SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) October 15, 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 333-51817-02 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 October 15, 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
October 15, 1999.
Loan data files as of the October 1999 Determination Date
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
MIDLAND LOAN SERVICES, INC., not in its individual
capacity but solely as a duly authorized agent of
the Registrant pursuant to Section 3.20 of the
Pooling & Servicing Agreement dated as of July
1, 1999
By: Midland Loan Services, Inc.,
/s/ Lawrence D. Ashley
By: Lawrence D. Ashley
Title: Senior Vice President
Date: October 15, 1999
EXHIBIT INDEX
Sequential
Document Page Number
Monthly Remittance Statement to the Certificateholders 3
dated as of October 15, 1999
Loan data file as of the October 1999 Determination Date 29
Page - 2
ABN AMRO Statement Date 10/15/99
LaSalle Bank N.A. Payment Date: 10/15/99
Administrator: Prior Payment: 09/15/99
Kori Sumser (800) 246-5761 Record Date: 09/30/99
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107 WAC: 7.7369%
WAMM: 164
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 ............... 133,500,000.00 132,368,575.38 715,369.04
201728DZ2 ......... 1000.000000000 991.524909213 5.358569588
A-2 ............... 409,513,000.00 409,513,000.00 0.00
201728EA6 ......... 1000.000000000 1000.000000000 0.000000000
X ................. 733,801,915.00N 732,670,490.38 0.00
201728EG3 ......... 1000.000000000 998.458133460 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 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
733,801,915.00 732,670,490.38 715,369.04
================ ================ ================
<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 0.00 131,653,206.34
201728DZ2 ......... 0.000000000 0.000000000 986.166339625
A-2 ............... 0.00 0.00 409,513,000.00
201728EA6 ......... 0.000000000 0.000000000 1000.000000000
X ................. 0.00 0.00 731,955,121.34
201728EG3 ......... 0.000000000 0.000000000 997.483253147
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
- ------------------- ---------------- ---------------- ----------------
0.00 0.00 731,955,121.34
================ ================ ================
Total P&I Payment 5,376,949.99
============
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 ............... 748,985.52 0.00 6.79000000%
201728DZ2 ......... 5.610378427 0.000000000 6.79000000%
A-2 ............... 2,399,063.66 0.00 7.03000000%
201728EA6 ......... 5.858333337 0.000000000 7.03000000%
X ................. 376,967.92 0.00 0.61741467%
201728EG3 ......... 0.513718910 0.000000000 0.83783966%
B ................. 198,126.00 0.00 7.20000000%
201728EB4 ......... 6.000000000 0.000000000 7.20000000%
C ................. 211,358.13 0.00 7.27650200%
201728EC2 ......... 6.063751721 0.000000000 7.52590443%
D ................. 67,660.96 0.00 7.37650200%
201728ED0 ......... 6.147084583 0.000000000 7.62590443%
E ................. 151,762.75 0.00 7.63650200%
201728EE8 ......... 6.363751677 0.000000000 7.88590443%
F ................. 81,723.30 0.00 7.63650200%
201728EF5 ......... 6.363751752 0.000000000 7.88590443%
G ................. 11,671.12 0.00 7.63650200%
201728EH1 ......... 6.363751363 0.000000000 7.88590443%
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 ................. 20760.43000000 0.00 6.79000000%
201728EQ1 ......... 5.66 0.000000000 6.79000000%
P ................. 50951.31000000 -952.10 6.79000000%
201728ER9 ......... 5.55 -0.103794704 6.79000000%
RIII .............. 0.000000000 0.00 --
9ABSC620 .......... 0.00 0.000000000 --
---------------- ---------------- ----------------
4,661,580.95 -952.10 0.00
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred Interest equals
Accrual.
(3) Estimated
</FN>
</TABLE>
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 ............ 133,500,000.00 132,368,575.38 715,369.04
None .............. 1000.000000000 991.524909213 5.358569588
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 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
733,801,915.00 732,670,490.38 715,369.04
================ ================ ================
<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 0.00 131,653,206.34
None .............. 0.000000000 0.000000000 986.166339625
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 0.00 731,955,121.34
================ ================ ================
Total P&I Payment 5,376,949.99
============
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 ............ 842,360.74 0.00 7.63650200%
None .............. 6.309818277 0.000000000 7.88590443%
A-2-II ............ 2,606,039.04 0.00 7.63650200%
None .............. 6.363751676 0.000000000 7.88590443%
B-II .............. 210,137.44 0.00 7.63650200%
None .............. 6.363751552 0.000000000 7.88590443%
C-II .............. 221,814.93 0.00 7.63650200%
None .............. 6.363751721 0.000000000 7.88590443%
D-II .............. 70,045.81 0.00 7.63650200%
None .............. 6.363751249 0.000000000 7.88590443%
E-II .............. 151,762.75 0.00 7.63650200%
None .............. 6.363751677 0.000000000 7.88590443%
F-II .............. 81,723.30 0.00 7.63650200%
None .............. 6.363751752 0.000000000 7.88590443%
G-II .............. 11,671.12 0.00 7.63650200%
None .............. 6.363751363 0.000000000 7.88590443%
H-II .............. 81,723.30 0.00 7.63650200%
None .............. 6.363751752 0.000000000 7.88590443%
J-II .............. 128,414.14 0.00 7.63650200%
None .............. 6.363751425 0.000000000 7.88590443%
K-II .............. 35,026.09 0.00 7.63650200%
None .............. 6.363751817 0.000000000 7.88590443%
L-II .............. 46,697.21 0.00 7.63650200%
None .............. 6.363751703 0.000000000 7.88590443%
M-II .............. 58,368.33 0.00 7.63650200%
None .............. 6.363751635 0.000000000 7.88590443%
N-II .............. 35,026.09 0.00 7.63650200%
None .............. 6.363751817 0.000000000 7.88590443%
O-II .............. 23,348.60 0.00 7.63650200%
None .............. 6.363750341 0.000000000 7.88590443%
P-II .............. 57,422.06 -952.09 7.63650200%
None .............. 6.259957712 -0.103793614 7.88590443%
RII ............... 0.00 0.00 --
9ABSC602 .......... 0.000000000 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
4,661,580.95 -952.09 --
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred Interest equals
Accrual.
(3) Estimated
</FN>
</TABLE>
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 Interest .. 733,801,915.00 732,670,490.38 715,369.04
None .............. 1000.000000000 998.458133460 0.974880312
RI ................ 0.00N 0.00 0.00
9ABSC601 .......... 1000.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
733,801,915.00 732,670,490.38 715,369.04
================ ================ ================
<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 0.00 731,955,121.34
None .............. 0.000000000 0.000000000 997.483253147
RI ................ 0.00 0.00 0.00
9ABSC601 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
0.00 0.00 731,955,121.34
================ ================ ================
Total P&I Payment 5,376,949.99
============
<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 .. 4,661,580.95 -952.12 7.63650200%
None .............. 6.352642116 -0.001297516 7.88590443%
RI ................ 0.00 0.00
9ABSC601 .......... 0.000000000 0.000000000
---------------- ---------------- ----------------
4,661,580.95 -952.12 0.00
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred Interest equals
Accrual.
(3) Estimated
</FN>
</TABLE>
Page - 9
<PAGE>
OTHER RELATED INFORMATION
<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 0 01/00/00 0 01/00/00
A-2 ...... 201728EA6 AAA Aaa X X 0 01/00/00 0 01/00/00
X ........ 201728EG3 AAA Aaa X X 0 01/00/00 0 01/00/00
B ........ 201728EB4 AA Aa2 X X 0 01/00/00 0 01/00/00
C ........ 201728EC2 A A2 X X 0 01/00/00 0 01/00/00
D ........ 201728ED0 A- A3 X X 0 01/00/00 0 01/00/00
E ........ 201728EE8 BBB Baa2 X X 0 01/00/00 0 01/00/00
F ........ 201728EF5 BBB- Baa3 X X 0 01/00/00 0 01/00/00
G ........ 201728EH1 NR NR X X 0 01/00/00 0 01/00/00
H ........ 201728EJ7 NR NR X X 0 01/00/00 0 01/00/00
J ........ 201728EK4 NR NR X X 0 01/00/00 0 01/00/00
K ........ 201728EL2 NR NR X X 0 01/00/00 0 01/00/00
L ........ 201728EM0 NR NR X X 0 01/00/00 0 01/00/00
M ........ 201728EN8 NR NR X X 0 01/00/00 0 01/00/00
N ........ 201728EP3 NR NR X X 0 01/00/00 0 01/00/00
O ........ 201728EQ1 NR NR X X 0 01/00/00 0 01/00/00
P ........ 201728ER9 NR NR X X 0 01/00/00 0 01/00/00
<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 ...... 748,985.52 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 ........ 376,967.92 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 ........ 211,358.13 0.00 0.00 0.00 0.00 0.00 0.00
D ........ 67,660.96 0.00 0.00 0.00 0.00 0.00 0.00
E ........ 151,762.75 0.00 0.00 0.00 0.00 0.00 0.00
F ........ 81,723.30 0.00 0.00 0.00 0.00 0.00 0.00
G ........ 11,671.12 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 0.00 952.10 0.00 0.00
------------ ------------ ------------ ------------ ------------ ------------ ------------
4,662,533.05 0.00 0.00 0.00 952.10 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 .... 53,406.30 426,707.76 98,213.18 669,661.67 53,406.30 426,707.76 98,213.18 669,661.67
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
---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------
0.00 426,707.76 98,213.18 669,661.67 53,406.30 426,707.76 98,213.18 669,661.67
========== ========== ========== ========== ========== ========== ========== ==========
</TABLE>
Beginning Stated Principal Balance 732,670,491.10
of the Mortgage Loans:
Ending Stated Principal Balance 731,955,122.06
of the Mortgage Loans:
Principal Distribution Amount: 715,369.04
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 59,454.36
Additional Master Servicing Compensation: 0.00
Current Period Special Servicing Fees Pai 0.00
Current Period Workout Fees Paid: 0.00
Current Period Liquidation Fees Paid: 0.00
---------
59,454.36
=========
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
10/15/99 0 0 0 0
/ ...... 0.000% 0.000% 0.000% 0.000%
09/15/99 0 0 0.00 0
/ ...... 0.000% 0.000% 0.000% 0.000%
08/16/99 0 0 0.00 0
/ ...... 0.000% 0.000% 0.000% 0.000%
<TABLE>
DELINQUENCIES, Continued
<CAPTION>
Delinq 3+ Months Foreclosure/Bankruptcy (1) REO (1) Modifications
# Balance # Balance # Balance # Balance
<S> <C> <C> <C> <C> <C> <C> <C> <C>
10/15/99 0.00 0 0.00 0 0.00 0 0.00 0
/ ...... 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
09/15/99 0.00 0 0.00 0 0.00 0 0.00 0
/ ...... 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
08/16/99 0.00 0 0.00 0 0.00 0 0.00 0
/ ...... 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
<FN>
(1) Foreclosure and REO Totals are Included in the Appropriate Delinquency Aging Category
</FN>
</TABLE>
DELINQUENCIES, Continued
Prepayments Curr Weighted Avg.
# Balance Coupon Remit
10/15/99 0 0 7.7369 7.6365%
/ ...... 0.000% 0.000% 0.0000 0.0000%
09/15/99 0.00 0 7.9895 7.8859%
/ ...... 0.000% 0.000% 0.0000 0.0000%
08/16/99 0.00 0 7.9895 7.8859%
/ ...... 0.000% 0.000% 0.0000 0.0000%
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>
55 09/01/99 27,215.52 27,215.52 0.00 A -- -- -- --
80 09/01/99 23,772.29 23,772.29 0.00 A -- -- -- --
9 09/01/99 71,929.97 71,929.97 0.00 A -- -- -- --
120 09/01/99 16,134.15 16,134.15 0.00 A -- -- -- --
11 09/01/99 66,121.44 66,121.44 0.00 A -- -- -- --
158 09/01/99 12,953.19 12,953.19 0.00 B -- -- -- --
79 09/01/99 24,363.72 24,363.72 0.00 B -- -- -- --
115 09/01/99 17,142.61 17,142.61 0.00 A -- -- -- --
225 09/01/99 6,489.27 6,489.27 0.00 A -- -- -- --
133 09/01/99 15,115.76 15,115.76 0.00 A -- -- -- --
186 09/01/99 9,264.69 9,264.69 0.00 A -- -- -- --
192 09/01/99 9,300.51 9,300.51 0.00 A -- -- -- --
200 09/01/99 7,748.24 7,748.24 0.00 A -- -- -- --
205 09/01/99 7,746.51 7,746.51 0.00 A -- -- -- --
218 09/01/99 7,522.14 7,522.14 0.00 A -- -- -- --
223 09/01/99 6,574.08 6,574.08 0.00 A -- -- -- --
228 09/01/99 6,059.82 6,059.82 0.00 A -- -- -- --
208 09/01/99 7,909.09 7,909.09 0.00 A -- -- -- --
233 09/01/99 5,241.96 5,241.96 0.00 A -- -- -- --
195 09/01/99 8,667.28 8,667.28 0.00 A -- -- -- --
207 09/01/99 7,366.00 7,366.00 0.00 A -- -- -- --
3 09/01/99 104,251.52 104,251.52 0.00 A -- -- -- --
73 09/01/99 29,301.32 29,301.32 0.00 A -- -- -- --
185 09/01/99 10,585.26 10,585.26 0.00 B -- -- -- --
146 09/01/99 13,371.01 13,371.01 0.00 B -- -- -- --
183 09/01/99 8,815.02 8,815.02 0.00 B -- -- -- --
124 09/01/99 15,298.18 15,298.18 0.00 B -- -- -- --
33 09/01/99 37,833.46 37,833.46 0.00 B -- -- -- --
59 09/01/99 29,351.69 29,351.69 0.00 B -- -- -- --
10 09/01/99 67,823.20 67,823.20 0.00 B -- -- -- --
13 09/01/99 55,429.29 55,429.29 0.00 B -- -- -- --
213 09/01/99 7,207.51 7,207.51 0.00 B -- -- -- --
72 09/01/99 23,969.13 23,969.13 0.00 B -- -- -- --
- --- -------- ---------- ---------- ---------- -- -------- -------- -------- --------
Total -- 767,874.83 767,874.83 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 4,282,077.56 0.59%
500,000 to 1,000,000 .......... 31 26,021,233.36 3.56%
1,000,000 to 1,500,000 ........ 37 45,401,367.61 6.20%
1,500,000 to 2,000,000 ........ 40 70,138,889.54 9.58%
2,000,000 to 2,500,000 ........ 26 58,129,704.15 7.94%
2,500,000 to 3,000,000 ........ 17 47,408,501.93 6.48%
3,000,000 to 3,500,000 ........ 13 42,858,052.18 5.86%
3,500,000 to 4,000,000 ........ 11 42,315,577.57 5.78%
4,000,000 to 4,500,000 ........ 10 41,952,731.91 5.73%
4,500,000 to 5,000,000 ........ 15 71,488,571.23 9.77%
5,000,000 to 5,500,000 ........ 7 37,395,013.50 5.11%
5,500,000 to 6,000,000 ........ 3 17,084,745.45 2.33%
6,000,000 to 6,500,000 ........ 4 25,125,015.71 3.43%
6,500,000 to 7,000,000 ........ 3 20,546,120.81 2.81%
7,000,000 to 7,500,000 ........ 2 14,864,926.15 2.03%
7,500,000 to 8,000,000 ........ 2 15,323,119.91 2.09%
8,000,000 to 8,500,000 ........ 2 16,507,962.14 2.26%
8,500,000 to 9,000,000 ........ 1 8,675,542.92 1.19%
9,000,000 to 10,000,000 ....... 1 9,435,354.92 1.29%
10,000,000 & Above ............ 7 117,000,613.51 15.98%
- ------------------------------- --- ------------- ------
Total ......................... 242 731,955,122.06 100.00%
=== ============= ======
Average Scheduled Balance is 3,024,608
Maximum Scheduled Balance is 32,116,692
Minimum Scheduled Balance is 360,110
DISTRIBUTION OF PROPERTY TYPES
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily ................... 93 238,199,355.0 32.54%
Retail ........................ 57 196,236,371.3 26.81%
Office ........................ 43 153,854,076.6 21.02%
Industrial .................... 25 88,545,119.07 12.10%
Other ......................... 9 25,530,487.97 3.49%
Self Storage .................. 8 18,836,780.07 2.57%
Mobile Home ................... 6 8,984,658.53 1.23%
Mixed Use ..................... 1 1,768,273.43 0.24%
--- ------------- ------
Total ......................... 242 731,955,122.0 100.00%
=== ============= ======
GEOGRAPHIC DISTRIBUTION
Number Scheduled Based on
Geographic Location of Loans Balance Balance
New York ...................... 16 103,552,933.9 14.15%
Texas ......................... 39 93,627,805.72 12.79%
California .................... 26 76,816,014.24 10.49%
Pennsylvania .................. 13 54,599,988.40 7.46%
New Jersey .................... 17 50,809,324.94 6.94%
Florida ....................... 16 42,022,471.53 5.74%
Illinois ...................... 9 39,345,962.86 5.38%
Missouri ...................... 7 23,025,718.53 3.15%
North Carolina ................ 5 21,603,775.12 2.95%
Washington .................... 6 20,177,956.77 2.76%
Minnesota ..................... 6 17,464,506.77 2.39%
Massachusetts ................. 5 17,332,369.56 2.37%
Maryland ...................... 5 12,757,891.40 1.74%
Ohio .......................... 6 11,831,299.36 1.62%
Nevada ........................ 2 11,389,075.21 1.56%
Colorado ...................... 6 10,661,153.34 1.46%
West Virginia ................. 4 10,652,157.86 1.46%
Virginia ...................... 4 9,711,726.04 1.33%
Oregon ........................ 3 8,693,110.79 1.19%
Georgia ....................... 4 7,994,206.25 1.09%
Oklahoma ...................... 4 7,910,218.35 1.08%
Kentucky ...................... 2 7,775,897.05 1.06%
Maine ......................... 3 7,767,780.31 1.06%
New Mexico .................... 3 7,173,406.36 0.98%
Michigan ...................... 3 6,532,608.51 0.89%
Virginia ...................... 1 6,374,961.23 0.87%
Connecticut ................... 2 5,798,375.23 0.79%
New Hampshire ................. 3 5,307,754.00 0.73%
Arizona ....................... 3 5,161,718.62 0.71%
North Dakota .................. 1 4,979,126.09 0.68%
Other ......................... 18 23,103,827.69 3.16%
--- ------------- ------
Total ......................... 242 731,955,122.0 100.00%
=== ============= ======
Page - 14
<PAGE>
DISTRIBUTION OF MORTGAGE INTEREST RATES
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.000% or less ................ 10 31,982,794.08 4.37%
7.000% to 7.500% .............. 47 199,658,692.26 27.28%
7.500% to 8.000% .............. 114 334,564,581.08 45.71%
8.000% to 8.500% .............. 51 120,036,256.57 16.40%
8.500% to 9.000% .............. 16 36,024,098.05 4.92%
9.000% to 9.500% .............. 4 9,688,700.02 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 ......................... 242 731,955,122.06 100.00%
=== ============= ======
W/Avg Mortgage Interest Rate is 7.7369%
Minimum Mortgage Interest Rate is 6.8100%
Maximum Mortgage Interest Rate is 9.1700%
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 0.00%
DISTRIBUTION OF AMORTIZATION TYPE
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Amortizing Balance............. 242 731,955,122.0 100.00%
--- ------------- ------
Total ......................... 242 731,955,122.0 100.00%
=== ============= ======
Page - 15
<PAGE>
DISTRIBUTION OF REMAINING TERM
BALLOON LOANS
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or l ................ 0 0.00 0.00%
13 to 24 month ................ 0 0.00 0.00%
25 to 36 month ................ 0 0.00 0.00%
37 to 48 month ................ 1 1,932,525.46 0.26%
49 to 60 month ................ 1 5,407,388.31 0.74%
61 to 120 mont ................ 192 515,213,305.4 70.39%
121 to 180 mon ................ 18 39,574,375.18 5.41%
181 to 240 mon ................ 30 169,827,527.6 23.20%
- ------------------------------- --- ------------- ------
Total ......................... 242 731,955,122.0 100.00%
=== ============= ======
Weighted Average Months to Maturity is 164
DISTRIBUTION OF REMAINING TERM
FULLY AMORTIZING
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or l ................ 0 0.00 0.00%
61 to 120 mont ................ 0 0.00 0.00%
121 to 180 mon ................ 0 0.00 0.00%
181 to 240 mon ................ 0 0.00 0.00%
241 to 360 mon ................ 0 0.00 0.00%
- ------------------------------- --- ------------- ------
Total ......................... 0 0.00 0.00%
=== ============= ======
Weighted Average Months to Maturity is 0
NOI AGING
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less ................ 96 248,398,491.4 33.94%
1 to 2 years .................. 0 0.00 0.00%
2 Years or Mor ................ 0 0.00 0.00%
Unknown ....................... 0 146.00 0.00%
--- ------------- ------
Total ......................... 96 248,398,637.4 33.94%
=== ============= ======
Page - 16
<PAGE>
<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 ................ 3 8,207,731.68 1.12%
0.625 to 0.750 ................ 1 2,252,682.20 0.31%
0.750 to 0.875 ................ 1 820,410.51 0.11%
0.875 to 1.000 ................ 3 11,345,001.86 1.55%
1.000 to 1.125 ................ 4 14,609,220.81 2.00%
1.125 to 1.250 ................ 4 11,001,353.22 1.50%
1.250 to 1.375 ................ 6 15,305,325.96 2.09%
1.375 to 1.500 ................ 16 50,860,953.93 6.95%
1.500 to 1.625 ................ 13 31,241,651.62 4.27%
1.625 to 1.750 ................ 14 31,604,020.94 4.32%
1.750 to 1.875 ................ 12 35,833,308.79 4.90%
1.875 to 2.000 ................ 8 12,628,185.80 1.73%
2.000 to 2.125 ................ 1 2,487,820.12 0.34%
2.125 & above ................. 10 20,200,824.02 2.76%
Unknown ....................... 0 146.00 0.00%
--- ------------- ------
Total ......................... 96 248,398,637.46 33.94%
=== ============= ======
<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 Ra 1.5592
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 -- -- NY
2 CMAC99C1 Multifamily 04/01/09 -- -- PA
3 CMAC99C1 Industrial 05/01/28 -- -- IL
4 CMAC99C1 Office 05/01/26 -- -- NY
5 CMAC99C1 Office 05/01/26 -- -- NY
6 CMAC99C1 Industrial 07/01/09 -- -- IL
7 CMAC99C1 Industrial 07/01/09 -- -- IL
8 CMAC99C1 Industrial 07/01/09 -- -- IL
9 CMAC99C1 Multifamily 05/01/29 -- -- NC
10 CMAC99C1 Multifamily 03/01/09 1.46 12/31/98 TX
11 CMAC99C1 Retail 01/01/29 -- -- NJ
12 CMAC99C1 Multifamily 06/01/09 -- -- FL
13 CMAC99C1 Multifamily 03/01/09 1.55 12/31/98 TX
14 CMAC99C1 Retail 05/01/09 -- -- NY
15 CMAC99C1 Retail 05/01/26 -- -- NY
16 CMAC99C1 Office 04/01/09 1.03 12/31/98 MA
17 CMAC99C1 Retail 06/01/29 -- -- FL
18 CMAC99C1 Retail 06/01/29 -- -- MO
19 CMAC99C1 Multifamily 05/01/09 -- -- WA
20 CMAC99C1 Other 05/01/14 1.83 12/31/98 MN
21 CMAC99C1 Retail 12/01/23 -- -- IL
22 CMAC99C1 Retail 06/01/09 1.4 12/31/98 VI
23 CMAC99C1 Multifamily 12/01/08 1.4 12/31/98 TX
24 CMAC99C1 Industrial 07/01/09 -- -- CA
25 CMAC99C1 Industrial 06/01/09 0.88 12/31/98 NV
26 CMAC99C1 Retail 06/01/29 -- -- TX
27 CMAC99C1 Retail 06/01/09 1.35 12/31/98 CA
28 CMAC99C1 Industrial 10/01/26 -- -- FL
29 CMAC99C1 Office 07/01/09 -- -- CA
30 CMAC99C1 Industrial 05/01/09 1.830 36160 CA
31 CMAC99C1 Multifamily 02/01/09 -- -- PA
32 CMAC99C1 Retail 07/01/04 -- -- NJ
33 CMAC99C1 Retail 05/01/09 0.560 36160 NV
34 CMAC99C1 Office 11/01/28 -- -- MA
35 CMAC99C1 Retail 06/01/15 -- -- PA
36 CMAC99C1 Multifamily 06/01/24 -- -- ND
37 CMAC99C1 Office 03/01/29 -- -- NY
38 CMAC99C1 Industrial 04/01/09 -- -- VA
39 CMAC99C1 Multifamily 02/01/09 1.430 36160 TX
40 CMAC99C1 Retail 07/01/09 -- -- OR
41 CMAC99C1 Multifamily 06/01/29 -- -- NY
42 CMAC99C1 Retail 01/01/09 -- -- WV
43 CMAC99C1 Retail 06/01/18 -- -- MD
44 CMAC99C1 Retail 01/01/09 -- -- OH
45 CMAC99C1 Retail 06/01/09 1.750 36160 MO
46 CMAC99C1 Retail 06/01/14 -- -- TX
47 CMAC99C1 Retail 05/01/09 -- -- NY
48 CMAC99C1 Retail 03/01/09 -- -- CA
49 CMAC99C1 Multifamily 02/01/09 1.450 36160 TX
50 CMAC99C1 Self Storage 01/01/14 1.810 36160 NJ
51 CMAC99C1 Other 06/01/24 -- -- KY
52 CMAC99C1 Multifamily 06/01/09 -- -- CT
53 CMAC99C1 Retail 04/01/24 -- -- CA
54 CMAC99C1 Office 05/01/09 1.690 36160 NY
55 CMAC99C1 Office 09/01/28 -- -- WA
56 CMAC99C1 Office 05/01/09 1.700 36160 NC
57 CMAC99C1 Retail 02/01/09 1.220 36160 TX
58 CMAC99C1 Multifamily 01/01/09 -- -- 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 - 18
<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>
59 CMAC99C1 Industrial 03/01/09 -- -- CA
60 CMAC99C1 Multifamily 02/01/09 1.800 12/31/98 PA
61 CMAC99C1 Office 03/01/24 -- -- PA
62 CMAC99C1 Office 02/01/09 1.110 12/31/98 NJ
63 CMAC99C1 Multifamily 01/01/09 -- -- CO
64 CMAC99C1 Industrial 06/01/09 -- -- NJ
65 CMAC99C1 Industrial 04/01/24 -- -- CA
66 CMAC99C1 Office 05/01/09 -- -- IL
67 CMAC99C1 Office 05/01/09 -- -- IL
68 CMAC99C1 Retail 05/01/29 -- -- NC
69 CMAC99C1 Self Storage 03/01/09 -- -- NJ
70 CMAC99C1 Office 04/01/09 1.000 12/31/98 NM
71 CMAC99C1 Multifamily 12/01/08 2.570 12/31/98 WV
72 CMAC99C1 Multifamily 05/01/09 1.360 12/31/98 CA
73 CMAC99C1 Industrial 04/01/09 -- -- MN
74 CMAC99C1 Multifamily 04/01/09 -- -- OH
75 CMAC99C1 Other 06/01/24 -- -- KY
76 CMAC99C1 Multifamily 05/01/09 -- -- NJ
77 CMAC99C1 Multifamily 01/01/09 -- -- TX
78 CMAC99C1 Retail 06/01/09 -- -- MI
79 CMAC99C1 Multifamily 04/01/09 -- -- MO
80 CMAC99C1 Industrial 05/01/09 -- -- FL
81 CMAC99C1 Retail 04/01/09 1.400 12/31/98 ME
82 CMAC99C1 Office 06/01/09 -- -- FL
83 CMAC99C1 Office 05/01/09 1.230 12/31/98 NH
84 CMAC99C1 Office 06/01/09 1.600 12/31/98 MD
85 CMAC99C1 Multifamily 04/01/11 1.670 12/31/98 CA
86 CMAC99C1 Office 08/01/28 1.490 12/31/98 MA
87 CMAC99C1 Multifamily 01/01/09 1.590 12/31/98 CA
88 CMAC99C1 Retail 01/01/09 -- -- PA
89 CMAC99C1 Multifamily 02/01/09 1.880 12/31/98 TX
90 CMAC99C1 Multifamily 04/01/09 1.570 12/31/98 WA
91 CMAC99C1 Multifamily 04/01/09 1.760 12/31/98 ME
92 CMAC99C1 Industrial 06/01/09 1.810 12/31/98 CA
93 CMAC99C1 Other 06/01/14 2.640 12/31/98 MN
94 CMAC99C1 Retail 06/01/09 -- -- NY
95 CMAC99C1 Office 02/01/09 1.840 12/31/98 WA
96 CMAC99C1 Retail 02/01/09 -- -- GA
97 CMAC99C1 Retail 12/01/08 1.900 12/31/98 VT
98 CMAC99C1 Retail 05/01/09 -- -- CA
99 CMAC99C1 Multifamily 04/01/09 -- -- CA
100 CMAC99C1 Mobile Home 04/01/09 1.440 12/31/98 NJ
101 CMAC99C1 Multifamily 05/01/09 2.060 12/31/98 MO
102 CMAC99C1 Retail 12/01/08 2.430 12/31/98 FL
103 CMAC99C1 Office 04/01/09 1.790 12/31/98 CA
104 CMAC99C1 Self Storage 01/01/14 2.220 12/31/98 NJ
105 CMAC99C1 Multifamily 05/01/09 1.550 12/31/98 OK
106 CMAC99C1 Multifamily 06/01/09 1.680 12/31/98 TX
107 CMAC99C1 Industrial 12/01/08 -- -- CA
108 CMAC99C1 Industrial 12/01/08 -- -- CA
109 CMAC99C1 Multifamily 02/01/09 -- -- MO
110 CMAC99C1 Multifamily 05/01/09 0.750 12/31/98 TX
111 CMAC99C1 Retail 03/01/09 -- -- NJ
112 CMAC99C1 Multifamily 06/01/09 1.360 12/31/98 TX
113 CMAC99C1 Office 01/01/12 -- -- MN
114 CMAC99C1 Multifamily 01/01/09 1.750 12/31/98 OK
115 CMAC99C1 Retail 01/01/09 -- -- NJ
116 CMAC99C1 Industrial 12/01/08 -- -- MI
<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 - 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>
117 CMAC99C1 Retail 06/01/09 -- -- AZ
118 CMAC99C1 Multifamily 03/01/09 1.560 12/31/98 TX
119 CMAC99C1 Retail 07/01/09 -- -- CA
120 CMAC99C1 Retail 10/01/09 -- -- NC
121 CMAC99C1 Office 01/01/09 1.720 12/31/98 OR
122 CMAC99C1 Multifamily 06/01/09 -- -- NY
123 CMAC99C1 Retail 05/01/09 -- -- NJ
124 CMAC99C1 Multifamily 01/01/09 1.400 12/31/98 PA
125 CMAC99C1 Multifamily 07/01/08 -- -- GA
126 CMAC99C1 Office 05/01/09 -- -- MD
127 CMAC99C1 Retail 02/01/09 -- -- CA
128 CMAC99C1 Retail 06/01/09 1.550 12/31/98 CA
129 CMAC99C1 Multifamily 03/01/09 -- -- PA
130 CMAC99C1 Industrial 01/01/09 -- -- NJ
131 CMAC99C1 Self Storage 02/01/09 1.240 12/31/98 MS
132 CMAC99C1 Multifamily 10/01/08 -- -- WA
133 CMAC99C1 Multifamily 12/01/02 -- -- TX
134 CMAC99C1 Multifamily 12/01/08 -- -- GA
135 CMAC99C1 Retail 04/01/24 -- -- CA
136 CMAC99C1 Multifamily 11/01/08 1.740 12/31/98 LA
137 CMAC99C1 Multifamily 06/01/14 1.990 02/28/99 CA
138 CMAC99C1 Self Storage 06/01/09 1.570 12/31/98 OK
139 CMAC99C1 Retail 04/01/24 -- -- CA
140 CMAC99C1 Office 05/01/09 1.930 12/31/98 VA
141 CMAC99C1 Multifamily 04/01/09 1.230 12/31/98 TX
142 CMAC99C1 Other 05/01/09 -- -- SC
143 CMAC99C1 Retail 03/01/09 -- -- WI
144 CMAC99C1 Other 05/01/09 -- -- FL
145 CMAC99C1 Multifamily 01/01/09 -- -- CO
146 CMAC99C1 Office 11/01/08 1.280 12/31/98 ME
147 CMAC99C1 Office 04/01/09 1.550 12/31/98 VA
148 CMAC99C1 Mixed Use 05/01/09 -- -- NM
149 CMAC99C1 Self Storage 05/01/09 0.610 12/31/98 TX
150 CMAC99C1 Retail 11/01/13 -- -- TN
151 CMAC99C1 Multifamily 12/01/08 -- -- TX
152 CMAC99C1 Retail 06/01/09 2.440 12/31/98 NM
153 CMAC99C1 Other 03/01/09 2.210 12/31/98 MO
154 CMAC99C1 Multifamily 06/01/09 2.130 12/31/98 TX
155 CMAC99C1 Retail 04/01/09 1.470 12/31/98 OR
156 CMAC99C1 Mobile Home 06/01/09 1.370 12/31/98 IL
157 CMAC99C1 Retail 05/01/19 -- -- PA
158 CMAC99C1 Mobile Home 07/01/14 -- -- FL
159 CMAC99C1 Retail 12/01/08 2.440 12/31/98 AZ
160 CMAC99C1 Multifamily 04/01/11 -- -- CA
161 CMAC99C1 Multifamily 02/01/09 1.070 12/31/98 PA
162 CMAC99C1 Retail 11/01/08 -- -- MD
163 CMAC99C1 Office 03/01/09 1.780 12/31/98 CO
164 CMAC99C1 Other 03/01/09 1.000 12/31/98 KS
165 CMAC99C1 Multifamily 06/01/09 -- -- FL
166 CMAC99C1 Retail 05/01/09 -- -- FL
167 CMAC99C1 Multifamily 12/01/08 1.460 12/31/98 NY
168 CMAC99C1 Retail 05/01/09 -- -- ID
169 CMAC99C1 Office 11/01/13 -- -- WA
<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>
Property Operating
Disc Type Maturity Statement
Ctrl# Group Code Date DSCR (1) Date State
<S> <C> <C> <C> <C> <C> <C>
170 CMAC99C1 Industrial 06/01/09 1.080 12/31/98 CO
171 CMAC99C1 Industrial 04/01/09 1.660 12/31/98 CT
172 CMAC99C1 Multifamily 05/01/09 1.460 02/28/99 TX
173 CMAC99C1 Multifamily 05/01/09 1.440 02/28/99 TX
174 CMAC99C1 Retail 11/01/08 -- -- MD
175 CMAC99C1 Self Storage 06/01/09 -- -- CA
176 CMAC99C1 Retail 01/31/19 -- -- NY
177 CMAC99C1 Multifamily 01/01/09 1.910 12/31/98 OK
178 CMAC99C1 Multifamily 01/01/09 -- -- PA
179 CMAC99C1 Self Storage 05/01/09 1.630 12/31/98 AZ
180 CMAC99C1 Multifamily 04/01/09 1.820 12/31/98 LA
181 CMAC99C1 Multifamily 11/01/08 -- -- GA
182 CMAC99C1 Retail 05/01/14 1.980 12/31/98 NY
183 CMAC99C1 Multifamily 12/01/08 1.610 12/31/98 WV
184 CMAC99C1 Multifamily 05/01/09 1.430 01/31/99 MO
185 CMAC99C1 Other 04/01/09 2.370 12/31/98 KS
186 CMAC99C1 Multifamily 07/01/08 -- -- OH
187 CMAC99C1 Office 05/01/09 1.650 12/31/98 UT
188 CMAC99C1 Office 03/01/09 0.520 12/31/98 NH
189 CMAC99C1 Mobile Home 12/01/08 -- -- NJ
190 CMAC99C1 Retail 12/01/08 -- -- TX
191 CMAC99C1 Retail 05/01/09 -- -- TX
192 CMAC99C1 Mobile Home 01/01/09 -- -- NC
193 CMAC99C1 Multifamily 11/01/08 -- -- TX
194 CMAC99C1 Office 05/01/09 1.620 12/31/98 VA
195 CMAC99C1 Multifamily 06/01/09 -- -- TX
196 CMAC99C1 Office 11/01/08 2.000 12/31/98 DC
197 CMAC99C1 Office 11/01/08 1.550 12/31/98 DC
198 CMAC99C1 Office 11/01/08 1.980 12/31/98 DC
199 CMAC99C1 Multifamily 06/01/09 -- -- TX
200 CMAC99C1 Multifamily 07/01/08 -- -- WV
201 CMAC99C1 Office 12/01/08 1.750 12/31/98 MN
202 CMAC99C1 Industrial 03/01/09 -- -- MI
203 CMAC99C1 Multifamily 10/01/08 -- -- MA
204 CMAC99C1 Industrial 01/01/09 -- -- NY
205 CMAC99C1 Multifamily 07/01/08 -- -- OH
206 CMAC99C1 Multifamily 05/01/09 1.480 12/31/98 TX
207 CMAC99C1 Multifamily 06/01/09 -- -- DC
208 CMAC99C1 Multifamily 04/01/14 -- -- FL
209 CMAC99C1 Multifamily 05/01/09 1.770 12/31/98 MN
210 CMAC99C1 Multifamily 05/01/09 1.540 12/31/98 FL
211 CMAC99C1 Multifamily 03/01/09 -- -- NJ
212 CMAC99C1 Office 11/01/13 3.640 12/31/98 TX
213 CMAC99C1 Office 05/01/09 1.740 12/31/98 CO
214 CMAC99C1 Retail 05/01/09 1.750 12/31/98 FL
215 CMAC99C1 Office 04/01/09 -- -- TX
216 CMAC99C1 Multifamily 10/01/08 -- -- TX
217 CMAC99C1 Office 05/01/09 1.430 12/31/98 NH
218 CMAC99C1 Multifamily 12/01/08 -- -- FL
219 CMAC99C1 Multifamily 05/01/09 -- -- CO
220 CMAC99C1 Multifamily 01/01/09 -- -- TX
221 CMAC99C1 Multifamily 12/01/08 -- -- LA
222 CMAC99C1 Office 12/01/08 -- -- IL
223 CMAC99C1 Multifamily 04/01/09 -- -- PA
224 CMAC99C1 Multifamily 06/01/09 -- -- TX
225 CMAC99C1 Office 12/01/08 -- -- PA
226 CMAC99C1 Mobile Home 04/01/09 0.760 12/31/98 IA
227 CMAC99C1 Multifamily 01/01/09 -- -- TX
228 CMAC99C1 Multifamily 07/01/08 -- -- OH
229 CMAC99C1 Retail 07/01/14 -- -- TX
230 CMAC99C1 Office 11/01/08 -- -- NY
231 CMAC99C1 Multifamily 11/01/08 -- -- TX
232 CMAC99C1 Industrial 03/01/09 -- -- FL
233 CMAC99C1 Multifamily 03/01/09 -- -- OH
234 CMAC99C1 Multifamily 01/01/09 -- -- LA
235 CMAC99C1 Multifamily 05/01/09 1.340 12/31/98 TX
236 CMAC99C1 Multifamily 02/01/08 -- -- TX
237 CMAC99C1 Multifamily 09/01/08 -- -- MA
238 CMAC99C1 Industrial 12/01/13 1.800 12/31/98 NJ
239 CMAC99C1 Multifamily 08/01/08 -- -- NJ
240 CMAC99C1 Multifamily 07/01/13 -- -- CA
241 CMAC99C1 Multifamily 06/01/18 -- -- FL
242 CMAC99C1 Multifamily 07/01/08 -- -- 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 - 21
<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 32,116,692 7.20% 219,927 0 -- --
2 22,853,390 7.45% 169,221 0 -- --
3 15,362,066 7.17% 105,277 0 -- A
4 14,000,000 7.87% 91,817 0 -- --
5 12,200,000 7.87% 80,012 0 -- --
6 4,843,055 8.32% 36,675 0 -- --
7 3,994,272 8.32% 30,248 0 -- --
8 2,186,864 8.32% 16,561 0 -- --
9 10,466,230 7.39% 72,628 0 -- A
10 10,002,235 7.24% 68,491 0 -- B
11 9,435,355 7.55% 66,751 0 -- A
12 8,675,543 7.15% 58,760 0 -- --
13 8,381,369 6.99% 55,989 0 -- B
14 8,126,593 7.81% 58,726 0 -- --
15 7,750,000 7.87% 50,827 0 -- --
16 7,573,120 7.87% 55,079 0 -- --
17 7,481,712 7.72% 53,550 0 -- --
18 7,383,214 7.99% 54,247 0 -- --
19 6,993,824 6.81% 45,812 0 -- --
20 6,921,032 8.53% 56,104 0 -- --
21 6,631,265 7.82% 50,915 0 -- --
22 6,374,961 7.85% 48,762 0 -- --
23 6,349,063 6.81% 41,766 0 -- --
24 6,282,277 7.85% 48,000 0 -- --
25 6,118,714 7.89% 44,532 0 -- --
26 5,985,370 7.72% 42,840 0 -- --
27 5,574,777 8.01% 43,228 0 -- --
28 5,524,599 7.86% 41,121 0 -- --
29 5,491,553 8.09% 40,703 0 -- --
30 5,466,266 7.63% 42,332 0 -- --
31 5,455,447 8.05% 42,632 0 -- --
32 5,407,388 8.83% 43,584 0 -- --
33 5,270,361 7.94% 38,559 0 -- B
34 5,258,099 7.31% 36,371 0 -- --
35 5,045,899 7.42% 45,437 0 -- --
36 4,979,126 7.51% 36,982 0 -- --
37 4,982,000 8.27% 37,634 0 -- --
38 4,971,745 8.08% 38,856 0 -- --
39 4,969,072 7.25% 34,109 0 -- --
40 4,882,801 8.23% 36,668 0 -- --
41 4,788,462 7.77% 34,454 0 -- --
42 4,723,490 7.96% 34,721 0 -- --
43 4,701,076 7.46% 38,953 0 -- --
44 4,671,315 7.58% 33,121 0 -- --
45 4,640,276 8.29% 35,065 0 -- --
46 4,597,486 7.94% 44,277 0 -- --
47 4,588,359 8.26% 34,574 0 -- --
48 4,579,954 7.58% 32,400 0 -- --
49 4,570,355 7.05% 30,759 0 -- --
50 4,380,324 7.77% 42,409 0 -- --
51 4,386,403 9.02% 36,985 0 -- --
52 4,381,941 7.60% 32,802 0 -- --
53 4,228,740 8.69% 34,768 0 -- --
54 4,224,831 7.81% 30,530 0 -- --
55 4,156,293 6.84% 27,493 0 -- A
56 4,096,902 7.76% 31,124 0 -- --
57 4,050,490 7.22% 27,716 0 -- --
58 4,026,244 7.75% 29,015 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 - 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>
59 4,020,562 7.510% 29,955 0 -- B
60 3,975,941 7.220% 27,206 0 -- --
61 3,972,031 7.710% 30,108 0 -- --
62 3,964,906 7.590% 29,794 0 -- --
63 3,958,677 7.250% 28,912 0 -- --
64 3,891,410 8.100% 28,889 0 -- --
65 3,829,249 8.320% 30,536 0 -- --
66 2,958,868 8.450% 25,776 0 -- --
67 828,473 8.450% 6,671 0 -- --
68 3,729,524 7.900% 27,183 0 -- --
69 3,724,288 7.810% 28,473 0 -- --
70 3,699,521 7.770% 26,652 0 -- --
71 3,575,758 7.530% 25,246 0 -- --
72 3,498,977 7.480% 24,494 0 -- B
73 3,467,277 8.250% 29,822 0 -- A
74 3,446,844 7.590% 24,406 0 -- --
75 3,389,494 9.020% 28,579 0 -- --
76 3,339,339 7.430% 23,263 0 -- --
77 3,320,177 7.700% 23,813 0 -- --
78 3,281,539 7.990% 24,111 0 -- --
79 3,259,904 7.660% 24,581 0 -- B
80 3,237,079 7.760% 23,988 0 -- A
81 3,206,055 7.880% 24,635 0 -- --
82 3,188,216 8.160% 25,038 0 -- --
83 3,184,810 7.900% 24,487 0 -- --
84 3,038,342 7.970% 23,480 0 -- --
85 2,988,593 7.590% 21,162 0 -- --
86 2,971,288 7.480% 20,935 0 -- --
87 2,930,226 7.170% 19,964 0 -- --
88 2,922,957 7.800% 21,164 0 -- --
89 2,882,136 7.110% 19,508 0 -- --
90 2,879,095 7.620% 20,445 0 -- --
91 2,782,877 7.670% 21,002 0 -- --
92 2,764,143 7.850% 21,143 0 -- --
93 2,756,146 8.850% 22,920 0 -- --
94 2,733,101 8.300% 23,518 0 -- --
95 2,705,342 7.420% 20,033 0 -- --
96 2,695,340 7.700% 19,321 0 -- --
97 2,669,030 7.640% 20,199 0 -- --
98 2,621,915 7.560% 18,498 0 -- --
99 2,613,943 7.180% 17,783 0 -- --
100 2,533,501 7.370% 18,629 0 -- --
101 2,487,820 7.770% 18,916 0 -- --
102 2,472,122 7.360% 18,248 0 -- --
103 2,460,600 7.930% 18,988 0 -- --
104 2,433,513 7.770% 23,561 0 -- --
105 2,447,967 7.750% 18,581 0 -- --
106 2,431,971 7.990% 17,869 0 -- --
107 1,374,092 7.950% 10,667 0 -- --
108 907,812 7.950% 7,047 0 -- --
109 2,279,682 7.550% 17,072 0 -- --
110 2,252,682 7.640% 16,937 0 -- --
111 2,242,430 8.610% 18,285 0 -- --
112 2,241,400 7.970% 17,321 0 -- --
113 2,236,771 7.740% 16,104 0 -- --
114 2,232,738 7.410% 15,573 0 -- --
115 2,229,460 7.950% 17,291 0 -- A
116 2,208,426 7.100% 14,953 0 -- --
117 2,195,168 8.110% 16,312 0 -- --
118 2,189,912 7.380% 15,202 0 -- --
119 2,174,222 8.135% 17,021 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>
Ending Loan
Disc Principal Note Scheduled Prepayment Status
Ctrl# Balance Rate P&I Prepayment Date Code (1)
<S> <C> <C> <C> <C> <C> <C>
120 2,170,351 8.210% 16,279 0 -- A
121 2,134,610 7.960% 16,570 0 -- --
122 2,122,156 8.160% 16,666 0 -- --
123 2,115,353 8.120% 16,570 0 -- --
124 2,079,012 7.440% 15,437 0 -- B
125 2,076,075 7.000% 13,971 0 -- --
126 2,019,516 8.020% 14,887 0 -- --
127 2,008,882 8.150% 15,831 0 -- --
128 1,992,236 7.890% 15,291 0 -- --
129 1,991,925 7.860% 14,481 0 -- --
130 1,980,151 7.480% 14,754 0 -- --
131 1,971,027 7.430% 16,026 0 -- --
132 1,962,484 7.150% 13,373 0 -- --
133 1,932,525 8.625% 15,245 0 -- A
134 1,906,885 7.470% 13,386 0 -- --
135 1,889,759 8.320% 15,070 0 -- --
136 1,875,065 7.030% 13,465 0 -- --
137 1,853,703 7.880% 17,789 0 -- --
138 1,843,334 8.270% 14,611 0 -- --
139 1,840,029 8.320% 14,673 0 -- --
140 1,831,107 7.810% 13,971 0 -- --
141 1,795,026 7.520% 12,625 0 -- --
142 1,793,208 8.990% 15,093 0 -- --
143 1,793,314 8.160% 13,409 0 -- --
144 1,787,466 8.880% 16,056 0 -- --
145 1,786,353 7.250% 13,047 0 -- --
146 1,778,849 7.660% 13,490 0 -- B
147 1,776,374 7.720% 13,464 0 -- --
148 1,768,273 7.730% 13,399 0 -- --
149 1,745,745 7.850% 14,557 0 -- --
150 1,737,259 7.120% 12,574 0 -- --
151 1,732,914 8.090% 13,611 0 -- --
152 1,705,612 7.990% 16,475 0 -- --
153 1,715,748 9.000% 14,476 0 -- --
154 1,698,292 8.140% 12,655 0 -- --
155 1,675,700 8.200% 13,229 0 -- --
156 1,668,953 8.260% 13,218 0 -- --
157 1,643,538 8.090% 13,949 0 -- --
158 1,635,866 8.370% 13,062 0 -- B
159 1,622,998 8.090% 12,748 0 -- --
160 1,593,570 7.370% 11,045 0 -- --
161 1,590,930 7.490% 11,176 0 -- --
162 1,586,504 7.030% 10,677 0 -- --
163 1,553,438 8.170% 11,626 0 -- --
164 1,526,767 9.000% 12,882 0 -- --
165 1,526,506 7.965% 11,189 0 -- --
166 1,525,666 7.860% 11,078 0 -- --
167 1,503,789 6.960% 10,718 0 -- --
168 1,491,693 7.110% 10,707 0 -- --
169 1,480,919 7.210% 10,803 0 -- --
170 1,480,265 7.920% 11,391 0 -- --
171 1,416,434 7.760% 10,773 0 -- --
172 967,917 7.840% 7,404 0 -- --
173 447,838 7.840% 3,426 0 -- --
174 1,412,453 6.950% 10,072 0 -- --
175 1,394,996 8.310% 11,094 0 -- --
176 1,388,580 7.800% 11,537 0 -- --
177 1,386,179 7.510% 10,355 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 - 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>
178 1,377,288 7.940% 10,673 0 -- --
179 1,343,553 7.870% 10,304 0 -- --
180 1,341,931 7.790% 10,232 0 -- --
181 1,315,906 7.450% 9,219 0 -- --
182 1,271,011 8.010% 12,326 0 -- --
183 1,260,455 7.530% 8,899 0 -- B
184 1,259,076 7.520% 8,848 0 -- --
185 1,254,224 9.110% 10,669 0 -- B
186 1,229,076 7.625% 9,347 0 -- A
187 1,229,056 7.830% 9,393 0 -- --
188 1,191,626 7.720% 9,040 0 -- --
189 1,185,160 8.550% 10,100 0 -- --
190 1,177,515 7.075% 9,358 0 -- --
191 1,144,677 8.025% 8,895 0 -- --
192 1,140,768 8.650% 9,377 0 -- A
193 1,134,960 7.050% 8,165 0 -- --
194 1,132,500 7.810% 8,641 0 -- --
195 1,133,766 8.510% 8,743 0 -- A
196 374,909 6.910% 2,664 0 -- --
197 374,909 6.910% 2,664 0 -- --
198 360,110 6.910% 2,559 0 -- --
199 1,095,613 7.750% 8,309 0 -- --
200 1,092,455 7.625% 7,821 0 -- A
201 1,087,962 7.465% 8,104 0 -- --
202 1,042,644 7.700% 7,897 0 -- --
203 1,036,405 7.560% 7,800 0 -- --
204 1,031,043 8.900% 8,648 0 -- --
205 1,027,669 7.625% 7,815 0 -- A
206 1,019,774 7.540% 7,601 0 -- --
207 1,012,691 7.980% 7,434 0 -- A
208 1,006,956 8.240% 7,976 0 -- A
209 995,320 7.970% 7,698 0 -- --
210 994,932 7.570% 7,436 0 -- --
211 993,130 7.800% 7,586 0 -- --
212 966,411 7.450% 9,242 0 -- --
213 956,318 7.770% 7,271 0 -- B
214 945,714 8.150% 7,427 0 -- --
215 944,890 8.330% 7,541 0 -- --
216 933,831 7.875% 7,294 0 -- --
217 931,318 7.780% 7,726 0 -- --
218 933,388 8.500% 7,584 0 -- A
219 926,102 7.700% 6,999 0 -- --
220 919,510 7.700% 6,595 0 -- --
221 884,641 7.150% 6,412 0 -- --
222 872,145 7.350% 6,432 0 -- --
223 869,493 7.790% 6,633 276 -- A
224 829,816 7.970% 6,413 0 -- --
225 822,135 8.250% 6,544 0 -- A
226 820,411 8.160% 6,455 0 -- --
227 820,281 8.200% 6,497 0 -- --
228 803,910 7.625% 6,113 0 -- A
229 793,783 8.630% 7,939 0 -- --
230 726,317 7.630% 5,494 0 -- --
231 672,137 7.750% 5,136 0 -- --
232 658,579 9.170% 5,633 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>
Ending Loan
Disc Principal Note Scheduled Prepayment Status
Ctrl# Balance Rate P&I Prepayment Date Code (1)
<S> <C> <C> <C> <C> <C> <C>
233 652,485 8.500% 5,286 0 -- A
234 593,584 7.050% 4,260 0 -- --
235 542,371 7.820% 4,142 0 -- --
236 514,077 8.000% 4,052 0 -- --
237 493,457 8.000% 3,859 0 -- --
238 486,094 8.410% 4,897 0 -- --
239 467,521 8.125% 3,698 0 -- --
240 434,938 7.625% 3,302 0 -- --
241 428,127 8.625% 3,845 0 -- --
242 414,173 8.375% 3,347 0 -- --
- --- ------------ ----- --------- ---- -------- ---
731,955,122 -- -- 276 -- --
============ ===== ========= ==== ======== ===
<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>
<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
Page - 26
<PAGE>
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 - 27
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Loan Status
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: October, 1999
DATE PRINTED: 18-Oct-99
<TABLE>
<CAPTION>
CURRENT
PRINCIPAL DAYS ENVIRON
ASSET NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
001 32,116,692 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
002 22,853,390 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
003 15,375,474 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
004 14,000,000 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
005 12,200,000 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
006 4,843,055 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
007 3,994,272 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
008 2,186,864 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
009 10,474,354 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
010 10,010,330 0 79.4% 1.46 N/A PERFORMING PERFORM TO MATURITY
011 9,442,696 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
012 8,675,543 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
013 8,388,495 0 79.5% 1.55 N/A PERFORMING PERFORM TO MATURITY
014 8,126,593 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
015 7,750,000 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
016 7,573,120 0 69.2% 1.03 N/A PERFORMING PERFORM TO MATURITY
017 7,481,712 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
018 7,383,214 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
019 6,993,824 0 77.9% 1.41 N/A PERFORMING PERFORM TO MATURITY
021 6,631,265 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
022 6,374,961 0 72.9% 1.42 N/A PERFORMING PERFORM TO MATURITY
023 6,349,063 0 79.2% 1.40 N/A PERFORMING PERFORM TO MATURITY
024 6,282,277 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
025 6,118,714 0 72.4% 0.92 N/A PERFORMING PERFORM TO MATURITY
026 5,985,370 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
027 5,574,777 0 77.9% 1.35 N/A PERFORMING PERFORM TO MATURITY
028 5,524,599 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
029 5,491,553 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
030 5,466,266 0 70.9% 1.83 N/A PERFORMING PERFORM TO MATURITY
031 5,455,447 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
032 5,407,388 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
033 5,274,023 0 74.8% 0.56 N/A PERFORMING PERFORM TO MATURITY
034 5,258,099 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
035 5,045,899 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
036 4,979,126 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
037 4,982,000 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
038 4,971,745 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
039 4,969,072 0 79.3% 1.43 N/A PERFORMING PERFORM TO MATURITY
040 4,882,801 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
041 4,788,462 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
042 4,723,490 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
043 4,701,076 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
044 4,671,315 0 77.3% 1.64 N/A PERFORMING PERFORM TO MATURITY
045 4,640,276 0 72.2% 1.77 N/A WATCH LIST REVIEW PENDING PERFORM TO MATURITY
046 4,597,486 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
047 4,588,359 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
048 4,579,954 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
049 4,570,355 0 78.8% 1.45 N/A PERFORMING PERFORM TO MATURITY
050 4,380,324 0 55.5% 1.81 N/A PERFORMING PERFORM TO MATURITY
051 4,386,403 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
052 4,381,941 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
053 4,228,740 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
054 4,224,831 0 74.1% 1.62 N/A PERFORMING PERFORM TO MATURITY
055 4,160,074 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
056 4,096,902 0 66.7% 1.70 N/A PERFORMING PERFORM TO MATURITY
057 4,050,490 0 78.6% 1.22 N/A PERFORMING PERFORM TO MATURITY
058 4,026,244 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
059 4,025,326 0 74.5% 1.40 N/A PERFORMING PERFORM TO MATURITY
060 3,975,941 0 69.0% 1.80 N/A PERFORMING PERFORM TO MATURITY
061 3,972,031 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
062 3,964,906 0 73.4% 1.11 N/A PERFORMING PERFORM TO MATURITY
063 3,958,677 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
064 3,891,410 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
065 3,829,249 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
</TABLE>
Page - 28
<PAGE>
<TABLE>
<CAPTION>
CURRENT
PRINCIPAL DAYS ENVIRON
ASSET NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
066 2,958,868 0 71.2% 1.54 N/A PERFORMING PERFORM TO MATURITY
067 828,473 0 72.0% 1.34 N/A PERFORMING PERFORM TO MATURITY
068 3,729,524 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
069 3,724,288 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
070 3,699,521 0 73.6% 0.99 N/A PERFORMING PERFORM TO MATURITY
071 3,575,758 0 77.1% 2.57 N/A PERFORMING PERFORM TO MATURITY
072 3,501,644 0 73.2% 1.34 N/A PERFORMING PERFORM TO MATURITY
073 3,473,221 0 56.8% 1.49 N/A PERFORMING PERFORM TO MATURITY
074 3,446,844 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
075 3,389,494 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
076 3,339,339 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
077 3,320,177 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
078 3,281,539 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
079 3,263,652 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
080 3,240,115 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
081 3,206,055 0 71.1% 1.40 N/A PERFORMING PERFORM TO MATURITY
082 3,188,216 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
083 3,184,810 0 66.1% 1.23 N/A PERFORMING PERFORM TO MATURITY
084 3,038,342 0 73.4% 1.55 N/A PERFORMING PERFORM TO MATURITY
085 2,988,593 0 58.2% 1.55 N/A PERFORMING ORIGINATION
086 2,971,288 0 N/A 1.49 N/A PERFORMING PERFORM TO MATURITY
087 2,930,226 0 79.4% 1.59 N/A PERFORMING PERFORM TO MATURITY
088 2,922,957 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
089 2,882,136 0 66.3% 1.88 N/A PERFORMING PERFORM TO MATURITY
090 2,879,095 0 72.9% 1.57 N/A PERFORMING PERFORM TO MATURITY
091 2,782,877 0 78.8% 1.76 N/A PERFORMING PERFORM TO MATURITY
092 2,764,143 0 66.8% 1.76 N/A PERFORMING PERFORM TO MATURITY
093 2,756,146 0 66.6% 2.55 N/A PERFORMING PERFORM TO MATURITY
094 2,733,101 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
095 2,705,342 0 70.2% 1.84 N/A PERFORMING PERFORM TO MATURITY
096 2,695,340 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
097 2,669,030 0 69.5% 1.90 N/A PERFORMING PERFORM TO MATURITY
098 2,621,915 0 74.0% 1.33 N/A PERFORMING PERFORM TO MATURITY
099 2,613,943 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
100 2,533,501 0 72.1% 1.44 N/A PERFORMING PERFORM TO MATURITY
101 2,487,820 0 72.2% 2.06 N/A PERFORMING PERFORM TO MATURITY
102 2,472,122 0 72.6% 2.43 N/A PERFORMING PERFORM TO MATURITY
103 2,460,600 0 68.0% 1.74 N/A PERFORMING PERFORM TO MATURITY
104 2,433,513 0 44.2% 2.22 N/A PERFORMING PERFORM TO MATURITY
105 2,447,967 0 69.9% 1.55 N/A PERFORMING PERFORM TO MATURITY
106 2,431,971 0 75.5% 1.68 N/A PERFORMING PERFORM TO MATURITY
107 1,374,092 0 72.2% 1.37 N/A PERFORMING PERFORM TO MATURITY
107 1,013,386 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
108 907,812 0 71.9% 1.37 N/A PERFORMING PERFORM TO MATURITY
109 2,279,682 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
110 2,252,682 0 77.6% 0.75 N/A PERFORMING PERFORM TO MATURITY
111 2,242,430 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
112 2,241,400 0 74.7% 1.35 N/A PERFORMING PERFORM TO MATURITY
113 2,236,771 0 66.8% 1.49 N/A PERFORMING PERFORM TO MATURITY
114 2,232,738 0 77.0% 1.75 N/A PERFORMING PERFORM TO MATURITY
115 2,231,965 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
116 2,208,426 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
117 2,195,168 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
118 2,189,912 0 77.7% 1.56 N/A PERFORMING PERFORM TO MATURITY
119 2,174,222 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
120 2,171,771 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
121 2,134,610 0 68.7% 1.72 N/A PERFORMING PERFORM TO MATURITY
122 2,122,156 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
123 2,115,353 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
124 2,081,544 0 77.8% 1.40 N/A PERFORMING PERFORM TO MATURITY
125 2,076,075 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
126 2,019,516 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
127 2,008,882 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
128 1,992,236 0 71.4% 1.46 N/A PERFORMING PERFORM TO MATURITY
129 1,991,925 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
130 1,980,151 0 79.2% 1.47 N/A PERFORMING PERFORM TO MATURITY
131 1,971,027 0 73.3% 1.24 N/A PERFORMING PERFORM TO MATURITY
132 1,962,484 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
133 1,933,870 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
134 1,906,885 0 77.4% 1.91 N/A PERFORMING PERFORM TO MATURITY
135 1,889,759 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
136 1,875,065 0 78.0% 1.74 N/A PERFORMING PERFORM TO MATURITY
137 1,853,703 0 51.5% 1.96 N/A PERFORMING PERFORM TO MATURITY
</TABLE>
Page - 29
<PAGE>
<TABLE>
<CAPTION>
CURRENT
PRINCIPAL DAYS ENVIRON
ASSET NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
138 1,843,334 0 72.8% 1.54 N/A PERFORMING PERFORM TO MATURITY
139 1,840,029 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
140 1,831,107 0 68.9% 2.00 N/A PERFORMING PERFORM TO MATURITY
141 1,795,026 0 75.8% 1.24 N/A PERFORMING PERFORM TO MATURITY
142 1,793,208 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
143 1,793,314 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
144 1,787,466 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
145 1,786,353 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
146 1,780,970 0 71.1% 1.28 N/A PERFORMING PERFORM TO MATURITY
147 1,776,374 0 77.7% 1.55 N/A PERFORMING PERFORM TO MATURITY
148 1,768,273 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
149 1,745,745 0 71.3% 1.22 N/A PERFORMING PERFORM TO MATURITY
150 1,737,259 0 73.9% 1.39 N/A PERFORMING PERFORM TO MATURITY
151 1,732,914 0 73.7% 1.49 N/A PERFORMING PERFORM TO MATURITY
152 1,705,612 0 59.8% 2.44 N/A PERFORMING PERFORM TO MATURITY
153 1,715,748 0 66.3% 2.21 N/A PERFORMING PERFORM TO MATURITY
154 1,698,292 0 72.3% 2.13 N/A PERFORMING PERFORM TO MATURITY
155 1,675,700 0 64.2% 1.47 N/A PERFORMING PERFORM TO MATURITY
156 1,668,953 0 68.8% 1.37 N/A PERFORMING PERFORM TO MATURITY
157 1,643,538 0 78.4% 1.14 N/A PERFORMING PERFORM TO MATURITY
158 1,637,507 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
159 1,622,998 0 69.3% 2.44 N/A PERFORMING PERFORM TO MATURITY
160 1,593,570 0 64.4% 1.60 N/A PERFORMING ORIGINATION
161 1,590,930 0 76.9% 1.07 N/A PERFORMING PERFORM TO MATURITY
162 1,586,504 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
163 1,553,438 0 71.6% 1.78 N/A PERFORMING PERFORM TO MATURITY
164 1,526,767 0 72.8% 1.00 N/A PERFORMING PERFORM TO MATURITY
165 1,526,506 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
166 1,525,666 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
167 1,503,789 0 72.4% 1.46 N/A PERFORMING PERFORM TO MATURITY
168 1,491,693 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
169 1,480,919 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
170 1,480,265 0 72.1% 1.07 N/A PERFORMING PERFORM TO MATURITY
171 1,416,434 0 73.8% 1.66 N/A PERFORMING PERFORM TO MATURITY
172 967,917 0 71.9% 1.46 N/A PERFORMING PERFORM TO MATURITY
173 447,838 0 71.1% 1.43 N/A PERFORMING PERFORM TO MATURITY
174 1,412,453 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
175 1,394,996 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
176 1,388,580 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
177 1,386,179 0 73.6% 1.91 N/A PERFORMING PERFORM TO MATURITY
178 1,377,288 0 77.5% 1.51 N/A PERFORMING PERFORM TO MATURITY
179 1,343,553 0 71.0% 1.64 N/A PERFORMING PERFORM TO MATURITY
180 1,341,931 0 73.3% 1.79 N/A PERFORMING PERFORM TO MATURITY
181 1,315,906 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
182 1,271,011 0 60.3% 1.93 N/A PERFORMING PERFORM TO MATURITY
183 1,261,438 0 74.7% 1.61 N/A PERFORMING PERFORM TO MATURITY
184 1,259,076 0 76.9% 1.45 N/A PERFORMING PERFORM TO MATURITY
185 1,255,363 0 69.7% 2.37 N/A PERFORMING PERFORM TO MATURITY
186 1,230,604 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
187 1,229,055 0 72.6% 1.65 N/A PERFORMING PERFORM TO MATURITY
188 1,191,626 0 74.3% 0.52 N/A PERFORMING PERFORM TO MATURITY
189 1,185,160 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
190 1,177,515 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
191 1,144,677 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
192 1,141,913 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
193 1,134,960 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
194 1,132,500 0 68.1% 1.62 N/A PERFORMING PERFORM TO MATURITY
195 1,134,464 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
196 374,909 0 69.8% 2.00 N/A PERFORMING PERFORM TO MATURITY
197 374,909 0 68.5% 1.55 N/A PERFORMING PERFORM TO MATURITY
198 360,110 0 69.0% 1.98 N/A PERFORMING PERFORM TO MATURITY
199 1,095,613 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
20 6,921,032 0 70.5% 1.81 N/A PERFORMING ORIGINATION
200 1,093,329 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
201 1,087,962 0 70.1% 1.75 N/A PERFORMING PERFORM TO MATURITY
202 1,042,644 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
203 1,036,405 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
204 1,031,043 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
205 1,028,946 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
206 1,019,774 0 75.2% 1.44 N/A PERFORMING PERFORM TO MATURITY
208 1,008,010 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
209 995,320 0 69.3% 1.69 N/A PERFORMING PERFORM TO MATURITY
210 994,932 0 72.8% 1.55 N/A PERFORMING ORIGINATION
</TABLE>
Page - 30
<PAGE>
<TABLE>
<CAPTION>
CURRENT
PRINCIPAL DAYS ENVIRON
ASSET NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
211 993,130 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
212 966,411 0 39.0% 3.64 N/A PERFORMING PERFORM TO MATURITY
213 957,390 0 72.2% 1.74 N/A PERFORMING ORIGINATION
214 945,714 0 63.0% 1.75 N/A PERFORMING ORIGINATION
215 944,890 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
216 933,831 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
217 931,318 0 89.7% 0.98 N/A PERFORMING PERFORM TO MATURITY
218 934,354 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
219 926,102 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
220 919,510 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
221 884,641 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
222 872,147 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
223 870,474 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
224 829,816 0 72.4% 1.59 N/A PERFORMING PERFORM TO MATURITY
225 823,021 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
226 820,411 0 72.7% 0.76 N/A PERFORMING PERFORM TO MATURITY
227 820,281 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
228 804,909 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
229 793,783 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
230 726,317 0 71.3% 1.40 N/A PERFORMING PERFORM TO MATURITY
231 672,137 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
232 658,579 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
233 653,144 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
234 593,584 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
235 542,371 0 74.2% 1.33 N/A PERFORMING PERFORM TO MATURITY
236 493,457 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
236 514,077 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
238 486,094 0 57.7% 1.80 N/A PERFORMING PERFORM TO MATURITY
239 467,521 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
240 434,938 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
241 428,127 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
242 414,173 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
- -- ------------- --- ------ ---- --- ------------------------- ------------------------------
TOTAL 732,053,335
=============
</TABLE>
Page - 31
<PAGE>
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Loan Terms
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: October, 1999
DATE PRINTED: 18-Oct-99
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN TERM INT
PRINCIPAL NOTE LOAN AMORT IN INT RATE
ASSET NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
001 32,116,692 09/09/1998 10/01/2028 108 7.200% F 219,927
002 22,853,390 03/17/1999 04/01/2024 114 7.450% F 169,221
003 15,375,474 07/27/1999 05/01/2028 343 7.170% F 105,277
004 14,000,000 04/16/1999 05/01/2026 319 7.870% F 94,877
005 12,200,000 04/16/1999 05/01/2026 319 7.870% F 82,679
006 4,843,055 06/24/1999 07/01/2029 117 8.320% F 36,675
007 3,994,272 06/24/1999 07/01/2029 117 8.320% F 30,248
008 2,186,864 06/24/1999 07/01/2029 117 8.320% F 16,561
009 10,474,354 04/22/1999 05/01/2029 355 7.390% F 72,628
010 10,010,330 02/17/1999 03/01/2029 113 7.240% F 68,491
011 9,442,696 04/23/1998 01/01/2029 351 7.550% F 66,751
012 8,675,543 05/04/1999 06/01/2029 116 7.150% F 58,760
013 8,388,495 02/18/1999 03/01/2029 113 6.990% F 55,989
014 8,126,593 04/26/1999 05/01/2029 115 7.810% F 58,726
015 7,750,000 04/16/1999 05/01/2026 319 7.870% F 52,521
016 7,573,120 03/30/1999 04/01/2029 114 7.870% F 55,079
017 7,481,712 05/07/1999 06/01/2029 356 7.715% F 53,550
018 7,383,214 05/20/1999 06/01/2029 356 7.990% F 54,247
019 6,993,824 04/21/1999 05/01/2029 115 6.810% F 45,812
021 6,631,265 03/31/1998 12/01/2023 290 7.820% F 50,915
022 6,374,961 05/19/1999 06/01/2024 116 7.850% F 48,762
023 6,349,063 11/23/1998 12/01/2008 110 6.810% F 41,766
024 6,282,277 06/14/1999 07/01/2024 117 7.850% F 48,000
025 6,118,714 05/27/1999 06/01/2029 116 7.890% F 44,532
026 5,985,370 05/07/1999 06/01/2029 356 7.715% F 42,840
027 5,574,777 05/12/1999 06/01/2024 116 8.010% F 43,228
028 5,524,599 03/31/1999 10/01/2026 324 7.860% F 41,121
029 5,491,553 06/03/1999 07/01/2029 117 8.090% F 40,703
030 5,466,266 04/08/1999 05/01/2022 115 7.630% F 42,332
031 5,455,447 01/06/1999 02/01/2024 112 8.050% F 42,632
032 5,407,388 06/02/1997 07/01/2027 57 8.830% F 43,584
033 5,274,023 04/09/1999 05/01/2029 115 7.940% F 38,559
034 5,258,099 07/27/1998 11/01/2028 349 7.310% F 36,371
035 5,045,899 05/07/1999 06/01/2015 188 7.415% F 45,437
036 4,979,126 05/24/1999 06/01/2024 296 7.510% F 36,982
037 4,982,000 02/04/1999 03/01/2029 353 8.270% F 37,634
038 4,971,745 03/23/1999 04/01/2024 114 8.080% F 38,856
039 4,969,072 02/02/1999 02/01/2029 112 7.250% F 34,109
040 4,882,801 06/09/1999 07/01/2029 117 8.230% F 36,668
041 4,788,462 07/21/1998 06/01/2029 356 7.770% F 34,454
042 4,723,490 12/17/1998 01/01/2029 111 7.960% F 34,721
043 4,701,076 04/20/1998 06/01/2018 224 7.460% F 38,953
044 4,671,315 12/23/1998 01/01/2029 111 7.580% F 33,121
045 4,640,276 05/11/1999 06/01/2029 116 8.290% F 35,065
046 4,597,486 05/28/1999 06/01/2014 176 7.940% F 44,277
047 4,588,359 04/29/1999 05/01/2029 115 8.255% F 34,574
048 4,579,954 02/17/1999 03/01/2029 113 7.575% F 32,400
049 4,570,355 02/02/1999 02/01/2029 112 7.050% F 30,759
050 4,380,324 12/08/1998 01/01/2014 171 7.770% F 42,409
051 4,386,403 05/24/1999 06/01/2024 296 9.020% F 36,985
052 4,381,941 05/21/1999 06/01/2024 116 7.600% F 32,802
053 4,228,740 04/01/1999 04/01/2024 294 8.690% F 34,768
054 4,224,831 04/09/1999 05/01/2029 115 7.810% F 30,530
055 4,160,074 08/20/1998 09/01/2028 347 6.840% F 27,493
056 4,096,902 04/21/1999 05/01/2024 115 7.760% F 31,124
057 4,050,490 01/14/1999 02/01/2029 112 7.220% F 27,716
058 4,026,244 12/28/1998 01/01/2029 111 7.750% F 29,015
059 4,025,326 02/03/1999 03/01/2024 113 7.510% F 29,955
060 3,975,941 01/13/1999 02/01/2029 112 7.220% F 27,206
061 3,972,031 02/12/1999 03/01/2024 293 7.710% F 30,108
062 3,964,906 01/15/1999 02/01/2024 112 7.590% F 29,794
063 3,958,677 12/17/1998 01/01/2024 111 7.250% F 28,912
064 3,891,410 05/11/1999 06/01/2029 116 8.100% F 28,889
065 3,829,249 03/15/1999 04/01/2024 294 8.320% F 30,536
</TABLE>
Page - 32
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN TERM INT
PRINCIPAL NOTE LOAN AMORT IN INT RATE
ASSET NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
066 2,958,868 04/06/1999 05/01/2019 115 8.450% F 25,776
067 828,473 04/06/1999 05/01/2024 115 8.450% F 6,671
068 3,729,524 04/16/1999 05/01/2029 355 7.900% F 27,183
069 3,724,288 02/08/1999 03/01/2024 113 7.810% F 28,473
070 3,699,521 03/30/1999 04/01/2029 114 7.770% F 26,652
071 3,575,758 11/11/1998 12/01/2028 110 7.530% F 25,246
072 3,501,644 04/29/1999 05/01/2029 115 7.480% F 24,494
073 3,473,221 03/12/1999 04/01/2019 114 8.250% F 29,822
074 3,446,844 03/03/1999 04/01/2029 114 7.590% F 24,406
075 3,389,494 05/24/1999 06/01/2024 296 9.020% F 28,579
076 3,339,339 04/21/1999 05/01/2029 115 7.430% F 23,263
077 3,320,177 12/29/1998 01/01/2029 111 7.700% F 23,813
078 3,281,539 05/28/1999 06/01/2029 116 7.990% F 24,111
079 3,263,652 03/26/1999 04/01/2024 114 7.660% F 24,581
080 3,240,115 04/21/1999 05/01/2026 115 7.760% F 23,988
081 3,206,055 03/06/1999 04/01/2024 114 7.880% F 24,635
082 3,188,216 05/05/1999 06/01/2024 116 8.160% F 25,038
083 3,184,810 04/07/1999 05/01/2024 115 7.900% F 24,487
084 3,038,342 05/14/1999 06/01/2009 116 7.970% F 23,480
085 2,988,593 03/09/1999 03/01/2029 138 7.590% F 21,162
086 2,971,288 07/07/1998 08/01/2028 346 7.480% F 20,935
087 2,930,226 12/17/1998 01/01/2029 111 7.170% F 19,964
088 2,922,957 12/23/1998 01/01/2029 111 7.800% F 21,164
089 2,882,136 01/28/1999 02/01/2029 112 7.110% F 19,508
090 2,879,095 03/31/1999 04/01/2029 114 7.620% F 20,445
091 2,782,877 03/03/1999 04/01/2024 114 7.670% F 21,002
092 2,764,143 05/05/1999 06/01/2024 116 7.850% F 21,143
093 2,756,146 05/01/1999 06/01/2024 176 8.850% F 22,920
094 2,733,101 05/07/1999 06/01/2019 116 8.300% F 23,518
095 2,705,342 01/28/1999 02/01/2024 112 7.420% F 20,033
096 2,695,340 01/06/1999 02/01/2029 112 7.700% F 19,321
097 2,669,030 11/30/1998 12/01/2008 110 7.640% F 20,199
098 2,621,915 04/21/1999 05/01/2029 115 7.560% F 18,498
099 2,613,943 03/15/1999 04/01/2029 114 7.180% F 17,783
100 2,533,501 03/23/1999 04/01/2024 114 7.370% F 18,629
101 2,487,820 04/22/1999 05/01/2024 115 7.770% F 18,916
102 2,472,122 11/23/1998 12/01/2008 110 7.360% F 18,248
103 2,460,600 03/31/1999 04/01/2024 114 7.930% F 18,988
104 2,433,513 12/08/1998 01/01/2014 171 7.770% F 23,561
105 2,447,967 04/27/1999 05/01/2024 115 7.750% F 18,581
106 2,431,971 05/11/1999 06/01/2029 116 7.990% F 17,869
107 1,374,092 11/09/1998 12/01/2023 110 7.950% F 10,667
107 1,013,386 05/27/1999 06/01/2029 116 7.980% F 7,434
108 907,812 11/09/1998 12/01/2023 110 7.950% F 7,047
109 2,279,682 01/29/1999 02/01/2024 112 7.550% F 17,072
110 2,252,682 04/29/1999 05/01/2024 115 7.640% F 16,937
111 2,242,430 05/21/1999 06/01/2024 113 8.610% F 18,285
112 2,241,400 04/30/1999 06/01/2024 116 7.970% F 17,321
113 2,236,771 12/04/1998 01/01/2029 147 7.740% F 16,104
114 2,232,738 12/30/1998 01/01/2029 111 7.410% F 15,573
115 2,231,965 12/11/1988 01/01/2024 111 7.950% F 17,291
116 2,208,426 11/23/1998 12/01/2028 110 7.100% F 14,953
117 2,195,168 05/05/1999 06/01/2029 116 8.110% F 16,312
118 2,189,912 02/23/1999 03/01/2029 113 7.380% F 15,202
119 2,174,222 06/03/1999 07/01/2024 117 8.135% F 17,021
120 2,171,771 05/12/1999 06/01/2029 120 8.210% F 16,279
121 2,134,610 12/30/1998 01/01/2024 111 7.960% F 16,570
122 2,122,156 05/21/1999 06/01/2024 116 8.160% F 16,666
123 2,115,353 04/15/1999 05/01/2024 115 8.120% F 16,570
124 2,081,544 12/21/1998 01/01/2024 111 7.440% F 15,437
125 2,076,075 06/30/1998 07/01/2028 105 7.000% F 13,971
126 2,019,516 04/30/1999 05/01/2029 115 8.020% F 14,887
127 2,008,882 01/08/1999 02/01/2024 112 8.150% F 15,831
128 1,992,236 05/17/1999 06/01/2024 116 7.890% F 15,291
129 1,991,925 02/26/1999 03/01/2029 113 7.860% F 14,481
130 1,980,151 12/16/1998 01/01/2024 111 7.480% F 14,754
131 1,971,027 01/27/1999 02/01/2019 112 7.430% F 16,026
132 1,962,484 09/30/1998 10/01/2028 108 7.150% F 13,373
133 1,933,870 11/25/1997 12/01/2027 38 8.625% F 15,245
134 1,906,885 11/30/1998 12/01/2008 110 7.470% F 13,386
135 1,889,759 03/15/1999 04/01/2024 294 8.320% F 15,070
136 1,875,065 10/27/1998 11/01/2023 109 7.030% F 13,465
137 1,853,703 05/06/1999 06/01/2014 176 7.880% F 17,789
</TABLE>
Page - 33
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN TERM INT
PRINCIPAL NOTE LOAN AMORT IN INT RATE
ASSET NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
138 1,843,334 05/06/1999 06/01/2024 116 8.270% F 14,611
139 1,840,029 03/15/1999 04/01/2024 294 8.320% F 14,673
140 1,831,107 04/30/1999 05/01/2024 115 7.810% F 13,971
141 1,795,026 03/25/1999 04/01/2029 114 7.520% F 12,625
142 1,793,208 04/13/1999 05/01/2024 115 8.990% F 15,093
143 1,793,314 02/18/1999 03/01/2029 113 8.160% F 13,409
144 1,787,466 04/06/1999 05/01/2019 115 8.880% F 16,056
145 1,786,353 12/17/1998 01/01/2024 111 7.250% F 13,047
146 1,780,970 10/27/1998 11/01/2023 109 7.660% F 13,490
147 1,776,374 03/29/1999 04/01/2024 114 7.720% F 13,464
148 1,768,273 04/16/1999 05/01/2024 115 7.730% F 13,399
149 1,745,745 04/29/1999 05/01/2019 115 7.850% F 14,557
150 1,737,259 10/26/1998 11/01/2023 169 7.120% F 12,574
151 1,732,914 11/30/1998 12/01/2008 110 8.090% F 13,611
152 1,705,612 05/04/1999 06/01/2014 116 7.990% F 16,475
153 1,715,748 02/25/1999 03/01/2024 113 9.000% F 14,476
154 1,698,292 05/11/1999 06/01/2029 116 8.140% F 12,655
155 1,675,700 03/22/1999 04/01/2024 114 8.200% F 13,229
156 1,668,953 05/12/1999 06/01/2024 116 8.260% F 13,218
157 1,643,538 04/05/1999 05/01/2019 235 8.090% F 13,949
158 1,637,507 06/11/1999 07/01/2024 177 8.370% F 13,062
159 1,622,998 11/17/1998 12/01/2023 110 8.090% F 12,748
160 1,593,570 03/30/1999 04/01/2029 138 7.370% F 11,045
161 1,590,930 01/18/1999 02/01/2029 112 7.490% F 11,176
162 1,586,504 10/15/1998 11/01/2028 109 7.030% F 10,677
163 1,553,438 02/12/1999 03/01/2029 113 8.170% F 11,626
164 1,526,767 02/25/1999 03/01/2024 113 9.000% F 12,882
165 1,526,506 05/27/1999 06/01/2029 116 7.965% F 11,189
166 1,525,666 04/20/1999 05/01/2029 115 7.860% F 11,078
167 1,503,789 11/02/1998 12/01/2023 110 6.960% F 10,718
168 1,491,693 04/20/1999 05/01/2024 115 7.110% F 10,707
169 1,480,919 10/19/1998 11/01/2023 169 7.210% F 10,803
170 1,480,265 05/06/1999 06/01/2024 116 7.920% F 11,391
171 1,416,434 03/23/1999 04/01/2024 114 7.760% F 10,773
172 967,917 04/05/1999 05/01/2024 115 7.840% F 7,404
173 447,838 04/05/1999 05/01/2024 115 7.840% F 3,426
174 1,412,453 10/27/1998 11/01/2023 109 6.950% F 10,072
175 1,394,996 05/06/1999 06/01/2024 116 8.310% F 11,094
176 1,388,580 04/08/1999 01/31/2019 231 7.800% F 11,537
177 1,386,179 12/30/1998 01/01/2024 111 7.510% F 10,355
178 1,377,288 12/02/1998 01/01/2009 111 7.940% F 10,673
179 1,343,553 04/28/1999 05/01/2024 115 7.870% F 10,304
180 1,341,931 03/26/1999 04/01/2024 114 7.790% F 10,232
181 1,315,906 11/06/1998 12/01/2028 109 7.450% F 9,219
182 1,271,011 04/16/1999 05/01/2014 175 8.010% F 12,326
183 1,261,438 11/11/1998 12/01/2028 110 7.530% F 8,899
184 1,259,076 04/28/1999 02/01/2059 115 7.520% F 8,848
185 1,255,363 03/12/1999 04/01/2024 114 9.110% F 10,669
186 1,230,604 06/30/1998 07/01/2023 105 7.625% F 9,347
187 1,229,055 04/07/1999 05/01/2024 115 7.830% F 9,393
188 1,191,626 02/09/1999 03/01/2024 113 7.720% F 9,040
189 1,185,160 11/10/1998 12/01/2022 110 8.550% F 10,100
190 1,177,515 11/23/1998 12/01/2018 110 7.075% F 9,358
191 1,144,677 04/16/1999 05/01/2024 115 8.025% F 8,895
192 1,141,913 12/18/1998 01/01/2024 111 8.650% F 9,377
193 1,134,960 10/14/1998 11/01/2023 109 7.050% F 8,165
194 1,132,500 04/30/1999 05/01/2024 115 7.810% F 8,641
195 1,134,464 05/11/1999 06/01/2029 116 8.510% F 8,743
196 374,909 10/28/1998 11/01/2023 109 6.910% F 2,664
197 374,909 10/28/1998 11/01/2023 109 6.910% F 2,664
198 360,110 10/28/1998 11/01/2023 109 6.910% F 2,559
199 1,095,613 05/21/1999 06/01/2024 116 7.750% F 8,309
20 6,921,032 04/23/1999 05/01/2024 175 8.530% F 56,104
200 1,093,329 06/30/1998 07/01/2028 105 7.625% F 7,821
201 1,087,962 11/06/1998 12/01/2023 110 7.465% F 8,104
202 1,042,644 02/12/1999 03/01/2024 113 7.700% F 7,897
203 1,036,405 09/10/1998 10/01/2023 108 7.560% F 7,800
204 1,031,043 12/31/1998 01/01/2024 111 8.900% F 8,648
205 1,028,946 06/30/1998 07/01/2023 105 7.625% F 7,815
206 1,019,774 04/08/1999 05/01/2024 115 7.540% F 7,601
208 1,008,010 03/29/1999 04/01/2024 174 8.240% F 7,976
209 995,320 04/20/1999 05/01/2024 115 7.970% F 7,698
210 994,932 04/16/1999 05/01/2024 115 7.570% F 7,436
</TABLE>
Page - 34
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN TERM INT
PRINCIPAL NOTE LOAN AMORT IN INT RATE
ASSET NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
211 993,130 02/12/1999 03/01/2024 113 7.800% F 7,586
212 966,411 10/23/1998 11/01/2013 169 7.450% F 9,242
213 957,390 04/27/1999 05/01/2024 115 7.770% F 7,271
214 945,714 04/16/1999 05/01/2024 115 8.150% F 7,427
215 944,890 03/16/1999 04/01/2024 114 8.330% F 7,541
216 933,831 09/10/1998 10/01/2022 108 7.875% F 7,294
217 931,318 04/12/1999 05/01/2019 115 7.780% F 7,726
218 934,354 12/01/1998 12/01/2023 110 8.500% F 7,584
219 926,102 04/21/1999 05/01/2024 115 7.700% F 6,999
220 919,510 12/08/1998 01/01/2029 111 7.700% F 6,595
221 884,641 11/20/1998 12/01/2023 110 7.150% F 6,412
222 872,147 11/13/1998 12/01/2023 110 7.350% F 6,432
223 870,474 03/17/1999 04/01/2024 114 7.790% F 6,632
224 829,816 04/30/1999 06/01/2024 116 7.970% F 6,413
225 823,021 11/03/1998 12/01/2023 110 8.250% F 6,544
226 820,411 03/25/1999 04/01/2024 114 8.160% F 6,455
227 820,281 12/31/1998 01/01/2024 111 8.200% F 6,497
228 804,909 06/30/1998 07/01/2023 105 7.625% F 6,113
229 793,783 06/18/1999 07/01/2014 177 8.630% F 7,939
230 726,317 10/26/1998 11/01/2008 109 7.630% F 5,494
231 672,137 10/06/1998 11/01/2023 109 7.750% F 5,136
232 658,579 02/26/1999 03/01/2024 113 9.170% F 5,633
233 653,144 02/19/1999 03/01/2024 113 8.500% F 5,286
234 593,584 12/08/1998 01/01/2024 111 7.050% F 4,260
235 542,371 04/14/1999 05/01/2024 115 7.820% F 4,142
236 493,457 08/25/1998 09/01/2023 107 8.000% F 3,859
236 514,077 01/27/1998 02/01/2023 100 8.000% F 4,052
238 486,094 11/11/1998 12/01/2013 170 8.410% F 4,897
239 467,521 07/07/1998 08/01/2023 106 8.125% F 3,698
240 434,938 06/09/1998 07/01/2023 165 7.625% F 3,302
241 428,127 05/18/1998 06/01/2018 224 8.625% F 3,845
242 414,173 06/04/1998 07/01/2023 105 8.375% F 3,347
- --- ------------- ---------- ---------- ---- -------- ----- -----------
TOTAL 732,053,335
=============
</TABLE>
Page -35
<PAGE>
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Property Description
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: October, 1999
DATE PRINTED: 18-Oct-99
<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>
001 1 Office NEW YORK NY 10001 N/A N/A N/A N/A N/A N/A
002 1 Multifamily PHILADELPHIA PA 19144 N/A N/A N/A N/A N/A N/A
003 1 Warehouse SCHAUMBURG IL 60173 1970 N/A 50,400 N/A N/A N/A
003 2 Warehouse HILLSIDE IL 60162 N/A N/A N/A N/A N/A N/A
003 3 Warehouse ELMHURST IL 60126 1989 N/A 67,935 N/A N/A N/A
003 4 Warehouse CAROL STREAM IL 60188 1996 N/A 44,575 N/A N/A N/A
003 5 Warehouse ELMHURST IL 60126 1989 N/A 30,084 N/A N/A N/A
003 6 Warehouse ELMHURST IL 60126 1979 N/A 40,920 N/A N/A N/A
004 1 Office NEW YORK NY 10019 N/A N/A N/A N/A N/A N/A
005 1 Office NEW YORK NY 10018 N/A N/A N/A N/A N/A N/A
006 1 Industrial BEDFORD PARK IL 60638 N/A N/A N/A N/A N/A N/A
007 1 Warehouse ELK GROVE IL 60007 N/A N/A N/A N/A N/A N/A
008 1 Warehouse CHICAGO IL 60609 N/A N/A N/A N/A N/A N/A
009 1 Multifamily CHARLOTTE NC 28213 N/A N/A N/A N/A N/A N/A
010 1 Multifamily EL PASO TX 79924 1996 320 N/A 12,600,000 02/22/99 UNDERWRITERS
011 1 Retail CAPE MAY NJ 08204 1971 N/A 150,548 N/A N/A N/A
012 1 Multifamily FORT MYERS FL 33907 1985 230 183,588 N/A N/A N/A
013 1 Multifamily EL PASO TX 79915 1993 336 N/A 10,550,000 02/01/99 MAI APPRAISAL
014 1 Retail ONEIDA NY 13421 N/A N/A N/A N/A N/A N/A
015 1 Retail NEW YORK NY 10017 N/A N/A N/A N/A N/A N/A
016 1 Office BOSTON MA 02109 1916 N/A 62,347 10,948,000 03/17/99 UNDERWRITERS
017 1 Retail PORT RICHEY FL 34668 N/A N/A N/A N/A N/A N/A
018 1 Retail JOPLIN MO 64755 N/A N/A N/A N/A N/A N/A
019 1 Multifamily SPOKANE WA 99217 1998 192 N/A 8,974,000 04/06/99 UNDERWRITERS
021 1 Mixed Use ROUND LAKE IL 90073 N/A N/A N/A N/A N/A N/A
022 1 Retail CHARLOTTE AMAL VI 80100 1850 N/A 32,863 8,744,000 03/23/99 UNDERWRITERS
023 1 Multifamily AUSTIN TX 78750 1970 170 N/A 8,014,188 05/11/99 UNDERWRITERS
024 1 Industrial SANTA CRUZ CA 95060 N/A N/A N/A N/A N/A N/A
025 1 Industrial RENO NV 89511 1996 N/A 104,400 8,455,000 05/13/99 UNDERWRITERS
026 1 Retail HOUSTON TX 77074 N/A N/A N/A N/A N/A N/A
027 1 Retail CORONA CA 91719 1985 N/A 58,342 7,160,000 04/01/99 UNDERWRITERS
028 1 Warehouse PLANTATION FL 33313 N/A N/A N/A N/A N/A N/A
029 1 Office SAN JOSE CA 95119 N/A N/A N/A N/A N/A N/A
030 1 Industrial VERNON CA 90058 1938 N/A 390,382 7,712,000 11/06/98 UNDERWRITERS
031 1 Multifamily LEVITTOWN PA 19055 N/A N/A N/A N/A N/A N/A
032 1 Retail GIBBSTOWN NJ 08027 N/A N/A N/A N/A N/A N/A
033 1 Retail LAS VEGAS NV 89102 1998 N/A 43,770 7,047,000 03/30/99 UNDERWRITERS
034 1 Office FRAMINGHAM MA 01701 N/A N/A N/A N/A N/A N/A
035 1 Retail BRISTOL PA 19030 N/A N/A N/A N/A N/A N/A
036 1 Multifamily FARGO ND 58103 N/A N/A N/A N/A N/A N/A
037 1 Office MOUNT VERNON NY 10550 N/A N/A N/A N/A N/A N/A
038 1 Industrial ALEXANDRIA VA 22304 N/A N/A N/A N/A N/A N/A
039 1 Multifamily CORPUS CHRISTI TX 78410 1983 200 177,824 6,270,000 01/19/99 MAI APPRAISAL
040 1 Mixed Use BEND OR 97701 N/A N/A N/A N/A N/A N/A
041 1 Multifamily NEW YORK NY 10001 N/A N/A N/A N/A N/A N/A
041 2 Multifamily NEW YORK NY 10003 N/A N/A N/A N/A N/A N/A
042 1 Retail PRINCETON WV 24740 N/A N/A N/A N/A N/A N/A
043 1 Retail ROCKVILLE MD 20852 N/A N/A N/A N/A N/A N/A
044 1 Retail CINCINNATI OH 45236 1991 N/A 47,411 6,042,000 10/31/98 UNDERWRITERS
045 1 Retail ST CHARLES MO 63303 1985 N/A 121,757 6,425,000 03/10/99 UNDERWRITERS
046 1 Retail HOUSTON TX 77062 N/A N/A N/A N/A N/A N/A
047 1 Retail GREENVALE NY 11548 N/A N/A N/A N/A N/A N/A
047 2 Retail GREENVALE NY 11548 N/A N/A N/A N/A N/A N/A
047 3 Retail GREENVALE NY 11548 N/A N/A N/A N/A N/A N/A
048 1 Mixed Use VACAVILLE CA 95687 N/A N/A N/A N/A N/A N/A
049 1 Multifamily TEMPLE TX 76504 1983 200 N/A 5,800,000 01/22/99 MAI APPRAISAL
050 1 Self Storage HAMILTON NJ 08619 1980 1,044 N/A 7,893,000 10/27/98 UNDERWRITERS
051 1 Lodging OWENSBORO KY 42303 N/A N/A N/A N/A N/A N/A
052 1 Multifamily EAST HAVEN CT 06512 N/A N/A N/A N/A N/A N/A
053 1 Retail DANA POINT CA 92677 N/A N/A N/A N/A N/A N/A
054 1 Office AMHERST NY 14228 1992 N/A 39,304 5,700,000 01/27/99 MAI APPRAISAL
055 1 Office BELLEVUE WA 98004 N/A N/A N/A N/A N/A N/A
056 1 Office DURHAM NC 22703 1987 N/A 60,000 6,145,000 03/08/99 UNDERWRITERS
057 1 Retail SPRINGTOWN TX 76082 1997 N/A 62,718 5,150,000 02/10/99 UNDERWRITERS
058 1 Multifamily HOUSTON TX 77032 N/A N/A N/A N/A N/A N/A
059 1 Industrial SANTA CLARITA CA 91355 1988 N/A 85,302 5,400,000 12/30/98 MAI APPRAISAL
060 1 Multifamily PHILADELPHIA PA 19127 1840 75 N/A 5,766,000 05/24/99 UNDERWRITERS
061 1 Office PITTSBURGH PA 15222 N/A N/A N/A N/A N/A N/A
</TABLE>
Page - 36
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
062 1 Office PLAINSBORO NJ 08536 1984 N/A 55,000 5,400,000 07/20/98 MAI APPRAISAL
063 1 Multifamily COLORADO SPRINGS CO 80910 N/A N/A N/A N/A N/A N/A
064 1 Industrial WEST CALDWELL NJ 07006 N/A N/A N/A N/A N/A N/A
065 1 Industrial SAN FRANCISCO CA 94103 N/A N/A N/A N/A N/A N/A
066 1 Office ROCKFORD IL 61107 1994 N/A 17,895 4,154,000 02/01/99 UNDERWRITERS
067 1 Office LOVES PARK IL 61111 1973 N/A 12,574 1,150,000 04/22/99 UNDERWRITERS
068 1 Retail WHITEVILLE NC 28474 N/A N/A N/A N/A N/A N/A
069 1 Self Storage HALEDON NJ 07508 N/A N/A N/A N/A N/A N/A
070 1 Office SANTA FE NM 87502 1997 N/A 31,567 5,026,000 02/23/99 UNDERWRITERS
071 1 Multifamily MORGANTOWN WV 26505 1988 91 N/A 4,637,000 09/18/98 UNDERWRITERS
072 1 Multifamily AZUSA CA 91702 1989 88 N/A 4,784,000 04/09/99 UNDERWRITERS
073 1 Industrial ST LOUIS PARK MN 55416 1968 N/A 184,190 6,120,000 05/15/98 MAI APPRAISAL
074 1 Multifamily RIVERSIDE OH 45431 N/A N/A N/A N/A N/A N/A
075 1 Lodging BOWLING GREEN KY 42104 N/A N/A N/A N/A N/A N/A
076 1 Multifamily VICTORY GARDEN NJ 07801 N/A N/A N/A N/A N/A N/A
077 1 Multifamily TEXAS CITY TX 77590 N/A N/A N/A N/A N/A N/A
078 1 Retail GRAND HAVEN MI 49417 N/A N/A N/A N/A N/A N/A
079 1 Multifamily ST LOUIS MO 63108 N/A N/A N/A N/A N/A N/A
079 2 Multifamily ST LOUIS MO 63108 N/A N/A N/A N/A N/A N/A
080 1 Office HIALEAH GARDENS FL 33016 N/A N/A N/A N/A N/A N/A
081 1 Retail YARMOUTH ME 04096 1900 N/A 46,355 4,509,000 03/04/99 UNDERWRITERS
082 1 Office MIAMI FL 33184 N/A N/A N/A N/A N/A N/A
083 1 Office CONCORD NH 03301 1980 N/A 163,324 4,818,000 04/06/99 UNDERWRITERS
084 1 Office GERMANTOWN MD 20874 1990 N/A 49,971 4,141,000 04/13/99 UNDERWRITERS
085 1 Multifamily RANCHO CORDOVA CA 95670 1979 112 94,400 5,131,000 02/26/99 UNDERWRITERS
086 1 Office NEEDHAM MA 02194 N/A 5 39,836 N/A N/A N/A
087 1 Multifamily LANCASTER CA 93536 1990 70 76,380 3,690,000 11/05/98 UNDERWRITERS
088 1 Retail ARDMORE PA 19003 N/A N/A N/A N/A N/A N/A
089 1 Multifamily DEER PARK TX 77536 1973 216 N/A 4,349,000 12/29/98 UNDERWRITERS
090 1 Multifamily TUKWILA WA 98188 1978 81 N/A 3,950,000 02/12/99 MAI APPRAISAL
091 1 Multifamily WATERVILLE ME 04901 1973 132 N/A 3,531,000 02/24/99 UNDERWRITERS
092 1 Industrial SAN LEANDRO CA 94577 1957 N/A 85,416 4,138,000 03/23/99 UNDERWRITERS
093 1 Lodging NEW ULM MN 56073 1981 N/A N/A 4,139,000 04/22/99 UNDERWRITERS
094 1 Retail MONSEY NY 10952 N/A N/A N/A N/A N/A N/A
095 1 Office SILVERDALE WA 98383 1993 N/A 42,274 3,856,000 12/08/98 UNDERWRITERS
096 1 Retail SAVANNAH GA 31406 N/A N/A N/A N/A N/A N/A
097 1 Retail BRATTLEBORO VT 05301 1972 N/A 136,003 3,841,000 10/01/98 UNDERWRITERS
098 1 Retail SANTA MARIA CA 93454 1999 N/A 24,000 3,541,000 04/05/99 UNDERWRITERS
099 1 Multifamily VENICE CA 90291 N/A N/A N/A N/A N/A N/A
100 1 Manufactured MULLICA TOWNSHIP NJ 08215 1986 90 N/A 3,515,000 12/22/98 UNDERWRITERS
101 1 Multifamily KANSAS CITY MO 64114 1972 90 N/A 3,444,000 06/15/99 UNDERWRITERS
102 1 Retail TALLAHASSEE FL 32301 1987 N/A 88,476 3,405,000 09/28/98 UNDERWRITERS
103 1 Office BURBANK CA 91505 1971 N/A 23,078 3,619,000 02/18/99 UNDERWRITERS
104 1 Self Storage HILLSBOROUGH NJ 08876 1980 629 N/A 5,500,000 05/15/99 UNDERWRITERS
105 1 Multifamily OKLAHOMA CITY OK 73159 1971 192 N/A 3,504,000 05/26/99 UNDERWRITERS
106 1 Multifamily KINGSVILLE TX 78363 1985 120 N/A 3,221,000 04/28/99 UNDERWRITERS
107 1 Multifamily WASHINGTON DC 20036 N/A N/A N/A N/A N/A N/A
107 1 Industrial MOORPARK CA 93021 1985 N/A 29,622 1,902,000 11/12/98 UNDERWRITERS
108 1 Industrial MOORPARK CA 93021 1988 N/A 20,803 1,262,000 10/02/98 UNDERWRITERS
109 1 Multifamily ST LOUIS MO 63112 N/A N/A N/A N/A N/A N/A
110 1 Multifamily SAN ANTONIO TX 78242 1963 152 N/A 2,904,000 04/08/99 UNDERWRITERS
111 1 Retail BURLINGTON NJ 08016 N/A N/A N/A N/A N/A N/A
112 1 Multifamily BAYTOWN TX 77520 1984 138 N/A 3,000,000 02/25/99 UNDERWRITERS
113 1 Office EDEN PRAIRIE MN 55344 1998 N/A 17,583 3,350,000 11/01/98 MAI APPRAISAL
114 1 Multifamily NORMAN OK 73072 1983 128 N/A 2,900,000 11/03/98 MAI APPRAISAL
115 1 Retail EAST ORANGE NJ 07018 N/A N/A N/A N/A N/A N/A
116 1 Warehouse ROMULUS MI 48180 N/A N/A N/A N/A N/A N/A
116 2 Industrial TAYLOR MI 48180 N/A N/A N/A N/A N/A N/A
117 1 Retail PEORIA AZ 85382 N/A N/A N/A N/A N/A N/A
118 1 Multifamily FORT WORTH TX 76116 1985 60 N/A 2,820,000 01/21/99 MAI APPRAISAL
119 1 Retail RIALTO CA 92376 N/A N/A N/A N/A N/A N/A
120 1 Retail LEXINGTON NC 27292 N/A N/A N/A N/A N/A N/A
121 1 Office MEDFORD OR 97504 1965 N/A 27,639 3,109,000 10/22/99 UNDERWRITERS
122 1 Multifamily VESTAL NY 13850 N/A N/A N/A N/A N/A N/A
123 1 Retail DEPTFORD NJ 08096 N/A N/A N/A N/A N/A N/A
124 1 Multifamily DEVON PA 19087 1850 63 N/A 2,677,000 10/19/98 UNDERWRITERS
125 1 Multifamily ATLANTA GA 30329 N/A N/A N/A N/A N/A N/A
126 1 Office SILVER SPRINGS MD 20904 N/A N/A N/A N/A N/A N/A
127 1 Retail SAN DIEGO CA 92120 N/A N/A N/A N/A N/A N/A
128 1 Retail LAGUNA BEACH CA 92651 1937 N/A 6,213 2,790,000 04/08/99 UNDERWRITERS
129 1 Multifamily BLAKELY PA 18447 N/A N/A N/A N/A N/A N/A
130 1 Industrial WASHINGTON NJ 08012 1998 N/A 31,900 2,500,000 10/30/98 UNDERWRITERS
131 1 Self Storage OCEAN SPRINGS MS 39564 1994 615 67,450 2,689,000 11/19/98 UNDERWRITERS
132 1 Multifamily LACEY WA 98503 N/A N/A N/A N/A N/A N/A
</TABLE>
Page - 37
<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>
133 1 Multifamily HOUSTON TX 77072 N/A N/A N/A N/A N/A N/A
134 1 Multifamily VALDOSTA GA 31602 1985 96 N/A 2,463,000 11/30/98 UNDERWRITERS
135 1 Retail SAUSALITO CA 94965 N/A N/A N/A N/A N/A N/A
136 1 Multifamily HOUMA LA 70364 1973 108 N/A 2,405,000 09/28/98 UNDERWRITERS
137 1 Multifamily BELLFLOWER CA 90706 1962 107 N/A 3,599,000 04/07/99 UNDERWRITERS
138 1 Self Storage NORMAN OK 73072 1995 721 N/A 2,531,000 03/26/99 UNDERWRITERS
139 1 Retail SAN FRANCISCO CA 93401 N/A N/A N/A N/A N/A N/A
140 1 Office FALLS CHURCH VA 22042 1964 N/A 46,641 2,658,000 02/22/99 UNDERWRITERS
141 1 Multifamily SHERMAN TX 75092 1977 140 N/A 2,368,000 03/24/99 UNDERWRITERS
142 1 Lodging ANDERSON SC 29625 N/A N/A N/A N/A N/A N/A
143 1 Retail PEWAUKEE WI 53072 N/A N/A N/A N/A N/A N/A
143 2 Retail KENOSHA WI 53072 N/A N/A N/A N/A N/A N/A
144 1 Lodging MARY ESTHER FL 32569 N/A N/A N/A N/A N/A N/A
145 1 Multifamily COLORADO SPRINGS CO 80910 N/A N/A N/A N/A N/A N/A
146 1 Office FALMOUTH ME 04105 1975 N/A 32,520 2,504,000 08/17/98 UNDERWRITERS
147 1 Office STERLING VA 20165 1990 N/A 14,258 2,285,000 02/26/99 UNDERWRITERS
148 1 Mixed Use ALBUQUERQUE NM 87102 N/A N/A N/A N/A N/A N/A
149 1 Self Storage LOCKHART TX 78644 1996 310 N/A 1,434,000 04/02/99 UNDERWRITERS
149 2 Self Storage SAN MARCOS TX 78666 1986 262 N/A 1,016,000 04/02/99 UNDERWRITERS
150 1 Retail KNOXVILLE TN 37919 1990 N/A 36,000 2,350,000 09/17/98 UNDERWRITERS
151 1 Multifamily WACO TX 76710 1974 144 129,916 2,350,000 11/03/98 UNDERWRITERS
152 1 Retail ALBUQUERQUE NM 87108 1962 N/A 87,272 2,852,000 05/24/99 UNDERWRITERS
153 1 Lodging COLUMBIA MO 65201 1986 N/A N/A 2,586,000 11/10/98 UNDERWRITERS
154 1 Multifamily BROWNSVILLE TX 78521 1984 119 N/A 2,350,000 01/27/99 MAI APPRAISAL
155 1 Retail SPRINGFIELD OR 97478 1980 N/A 64,486 2,612,000 04/21/99 UNDERWRITERS
156 1 Manufactured CALUMET PARK IL 60643 1950 N/A N/A 2,425,000 10/21/98 UNDERWRITERS
157 1 Retail HANOVER PA 18002 1998 N/A 11,050 2,097,000 02/24/99 UNDERWRITERS
158 1 Manufactured HOBE SOUND FL 33455 N/A N/A N/A N/A N/A N/A
159 1 Retail SCOTTSDALE AZ 85259 1987 N/A 16,014 2,343,000 10/08/98 UNDERWRITERS
160 1 Multifamily EL DORADO CA 95623 1988 48 N/A 2,475,000 03/04/99 UNDERWRITERS
161 1 Multifamily MILLCREEK PA 16506 1997 27 N/A 2,070,000 10/06/98 MAI APPRAISAL
162 1 Retail BLADENSBURG MD 20710 N/A N/A N/A N/A N/A N/A
163 1 Office EDWARDS CO 81632 1997 N/A 10,618 2,169,000 01/28/99 UNDERWRITERS
164 1 Lodging HUTCHINSON KS 67501 1980 N/A N/A 2,097,174 05/11/99 UNDERWRITERS
165 1 Multifamily FT LAUDERDALE FL 33301 N/A N/A N/A N/A N/A N/A
166 1 Retail TAMPA FL 33606 N/A N/A N/A N/A N/A N/A
167 1 Multifamily MAYBROOK NY 12543 1971 60 N/A 2,078,000 09/10/98 UNDERWRITERS
168 1 Retail REXBURG ID 83440 N/A N/A N/A N/A N/A N/A
169 1 Office SEATTLE WA 98121 N/A N/A N/A N/A N/A N/A
170 1 Warehouse COLORADO SPRINGS CO 80906 1996 N/A 42,636 2,052,000 03/29/99 UNDERWRITERS
171 1 Industrial WALLINGFORD CT 06492 1991 N/A 24,828 1,919,000 03/22/99 UNDERWRITERS
172 1 Multifamily DALLAS TX 75227 1984 71 N/A 1,346,000 03/17/99 UNDERWRITERS
173 1 Multifamily DALLAS TX 75227 1984 26 N/A 630,000 03/17/99 UNDERWRITERS
174 1 Retail FREDERICK MD 21702 N/A N/A N/A N/A N/A N/A
174 2 Retail FREDERICK MD 21702 N/A N/A N/A N/A N/A N/A
174 3 Retail FREDERICK MD 21702 N/A N/A N/A N/A N/A N/A
175 1 Self Storage HESPERIA CA 92345 N/A N/A N/A N/A N/A N/A
176 1 Retail SMITHTOWN NY 11787 N/A N/A N/A N/A N/A N/A
177 1 Multifamily DEL CITY OK 73135 1969 157 N/A 1,883,000 11/02/98 UNDERWRITERS
178 1 Multifamily UPPER DARBY PA 19082 1935 74 N/A 1,777,000 11/19/98 UNDERWRITERS
179 1 Self Storage YUMA AZ 85364 1985 459 N/A 1,892,000 04/06/99 UNDERWRITERS
180 1 Multifamily BATON ROUGE LA 70806 1970 191 N/A 1,830,000 03/16/99 UNDERWRITERS
180 2 Multifamily BATON ROUGE LA 70806 N/A N/A N/A N/A N/A N/A
181 1 Multifamily ATLANTA GA 30306 N/A N/A N/A N/A N/A N/A
182 1 Retail BUFFALO NY 14206 1974 N/A 110,680 2,109,000 04/14/99 UNDERWRITERS
183 1 Multifamily MORGANTOWN WV 26505 1990 36 32,112 1,688,000 09/18/98 UNDERWRITERS
184 1 Multifamily COLUMBIA MO 65203 1996 20 N/A 1,637,000 03/24/99 UNDERWRITERS
185 1 Lodging DODGE CITY KS 67801 1980 N/A N/A 1,800,036 05/11/99 UNDERWRITERS
186 1 Multifamily COLUMBUS OH 43229 N/A N/A N/A N/A N/A N/A
187 1 Office SANDY UT 84094 1978 N/A 25,351 1,692,620 03/04/99 UNDERWRITERS
188 1 Office Lebanon NH 03784 1989 N/A 20,898 1,604,000 11/01/98 UNDERWRITERS
189 1 Manufactured SOMERVILLE NJ 08876 N/A N/A N/A N/A N/A N/A
190 1 Retail HOUSTON TX 77059 N/A N/A N/A N/A N/A N/A
191 1 Retail HOUSTON TX 77024 N/A N/A N/A N/A N/A N/A
192 1 Manufactured SELMA NC 27576 N/A N/A N/A N/A N/A N/A
193 1 Multifamily AUSTIN TX 78704 N/A N/A N/A N/A N/A N/A
194 1 Office FALLS CHURCH VA 22042 1967 N/A 24,473 1,664,000 02/25/99 UNDERWRITERS
195 1 Multifamily ATHENS TX 75751 N/A N/A N/A N/A N/A N/A
196 1 Office WASHINGTON DC 20002 1986 N/A 3,490 537,000 09/15/98 UNDERWRITERS
197 1 Office WASHINGTON DC 20002 1987 N/A 3,475 547,000 09/15/98 UNDERWRITERS
198 1 Office WASHINGTON DC 20002 1986 N/A 3,490 522,000 10/14/98 UNDERWRITERS
199 1 Multifamily LONGVIEW TX 75602 N/A N/A N/A N/A N/A N/A
199 2 Multifamily KILGORE TX 75662 N/A N/A N/A N/A N/A N/A
20 1 Lodging EAGAN MN 55122 1994 120 N/A 9,822,000 04/21/99 UNDERWRITERS
</TABLE>
Page - 38
<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>
200 1 Multifamily HURRICANE WV 25526 N/A N/A N/A N/A N/A N/A
201 1 Office MINNEAPOLIS MN 55401 1908 N/A 23,838 1,552,000 09/29/98 UNDERWRITERS
202 1 Industrial WESTLAND MI 48186 N/A N/A N/A N/A N/A N/A
203 1 Multifamily FALL RIVER MA 02720 N/A N/A N/A N/A N/A N/A
204 1 Warehouse BROOKLYN NY 11205 N/A N/A N/A N/A N/A N/A
205 1 Multifamily MARRIETTA OH 45740 N/A N/A N/A N/A N/A N/A
206 1 Multifamily IRVING TX 75061 1971 85 N/A 1,356,000 04/01/99 UNDERWRITERS
208 1 Multifamily CASSELBERRY FL 32707 N/A N/A N/A N/A N/A N/A
209 1 Multifamily OAK PARK HEIGHTS MN 55082 1964 45 N/A 1,437,000 02/25/99 UNDERWRITERS
210 1 Multifamily LANTANA FL 33462 1969 42 N/A 1,366,000 03/30/99 UNDERWRITERS
210 2 Multifamily LATANA FL 33462 N/A N/A N/A N/A N/A N/A
210 3 Multifamily LATANA FL 33462 N/A N/A N/A N/A N/A N/A
211 1 Multifamily PEMBERTON NJ 08068 N/A N/A N/A N/A N/A N/A
212 1 Office CORPUS CHRISTI TX 78468 1973 N/A 108,380 2,479,000 10/17/98 UNDERWRITERS
213 1 Office COLORADO SPRINGS CO 80918 1982 N/A 15,491 1,326,000 04/21/99 UNDERWRITERS
214 1 Retail TAMPA FL 33612 1989 N/A 27,330 1,500,000 03/02/99 MAI APPRAISAL
215 1 Office THE WOODLANDS TX 77380 N/A N/A N/A N/A N/A N/A
216 1 Multifamily GALVESTON TX 77550 N/A N/A N/A N/A N/A N/A
216 2 Multifamily GALVESTON TX 77550 N/A N/A N/A N/A N/A N/A
217 1 Office BEDFORD NH 03110 1966 N/A 17,113 1,038,000 01/22/99 UNDERWRITERS
218 1 Multifamily PLANT CITY FL 33549 N/A N/A N/A N/A N/A N/A
219 1 Multifamily STERLING CO 80751 N/A N/A N/A N/A N/A N/A
220 1 Multifamily LUFKIN TX 75904 N/A N/A N/A N/A N/A N/A
221 1 Multifamily LAFAYETTE LA 70503 N/A N/A N/A N/A N/A N/A
222 1 Office LINCOLNWOOD IL 60646 N/A N/A N/A N/A N/A N/A
223 1 Multifamily PHILADELPHIA PA 19188 N/A N/A N/A N/A N/A N/A
224 1 Multifamily BELLVILLE TX 77418 1982 76 N/A 1,146,000 02/25/99 UNDERWRITERS
225 1 Office UPPER DARBY PA 19082 N/A N/A N/A N/A N/A N/A
226 1 Manufactured VAN METER IA 50038 1963 N/A N/A 1,128,000 03/25/99 UNDERWRITERS
227 1 Multifamily PANORAMA TX 77304 N/A N/A N/A N/A N/A N/A
228 1 Multifamily ENON OH 45323 N/A N/A N/A N/A N/A N/A
229 1 Retail HOUSTON TX 77095 N/A N/A N/A N/A N/A N/A
230 1 Office CORNING NY 14830 1979 N/A 5,830 1,019,000 05/27/98 UNDERWRITERS
231 1 Multifamily HOUSTON TX 77015 N/A N/A N/A N/A N/A N/A
232 1 Warehouse NORTH MIAMI FL 33168 N/A N/A N/A N/A N/A N/A
233 1 Multifamily CLYDE OH 43055 N/A N/A N/A N/A N/A N/A
234 1 Multifamily LAFAYETTE LA 70503 N/A N/A N/A N/A N/A N/A
234 2 Multifamily LAFAYETTE LA 70503 N/A N/A N/A N/A N/A N/A
234 3 Multifamily LAFAYETTE LA 70503 N/A N/A N/A N/A N/A N/A
234 4 Multifamily LAFAYETTE LA 70503 N/A N/A N/A N/A N/A N/A
235 1 Multifamily IRVING TX 75061 1966 32 N/A 731,000 03/24/99 UNDERWRITERS
236 1 Multifamily ROSLINDALE MA 02131 N/A N/A N/A N/A N/A N/A
236 1 Multifamily HOUSTON TX 77061 N/A N/A N/A N/A N/A N/A
238 1 Warehouse NORTH PLAINFIELD NJ 07060 1954 16,994 N/A 842,000 07/23/98 UNDERWRITERS
239 1 Multifamily JERSEY CITY NJ 07307 N/A N/A N/A N/A N/A N/A
240 1 Multifamily EL MONTE CA 91732 N/A N/A N/A N/A N/A N/A
241 1 Multifamily MIAMI FL 33130 N/A N/A N/A N/A N/A N/A
242 1 Multifamily HOUSTON TX 77099 N/A N/A N/A N/A N/A N/A
</TABLE>
Page - 39
<PAGE>
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Property Performance
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: October, 1999
DATE PRINTED: 18-Oct-99
<TABLE>
<CAPTION>
BASELINE OR YTD YTD
ASSET PROP MOST RECENT NOI MOST RECENT PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE YTD NOI BEGIN ENDING YTD NOI 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
003 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
003 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
003 4 N/A N/A N/A N/A N/A N/A N/A N/A N/A
003 5 N/A N/A N/A N/A N/A N/A N/A N/A N/A
003 6 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 564,392 1/1/99 6/30/99 BORROWER N/A N/A
010 1 1,203,266 N/A UNDERWRITER 452,582 3/1/99 6/30/99 BORROWER 98.0% 6/22/99
011 1 N/A N/A N/A 541,240 1/1/99 6/30/99 BORROWER 98.7% 8/5/99
012 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
013 1 1,046,373 N/A UNDERWRITER 334,125 3/1/99 6/30/99 BORROWER 95.0% 6/30/99
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 584,801 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
016 1 683,171 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
017 1 N/A N/A N/A 123,447 4/28/99 6/30/99 BORROWER 100.0% 6/30/99
018 1 N/A N/A N/A 254,472 4/1/99 6/30/99 BORROWER 100.0% 8/6/99
019 1 778,748 N/A UNDERWRITER N/A N/A N/A N/A 91.7% 6/15/99
021 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
022 1 835,407 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
023 1 702,431 N/A UNDERWRITER 178,420 1/1/99 3/31/99 BORROWER 96.8% 3/31/99
024 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
025 1 496,477 N/A UNDERWRITER 194,751 1/1/99 3/31/99 BORROWER 91.7% 6/30/99
026 1 N/A N/A N/A 198,630 4/1/99 6/30/99 BORROWER 100.0% 8/6/99
027 1 705,124 N/A UNDERWRITER 323,957 1/1/99 6/30/99 BORROWER 98.7% 7/20/99
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 1 932,618 N/A UNDERWRITER 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 N/A N/A N/A N/A N/A N/A N/A N/A N/A
033 1 259,319 N/A UNDERWRITER N/A N/A N/A N/A 93.0% 4/8/99
034 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
035 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
036 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
037 1 N/A N/A N/A 333,028 2/1/99 7/31/99 N/A 100.0% 7/30/99
038 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
039 1 586,612 N/A UNDERWRITER 155,857 1/1/99 3/31/99 BORROWER 94.0% 3/31/99
040 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
041 1 N/A N/A N/A 103,024 4/1/99 6/30/99 BORROWER 100.0% 12/1/98
041 2 N/A N/A N/A 57,724 4/1/99 6/30/99 BORROWER 100.0% 12/1/98
042 1 N/A N/A N/A 308,671 1/1/99 6/30/99 BORROWER N/A N/A
043 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
044 1 655,462 N/A UNDERWRITER 420,260 1/1/98 9/30/98 UNDERWRITER 100.0% 12/31/98
045 1 746,434 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
046 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
</TABLE>
Page - 40
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR YTD YTD
ASSET PROP MOST RECENT NOI MOST RECENT PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE YTD NOI BEGIN ENDING YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
047 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
047 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
047 3 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 1 535,581 N/A UNDERWRITER 141,466 1/1/99 3/31/99 BORROWER 90.0% 12/31/98
050 1 921,295 12/31/98 BORROWER N/A N/A N/A N/A 89.5% 12/1/98
051 1 N/A N/A N/A 383,077 1/1/99 6/30/99 BORROWER 83.8% 6/30/99
052 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
053 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
054 1 596,738 N/A UNDERWRITER N/A N/A N/A N/A 94.0% 3/29/99
055 1 N/A N/A N/A 251,950 1/1/99 6/30/99 BORROWER N/A 6/30/99
056 1 635,941 N/A UNDERWRITER 332,703 1/1/99 6/30/99 BORROWER 100.0% 4/13/99
057 1 406,500 12/31/98 BORROWER 246,302 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
058 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
059 1 505,609 N/A UNDERWRITER 135,704 10/1/98 12/31/98 BORROWER 100.0% 1/20/99
060 1 590,184 N/A UNDERWRITER 188,909 1/1/99 3/31/99 BORROWER 78.7% 4/30/99
061 1 N/A N/A N/A N/A N/A N/A N/A 83.0% 8/4/99
062 1 398,861 12/31/98 BORROWER 184,004 1/1/99 4/30/99 BORROWER 100.0% 4/1/99
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 1 477,212 N/A UNDERWRITER 182,440 1/1/99 3/31/99 N/A 100.0% 1/1/99
067 1 108,047 N/A UNDERWRITER 48,447 10/1/98 3/31/99 BORROWER 100.0% 1/1/99
068 1 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 1 318,090 N/A UNDERWRITER 94,493 1/1/99 3/31/99 BORROWER 100.0% 3/31/99
071 1 781,271 12/31/98 BORROWER N/A N/A N/A N/A 98.9% 3/26/99
072 1 395,898 N/A UNDERWRITER 92,574 5/1/99 6/30/99 BORROWER 100.0% 6/30/99
073 1 533,768 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 3/1/99
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 234,838 1/1/99 6/30/99 BORROWER 80.3% 6/30/99
076 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
077 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
078 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
079 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
079 2 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 1 414,817 N/A UNDERWRITER 93,955 1/1/99 3/31/99 BORROWER 95.0% 6/30/99
082 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
083 1 364,051 12/31/98 BORROWER 204,426 1/1/99 6/30/99 BORROWER 90.0% 6/30/99
084 1 437,149 N/A UNDERWRITER 114,806 1/1/99 3/31/99 BORROWER N/A N/A
085 1 394,114 N/A UNDERWRITER 123,434 3/1/99 6/30/99 BORROWER 97.9% 7/27/99
086 1 375,349 12/31/98 BORROWER 85,599 1/1/99 3/31/99 BORROWER 100.0% 4/1/99
087 1 381,104 N/A UNDERWRITER 110,528 1/1/99 3/31/99 BORROWER 94.3% 6/11/99
088 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
089 1 441,823 N/A UNDERWRITER 319,906 1/1/99 6/30/99 BORROWER 96.0% 6/24/99
090 1 385,508 N/A UNDERWRITER 95,202 1/1/99 3/31/99 BORROWER 95.1% 5/31/99
091 1 445,061 N/A UNDERWRITER 143,989 1/1/99 6/30/99 BORROWER 89.0% 2/25/99
092 1 447,500 N/A UNDERWRITER 99,933 1/1/99 3/31/99 BORROWER N/A N/A
093 1 703,987 N/A UNDERWRITER 185,461 4/1/99 6/30/99 BORROWER 57.0% 5/30/99
094 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
095 1 443,463 12/31/98 BORROWER 236,454 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
096 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
097 1 462,569 12/31/98 BORROWER 266,865 1/1/99 6/30/99 BORROWER 98.8% 6/30/99
098 1 295,757 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
099 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
</TABLE>
Page - 41
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR YTD YTD
ASSET PROP MOST RECENT NOI MOST RECENT PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE YTD NOI BEGIN ENDING YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
100 1 322,193 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
101 1 467,654 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
102 1 534,258 12/31/98 BORROWER 110,124 1/1/99 3/31/99 BORROWER 100.0% 5/1/99
103 1 396,763 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 1/15/99
104 1 628,339 12/31/98 BORROWER N/A N/A N/A N/A 91.2% 3/29/99
105 1 347,472 N/A UNDERWRITER 118,785 1/1/99 3/31/99 BORROWER 96.0% 4/19/99
106 1 360,923 N/A UNDERWRITER N/A N/A N/A N/A 95.8% 5/1/99
107 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
107 1 175,624 N/A UNDERWRITER 68,400 9/1/98 12/31/98 BORROWER 100.0% 12/31/98
108 1 116,488 N/A UNDERWRITER 497,018 1/1/99 6/30/99 BORROWER 100.0% 4/8/99
109 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
110 1 152,475 N/A UNDERWRITER 58,129 1/1/99 3/31/99 BORROWER N/A N/A
111 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
112 1 280,690 N/A UNDERWRITER 122,801 10/1/98 3/31/99 BORROWER N/A N/A
113 1 288,717 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 2/25/99
114 1 328,576 N/A UNDERWRITER N/A N/A N/A N/A 95.0% 12/18/98
115 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
116 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
116 2 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 1 286,019 N/A UNDERWRITER 28,488 3/1/99 3/31/99 BORROWER 96.7% 3/23/99
119 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
120 1 N/A N/A N/A 208,442 1/1/99 6/30/99 BORROWER 98.0% 6/30/99
121 1 343,383 12/31/98 BORROWER 169,942 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
122 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
123 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
124 1 260,873 12/31/98 BORROWER 55,975 1/1/99 3/31/99 BORROWER 100.0% 3/31/99
125 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
126 1 N/A N/A N/A 68,231 1/1/99 3/31/99 BORROWER 95.0% 3/31/99
127 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
128 1 268,684 N/A UNDERWRITER 200,655 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
129 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
130 1 260,649 N/A UNDERWRITER 59,795 1/1/99 3/31/99 BORROWER 100.0% 6/1/99
131 1 239,369 12/31/98 FILE 167,439 1/1/99 6/11/99 BORROWER 100.0% 6/1/99
132 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
133 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
134 1 307,934 N/A UNDERWRITER 77,178 1/1/99 6/30/99 BORROWER 78.8% 6/30/99
135 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
136 1 281,753 N/A UNDERWRITER 103,298 1/1/99 4/30/99 BORROWER 99.0% 4/30/99
137 1 419,475 N/A UNDERWRITER N/A N/A N/A N/A 96.3% 4/1/99
138 1 271,374 N/A UNDERWRITER 68,722 1/1/99 3/31/99 BORROWER 100.0% 5/5/99
139 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
140 1 335,503 N/A UNDERWRITER 81,092 1/1/99 3/31/99 BORROWER 100.0% 4/1/99
141 1 188,502 N/A UNDERWRITER 129,951 1/1/99 6/30/99 BORROWER 87.1% 6/25/99
142 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
143 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
143 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
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 1 208,493 12/31/98 BORROWER N/A N/A N/A N/A 100.0% 3/31/99
147 1 250,559 N/A UNDERWRITER 67,537 1/1/99 3/31/99 BORROWER 98.7% 3/22/99
148 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
149 1 127,691 N/A UNDERWRITER 37,709 1/1/99 3/31/99 BORROWER 80.6% 6/21/99
149 2 86,388 N/A UNDERWRITER 25,583 1/1/99 3/31/99 BORROWER 93.5% 6/21/99
150 1 209,960 N/A UNDERWRITER 101,159 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
151 1 244,788 N/A UNDERWRITER 35,957 12/1/98 12/31/98 BORROWER 96.0% 2/28/99
</TABLE>
Page - 42
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR YTD YTD
ASSET PROP MOST RECENT NOI MOST RECENT PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE YTD NOI BEGIN ENDING YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
152 1 483,411 N/A UNDERWRITER 102,818 1/1/99 3/31/99 BORROWER 96.0% 8/2/99
153 1 384,618 12/31/98 BORROWER 159,260 1/1/99 6/30/99 BORROWER 73.6% 6/30/99
154 1 324,227 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
155 1 233,638 N/A UNDERWRITER 125,695 1/1/99 6/30/99 BORROWER 90.7% 8/2/99
156 1 218,520 N/A UNDERWRITER 43,959 1/1/99 3/31/99 BORROWER 98.0% 3/26/99
157 1 191,950 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 3/19/99
158 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
159 1 374,260 12/31/98 BORROWER 125,615 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
160 1 212,130 UNDERWRITER 80,911 1/1/99 3/31/99 BORROWER 92.9% 6/2/99
161 1 144,267 12/31/98 BORROWER 54,517 1/1/99 3/31/99 BORROWER 100.0% 6/7/99
162 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
163 1 248,965 12/31/98 BORROWER N/A N/A N/A N/A 100.0% 1/5/99
164 1 156,025 N/A UNDERWRITER 134,863 1/1/99 6/30/99 BORROWER 70.3% 6/30/99
165 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
166 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
167 1 188,562 12/31/98 BORROWER 54,111 1/1/99 3/31/99 BORROWER 98.3% 4/30/99
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 1 146,560 N/A UNDERWRITER 51,891 1/1/99 3/31/99 BORROWER 100.0% 8/12/99
171 1 215,736 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 3/19/99
172 1 130,137 N/A UNDERWRITER 92,304 1/1/99 6/30/99 BORROWER 100.0% 6/21/99
173 1 59,021 N/A UNDERWRITER 21,413 1/1/99 3/31/99 BORROWER 100.0% 3/22/99
174 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
174 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
174 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
175 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
176 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
177 1 237,553 N/A UNDERWRITER N/A N/A N/A N/A 87.0% 12/31/98
178 1 193,480 N/A UNDERWRITER 47,215 1/1/99 3/31/99 BORROWER 95.9% 6/1/99
179 1 203,079 N/A UNDERWRITER 27,545 5/1/99 6/30/99 BORROWER 83.0% 6/30/99
180 1 220,246 N/A UNDERWRITER 28,082 1/1/99 3/31/99 BORROWER 96.3% 3/31/99
180 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
181 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
182 1 285,853 N/A UNDERWRITER 107,130 1/1/99 3/31/99 BORROWER 81.0% 4/14/99
183 1 172,984 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 2/2/99
184 1 154,069 N/A UNDERWRITER 39,374 1/1/99 3/1/99 BORROWER N/A N/A
185 1 303,500 12/31/98 BORROWER 118,248 1/1/99 6/30/99 BORROWER 65.0% 6/30/99
186 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
187 1 186,622 N/A UNDERWRITER 33,919 1/1/99 6/30/99 BORROWER 95.4% 3/29/99
188 1 56,481 N/A UNDERWRITER 123,046 1/1/99 6/30/99 BORROWER 100.0% 7/1/99
189 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
190 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
191 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
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 1 168,104 N/A UNDERWRITER 46,958 1/1/99 3/31/99 BORROWER 93.0% 4/21/99
195 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
196 1 64,197 12/31/98 BORROWER 13,058 1/1/99 3/31/99 BORROWER 100.0% 4/19/99
197 1 49,804 12/31/98 BORROWER 13,438 1/1/99 3/31/99 BORROWER 100.0% 4/19/99
198 1 60,909 12/31/98 BORROWER 15,025 1/1/99 3/31/99 BORROWER 100.0% 4/19/99
199 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
199 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
20 1 1,221,393 N/A UNDERWRITER 479,534 1/1/99 6/30/99 BORROWER 93.8% 6/30/99
200 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
201 1 170,569 12/31/98 BORROWER N/A N/A N/A N/A 100.0% 12/31/98
202 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
</TABLE>
Page - 43
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR YTD YTD
ASSET PROP MOST RECENT NOI MOST RECENT PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE YTD NOI BEGIN ENDING YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
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
206 1 132,244 N/A UNDERWRITER 41,827 1/1/99 3/31/99 BORROWER 98.8% 3/16/99
208 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
209 1 156,603 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 4/14/99
210 1 138,561 N/A UNDERWRITER 13,945 1/1/99 3/31/99 BORROWER N/A N/A
210 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
210 3 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 1 404,600 12/31/98 BORROWER N/A N/A N/A N/A 93.6% 12/31/98
213 1 152,503 N/A UNDERWRITER 34,725 5/1/99 7/31/99 BORROWER 100.0% 4/19/99
214 1 156,253 N/A UNDERWRITER 51,056 1/1/99 6/30/99 BORROWER 100.0% 4/9/99
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
216 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
217 1 90,985 12/31/98 BORROWER 32,204 1/1/99 3/31/99 BORROWER 100.0% 3/30/99
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 1 122,752 N/A UNDERWRITER 78,864 10/1/98 3/31/99 BORROWER N/A N/A
225 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
226 1 59,300 N/A UNDERWRITER 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 92,903 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 12/31/98
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 N/A N/A N/A N/A N/A N/A N/A N/A N/A
234 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
234 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
234 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
234 4 N/A N/A N/A N/A N/A N/A N/A N/A N/A
235 1 66,519 N/A UNDERWRITER 5,693 1/1/99 3/31/99 BORROWER 96.9% 3/25/99
236 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
236 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
238 1 106,284 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 12/31/98
239 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
240 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
241 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
242 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
</TABLE>
Page - 44
<PAGE>
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Asset Comments
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: October, 1999
DATE PRINTED: 18-Oct-99
LOAN 001 - 1:
LOAN 002 - 1:
LOAN 003 - 5:
LOAN 003 - 4:
LOAN 003 - 3:
LOAN 003 - 2:
LOAN 003 - 1:
LOAN 003 - 6:
LOAN 004 - 1:
LOAN 005 - 1:
LOAN 006 - 1:
LOAN 007 - 1:
LOAN 008 - 1:
LOAN 009 - 1:
LOAN 010 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 011 - 1:
LOAN 012 - 1:
LOAN 013 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER ESCROW ACCOUNT.
LOAN 014 - 1:
LOAN 015 - 1:
LOAN 016 - 1: Latest Annual Statement Comment: 12/31/1998 -
OTHER CAPITAL EXPENSES INCLUDED SUBSTANTIAL NON-RECURRING LEGAL FEES ASSOCIATED
WITH THE RESTAURANT AND OTHER LEASING ISSUES. G&A DROPPED AS TWO OF THE OWNER'S
BUILDINGS PICKED UP PART OF THE SUPER'S SALARY.
LOAN 017 - 1:
LOAN 018 - 1:
LOAN 019 - 1:
LOAN 021 - 1:
LOAN 022 - 1: Latest Annual Statement Comment: 12/31/1998 -
OTHER EXPENSE REPRESENTS GROSS RECEIPTS TAX, WHICH IS UNIQUE TO THE VIRGIN
ISLANDS IN THAT ALL BUSINESSES PAY A 4% TAX ON GROSS BUSINESS RECEIPTS.
LOAN 023 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 024 - 1:
LOAN 025 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAX PER LOAN SERVICING SYSTEM. INSURANCE PER BORROWER.
LOAN 026 - 1:
Page - 45
<PAGE>
LOAN 027 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM. DEBT SERVICE PER
BORROWER.
LOAN 028 - 1:
LOAN 029 - 1:
LOAN 030 - 1:
LOAN 031 - 1:
LOAN 032 - 1:
LOAN 033 - 1: Latest Annual Statement Comment: 12/31/1998 -
SUBJECT PROPERTY WAS IN LEASE UP THROUGHOUT 1998.
LOAN 034 - 1:
LOAN 035 - 1:
LOAN 036 - 1:
LOAN 037 - 1:
LOAN 038 - 1:
LOAN 039 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED INSURANCE PER LOAN SERVICING SYSTEM. PROPERTY TAX PER BORROWER.
LOAN 040 - 1:
LOAN 041 - 2:
LOAN 041 - 1:
LOAN 042 - 1:
LOAN 043 - 1:
LOAN 044 - 1: Partial Year Statement Comment: 09/30/1998 -
1998 INCOME IS LOWER DUE TO THE VACANCY CREATED BY ORIGINAL TENANT IN THE
CENTER. THIS SPACE WAS VACANT FOR NINE MONTHS BUT WAS LEASED TO TANNING
FACILITY 9/1/98. TANNING FACILITY IS CURRENTLY BUILDING OUT THEIR SPACE & WILL
OCCUPY 12/98.
LOAN 045 - 1: Status Comment: The anchor tenant which
occupies 40,000 sf (32.77%), has declared bankruptcy.
LOAN 046 - 1:
LOAN 047 - 1:
LOAN 047 - 2:
LOAN 047 - 3:
LOAN 048 - 1:
LOAN 049 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 050 - 1: Latest Annual Statement Comment: 12/31/1998 -
PROPERTY TAXES AND INSURANCE PER BORROWER. MANAGEMENT FEES ARE INCLUDED IN
PAYROLL EXPENSES. BORROWER REPORTS HIGH BAD DEBTS, CAUSING AN INCREASE IN
GENERAL AND ADMINISTRATIVE.
LOAN 051 - 1:
LOAN 052 - 1:
LOAN 053 - 1:
LOAN 054 - 1:
LOAN 055 - 1:
LOAN 056 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMAIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
Page - 46
<PAGE>
LOAN 057 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING. Partial Year Statement
Comment: 06/30/1999 - NORMALIZED PROP. TAXES, REPLACEMENT RESERVE & INSURANCE
PER LOAN SERVICING SYSTEM. BORROWER TOOK OVER THE PROPERTY IN JAN. 1999. HIGHER
PROFESSIONAL FEES DUE TO INCREASED LEGAL CHARGES DERIVED FROM CLOSING THE
AGREEMENT ON THE PROPERTY AND DUE DILIGENCE.
LOAN 058 - 1:
LOAN 059 - 1:
LOAN 060 - 1: Partial Year Statement Comment: 03/31/1999 -
BORROWER DID NOT REPORT PROPERTY TAX AND INSURANCE. NORMALIZED PROPERTY TAX AND
INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 061 - 1:
LOAN 062 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX, INSURANCE AND REPLACEMENT RESERVES PER LOAN SERVICING
SYSTEM. REVENUE BELOW BASELINE DUE TO PROPERTY NOT BEING FULLY LEASED UNTIL THE
EARLY PART OF 1999. OCCUPANCY IS NOW 100% Partial Year Statement Comment:
04/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICNG SYSTEM
LOAN 063 - 1:
LOAN 064 - 1:
LOAN 065 - 1:
LOAN 066 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 067 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 068 - 1:
LOAN 069 - 1:
LOAN 070 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 071 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING.
LOAN 072 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM. OPERATIONS ON
THIS PROPERTY BEGAN 5/1/99.
LOAN 073 - 1:
LOAN 074 - 1:
LOAN 075 - 1:
LOAN 076 - 1:
LOAN 077 - 1:
LOAN 078 - 1:
LOAN 079 - 1:
LOAN 079 - 2:
LOAN 080 - 1:
LOAN 081 - 1: Latest Annual Statement Comment: 12/31/1998 -
$5000 OTHER EXPENSES ASSOCIATED WITH APPRAISAL FEES. Partial Year Statement
Comment: 03/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING
SYSTEM
LOAN 082 - 1:
LOAN 083 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING. Partial Year Statement
Comment: 06/30/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING
SYSTEM.
LOAN 084 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM.
Page - 47
<PAGE>
LOAN 085 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
NORMALIZATION BASED ON LOAN ORIGINATION DATE OF 3/99.
LOAN 086 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES PER LOAN SERVICING INFORMATION. INSURANCE PER
BORROWER. Partial Year Statement Comment: 03/31/1999 - NORMALIZED PROPERTY
TAXES PER LOAN SERVICING INFORMATION. INSURANCE PER BORROWER.
LOAN 087 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 088 - 1:
LOAN 089 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 090 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM.
LOAN 091 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. DECREASE IN
REV. IS DUE TO PREPAID RENT THAT IS COLLECTED IN THE THIRD QUARTER.
LOAN 092 - 1: Latest Annual Statement Comment: 12/31/1998 -
The 1998 taxes are lower than 1997 due to a tax appeal. The appeal is good for
one year only and must be appealed every year. The Borrower did not appeal the
1998 taxes but plans to do so retroactively and going forward.
LOAN 093 - 1: Partial Year Statement Comment: 06/30/1999 -
STATEMENT REFLECTS 3-MONTH OPERATION BECAUSE PER BORROWER PROPERTY WAS ACQUIRE
IN APRIL 1999. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING
INFORMATION.
LOAN 094 - 1:
LOAN 095 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES & INSURANCE PER LOAN SERVICING INFO. HIGHER UTILITY
USAGE & MAINTENANCE NEEDS DUE TO HIGHER OCCUPANCY. BORROWER REPORTS HIGHER
MISCELLANEOUS ADMIN. FEES AND SECURITY EXPENSES. HIGHER DSCR DUE TO FULL
OCCUPANCY. Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPETY
TAXES AND INSURANCE PER SERVICNG SYSTEM
LOAN 096 - 1:
LOAN 097 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES PER SERVICING INFO. Partial Year Statement
Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES, CAPITAL IMPROVEMENTS AND
TENANT IMPROVEMENTS PER LOAN SERVICING SYSTEM. SNOW REMOVAL OF $38,000 IS NOT
NORMALIZED.
LOAN 098 - 1:
LOAN 099 - 1:
LOAN 100 - 1: Latest Annual Statement Comment: 12/31/1998 -
THE 1998 GENERAL AND ADMINISTRATIVE EXPENSE IS HIGHER THAN PREVIOUS YEARS DUE
TO INCREASED LEGAL BILLS FROM THE ACQUISITION OF THE SITE. UTILITY EXPENSE IS
BEGINNING TO DECREASE DUE TO THE INSTALLATION OF THE NEW SEPTIC SYSTEM IN 1997.
LOAN 101 - 1:
LOAN 102 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX AND INSURANCE AMOUNTS PER LOAN SERVICING SYSTEM.
Partial Year Statement Comment: 03/31/1999 - NORMALIZED PROPERTY TAXES AND
INSURANCE PER SERVICING SYSTEM
LOAN 103 - 1: Latest Annual Statement Comment: 12/31/1998 -
UTILITY EXPENSES HIGHER THAN AVERAGE DUE TO THE FACT THAT THE BUILDING IS 25
YEARS OLD AND 22% OF THE TENANTS ARE ENTERTAINMENT-ORIENTED BUSINESSES WHOSE
HOURS OF OPERATION EXTEND BEYOND NORMAL BUSINESS HOURS.
LOAN 104 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX PER LOAN SERVICING SYSTEM. INSURANCE PER BORROWER.
DSCR INCREASE DUE TO A 9% INCREASE IN BASE RENTS. BORROWER DID NOT REPORT
MANAGEMENT FEES. OTHER EXPENSES INCLUDES BAD DEBT EXPENSE.
Page - 48
<PAGE>
LOAN 105 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING. INCREASE IN DSCR IS DUE TO
ONE TIME LAUNDRY CONTRACT INCOME SIGNED IN FEB 1999 AND CAPITAL REPAIRS MADE IN
98 AND 99 REDUCING REPAIRS AND MAINTENANCE.
LOAN 106 - 1:
LOAN 107 - 1:
LOAN 107 - 1:
LOAN 108 - 1:
LOAN 109 - 1:
LOAN 110 - 1: Latest Annual Statement Comment: 12/31/1998 -
The Subject property has undergone a rehab and began lease-up in November 1997
when occupancy was 0%. Operating expenses and incomes for 1998 represents a
property in lease up. Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 111 - 1:
LOAN 112 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 113 - 1:
LOAN 114 - 1:
LOAN 115 - 1:
LOAN 116 - 1:
LOAN 116 - 2:
LOAN 117 - 1:
LOAN 118 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 119 - 1:
LOAN 120 - 1:
LOAN 121 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED REPLACEMENT RESERVES AND TENANT RESERVES PER LOAN SERVICING SYSTEM.
PROPERTY HAS A SINGLE TENANT WITH A TRIPLE NET LEASE. Partial Year Statement
Comment: 06/30/1999 - PROPERTY WAS OCCUPIED BY A SINGLE TENANT WITH TRIPPLE NET
LEASE.
LOAN 122 - 1:
LOAN 123 - 1:
LOAN 124 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX, INSURANCE AND REPLACEMENT RESERVES PER LOAN SERVICING
SYSTEM. Partial Year Statement Comment: 03/31/1999 - BORROWER INCLUDED AN
EXCESSIVE INSURANCE EXPENSE IN THE FINANCIAL STATEMENTS. NORMALIZED TAXES AND
INSURANCE PER LOAN SERVICING.
LOAN 125 - 1:
LOAN 126 - 1:
LOAN 127 - 1:
LOAN 128 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM. INCREASE IN
DSCR DUE TO AN INCREASE IN CURRENT PASS-THROUGHS.
LOAN 129 - 1:
LOAN 130 - 1: Latest Annual Statement Comment: 07/01/1999 -
PROPERTY WAS BUILT IN 1997, THEREFORE NO HISTORIC FINANCIAL INFORMATION WAS
AVAILABLE. REVENUES WILL INCREASE WITH THE NEW TENANT, WHICH MOVED IN ON
OCTOBER 1, AND OCCUPIES 56% OF THE FACILITY.
LOAN 131 - 1: Partial Year Statement Comment: 06/11/1999 -
Normalized property taxes and insurance per servicing system.
LOAN 132 - 1:
LOAN 133 - 1:
Page - 49
<PAGE>
LOAN 134 - 1: Latest Annual Statement Comment: 12/31/1997 -
1997 CAPITAL REPAIRS AND OTHER EXP. WERE A RESULT OF RENOVATION OF THE
PROPERTY. '97 OTHER INCOME IS $7,190 IN VARIOUS COLLECTIONS, $22,093.54 IN
SECURITY DEPOSIT FORFEITURES, $510 IN APPLN FEES, $4,866.79 IN LATE FEES, ETC.
SEE DETAILS IN COMMENT LOG. Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. THE BORROWER
HAS 40 NEWLY BUILD APARTMENTS WHICH ARE NOT PART OF THIS COLLATERAL. TENANTS
ARE MOVING INTO THIS NEWER APARTMENTS, THUS THE OCCUPANCY RATE IS LOW.
LOAN 135 - 1:
LOAN 136 - 1: Partial Year Statement Comment: 04/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. REDUCTION IN
CAPTIAL EXPENDITURES AND INCREASE IN RENT HAVE INCREASED THE DSCR.
LOAN 137 - 1:
LOAN 138 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICNG SYSTEM
LOAN 139 - 1:
LOAN 140 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING.
LOAN 141 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM.
LOAN 142 - 1:
LOAN 143 - 2:
LOAN 143 - 1:
LOAN 144 - 1:
LOAN 145 - 1:
LOAN 146 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING.
LOAN 147 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 148 - 1:
LOAN 149 - 1: Latest Annual Statement Comment: 12/31/1998 -
FINANCIAL FIGURES PER UNDERWRITING ANALYSIS. Partial Year Statement Comment:
03/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 149 - 2: Latest Annual Statement Comment: 12/31/1998 - G&A EXPENSES DOUBLED
FROM 1997 TO 1998 DUE TO A ONE TIME INCREASE IN ADVERTISING IN ORDER TO LEASE
UP THE FACILITY AFTER CONSTRUCTION WAS COMPLETED AND OTHER ONE TIME COSTS
ASSOCIATED WITH GETTING THE NEW UNITS READY FOR OCCUPANCY.
Partial Year Statement Comment: 03/31/1999 - NORMALIZED PROPERTY TAXES PER
SERVICING SYSTEM
LOAN 150 - 1: Latest Annual Statement Comment: 12/31/1997 -
PROPERTY TAXES, INSURANCE AND DEBT SERVICE PER UNDERWRITER ANALYSIS. Partial
Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE
PER LOAN SERVICING. INCREASE IN G&A IS DUE TO THE ADDITION OF SECURITY
SERVICES. R&M INCREASED DUE TO PARKING LOT SWEEPING, WHICH IS NOW DONE WEEKLY
UNDER NEW MANAGEMENT. BOTH EXPENSES CAUSED DSCR TO DECREASE.
LOAN 151 - 1: Latest Annual Statement Comment: 09/30/1998 -
TRAILING TWELVE MONTH STATEMENT. PROPERTY TAXES, INSURANCE AND DEBT SERVICE PER
UNDERWRITER ANALYSIS. Partial Year Statement Comment: 12/31/1998 - NORMALIZED
PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM. THE PROPERTY WAS ACQUIRED
IN DECEMBER 1998, AS A RESULT, THE INCOME STATEMENT REFLECTS ONE MONTH
OPERATING ACTIVITIES.
LOAN 152 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAX, INSURANCE AND REPLACEMENT RESERVES PER LOAN SERVICING
SYSTEM.
Page - 50
<PAGE>
LOAN 153 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. HIGHER
ADVERTISING EXPENSES DUE TO OUTDOOR ADVERTISING AND MARKETING ASSESSMENT COSTS.
Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES AND
INSURANCE PER LOAN SERVICING INFORMATION. LOW OCCUPANCY RATE IN THE FIRST
QUARTER DUE TO SEASONAL CYCLE OF THE BUSINESS CAUSING REVENUE AND DSCR TO
DECREASE.
LOAN 154 - 1:
LOAN 155 - 1: Partial Year Statement Comment: 06/30/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. INCREASE
IN PROPERTY TAXES HAS CAUSED INCREASE IN TOTAL OPERATING STATEMENT.
LOAN 156 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED
TAXES AND INSURANCE PER LOAN SERVICING. PER MANAGEMENT. SNOW REMOVAL
WITHIN REPAIRS AND MAINTENANCE WAS AN EXTRAORDINARY EXPENSE REDUCING DSCR.
LOAN 157 - 1:
LOAN 158 - 1:
LOAN 159 - 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED
PROPERTY TAX, INSURANCE PER LOAN SERVICING SYSTEM. Partial Year
Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN
SERVICING SYSTEM. BORROWER TOOK OVER THE PROPERTY IN NOVEMBER1998 AND G&A
EXPENSES WERE OVERSTATED DUE TO LEGAL BILLS TOWARD CLOSING THE LOAN. HIGHER
DSCR REPRESENTS A MORE ACCURATE FIGURE.
LOAN 160 - 1:
LOAN 161 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX, INSURANCE AND REPLACEMENT RESERVES PER LOAN SERVICING
SYSTEM. Partial Year Statement Comment: 03/31/1999 - NORMALIZED PROPERTY
TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. INCREASE IN REPAIRS AND
MAINTENANCE DUE TO WEATHER IN WINTER MONTHS.
LOAN 162 - 1:
LOAN 163 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED AND ACTUAL PROPERTY TAXES PER SERVICING INFORMATION.
LOAN 164 - 1: Partial Year Statement Comment: 06/30/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. VARIANCE
IN DSCR DUE TO LOW DSCR IN 1998.
LOAN 165 - 1:
LOAN 166 - 1:
LOAN 167 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 168 - 1:
LOAN 169 - 1:
LOAN 170 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 171 - 1:
LOAN 172 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. HIGHER DSCR
BASED ON INCREASED OCCUPANCY AND RENTAL RATES.
LOAN 173 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM.
LOAN 174 - 3:
LOAN 174 - 1:
LOAN 174 - 2:
LOAN 175 - 1:
LOAN 176 - 1:
Page - 51
<PAGE>
LOAN 177 - 1:
LOAN 178 - 1:
LOAN 179 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM. BORROWER TOOK
OVER THE PROPERTY IN MAY AND INCREASED RENTAL RATES, WHICH CAUSED DSCR TO
INCREASE.
LOAN 180 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 180 - 2:
LOAN 181 - 1:
LOAN 182 - 1: Latest Annual Statement Comment: 12/31/1998 - CAPITAL
REPAIRS FOR 1998 INCLUDED NEW SEWER LINE AND NEW ROOF FOR THREE SECTIONS
OF THE CENTER. TENANT IMPROVEMENTS IN 1998 ARE FOR TENANT RELOCATION.
Partial Year Statement Comment: 03/31/1999 - NORMALIZED PROPERTY TAXES AND
INSURANCE PER SERVICING SYSTEM
LOAN 183 - 1:
LOAN 184 - 1: Partial Year Statement Comment: 03/01/1999 -
DEBT SERVICE BEFORE FUNDING.
LOAN 185 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX & INSURANCE PER LOAN SERVICING SYSTEM. GENERAL &
ADMINISTRATIVE & OTHER EXPENSES HAVE INCREASED DUE TO LOAN TRANSACTION LEGAL
FEES. MANAGEMENT FEES HAVE INCREASED DUE TO MANAGEMENT RESTRUCTURING. Partial
Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAX & INSURANCE PER
LOAN SERVICING INFORMATION. LOW OCCUPANCY RATE IN THE FIRST QUARTER DUE TO
SEASONALITY CYCLE OF THE BUSINESS CAUSED LOW REVENUE AND LOW DSCR.
LOAN 186 - 1:
LOAN 187 - 1:
LOAN 188 - 1:
LOAN 189 - 1:
LOAN 190 - 1:
LOAN 191 - 1:
LOAN 192 - 1:
LOAN 193 - 1:
LOAN 194 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING.
LOAN 195 - 1:
LOAN 196 - 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED
INSURANCE EXPENSE PER LOAN SERVICING SYSTEM. INCREASE IN RENT DUE TO
BACK RENT PAID BY TENANTS. Partial Year Statement Comment: 03/31/1999 -
REVENUE IS DOWN FOR THE FIRST QUARTER DUE TO EARLY RENT COLLECTIONS FOR THE
MONTH OF JANUARY. NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING.
LOAN 197 - 1: Latest Annual Statement Comment: 12/31/1998 -
REPAIRS AND MAINTANENCE EXPENSE CONSISTS LARGELY OF TENANT PREP EXPENSES.
BORROWER DOES NOT CONSIDER THESE TO BE CAPITAL EXPENSES. Partial Year
Statement Comment: 03/31/1999 - REVENUE IS DOWN FOR THE FIRST QUARTER DUE TO
EARLY RENT COLLECTIONS FOR THE MONTH OF JANUARY. NORMALIZED TAXES AND INSURANCE
PER LOAN SERVICING.
LOAN 198 - 1: Latest Annual Statement Comment: 12/31/1998 -
REVENUE INCREASE DUE TO BACK RENT PAID BY TENANTS. Partial Year Statement
Comment: 03/31/1999 - NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING.
LOAN 199 - 1:
LOAN 199 - 2:
LOAN 20 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. LOW
REVENUE AND DSCR DUE TO LOW OCCUPANCY IN THE BEGINNING OF THE YEAR CAUSED BY
SEASONALITY OF THE BUSINESS.
Page - 52
<PAGE>
LOAN 200 - 1:
LOAN 201 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER 1997 FIGURES. FEWER LATE FEES WERE
COLLECTED IN 98. OTHER EXPENSES INCLUDE JANITORIAL AND OTHER TAXES. CONTRACT
CLEANING SERVICES ARE INCLUDED AS JANITORIAL EXPENSES, CAUSING AN INCREASE IN
OTHER EXPENSES.
LOAN 202 - 1:
LOAN 203 - 1:
LOAN 204 - 1:
LOAN 205 - 1:
LOAN 206 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 208 - 1:
LOAN 209 - 1:
LOAN 210 - 1: Latest Annual Statement Comment: 12/31/1998 -
THE 1998 OTHER EXPENSES IS RELATED TO NEW APPLIANCES PLUS A WATER DAMAGE CLAIM
FROM AN OVERFLOWING FAUCET LEFT ON BY A VACATIONING TENANT. THIS RESULTED IN
DAMAGE TO DOWNSTAIRS UNITS. Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM. DEBT SERVICE
PRORATED TO 1/3 OF TOTAL DEBT SERVICE
LOAN 210 - 2:
LOAN 210 - 3:
LOAN 211 - 1:
LOAN 212 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES & INSURANCE PER LOAN SERVICING INFORMATION. OTHER
EXPENSES INCLUDES JANITORIAL EXPENSES & CONTRACTED SERVICES. ADVERTISING &
PROFESSIONAL FEES HAVE BEEN TAKEN OUT OF GEN/ADMIN. LOAN PROCEEDS WERE EXCLUDED
FROM INCOME.
LOAN 213 - 1: Partial Year Statement Comment: 07/31/1999 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM. DECREASE IN
DSCR DUE TO HVAC REPAIRS AND MAINTENANCE.
LOAN 214 - 1: Latest Annual Statement Comment: 12/31/1998 - THE
CAUSE OF THE HUGE INCREASE IN UTILITIES FROM 97 TO 98 WAS A WATER LEAK THAT
WAS NOT DISCOVERED UNTIL LATE IN THE YEAR. Partial Year Statement Comment:
06/30/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
INCREASED PROPERTY MANAGEMENT FEE, DUE TO CHANGE IN MANAGEMENT FIRMS, LED TO A
LOWER DSCR.
LOAN 215 - 1:
LOAN 216 - 1:
LOAN 216 - 2:
LOAN 217 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM Partial Year
Statement Comment: 03/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER
SERVICING SYSTEM
LOAN 218 - 1:
LOAN 219 - 1:
LOAN 220 - 1:
LOAN 221 - 1:
LOAN 222 - 1:
LOAN 223 - 1:
LOAN 224 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 225 - 1:
Page - 53
<PAGE>
LOAN 226 - 1: Latest Annual Statement Comment: 12/31/1998 -
THE INCREASE IN EGI FROM 1997 TO 1998 IS DUE TO A $25/MONTH RENTAL INCREASE, AS
WELL AS THE SELLER BECOMING MORE ACTIVE IN RV RENTALS. CAPITAL REPAIRS IN 1998
ARE FOR STREET REPAIRS. DSCR IS CONSISTENTLY LOW, BUT IS INCREASING FROM HIGHER
REVENUE.
LOAN 227 - 1:
LOAN 228 - 1:
LOAN 229 - 1:
LOAN 230 - 1:
LOAN 231 - 1:
LOAN 232 - 1:
LOAN 233 - 1:
LOAN 234 - 3:
LOAN 234 - 4:
LOAN 234 - 1:
LOAN 234 - 2:
LOAN 235 - 1: Latest Annual Statement Comment: 12/31/1998 - THE BASE
RENT INCREASE '96 TO '98 RESULTED FROM TWO FACTORS. THE OWNERS HAVE DONE A
SIGNIFICANT AMOUNT OF CAPITAL IMPROVEMENTS. THE LACK OF NEW UNITS COMING
ON BOARD IN THE SUBMARKET IN RECENT YEARS HAS LED TO AN INCREASED IN ASKING
RENTAL RATES. Partial Year Statement Comment: 03/31/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 236 - 1:
LOAN 236 - 1:
LOAN 238 - 1:
LOAN 239 - 1:
LOAN 240 - 1:
LOAN 241 - 1:
LOAN 242 - 1:
Page - 54
