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) August 16, 1999
TRUST CREATED BY COMMERCIAL MORTGAGE ACCEPTANCE CORPORATION
(under a Pooling & Servicing Agreement
dated as of July 1, 1999, which Trust is
the issuer of Commercial Mortgage Pass-Through
Certificates, Series 1999-C1)
(Exact name of Registrant as specified in its Charter)
New York 333-51817-01 52-2128227
(State or Other Jurisdiction (Commission (I.R.S. Employer
of Formation) File No.) Identification No.)
LaSalle Bank, N.A., Trustee,
Corporate Trust Department
135 S. LaSalle Street, Suite 1625
Chicago, IL 60674-4107
Attention: Asset-Backed Securities Trust Services (Zip Code)
CMAC Series 1999-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 August 16, 1999, 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
August 16, 1999.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
MIDLAND LOAN SERVICES, INC., not in its individual
capacity but solely as a duly authorized agent of
the Registrant pursuant to Section 3.20 of the
Pooling & Servicing Agreement dated as of July
1, 1999
By: Midland Loan Services, Inc.,
/s/ Lawrence D. Ashley
By: Lawrence D. Ashley
Title: Senior Vice President
Date: August 16, 1999
EXHIBIT INDEX
Sequential
Document Page Number
Monthly Remittance Statement to the Certificateholders 3
dated as of August 16, 1999
Page - 2
ABN AMRO Statement Date 08/16/99
LaSalle Bank N.A. Payment Date: 08/16/99
Prior Payment: NA
Administrator: Record Date: 07/30/99
Kori Tilton (800) 246-5761
135 S. LaSalle Street Suite 1625 WAC: 7.9895%
Chicago, IL 60674-4107 WAMM: 118
Commercial Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
Orix Real Estate Capital Markets, LLC, Special Servicer
Commercial Mortgage Pass-Through Certificates, Series 1999-C1
ABN AMRO Acct: 67-8184-70-6
Information is available for this issue from the following sources
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
Bloomberg User Terminal
ASAP #: 427
Monthly Data File Name: 0427MMYY.EXE
<TABLE>
REMIC III
<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 ............... 133,500,000.00 133,500,000.00 566,786.66
201728DZ2 ......... 1000.000000000 1000.000000000 4.245592959
A-2 ............... 409,513,000.00 409,513,000.00 0.00
201728EA6 ......... 1000.000000000 1000.000000000 0.000000000
X ................. 733,801,915.00N 733,801,915.00 0.00
201728EG3 ......... 1000.000000000 1000.000000000 0.000000000
B ................. 33,021,000.00 33,021,000.00 0.00
201728EB4 ......... 1000.000000000 1000.000000000 0.000000000
C ................. 34,856,000.00 34,856,000.00 0.00
201728EC2 ......... 1000.000000000 1000.000000000 0.000000000
D ................. 11,007,000.00 11,007,000.00 0.00
201728ED0 ......... 1000.000000000 1000.000000000 0.000000000
E ................. 23,848,000.00 23,848,000.00 0.00
201728EE8 ......... 1000.000000000 1000.000000000 0.000000000
F ................. 12,842,000.00 12,842,000.00 0.00
201728EF5 ......... 1000.000000000 1000.000000000 0.000000000
G ................. 1,834,000.00 1,834,000.00 0.00
201728EH1 ......... 1000.000000000 1000.000000000 0.000000000
H ................. 12,842,000.00 12,842,000.00 0.00
201728EJ7 ......... 1000.000000000 1000.000000000 0.000000000
J ................. 20,179,000.00 20,179,000.00 0.00
201728EK4 ......... 1000.000000000 1000.000000000 0.000000000
K ................. 5,504,000.00 5,504,000.00 0.00
201728EL2 ......... 1000.000000000 1000.000000000 0.000000000
L ................. 7,338,000.00 7,338,000.00 0.00
201728EM0 ......... 1000.000000000 1000.000000000 0.000000000
M ................. 9,172,000.00 9,172,000.00 0.00
201728EN8 ......... 1000.000000000 1000.000000000 0.000000000
N ................. 5,504,000.00 5,504,000.00 0.00
201728EP3 ......... 1000.000000000 1000.000000000 0.000000000
O ................. 3,669,000.00 3,669,000.00 0.00
201728EQ1 ......... 1000.000000000 1000.000000000 0.000000000
P ................. 9,172,915.00 9,172,915.00 0.00
201728ER9 ......... 1000.000000000 1000.000000000 0.000000000
RIII .............. 0.00 0.00 0.00
9ABSC620 .......... 1000.000000000 1000.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 733,801,915.00 733,801,915.00 566,786.66
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Page - 3
<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 0.00 132,933,213.34
201728DZ2 ......... 0.000000000 0.000000000 995.754407041
A-2 ............... 0.00 0.00 409,513,000.00
201728EA6 ......... 0.000000000 0.000000000 1000.000000000
X ................. 0.00 0.00 733,235,128.34
201728EG3 ......... 0.000000000 0.000000000 999.227602643
B ................. 0.00 0.00 33,021,000.00
201728EB4 ......... 0.000000000 0.000000000 1000.000000000
C ................. 0.00 0.00 34,856,000.00
201728EC2 ......... 0.000000000 0.000000000 1000.000000000
D ................. 0.00 0.00 11,007,000.00
201728ED0 ......... 0.000000000 0.000000000 1000.000000000
E ................. 0.00 0.00 23,848,000.00
201728EE8 ......... 0.000000000 0.000000000 1000.000000000
F ................. 0.00 0.00 12,842,000.00
201728EF5 ......... 0.000000000 0.000000000 1000.000000000
G ................. 0.00 0.00 1,834,000.00
201728EH1 ......... 0.000000000 0.000000000 1000.000000000
H ................. 0.00 0.00 12,842,000.00
201728EJ7 ......... 0.000000000 0.000000000 1000.000000000
J ................. 0.00 0.00 20,179,000.00
201728EK4 ......... 0.000000000 0.000000000 1000.000000000
K ................. 0.00 0.00 5,504,000.00
201728EL2 ......... 0.000000000 0.000000000 1000.000000000
L ................. 0.00 0.00 7,338,000.00
201728EM0 ......... 0.000000000 0.000000000 1000.000000000
M ................. 0.00 0.00 9,172,000.00
201728EN8 ......... 0.000000000 0.000000000 1000.000000000
N ................. 0.00 0.00 5,504,000.00
201728EP3 ......... 0.000000000 0.000000000 1000.000000000
O ................. 0.00 0.00 3,669,000.00
201728EQ1 ......... 0.000000000 0.000000000 1000.000000000
P ................. 0.00 0.00 9,172,915.00
201728ER9 ......... 0.000000000 0.000000000 1000.000000000
RIII .............. 0.00 0.00 0.00
9ABSC620 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 0.00 0.00 733,235,128.34
================ ================ ================
Page - 4
<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 ............... 755,387.50 0.00 6.79000000%
201728DZ2 ......... 5.658333333 0.000000000 6.79000000%
A-2 ............... 2,399,063.66 0.00 7.03000000%
201728EA6 ......... 5.858333337 0.000000000 7.03000000%
X ................. 512,725.66 0.00 0.83846986%
201728EG3 ......... 0.698724887 0.000000000 0.83827906%
B ................. 198,126.00 0.00 7.20000000%
201728EB4 ......... 6.000000000 0.000000000 7.20000000%
C ................. 218,601.80 0.00 7.52588266%
201728EC2 ......... 6.271568740 0.000000000 7.52589188%
D ................. 69,948.41 0.00 7.62588266%
201728ED0 ......... 6.354902335 0.000000000 7.62589188%
E ................. 156,718.77 0.00 7.88588266%
201728EE8 ......... 6.571568685 0.000000000 7.88589188%
F ................. 84,392.09 0.00 7.88588266%
201728EF5 ......... 6.571569070 0.000000000 7.88589188%
G ................. 12,052.26 0.00 7.88588266%
201728EH1 ......... 6.571570338 0.000000000 7.88589188%
H ................. 72,664.32 0.00 6.79000000%
201728EJ7 ......... 5.658333593 0.000000000 6.79000000%
J ................. 114,179.51 0.00 6.79000000%
201728EK4 ......... 5.658333416 0.000000000 6.79000000%
K ................. 31,143.47 0.00 6.79000000%
201728EL2 ......... 5.658333939 0.000000000 6.79000000%
L ................. 41,520.85 0.00 6.79000000%
201728EM0 ......... 5.658333333 0.000000000 6.79000000%
M ................. 51,898.23 0.00 6.79000000%
201728EN8 ......... 5.658332970 0.000000000 6.79000000%
N ................. 31,143.47 0.00 6.79000000%
201728EP3 ......... 5.658333939 0.000000000 6.79000000%
O ................. 20,760.43 0.00 6.79000000%
201728EQ1 ......... 5.658334696 0.000000000 6.79000000%
P ................. 51,903.40 0.00 6.79000000%
201728ER9 ......... 5.658332166 0.000000000 6.79000000%
RIII .............. 0.00 0.00 --
9ABSC620 .......... 0.000000000 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 4,822,229.83 --
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred Interest equals
Accrual.
(3) Estimated
</FN>
</TABLE>
Total P&I Payment 5,389,016.49
============
Page - 5
<PAGE>
<TABLE>
REMIC II
<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 ............ 133,500,000.00 133,500,000.00 566,786.66
None .............. 1000.000000000 1000.000000000 4.245592959
A-2-II ............ 409,513,000.00 409,513,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
B-II .............. 33,021,000.00 33,021,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
C-II .............. 34,856,000.00 34,856,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
D-II .............. 11,007,000.00 11,007,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
E-II .............. 23,848,000.00 23,848,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
F-II .............. 12,842,000.00 12,842,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
G-II .............. 1,834,000.00 1,834,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
H-II .............. 12,842,000.00 12,842,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
J-II .............. 20,179,000.00 20,179,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
K-II .............. 5,504,000.00 5,504,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
L-II .............. 7,338,000.00 7,338,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
M-II .............. 9,172,000.00 9,172,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
N-II .............. 5,504,000.00 5,504,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
O-II .............. 3,669,000.00 3,669,000.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
P-II .............. 9,172,915.00 9,172,915.00 0.00
None .............. 1000.000000000 1000.000000000 0.000000000
RII ............... 0.00N 0.00 0.00
9ABSC602 .......... 1000.000000000 10000.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 733,801,915.00 733,801,915.00 566,786.66
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Page - 6
<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 0.00 132,933,213.34
None .............. 0.000000000 0.000000000 995.754407041
A-2-II ............ 0.00 0.00 409,513,000.00
None .............. 0.000000000 0.000000000 1000.000000000
B-II .............. 0.00 0.00 33,021,000.00
None .............. 0.000000000 0.000000000 1000.000000000
C-II .............. 0.00 0.00 34,856,000.00
None .............. 0.000000000 0.000000000 1000.000000000
D-II .............. 0.00 0.00 11,007,000.00
None .............. 0.000000000 0.000000000 1000.000000000
E-II .............. 0.00 0.00 23,848,000.00
None .............. 0.000000000 0.000000000 1000.000000000
F-II .............. 0.00 0.00 12,842,000.00
None .............. 0.000000000 0.000000000 1000.000000000
G-II .............. 0.00 0.00 1,834,000.00
None .............. 0.000000000 0.000000000 1000.000000000
H-II .............. 0.00 0.00 12,842,000.00
None .............. 0.000000000 0.000000000 1000.000000000
J-II .............. 0.00 0.00 20,179,000.00
None .............. 0.000000000 0.000000000 1000.000000000
K-II .............. 0.00 0.00 5,504,000.00
None .............. 0.000000000 0.000000000 1000.000000000
L-II .............. 0.00 0.00 7,338,000.00
None .............. 0.000000000 0.000000000 1000.000000000
M-II .............. 0.00 0.00 9,172,000.00
None .............. 0.000000000 0.000000000 1000.000000000
N-II .............. 0.00 0.00 5,504,000.00
None .............. 0.000000000 0.000000000 1000.000000000
O-II .............. 0.00 0.00 3,669,000.00
None .............. 0.000000000 0.000000000 1000.000000000
P-II .............. 0.00 0.00 9,172,915.00
None .............. 0.000000000 0.000000000 1000.000000000
RII ............... 0.00 0.00 0.00
9ABSC602 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
0.00 0.00 733,235,128.34
================ ================ ================
==========
Page - 7
<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 ............ 877,304.45 0.00 7.88588266%
None .............. 6.571568914 0.000000000 7.88589188%
A-2-II ............ 2,691,142.89 0.00 7.88588266%
None .............. 6.571568888 0.000000000 7.88589188%
B-II .............. 216,999.78 0.00 7.88588266%
None .............. 6.571569002 0.000000000 7.88589188%
C-II .............. 229,058.60 0.00 7.88588266%
None .............. 6.571568740 0.000000000 7.88589188%
D-II .............. 72,333.26 0.00 7.88588266%
None .............. 6.571569002 0.000000000 7.88589188%
E-II .............. 156,718.77 0.00 7.88588266%
None .............. 6.571568685 0.000000000 7.88589188%
F-II .............. 84,392.09 0.00 7.88588266%
None .............. 6.571569070 0.000000000 7.88589188%
G-II .............. 12,052.26 0.00 7.88588266%
None .............. 6.571570338 0.000000000 7.88589188%
H-II .............. 84,392.09 0.00 7.88588266%
None .............. 6.571569070 0.000000000 7.88589188%
J-II .............. 132,607.69 0.00 7.88588266%
None .............. 6.571568958 0.000000000 7.88589188%
K-II .............. 36,169.92 0.00 7.88588266%
None .............. 6.571569767 0.000000000 7.88589188%
L-II .............. 48,222.17 0.00 7.88588266%
None .............. 6.571568547 0.000000000 7.88589188%
M-II .............. 60,274.43 0.00 7.88588266%
None .............. 6.571568905 0.000000000 7.88589188%
N-II .............. 36,169.92 0.00 7.88588266%
None .............. 6.571569767 0.000000000 7.88589188%
O-II .............. 24,111.09 0.00 7.88588266%
None .............. 6.571569910 0.000000000 7.88589188%
P-II .............. 60,280.42 0.00 7.88588266%
None .............. 6.571566400 0.000000000 7.88589188%
RII ............... 0.00 0.00 --
9ABSC602 .......... 0.000000000 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 4,822,229.83 0.00 --
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred Interest equals
Accrual.
(3) Estimated
</FN>
</TABLE>
Total P&I Payment 5,389,016.49
============
Page - 8
<PAGE>
<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>
Remic I Interests . 733,801,915.00 733,801,915.00 566,786.66
None .............. 1000.000000000 1000.000000000 0.772397357
RI ................ 0.00N 0.00 0.00
9ABSC601 .......... 1000.000000000 10000.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
TOTAL ............. 733,801,915.00 733,801,915.00 566,786.66
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
REMIC I, Continued
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Remic I Interest .. 0.00 0.00 733,235,128.34
None .............. 0.000000000 0.000000000 999.227602643
RI ................ 0.00 0.00 0.00
9ABSC601 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
0.00 0.00 733,235,128.34
================ ================ ================
<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>
Remic I Interest .. 4,822,229.83 0.00 7.88588266%
None .............. 6.571568882 0.000000000 7.88589188%
RI ................ 0.00 0.00 --
9ABSC601 .......... 0.000000000 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
4,822,229.83 0.00 0.00
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred Interest equals
Accrual.
(3) Estimated
</FN>
</TABLE>
Total P&I Payment 5,389,016.49
============
Page - 9
<PAGE>
<TABLE>
RATINGS INFORMATION
<CAPTION>
Ratings Change/Change Date (3)
Original Ratings (1) (2) -----------------------------------
---------------------------- DCR Moody's
Class CUSIP DCR Moody's Fitch S&P --------------- ---------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 ...... 201728DZ2 AAA Aaa X X -- -- -- --
A-2 ...... 201728EA6 AAA Aaa X X -- -- -- --
X ........ 201728EG3 AAA Aaa X X -- -- -- --
B ........ 201728EB4 AA Aa2 X X -- -- -- --
C ........ 201728EC2 A A2 X X -- -- -- --
D ........ 201728ED0 A- A3 X X -- -- -- --
E ........ 201728EE8 BBB Baa2 X X -- -- -- --
F ........ 201728EF5 BBB- Baa3 X X -- -- -- --
G ........ 201728EH1 NR NR X X -- -- -- --
H ........ 201728EJ7 NR NR X X -- -- -- --
J ........ 201728EK4 NR NR X X -- -- -- --
K ........ 201728EL2 NR NR X X -- -- -- --
L ........ 201728EM0 NR NR X X -- -- -- --
M ........ 201728EN8 NR NR X X -- -- -- --
N ........ 201728EP3 NR NR X X -- -- -- --
O ........ 201728EQ1 NR NR X X -- -- -- --
P ........ 201728ER9 NR NR X X -- -- -- --
<FN>
(1) NR - Designates that the class was not rated by the rating agency
(2) X - Designates that the rating agency did not rate any of the classes at the time of issuance
(3) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic
transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days
of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be
being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle
recommends that investors obtain current rating information directly from the rating agency.
</FN>
</TABLE>
<TABLE>
OTHER RELATED INFORMATION
<CAPTION>
Accrued Allocation of Beginning Payment of Ending Yield
Certificate Prepay Interest Unpaid Prior Unpaid Unpaid Maintenance Prepayment
Class Interest Shortfall Interest Interest Interest Premium Premiums
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 ...... 755,387.50 0.00 0.00 0.00 0.00 0.00 0.00
A-2 ...... 2,399,063.66 0.00 0.00 0.00 0.00 0.00 0.00
X ........ 512,725.66 0.00 0.00 0.00 0.00 0.00 0.00
B ........ 198,126.00 0.00 0.00 0.00 0.00 0.00 0.00
C ........ 218,601.80 0.00 0.00 0.00 0.00 0.00 0.00
D ........ 69,948.41 0.00 0.00 0.00 0.00 0.00 0.00
E ........ 156,718.77 0.00 0.00 0.00 0.00 0.00 0.00
F ........ 84,392.09 0.00 0.00 0.00 0.00 0.00 0.00
G ........ 12,052.26 0.00 0.00 0.00 0.00 0.00 0.00
H ........ 72,664.32 0.00 0.00 0.00 0.00 0.00 0.00
J ........ 114,179.51 0.00 0.00 0.00 0.00 0.00 0.00
K ........ 31,143.47 0.00 0.00 0.00 0.00 0.00 0.00
L ........ 41,520.85 0.00 0.00 0.00 0.00 0.00 0.00
M ........ 51,898.23 0.00 0.00 0.00 0.00 0.00 0.00
N ........ 31,143.47 0.00 0.00 0.00 0.00 0.00 0.00
O ........ 20,760.43 0.00 0.00 0.00 0.00 0.00 0.00
P ........ 51,903.41 0.00 0.00 0.00 0.00 0.00 0.00
------------ ------------ ------------ ------------ ------------ ------------ ------------
TOTAL .... 4,822,229.84 0.00 0.00 0.00 0.00 0.00 0.00
============ ============ ============ ============ ============ ============ ============
</TABLE>
Page - 10
<PAGE>
LOSSES
Prior Period Current Period Total
- -------------------- ------------------ ------------------
Realized Excess Realized Excess Realized Excess
Losses Losses Losses Losses Losses Losses
0.00 0.00 0.00 0.00 0.00 0.00
==== ==== ==== ==== ==== ====
<TABLE>
ADVANCES
<CAPTION>
Prior Outstanding Current Period Recovered Outstanding
Principal Interest Principal Interest Principal Interest Principal Interest
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Servicer 0.00 0.00 85,447.33 876,345.71 0.00 0.00 85,447.33 876,345.71
Trustee: 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fiscal Agent: 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
---- ---- --------- ---------- ---- ---- --------- ----------
0.00 0.00 85,447.33 876,345.71 0.00 0.00 85,447.33 876,345.71
==== ==== ========= ========== ==== ==== ========= ==========
</TABLE>
Beginning Stated Principal Balance of the Mortgage Loans: 733,801,915.72
Ending Stated Principal Balance of the Mortgage Loans: 733,235,129.06
Principal Distribution Amount: 566,786.66
Prior Prepayments 0.00
Current Prepayments: 0.00
Cumulative Prepayments: 0.00
<TABLE>
SUMMARY OF REO PROPERTIES
No REO Properties as of The Most Recent Due Period
<CAPTION>
Principal Appraised Date of Final Amount Aggregate Other
# Property Name Date of REO Balance Value Recovery of Proceeds Rev. Collected
<S> <C> <C> <C> <C> <C> <C> <C>
</TABLE>
SERVICING COMPENSATION
Current Period Master Servicing Fees Paid: 61,498.32
Additional Master Servicing Compensation: 0.00
Current Period Special Servicing Fees Paid: 0.00
Current Period Workout Fees Paid: 0.00
Current Period Liquidation Fees Paid: 0.00
----
61,498.32
=========
SUMMARY OF APPRAISAL REDUCTIONS
Property Principal Appraisal Appraisal Date of
# Name Loan Number Balance Reduction Amt. Date Reduction
No Appraisal Reductions as of The Most Recent Due Period
Page - 11
<PAGE>
DELINQUENCIES
Dist. Delinq 1 Month Delinq 2 Months
Date # Balance # Balance
08/16/99 ... 0 0.00 0 0.00
/ .......... 0.00% 0.00% 0.00% 0.00%
<TABLE>
DELINQUENCIES, Continued
<CAPTION>
Delinq 3+ Months Foreclosure/Bankruptcy (1)
# Balance # Balance
<S> <C> <C> <C> <C>
08/16/99 ... 0 0.00 0 0.00
/ .......... 0.00% 0.00% 0.00% 0.00%
<FN>
(1) Foreclosure and REO Totals are Included in the Appropriate Delinquency Aging Category
</FN>
</TABLE>
<TABLE>
DELINQUENCIES, Continued
<CAPTION>
REO (1) Modifications Prepayments Curr Weighted Avg.
# Balance # Balance # Balance Coupon Remit
<S> <C> <C> <C> <C> <C> <C> <C> <C>
08/16/99 ... 0 0.00 0 0.00 0 0.00 0.07989452 0.078858827
/ .......... 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
<FN>
(1) Foreclosure and REO Totals are Included in the Appropriate Delinquency Aging Category
</FN>
</TABLE>
Page - 12
<PAGE>
<TABLE>
DELINQUENT LOAN DETAIL
<CAPTION>
Disc Paid Outstanding Out. Property Special Servicer
Doc Thru Current P&I P&I Protection Advance Transfer Foreclosure Bankruptcy REO
Control # Date Advance Advances(1) Advances Desc. (2) Date Date Date Date
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
88 07/01/99 20,962.48 20,962.48 0.00 B -- -- -- --
32 07/01/99 43,222.76 43,222.76 0.00 A -- -- -- --
47 07/01/99 34,257.87 34,257.87 0.00 B -- -- -- --
168 07/01/99 10,604.07 10,604.07 0.00 B -- -- -- --
220 07/01/99 6,531.43 6,531.43 0.00 B -- -- -- --
63 07/01/99 28,638.65 28,638.65 0.00 B -- -- -- --
76 07/01/99 23,032.84 23,032.84 0.00 B -- -- -- --
79 07/01/99 24,356.06 24,356.06 0.00 B -- -- -- --
99 07/01/99 17,602.22 17,602.22 0.00 B -- -- -- --
109 07/01/99 16,914.14 16,914.14 0.00 B -- -- -- --
115 07/01/99 17,137.37 17,137.37 0.00 B -- -- -- --
123 07/01/99 16,424.26 16,424.26 0.00 B -- -- -- --
145 07/01/99 12,923.19 12,923.19 0.00 B -- -- -- --
119 07/01/99 16,870.85 16,870.85 0.00 B -- -- -- --
8 07/01/99 16,409.77 16,409.77 0.00 B -- -- -- --
7 07/01/99 29,972.17 29,972.17 0.00 B -- -- -- --
6 07/01/99 36,341.26 36,341.26 0.00 B -- -- -- --
193 07/01/99 8,086.22 8,086.22 0.00 B -- -- -- --
181 07/01/99 9,128.44 9,128.44 0.00 B -- -- -- --
78 07/01/99 23,884.17 23,884.17 0.00 B -- -- -- --
192 07/01/99 9,297.86 9,297.86 0.00 A -- -- -- --
211 07/01/99 7,517.52 7,517.52 0.00 A -- -- -- --
216 07/01/99 7,228.98 7,228.98 0.00 A -- -- -- --
218 07/01/99 7,519.96 7,519.96 0.00 A -- -- -- --
223 07/01/99 6,572.03 6,572.03 0.00 A -- -- -- --
236 07/01/99 4,016.52 4,016.52 0.00 B -- -- -- --
237 07/01/99 3,824.99 3,824.99 0.00 B -- -- -- --
239 07/01/99 3,665.45 3,665.45 0.00 B -- -- -- --
240 07/01/99 3,272.30 3,272.30 0.00 B -- -- -- --
203 07/01/99 7,728.80 7,728.80 0.00 B -- -- -- --
233 07/01/99 5,240.45 5,240.45 0.00 A -- -- -- --
195 07/01/99 8,664.70 8,664.70 0.00 A -- -- -- --
219 07/01/99 6,935.33 6,935.33 0.00 A -- -- -- --
232 07/01/99 5,587.29 5,587.29 0.00 B -- -- -- --
28 07/01/99 40,739.77 40,739.77 0.00 B -- -- -- --
37 07/01/99 37,289.93 37,289.93 0.00 B -- -- -- --
38 07/01/99 38,512.73 38,512.73 0.00 B -- -- -- --
53 07/01/99 34,476.00 34,476.00 0.00 B -- -- -- --
65 07/01/99 30,271.15 30,271.15 0.00 B -- -- -- --
68 07/01/99 26,925.17 26,925.17 0.00 B -- -- -- --
135 07/01/99 14,939.01 14,939.01 0.00 B -- -- -- --
139 07/01/99 14,545.88 14,545.88 0.00 B -- -- -- --
144 07/01/99 15,932.75 15,932.75 0.00 B -- -- -- --
176 07/01/99 11,440.37 11,440.37 0.00 B -- -- -- --
3 07/01/99 93,996.71 93,996.71 0.00 B -- -- -- --
73 07/01/99 29,282.37 29,282.37 0.00 A -- -- -- --
92 07/01/99 20,951.93 20,951.93 0.00 B -- -- -- --
201 07/01/99 7,934.70 7,934.70 0.00 B -- -- -- --
147 07/01/99 13,341.31 13,341.31 0.00 B -- -- -- --
56 07/01/99 30,840.87 30,840.87 0.00 A -- -- -- --
-------- ---------- ---------- ---------- ------ -------- -------- -------- --------
Total -- 961,793.05 961,793.05 0.00 -- -- -- -- --
======== ========== ========== ========== ====== ======== ======== ======== ========
<FN>
(1) 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 or more
4. Matured Balloon/Assumed Assumed Scheduled Payment
(2) Outstanding P&I advances include the current period P&I Advance
</FN>
</TABLE>
Page - 13
<PAGE>
DISTRIBUTION OF PRINCIPAL BALANCES
Scheduled Number Scheduled Based On
Balances of Loans Balance Balance
$0 to $500,000 ................ 10 4,293,725.45 0.59%
$500,001 to $1,000,000 ........ 31 26,081,660.96 3.56%
$1,000,001 to $1,500,000 ...... 37 45,499,409.79 6.21%
$1,500,001 to $2,000,000 ...... 40 70,285,210.04 9.59%
$2,000,001 to $2,500,000 ...... 26 58,239,732.36 7.94%
$2,500,001 to $3,000,000 ...... 17 47,494,140.47 6.48%
$3,000,001 to $3,500,000 ...... 12 39,428,920.78 5.38%
$3,500,001 to $4,000,000 ...... 12 45,887,534.24 6.26%
$4,000,001 to $4,500,000 ...... 10 42,042,454.57 5.73%
$4,500,001 to $5,000,000 ...... 15 71,616,317.08 9.77%
$5,000,001 to $5,500,000 ...... 7 37,474,068.57 5.11%
$5,500,001 to $6,000,000 ...... 3 17,111,355.95 2.33%
$6,000,001 to $6,500,000 ...... 4 25,167,284.36 3.43%
$6,500,001 to $7,000,000 ...... 2 13,578,153.32 1.85%
$7,000,001 to $7,500,000 ...... 3 21,887,214.44 3.99%
$7,500,001 to $8,000,000 ...... 2 15,332,191.31 2.09%
$8,000,001 to $8,500,000 ...... 2 16,530,355.49 2.25%
$8,500,001 to $9,000,000 ...... 1 8,687,839.51 1.18%
$9,000,001 to $10,000,000 ..... 1 9,448,021.27 1.29%
$10,000,001 & Above ........... 7 117,149,539.10 16.98%
- ------------------------------- --- ------------- ------
Total ......................... 242 733,235,129.06 100%
=== ============= ======
Average Scheduled Balance is 3,029,897
Maximum Scheduled Balance is 32,164,266
Minimum Scheduled Balance is 361,003
DISTRIBUTION OF PROPERTY TYPES
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily ................... 93 238,610,878.44 32.54%
Retail ........................ 57 196,597,107.99 26.81%
Office ........................ 43 154,071,175.36 21.01%
Industrial .................... 25 88,699,402.35 12.10%
Other ......................... 9 25,574,267.71 3.49%
Self Storage .................. 8 18,907,708.65 2.58%
Mobile Home ................... 6 9,002,715.15 1.23%
Mixed Use ..................... 1 1,771,873.41 0.24%
--- ------------- ------
Total ......................... 242 733,235,129.06 100.00%
=== ============= ======
DISTRIBUTION OF MORTGAGE INTEREST RATES
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.000% or less ................ 10 32,036,323.71 4.37%
7.000% to 7.500% .............. 47 200,031,096.68 27.28%
7.500 to 8.000 ................ 114 335,133,671.34 45.71%
8.000 to 8.500 ................ 51 120,241,760.75 16.40%
8.500 to 9.000 ................ 16 36,088,468.38 4.92%
9.000 to 9.500 ................ 4 9,703,808.20 1.32%
9.500 to 10.000 ............... 0 0.00 0.00%
10.000 to 10.500 .............. 0 0.00 0.00%
10.500 to 11.000 .............. 0 0.00 0.00%
11.000 to 11.500 .............. 0 0.00 0.00%
11.500 to 12.000 .............. 0 0.00 0.00%
12.000 to 12.500 .............. 0 0.00 0.00%
12.500 to 13.000 .............. 0 0.00 0.00%
13.000 to 13.500 .............. 0 0.00 0.00%
13.500 & Above ................ 0 0.00 0.00%
- ------------------------------- --- ------------- ------
Total ......................... 242 733,235,129.06 100.00%
=== ============= ======
W/Avg Mortgage Interest Rate is 7.7369%
Minimum Mortgage Interest Rate is 6.8100%
Maximum Mortgage Interest Rate is 9.1700%
Page - 14
<PAGE>
GEOGRAPHIC DISTRIBUTION
Number Scheduled Based on
Geographic Location of Loans Balance Balance
New York ...................... 16 103,662,945.84 14.14%
Texas ......................... 39 93,803,824.20 12.79%
California .................... 26 76,957,544.18 10.50%
Pennsylvania .................. 13 54,725,901.01 7.46%
New Jersey .................... 17 50,927,206.86 6.95%
Florida ....................... 16 42,090,938.07 5.74%
Illinois ...................... 9 39,410,469.41 5.37%
Missouri ...................... 7 23,060,183.66 3.14%
North Carolina ................ 5 21,634,870.57 2.95%
Washington .................... 6 20,211,628.16 2.76%
Minnesota ..................... 6 17,499,255.60 2.39%
Massachusetts ................. 5 17,356,470.27 2.37%
Maryland ...................... 5 12,790,276.91 1.74%
Ohio .......................... 6 11,850,661.23 1.62%
Nevada ........................ 2 11,402,405.12 1.56%
Colorado ...................... 6 10,682,811.13 1.46%
West Virginia ................. 4 10,666,090.21 1.45%
Virginia ...................... 4 9,730,862.74 1.33%
Oregon ........................ 3 8,705,740.81 1.19%
Georgia ....................... 4 8,005,351.23 1.09%
Oklahoma ...................... 4 7,924,659.52 1.08%
Kentucky ...................... 2 7,788,032.12 1.06%
Maine ......................... 3 7,783,806.94 1.06%
New Mexico .................... 3 7,191,312.19 .98%
Michigan ...................... 3 6,541,834.33 .89%
Virginia ...................... 1 6,387,558.32 .87%
Connecticut ................... 2 5,810,350.39 .79%
New Hampshire ................. 3 5,319,639.66 .73%
Arizona ....................... 3 5,170,025.44 .71%
North Dakota .................. 1 4,989,625.41 .68%
Other ......................... 18 23,152,847.53 3.16%
--- ------------- ------
Total ......................... 242 733,235,129.06 100.00%
=== ============= ======
LOAN SEASONING
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less ................ 0 0.00 0.00%
1+ to 2 years ................. 0 0.00 0.00%
2+ to 3 years ................. 0 0.00 0.00%
3+ to 4 years ................. 0 0.00 0.00%
4+ to 5 years ................. 0 0.00 0.00%
5+ to 6 years ................. 0 0.00 0.00%
6+ to 7 years ................. 0 0.00 0.00%
7+ to 8 years ................. 0 0.00 0.00%
8+ to 9 years ................. 0 0.00 0.00%
9+ to 10 years ................ 0 0.00 0.00%
10 years or more .............. 0 0.00 0.00%
- ------------------------------- --- ------------- ------
Total ......................... 0 0.00 0.00%
=== ============= ======
Weighted Average Seasoning is 0.0
Page - 15
<PAGE>
DISTRIBUTION OF REMAINING TERM
FULLY AMORTIZING
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less ............. 0 0.00 0.00%
61 to 120 months .............. 0 0.00 0.00%
121 to 180 months ............. 0 0.00 0.00%
181 to 240 months ............. 0 0.00 0.00%
241 to 360 months ............. 0 0.00 0.00%
- ------------------------------- --- ------------- ------
Total ......................... 0 0.00 0.00%
=== ============= ======
Weighted Average Months to Maturity is 0
<TABLE>
DISTRIBUTION OF DSCR
<CAPTION>
Debt Service Number Scheduled Based on
Coverage Ratio (1) of Loans Balance Balance
<S> <C> <C> <C>
0.500 or less ................. 0 0.00 0.00%
0.500 to 0.625 ................ 0 0.00 0.00%
0.625 to 0.750 ................ 0 0.00 0.00%
0.750 to 0.875 ................ 0 0.00 0.00%
0.875 to 1.000 ................ 0 0.00 0.00%
1.000 to 1.125 ................ 1 4,623,914.40 0.63%
1.125 to 1.250 ................ 10 24,841,917.59 3.39%
1.250 to 1.375 ................ 148 473,518,757.54 64.58%
1.375 to 1.500 ................ 47 153,421,752.85 20.92%
1.500 to 1.625 ................ 16 31,128,021.74 4.25%
1.625 to 1.750 ................ 8 18,141,708.25 2.47%
1.750 to 1.875 ................ 2 2,966,089.92 0.00%
1.875 to 2.000 ................ 5 6,292,448.17 0.86%
2.000 to 2.125 ................ 0 0.00 0.00%
2.125 & above ................. 0 0.00 0.00%
Unknown ....................... 0 5.00 0.00%
--- -------------- ------
Total ......................... 237 714,934,615.46 97.50%
=== ============== ======
<FN>
(1) Debt Service Coverage Ratios are calculated as described in the prospectus,
values are updated periodically as new NOI figures became 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 is 1.354
DISTRIBUTION OF AMORTIZATION TYPE
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Amortizing Balloon ............ 242 733,235,129.06 100.00%
=== ============== ======
Page - 16
<PAGE>
DISTRIBUTION OF REMAINING TERM
BALLOON LOANS
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less ............. 0 0.00 0.00%
13 to 24 months ............... 1 8,136,397.10 1.11%
25 to 36 months ............... 0 0.00 0.00%
37 to 48 months ............... 1 1,935,205.84 0.26%
49 to 60 months ............... 1 5,414,894.63 0.74%
61 to 120 months .............. 215 662,599,139.62 90.37%
121 to 180 months ............. 19 41,885,353.11 5.71%
181 to 240 months ............. 5 13,264,138.76 1.81%
- ------------------------------- --- -------------- ------
Total ......................... 242 733,235,129.06 100.00%
=== -============= ======
Weighted Average Months to Maturity is 118
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 ....................... 0 242 0.00%
--- ------------- ------
Total ......................... 0 242 0.00%
=== ============= ======
Page - 17
<PAGE>
<TABLE>
LOAN LEVEL DETAIL
<CAPTION>
Property Operating
Disc Type Maturity Statement
Ctrl# Group Code Date DSCR (1) Date State
<S> <C> <C> <C> <C> <C> <C>
1 CMAC99C1 Office 10/01/08 1.3580 -- NY
2 CMAC99C1 Multifamily 04/01/09 1.3499 -- PA
3 CMAC99C1 Industrial 05/01/08 1.3500 -- IL
4 CMAC99C1 Office 05/01/09 1.4003 -- NY
5 CMAC99C1 Office 05/01/09 1.3957 -- NY
6 CMAC99C1 Industrial 07/01/09 1.3000 -- IL
7 CMAC99C1 Industrial 07/01/09 1.3000 -- IL
8 CMAC99C1 Industrial 07/01/09 1.3000 -- IL
9 CMAC99C1 Multifamily 05/01/09 1.2970 -- NC
10 CMAC99C1 Multifamily 03/01/09 1.2525 -- TX
11 CMAC99C1 Retail 01/01/09 1.3212 -- NJ
12 CMAC99C1 Multifamily 06/01/09 1.2593 -- FL
13 CMAC99C1 Multifamily 03/01/09 1.3766 -- TX
14 CMAC99C1 Retail 05/01/01 1.3025 -- NY
15 CMAC99C1 Retail 05/01/09 1.3546 -- NY
16 CMAC99C1 Office 04/01/09 1.3101 -- MA
17 CMAC99C1 Retail 06/01/09 1.3692 -- FL
18 CMAC99C1 Retail 06/01/09 1.3680 -- MO
19 CMAC99C1 Multifamily 05/01/09 1.3467 -- WA
20 CMAC99C1 Other 05/01/14 1.4589 -- MN
21 CMAC99C1 Retail 12/01/08 1.2674 -- IL
22 CMAC99C1 Retail 06/01/09 1.3781 -- VI
23 CMAC99C1 Multifamily 12/01/08 1.2712 -- TX
24 CMAC99C1 Industrial 07/01/09 1.3900 -- CA
25 CMAC99C1 Industrial 06/01/09 1.2500 -- NV
26 CMAC99C1 Retail 06/01/09 1.4035 -- TX
27 CMAC99C1 Retail 06/01/09 1.2501 -- CA
28 CMAC99C1 Industrial 04/01/09 1.2927 -- FL
29 CMAC99C1 Office 07/01/09 1.2568 -- CA
30 CMAC99C1 Industrial 05/01/09 1.3492 -- CA
31 CMAC99C1 Multifamily 02/01/09 1.4748 -- PA
32 CMAC99C1 Retail 07/01/04 1.2573 -- NJ
33 CMAC99C1 Retail 05/01/09 1.3340 -- NV
34 CMAC99C1 Office 11/01/08 1.3017 -- MA
35 CMAC99C1 Retail 06/01/15 1.1665 -- PA
36 CMAC99C1 Multifamily 06/01/09 1.2234 -- ND
37 CMAC99C1 Office 03/01/09 1.5181 -- NY
38 CMAC99C1 Industrial 04/01/09 1.3806 -- VA
39 CMAC99C1 Multifamily 02/01/09 1.2636 -- TX
40 CMAC99C1 Retail 07/01/09 1.2499 -- OR
41 CMAC99C1 Multifamily 06/01/09 1.2653 -- NY
42 CMAC99C1 Retail 01/01/09 1.2977 -- WV
43 CMAC99C1 Retail 06/01/18 1.3200 -- MD
44 CMAC99C1 Retail 01/01/09 1.3276 -- OH
45 CMAC99C1 Retail 06/01/09 1.3466 -- MO
46 CMAC99C1 Retail 06/01/14 1.1200 -- TX
47 CMAC99C1 Retail 05/01/09 1.3109 -- NY
48 CMAC99C1 Retail 03/01/09 1.4700 -- CA
49 CMAC99C1 Multifamily 02/01/09 1.3011 -- TX
50 CMAC99C1 Self Storage 01/01/14 1.5510 -- NJ
<FN>
(1) NOI and DSCR, if available and reportable under the terms of the trust
agreement, are based on information obtained from the related borrower,
and no other party to the agreement shall be held liable for the accuracy
or methodology used to determine such figures.
</FN>
</TABLE>
Page - 18
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Ending Loan
Disc Principal Note Scheduled Prepayment Status
Ctrl# Balance Rate P&I Prepayment Date Code (1)
<S> <C> <C> <C> <C> <C> <C>
1 32,164,265.69 7.2000% 219,927.38 0 -- --
2 22,902,853.18 7.4500% 169,220.65 0 -- --
3 15,385,756.13 7.1700% 95,057.32 10,219.24 -- B
4 14,000,000.00 7.8700% 94,877.22 0 -- --
5 12,200,000.00 7.8700% 82,678.72 0 -- --
6 4,848,072.18 8.3200% 36,675.38 0 -- B
7 3,998,410.05 8.3200% 30,247.73 0 -- B
8 2,189,129.50 8.3200% 16,560.63 0 -- B
9 10,480,289.88 7.3900% 72,628.26 0 -- --
10 10,016,374.22 7.2400% 68,490.56 0 -- --
11 9,448,021.27 7.5500% 66,790.87 6,140.25 -- --
12 8,687,839.51 7.1500% 58,760.39 0 -- --
13 8,393,958.39 6.9900% 55,988.52 0 -- --
14 8,136,397.10 7.8100% 58,725.88 0 -- --
15 7,750,000.00 7.8700% 52,521.32 0 -- --
16 7,582,191.31 7.8700% 55,078.90 0 -- --
17 7,490,910.10 7.7150% 53,549.64 0 -- --
18 7,391,657.49 7.9900% 54,247.00 0 -- --
19 7,004,646.85 6.8100% 45,811.92 0 -- --
20 6,933,068.16 8.5300% 56,103.86 0 -- --
21 6,645,085.16 7.8200% 50,915.19 -22 -- --
22 6,387,558.32 7.8500% 48,761.98 0 -- --
23 6,359,240.11 6.8100% 41,765.85 0 -- --
24 6,294,586.18 7.8500% 48,000.07 0 -- --
25 6,125,899.75 7.8900% 44,532.38 0 -- --
26 5,992,728.08 7.7150% 42,839.71 0 -- --
27 5,585,455.37 8.0100% 43,227.91 0 -- --
28 5,533,172.50 7.8600% 41,121.19 0 -- B
29 5,497,612.48 8.0900% 40,702.66 0 -- --
30 5,480,119.68 7.6300% 42,331.83 0 -- --
31 5,466,182.74 8.0500% 42,632.23 0 -- --
32 5,414,894.63 8.8300% 43,584.00 0 -- A
33 5,276,505.37 7.9400% 38,558.63 0 -- --
34 5,265,639.30 7.3100% 36,371.02 -41 -- --
35 5,073,114.37 7.4150% 45,437.34 0 -- --
36 4,989,625.41 7.5100% 36,982.09 0 -- --
37 4,987,393.15 8.2700% 37,633.65 0 -- B
38 4,981,286.55 8.0800% 38,856.17 0 -- B
39 4,976,176.76 7.2500% 34,108.81 0 -- --
40 4,887,986.95 8.2300% 36,668.21 0 -- --
41 4,794,265.12 7.7700% 34,454.15 0 -- --
42 4,729,162.40 7.9600% 34,721.46 0 -- --
43 4,719,379.28 7.4600% 38,952.73 0 -- --
44 4,677,495.68 7.5800% 33,120.93 0 -- --
45 4,645,167.82 8.2900% 35,064.74 0 -- --
46 4,623,914.40 7.9400% 44,276.91 0 -- --
47 4,593,271.67 8.2550% 34,574.43 0 -- B
48 4,585,908.68 7.5750% 32,400.44 0 -- --
49 4,577,211.03 7.0500% 30,758.54 0 -- --
50 4,407,201.01 7.7700% 42,408.98 0 -- --
<FN>
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - less one month delinquent
1. P&I Adv - delinquent one month
2. P&I Adv - delinquent two months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
</FN>
</TABLE>
Page - 19
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Property Operating
Disc Type Maturity Statement
Ctrl# Group Code Date DSCR (1) Date State
<S> <C> <C> <C> <C> <C> <C>
51 CMAC99C1 Other 06/01/09 1.5560 -- KY
52 CMAC99C1 Multifamily 06/01/09 1.3491 -- CT
53 CMAC99C1 Retail 04/01/09 1.4259 -- CA
54 CMAC99C1 Office 05/01/09 1.3000 -- NY
55 CMAC99C1 Office 09/01/08 1.3419 -- WA
56 CMAC99C1 Office 05/01/09 1.3060 -- NC
57 CMAC99C1 Retail 02/01/09 1.2907 -- TX
58 CMAC99C1 Multifamily 01/01/09 1.2934 -- TX
59 CMAC99C1 Industrial 03/01/09 1.3122 -- CA
60 CMAC99C1 Multifamily 02/01/09 1.6318 -- PA
61 CMAC99C1 Office 03/01/09 1.3462 -- PA
62 CMAC99C1 Office 02/01/09 1.3027 -- NJ
63 CMAC99C1 Multifamily 01/01/09 1.2686 -- CO
64 CMAC99C1 Industrial 06/01/09 1.2492 -- NJ
65 CMAC99C1 Industrial 04/01/09 1.4504 -- CA
66 CMAC99C1 Office 05/01/09 1.2616 -- IL
67 CMAC99C1 Office 05/01/09 1.2616 -- IL
68 CMAC99C1 Retail 05/01/09 1.3351 -- NC
69 CMAC99C1 Self Storage 03/01/09 1.3993 -- NJ
70 CMAC99C1 Office 04/01/09 1.3002 -- NM
71 CMAC99C1 Multifamily 12/01/08 1.3776 -- WV
72 CMAC99C1 Multifamily 05/01/09 1.2548 -- CA
73 CMAC99C1 Industrial 04/01/09 1.3259 -- MN
74 CMAC99C1 Multifamily 04/01/09 1.4580 -- OH
75 CMAC99C1 Other 06/01/09 1.4289 -- KY
76 CMAC99C1 Multifamily 05/01/09 1.4057 -- NJ
77 CMAC99C1 Multifamily 01/01/09 1.2984 -- TX
78 CMAC99C1 Retail 06/01/09 1.3002 -- MI
79 CMAC99C1 Multifamily 04/01/09 1.3800 -- MO
80 CMAC99C1 Industrial 05/01/09 1.4789 -- FL
81 CMAC99C1 Retail 04/01/09 1.3932 -- ME
82 CMAC99C1 Office 06/01/09 1.2838 -- FL
83 CMAC99C1 Office 05/01/09 1.3225 -- NH
84 CMAC99C1 Office 06/01/09 1.3351 -- MD
85 CMAC99C1 Multifamily 04/01/11 1.4648 -- CA
86 CMAC99C1 Office 08/01/08 1.3452 -- MA
87 CMAC99C1 Multifamily 01/01/09 1.3900 -- CA
88 CMAC99C1 Retail 01/01/09 1.2502 -- PA
89 CMAC99C1 Multifamily 02/01/09 1.6333 -- TX
90 CMAC99C1 Multifamily 04/01/09 1.2901 -- WA
91 CMAC99C1 Multifamily 04/01/09 1.3310 -- ME
92 CMAC99C1 Industrial 06/01/09 1.3095 -- CA
93 CMAC99C1 Other 06/01/14 1.5047 -- MN
94 CMAC99C1 Retail 06/01/09 1.3018 -- NY
95 CMAC99C1 Office 02/01/09 1.3061 -- WA
96 CMAC99C1 Retail 02/01/09 1.4998 -- GA
97 CMAC99C1 Retail 12/01/08 1.4515 -- VT
98 CMAC99C1 Retail 05/01/09 1.3161 -- CA
99 CMAC99C1 Multifamily 04/01/09 1.6438 -- CA
100 CMAC99C1 Mobile Home 04/01/09 1.2972 -- NJ
<FN>
(1) NOI and DSCR, if available and reportable under the terms of the trust
agreement, are based on information obtained from the related borrower,
and no other party to the agreement shall be held liable for the accuracy
or methodology used to determine such figures.
</FN>
</TABLE>
Page - 20
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Ending Loan
Disc Principal Note Scheduled Prepayment Status
Ctrl# Balance Rate P&I Prepayment Date Code (1)
<S> <C> <C> <C> <C> <C> <C>
51 4,393,248.89 9.0200% 36,984.92 0 -- --
52 4,391,025.22 7.6000% 32,802.35 0 -- --
53 4,235,925.08 8.6900% 34,768.02 0 -- B
54 4,229,928.17 7.8100% 30,530.25 0 -- --
55 4,163,046.03 6.8400% 27,492.86 0 -- --
56 4,105,195.18 7.7600% 31,123.92 0 -- A
57 4,056,312.55 7.2200% 27,715.81 0 -- --
58 4,031,347.63 7.7500% 29,014.67 0 -- --
59 4,029,224.81 7.5100% 29,955.49 0 -- --
60 3,981,656.44 7.2200% 27,205.71 0 -- --
61 3,980,272.15 7.7100% 30,108.18 0 -- --
62 3,973,417.08 7.5900% 29,794.21 0 -- --
63 3,967,783.43 7.2500% 28,912.27 0 -- B
64 3,895,731.29 8.1000% 28,889.16 0 -- --
65 3,836,258.75 8.3200% 30,535.64 0 -- B
66 2,967,952.89 8.4500% 25,775.55 0 -- --
67 829,937.36 8.4500% 6,671.48 0 -- --
68 3,733,918.09 7.9000% 27,182.52 0 -- B
69 3,731,869.12 7.8100% 28,472.71 0 -- --
70 3,704,069.08 7.7700% 26,651.72 0 -- --
71 3,580,577.13 7.5300% 25,245.72 0 -- --
72 3,503,571.63 7.4800% 24,494.38 0 -- --
73 3,478,332.21 8.2500% 29,822.30 0 -- A
74 3,451,282.45 7.5900% 24,406.42 0 -- --
75 3,394,783.23 9.0200% 28,579.26 0 -- --
76 3,343,779.86 7.4300% 23,263.32 0 -- B
77 3,324,439.77 7.7000% 23,812.87 0 -- --
78 3,285,292.10 7.9900% 24,110.59 0 -- B
79 3,266,685.75 7.6600% 24,581.30 0 -- B
80 3,242,436.39 7.7600% 23,988.30 0 -- --
81 3,212,450.40 7.8800% 24,635.25 0 -- --
82 3,194,145.80 8.1600% 25,038.25 0 -- --
83 3,191,085.16 7.9000% 24,486.51 0 -- --
84 3,044,207.66 7.9700% 23,479.81 0 -- --
85 2,992,441.45 7.5900% 21,161.63 0 -- --
86 2,975,457.10 7.4800% 20,935.37 0 -- --
87 2,934,513.95 7.1700% 19,964.38 0 -- --
88 2,926,614.73 7.8000% 21,164.19 0 -- B
89 2,886,390.07 7.1100% 19,508.49 0 -- --
90 2,882,774.26 7.6200% 20,445.30 0 -- --
91 2,788,655.84 7.6700% 21,002.36 0 -- --
92 2,769,605.37 7.8500% 21,142.89 0 -- B
93 2,760,603.35 8.8500% 22,920.43 0 -- --
94 2,741,607.19 8.3000% 23,518.18 0 -- --
95 2,711,334.74 7.4200% 20,032.61 0 -- --
96 2,698,780.34 7.7000% 19,321.23 0 -- --
97 2,675,382.43 7.6400% 20,199.28 0 -- --
98 2,625,288.80 7.5600% 18,497.52 0 -- --
99 2,617,671.32 7.1800% 17,782.66 0 -- B
100 2,539,066.64 7.3700% 18,629.18 0 -- --
<FN>
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - less one month delinquent
1. P&I Adv - delinquent one month
2. P&I Adv - delinquent two months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
</FN>
</TABLE>
Page - 21
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Property Operating
Disc Type Maturity Statement
Ctrl# Group Code Date DSCR (1) Date State
<S> <C> <C> <C> <C> <C> <C>
101 CMAC99C1 Multifamily 05/01/09 1.5847 -- MO
102 CMAC99C1 Retail 12/01/08 1.3312 -- FL
103 CMAC99C1 Office 04/01/09 1.3099 -- CA
104 CMAC99C1 Self Storage 01/01/14 1.9455 -- NJ
105 CMAC99C1 Multifamily 05/01/09 1.2964 -- OK
106 CMAC99C1 Multifamily 06/01/09 1.3182 -- TX
107 CMAC99C1 Industrial 12/01/08 1.2511 -- CA
108 CMAC99C1 Industrial 12/01/08 1.2508 -- CA
109 CMAC99C1 Multifamily 02/01/09 1.2957 -- MO
110 CMAC99C1 Multifamily 05/01/09 1.2500 -- TX
111 CMAC99C1 Retail 03/01/09 1.3463 -- NJ
112 CMAC99C1 Multifamily 06/01/09 1.4465 -- TX
113 CMAC99C1 Office 01/01/12 1.3732 -- MN
114 CMAC99C1 Multifamily 01/01/09 1.3017 -- OK
115 CMAC99C1 Retail 01/01/09 1.4025 -- NJ
116 CMAC99C1 Industrial 12/01/08 1.2637 -- MI
117 CMAC99C1 Retail 06/01/09 1.2735 -- AZ
118 CMAC99C1 Multifamily 03/01/09 1.2501 -- TX
119 CMAC99C1 Retail 07/01/09 1.3800 -- CA
120 CMAC99C1 Retail 10/01/09 1.3704 -- NC
121 CMAC99C1 Office 01/01/09 1.2500 -- OR
122 CMAC99C1 Multifamily 06/01/09 1.3309 -- NY
123 CMAC99C1 Retail 05/01/09 1.2996 -- NJ
124 CMAC99C1 Multifamily 01/01/09 1.3559 -- PA
125 CMAC99C1 Multifamily 07/01/08 1.7609 -- GA
126 CMAC99C1 Office 05/01/09 1.2789 -- MD
127 CMAC99C1 Retail 02/01/09 1.3526 -- CA
128 CMAC99C1 Retail 06/01/09 1.3001 -- CA
129 CMAC99C1 Multifamily 03/01/09 1.5200 -- PA
130 CMAC99C1 Industrial 01/01/09 1.2619 -- NJ
131 CMAC99C1 Self Storage 02/01/09 1.3285 -- MS
132 CMAC99C1 Multifamily 10/01/08 1.2536 -- WA
133 CMAC99C1 Multifamily 12/01/02 1.3459 -- TX
134 CMAC99C1 Multifamily 12/01/08 1.4181 -- GA
135 CMAC99C1 Retail 04/01/09 1.4458 -- CA
136 CMAC99C1 Multifamily 11/01/08 1.4371 -- LA
137 CMAC99C1 Multifamily 06/01/14 1.6858 -- CA
138 CMAC99C1 Self Storage 06/01/09 1.3355 -- OK
139 CMAC99C1 Retail 04/01/09 1.4588 -- CA
140 CMAC99C1 Office 05/01/09 1.3004 -- VA
141 CMAC99C1 Multifamily 04/01/09 1.2503 -- TX
142 CMAC99C1 Other 05/01/09 1.7065 -- SC
143 CMAC99C1 Retail 03/01/09 1.2954 -- WI
144 CMAC99C1 Other 05/01/09 1.7259 -- FL
145 CMAC99C1 Multifamily 01/01/09 1.2990 -- CO
146 CMAC99C1 Office 11/01/08 1.3044 -- ME
147 CMAC99C1 Office 04/01/09 1.3000 -- VA
148 CMAC99C1 Mixed Use 05/01/09 1.3010 -- NM
149 CMAC99C1 Self Storage 05/01/09 1.3266 -- TX
150 CMAC99C1 Retail 11/01/13 1.2630 -- TN
<FN>
(1) NOI and DSCR, if available and reportable under the terms of the trust
agreement, are based on information obtained from the related borrower,
and no other party to the agreement shall be held liable for the accuracy
or methodology used to determine such figures.
</FN>
</TABLE>
Page - 22
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Ending Loan
Disc Principal Note Scheduled Prepayment Status
Ctrl# Balance Rate P&I Prepayment Date Code (1)
<S> <C> <C> <C> <C> <C> <C>
101 2,492,846.32 7.7700% 18,916.06 0 -- --
102 2,477,732.90 7.3600% 18,247.72 0 -- --
103 2,465,461.79 7.9300% 18,987.82 0 -- --
104 2,448,445.04 7.7700% 23,560.54 0 -- --
105 2,452,931.90 7.7500% 18,581.09 0 -- --
106 2,434,752.05 7.9900% 17,868.52 0 -- --
107 1,376,886.51 7.9500% 10,666.88 0 -- --
108 909,657.75 7.9500% 7,047.21 0 -- --
109 2,284,612.13 7.5500% 17,071.67 0 -- B
110 2,257,347.80 7.6400% 16,937.47 0 -- --
111 2,246,240.35 8.6100% 18,284.70 0 -- --
112 2,245,726.97 7.9700% 17,321.17 0 -- --
113 2,239,613.61 7.7400% 16,103.73 0 -- --
114 2,235,819.37 7.4100% 15,573.11 0 -- --
115 2,233,963.20 7.9500% 17,291.40 0 -- B
116 2,211,731.09 7.1000% 14,952.71 0 -- --
117 2,197,598.51 8.1100% 16,311.84 0 -- --
118 2,192,902.72 7.3800% 15,202.35 0 -- --
119 2,178,250.18 8.1350% 17,021.02 0 -- B
120 2,172,689.52 8.2100% 16,278.93 0 -- --
121 2,138,912.96 7.9600% 16,569.73 0 -- --
122 2,126,103.31 8.1600% 16,666.08 0 -- --
123 2,119,346.01 8.1200% 16,570.38 0 -- B
124 2,083,631.54 7.4400% 15,436.95 0 -- --
125 2,079,362.64 7.0000% 13,971.35 0 -- --
126 2,021,820.92 8.0200% 14,886.98 0 -- --
127 2,012,760.03 8.1500% 15,831.03 0 -- --
128 1,996,142.05 7.8900% 15,290.87 0 -- --
129 1,994,331.89 7.8600% 14,480.57 0 -- --
130 1,984,518.72 7.4800% 14,753.82 0 -- --
131 1,978,195.84 7.4300% 16,026.37 0 -- --
132 1,965,425.73 7.1500% 13,373.05 0 -- --
133 1,935,205.84 8.6250% 15,244.68 0 -- --
134 1,909,493.24 7.4700% 13,385.50 0 -- --
135 1,893,218.63 8.3200% 15,069.53 0 -- B
136 1,879,617.62 7.0300% 13,465.19 0 -- --
137 1,864,420.60 7.8800% 17,788.83 0 -- --
138 1,846,688.77 8.2700% 14,611.06 0 -- --
139 1,843,397.06 8.3200% 14,672.97 0 -- B
140 1,834,777.92 7.8100% 13,970.61 0 -- --
141 1,797,378.24 7.5200% 12,624.53 0 -- --
142 1,796,044.20 8.9900% 15,093.21 0 -- --
143 1,795,314.00 8.1600% 13,409.08 0 -- --
144 1,792,623.23 8.8800% 16,056.41 0 -- B
145 1,790,462.29 7.2500% 13,046.66 0 -- B
146 1,782,700.70 7.6600% 13,489.74 0 -- --
147 1,780,028.02 7.7200% 13,464.05 0 -- B
148 1,771,873.41 7.7300% 13,398.87 0 -- --
149 1,751,579.06 7.8500% 14,557.47 0 -- --
150 1,741,409.64 7.1200% 12,574.37 0 -- --
<FN>
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - less one month delinquent
1. P&I Adv - delinquent one month
2. P&I Adv - delinquent two months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
</FN>
</TABLE>
Page - 23
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Property Operating
Disc Type Maturity Statement
Ctrl# Group Code Date DSCR (1) Date State
<S> <C> <C> <C> <C> <C> <C>
151 CMAC99C1 Multifamily 12/01/08 1.2502 -- TX
152 CMAC99C1 Retail 06/01/09 1.3127 -- NM
153 CMAC99C1 Other 03/01/09 1.6377 -- MO
154 CMAC99C1 Multifamily 06/01/09 1.3746 -- TX
155 CMAC99C1 Retail 04/01/09 1.3593 -- OR
156 CMAC99C1 Mobile Home 06/01/09 1.3309 -- IL
157 CMAC99C1 Retail 05/01/19 1.1402 -- PA
158 CMAC99C1 Mobile Home 07/01/14 1.3401 -- FL
159 CMAC99C1 Retail 12/01/08 1.3012 -- AZ
160 CMAC99C1 Multifamily 04/01/11 1.4936 -- CA
161 CMAC99C1 Multifamily 02/01/09 1.3324 -- PA
162 CMAC99C1 Retail 11/01/08 1.4500 -- MD
163 CMAC99C1 Office 03/01/09 1.3000 -- CO
164 CMAC99C1 Other 03/01/09 1.5602 -- KS
165 CMAC99C1 Multifamily 06/01/09 1.2549 -- FL
166 CMAC99C1 Retail 05/01/09 1.3159 -- FL
167 CMAC99C1 Multifamily 12/01/08 1.2673 -- NY
168 CMAC99C1 Retail 05/01/09 1.4900 -- ID
169 CMAC99C1 Office 11/01/13 1.6615 -- WA
170 CMAC99C1 Industrial 06/01/09 1.3003 -- CO
171 CMAC99C1 Industrial 04/01/09 1.5611 -- CT
172 CMAC99C1 Multifamily 05/01/09 1.2546 -- TX
173 CMAC99C1 Multifamily 05/01/09 1.2546 -- TX
174 CMAC99C1 Retail 11/01/08 1.3400 -- MD
175 CMAC99C1 Self Storage 06/01/09 1.2962 -- CA
176 CMAC99C1 Retail 01/31/19 1.2068 -- NY
177 CMAC99C1 Multifamily 01/01/09 1.2931 -- OK
178 CMAC99C1 Multifamily 01/01/09 1.3195 -- PA
179 CMAC99C1 Self Storage 05/01/09 1.4078 -- AZ
180 CMAC99C1 Multifamily 04/01/09 1.3788 -- LA
181 CMAC99C1 Multifamily 11/01/08 1.4137 -- GA
182 CMAC99C1 Retail 05/01/14 1.3034 -- NY
183 CMAC99C1 Multifamily 12/01/08 1.2643 -- WV
184 CMAC99C1 Multifamily 05/01/09 1.2502 -- MO
185 CMAC99C1 Other 04/01/09 1.5466 -- KS
186 CMAC99C1 Multifamily 07/01/08 1.4253 -- OH
187 CMAC99C1 Office 05/01/09 1.2805 -- UT
188 CMAC99C1 Office 03/01/09 1.4056 -- NH
189 CMAC99C1 Mobile Home 12/01/08 1.3100 -- NJ
190 CMAC99C1 Retail 12/01/08 1.8778 -- TX
191 CMAC99C1 Retail 05/01/09 1.3428 -- TX
192 CMAC99C1 Mobile Home 01/01/09 1.2928 -- NC
193 CMAC99C1 Multifamily 11/01/08 1.5116 -- TX
194 CMAC99C1 Office 05/01/09 1.3001 -- VA
195 CMAC99C1 Multifamily 06/01/09 1.3338 -- TX
196 CMAC99C1 Office 11/01/08 1.3156 -- DC
197 CMAC99C1 Office 11/01/08 1.3218 -- DC
198 CMAC99C1 Office 11/01/08 1.3175 -- DC
199 CMAC99C1 Multifamily 06/01/09 1.5041 -- TX
200 CMAC99C1 Multifamily 07/01/08 1.9006 -- WV
<FN>
(1) NOI and DSCR, if available and reportable under the terms of the trust
agreement, are based on information obtained from the related borrower,
and no other party to the agreement shall be held liable for the accuracy
or methodology used to determine such figures.
</FN>
</TABLE>
Page - 24
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Ending Loan
Disc Principal Note Scheduled Prepayment Status
Ctrl# Balance Rate P&I Prepayment Date Code (1)
<S> <C> <C> <C> <C> <C> <C>
151 1,736,345.13 8.0900% 13,611.29 0 -- --
152 1,715,369.70 7.9900% 16,475.04 0 -- --
153 1,718,501.84 9.0000% 14,476.14 0 -- --
154 1,700,157.16 8.1400% 12,655.18 0 -- --
155 1,678,840.90 8.2000% 13,229.13 0 -- --
156 1,671,996.02 8.2600% 13,217.73 0 -- --
157 1,648,849.03 8.0900% 13,948.56 0 -- --
158 1,638,757.94 8.3700% 13,062.36 0 -- --
159 1,626,211.29 8.0900% 12,747.94 0 -- --
160 1,595,738.39 7.3700% 11,045.35 0 -- --
161 1,593,070.72 7.4900% 11,176.48 0 -- --
162 1,588,937.50 7.0300% 10,677.10 0 -- --
163 1,555,166.55 8.1700% 11,626.28 0 -- --
164 1,529,217.62 9.0000% 12,881.66 0 -- --
165 1,528,263.60 7.9650% 11,189.29 0 -- --
166 1,527,482.88 7.8600% 11,077.64 0 -- --
167 1,507,457.07 6.9600% 10,718.37 0 -- --
168 1,495,103.91 7.1100% 10,707.18 0 -- B
169 1,484,400.55 7.2100% 10,803.48 0 -- --
170 1,483,150.22 7.9200% 11,390.55 0 -- --
171 1,419,325.17 7.7600% 10,772.79 0 -- --
172 969,846.69 7.8400% 7,403.81 0 -- --
173 448,730.73 7.8400% 3,425.61 0 -- --
174 1,415,931.55 6.9500% 10,071.93 0 -- --
175 1,397,514.17 8.3100% 11,094.49 0 -- --
176 1,393,252.51 7.8000% 11,536.50 0 -- B
177 1,389,219.48 7.5100% 10,354.98 0 -- --
178 1,380,075.16 7.9400% 10,673.06 0 -- --
179 1,346,215.64 7.8700% 10,303.53 0 -- --
180 1,344,654.70 7.7900% 10,232.42 0 -- --
181 1,317,715.01 7.4500% 9,219.27 0 -- B
182 1,278,335.99 8.0100% 12,325.80 0 -- --
183 1,262,153.42 7.5300% 8,899.12 0 -- --
184 1,260,712.31 7.5200% 8,848.38 0 -- --
185 1,256,177.19 9.1100% 10,668.95 0 -- --
186 1,232,121.20 7.6250% 9,346.73 0 -- --
187 1,231,509.35 7.8300% 9,393.27 0 -- --
188 1,194,093.36 7.7200% 9,040.32 0 -- --
189 1,188,156.15 8.5500% 10,099.91 0 -- --
190 1,182,171.87 7.0750% 9,257.69 0 -- --
191 1,146,878.51 8.0250% 8,894.94 0 -- --
192 1,142,777.90 8.6500% 9,376.64 0 -- A
193 1,137,705.59 7.0500% 8,164.68 0 -- B
194 1,134,770.25 7.8100% 8,640.52 0 -- --
195 1,134,889.95 8.5100% 8,742.91 0 -- A
196 375,838.97 6.9100% 2,663.98 0 -- --
197 375,838.97 6.9100% 2,663.98 0 -- --
198 361,003.13 6.9100% 2,558.83 0 -- --
199 1,097,819.86 7.7500% 8,308.62 0 -- --
200 1,094,197.26 7.6250% 7,821.13 0 -- --
<FN>
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - less one month delinquent
1. P&I Adv - delinquent one month
2. P&I Adv - delinquent two months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
</FN>
</TABLE>
Page - 25
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Property Operating
Disc Type Maturity Statement
Ctrl# Group Code Date DSCR (1) Date State
<S> <C> <C> <C> <C> <C> <C>
201 CMAC99C1 Office 12/01/08 1.3378 -- MN
202 CMAC99C1 Industrial 03/01/09 1.2884 -- MI
203 CMAC99C1 Multifamily 10/01/08 1.3712 -- MA
204 CMAC99C1 Industrial 01/01/09 1.2556 -- NY
205 CMAC99C1 Multifamily 07/01/08 1.5383 -- OH
206 CMAC99C1 Multifamily 05/01/09 1.3448 -- TX
207 CMAC99C1 Multifamily 06/01/09 1.2517 -- DC
208 CMAC99C1 Multifamily 04/01/14 1.2668 -- FL
209 CMAC99C1 Multifamily 05/01/09 1.5171 -- MN
210 CMAC99C1 Multifamily 05/01/09 1.2628 -- FL
211 CMAC99C1 Multifamily 03/01/09 1.3004 -- NJ
212 CMAC99C1 Office 11/01/13 1.9366 -- TX
213 CMAC99C1 Office 05/01/09 1.2499 -- CO
214 CMAC99C1 Retail 05/01/09 1.4499 -- FL
215 CMAC99C1 Office 04/01/09 1.3776 -- TX
216 CMAC99C1 Multifamily 10/01/08 1.4882 -- TX
217 CMAC99C1 Office 05/01/09 1.2589 -- NH
218 CMAC99C1 Multifamily 12/01/08 1.3103 -- FL
219 CMAC99C1 Multifamily 05/01/09 1.2539 -- CO
220 CMAC99C1 Multifamily 01/01/09 1.3178 -- TX
221 CMAC99C1 Multifamily 12/01/08 1.7964 -- LA
222 CMAC99C1 Office 12/01/08 1.4079 -- IL
223 CMAC99C1 Multifamily 04/01/09 1.4133 -- PA
224 CMAC99C1 Multifamily 06/01/09 1.2513 -- TX
225 CMAC99C1 Office 12/01/08 1.2676 -- PA
226 CMAC99C1 Mobile Home 04/01/09 1.3471 -- IA
227 CMAC99C1 Multifamily 01/01/09 1.2754 -- TX
228 CMAC99C1 Multifamily 07/01/08 1.4001 -- OH
229 CMAC99C1 Retail 07/01/14 1.1300 -- TX
230 CMAC99C1 Office 11/01/08 1.3059 -- NY
231 CMAC99C1 Multifamily 11/01/08 1.5174 -- TX
232 CMAC99C1 Industrial 03/01/09 1.2961 -- FL
233 CMAC99C1 Multifamily 03/01/09 1.2146 -- OH
234 CMAC99C1 Multifamily 01/01/09 1.9591 -- LA
235 CMAC99C1 Multifamily 05/01/09 1.2500 -- TX
236 CMAC99C1 Multifamily 02/01/08 1.5908 -- TX
237 CMAC99C1 Multifamily 09/01/08 1.4476 -- MA
238 CMAC99C1 Industrial 12/01/13 1.3128 -- NJ
239 CMAC99C1 Multifamily 08/01/08 1.3666 -- NJ
240 CMAC99C1 Multifamily 07/01/13 1.5038 -- CA
241 CMAC99C1 Multifamily 06/01/18 1.2866 -- FL
242 CMAC99C1 Multifamily 07/01/08 1.4645 -- TX
<FN>
(1) NOI and DSCR, if available and reportable under the terms of the trust
agreement, are based on information obtained from the related borrower,
and no other party to the agreement shall be held liable for the accuracy
or methodology used to determine such figures.
</FN>
</TABLE>
Page - 26
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Ending Loan
Disc Principal Note Scheduled Prepayment Status
Ctrl# Balance Rate P&I Prepayment Date Code (1)
<S> <C> <C> <C> <C> <C> <C>
201 1,090,383.96 7.4650% 8,103.88 0 -- B
202 1,044,811.14 7.7000% 7,896.52 0 -- --
203 1,038,706.98 7.5600% 7,800.43 0 -- B
204 1,032,770.40 8.9000% 8,648.21 0 -- --
205 1,030,214.73 7.6250% 7,815.10 0 -- --
206 1,021,926.90 7.5400% 7,601.35 0 -- --
207 1,013,852.67 7.9800% 7,433.56 0 -- --
208 1,008,828.27 8.2400% 7,976.29 0 -- --
209 997,254.31 7.9700% 7,698.30 0 -- --
210 997,019.91 7.5700% 7,435.50 0 -- --
211 995,155.47 7.8000% 7,586.14 0 -- A
212 972,634.49 7.4500% 9,241.73 0 -- --
213 958,250.14 7.7700% 7,271.33 0 -- --
214 947,488.31 8.1500% 7,426.90 0 -- --
215 946,616.07 8.3300% 7,541.13 0 -- --
216 935,935.44 7.8750% 7,293.52 0 -- A
217 934,461.14 7.7800% 7,726.10 0 -- --
218 935,094.27 8.5000% 7,584.43 0 -- A
219 927,998.50 7.7000% 6,999.32 0 -- A
220 920,690.59 7.7000% 6,594.89 0 -- B
221 886,727.28 7.1500% 6,411.57 0 -- --
222 874,130.12 7.3500% 6,432.10 0 -- --
223 871,535.47 7.7900% 6,632.12 0 -- A
224 831,418.03 7.9700% 6,412.68 0 -- --
225 823,713.59 8.2500% 6,544.14 0 -- --
226 821,960.50 8.1600% 6,455.17 0 -- --
227 821,859.77 8.2000% 6,496.80 0 -- --
228 805,901.81 7.6250% 6,113.48 0 -- --
229 798,006.11 8.6300% 7,939.00 0 -- --
230 727,898.47 7.6300% 5,493.89 0 -- --
231 673,568.45 7.7500% 5,136.24 0 -- --
232 659,598.89 9.1700% 5,632.75 0 -- B
233 653,645.36 8.5000% 5,285.51 0 -- A
234 594,999.51 7.0500% 4,259.83 0 -- --
235 543,456.42 7.8200% 4,141.62 0 -- --
236 515,200.74 8.0000% 4,052.04 0 -- B
237 494,475.58 8.0000% 3,859.08 0 -- B
238 488,931.12 8.4100% 4,897.36 0 -- --
239 468,469.90 8.1250% 3,697.75 0 -- B
240 435,913.47 7.6250% 3,302.36 0 -- B
241 429,543.57 8.6250% 3,844.55 0 -- --
242 414,980.01 8.3750% 3,346.65 0 -- --
- --- ---------- ------ -------- - -------- ---
TOTAL 733,235,129.06 16,297
============== ======
<FN>
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - less one month delinquent
1. P&I Adv - delinquent one month
2. P&I Adv - delinquent two months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
</FN>
</TABLE>
Page - 27
<PAGE>
<TABLE>
SPECIALLY SERVICED LOAN DETAIL
<CAPTION>
Specially
Beginning Serviced
Disclosure Schedule Interest Maturity Property Status
Control # Balance Rate Date Type Code (1) Comments
<S> <C> <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>
MODIFIED LOAN DETAIL
Disclosure Modification Modification
Control # Date Description
REALIZED LOSS DETAIL
Beginning Gross Proceeds
Dist. Disclosure Appraisal Appraisal Scheduled Gross as a % of
Date Control # Date Value Balance Proceeds Sched Principal
Current Total
Cumulative
<TABLE>
REALIZED LOSS DETAIL, Continued
<CAPTION>
Aggregate Net Net Proceeds
Dist. Liquidation Liquidation as a % of Realized
Date 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 - 28
