/A N/A N/A
125 1 LODGING LOUISVILLE KY 40220 N/A N/A N/A N/A N/A N/A
126 1 RETAIL DUBUQUE IA 52002 N/A N/A N/A N/A N/A N/A
127 1 MULTI-FAMILY GLENDORA CA 91740 N/A N/A N/A N/A N/A N/A
128 1 RETAIL WILMINGTON NC 28403 N/A N/A N/A N/A N/A N/A
129 1 INDUSTRIAL AVENEL NJ 07001 N/A N/A N/A 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>
130 1 RETAIL BALTIMORE MD 21224 1987 56,109 N/A N/A N/A
131 1 MULTI-FAMILY HUMBLE TX 77346 N/A N/A N/A N/A N/A N/A
132 1 OFFICE CORNING NY 14830 N/A N/A N/A N/A N/A N/A
133 1 RETAIL BRUNSWICK OH 44212 N/A 1975 130,776 N/A N/A N/A
134 1 RETAIL PHILADELPHIA PA 19114 N/A N/A N/A N/A N/A N/A
135 1 OFFICE CARAOPOLIS PA 15108 N/A 1978 53,510 N/A N/A N/A
136 1 RETAIL LOUISVILLE KY 40207 N/A N/A N/A N/A N/A N/A
137 1 OFFICE ATLANTA GA 30338 1995 N/A 71,063 N/A N/A N/A
138 1 RETAIL GRANDVIEW MO 64030 N/A N/A N/A N/A N/A N/A
139 1 OFFICE CITY OF INDUSTRY CA 91745 N/A N/A N/A N/A N/A N/A
140 1 RETAIL WENATCHEE WA 98801 N/A N/A N/A N/A N/A N/A
141 1 MANUFACTURED DIAMOND IL 60416 N/A N/A 1966 N/A N/A N/A
142 1 MULTI-FAMILY LYNNWOOD WA 98036 N/A N/A N/A N/A N/A N/A
143 1 MIXED USE PHILADELPHIA PA 19102 1936 58 46,000 N/A N/A N/A
144 1 RETAIL NAPA CA 94558 N/A N/A N/A N/A N/A N/A
145 1 RETAIL MIAMISBURG OH 45342 N/A N/A N/A N/A N/A N/A
146 1 RETAIL SAN DIEGO CA 92111 N/A N/A N/A N/A N/A N/A
147 1 RETAIL PAGE AZ 86040 N/A N/A N/A N/A N/A N/A
148 1 OFFICE WAYNE NJ 07470 N/A N/A N/A N/A N/A N/A
149 1 MULTI-FAMILY LANHAM MD 20737 N/A N/A N/A N/A N/A N/A
150 1 RETAIL KENDALL FL 33173 N/A 1985 23,864 N/A N/A N/A
151 1 INDUSTRIAL PHOENIX AZ 85040 N/A N/A N/A N/A N/A N/A
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 N/A N/A N/A N/A N/A N/A
154 1 RETAIL FALL RIVER MA 02720 N/A N/A N/A N/A N/A N/A
155 1 MULTI-FAMILY MARION OH 43302 N/A N/A N/A N/A N/A N/A
156, 1 RETAIL SAN ANTONIO TX 78201 1978 N/A 31,488 2,000,000 01/19/98 MAI APPRAISAL
156, 2 RETAIL SAN ANTONIO TX 78201 1978 N/A 29,328 2,100,000 01/19/98 MAI APPRAISAL
158 1 MULTI-FAMILY PINEVILLE LA 71360 1979 248 N/A N/A N/A N/A
159 1 MULTI-FAMILY MANCHESTER CT 06040 N/A N/A 0 N/A N/A N/A
160 1 OTHER SAN FRANCISCO CA 94965 N/A N/A N/A N/A N/A N/A
161 1 MULTI-FAMILY ODESSA TX 79762 1983 196 N/A 3,600,000 01/19/98 MAI APPRAISAL
162 1 LODGING ALAMOGORDO NM 88310 N/A N/A N/A N/A N/A N/A
163 1 MULTI-FAMILY COLUMBUS OH 43229 N/A N/A N/A N/A N/A N/A
164 1 LODGING CHANDLER AZ 85226 1995 N/A N/A 3,650,000 01/08/98 MAI APPRAISAL
165 1 MULTI-FAMILY SHREVEPORT LA 71105 1990 129 N/A N/A N/A N/A
166 1 INDUSTRIAL MELROSE PARK IL 60160 N/A N/A N/A N/A N/A N/A
166 2 RETAIL MELROSE PARK IL 60160 N/A N/A N/A N/A N/A N/A
167 1 RETAIL AMELIA VA 23002 N/A N/A N/A N/A N/A N/A
168 1 RETAIL KISSIMMEE FL 34741 N/A N/A N/A N/A N/A N/A
169 1 RETAIL SAN JOSE CA 95113 N/A N/A N/A N/A N/A N/A
170 1 RETAIL INDIANAPOLIS IN 46268 N/A N/A N/A N/A N/A N/A
171 1 RETAIL BANNER ELK NC 28604 N/A N/A N/A N/A N/A N/A
172 1 RETAIL TAYLORSVILLE UT 84118 N/A N/A N/A N/A N/A N/A
173 1 MANUFACTURED LOS ANGELES CA 90272 N/A N/A N/A N/A N/A N/A
174 1 RETAIL SPRINGDALE OH 45246 N/A N/A 1992 N/A N/A N/A
175 1 MULTI-FAMILY MILLCREEK TWNSHP PA 16506 N/A 1996 50 N/A N/A N/A
176 1 MULTI-FAMILY PINEVILLE LA 71360 1995 152 N/A N/A N/A N/A
177 1 RETAIL JAMESTOWN NY 14701 N/A N/A N/A N/A N/A N/A
178 1 MULTI-FAMILY MARIETTA GA 30354 1996 104 N/A 3,300,000 09/22/97 MAI APPRAISAL
179 1 RETAIL ARCATA CA 95521 N/A N/A N/A N/A N/A N/A
180 1 RETAIL KANNAPOLIS NC 28081 1989 N/A 47,940 N/A N/A N/A
181 1 MULTI-FAMILY OKLAHOMA CITY OK 73107 N/A N/A N/A N/A N/A N/A
182 1 RETAIL SHREVEPORT LA 71101 N/A N/A N/A N/A N/A N/A
183 1 MULTI-FAMILY WOODLAND CA 95695 N/A N/A N/A N/A N/A N/A
184 1 LODGING DENVER CO 80216 N/A N/A N/A N/A N/A N/A
185 1 RETAIL FALLBROOK CA 92028 N/A N/A N/A N/A N/A N/A
186 1 WAREHOUSE REDLANDS CA 92374 1982 589 65,340 3,520,000 12/17/97 MAI APPRAISAL
187 1 RETAIL WEST CALDWELL NJ 07006 N/A N/A N/A N/A N/A N/A
188 1 RETAIL FRESNO CA 93726 N/A N/A N/A N/A N/A N/A
189 1 MANUFACTURED JACKSON NJ 08527 1978 160 3,400,000 09/03/97 MAI APPRAISAL
190 1 WAREHOUSE SPRINGFIELD VA 22150 N/A N/A N/A N/A N/A N/A
191 1 MULTI-FAMILY OVERLAND PARK KS 66212 N/A N/A N/A N/A N/A N/A
192 1 RETAIL MELROSE PARK IL 60160 N/A N/A N/A N/A N/A N/A
193 1 MIXED USE DUXBURY MA 02332 N/A N/A N/A N/A N/A N/A
194 1 MULTI-FAMILY ATLANTA GA 30303 N/A N/A N/A N/A N/A N/A
195 1 RETAIL TULSA OK 74136 N/A N/A N/A N/A N/A N/A
196 1 MULTI-FAMILY HOUSTON TX 77080 N/A N/A N/A N/A N/A N/A
197 1 LODGING DENVER CO 80204 N/A N/A N/A N/A N/A N/A
198 1 MULTI-FAMILY ALEXANDRIA LA 71303 1995 119 N/A N/A N/A N/A
199 1 RETAIL GREENVILLE SC 29605 N/A N/A N/A N/A N/A N/A
200 1 WAREHOUSE LOUISVILLE KY 40216 1986 644 67,575 N/A N/A N/A
201 1 RETAIL NATCHEZ MS 39120 N/A N/A N/A N/A N/A N/A
202 1 RETAIL HOUSTON TX 77077 N/A N/A N/A N/A N/A N/A
</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>
203 1 RETAIL LAKELAND FL 33801 N/A N/A N/A N/A N/A N/A
204 1 OFFICE ENGLEWOOD CLIFFS NJ 07632 N/A N/A N/A N/A N/A N/A
205 1 MULTI-FAMILY COLORADO SPRINGS CO 80917 1972 102 55,915 N/A N/A N/A
206 1 OFFICE NASHUA NH 03060 N/A N/A N/A N/A N/A N/A
206 2 RETAIL NASHUA NH 03060 N/A N/A N/A N/A N/A N/A
206 3 RETAIL NASHUA NH 03060 N/A N/A N/A N/A N/A N/A
207 1 RETAIL MILFORD CT 06460 N/A N/A N/A N/A N/A N/A
208 1 RETAIL AKRON OH 44310 N/A N/A N/A N/A N/A N/A
209 1 MULTI-FAMILY ORANGE PARK FL 32073 N/A N/A N/A N/A N/A N/A
210 1 MIXED USE BEVERLY FARMS MA 01915 N/A N/A N/A N/A N/A N/A
211 1 RETAIL SANTA CLARITA CA 91380 N/A N/A N/A N/A N/A N/A
212 1 MANUFACTURED WHITEHALL MI 49451 1956 176 2,144,023 1,780,000 12/30/97 MAI APPRAISAL
213 1 MANUFACTURED ALBION MI 49224 1972 N/A N/A 1,000,000 12/29/97 MAI APPRAISAL
214 1 MANUFACTURED UPLAND CA 91786 1979 156 N/A 2,940,000 01/12/98 APPRAISAL
215 1 MULTI-FAMILY LAS VEGAS NV 89101 N/A N/A N/A N/A N/A N/A
216 1 RETAIL BAKERSFIELD CA 93301 N/A N/A N/A N/A N/A N/A
217 1 RETAIL ASHLAND MA 01721 N/A N/A N/A N/A N/A N/A
218 1 LODGING KANSAS CITY MO 64153 N/A N/A N/A N/A N/A N/A
219 1 OFFICE WAYNE MI 48184 N/A N/A N/A N/A N/A N/A
220 1 OFFICE RANCHO DOMINGUEZ CA 90220 N/A N/A N/A N/A N/A N/A
221 1 MULTI-FAMILY ELYRIA OH 44035 1978 144 103,368 3,100,000 11/04/97 MAI APPRAISAL
222 1 OFFICE ROANOKE VA 24018 N/A N/A N/A N/A N/A N/A
223 1 MULTI-FAMILY ST LOUIS PARK MN 55430 N/A N/A N/A N/A N/A N/A
224 1 OFFICE PHOENIX AZ 85148 N/A N/A N/A N/A N/A N/A
225 1 MULTI-FAMILY WEST MONROE LA 71402 1991 120 N/A N/A N/A N/A
226 1 MULTI-FAMILY MARINA CA 93933 N/A N/A N/A N/A N/A N/A
227 1 MULTI-FAMILY PHOENIX AZ 85023 1984 55 51,425 N/A N/A N/A
228 1 INDUSTRIAL AUSTIN TX 78721 N/A N/A N/A N/A N/A N/A
229 1 OFFICE LOS GATOS CA 95032 N/A N/A N/A N/A N/A N/A
230 1 RETAIL CHATHAM NJ 07928 N/A N/A N/A N/A N/A N/A
231 1 MANUFACTURED CANON CITY CO 81212 N/A N/A N/A N/A N/A N/A
232 1 MANUFACTURED FLORENCE CO 81226 N/A N/A N/A N/A N/A N/A
233 1 MANUFACTURED BOWLING GREEN OH 43402 1986 179 N/A 2,950,000 12/10/97 MAI APPRAISAL
234 1 RETAIL IDAHO FALLS ID 83404 N/A N/A N/A N/A N/A N/A
235 1 RETAIL ROCKVILLE MD 20850 N/A N/A N/A N/A N/A N/A
236 1 RETAIL PHOENIX AZ 85712 N/A N/A N/A N/A N/A N/A
237 1 RETAIL ARLINGTON TX 76010 N/A N/A N/A N/A N/A N/A
238 1 RETAIL NEW BERN NC 28560 N/A N/A N/A N/A N/A N/A
239 1 MULTI-FAMILY PHILADELPHIA PA 19115 1960 82 N/A 2,150,000 01/16/94 MAI APPRAISAL
240 1 RETAIL LINCOLN ME 01773 N/A N/A N/A N/A N/A N/A
241 1 MIXED USE PORTLAND ME 04101 1912 N/A N/A N/A N/A N/A
242 1 RETAIL GAINESVILLE GA 30501 N/A N/A N/A N/A N/A N/A
243 1 WAREHOUSE SPRINGFIELD OR 97477 N/A N/A N/A N/A N/A N/A
244 1 WAREHOUSE MEDFORD OR 97501 N/A N/A N/A N/A N/A N/A
245 1 RETAIL LILBURN GA 30087 N/A N/A N/A N/A N/A N/A
246 1 MANUFACTURED SENECA IL 61360 1974 N/A N/A N/A N/A N/A
247 1 RETAIL BALTIMORE MD 21206 N/A N/A N/A N/A N/A N/A
248 1 MULTI-FAMILY VERMILION OH 44089 N/A N/A N/A N/A N/A N/A
249 1 MULTI-FAMILY DAYTON OH 45419 N/A N/A N/A N/A N/A N/A
250 1 LODGING KISSIMMEE FL 34746 1985 61 31,650 2,200,000 01/01/98 MAI APPRAISAL
251 1 OFFICE ESTACADA OR 97023 1984 N/A 15,000 N/A N/A N/A
252 1 OFFICE URBANDALE IA 50322 1995 3 18,881 2,120,000 12/15/97 MAI APPRAISAL
253 1 MULTI-FAMILY ROWLETT TX 75088 N/A N/A N/A N/A N/A N/A
254 1 MULTI-FAMILY FITCHBURG MA 01420 1977 90 N/A N/A N/A N/A
255 1 OFFICE MIDDLETOWN RI 02840 1970 1 10,567 N/A N/A N/A
256 1 MULTI-FAMILY LAS VEGAS NV 89101 N/A N/A N/A N/A N/A N/A
257 1 MULTI-FAMILY SENECA SC 29678 N/A N/A N/A N/A N/A N/A
258 1 MULTI-FAMILY PHOENIX AZ 85009 N/A N/A N/A N/A N/A N/A
259 1 RETAIL WOODSTOCK GA 30188 N/A N/A N/A N/A N/A N/A
260 1 OFFICE BRIGHAM CITY UT 84302 N/A N/A N/A N/A N/A N/A
261 1 MULTI-FAMILY PENNSVILLE NJ 08070 1960 72 56,112 1,700,000 12/01/97 MAI APPRAISAL
262 1 MULTI-FAMILY FREDONIA NY 14063 N/A N/A N/A N/A N/A N/A
263 1 INDUSTRIAL ORION TOWNSHIP MI 48360 N/A N/A N/A N/A N/A N/A
264 1 RETAIL CINCINNATI OH 45245 1989 N/A 23,158 1,900,000 12/02/97 MAI APPRAISAL
265 1 OFFICE GLEN BURNIE MD 21061 N/A N/A N/A N/A N/A N/A
266 1 MANUFACTURED MANTENO IL 60950 1987 108 N/A N/A N/A N/A
267 1 MULTI-FAMILY BEAVER PA 15057 N/A N/A N/A N/A N/A N/A
268 1 OFFICE COLUMBUS GA 31904 N/A N/A N/A N/A N/A N/A
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 N/A N/A N/A N/A N/A N/A
271 1 RETAIL SPARTANBURG SC 29302 N/A N/A N/A N/A N/A N/A
272 1 INDUSTRIAL LAKE ORION MI 48360 N/A N/A N/A N/A N/A N/A
273 1 RETAIL HOUSTON TX 77021 N/A N/A N/A N/A N/A N/A
274 1 WAREHOUSE HOBBS NM 88240 1985 541 N/A N/A N/A N/A
</TABLE>
Page 31
<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>
275 1 OFFICE MINNEAPOLIS MN 55401 1926 N/A 24,300 N/A N/A N/A
276 1 MULTI-FAMILY NORTHRIDGE CA 91325 N/A N/A N/A N/A N/A N/A
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 1996 80 N/A N/A N/A N/A
279 1 OFFICE LAWRENCE MA 01840 1905 N/A 75,000 2,300,000 12/15/97 MAI APPRAISAL
280 1 MULTI-FAMILY GLASTONE MO 64118 N/A N/A N/A N/A N/A N/A
281 1 MULTI-FAMILY CORAL SPRINGS FL 33065 1974 40 36,400 1,825,000 12/31/97 MAI APPRAISAL
282 1 MULTI-FAMILY PINEVILLE LA 71360 1979 80 N/A N/A N/A N/A
283 1 RETAIL PALM HARBOR FL 34684 N/A N/A N/A N/A N/A N/A
284 1 MULTI-FAMILY ALIQUIPPA PA 15001 N/A N/A N/A N/A N/A N/A
285 1 OFFICE GREENSBORO NC 27407 N/A N/A N/A N/A N/A N/A
286 1 OFFICE GREENSBORO NC 27407 N/A N/A N/A N/A N/A N/A
287 1 MULTI-FAMILY HURON OH 44839 N/A N/A N/A N/A N/A N/A
288 1 MULTI-FAMILY ELYRIA OH 44035 N/A N/A N/A N/A N/A N/A
289 1 RETAIL LAGUNA HILLS CA 92653 N/A N/A N/A N/A N/A N/A
290 1 HEALTH CARE FAYETTEVILLE NC 28306 N/A N/A N/A N/A N/A N/A
291 1 MULTI-FAMILY WYLIE TX 75098 1984 76 N/A N/A N/A N/A
292 1 MULTI-FAMILY SHREVEPORT LA 71105 1970 110 N/A N/A N/A N/A
293 1 MANUFACTURED BRAINTREE VT 05060 1969 96 N/A N/A N/A N/A
294 1 OFFICE LAFAYETTE CA 80026 1997 N/A 16,760 1,590,000 04/30/98 MAI APPRAISAL
295 1 MULTI-FAMILY BASTROP TX 78602 1986 566 55,512 N/A N/A N/A
296 1 OFFICE DES MOINES IA 50313 N/A N/A N/A N/A N/A N/A
297 1 MULTI-FAMILY GLADSTONE MO 64118 N/A N/A N/A N/A N/A N/A
298 1 WAREHOUSE ROWLETT TX 75088 1995 314 40,550 1,700,000 12/08/97 MAI APPRAISAL
299 1 OFFICE SAN DIEGO CA 92131 N/A N/A N/A N/A N/A N/A
300 1 OFFICE LONGWOOD FL 32750 N/A N/A N/A N/A N/A N/A
301 1 MULTI-FAMILY SEATTLE WA 98121 N/A N/A N/A N/A N/A N/A
302 1 MULTI-FAMILY DAYTON OH 45419 N/A N/A N/A N/A N/A N/A
303 1 MULTI-FAMILY NORWALK OH 44857 N/A N/A N/A N/A N/A N/A
304 1 WAREHOUSE ALBANY OR 97321 N/A N/A N/A N/A N/A N/A
305 1 RETAIL UNION NY 13790 N/A N/A N/A N/A N/A N/A
305 2 OFFICE VESTAL NY 13850 N/A N/A N/A N/A N/A N/A
306 1 RETAIL DECATUR GA 30035 N/A N/A N/A N/A N/A N/A
307 1 OFFICE CLAYTON MO 63105 1964 N/A 43,473 N/A N/A N/A
308 1 MULTI-FAMILY BELLEFONTAINE MO 63137 1966 60 49,700 N/A N/A N/A
309 1 RETAIL MESA AZ 85203 1981 N/A 16,200 N/A N/A N/A
310 1 MULTI-FAMILY HOUSTON TX 77266 N/A N/A N/A N/A N/A N/A
311 1 MULTI-FAMILY ARLINGTON TX 76010 N/A N/A N/A N/A N/A N/A
312 1 RETAIL BOWIE MD 20715 1997 N/A 10,315 N/A N/A N/A
313 1 MULTI-FAMILY PHOENIX AZ 85015 1983 54 26,424 N/A N/A N/A
314 1 MULTI-FAMILY PHOENIX AZ 85016 1967 54 42,141 N/A N/A N/A
315 1 OFFICE ST LOUIS MO 63112 N/A N/A N/A N/A N/A N/A
316 1 MULTI-FAMILY MANCHESTER NH 03101 1986 32 27,310 N/A N/A N/A
317 1 MULTI-FAMILY PITTSBURGH PA 15285 N/A N/A N/A N/A N/A N/A
318 1 RETAIL BAYTOWN TX 77522 N/A N/A N/A N/A N/A N/A
319 1 WAREHOUSE ADDISON IL 60101 N/A N/A N/A N/A N/A N/A
320 1 MULTI-FAMILY ST LOUIS MO 63114 1966 44 29,216 N/A N/A N/A
321 1 MULTI-FAMILY ORRVILLE OH 44667 N/A N/A N/A N/A N/A N/A
322 1 MULTI-FAMILY NORMAN OK 73069 N/A N/A N/A N/A N/A N/A
</TABLE>
Page 32
<PAGE>
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - PROPERTY PERFORMANCE
PORTFOLIO: COMMERCIAL MTGE ACCEPT CORP 1998 C1
REPORTING PERIOD: SEPTEMBER, 1998
DATE PRINTED: 17-SEP-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 N/A N/A N/A N/A N/A N/A N/A N/A N/A
002 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
003 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
004 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
005 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
006 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
007 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
008 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
009 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
010 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
011 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
012 1 1,294,328 N/A UNDERWRITER N/A N/A N/A N/A 97.0% 6/15/98
013 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
014 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
015 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
016 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
017 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
018 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
019 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
020 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
021 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
022 1 N/A N/A N/A 1,010,375 1/1/98 7/31/98 BORROWER 96.0% 7/31/98
023 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
024 1 N/A N/A N/A 67,615 7/1/98 7/31/98 BORROWER 98.6% 7/31/98
025 1 2,018,552 12/31/96 BORROWER 1,723,149 1/1/98 6/30/98 BORROWER N/A N/A
026 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
027 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
028 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
029 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
030 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
031 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
032 1 643,604 12/31/97 BORROWER N/A N/A N/A N/A 100.0% 4/30/98
033 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
034 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
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 126,049 1/1/98 3/31/98 BORROWER 99.6% 6/1/98
037 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
038, 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
038, 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
038, 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
041 1 1,621,268 12/31/97 BORROWER N/A N/A N/A N/A 100.0% 12/31/97
042 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 4 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 5 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 6 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 7 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 8 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 9 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 10 N/A N/A N/A N/A N/A N/A N/A N/A N/A
</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>
042 11 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 12 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 13 N/A N/A N/A N/A N/A N/A N/A N/A N/A
042 14 N/A N/A N/A N/A N/A N/A N/A N/A N/A
043 1 1,050,175 12/31/97 BORROWER N/A N/A N/A N/A 92.0% 12/31/97
044 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
045 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
046 1 787,399 12/31/97 FILE 506,467 1/1/98 7/31/98 BORROWER 91.3% 5/27/98
047 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
048 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
049 1 1,500,673 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
050 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
051, 1 346,938 N/A UNDERWRITER 134,863 1/1/98 6/30/98 BORROWER 80.0% 7/29/98
051, 2 268,403 N/A UNDERWRITER 91,392 1/1/98 6/30/98 BORROWER 87.0% 7/29/98
051, 3 234,381 N/A UNDERWRITER 118,482 1/1/98 6/30/98 BORROWER 96.0% 7/29/98
051, 4 303,370 N/A UNDERWRITER 138,246 1/1/98 6/30/98 BORROWER 81.0% 7/29/98
055 1 1,035,905 12/31/97 BORROWER 262,488 1/1/98 3/31/98 BORROWER N/A N/A
056 1 N/A N/A N/A 69,439 1/1/98 3/31/98 BORROWER N/A N/A
057 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
058 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
059 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
060 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
061 1 N/A N/A N/A 85,252 5/1/98 5/31/98 BORROWER 100.0% 4/30/98
062 1 N/A N/A N/A 228,343 1/1/98 3/31/98 BORROWER 83.0% 12/31/97
063 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
064 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
065 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
066, 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
066, 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
066, 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
069 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
070 1 687,105 N/A UNDERWRITER 368,032 1/1/98 6/30/98 BORROWER 96.0% 3/31/98
071 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
072 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
073 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
074 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
075 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
076 1 793,956 N/A UNDERWRITER 378,109 1/1/98 5/31/98 BORROWER 94.4% 6/30/98
077 1 545,281 12/31/96 PNC 174,555 1/1/98 3/31/98 BORROWER 98.6% 4/3/98
078 1 779,232 12/31/97 BORROWER 222,668 1/1/98 3/31/98 BORROWER 92.0% 4/3/98
079 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
080 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
081 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
082 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
083 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
084 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
085 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
086 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
087 1 631,748 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
088 1 685,489 12/31/97 BORROWER 175,944 1/1/98 3/31/98 BORROWER 95.0% 3/31/98
089 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
090 1 N/A N/A N/A 536,182 1/1/98 6/30/98 BORROWER 100.0% 6/30/98
091 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
092 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
093 1 889,395 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
094 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
</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>
095 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
096 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
097 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
098 1 857,332 12/31/97 BORROWER 195,358 1/1/98 3/31/98 BORROWER 97.1% 4/3/98
099 1 441,820 12/31/96 FILE 311,181 1/1/98 6/30/98 BORROWER 97.2% 6/30/98
100 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
101 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
102 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
103 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
104 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
105 1 541,287 12/31/97 BORROWER 293,094 1/1/98 7/31/98 BORROWER 100.0% 3/31/98
106 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
107 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
108 1 404,131 12/31/97 BORROWER N/A N/A N/A N/A 95.5% 4/3/98
109 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
110 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
111 1 0,000 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
112 1 547,364 12/31/96 PNC N/A N/A N/A N/A 95.0% 4/3/98
113 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
114 1 808,469 12/31/97 BORROWER 157,705 1/1/98 3/31/98 BORROWER 100.0% 4/3/98
115 1 505,875 12/31/97 BORROWER 114,246 1/1/98 3/31/98 BORROWER 98.4% 4/3/98
116 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
117 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
118 1 485,903 N/A UNDERWRITER 155,575 1/1/98 6/30/98 BORROWER 100.0% 7/24/98
119 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
120 1 469,463 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
121 1 N/A N/A N/A 224,389 1/1/98 6/30/98 BORROWER 93.0% 6/30/98
122 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
123 1 496,502 12/31/96 PNC N/A N/A N/A N/A 94.6% 4/3/98
124 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
125 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
126 1 630,280 12/31/97 BORROWER 161,907 1/1/98 3/31/98 BORROWER N/A N/A
127 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
128 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
129 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
130 1 516,251 12/31/96 PNC 145,555 1/1/98 3/31/98 BORROWER 100.0% 4/3/98
131 1 448,235 12/31/97 BORROWER 117,855 1/1/98 3/31/98 BORROWER 96.0% 3/31/98
132 1 448,386 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
133 1 488,000 12/31/97 BORROWER N/A N/A N/A N/A 90.8% 4/3/98
134 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
135 1 560,168 12/31/97 BORROWER 93,821 1/1/98 3/31/98 BORROWER 94.3% 12/31/97
136 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
137 1 N/A N/A N/A 190,820 1/1/98 6/30/98 BORROWER 100.0% 6/3/98
138 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
139 1 629,909 N/A UNDERWRITER 157,294 1/1/98 3/31/98 BORROWER 100.0% 3/31/98
140 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
141 1 374,100 12/31/97 BORROWER 111,656 1/1/98 3/31/98 BORROWER 97.5% 4/3/98
142 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
143 1 271,569 12/31/97 BORROWER 118,746 1/1/98 3/31/98 BORROWER 95.0% 4/3/98
144 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
145 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
146 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
147 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
148 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
149 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
150 1 357,577 12/31/97 BORROWER N/A N/A N/A N/A 100.0% 4/3/98
</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>
151 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
152 1 656,432 12/31/97 FILE 52,198 5/1/98 5/31/98 BORROWER 88.0% 4/30/98
153 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
154 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
155 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
156, 1 156,358 N/A UNDERWRITER N/A N/A N/A N/A 94.1% 4/30/98
156, 2 200,412 N/A UNDERWRITER 35,793 2/20/98 3/31/98 BORROWER 71.3% 4/30/98
158 1 N/A N/A N/A 165,989 1/1/98 6/30/98 BORROWER 96.8% 6/30/98
159 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
160 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
161 1 272,117 N/A UNDERWRITER 66,652 1/1/98 3/31/98 BORROWER 93.0% 4/30/98
162 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
163 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
164 1 N/A N/A N/A 331,243 1/1/98 6/30/98 BORROWER 76.1% 6/30/98
165 1 N/A N/A N/A 95,793 1/1/98 6/30/98 BORROWER 84.3% 6/30/98
166 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
166 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
167 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
168 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
169 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
170 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
171 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
172 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
173 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
174 1 355,277 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
175 1 220,910 N/A UNDERWRITER 66,428 1/1/98 3/31/98 BORROWER 98.0% 3/31/98
176 1 N/A N/A N/A 131,768 1/1/98 6/30/98 BORROWER 99.3% 6/30/98
177 1 550,778 3/31/98 BORROWER N/A N/A N/A N/A 100.0% 7/24/98
178 1 N/A N/A N/A 149,021 1/1/98 6/30/98 BORROWER 100.0% 6/30/98
179 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
180 1 N/A N/A N/A 140,898 1/1/98 5/31/98 BORROWER N/A N/A
181 1 221,391 12/31/97 BORROWER 133,030 1/1/98 3/31/98 BORROWER 100.0% 3/31/98
182 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
183 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
184 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
185 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
186 1 334,826 12/31/97 LOAN 87,169 1/1/98 3/31/98 BORROWER 100.0% 4/1/98
187 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
188 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
189 1 116,205 12/31/96 PNC 71,166 3/1/98 6/30/98 BORROWER 96.8% 6/30/98
190 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
191 1 299,633 12/31/97 BORROWER 82,329 1/1/98 3/31/98 BORROWER 95.0% 3/31/98
192 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
193 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
194 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
195 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
196 1 329,349 12/31/97 BORROWER 93,302 1/1/98 3/31/98 BORROWER 98.0% 4/1/98
197 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
198 1 N/A N/A N/A 151,679 1/1/98 6/30/98 BORROWER 96.7% 6/30/98
199 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
200 1 319,701 12/31/97 BORROWER N/A N/A N/A N/A 75.0% 12/31/97
201 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
202 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
203 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
204 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
205 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
</TABLE>
Page 36
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD YTD NOI PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
206 1 350,137 12/31/97 BORROWER 174,789 1/1/98 6/30/98 BORROWER 100.0% 6/30/98
206 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
206 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
207 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
208 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
209 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
210 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
211 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
212 1 198,278 N/A UNDERWRITER 75,968 1/1/98 6/30/98 BORROWER 98.3% 7/24/98
213 1 78,670 N/A UNDERWRITER 39,015 1/1/98 6/30/98 BORROWER 94.5% 7/24/98
214 1 251,201 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 5/1/98
215 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
216 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
217 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
218 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
219 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
220 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
221 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
222 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
223 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
224 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
225 1 N/A N/A N/A 21,188 1/1/98 6/30/98 BORROWER 85.0% 6/30/98
226 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
227 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
228 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
229 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
230 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
231 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
232 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
233 1 202,481 N/A UNDERWRITER 185,473 1/1/97 9/30/97 UNDERWRITER 80.0% 1/28/98
234 1 271,917 12/31/97 BORROWER N/A N/A N/A N/A 100.0% 4/10/98
235 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
236 1 275,098 N/A UNDERWRITER 136,587 5/1/97 9/30/97 UNDERWRITER N/A N/A
237 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
238 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
239 1 242,406 N/A UNDERWRITER N/A N/A N/A N/A 94.0% 2/13/98
240 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
241 1 205,809 12/31/95 PNC N/A N/A N/A N/A 97.1% 4/3/98
242 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
243 1 N/A N/A N/A 71,422 1/1/98 3/31/98 BORROWER 87.0% 3/31/98
244 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
245 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
246 1 177,443 12/31/97 BORROWER 36,791 1/1/98 3/31/98 BORROWER 98.3% 4/3/98
247 1 N/A N/A N/A 58,069 1/1/98 3/31/98 BORROWER N/A N/A
248 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
249 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
250 1 315,862 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
251 1 0,000 N/A UNDERWRITER 110,098 1/1/98 6/30/98 BORROWER N/A N/A
252 1 169,068 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
253 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
254 1 162,107 N/A UNDERWRITER 141,978 1/1/97 10/31/97 UNDERWRITER 95.6% 1/1/28
255 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
256 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
257 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
258 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
259 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
</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>
260 1 207,276 12/31/97 BORROWER N/A N/A N/A N/A N/A N/A
261 1 166,402 12/31/97 BORROWER 92,469 1/1/98 6/30/98 BORROWER 86.1% 7/31/98
262 1 181,856 12/31/97 BORROWER 51,952 1/1/98 4/30/98 BORROWER 85.0% 4/30/98
263 1 N/A N/A N/A 37,723 1/1/98 3/31/98 BORROWER 100.0% 3/31/98
264 1 164,681 N/A UNDERWRITER 141,488 1/1/97 10/31/97 UNDERWRITER 95.5% 3/31/98
265 1 164,848 N/A UNDERWRITER 180,941 1/1/97 9/30/97 UNDERWRITER N/A N/A
266 1 149,415 12/31/97 BORROWER 41,897 1/1/98 3/31/98 BORROWER 100.0% 4/3/98
267 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
268 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
269 1 191,439 N/A UNDERWRITER 51,706 1/1/98 3/31/98 BORROWER 98.0% 3/31/98
270 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
271 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
272 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
273 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
274 1 192,735 N/A UNDERWRITER 91,288 10/1/97 3/31/98 BORROWER 86.7% 6/30/97
275 1 N/A N/A N/A 48,491 1/1/98 3/31/98 BORROWER N/A N/A
276 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
277 1 N/A N/A N/A 34,897 1/1/98 2/28/98 BORROWER 100.0% 3/31/98
278 1 N/A N/A N/A 69,229 1/1/98 6/30/98 BORROWER 97.5% 6/30/98
279 1 240,081 12/31/96 FILE 222,357 1/1/97 10/31/97 FILE 90.5% 8/26/98
280 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
281 1 167,845 12/31/97 FILE 45,130 4/1/98 6/30/98 BORROWER 100.0% 3/20/98
282 1 N/A N/A N/A 88,336 1/1/98 6/30/98 BORROWER 100.0% 6/30/98
283 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
284 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
285 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
286 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
287 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
288 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
289 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
290 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
291 1 162,033 12/31/97 BORROWER 29,313 1/1/98 3/31/98 BORROWER 94.7% 4/3/98
292 1 N/A N/A N/A 31,259 1/1/98 6/30/98 BORROWER 86.4% 6/30/98
293 1 216,224 12/31/96 PNC 94,175 1/1/97 9/30/97 PNC 98.0% 4/3/98
294 1 N/A N/A N/A 29,809 5/5/98 6/30/98 BORROWER 100.0% 7/9/98
295 1 N/A 10/31/97 BORROWER N/A N/A N/A N/A 92.9% 11/30/97
296 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
297 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
298 1 164,410 12/31/97 BORROWER 48,129 1/1/98 3/31/98 BORROWER 35.0% 3/1/98
299 1 124,727 12/31/97 BORROWER 33,816 1/1/98 3/31/98 BORROWER N/A N/A
300 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
301 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
302 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
303 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
304 1 160,292 12/31/97 BORROWER 41,978 1/1/98 3/31/98 BORROWER 84.4% 3/31/98
305 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
305 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
306 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
307 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
308 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
309 1 140,339 12/31/97 BORROWER 82,152 1/1/98 7/31/98 BORROWER 93.8% 6/30/98
310 1 N/A N/A N/A 23,014 1/1/98 3/31/98 BORROWER N/A N/A
311 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
312 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
313 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
314 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
</TABLE>
Page 38
<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>
315 1 334,938 12/31/97 BORROWER 85,175 1/1/98 3/31/98 BORROWER 100.0% 3/31/98
316 1 160,008 UNDERWRITER 27,722 1/1/98 3/31/98 BORROWER 100.0% 4/30/98
317 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
318 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
319 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
320 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
321 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
322 1 71,737 12/31/97 BORROWER N/A N/A N/A N/A 90.0% 12/31/97
</TABLE>
Page 39
<PAGE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - ASSET COMMENTS
PORTFOLIO: COMMERCIAL MTGE ACCEPT CORP 1998 C1
REPORTING PERIOD: SEPTEMBER, 1998
DATE PRINTED: 17-SEP-98
LOAN 001 - 1:
LOAN 002 - 1:
LOAN 003 - 1:
LOAN 004 - 1:
LOAN 005 - 1:
LOAN 006 - 1:
LOAN 007 - 1:
LOAN 008 - 1:
LOAN 009 - 1:
LOAN 010 - 1:
LOAN 011 - 1:
LOAN 012 - 1:
LOAN 013 - 1:
LOAN 014 - 1:
LOAN 015 - 1:
LOAN 016 - 1:
LOAN 017 - 1:
LOAN 018 - 1:
LOAN 019 - 1:
LOAN 020 - 1:
LOAN 021 - 1:
LOAN 022 - 1:
LOAN 023 - 1:
LOAN 024 - 1:
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 - DEVELOPERS FEE
SHOULD BE A ONE TIME EXPENSE. (PER C.P.A.)
LOAN 033 - 1:
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.
Page 40
<PAGE>
LOAN 036 - 1:
LOAN 037 - 1:
LOAN 038, 039, 040 - 2:
LOAN 038, 039, 040 - 3:
LOAN 038, 039, 040 - 1:
LOAN 041 - 1:
LOAN 042 - 7:
LOAN 042 - 3:
LOAN 042 - 5:
LOAN 042 - 6:
LOAN 042 - 8:
LOAN 042 - 1:
LOAN 042 - 9:
LOAN 042 - 2:
LOAN 042 - 11:
LOAN 042 - 4:
LOAN 042 - 12:
LOAN 042 - 13:
LOAN 042 - 14:
LOAN 042 - 10:
LOAN 043 - 1:
LOAN 044 - 1:
LOAN 045 - 1:
LOAN 046 - 1: Partial Year Statement Comment: 7/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 047 - 1:
LOAN 048 - 1:
LOAN 049 - 1:
LOAN 050 - 1:
LOAN 051, 052, 053, 054 - 1: Latest Annual Statement Comment: 12/31/97 -
DEBT SERVICE WAS PRORATED BASED ON NUMBER OF PROPERTY UNITS. Partial Year
Statement Comment: 6/30/98 - DEBT SERVICE WAS PRORATED BASED ON NUMBER OF
PROPERTY UNITS. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING
INFORMATION. CONFIRMED HIGH PROPERTY MANAGEMENT FEES WITH THE BORROWER.
LOAN 051, 052, 053, 054 - 2: Latest Annual Statement Comment: 12/31/97 -
DEBT SERVICE WAS PRORATED BASED ON NUMBER OF PROPERTY UNITS Partial Year
Statement Comment: 6/30/98 - DEBT SERVICE WAS PRORATED BASED ON NUMBER OF
PROPERTY UNITS. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING
INFORMATION. CONFIRMED HIGH PROPERTY MANAGEMENT FEES WITH THE BORROWER.
LOAN 051, 052, 053, 054 - 3: Latest Annual Statement Comment: 12/31/97 -
DEBT SERVICE WAS PRORATED BASED ON NUMBER OF PROPERTY UNITS Partial Year
Statement Comment: 6/30/98 - DEBT SERVICE WAS PRORATED BASED ON NUMBER OF
PROPERTY UNITS. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING
INFORMATION. CONFIRMED HIGH PROPERTY MANAGEMENT FEES WITH THE BORROWER.
LOAN 051, 052, 053, 054 - 4: Latest Annual Statement Comment: 12/31/97 -
DEBT SERVICE WAS PRORATED BASED ON NUMBER OF PROPERTY UNITS Partial Year
Statement Comment: 6/30/98 - DEBT SERVICE WAS PRORATED BASED ON NUMBER OF
PROPERTY UNITS. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING
INFORMATION. CONFIRMED HIGH PROPERTY MANAGEMENT FEES WITH THE BORROWER.
Page 41
<PAGE>
LOAN 055 - 1:
LOAN 056 - 1:
LOAN 057 - 1:
LOAN 058 - 1:
LOAN 059 - 1:
LOAN 060 - 1:
LOAN 061 - 1:
LOAN 062 - 1:
LOAN 063 - 1:
LOAN 064 - 1:
LOAN 065 - 1:
LOAN 066, 067, 068 - 3:
LOAN 066, 067, 068 - 2:
LOAN 066, 067, 068 - 1:
LOAN 069 - 1:
LOAN 070 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 071 - 1:
LOAN 072 - 1:
LOAN 073 - 1:
LOAN 074 - 1:
LOAN 075 - 1:
LOAN 076 - 1:
LOAN 077 - 1:
LOAN 078 - 1:
LOAN 079 - 1:
LOAN 080 - 1:
LOAN 081 - 1:
LOAN 082 - 1:
LOAN 083 - 1:
LOAN 084 - 1:
LOAN 085 - 1:
LOAN 086 - 1:
LOAN 087 - 1:
LOAN 088 - 1:
LOAN 089 - 1:
LOAN 090 - 1:
LOAN 091 - 1:
LOAN 092 - 1:
LOAN 093 - 1:
LOAN 094 - 1:
LOAN 095 - 1:
LOAN 096 - 1:
Page 42
<PAGE>
LOAN 097 - 1:
LOAN 098 - 1:
LOAN 099 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAX PER LOAN SERVICING INFORMATION.
LOAN 100 - 1:
LOAN 101 - 1:
LOAN 102 - 1:
LOAN 103 - 1:
LOAN 104 - 1:
LOAN 105 - 1: Latest Annual Statement Comment: 12/31/97 - PARTICIPATION FEES
OF $64,228 WERE NOT INCLUDED IN THE OPERATING EXPENSES. Partial Year
Statement Comment: 7/31/98 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN
SERVICING INFORMATION.
LOAN 106 - 1:
LOAN 107 - 1:
LOAN 108 - 1:
LOAN 109 - 1:
LOAN 110 - 1:
LOAN 111 - 1:
LOAN 112 - 1: Status Comment: Loan was reactivated on July 22, 1998.
LOAN 113 - 1:
LOAN 114 - 1:
LOAN 115 - 1:
LOAN 116 - 1:
LOAN 117 - 1:
LOAN 118 - 1:
LOAN 119 - 1:
LOAN 120 - 1:
LOAN 121 - 1:
LOAN 122 - 1:
LOAN 123 - 1:
LOAN 124 - 1:
LOAN 125 - 1:
LOAN 126 - 1:
LOAN 127 - 1:
LOAN 128 - 1:
LOAN 129 - 1:
LOAN 130 - 1:
LOAN 131 - 1:
LOAN 132 - 1:
LOAN 133 - 1:
LOAN 134 - 1:
LOAN 135 - 1:
LOAN 136 - 1:
Page 43
<PAGE>
LOAN 137 - 1:
LOAN 138 - 1:
LOAN 139 - 1:
LOAN 140 - 1:
LOAN 141 - 1:
LOAN 142 - 1:
LOAN 143 - 1:
LOAN 144 - 1:
LOAN 145 - 1:
LOAN 146 - 1:
LOAN 147 - 1:
LOAN 148 - 1:
LOAN 149 - 1:
LOAN 150 - 1:
LOAN 151 - 1:
LOAN 152 - 1:
LOAN 153 - 1:
LOAN 154 - 1:
LOAN 155 - 1:
LOAN 156, 157 - 2: Latest Annual Statement Comment: 12/31/97 - PRORATED DEBT
SERVICE BETWEEN THE 2 PROPERTIES BASED ON UNDERWRITTEN NOI. Partial Year
Statement Comment: 3/31/98 - THIS STAMENT REFLECTS ACTIVITY FROM FEB. 20-MARCH
31, 1998. FEB. 20, 1998 IS THE DATE THAT NPFS, LP TOOK OWNERSHIP OF THE
PROPERTIES.
LOAN 156, 157 - 1: Latest Annual Statement Comment: 12/31/97 - PRORATED DEBT
SERVICE BETWEEN THE 2 PROPERTIES BASED ON UNDERWRITTEN NOI.
LOAN 158 - 1:
LOAN 159 - 1:
LOAN 160 - 1:
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:
LOAN 165 - 1:
LOAN 166 - 2:
LOAN 166 - 1:
LOAN 167 - 1:
LOAN 168 - 1:
LOAN 169 - 1:
LOAN 170 - 1:
LOAN 171 - 1:
LOAN 172 - 1:
LOAN 173 - 1:
Page 44
<PAGE>
LOAN 174 - 1:
LOAN 175 - 1:
LOAN 176 - 1:
LOAN 177 - 1: Latest Annual Statement Comment: 3/31/98 - HIGHER DSCR DUE TO
HIGHER REVENUES.
LOAN 178 - 1:
LOAN 179 - 1:
LOAN 180 - 1:
LOAN 181 - 1:
LOAN 182 - 1:
LOAN 183 - 1:
LOAN 184 - 1:
LOAN 185 - 1:
LOAN 186 - 1: Latest Annual Statement Comment: 12/31/97 - PROPERTY TAXES PER
LOAN SERVICING SYSTEM.
LOAN 187 - 1:
LOAN 188 - 1:
LOAN 189 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAX AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 190 - 1:
LOAN 191 - 1:
LOAN 192 - 1:
LOAN 193 - 1:
LOAN 194 - 1:
LOAN 195 - 1:
LOAN 196 - 1:
LOAN 197 - 1:
LOAN 198 - 1:
LOAN 199 - 1:
LOAN 200 - 1: Latest Annual Statement Comment: 12/31/97 - DEBT SERVICE
NORMALIZED PER STRATEGY
LOAN 201 - 1:
LOAN 202 - 1:
LOAN 203 - 1:
LOAN 204 - 1:
LOAN 205 - 1:
LOAN 206 - 3:
LOAN 206 - 1:
LOAN 206 - 2:
LOAN 207 - 1:
LOAN 208 - 1:
LOAN 209 - 1:
LOAN 210 - 1:
LOAN 211 - 1:
Page 45
<PAGE>
LOAN 212 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 213 - 1: Partial Year Statement Comment: 6/30/98 - LEGAL FEES OF
$7,166 FOR REFINANCING WERE NOT INCLUDED IN THE OPERATING EXPENSES. WATER
TESTING FEES OF $4,969 WERE INCLUDED IN THE OTHER EXPENSES. ORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 214 - 1: Latest Annual Statement Comment: 12/31/97 - PER UNDERWRITING,
OCCUPANCY WAS 100% AS OF 1/12/98.
LOAN 215 - 1:
LOAN 216 - 1:
LOAN 217 - 1:
LOAN 218 - 1:
LOAN 219 - 1:
LOAN 220 - 1:
LOAN 221 - 1:
LOAN 222 - 1:
LOAN 223 - 1:
LOAN 224 - 1:
LOAN 225 - 1:
LOAN 226 - 1:
LOAN 227 - 1:
LOAN 228 - 1:
LOAN 229 - 1:
LOAN 230 - 1:
LOAN 231 - 1:
LOAN 232 - 1:
LOAN 233 - 1:
LOAN 234 - 1:
LOAN 235 - 1:
LOAN 236 - 1: Latest Annual Statement Comment: 4/30/97 - THE PROPERTY HAS A
YEAR-END OF 4/30 Partial Year Statement Comment: 9/30/97 - THE PROPERTY HAS
A YEAR-END OF 4/30
LOAN 237 - 1:
LOAN 238 - 1:
LOAN 239 - 1: Latest Annual Statement Comment: 12/31/97 - 12 MONTH TRAIL.
DEBT SERVICE PER STRATEGY. RENT ROLL DATED 2/13/98 LISTED OCCUPANCY AS 94%.
LOAN 240 - 1:
LOAN 241 - 1:
LOAN 242 - 1:
LOAN 243 - 1:
LOAN 244 - 1:
LOAN 245 - 1:
LOAN 246 - 1:
LOAN 247 - 1:
LOAN 248 - 1:
LOAN 249 - 1:
Page 46
<PAGE>
LOAN 250 - 1:
LOAN 251 - 1:
LOAN 252 - 1:
LOAN 253 - 1:
LOAN 254 - 1:
LOAN 255 - 1:
LOAN 256 - 1:
LOAN 257 - 1:
LOAN 258 - 1:
LOAN 259 - 1:
LOAN 260 - 1:
LOAN 261 - 1:
LOAN 262 - 1: Latest Annual Statement Comment: 12/31/97 - MANAGEMENT FEES
ARE BASED ON 7% OD GROSS INCOME AND ALSO INCLUDE BACK MANAGEMENT FEES OWED.
LOAN 263 - 1:
LOAN 264 - 1:
LOAN 265 - 1:
LOAN 266 - 1:
LOAN 267 - 1:
LOAN 268 - 1:
LOAN 269 - 1:
LOAN 270 - 1:
LOAN 271 - 1:
LOAN 272 - 1:
LOAN 273 - 1:
LOAN 274 - 1: Status Comment: Loan was reactivated on July 22, 1998.
LOAN 275 - 1:
LOAN 276 - 1:
LOAN 277 - 1:
LOAN 278 - 1:
LOAN 279 - 1:
LOAN 280 - 1:
LOAN 281 - 1: Partial Year Statement Comment: 6/30/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 282 - 1:
LOAN 283 - 1:
LOAN 284 - 1:
LOAN 285 - 1:
LOAN 286 - 1:
LOAN 287 - 1:
LOAN 288 - 1:
LOAN 289 - 1:
LOAN 290 - 1:
Page 47
<PAGE>
LOAN 291 - 1:
LOAN 292 - 1:
LOAN 293 - 1:
LOAN 294 - 1:
LOAN 295 - 1:
LOAN 296 - 1:
LOAN 297 - 1:
LOAN 298 - 1:
LOAN 299 - 1:
LOAN 300 - 1:
LOAN 301 - 1:
LOAN 302 - 1:
LOAN 303 - 1:
LOAN 304 - 1:
LOAN 305 - 1:
LOAN 305 - 2:
LOAN 306 - 1:
LOAN 307 - 1:
LOAN 308 - 1:
LOAN 309 - 1: Partial Year Statement Comment: 7/31/98 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 310 - 1:
LOAN 311 - 1:
LOAN 312 - 1:
LOAN 313 - 1:
LOAN 314 - 1:
LOAN 315 - 1:
LOAN 316 - 1:
LOAN 317 - 1:
LOAN 318 - 1:
LOAN 319 - 1:
LOAN 320 - 1:
LOAN 321 - 1:
LOAN 322 - 1:
