SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) September 15, 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 September 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
September 15, 1999.
Loan data ifles as of the September 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: September 15, 1999
EXHIBIT INDEX
Sequential
Document Page Number
Monthly Remittance Statement to the Certificateholders 3
dated as of September 15, 1999
Loan data file as of the September 1999 Determination Date 29
Page - 2
ABN AMRO Statement Date 09/15/99
LaSalle Bank N.A. Payment Date: 09/15/99
Administrator: Prior Payment: 08/16/99
Kori Tilton (800) 246-5761 Record Date: 08/31/99
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107 WAC: 7.9895%
WAMM: 165
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 ............... 133,500,000.00 132,933,213.34 564,637.96
201728DZ2 ......... 1000.000000000 995.754407041 4.229497828
A-2 ............... 409,513,000.00 409,513,000.00 0.00
201728EA6 ......... 1000.000000000 1000.000000000 0.000000000
X ................. 733,801,915.00N 733,235,128.34 0.00
201728EG3 ......... 1000.000000000 999.227602643 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
- ------------------- ---------------- ---------------- ----------------
733,801,915.00 733,235,128.34 564,637.96
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Page - 3
<PAGE>
REMIC III, Continued
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 ............... 0.00 0.00 132,368,575.38
201728DZ2 ......... 0.000000000 0.000000000 991.524909213
A-2 ............... 0.00 0.00 409,513,000.00
201728EA6 ......... 0.000000000 0.000000000 1000.000000000
X ................. 0.00 0.00 732,670,490.38
201728EG3 ......... 0.000000000 0.000000000 998.458133460
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 0.00 732,670,490.38
================ ================ ================
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 ............... 752,180.43 0.00 6.79000000%
201728DZ2 ......... 5.634310337 0.000000000 6.79000000%
A-2 ............... 2,399,063.66 0.00 7.03000000%
201728EA6 ......... 5.858333337 0.000000000 7.03000000%
X ................. 512,213.03 0.00 0.83827904%
201728EG3 ......... 0.698026292 0.000000000 0.61741469%
B ................. 198,126.00 0.00 7.20000000%
201728EB4 ......... 6.000000000 0.000000000 7.20000000%
C ................. 218,602.07 0.00 7.52589188%
201728EC2 ......... 6.271576486 0.000000000 7.27650200%
D ................. 69,948.49 0.00 7.62589188%
201728ED0 ......... 6.354909603 0.000000000 7.37650200%
E ................. 156,718.96 0.00 7.88589188%
201728EE8 ......... 6.571576652 0.000000000 7.63650200%
F ................. 84,392.19 0.00 7.88589188%
201728EF5 ......... 6.571576857 0.000000000 7.63650200%
G ................. 12,052.27 0.00 7.88589188%
201728EH1 ......... 6.571575791 0.000000000 7.63650200%
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 ................. 51903.41000000 0.00 6.79000000%
201728ER9 ......... 5.66 0.000000000 6.79000000%
RIII .............. 0.000000000 0.00 --
9ABSC620 .......... 0.00 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
4,818,510.79 0.00 0.00
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred Interest equals
Accrual.
(3) Estimated
</FN>
</TABLE>
Total P&I Payment 5,383,148.75
============
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 ............ 133,500,000.00 132,933,213.34 564,637.96
None .............. 1000.000000000 995.754407041 4.229497828
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
- ------------------- ---------------- ---------------- ----------------
733,801,915.00 733,235,128.34 564,637.96
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Page - 6
<PAGE>
REMIC II, Continued
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1-II ............ 0.00 0.00 132,368,575.38
None .............. 0.000000000 0.000000000 991.524909213
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 0.00 732,670,490.38
================ ================ ================
Total P&I Payment 5,383,148.75
============
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 ............ 873,580.79 0.00 7.88589188%
None .............. 6.543676330 0.000000000 7.63650200%
A-2-II ............ 2,691,146.03 0.00 7.88589188%
None .............. 6.571576556 0.000000000 7.63650200%
B-II .............. 217,000.03 0.00 7.88589188%
None .............. 6.571576572 0.000000000 7.63650200%
C-II .............. 229,058.87 0.00 7.88589188%
None .............. 6.571576486 0.000000000 7.63650200%
D-II .............. 72,333.34 0.00 7.88589188%
None .............. 6.571576270 0.000000000 7.63650200%
E-II .............. 156,718.96 0.00 7.88589188%
None .............. 6.571576652 0.000000000 7.63650200%
F-II .............. 84,392.19 0.00 7.88589188%
None .............. 6.571576857 0.000000000 7.63650200%
G-II .............. 12,052.27 0.00 7.88589188%
None .............. 6.571575791 0.000000000 7.63650200%
H-II .............. 84,392.19 0.00 7.88589188%
None .............. 6.571576857 0.000000000 7.63650200%
J-II .............. 132,607.84 0.00 7.88589188%
None .............. 6.571576391 0.000000000 7.63650200%
K-II .............. 36,169.96 0.00 7.88589188%
None .............. 6.571577035 0.000000000 7.63650200%
L-II .............. 48,222.23 0.00 7.88589188%
None .............. 6.571576724 0.000000000 7.63650200%
M-II .............. 60,274.50 0.00 7.88589188%
None .............. 6.571576537 0.000000000 7.63650200%
N-II .............. 36,169.96 0.00 7.88589188%
None .............. 6.571577035 0.000000000 7.63650200%
O-II .............. 24,111.11 0.00 7.88589188%
None .............. 6.571575361 0.000000000 7.63650200%
P-II .............. 60,280.52 0.00 7.88589188%
None .............. 6.571577301 0.000000000 7.63650200%
RII ............... 0.00 0.00 --
9ABSC602 .......... 0.000000000 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
4,818,510.79 0.00 --
================ ================ ================
<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 .. 733,801,915.00 733,235,128.34 564,637.96
None .............. 1000.000000000 999.227602643 0.769469183
RI ................ 0.00N 0.00 0.00
9ABSC601 .......... 1000.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
733,801,915.00 733,235,128.34 564,637.96
================ ================ ================
<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 0.00 732,670,490.38
None .............. 0.000000000 0.000000000 998.458133460
RI ................ 0.00 0.00 0.00
9ABSC601 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
0.00 0.00 732,670,490.38
================ ================ ================
<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 .. 4,818,510.79 0.00 7.88589188%
None .............. 6.566500702 0.000000000 7.63650200%
RI ................ 0.00 0.00 --
9ABSC601 .......... 0.000000000 0.000000000 --
- ------------------- ---------------- ---------------- ----------------
4,818,510.79 0.00 0.00
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred Interest equals
Accrual.
(3) Estimated
</FN>
</TABLE>
Total P&I Payment 5,383,148.75
============
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 ...... 752,180.43 0.00 0.00 0.00 0.00 0.00 0.00
A-2 ...... 2,399,063.66 0.00 0.00 0.00 0.00 0.00 0.00
X ........ 512,213.03 0.00 0.00 0.00 0.00 0.00 0.00
B ........ 198,126.00 0.00 0.00 0.00 0.00 0.00 0.00
C ........ 218,602.07 0.00 0.00 0.00 0.00 0.00 0.00
D ........ 69,948.49 0.00 0.00 0.00 0.00 0.00 0.00
E ........ 156,718.96 0.00 0.00 0.00 0.00 0.00 0.00
F ........ 84,392.19 0.00 0.00 0.00 0.00 0.00 0.00
G ........ 12,052.27 0.00 0.00 0.00 0.00 0.00 0.00
H ........ 72,664.32 0.00 0.00 0.00 0.00 0.00 0.00
J ........ 114,179.51 0.00 0.00 0.00 0.00 0.00 0.00
K ........ 31,143.47 0.00 0.00 0.00 0.00 0.00 0.00
L ........ 41,520.85 0.00 0.00 0.00 0.00 0.00 0.00
M ........ 51,898.23 0.00 0.00 0.00 0.00 0.00 0.00
N ........ 31,143.47 0.00 0.00 0.00 0.00 0.00 0.00
O ........ 20,760.43 0.00 0.00 0.00 0.00 0.00 0.00
P ........ 51,903.41 0.00 0.00 0.00 0.00 0.00 0.00
------------ ------------ ------------ ------------ ------------ ------------ ------------
4,818,510.79 0.00 0.00 0.00 0.00 0.00 0.00
============ ============ ============ ============ ============ ============ ============
</TABLE>
Page - 10
<PAGE>
LOSSES
Prior Period Current Period Total
- -------------------- ------------------ ------------------
Realized Excess Realized Excess Realized Excess
Losses Losses Losses Losses Losses Losses
0.00 0.00 0.00 0.00 0.00 0.00
==== ==== ==== ==== ==== ====
<TABLE>
ADVANCES
<CAPTION>
Prior Outstanding Current Period Recovered Outstanding
Principal Interest Principal Interest Principal Interest Principal Interest
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Servicer .... 85,447.33 876,345.71 53,406.30 426,707.76 85,447.33 876,345.71 53,406.30 426,707.76
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
---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------
0.00 876,345.71 53,406.30 426,707.76 85,447.33 876,345.71 53,406.30 426,707.76
========== ========== ========== ========== ========== ========== ========== ==========
</TABLE>
Beginning Stated Principal Balance 733,235,129.06
of the Mortgage Loans:
Ending Stated Principal Balance 732,670,491.10
of the Mortgage Loans:
Principal Distribution Amount: 564,637.96
Prior Prepayments 0.00
Current Prepayments: 0.00
Cumulative Prepayments: 0.00
<TABLE>
SUMMARY OF REO PROPERTIES
No REO Properties as of The Most Recent Due Period
<CAPTION>
Principal Appraised Date of Final Amount Aggregate Other
# Property Name Date of REO Balance Value Recovery of Proceeds Rev. Collected
<S> <C> <C> <C> <C> <C> <C> <C>
</TABLE>
SERVICING COMPENSATION
Current Period Master Servicing Fees Paid 61,450.94
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
----
61,450.94
=========
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
09/15/99 0 0 0 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>
09/15/99 0 0 0 0 0 0 0 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
09/15/99 0 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>
120 08/01/99 16,129.26 16,129.26 0.00 A -- -- -- --
52 08/01/99 32,499.86 32,499.86 0.00 A -- -- -- --
116 08/01/99 14,800.34 14,800.34 0.00 B -- -- -- --
14 08/01/99 58,165.37 58,165.37 0.00 B -- -- -- --
63 08/01/99 28,638.94 28,638.94 0.00 A -- -- -- --
123 08/01/99 16,424.38 16,424.38 0.00 B -- -- -- --
145 08/01/99 12,923.31 12,923.31 0.00 A -- -- -- --
94 08/01/99 23,329.31 23,329.31 0.00 B -- -- -- --
8 08/01/99 16,409.82 16,409.82 0.00 B -- -- -- --
193 08/01/99 8,086.31 8,086.31 0.00 A -- -- -- --
24 08/01/99 47,566.45 47,566.45 0.00 B -- -- -- --
133 08/01/99 15,115.67 15,115.67 0.00 A -- -- -- --
192 08/01/99 9,297.91 9,297.91 0.00 A -- -- -- --
205 08/01/99 7,746.42 7,746.42 0.00 A -- -- -- --
218 08/01/99 7,520.01 7,520.01 0.00 A -- -- -- --
223 08/01/99 6,572.08 6,572.08 0.00 A -- -- -- --
195 08/01/99 8,664.73 8,664.73 0.00 A -- -- -- --
232 08/01/99 5,587.31 5,587.31 0.00 B -- -- -- --
207 08/01/99 7,363.71 7,363.71 0.00 A -- -- -- --
53 08/01/99 34,476.21 34,476.21 0.00 A -- -- -- --
73 08/01/99 29,283.16 29,283.16 0.00 A -- -- -- --
147 08/01/99 13,341.43 13,341.43 0.00 B -- -- -- --
59 08/01/99 29,330.96 29,330.96 0.00 B -- -- -- --
56 08/01/99 30,841.11 30,841.11 0.00 A -- -- -- --
<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 4,288,385.58 0.59%
500,000 to 1,000,000 .......... 31 26,054,459.39 3.56%
1,000,000 to 1,500,000 ........ 37 45,455,053.35 6.20%
1,500,000 to 2,000,000 ........ 40 70,219,753.42 9.58%
2,000,000 to 2,500,000 ........ 26 58,191,206.28 7.94%
2,500,000 to 3,000,000 ........ 17 47,456,235.20 6.48%
3,000,000 to 3,500,000 ........ 12 39,398,449.96 5.38%
3,500,000 to 4,000,000 ........ 12 45,856,085.42 6.26%
4,000,000 to 4,500,000 ........ 10 42,002,282.00 5.73%
4,500,000 to 5,000,000 ........ 15 71,560,421.24 9.77%
5,000,000 to 5,500,000 ........ 7 37,438,105.82 5.11%
5,500,000 to 6,000,000 ........ 3 17,099,955.70 2.33%
6,000,000 to 6,500,000 ........ 4 25,148,863.87 3.43%
6,500,000 to 7,000,000 ........ 3 20,566,718.06 2.81%
7,000,000 to 7,500,000 ........ 2 14,875,393.26 2.03%
7,500,000 to 8,000,000 ........ 2 15,328,496.50 2.09%
8,000,000 to 8,500,000 ........ 2 16,520,885.25 2.25%
8,500,000 to 9,000,000 ........ 1 8,682,569.67 1.19%
9,000,000 to 10,000,000 ....... 1 9,442,695.58 1.29%
10,000,000 & Above ............ 7 117,084,475.55 15.98%
- ------------------------------- --- -------------- ------
Total ......................... 242 732,670,491.10 100.00%
=== ============== ======
Average Scheduled Balance is 3,027,564
Maximum Scheduled Balance is 32,143,757
Minimum Scheduled Balance is 360,592
DISTRIBUTION OF PROPERTY TYPES
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily ................... 93 238,429,941.6 32.54%
Retail ........................ 57 196,436,952.0 26.81%
Office ........................ 43 153,976,481.3 21.02%
Industrial .................... 25 88,632,113.72 12.10%
Other ......................... 9 25,555,593.32 3.49%
Self Storage .................. 8 18,874,412.75 2.58%
Mobile Home ................... 6 8,994,727.50 1.23%
Mixed Use ..................... 1 1,770,268.82 0.24%
--- -------------- ------
Total ......................... 242 732,670,491.10 100.00%
=== ============== ======
GEOGRAPHIC DISTRIBUTION
Number Scheduled Based on
Geographic Location of Loans Balance Balance
New York ...................... 16 103,615,466.20 14.14%
Texas ......................... 39 93,725,565.70 12.79%
California .................... 26 76,895,380.07 10.50%
Pennsylvania .................. 13 54,669,033.25 7.46%
New Jersey .................... 17 50,873,359.15 6.94%
Florida ....................... 16 42,061,356.65 5.74%
Illinois ...................... 9 39,382,562.43 5.38%
Missouri ...................... 7 23,045,557.07 3.15%
North Carolina ................ 5 21,621,678.06 2.95%
Washington .................... 6 20,196,822.51 2.76%
Minnesota ..................... 6 17,483,957.59 2.39%
Massachusetts ................. 5 17,346,288.66 2.37%
Maryland ...................... 5 12,775,473.39 1.74%
Ohio .......................... 6 11,841,941.53 1.62%
Nevada ........................ 2 11,397,011.13 1.56%
Colorado ...................... 6 10,673,134.52 1.46%
West Virginia ................. 4 10,660,172.35 1.45%
Virginia ...................... 4 9,722,394.34 1.33%
Oregon ........................ 3 8,700,430.17 1.19%
Georgia ....................... 4 8,000,618.56 1.09%
Oklahoma ...................... 4 7,918,310.58 1.08%
Kentucky ...................... 2 7,782,959.32 1.06%
Maine ......................... 3 7,776,655.04 1.06%
New Mexico .................... 3 7,183,166.37 0.98%
Michigan ...................... 3 6,537,928.19 0.89%
Virginia ...................... 1 6,381,974.46 0.87%
Connecticut ................... 2 5,804,996.32 0.79%
New Hampshire ................. 3 5,314,293.41 0.73%
Arizona ....................... 3 5,166,461.35 0.71%
North Dakota .................. 1 4,984,910.95 0.68%
Other ......................... 18 23,130,631.69 3.16%
--- -------------- ------
Total ......................... 242 732,670,491.10 100.00%
=== ============== ======
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 32,012,692.51 4.37%
7.000% to 7.500% .............. 47 199,865,583.45 27.28%
7.500% to 8.000% .............. 114 334,881,841.34 45.71%
8.000% to 8.500% .............. 51 120,153,010.94 16.40%
8.500% to 9.000% .............. 16 36,059,866.35 4.92%
9.000% to 9.500% .............. 4 9,697,496.51 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 ......................... 242 732,670,491.10 100.00%
=== ============== ======
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 m ................. 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............. 242 732,670,491.10 100.00%
- ------------------------------- --- -------------- ------
Total ......................... 242 732,670,491.10 100.00%
============== ======
Page - 15
<PAGE>
DISTRIBUTION OF REMAINING TERM
BALLOON LOANS
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or l year ........... 0 0.00 0.00%
13 to 24 months ............... 0 0.00 0.00%
25 to 36 months ............... 0 0.00 0.00%
37 to 48 months ............... 1 1,933,870.45 0.26%
49 to 60 months ............... 1 5,411,155.23 0.74%
61 to 120 months .............. 191 513,542,717.50 70.09%
121 to 180 months ............. 1 941,819,905.78 5.71%
181 to 240 months ............. 30 169,962,842.00 23.20%
- ------------------------------- --- -------------- ------
Total ......................... 242 732,670,491.10 100.00%
=== ============== ======
Weighted Average Months to Maturity is 165
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 ................ 96 248,668,340.60 33.94%
1 to 2 years .................. 3 3,394,846.15 0.46%
2 Years or Mor ................ 0 0.00 0.00%
Unknown ....................... 0 143.00 0.00%
- ------------------------------- --- -------------- ------
Total ......................... 99 252,063,329.80 34.40%
=== ============== ======
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 8,215,876.27 1.12%
0.625 to 0.750 ................ 1 2,255,261.17 0.31%
0.750 to 0.875 ................ 2 2,446,073.14 0.33%
0.875 to 1.000 ................ 3 11,353,375.82 1.55%
1.000 to 1.125 ................ 4 14,622,132.81 2.00%
1.125 to 1.250 ................ 4 11,013,341.44 1.50%
1.250 to 1.375 ................ 7 16,150,135.52 2.20%
1.375 to 1.500 ................ 17 52,645,218.85 7.19%
1.500 to 1.625 ................ 14 32,101,829.67 4.38%
1.625 to 1.750 ................ 13 29,496,010.37 4.03%
1.750 to 1.875 ................ 13 38,019,263.22 5.19%
1.875 to 2.000 ................ 8 12,647,879.25 1.73%
2.000 to 2.125 ................ 1 2,490,609.48 0.34%
2.125 & above ................. 9 18,606,179.82 2.54%
Unknown ....................... 0 143.00 0.00%
--- -------------- ------
Total ......................... 99 252,063,329.83 34.40%
=== ============== ======
<FN>
(1) Debt Service Coverage Ratios are calculated as described in the prospectus,
values are updated periodically as new NOI figures became available from
borrowers on an asset level. Neither the Trustee, Servicer, Special
Servicer or Underwriter makes any representation as to the accuracy of the
data provided by the borrower for this calculation.
</FN>
</TABLE>
Weighted Average Debt Service Coverage Ratio is 1.5486
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 1.340 09/30/98 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
<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>
116 CMAC99C1 Industrial 12/01/08 -- -- MI
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 1.830 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 1.490 09/30/98 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 0.800 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 1.590 09/30/98 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
<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>
Property Operating
Disc Type Maturity Statement
Ctrl# Group Code Date DSCR (1) Date State
<S> <C> <C> <C> <C> <C> <C>
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>
<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 32,143,757 7.20% 219,927 0 -- --
2 22,880,561 7.45% 169,221 0 -- --
3 15,375,474 7.17% 105,277 0 -- --
4 14,000,000 7.87% 94,877 0 -- --
5 12,200,000 7.87% 82,679 0 -- --
6 4,846,131 8.32% 36,675 0 -- --
7 3,996,809 8.32% 30,248 0 -- --
8 2,188,253 8.32% 16,561 0 -- B
9 10,474,354 7.39% 72,628 0 -- --
10 10,010,330 7.24% 68,491 0 -- --
11 9,442,696 7.55% 66,751 0 -- --
12 8,682,570 7.15% 58,760 0 -- --
13 8,388,495 6.99% 55,989 0 -- --
14 8,132,391 7.81% 58,726 0 -- B
15 7,750,000 7.87% 52,521 0 -- --
16 7,578,497 7.87% 55,079 0 -- --
17 7,487,126 7.72% 53,550 0 -- --
18 7,388,267 7.99% 54,247 0 -- --
19 6,999,911 6.81% 45,812 0 -- --
20 6,927,890 8.53% 56,104 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>
21 6,638,917 7.82% 50,915 0 -- --
22 6,381,974 7.85% 48,762 0 -- --
23 6,354,766 6.81% 41,766 0 -- --
24 6,289,136 7.85% 48,000 0 -- B
25 6,122,988 7.89% 44,532 0 -- --
26 5,989,701 7.72% 42,840 0 -- --
27 5,580,753 8.01% 43,228 0 -- --
28 5,529,502 7.86% 41,121 0 -- --
29 5,495,208 8.09% 40,703 0 -- --
30 5,473,794 7.63% 42,332 0 -- --
31 5,461,442 8.05% 42,632 0 -- --
32 5,411,155 8.83% 43,584 0 -- --
33 5,274,023 7.94% 38,559 0 -- --
34 5,262,414 7.31% 36,371 0 -- --
35 5,060,070 7.42% 45,437 0 -- --
36 4,984,911 7.51% 36,982 0 -- --
37 4,985,277 8.27% 37,634 0 -- --
38 4,977,089 8.08% 38,856 0 -- --
39 4,973,135 7.25% 34,109 0 -- --
40 4,885,960 8.23% 36,668 0 -- --
41 4,791,889 7.77% 34,454 0 -- --
42 4,726,857 7.96% 34,721 0 -- --
43 4,710,743 7.46% 38,953 0 -- --
44 4,674,906 7.58% 33,121 0 -- --
45 4,643,263 8.29% 35,065 0 -- --
46 4,611,252 7.94% 44,277 0 -- --
47 4,591,348 8.26% 34,574 0 -- --
48 4,583,422 7.58% 32,400 0 -- --
49 4,574,240 7.05% 30,759 0 -- --
50 4,394,280 7.77% 42,409 0 -- --
51 4,390,387 9.02% 36,985 0 -- --
52 4,386,960 7.60% 32,802 0 -- A
53 4,232,855 8.69% 34,768 0 -- A
54 4,227,845 7.81% 30,530 0 -- --
55 4,160,074 6.84% 27,493 0 -- --
56 4,101,503 7.76% 31,124 0 -- A
57 4,053,816 7.22% 27,716 0 -- --
58 4,029,237 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 - 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>
59 4,025,326.09 7.510% 29,955 0 -- B
60 3,979,205.57 7.220% 27,206 0 -- --
61 3,976,589.66 7.710% 30,108 0 -- --
62 3,969,592.46 7.590% 29,794 0 -- --
63 3,963,642.25 7.250% 28,912 0 -- A
64 3,894,014.86 8.100% 28,889 0 -- --
65 3,833,207.77 8.320% 30,536 0 -- --
66 2,963,773.32 8.450% 25,776 0 -- --
67 829,304.83 8.450% 6,671 0 -- --
68 3,732,136.59 7.900% 27,183 0 -- --
69 3,728,494.27 7.810% 28,473 0 -- --
70 3,702,200.67 7.770% 26,652 0 -- --
71 3,578,548.47 7.530% 25,246 0 -- --
72 3,501,644.14 7.480% 24,494 0 -- --
73 3,473,220.56 8.250% 29,822 0 -- A
74 3,449,433.04 7.590% 24,406 0 -- --
75 3,392,572.01 9.020% 28,579 0 -- --
76 3,341,910.23 7.430% 23,263 0 -- --
77 3,322,669.78 7.700% 23,813 0 -- --
78 3,283,785.23 7.990% 24,111 0 -- --
79 3,263,651.87 7.660% 24,581 0 -- --
80 3,240,114.77 7.760% 23,988 0 -- --
81 3,209,613.41 7.880% 24,635 0 -- --
82 3,191,551.75 8.160% 25,038 0 -- --
83 3,188,306.89 7.900% 24,487 0 -- --
84 3,041,620.42 7.970% 23,480 0 -- --
85 2,990,837.92 7.590% 21,162 0 -- --
86 2,973,686.98 7.480% 20,935 0 -- --
87 2,932,667.75 7.170% 19,964 0 -- --
88 2,925,107.64 7.800% 21,164 0 -- --
89 2,884,553.50 7.110% 19,508 0 -- --
90 2,881,244.76 7.620% 20,445 0 -- --
91 2,786,071.78 7.670% 21,002 0 -- --
92 2,767,184.24 7.850% 21,143 0 -- --
93 2,758,721.02 8.850% 22,920 0 -- --
94 2,737,683.89 8.300% 23,518 0 -- B
95 2,708,626.05 7.420% 20,033 0 -- --
96 2,697,353.52 7.700% 19,321 0 -- --
97 2,672,216.42 7.640% 20,199 0 -- --
98 2,623,881.91 7.560% 18,498 0 -- --
99 2,616,073.14 7.180% 17,783 0 -- --
100 2,536,551.36 7.370% 18,629 0 -- --
101 2,490,609.48 7.770% 18,916 0 -- --
102 2,475,188.50 7.360% 18,248 0 -- --
103 2,463,309.65 7.930% 18,988 0 -- --
104 2,441,266.64 7.770% 23,561 0 -- --
105 2,450,720.72 7.750% 18,581 0 -- --
106 2,433,635.30 7.990% 17,869 0 -- --
107 1,375,645.57 7.950% 10,667 0 -- --
108 908,837.91 7.950% 7,047 0 -- --
109 2,282,393.61 7.550% 17,072 0 -- --
110 2,255,261.17 7.640% 16,937 0 -- --
111 2,244,609.65 8.610% 18,285 0 -- --
112 2,243,818.35 7.970% 17,321 0 -- --
113 2,238,436.90 7.740% 16,104 0 -- --
114 2,234,512.65 7.410% 15,573 0 -- --
115 2,231,965.13 7.950% 17,291 0 -- --
116 2,210,300.66 7.100% 14,953 0 -- B
<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>
117 2,196,633.84 8.110% 16,312 0 -- --
118 2,191,636.27 7.380% 15,202 0 -- --
119 2,176,488.11 8.135% 17,021 0 -- --
120 2,171,770.90 8.210% 16,279 0 -- A
121 2,137,004.29 7.960% 16,570 0 -- --
122 2,124,376.65 8.160% 16,666 0 -- --
123 2,117,594.57 8.120% 16,570 0 -- B
124 2,081,543.72 7.440% 15,437 0 -- --
125 2,077,925.23 7.000% 13,971 0 -- --
126 2,020,896.86 8.020% 14,887 0 -- --
127 2,011,054.66 8.150% 15,831 0 -- --
128 1,994,413.30 7.890% 15,291 0 -- --
129 1,993,349.62 7.860% 14,481 0 -- --
130 1,982,547.41 7.480% 14,754 0 -- --
131 1,974,826.08 7.430% 16,026 0 -- --
132 1,964,153.70 7.150% 13,373 0 -- --
133 1,933,870.45 8.625% 15,245 0 -- A
134 1,908,390.56 7.470% 13,386 0 -- --
135 1,891,712.96 8.320% 15,070 0 -- --
136 1,877,530.90 7.030% 13,465 0 -- --
137 1,859,282.90 7.880% 17,789 0 -- --
138 1,845,228.70 8.270% 14,611 0 -- --
139 1,841,931.01 8.320% 14,673 0 -- --
140 1,833,146.70 7.810% 13,971 0 -- --
141 1,796,392.73 7.520% 12,625 0 -- --
142 1,794,854.87 8.990% 15,093 0 -- --
143 1,794,519.99 8.160% 13,409 0 -- --
144 1,790,274.41 8.880% 16,056 0 -- --
145 1,788,593.59 7.250% 13,047 0 -- A
146 1,780,969.85 7.660% 13,490 0 -- --
147 1,778,397.20 7.720% 13,464 0 -- B
148 1,770,268.82 7.730% 13,399 0 -- --
149 1,748,861.78 7.850% 14,557 0 -- --
150 1,739,512.05 7.120% 12,574 0 -- --
151 1,734,829.90 8.090% 13,611 0 -- --
152 1,710,696.88 7.990% 16,475 0 -- --
153 1,717,344.09 9.000% 14,476 0 -- --
154 1,699,419.14 8.140% 12,655 0 -- --
155 1,677,466.25 8.200% 13,229 0 -- --
156 1,670,670.83 8.260% 13,218 0 -- --
157 1,646,386.99 8.090% 13,949 0 -- --
158 1,637,506.93 8.370% 13,062 0 -- --
159 1,624,792.17 8.090% 12,748 0 -- --
160 1,594,820.22 7.370% 11,045 0 -- --
161 1,592,169.10 7.490% 11,176 0 -- --
162 1,587,879.21 7.030% 10,677 0 -- --
163 1,554,481.30 8.170% 11,626 0 -- --
164 1,528,187.40 9.000% 12,882 0 -- --
165 1,527,556.29 7.965% 11,189 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>
166 1,526,743.75 7.860% 11,078 0 -- --
167 1,505,773.39 6.960% 10,718 0 -- --
168 1,493,550.50 7.110% 10,707 0 -- --
169 1,482,813.14 7.210% 10,803 0 -- --
170 1,481,874.75 7.920% 11,391 0 -- --
171 1,418,036.63 7.760% 10,773 0 -- --
172 968,990.42 7.840% 7,404 0 -- --
173 448,334.55 7.840% 3,426 0 -- --
174 1,414,333.58 6.950% 10,072 0 -- --
175 1,396,420.06 8.310% 11,094 0 -- --
176 1,391,074.02 7.800% 11,537 0 -- --
177 1,387,848.51 7.510% 10,355 0 -- --
178 1,378,837.98 7.940% 10,673 0 -- --
179 1,345,035.34 7.870% 10,304 0 -- --
180 1,343,442.30 7.790% 10,232 0 -- --
181 1,316,949.25 7.450% 9,219 0 -- --
182 1,274,827.51 8.010% 12,326 0 -- --
183 1,261,438.31 7.530% 8,899 0 -- --
184 1,260,027.74 7.520% 8,848 0 -- --
185 1,255,362.60 9.110% 10,669 0 -- --
186 1,230,603.57 7.625% 9,347 0 -- --
187 1,230,419.53 7.830% 9,393 0 -- --
188 1,192,991.11 7.720% 9,040 0 -- --
189 1,186,804.04 8.550% 10,100 0 -- --
190 1,179,915.79 7.075% 9,358 100 -- --
191 1,145,908.98 8.025% 8,895 0 -- --
192 1,141,913.37 8.650% 9,377 0 -- A
193 1,136,447.73 7.050% 8,165 0 -- A
194 1,133,761.38 7.810% 8,641 0 -- --
195 1,134,463.58 8.510% 8,743 0 -- A
196 375,411.34 6.910% 2,664 0 -- --
197 375,411.34 6.910% 2,664 0 -- --
198 360,592.37 6.910% 2,559 0 -- --
199 1,096,837.66 7.750% 8,309 0 -- --
200 1,093,328.85 7.625% 7,821 0 -- --
201 1,089,289.28 7.465% 8,104 0 -- --
202 1,043,842.30 7.700% 7,897 0 -- --
203 1,037,668.53 7.560% 7,800 0 -- --
204 1,032,037.23 8.900% 8,648 0 -- --
205 1,028,945.79 7.625% 7,815 0 -- A
206 1,020,960.69 7.540% 7,601 0 -- --
207 1,013,385.97 7.980% 7,434 0 -- A
208 1,008,010.18 8.240% 7,976 0 -- --
209 996,400.22 7.970% 7,698 0 -- --
210 996,083.60 7.570% 7,436 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 - 26
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Ending Loan
Disc Principal Note Scheduled Prepayment Status
Ctrl# Balance Rate P&I Prepayment Date Code (1)
<S> <C> <C> <C> <C> <C> <C>
211 994,253.46 7.800% 7,586 0 -- --
212 969,632.48 7.450% 9,242 0 -- --
213 957,390.30 7.770% 7,271 0 -- --
214 946,710.94 8.150% 7,427 0 -- --
215 945,865.07 8.330% 7,541 0 -- --
216 934,988.73 7.875% 7,294 0 -- --
217 932,995.41 7.780% 7,726 0 -- --
218 934,354.21 8.500% 7,584 0 -- A
219 927,152.33 7.700% 6,999 0 -- --
220 920,200.39 7.700% 6,595 0 -- --
221 885,775.24 7.150% 6,412 0 -- --
222 873,230.54 7.350% 6,432 0 -- --
223 870,749.66 7.790% 6,632 0 -- A
224 830,711.42 7.970% 6,413 0 -- --
225 823,021.25 8.250% 6,544 0 -- --
226 821,280.97 8.160% 6,455 0 -- --
227 821,166.21 8.200% 6,497 0 -- --
228 804,909.16 7.625% 6,113 0 -- --
229 795,997.40 8.630% 7,939 0 -- --
230 727,187.08 7.630% 5,494 0 -- --
231 672,927.34 7.750% 5,136 0 -- --
232 659,174.59 9.170% 5,633 0 -- B
233 653,144.17 8.500% 5,286 0 -- --
234 594,351.82 7.050% 4,260 0 -- --
235 542,974.38 7.820% 4,142 0 -- --
236 514,697.86 8.000% 4,052 0 -- --
237 494,022.89 8.000% 3,859 0 -- --
238 487,574.57 8.410% 4,897 0 -- --
239 468,049.81 8.125% 3,698 0 -- --
240 435,473.31 7.625% 3,302 0 -- --
241 428,889.28 8.625% 3,845 0 -- --
242 414,626.12 8.375% 3,347 0 -- --
--------------- ----- --------- ---- -------- ---
732,670,491.10 0.000% 0 100 -- 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 - 27
<PAGE>
<TABLE>
SPECIALLY SERVICED LOAN DETAIL
<CAPTION>
Specially
Beginning Serviced
Disclosure Schedule Interest Maturity Property Status
Control # Balance Rate Date Type Code (1) Comments
<S> <C> <C> <C> <C> <C> <C>
<FN>
(1) Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
</FN>
</TABLE>
MODIFIED LOAN DETAIL
Disclosure Modification Modification
Control # Date Description
REALIZED LOSS DETAIL
Beginning Gross Proceeds
Dist. Disclosure Appraisal Appraisal Scheduled Gross as a % of
Date Control # Date Value Balance Proceeds Sched Principal
Current Total
Cumulative
<TABLE>
REALIZED LOSS DETAIL, Continued
<CAPTION>
Aggregate Net Net Proceeds
Dist. Liquidation Liquidation as a % of Realized
Date Expenses (1) Proceeds Sched. Balance Loss
<S> <C> <C> <C> <C>
Current Total
Cumulative
<FN>
(1) Aggregate liquidation expenses also include outstanding P&I advances and
unpaid servicing fees, unpaid trustee fees, etc..
</FN>
</TABLE>
Page - 28
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Loan Status
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: September,
DATE PRINTED: 15-Sep-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 32,143,757 0 N/A 0.00 N/A N/A N/A
002 22,880,561 0 N/A 0.00 N/A N/A N/A
003 15,375,474 0 N/A 0.00 N/A N/A N/A
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 4,846,131 0 N/A 0.00 N/A N/A N/A
007 3,996,809 0 N/A 0.00 N/A N/A N/A
008 2,189,130 7 N/A 0.00 N/A N/A N/A
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 8,682,570 0 N/A 0.00 N/A N/A N/A
013 8,388,495 0 79.5% 1.55 N/A PERFORMING PERFORM TO MATURITY
014 8,136,397 7 N/A 0.00 N/A N/A N/A
015 7,750,000 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
016 7,578,497 0 69.2% 1.03 N/A PERFORMING PERFORM TO MATURITY
017 7,487,126 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
018 7,388,267 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
019 6,999,911 0 78.0% 1.41 N/A PERFORMING PERFORM TO MATURITY
021 6,638,917 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
022 6,381,974 0 73.0% 1.42 N/A PERFORMING PERFORM TO MATURITY
023 6,354,766 0 79.3% 1.40 N/A PERFORMING PERFORM TO MATURITY
024 6,294,586 7 N/A 0.00 N/A N/A N/A
025 6,122,988 0 72.4% 0.92 N/A PERFORMING PERFORM TO MATURITY
026 5,989,701 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
027 5,580,753 0 77.9% 1.35 N/A PERFORMING PERFORM TO MATURITY
028 5,529,502 0 N/A 0.00 N/A N/A N/A
029 5,495,208 0 N/A 0.00 N/A N/A N/A
030 5,473,794 0 71.0% 1.83 N/A PERFORMING PERFORM TO MATURITY
031 5,461,442 0 N/A 0.00 N/A N/A N/A
032 5,411,155 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 5,262,414 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
035 5,060,070 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
036 4,984,911 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
037 4,985,277 0 N/A 0.00 N/A N/A N/A
038 4,977,089 0 N/A 0.00 N/A N/A N/A
039 4,973,135 0 79.3% 1.43 N/A PERFORMING PERFORM TO MATURITY
040 4,885,960 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
041 4,791,889 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
042 4,726,857 0 N/A 0.00 N/A N/A N/A
043 4,710,743 0 N/A 0.00 N/A N/A N/A
044 4,674,906 0 77.4% 1.64 N/A PERFORMING PERFORM TO MATURITY
045 4,643,263 0 72.3% 1.77 N/A PERFORMING PERFORM TO MATURITY
046 4,611,252 0 N/A 0.00 N/A N/A N/A
047 4,591,348 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
048 4,583,422 0 N/A 0.00 N/A SUBMISSION ORIGINATION
049 4,574,240 0 78.9% 1.45 N/A PERFORMING PERFORM TO MATURITY
050 4,394,280 0 55.7% 1.81 N/A PERFORMING PERFORM TO MATURITY
051 4,390,387 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
052 4,391,025 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
053 4,235,925 0 N/A 0.00 N/A N/A N/A
054 4,227,845 0 74.2% 1.62 N/A PERFORMING PERFORM TO MATURITY
055 4,160,074 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
056 4,105,195 0 66.8% 1.70 N/A PERFORMING PERFORM TO MATURITY
057 4,053,816 0 78.7% 1.22 N/A PERFORMING PERFORM TO MATURITY
058 4,029,237 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
059 4,029,225 7 74.6% 1.40 N/A PERFORMING PERFORM TO MATURITY
060 3,979,206 0 69.0% 1.80 N/A PERFORMING PERFORM TO MATURITY
061 3,976,590 0 N/A 0.00 N/A N/A N/A
062 3,969,592 0 73.5% 1.11 N/A PERFORMING PERFORM TO MATURITY
063 3,967,783 0 N/A 0.00 N/A N/A N/A
064 3,894,015 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
065 3,833,208 0 N/A 0.00 N/A N/A N/A
</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>
066 2,963,773 0 71.3% 1.54 N/A PERFORMING PERFORM TO MATURITY
067 829,305 0 72.1% 1.34 N/A PERFORMING PERFORM TO MATURITY
068 3,732,137 0 N/A 0.00 N/A N/A N/A
069 3,728,494 0 N/A 0.00 N/A N/A N/A
070 3,702,201 0 73.7% 0.99 N/A PERFORMING PERFORM TO MATURITY
071 3,578,548 0 77.2% 2.57 N/A PERFORMING PERFORM TO MATURITY
072 3,501,644 0 73.2% 1.34 N/A PERFORMING PERFORM TO MATURITY
073 3,478,332 0 56.8% 1.49 N/A PERFORMING PERFORM TO MATURITY
074 3,449,433 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
075 3,392,572 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
076 3,341,910 0 N/A 0.00 N/A N/A N/A
077 3,322,670 0 N/A 0.00 N/A N/A N/A
078 3,283,785 0 N/A 0.00 N/A N/A N/A
079 3,263,652 0 N/A 0.00 N/A N/A N/A
080 3,240,115 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
081 3,209,613 0 71.2% 1.40 N/A PERFORMING PERFORM TO MATURITY
082 3,191,552 0 N/A 0.00 N/A N/A N/A
083 3,188,307 0 66.2% 1.23 N/A PERFORMING PERFORM TO MATURITY
084 3,041,620 0 73.5% 1.55 N/A PERFORMING PERFORM TO MATURITY
085 2,990,838 0 58.3% 1.55 N/A PERFORMING ORIGINATION
086 2,973,687 0 N/A 1.49 N/A PERFORMING PERFORM TO MATURITY
087 2,932,668 0 79.5% 1.59 N/A PERFORMING PERFORM TO MATURITY
088 2,925,108 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
089 2,884,554 0 66.3% 1.88 N/A PERFORMING PERFORM TO MATURITY
090 2,881,245 0 72.9% 1.57 N/A PERFORMING PERFORM TO MATURITY
091 2,786,072 0 78.9% 1.76 N/A PERFORMING PERFORM TO MATURITY
092 2,767,184 0 66.9% 1.76 N/A PERFORMING PERFORM TO MATURITY
093 2,758,721 0 66.7% 2.55 N/A PERFORMING PERFORM TO MATURITY
094 2,741,607 7 N/A 0.00 N/A N/A N/A
095 2,708,626 0 70.2% 1.84 N/A PERFORMING PERFORM TO MATURITY
096 2,697,354 0 N/A 0.00 N/A N/A N/A
097 2,672,216 0 69.6% 1.90 N/A PERFORMING PERFORM TO MATURITY
098 2,623,882 0 74.1% 1.33 N/A PERFORMING PERFORM TO MATURITY
099 2,616,073 0 N/A 0.00 N/A N/A N/A
100 2,536,551 0 72.2% 1.44 N/A PERFORMING PERFORM TO MATURITY
101 2,490,609 0 72.3% 2.06 N/A PERFORMING PERFORM TO MATURITY
102 2,475,189 0 72.7% 2.43 N/A PERFORMING PERFORM TO MATURITY
103 2,463,310 0 68.1% 1.74 N/A PERFORMING PERFORM TO MATURITY
104 2,441,267 0 44.4% 2.22 N/A PERFORMING PERFORM TO MATURITY
105 2,450,721 0 69.9% 1.55 N/A PERFORMING PERFORM TO MATURITY
106 2,433,635 0 75.6% 1.68 N/A PERFORMING PERFORM TO MATURITY
107 1,375,646 0 72.3% 1.37 N/A PERFORMING PERFORM TO MATURITY
107 1,013,853 0 N/A 0.00 N/A N/A N/A
108 908,838 0 72.0% 1.37 N/A PERFORMING PERFORM TO MATURITY
109 2,282,394 0 N/A 0.00 N/A N/A N/A
110 2,255,261 0 77.7% 0.75 N/A PERFORMING PERFORM TO MATURITY
111 2,244,610 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
112 2,243,818 0 74.8% 1.35 N/A PERFORMING PERFORM TO MATURITY
113 2,238,437 0 66.8% 1.49 N/A PERFORMING PERFORM TO MATURITY
114 2,234,513 0 77.1% 1.75 N/A PERFORMING PERFORM TO MATURITY
115 2,231,965 0 N/A 0.00 N/A N/A N/A
116 2,211,731 7 N/A 0.00 N/A N/A N/A
117 2,196,634 0 N/A 0.00 N/A N/A N/A
118 2,191,636 0 77.7% 1.56 N/A PERFORMING PERFORM TO MATURITY
119 2,176,488 0 N/A 0.00 N/A N/A N/A
120 2,172,690 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
121 2,137,004 0 68.7% 1.72 N/A PERFORMING PERFORM TO MATURITY
122 2,124,377 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
123 2,119,346 7 N/A 0.00 N/A N/A N/A
124 2,081,544 0 77.8% 1.40 N/A PERFORMING PERFORM TO MATURITY
125 2,077,925 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
126 2,020,897 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
127 2,011,055 0 N/A 0.00 N/A N/A N/A
128 1,994,413 0 71.5% 1.46 N/A PERFORMING PERFORM TO MATURITY
129 1,993,350 0 N/A 0.00 N/A N/A N/A
130 1,982,547 0 79.3% 1.47 N/A PERFORMING PERFORM TO MATURITY
131 1,974,826 0 73.4% 1.24 N/A PERFORMING PERFORM TO MATURITY
132 1,964,154 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
133 1,935,206 0 N/A 0.00 N/A N/A N/A
134 1,908,391 0 77.5% 1.91 N/A PERFORMING PERFORM TO MATURITY
135 1,891,713 0 N/A 0.00 N/A N/A N/A
136 1,877,531 0 78.1% 1.74 N/A PERFORMING PERFORM TO MATURITY
137 1,859,283 0 51.7% 1.96 N/A PERFORMING PERFORM TO MATURITY
</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>
138 1,845,229 0 72.9% 1.54 N/A PERFORMING PERFORM TO MATURITY
139 1,841,931 0 N/A 0.00 N/A N/A N/A
140 1,833,147 0 69.0% 2.00 N/A PERFORMING PERFORM TO MATURITY
141 1,796,393 0 75.9% 1.24 N/A PERFORMING PERFORM TO MATURITY
142 1,794,855 0 N/A 0.00 N/A N/A N/A
143 1,794,520 0 N/A 0.00 N/A N/A N/A
144 1,790,274 0 N/A 0.00 N/A N/A N/A
145 1,790,462 0 N/A 0.00 N/A N/A N/A
146 1,780,970 0 71.1% 1.28 N/A PERFORMING PERFORM TO MATURITY
147 1,780,028 7 77.9% 1.55 N/A PERFORMING PERFORM TO MATURITY
148 1,770,269 0 N/A 0.00 N/A N/A N/A
149 1,748,862 0 71.4% 1.22 N/A PERFORMING PERFORM TO MATURITY
150 1,739,512 0 74.0% 1.39 N/A PERFORMING PERFORM TO MATURITY
151 1,734,830 0 73.8% 1.49 N/A PERFORMING PERFORM TO MATURITY
152 1,710,697 0 60.0% 2.44 N/A PERFORMING PERFORM TO MATURITY
153 1,717,344 0 66.4% 2.21 N/A PERFORMING PERFORM TO MATURITY
154 1,699,419 0 72.3% 2.13 N/A PERFORMING PERFORM TO MATURITY
155 1,677,466 0 64.2% 1.47 N/A PERFORMING PERFORM TO MATURITY
156 1,670,671 0 68.9% 1.37 N/A PERFORMING PERFORM TO MATURITY
157 1,646,387 0 78.5% 1.14 N/A PERFORMING PERFORM TO MATURITY
158 1,637,507 0 N/A 0.00 N/A N/A N/A
159 1,624,792 0 69.3% 0.80 N/A PERFORMING PERFORM TO MATURITY
160 1,594,820 0 64.4% 1.60 N/A PERFORMING ORIGINATION
161 1,592,169 0 76.9% 1.07 N/A PERFORMING PERFORM TO MATURITY
162 1,587,879 0 N/A 0.00 N/A N/A N/A
163 1,554,481 0 71.7% 1.78 N/A PERFORMING PERFORM TO MATURITY
164 1,528,187 0 72.9% 1.00 N/A PERFORMING PERFORM TO MATURITY
165 1,527,556 0 N/A 0.00 N/A N/A N/A
166 1,526,744 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
167 1,505,773 0 72.5% 1.46 N/A PERFORMING PERFORM TO MATURITY
168 1,493,551 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
169 1,482,813 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
170 1,481,875 0 72.2% 1.07 N/A PERFORMING PERFORM TO MATURITY
171 1,418,037 0 73.9% 1.66 N/A PERFORMING PERFORM TO MATURITY
172 968,990 0 72.0% 1.46 N/A PERFORMING PERFORM TO MATURITY
173 448,335 0 71.2% 1.43 N/A PERFORMING PERFORM TO MATURITY
174 1,414,334 0 N/A 0.00 N/A N/A N/A
175 1,396,420 0 N/A 0.00 N/A N/A N/A
176 1,391,074 0 N/A 0.00 N/A N/A N/A
177 1,387,849 0 73.7% 1.91 N/A PERFORMING PERFORM TO MATURITY
178 1,378,838 0 77.6% 1.51 N/A PERFORMING PERFORM TO MATURITY
179 1,345,035 0 71.1% 1.64 N/A PERFORMING PERFORM TO MATURITY
180 1,343,442 0 73.4% 1.79 N/A PERFORMING PERFORM TO MATURITY
181 1,316,949 0 N/A 0.00 N/A N/A N/A
182 1,274,828 0 60.4% 1.93 N/A PERFORMING PERFORM TO MATURITY
183 1,261,438 0 74.7% 1.61 N/A PERFORMING PERFORM TO MATURITY
184 1,260,028 0 77.0% 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 N/A N/A
187 1,230,420 0 72.7% 1.65 N/A PERFORMING PERFORM TO MATURITY
188 1,192,991 0 74.4% 0.52 N/A PERFORMING PERFORM TO MATURITY
189 1,186,804 0 N/A 0.00 N/A N/A N/A
190 1,179,916 0 N/A 0.00 N/A N/A N/A
191 1,145,909 0 N/A 0.00 N/A N/A N/A
192 1,142,778 0 N/A 0.00 N/A N/A N/A
193 1,137,706 0 N/A 0.00 N/A N/A N/A
194 1,133,761 0 68.1% 1.62 N/A PERFORMING PERFORM TO MATURITY
195 1,134,890 0 N/A 0.00 N/A N/A N/A
196 375,411 0 69.9% 2.00 N/A PERFORMING PERFORM TO MATURITY
197 375,411 0 68.6% 1.55 N/A PERFORMING PERFORM TO MATURITY
198 360,592 0 69.1% 1.98 N/A PERFORMING PERFORM TO MATURITY
199 1,096,838 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
20 6,927,890 0 70.5% 1.81 N/A PERFORMING ORIGINATION
200 1,093,329 0 N/A 0.00 N/A N/A N/A
201 1,087,962 0 70.1% 1.75 N/A PERFORMING PERFORM TO MATURITY
202 1,043,842 0 N/A 0.00 N/A N/A N/A
203 1,037,669 0 N/A 0.00 N/A N/A N/A
204 1,032,037 0 N/A 0.00 N/A N/A N/A
205 1,030,215 0 N/A 0.00 N/A N/A N/A
206 1,020,961 0 75.3% 1.44 N/A PERFORMING PERFORM TO MATURITY
208 1,008,010 0 N/A 0.00 N/A N/A N/A
209 996,400 0 69.3% 1.69 N/A PERFORMING PERFORM TO MATURITY
210 996,084 0 72.9% 1.55 N/A PERFORMING ORIGINATION
</TABLE>
Page - 31
<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>
211 994,253 0 N/A 0.00 N/A N/A N/A
212 969,632 0 39.1% 3.64 N/A PERFORMING PERFORM TO MATURITY
213 957,390 0 72.2% 1.74 N/A PERFORMING ORIGINATION
214 946,711 0 63.1% 1.75 N/A PERFORMING ORIGINATION
215 945,865 0 N/A 0.00 N/A N/A N/A
216 934,989 0 N/A 0.00 N/A N/A N/A
217 932,995 0 89.9% 0.98 N/A PERFORMING PERFORM TO MATURITY
218 935,094 0 N/A 0.00 N/A N/A N/A
219 927,152 0 N/A 0.00 N/A N/A N/A
220 920,200 0 N/A 0.00 N/A PERFORMING PERFORM TO MATURITY
221 885,775 0 N/A 0.00 N/A N/A N/A
222 873,231 0 N/A 0.00 N/A N/A N/A
223 871,535 0 N/A 0.00 N/A N/A N/A
224 830,711 0 72.5% 1.59 N/A PERFORMING PERFORM TO MATURITY
225 823,021 0 N/A 0.00 N/A N/A N/A
226 821,281 0 72.8% 0.76 N/A PERFORMING PERFORM TO MATURITY
227 821,166 0 N/A 0.00 N/A N/A N/A
228 804,909 0 N/A 0.00 N/A N/A N/A
229 795,997 0 N/A 0.00 N/A N/A N/A
230 727,187 0 71.4% 1.40 N/A PERFORMING PERFORM TO MATURITY
231 672,927 0 N/A 0.00 N/A N/A N/A
232 659,599 7 N/A 0.00 N/A N/A N/A
233 653,144 0 N/A 0.00 N/A N/A N/A
234 594,352 0 N/A 0.00 N/A N/A N/A
235 542,974 0 74.3% 1.33 N/A PERFORMING PERFORM TO MATURITY
236 494,023 0 N/A 0.00 N/A N/A N/A
236 514,698 0 N/A 0.00 N/A N/A N/A
238 487,575 0 57.9% 1.80 N/A PERFORMING PERFORM TO MATURITY
239 468,050 0 N/A 0.00 N/A N/A N/A
240 435,473 0 N/A 0.00 N/A N/A N/A
241 428,889 0 N/A 0.00 N/A N/A N/A
242 414,626 0 N/A 0.00 N/A N/A N/A
- -- ------------- --- ------ ---- --- ------------------------- ------------------------------
TOTAL 732,722,570
=============
</TABLE>
Page - 32
<PAGE>
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Loan Terms
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: September,
DATE PRINTED: 16-Sep-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 32,143,757 09/09/1998 10/01/2028 109 7.200% F 219,927
002 22,880,561 03/17/1999 04/01/2024 115 7.450% F 169,221
003 15,375,474 07/27/1999 05/01/2028 344 7.170% F 105,277
004 14,000,000 04/16/1999 05/01/2026 320 7.870% F 91,817
005 12,200,000 04/16/1999 05/01/2026 320 7.870% F 80,012
006 4,846,131 06/24/1999 07/01/2029 118 8.320% F 36,675
007 3,996,809 06/24/1999 07/01/2029 118 8.320% F 30,248
008 2,189,130 06/24/1999 07/01/2029 118 8.320% F 16,561
009 10,474,354 04/22/1999 05/01/2029 356 7.390% F 72,628
010 10,010,330 02/17/1999 03/01/2029 114 7.240% F 68,491
011 9,442,696 04/23/1998 01/01/2029 352 7.550% F 66,751
012 8,682,570 05/04/1999 06/01/2029 117 7.150% F 58,760
013 8,388,495 02/18/1999 03/01/2029 114 6.990% F 55,989
014 8,136,397 04/26/1999 05/01/2029 116 7.810% F 58,726
015 7,750,000 04/16/1999 05/01/2026 320 7.870% F 50,827
016 7,578,497 03/30/1999 04/01/2029 115 7.870% F 55,079
017 7,487,126 05/07/1999 06/01/2029 357 7.715% F 53,550
018 7,388,267 05/20/1999 06/01/2029 357 7.990% F 54,247
019 6,999,911 04/21/1999 05/01/2029 116 6.810% F 45,812
021 6,638,917 03/31/1998 12/01/2023 291 7.820% F 50,915
022 6,381,974 05/19/1999 06/01/2024 117 7.850% F 48,762
023 6,354,766 11/23/1998 12/01/2008 111 6.810% F 41,766
024 6,294,586 06/14/1999 07/01/2024 118 7.850% F 48,000
025 6,122,988 05/27/1999 06/01/2029 117 7.890% F 44,532
026 5,989,701 05/07/1999 06/01/2029 357 7.715% F 42,840
027 5,580,753 05/12/1999 06/01/2024 117 8.010% F 43,228
028 5,529,502 03/31/1999 10/01/2026 325 7.860% F 41,121
029 5,495,208 06/03/1999 07/01/2029 118 8.090% F 40,703
030 5,473,794 04/08/1999 05/01/2022 116 7.630% F 42,332
031 5,461,442 01/06/1999 02/01/2024 113 8.050% F 42,632
032 5,411,155 06/02/1997 07/01/2027 58 8.830% F 43,584
033 5,274,023 04/09/1999 05/01/2029 116 7.940% F 38,559
034 5,262,414 07/27/1998 11/01/2028 350 7.310% F 36,371
035 5,060,070 05/07/1999 06/01/2015 189 7.415% F 45,437
036 4,984,911 05/24/1999 06/01/2024 297 7.510% F 36,982
037 4,985,277 02/04/1999 03/01/2029 354 8.270% F 37,634
038 4,977,089 03/23/1999 04/01/2024 115 8.080% F 38,856
039 4,973,135 02/02/1999 02/01/2029 113 7.250% F 34,109
040 4,885,960 06/09/1999 07/01/2029 118 8.230% F 36,668
041 4,791,889 07/21/1998 06/01/2029 357 7.770% F 34,454
042 4,726,857 12/17/1998 01/01/2029 112 7.960% F 34,721
043 4,710,743 04/20/1998 06/01/2018 225 7.460% F 38,953
044 4,674,906 12/23/1998 01/01/2029 112 7.580% F 33,121
045 4,643,263 05/11/1999 06/01/2029 117 8.290% F 35,065
046 4,611,252 05/28/1999 06/01/2014 177 7.940% F 44,277
047 4,591,348 04/29/1999 05/01/2029 116 8.255% F 34,574
048 4,583,422 02/17/1999 03/01/2029 114 7.575% F 32,400
049 4,574,240 02/02/1999 02/01/2029 113 7.050% F 30,759
050 4,394,280 12/08/1998 01/01/2014 172 7.770% F 42,409
051 4,390,387 05/24/1999 06/01/2024 297 9.020% F 36,985
052 4,391,025 05/21/1999 06/01/2024 117 7.600% F 32,802
053 4,235,925 04/01/1999 04/01/2024 295 8.690% F 34,768
054 4,227,845 04/09/1999 05/01/2029 116 7.810% F 30,530
055 4,160,074 08/20/1998 09/01/2028 348 6.840% F 27,493
056 4,105,195 04/21/1999 05/01/2024 116 7.760% F 31,124
057 4,053,816 01/14/1999 02/01/2029 113 7.220% F 27,716
058 4,029,237 12/28/1998 01/01/2029 112 7.750% F 29,015
059 4,029,225 02/03/1999 03/01/2024 114 7.510% F 29,955
060 3,979,206 01/13/1999 02/01/2029 113 7.220% F 27,206
061 3,976,590 02/12/1999 03/01/2024 294 7.710% F 30,108
062 3,969,592 01/15/1999 02/01/2024 113 7.590% F 29,794
063 3,967,783 12/17/1998 01/01/2024 112 7.250% F 28,912
064 3,894,015 05/11/1999 06/01/2029 117 8.100% F 28,889
065 3,833,208 03/15/1999 04/01/2024 295 8.320% F 30,536
</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>
066 2,963,773 04/06/1999 05/01/2019 116 8.450% F 25,776
067 829,305 04/06/1999 05/01/2024 116 8.450% F 6,671
068 3,732,137 04/16/1999 05/01/2029 356 7.900% F 27,183
069 3,728,494 02/08/1999 03/01/2024 114 7.810% F 28,473
070 3,702,201 03/30/1999 04/01/2029 115 7.770% F 26,652
071 3,578,548 11/11/1998 12/01/2028 111 7.530% F 25,246
072 3,501,644 04/29/1999 05/01/2029 116 7.480% F 24,494
073 3,478,332 03/12/1999 04/01/2019 115 8.250% F 29,822
074 3,449,433 03/03/1999 04/01/2029 115 7.590% F 24,406
075 3,392,572 05/24/1999 06/01/2024 297 9.020% F 28,579
076 3,341,910 04/21/1999 05/01/2029 116 7.430% F 23,263
077 3,322,670 12/29/1998 01/01/2029 112 7.700% F 23,813
078 3,283,785 05/28/1999 06/01/2029 117 7.990% F 24,111
079 3,263,652 03/26/1999 04/01/2024 115 7.660% F 24,581
080 3,240,115 04/21/1999 05/01/2026 116 7.760% F 23,988
081 3,209,613 03/06/1999 04/01/2024 115 7.880% F 24,635
082 3,191,552 05/05/1999 06/01/2024 117 8.160% F 25,038
083 3,188,307 04/07/1999 05/01/2024 116 7.900% F 24,487
084 3,041,620 05/14/1999 06/01/2009 117 7.970% F 23,480
085 2,990,838 03/09/1999 03/01/2029 139 7.590% F 21,162
086 2,973,687 07/07/1998 08/01/2028 347 7.480% F 20,935
087 2,932,668 12/17/1998 01/01/2029 112 7.170% F 19,964
088 2,925,108 12/23/1998 01/01/2029 112 7.800% F 21,164
089 2,884,554 01/28/1999 02/01/2029 113 7.110% F 19,508
090 2,881,245 03/31/1999 04/01/2029 115 7.620% F 20,445
091 2,786,072 03/03/1999 04/01/2024 115 7.670% F 21,002
092 2,767,184 05/05/1999 06/01/2024 117 7.850% F 21,143
093 2,758,721 05/01/1999 06/01/2024 177 8.850% F 22,920
094 2,741,607 05/07/1999 06/01/2019 117 8.300% F 23,518
095 2,708,626 01/28/1999 02/01/2024 113 7.420% F 20,033
096 2,697,354 01/06/1999 02/01/2029 113 7.700% F 19,321
097 2,672,216 11/30/1998 12/01/2008 111 7.640% F 20,199
098 2,623,882 04/21/1999 05/01/2029 116 7.560% F 18,498
099 2,616,073 03/15/1999 04/01/2029 115 7.180% F 17,783
100 2,536,551 03/23/1999 04/01/2024 115 7.370% F 18,629
101 2,490,609 04/22/1999 05/01/2024 116 7.770% F 18,916
102 2,475,189 11/23/1998 12/01/2008 111 7.360% F 18,248
103 2,463,310 03/31/1999 04/01/2024 115 7.930% F 18,988
104 2,441,267 12/08/1998 01/01/2014 172 7.770% F 23,561
105 2,450,721 04/27/1999 05/01/2024 116 7.750% F 18,581
106 2,433,635 05/11/1999 06/01/2029 117 7.990% F 17,869
107 1,375,646 11/09/1998 12/01/2023 111 7.950% F 10,667
107 1,013,853 05/27/1999 06/01/2029 117 7.980% F 7,434
108 908,838 11/09/1998 12/01/2023 111 7.950% F 7,047
109 2,282,394 01/29/1999 02/01/2024 113 7.550% F 17,072
110 2,255,261 04/29/1999 05/01/2024 116 7.640% F 16,937
111 2,244,610 05/21/1999 06/01/2024 114 8.610% F 18,285
112 2,243,818 04/30/1999 06/01/2024 117 7.970% F 17,321
113 2,238,437 12/04/1998 01/01/2029 148 7.740% F 16,104
114 2,234,513 12/30/1998 01/01/2029 112 7.410% F 15,573
115 2,231,965 12/11/1988 01/01/2024 112 7.950% F 17,291
116 2,211,731 11/23/1998 12/01/2028 111 7.100% F 14,953
117 2,196,634 05/05/1999 06/01/2029 117 8.110% F 16,312
118 2,191,636 02/23/1999 03/01/2029 114 7.380% F 15,202
119 2,176,488 06/03/1999 07/01/2024 118 8.135% F 17,021
120 2,172,690 05/12/1999 06/01/2029 121 8.210% F 16,279
121 2,137,004 12/30/1998 01/01/2024 112 7.960% F 16,570
122 2,124,377 05/21/1999 06/01/2024 117 8.160% F 16,666
123 2,119,346 04/15/1999 05/01/2024 116 8.120% F 16,570
124 2,081,544 12/21/1998 01/01/2024 112 7.440% F 15,437
125 2,077,925 06/30/1998 07/01/2028 106 7.000% F 13,971
126 2,020,897 04/30/1999 05/01/2029 116 8.020% F 14,887
127 2,011,055 01/08/1999 02/01/2024 113 8.150% F 15,831
128 1,994,413 05/17/1999 06/01/2024 117 7.890% F 15,291
129 1,993,350 02/26/1999 03/01/2029 114 7.860% F 14,481
130 1,982,547 12/16/1998 01/01/2024 112 7.480% F 14,754
131 1,974,826 01/27/1999 02/01/2019 113 7.430% F 16,026
132 1,964,154 09/30/1998 10/01/2028 109 7.150% F 13,373
133 1,935,206 11/25/1997 12/01/2027 39 8.625% F 15,245
134 1,908,391 11/30/1998 12/01/2008 111 7.470% F 13,386
135 1,891,713 03/15/1999 04/01/2024 295 8.320% F 15,070
136 1,877,531 10/27/1998 11/01/2023 110 7.030% F 13,465
137 1,859,283 05/06/1999 06/01/2014 177 7.880% F 17,789
</TABLE>
<PAGE>
Page - 34
<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 1,845,229 05/06/1999 06/01/2024 117 8.270% F 14,611
139 1,841,931 03/15/1999 04/01/2024 295 8.320% F 14,673
140 1,833,147 04/30/1999 05/01/2024 116 7.810% F 13,971
141 1,796,393 03/25/1999 04/01/2029 115 7.520% F 12,625
142 1,794,855 04/13/1999 05/01/2024 116 8.990% F 15,093
143 1,794,520 02/18/1999 03/01/2029 114 8.160% F 13,409
144 1,790,274 04/06/1999 05/01/2019 116 8.880% F 16,056
145 1,790,462 12/17/1998 01/01/2024 112 7.250% F 13,047
146 1,780,970 10/27/1998 11/01/2023 110 7.660% F 13,490
147 1,780,028 03/29/1999 04/01/2024 115 7.720% F 13,464
148 1,770,269 04/16/1999 05/01/2024 116 7.730% F 13,399
149 1,748,862 04/29/1999 05/01/2019 116 7.850% F 14,557
150 1,739,512 10/26/1998 11/01/2023 170 7.120% F 12,574
151 1,734,830 11/30/1998 12/01/2008 111 8.090% F 13,611
152 1,710,697 05/04/1999 06/01/2014 117 7.990% F 16,475
153 1,717,344 02/25/1999 03/01/2024 114 9.000% F 14,476
154 1,699,419 05/11/1999 06/01/2029 117 8.140% F 12,655
155 1,677,466 03/22/1999 04/01/2024 115 8.200% F 13,229
156 1,670,671 05/12/1999 06/01/2024 117 8.260% F 13,218
157 1,646,387 04/05/1999 05/01/2019 236 8.090% F 13,949
158 1,637,507 06/11/1999 07/01/2024 178 8.370% F 13,062
159 1,624,792 11/17/1998 12/01/2023 111 8.090% F 12,748
160 1,594,820 03/30/1999 04/01/2029 139 7.370% F 11,045
161 1,592,169 01/18/1999 02/01/2029 113 7.490% F 11,176
162 1,587,879 10/15/1998 11/01/2028 110 7.030% F 10,677
163 1,554,481 02/12/1999 03/01/2029 114 8.170% F 11,626
164 1,528,187 02/25/1999 03/01/2024 114 9.000% F 12,882
165 1,527,556 05/27/1999 06/01/2029 117 7.965% F 11,189
166 1,526,744 04/20/1999 05/01/2029 116 7.860% F 11,078
167 1,505,773 11/02/1998 12/01/2023 111 6.960% F 10,718
168 1,493,551 04/20/1999 05/01/2024 116 7.110% F 10,707
169 1,482,813 10/19/1998 11/01/2023 170 7.210% F 10,803
170 1,481,875 05/06/1999 06/01/2024 117 7.920% F 11,391
171 1,418,037 03/23/1999 04/01/2024 115 7.760% F 10,773
172 968,990 04/05/1999 05/01/2024 116 7.840% F 7,404
173 448,335 04/05/1999 05/01/2024 116 7.840% F 3,426
174 1,414,334 10/27/1998 11/01/2023 110 6.950% F 10,072
175 1,396,420 05/06/1999 06/01/2024 117 8.310% F 11,094
176 1,391,074 04/08/1999 01/31/2019 232 7.800% F 11,537
177 1,387,849 12/30/1998 01/01/2024 112 7.510% F 10,355
178 1,378,838 12/02/1998 01/01/2009 112 7.940% F 10,673
179 1,345,035 04/28/1999 05/01/2024 116 7.870% F 10,304
180 1,343,442 03/26/1999 04/01/2024 115 7.790% F 10,232
181 1,316,949 11/06/1998 12/01/2028 110 7.450% F 9,219
182 1,274,828 04/16/1999 05/01/2014 176 8.010% F 12,326
183 1,261,438 11/11/1998 12/01/2028 111 7.530% F 8,899
184 1,260,028 04/28/1999 02/01/2059 116 7.520% F 8,848
185 1,255,363 03/12/1999 04/01/2024 115 9.110% F 10,669
186 1,230,604 06/30/1998 07/01/2023 106 7.625% F 9,347
187 1,230,420 04/07/1999 05/01/2024 116 7.830% F 9,393
188 1,192,991 02/09/1999 03/01/2024 114 7.720% F 9,040
189 1,186,804 11/10/1998 12/01/2022 111 8.550% F 10,100
190 1,179,916 11/23/1998 12/01/2018 111 7.075% F 9,358
191 1,145,909 04/16/1999 05/01/2024 116 8.025% F 8,895
192 1,142,778 12/18/1998 01/01/2024 112 8.650% F 9,377
193 1,137,706 10/14/1998 11/01/2023 110 7.050% F 8,165
194 1,133,761 04/30/1999 05/01/2024 116 7.810% F 8,641
195 1,134,890 05/11/1999 06/01/2029 117 8.510% F 8,743
196 375,411 10/28/1998 11/01/2023 110 6.910% F 2,664
197 375,411 10/28/1998 11/01/2023 110 6.910% F 2,664
198 360,592 10/28/1998 11/01/2023 110 6.910% F 2,559
199 1,096,838 05/21/1999 06/01/2024 117 7.750% F 8,309
20 6,927,890 04/23/1999 05/01/2024 176 8.530% F 56,104
200 1,093,329 06/30/1998 07/01/2028 106 7.625% F 7,821
201 1,087,962 11/06/1998 12/01/2023 111 7.465% F 8,104
202 1,043,842 02/12/1999 03/01/2024 114 7.700% F 7,897
203 1,037,669 09/10/1998 10/01/2023 109 7.560% F 7,800
204 1,032,037 12/31/1998 01/01/2024 112 8.900% F 8,648
205 1,030,215 06/30/1998 07/01/2023 106 7.625% F 7,815
206 1,020,961 04/08/1999 05/01/2024 116 7.540% F 7,601
208 1,008,010 03/29/1999 04/01/2024 175 8.240% F 7,976
209 996,400 04/20/1999 05/01/2024 116 7.970% F 7,698
210 996,084 04/16/1999 05/01/2024 116 7.570% F 7,436
</TABLE>
Page - 35
<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>
211 994,253 02/12/1999 03/01/2024 114 7.800% F 7,586
212 969,632 10/23/1998 11/01/2013 170 7.450% F 9,242
213 957,390 04/27/1999 05/01/2024 116 7.770% F 7,271
214 946,711 04/16/1999 05/01/2024 116 8.150% F 7,427
215 945,865 03/16/1999 04/01/2024 115 8.330% F 7,541
216 934,989 09/10/1998 10/01/2022 109 7.875% F 7,294
217 932,995 04/12/1999 05/01/2019 116 7.780% F 7,726
218 935,094 12/01/1998 12/01/2023 111 8.500% F 7,584
219 927,152 04/21/1999 05/01/2024 116 7.700% F 6,999
220 920,200 12/08/1998 01/01/2029 112 7.700% F 6,595
221 885,775 11/20/1998 12/01/2023 111 7.150% F 6,412
222 873,231 11/13/1998 12/01/2023 111 7.350% F 6,432
223 871,535 03/17/1999 04/01/2024 115 7.790% F 6,632
224 830,711 04/30/1999 06/01/2024 117 7.970% F 6,413
225 823,021 11/03/1998 12/01/2023 111 8.250% F 6,544
226 821,281 03/25/1999 04/01/2024 115 8.160% F 6,455
227 821,166 12/31/1998 01/01/2024 112 8.200% F 6,497
228 804,909 06/30/1998 07/01/2023 106 7.625% F 6,113
229 795,997 06/18/1999 07/01/2014 178 8.630% F 7,939
230 727,187 10/26/1998 11/01/2008 110 7.630% F 5,494
231 672,927 10/06/1998 11/01/2023 110 7.750% F 5,136
232 659,599 02/26/1999 03/01/2024 114 9.170% F 5,633
233 653,144 02/19/1999 03/01/2024 114 8.500% F 5,286
234 594,352 12/08/1998 01/01/2024 112 7.050% F 4,260
235 542,974 04/14/1999 05/01/2024 116 7.820% F 4,142
236 494,023 08/25/1998 09/01/2023 108 8.000% F 3,859
236 514,698 01/27/1998 02/01/2023 101 8.000% F 4,052
238 487,575 11/11/1998 12/01/2013 171 8.410% F 4,897
239 468,050 07/07/1998 08/01/2023 107 8.125% F 3,698
240 435,473 06/09/1998 07/01/2023 166 7.625% F 3,302
241 428,889 05/18/1998 06/01/2018 225 8.625% F 3,845
242 414,626 06/04/1998 07/01/2023 106 8.375% F 3,347
- --- ------------- ---------- ---------- ---- -------- ----- -----------
TOTAL 732,722,570
=============
</TABLE>
Page -36
<PAGE>
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Property Description
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: September, 1999
DATE PRINTED: 15-Sep-99
<TABLE>
<CAPTION>
PROP YEAR PROPERTY VALUATION VALUATION
ASSET 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>
010 1 Multifamily EL PASO TX 79924 1996 320 N/A 12,600,000 02/22/99 UNDERWRITERS
013 1 Multifamily EL PASO TX 79915 1993 336 N/A 10,550,000 02/01/99 MAI APPRAISAL
019 1 Multifamily SPOKANE WA 99217 1998 192 N/A 8,974,000 04/06/99 UNDERWRITERS
025 1 Industrial RENO NV 89511 1996 N/A 104,400 8,455,000 05/13/99 UNDERWRITERS
030 1 Industrial VERNON CA 90058 1938 N/A 390,382 7,712,000 11/06/98 UNDERWRITERS
033 1 Retail LAS VEGAS NV 89102 1998 N/A 43,770 7,047,000 03/30/99 UNDERWRITERS
039 1 Multifamily CORPUS CHRISTI TX 78410 1983 200 177,824 6,270,000 01/19/99 MAI APPRAISAL
049 1 Multifamily TEMPLE TX 76504 1983 200 N/A 5,800,000 01/22/99 MAI APPRAISAL
054 1 Office AMHERST NY 14228 1992 N/A 39,304 5,700,000 01/27/99 MAI APPRAISAL
059 1 Industrial SANTA CLARITA CA 91355 1988 N/A 85,302 5,400,000 12/30/98 MAI APPRAISAL
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
070 1 Office SANTA FE NM 87502 1997 N/A 31,567 5,026,000 02/23/99 UNDERWRITERS
073 1 Industrial ST LOUIS PARK MN 55416 1968 N/A 184,190 6,120,000 05/15/98 MAI APPRAISAL
081 1 Retail YARMOUTH ME 04096 1900 N/A 46,355 4,509,000 03/04/99 UNDERWRITERS
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
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
095 1 Office SILVERDALE WA 98383 1993 N/A 42,274 3,856,000 12/08/98 UNDERWRITERS
098 1 Retail SANTA MARIA CA 93454 1999 N/A 24,000 3,541,000 04/05/99 UNDERWRITERS
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
103 1 Office BURBANK CA 91505 1971 N/A 23,078 3,619,000 02/18/99 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
112 1 Multifamily BAYTOWN TX 77520 1984 138 N/A 3,000,000 02/25/99 UNDERWRITERS
118 1 Multifamily FORT WORTH TX 76116 1985 60 N/A 2,820,000 01/21/99 MAI APPRAISAL
131 1 Self Storage OCEAN SPRINGS MS 39564 1994 615 67,450 2,689,000 11/19/98 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
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
147 1 Office STERLING VA 20165 1990 N/A 14,258 2,285,000 02/26/99 UNDERWRITERS
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
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
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
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
180 1 Multifamily BATON ROUGE LA 70806 1970 191 N/A 1,830,000 03/16/99 UNDERWRITERS
182 1 Retail BUFFALO NY 14206 1974 N/A 110,680 2,109,000 04/14/99 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
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
194 1 Office FALLS CHURCH VA 22042 1967 N/A 24,473 1,664,000 02/25/99 UNDERWRITERS
206 1 Multifamily IRVING TX 75061 1971 85 N/A 1,356,000 04/01/99 UNDERWRITERS
209 1 Multifamily OAK PARK HEIGHTS MN 55082 1964 45 N/A 1,437,000 02/25/99 UNDERWRITERS
217 1 Office BEDFORD NH 03110 1966 N/A 17,113 1,038,000 01/22/99 UNDERWRITERS
224 1 Multifamily BELLVILLE TX 77418 1982 76 N/A 1,146,000 02/25/99 UNDERWRITERS
226 1 Manufactured VAN METER IA 50038 1963 N/A N/A 1,128,000 03/25/99 UNDERWRITERS
235 1 Multifamily IRVING TX 75061 1966 32 N/A 731,000 03/24/99 UNDERWRITERS
</TABLE>
Page - 37
<PAGE>
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Property Performance
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: September, 1999
DATE PRINTED: 15-Sep-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>
010 1 1,203,266 N/A UNDERWRITER 452,582 3/1/99 6/30/99 BORROWER 98.0% 6/22/99
013 1 1,046,373 N/A UNDERWRITER 334,125 3/1/99 6/30/99 BORROWER 95.0% 6/30/99
019 1 778,748 N/A UNDERWRITER N/A N/A N/A N/A 91.7% 6/15/99
025 1 496,477 N/A UNDERWRITER 194,751 1/1/99 3/31/99 BORROWER 91.7% 6/30/99
030 1 932,618 N/A UNDERWRITER 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
039 1 586,612 N/A UNDERWRITER 155,857 1/1/99 3/31/99 BORROWER 94.0% 3/31/99
049 1 535,581 N/A UNDERWRITER 141,466 1/1/99 3/31/99 BORROWER 90.0% 12/31/98
054 1 596,738 N/A UNDERWRITER N/A N/A N/A N/A 94.0% 3/29/99
059 1 505,609 N/A UNDERWRITER 135,704 10/1/98 12/31/98 BORROWER 100.0% 1/20/99
066 1 477,212 N/A UNDERWRITER 397,677 1/1/98 10/31/98 UNDERWRITER 100.0% 1/1/99
067 1 108,047 N/A UNDERWRITER 24,296 10/1/98 12/31/98 BORROWER 100.0% 1/1/99
070 1 318,090 N/A UNDERWRITER 94,493 1/1/99 3/31/99 BORROWER 100.0% 3/31/99
073 1 533,768 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 3/1/99
081 1 414,817 N/A UNDERWRITER 93,955 1/1/99 3/31/99 BORROWER 95.0% 6/30/99
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 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 N/A N/A N/A N/A 99.0% 1/15/99
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
095 1 443,463 12/31/98 BORROWER 236,454 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
098 1 295,757 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
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
103 1 396,763 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 1/15/99
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
112 1 280,690 N/A UNDERWRITER 122,801 10/1/98 3/31/99 BORROWER 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
131 1 239,369 12/31/98 FILE 167,439 1/1/99 6/11/99 BORROWER 100.0% 6/1/99
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
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 101,533 1/1/99 5/31/99 BORROWER 93.6% 5/25/99
147 1 250,559 N/A UNDERWRITER 67,537 1/1/99 3/31/99 BORROWER 98.7% 3/22/99
149 1 127,691 N/A UNDERWRITER 63,667 9/1/98 2/28/99 UNDERWRITER 80.6% 6/21/99
149 2 86,388 N/A UNDERWRITER 36,906 9/1/98 2/28/99 UNDERWRITER 93.5% 6/21/99
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
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
170 1 146,560 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
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 N/A N/A N/A N/A 92.3% 2/1/99
180 1 220,246 N/A UNDERWRITER 28,082 1/1/99 3/31/99 BORROWER 96.3% 3/31/99
182 1 285,853 N/A UNDERWRITER N/A N/A N/A N/A 81.0% 4/14/99
</TABLE>
Page - 38
<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>
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
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
194 1 168,104 N/A UNDERWRITER 46,958 1/1/99 3/31/99 BORROWER 93.0% 4/21/99
206 1 132,244 N/A UNDERWRITER N/A N/A N/A N/A 99.0% 3/16/99
209 1 156,603 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 4/14/99
217 1 90,985 12/31/98 BORROWER 32,204 1/1/99 3/31/99 BORROWER 100.0% 3/30/99
224 1 122,752 N/A UNDERWRITER 78,864 10/1/98 3/31/99 BORROWER N/A N/A
226 1 59,300 N/A UNDERWRITER N/A N/A N/A N/A N/A N/A
235 1 66,519 N/A UNDERWRITER N/A 1/1/99 3/31/99 BORROWER 94.0% 1/20/99
</TABLE>
Page - 39
<PAGE>
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Asset Comments
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: September, 1999
DATE PRINTED: 15-Sep-99
LOAN 010 - 1: Partial Year Statement Comment: 06/30/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 013 - 1: Partial Year Statement Comment: 06/30/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER ESCROW ACCOUNT.
LOAN 019 - 1:
LOAN 025 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED
PROPERTY TAX PER LOAN SERVICING SYSTEM. INSURANCE PER BORROWER.
LOAN 030 - 1:
LOAN 033 - 1: Latest Annual Statement Comment: 12/31/1998 - SUBJECT PROPERTY
WAS IN LEASE UP THROUGHOUT 1998.
LOAN 039 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED
INSURANCE PER LOAN SERVICING SYSTEM. PROPERTY TAX PER BORROWER.
LOAN 049 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED
PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 054 - 1:
LOAN 059 - 1:
LOAN 066 - 1:
LOAN 067 - 1: Partial Year Statement Comment: 12/31/1998 - BORROWER DID NOT
REPORT PROPERTY TAX. NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING
SYSTEM. BORROWER DID NOT REPORT UTILITY EXPENSE. SIGNIFICANT DECREASE IN
ADMINISTRATIVE EXPENSE COMPARED TO UNDERWRITING DATA.
LOAN 070 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 073 - 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 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:
LOAN 089 - 1: Partial Year Statement Comment: 06/30/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 090 - 1:
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.
Page - 40
<PAGE>
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 098 - 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 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 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 112 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 118 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 131 - 1: Partial Year Statement Comment: 06/11/1999 - Normalized
property taxes and insurance per servicing system.
LOAN 137 - 1:
LOAN 138 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER SERVICNG SYSTEM
LOAN 140 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED TAXES
AND INSURANCE PER LOAN SERVICING.
LOAN 141 - 1: Partial Year Statement Comment: 05/31/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 147 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 149 - 1: Latest Annual Statement Comment: 12/31/1998 - FINANCIAL
FIGURES PER UNDERWRITING ANALYSIS. Partial Year Statement Comment:
02/28/1999 - FINANCIAL FIGURES PER UNDERWRITING ANALYSIS.
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.
LOAN 152 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED
PROPERTY TAX, INSURANCE AND REPLACEMENT RESERVES PER LOAN SERVICING SYSTEM.
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:
Page - 41
<PAGE>
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 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 170 - 1:
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:
LOAN 180 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
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.
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 187 - 1:
LOAN 188 - 1:
LOAN 194 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED TAXES
AND INSURANCE PER LOAN SERVICING.
LOAN 206 - 1:
LOAN 209 - 1:
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 224 - 1: Partial Year Statement Comment: 03/31/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
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 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.
Page - 42
