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) November 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 November 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
November 15, 1999.
Loan data files as of the November 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: November 15, 1999
EXHIBIT INDEX
Sequential
Document Page Number
Monthly Remittance Statement to the Certificateholders 3
dated as of November 15, 1999
Loan data file as of the November 1999 Determination Date 29
Page - 2
ABN AMRO Statement Date 11/15/99
LaSalle Bank N.A. Payment Date: 11/15/99
Administrator: Prior Payment: 10/15/99
Kori Sumser (800) 246-5761 Record Date: 10/30/99
135 S. LaSalle Street Suite 1625
Chicago, IL 60674-4107 WAC: 7.7369%
WAMM: 164
Commercial Mortgage Acceptance Corp., Depositor
Midland Loan Services, Inc., Master Servicer
Orix Real Estate Capital Markets, LLC, Special Servicer
Commercial Mortgage Pass-Through Certificates, Series 1999-C1
ABN AMRO Acct: 67-8184-70-6
Information is available for this issue from the following sources
LaSalle Web Site www.lnbabs.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (714) 282-5518
Bloomberg User Terminal
ASAP #: 427
Monthly Data File Name: 0427MMYY.EXE
<TABLE>
REMIC III
<CAPTION>
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
<S> <C> <C> <C>
A-1 ............... 133,500,000.00 131,653,206.34 573,604.98
201728DZ2 ......... 1000.000000000 986.166339625 4.296666517
A-2 ............... 409,513,000.00 409,513,000.00 0.00
201728EA6 ......... 1000.000000000 1000.000000000 0.000000000
X ................. 733,801,915.00N 731,955,121.34 0.00
201728EG3 ......... 1000.000000000 997.483253147 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
- ------------------- ---------------- ---------------- ----------------
733,801,915.00 731,955,121.34 573,604.98
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Page - 3
<PAGE>
REMIC III, Continued
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1 ............... 0.00 0.00 131,079,601.36
201728DZ2 ......... 0.000000000 0.000000000 981.869673109
A-2 ............... 0.00 0.00 409,513,000.00
201728EA6 ......... 0.000000000 0.000000000 1000.000000000
X ................. 0.00 0.00 731,381,516.36
201728EG3 ......... 0.000000000 0.000000000 996.701564018
B ................. 0.00 0.00 33,021,000.00
201728EB4 ......... 0.000000000 0.000000000 1000.000000000
C ................. 0.00 0.00 34,856,000.00
201728EC2 ......... 0.000000000 0.000000000 1000.000000000
D ................. 0.00 0.00 11,007,000.00
201728ED0 ......... 0.000000000 0.000000000 1000.000000000
E ................. 0.00 0.00 23,848,000.00
201728EE8 ......... 0.000000000 0.000000000 1000.000000000
F ................. 0.00 0.00 12,842,000.00
201728EF5 ......... 0.000000000 0.000000000 1000.000000000
G ................. 0.00 0.00 1,834,000.00
201728EH1 ......... 0.000000000 0.000000000 1000.000000000
H ................. 0.00 0.00 12,842,000.00
201728EJ7 ......... 0.000000000 0.000000000 1000.000000000
J ................. 0.00 0.00 20,179,000.00
201728EK4 ......... 0.000000000 0.000000000 1000.000000000
K ................. 0.00 0.00 5,504,000.00
201728EL2 ......... 0.000000000 0.000000000 1000.000000000
L ................. 0.00 0.00 7,338,000.00
201728EM0 ......... 0.000000000 0.000000000 1000.000000000
M ................. 0.00 0.00 9,172,000.00
201728EN8 ......... 0.000000000 0.000000000 1000.000000000
N ................. 0.00 0.00 5,504,000.00
201728EP3 ......... 0.000000000 0.000000000 1000.000000000
O ................. 0.00 0.00 3,669,000.00
201728EQ1 ......... 0.000000000 0.000000000 1000.000000000
P ................. 0.00 0.00 9,172,915.00
201728ER9 ......... 0.000000000 0.000000000 1000.000000000
RIII .............. 0.00 0.00 0.00
9ABSC620 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
0.00 0.00 731,381,516.36
================ ================ ================
Total P&I Payment 5,383,711.76
============
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 ............... 744,937.73 0.00 6.79000000%
201728DZ2 ......... 5.580057903 0.000000000 6.79000000%
A-2 ............... 2,399,063.66 0.00 7.03000000%
201728EA6 ......... 5.858333337 0.000000000 7.03000000%
X ................. 511,050.83 0.00 0.83783962%
201728EG3 ......... 0.696442486 0.000000000 0.61702117%
B ................. 198,126.00 0.00 7.20000000%
201728EB4 ......... 6.000000000 0.000000000 7.20000000%
C ................. 218,602.44 0.00 7.52590443%
201728EC2 ......... 6.271587101 0.000000000 7.27651355%
D ................. 69,948.61 0.00 7.62590443%
201728ED0 ......... 6.354920505 0.000000000 7.37651355%
E ................. 156,719.21 0.00 7.88590443%
201728EE8 ......... 6.571587135 0.000000000 7.63651355%
F ................. 84,392.32 0.00 7.88590443%
201728EF5 ......... 6.571586980 0.000000000 7.63651355%
G ................. 12,052.29 0.00 7.88590443%
201728EH1 ......... 6.571586696 0.000000000 7.63651355%
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
---------------- ---------------- ----------------
4,810,106.78 0.00 0.00
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred Interest equals
Accrual.
(3) Estimated
</FN>
</TABLE>
Page - 5
<PAGE>
<TABLE>
REMIC II
<CAPTION>
Original Opening Principal
Class Face Value (1) Balance Payment
CUSIP Per $1,000 Per $1,000 Per $1,000
<S> <C> <C> <C>
A-1-II ............ 133,500,000.00 131,653,206.34 573,604.98
None .............. 1000.000000000 986.166339625 4.296666517
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
- ------------------- ---------------- ---------------- ----------------
733,801,915.00 731,955,121.34 573,604.98
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
Page - 6
<PAGE>
REMIC II, Continued
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1-II ............ 0.00 0.00 131,079,601.36
None .............. 0.000000000 0.000000000 981.869673109
A-2-II ............ 0.00 0.00 409,513,000.00
None .............. 0.000000000 0.000000000 1000.000000000
B-II .............. 0.00 0.00 33,021,000.00
None .............. 0.000000000 0.000000000 1000.000000000
C-II .............. 0.00 0.00 34,856,000.00
None .............. 0.000000000 0.000000000 1000.000000000
D-II .............. 0.00 0.00 11,007,000.00
None .............. 0.000000000 0.000000000 1000.000000000
E-II .............. 0.00 0.00 23,848,000.00
None .............. 0.000000000 0.000000000 1000.000000000
F-II .............. 0.00 0.00 12,842,000.00
None .............. 0.000000000 0.000000000 1000.000000000
G-II .............. 0.00 0.00 1,834,000.00
None .............. 0.000000000 0.000000000 1000.000000000
H-II .............. 0.00 0.00 12,842,000.00
None .............. 0.000000000 0.000000000 1000.000000000
J-II .............. 0.00 0.00 20,179,000.00
None .............. 0.000000000 0.000000000 1000.000000000
K-II .............. 0.00 0.00 5,504,000.00
None .............. 0.000000000 0.000000000 1000.000000000
L-II .............. 0.00 0.00 7,338,000.00
None .............. 0.000000000 0.000000000 1000.000000000
M-II .............. 0.00 0.00 9,172,000.00
None .............. 0.000000000 0.000000000 1000.000000000
N-II .............. 0.00 0.00 5,504,000.00
None .............. 0.000000000 0.000000000 1000.000000000
O-II .............. 0.00 0.00 3,669,000.00
None .............. 0.000000000 0.000000000 1000.000000000
P-II .............. 0.00 0.00 9,172,915.00
None .............. 0.000000000 0.000000000 1000.000000000
RII ............... 0.00 0.00 0.00
9ABSC602 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
0.00 0.00 731,381,516.36
================ ================ ================
Total P&I Payment 5,376,949.99
============
Page - 7
<PAGE>
<TABLE>
REMIC II, Continued
<CAPTION>
Interest Interest Pass-Through
Class Payment Adjustment Rate (2)
CUSIP Per $1,000 Per $1,000 Next Rate (3)
<S> <C> <C> <C>
A-1-II ............ 865,170.50 0.00 7.88590443%
None .............. 6.480677903 0.000000000 7.63651355%
A-2-II ............ 2,691,150.32 0.00 7.88590443%
None .............. 6.571587031 0.000000000 7.63651355%
B-II .............. 217,000.38 0.00 7.88590443%
None .............. 6.571587172 0.000000000 7.63651355%
C-II .............. 229,059.24 0.00 7.88590443%
None .............. 6.571587101 0.000000000 7.63651355%
D-II .............. 72,333.46 0.00 7.88590443%
None .............. 6.571587172 0.000000000 7.63651355%
E-II .............. 156,719.21 0.00 7.88590443%
None .............. 6.571587135 0.000000000 7.63651355%
F-II .............. 84,392.32 0.00 7.88590443%
None .............. 6.571586980 0.000000000 7.63651355%
G-II .............. 12,052.29 0.00 7.88590443%
None .............. 6.571586696 0.000000000 7.63651355%
H-II .............. 84,392.32 0.00 7.88590443%
None .............. 6.571586980 0.000000000 7.63651355%
J-II .............. 132,608.05 0.00 7.88590443%
None .............. 6.571586798 0.000000000 7.63651355%
K-II .............. 36,170.01 0.00 7.88590443%
None .............. 6.571586119 0.000000000 7.63651355%
L-II .............. 48,222.31 0.00 7.88590443%
None .............. 6.571587626 0.000000000 7.63651355%
M-II .............. 60,274.60 0.00 7.88590443%
None .............. 6.571587440 0.000000000 7.63651355%
N-II .............. 36,170.01 0.00 7.88590443%
None .............. 6.571586119 0.000000000 7.63651355%
O-II .............. 24,111.15 0.00 7.88590443%
None .............. 6.571586263 0.000000000 7.63651355%
P-II .............. 60,280.61 0.00 7.88590443%
None .............. 6.571587113 0.000000000 7.63651355%
RII ............... 0.00 0.00
9ABSC602 .......... 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
4,810,106.78 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 .. 733,801,915.00 731,955,121.34 573,604.98
None .............. 1000.000000000 997.483253147 0.781689129
RI ................ 0.00N 0.00 0.00
9ABSC601 .......... 1000.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
733,801,915.00 731,955,121.34 573,604.98
================ ================ ================
<FN>
(1) N denotes notional balance not included in total
</FN>
</TABLE>
REMIC I, Continued
Principal Negative Closing
Class Adj. or Loss Amortization Balance
CUSIP Per $1,000 Per $1,000 Per $1,000
Remic I Interest .. 0.00 0.00 731,381,516.36
None .............. 0.000000000 0.000000000 996.701564018
RI ................ 0.00 0.00 0.00
9ABSC601 .......... 0.000000000 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
0.00 0.00 731,381,516.36
================ ================ ================
Total P&I Payment 5,383,711.76
============
<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 .. 4,810,106.78 0.00 7.88590443%
None .............. 6.555048006 0.000000000 7.63651355%
RI ................ 0.00 0.00
9ABSC601 .......... 0.000000000 0.000000000
- ------------------- ---------------- ---------------- ----------------
4,810,106.78 0.00 0.00
================ ================ ================
<FN>
(2) Interest Paid minus Interest Adjustment minus Deferred Interest equals
Accrual.
(3) Estimated
</FN>
</TABLE>
Page - 9
<PAGE>
OTHER RELATED INFORMATION
<TABLE>
RATINGS INFORMATION
<CAPTION>
Ratings Change/Change Date (3)
Original Ratings (1) (2) -----------------------------------
---------------------------- DCR Moody's
Class CUSIP DCR Moody's Fitch S&P --------------- ---------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 ...... 201728DZ2 AAA Aaa X X 0 01/00/00 0 01/00/00
A-2 ...... 201728EA6 AAA Aaa X X 0 01/00/00 0 01/00/00
X ........ 201728EG3 AAA Aaa X X 0 01/00/00 0 01/00/00
B ........ 201728EB4 AA Aa2 X X 0 01/00/00 0 01/00/00
C ........ 201728EC2 A A2 X X 0 01/00/00 0 01/00/00
D ........ 201728ED0 A- A3 X X 0 01/00/00 0 01/00/00
E ........ 201728EE8 BBB Baa2 X X 0 01/00/00 0 01/00/00
F ........ 201728EF5 BBB- Baa3 X X 0 01/00/00 0 01/00/00
G ........ 201728EH1 NR NR X X 0 01/00/00 0 01/00/00
H ........ 201728EJ7 NR NR X X 0 01/00/00 0 01/00/00
J ........ 201728EK4 NR NR X X 0 01/00/00 0 01/00/00
K ........ 201728EL2 NR NR X X 0 01/00/00 0 01/00/00
L ........ 201728EM0 NR NR X X 0 01/00/00 0 01/00/00
M ........ 201728EN8 NR NR X X 0 01/00/00 0 01/00/00
N ........ 201728EP3 NR NR X X 0 01/00/00 0 01/00/00
O ........ 201728EQ1 NR NR X X 0 01/00/00 0 01/00/00
P ........ 201728ER9 NR NR X X 0 01/00/00 0 01/00/00
<FN>
(1) NR - Designates that the class was not rated by the rating agency
(2) X - Designates that the rating agency did not rate any of the classes at the time of issuance
(3) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic
transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days
of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be
being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle
recommends that investors obtain current rating information directly from the rating agency.
</FN>
</TABLE>
<TABLE>
OTHER RELATED INFORMATION
<CAPTION>
Accrued Allocation of Beginning Payment of Ending Yield
Certificate Prepay Interest Unpaid Prior Unpaid Unpaid Maintenance Prepayment
Class Interest Shortfall Interest Interest Interest Premium Premiums
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 ...... 744,937.73 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 ........ 511,050.83 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 ........ 218,602.44 0.00 0.00 0.00 0.00 0.00 0.00
D ........ 69,948.61 0.00 0.00 0.00 0.00 0.00 0.00
E ........ 156,719.21 0.00 0.00 0.00 0.00 0.00 0.00
F ........ 84,392.32 0.00 0.00 0.00 0.00 0.00 0.00
G ........ 12,052.29 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 0.00 952.10 0.00 957.49 0.00 0.00
------------ ------------ ------------ ------------ ------------ ------------ ------------
4,810,106.78 0.00 952.10 0.00 957.49 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 .... 98,213.18 669,661.67 97,070.52 688,631.30 98,213.18 669,661.67 97,070.52 688,631.31
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
---------- ---------- ---------- ---------- ---------- ---------- ---------- ----------
0.00 669,661.67 97,070.52 688,631.30 98,213.18 669,661.67 97,070.52 688,631.31
========== ========== ========== ========== ========== ========== ========== ==========
</TABLE>
Beginning Stated Principal Balance 731,955,122.06
of the Mortgage Loans:
Ending Stated Principal Balance 731,381,517.08
of the Mortgage Loans:
Principal Distribution Amount: 573,604.98
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 61,346.64
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
---------
61,346.64
=========
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
11/15/99 0 0 0 0
/ ...... 0.000% 0.000% 0.000% 0.000%
10/15/99 0 0 0.00 0
/ ...... 0.000% 0.000% 0.000% 0.000%
09/15/99 0 0 0.00 0
/ ...... 0.000% 0.000% 0.000% 0.000%
08/16/99 0 0 0.00 0
/ ...... 0.000% 0.000% 0.000% 0.000%
<TABLE>
DELINQUENCIES, Continued
<CAPTION>
Delinq 3+ Months Foreclosure/Bankruptcy (1) REO (1) Modifications
# Balance # Balance # Balance # Balance
<S> <C> <C> <C> <C> <C> <C> <C> <C>
11/15/99 0 0 0 0 0 0 0 0
/ ...... 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
10/15/99 0.00 0 0.00 0 0.00 0 0.00 0
/ ...... 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
09/15/99 0.00 0 0.00 0 0.00 0 0.00 0
/ ...... 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
08/16/99 0.00 0 0.00 0 0.00 0 0.00 0
/ ...... 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
<FN>
(1) Foreclosure and REO Totals are Included in the Appropriate Delinquency Aging Category
</FN>
</TABLE>
DELINQUENCIES, Continued
Prepayments Curr Weighted Avg.
# Balance Coupon Remit
11/15/99 0 0 7.9895 7.8859%
/ ...... 0.000% 0.000% 0.0000 0.0000%
10/15/99 0.00 0 7.7369 7.6365%
/ ...... 0.000% 0.000% 0.0000 0.0000%
09/15/99 0.00 0 7.9895 7.8859%
/ ...... 0.000% 0.000% 0.0000 0.0000%
08/16/99 0.00 0 7.9895 7.8859%
/ ...... 0.000% 0.000% 0.0000 0.0000%
Page - 12
<PAGE>
<TABLE>
DELINQUENT LOAN DETAIL
<CAPTION>
Disc Paid Outstanding Out. Property Special Servicer
Doc Thru Current P&I P&I Protection Advance Transfer Foreclosure Bankruptcy REO
Control # Date Advance Advances(1) Advances Desc. (2) Date Date Date Date
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
55 10/01/99 27,206.53 27,206.53 0.00 A -- -- -- --
80 10/01/99 23,765.30 23,765.30 0.00 A -- -- -- --
52 10/01/99 32,500.49 32,500.49 0.00 A -- -- -- --
36 10/01/99 36,639.09 36,639.09 0.00 A -- -- -- --
34 10/01/99 36,009.06 36,009.06 0.00 A -- -- -- --
88 10/01/99 20,962.83 20,962.83 0.00 A -- -- -- --
35 10/01/99 45,089.73 45,089.73 0.00 A -- -- -- --
77 10/01/99 23,441.20 23,441.20 0.00 B -- -- -- --
2 10/01/99 167,646.30 167,646.30 0.00 A -- -- -- --
31 10/01/99 42,256.41 42,256.41 0.00 A -- -- -- --
99 10/01/99 17,602.59 17,602.59 0.00 A -- -- -- --
123 10/01/99 16,424.66 16,424.66 0.00 B -- -- -- --
94 10/01/99 23,329.90 23,329.90 0.00 A -- -- -- --
165 10/01/99 11,084.13 11,084.13 0.00 A -- -- -- --
133 10/01/99 15,115.84 15,115.84 0.00 A -- -- -- --
192 10/01/99 9,298.05 9,298.05 0.00 A -- -- -- --
204 10/01/99 8,577.18 8,577.18 0.00 A -- -- -- --
218 10/01/99 7,520.13 7,520.13 0.00 A -- -- -- --
242 10/01/99 3,318.11 3,318.11 0.00 A -- -- -- --
208 10/01/99 7,906.92 7,906.92 0.00 A -- -- -- --
233 10/01/99 5,240.56 5,240.56 0.00 A -- -- -- --
207 10/01/99 7,363.79 7,363.79 0.00 A -- -- -- --
129 10/01/99 14,343.34 14,343.34 0.00 A -- -- -- --
73 10/01/99 29,284.87 29,284.87 0.00 A -- -- -- --
92 10/01/99 20,952.47 20,952.47 0.00 A -- -- -- --
59 10/01/99 29,332.31 29,332.31 0.00 A -- -- -- --
98 10/01/99 18,091.12 18,091.12 0.00 A -- -- -- --
56 10/01/99 30,841.69 30,841.69 0.00 A -- -- -- --
16 10/01/99 54,557.20 54,557.20 0.00 A -- -- -- --
-------- ---------- ---------- ---------- ----- -------- -------- -------- --------
Total 785,701.80 785,701.80 0.00 -- -- -- -- --
========== ========== ========== ===== ======== ======== ======== ========
<FN>
(1) A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but less one month delinq.
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or more
4. Matured Balloon/Assumed Assumed Scheduled Payment
(2) Outstanding P&I advances include the current period P&I Advance
</FN>
</TABLE>
DISTRIBUTION OF PRINCIPAL BALANCES
Scheduled Number Scheduled Based On
Balances of Loans Balance Balance
0 to 500,000 .................. 10 4,276,658.31 0.58%
500,000 to 1,000,000 .......... 31 25,993,068.55 3.55%
1,000,000 to 1,500,000 ........ 37 45,356,458.35 6.20%
1,500,000 to 2,000,000 ........ 40 70,072,439.99 9.58%
2,000,000 to 2,500,000 ........ 26 58,080,438.53 7.94%
2,500,000 to 3,000,000 ........ 17 47,370,025.58 6.48%
3,000,000 to 3,500,000 ........ 13 42,825,144.61 5.86%
3,500,000 to 4,000,000 ........ 11 42,285,600.94 5.78%
4,000,000 to 4,500,000 ........ 10 41,911,957.37 5.73%
4,500,000 to 5,000,000 ........ 15 71,431,819.01 9.77%
5,000,000 to 5,500,000 ........ 7 37,358,524.60 5.11%
5,500,000 to 6,000,000 ........ 3 17,073,164.63 2.33%
6,000,000 to 6,500,000 ........ 4 25,106,318.38 3.43%
6,500,000 to 7,000,000 ........ 3 20,529,793.75 2.81%
7,000,000 to 7,500,000 ........ 2 14,857,632.62 2.03%
7,500,000 to 8,000,000 ........ 2 15,319,363.62 2.09%
8,000,000 to 8,500,000 ........ 2 16,498,350.20 2.26%
8,500,000 to 9,000,000 ........ 1 8,670,197.37 1.19%
9,000,000 to 10,000,000 ....... 2 19,426,049.99 2.66%
10,000,000 & Above ............ 6 106,938,510.68 14.62%
- ------------------------------- --- -------------- ------
Total ......................... 242 731,381,517.08 100.00%
=== ============== ======
Average Scheduled Balance is 3,022,238
Maximum Scheduled Balance is 32,095,888
Minimum Scheduled Balance is 359,694
Page - 13
<PAGE>
DISTRIBUTION OF PROPERTY TYPES
Number Scheduled Based on
Property Types of Loans Balance Balance
Multifamily ................... 93 238,015,211.2 32.54%
Retail ........................ 57 196,073,880.8 26.81%
Office ........................ 43 153,757,954.9 21.02%
Industrial .................... 25 88,476,791.95 12.10%
Other ......................... 9 25,511,479.90 3.49%
Self Storage .................. 8 18,803,008.17 2.57%
Mobile Home ................... 6 8,976,545.15 1.23%
Mixed Use ..................... 1 1,766,644.88 0.24%
--- -------------- ------
Total ......................... 242 731,381,517.0 100.00%
=== ============== ======
GEOGRAPHIC DISTRIBUTION
Number Scheduled Based on
Geographic Location of Loans Balance Balance
New York ...................... 16 103,504,731.0 14.15%
Texas ......................... 39 93,548,500.05 12.79%
California .................... 26 76,752,891.25 10.49%
Pennsylvania .................. 13 54,541,746.71 7.46%
New Jersey .................... 17 50,754,681.44 6.94%
Florida ....................... 16 41,992,427.19 5.74%
Illinois ...................... 9 39,317,623.74 5.38%
Missouri ...................... 7 23,010,856.56 3.15%
North Carolina ................ 5 21,590,376.32 2.95%
Washington .................... 6 20,162,945.71 2.76%
Minnesota ..................... 6 17,448,960.05 2.39%
Massachusetts ................. 5 17,322,030.14 2.37%
Maryland ...................... 5 12,742,878.57 1.74%
Ohio .......................... 6 11,822,453.65 1.62%
Nevada ........................ 2 11,383,590.39 1.56%
Colorado ...................... 6 10,651,336.87 1.46%
West Virginia ................. 4 10,646,147.79 1.46%
Virginia ...................... 4 9,703,127.01 1.33%
Oregon ........................ 3 8,687,711.73 1.19%
Georgia ....................... 4 7,989,402.56 1.09%
Oklahoma ...................... 4 7,903,773.06 1.08%
Kentucky ...................... 2 7,770,729.99 1.06%
Maine ......................... 3 7,760,521.43 1.06%
New Mexico .................... 3 7,165,139.02 0.98%
Michigan ...................... 3 6,528,641.97 0.89%
Virginia ...................... 1 6,369,292.22 0.87%
Connecticut ................... 2 5,792,942.39 0.79%
New Hampshire ................. 3 5,302,327.60 0.72%
Arizona ....................... 3 5,158,097.13 0.71%
North Dakota .................. 1 4,974,343.73 0.68%
Other ......................... 18 23,081,289.81 3.16%
--- -------------- ------
Total ......................... 242 731,381,517.0 100.00%
=== ============== ======
Page - 14
<PAGE>
DISTRIBUTION OF MORTGAGE INTEREST RATES
Current Mortgage Number Scheduled Based on
Interest Rate of Loans Balance Balance
7.000% or less ................ 10 31,958,845.18 4.37%
7.000% to 7.500% .............. 47 199,490,937.78 27.28%
7.500% to 8.000% .............. 114 334,308,392.99 45.71%
8.000% to 8.500% .............. 51 119,946,055.43 16.40%
8.500% to 9.000% .............. 16 35,995,015.00 4.92%
9.000% to 9.500% .............. 4 9,682,270.70 1.32%
9.500% to 10.000% ............. 0 0.00 0.00%
10.000% to 10.500% ............ 0 0.00 0.00%
10.500% to 11.000% ............ 0 0.00 0.00%
11.000% to 11.500% ............ 0 0.00 0.00%
11.500% to 12.000% ............ 0 0.00 0.00%
12.000% to 12.500% ............ 0 0.00 0.00%
12.500% to 13.000% ............ 0 0.00 0.00%
13.000% to 13.500% ............ 0 0.00 0.00%
13.500% & Above ............... 0 0.00 0.00%
- ------------------------------- --- -------------- ------
Total ......................... 242 731,381,517.08 100.00%
=== ============== ======
W/Avg Mortgage Interest Rate is 7.7369%
Minimum Mortgage Interest Rate is 6.8100%
Maximum Mortgage Interest Rate is 9.1700%
LOAN SEASONING
Number Scheduled Based on
Number of Years of Loans Balance Balance
1 year or less ................ 0 0.00 0.00%
1+ to 2 years ................. 0 0.00 0.00%
2+ to 3 years ................. 0 0.00 0.00%
3+ to 4 years ................. 0 0.00 0.00%
4+ to 5 years ................. 0 0.00 0.00%
5+ to 6 years ................. 0 0.00 0.00%
6+ to 7 years ................. 0 0.00 0.00%
7+ to 8 years ................. 0 0.00 0.00%
8+ to 9 years ................. 0 0.00 0.00%
9+ to 10 years ................ 0 0.00 0.00%
10 years or more .............. 0 0.00 0.00%
- ------------------------------- --- ------------- ------
Total ......................... 0 0.00 0.00%
=== ============= ======
Weighted Average Seasoning is 0.00%
DISTRIBUTION OF AMORTIZATION TYPE
Number Scheduled Based on
Amortization Type of Loans Balance Balance
Amortizing Balance............. 242 731,381,517 100.00%
--- ----------- ------
Total ......................... 242 731,381,517 100.00%
=== =========== ======
Page - 15
<PAGE>
DISTRIBUTION OF REMAINING TERM
BALLOON LOANS
Balloon Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
12 months or less ............. 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 1,931,170.81 0.26%
49 to 60 months ............... 1 5,403,593.68 0.74%
61 to 120 months .............. 192 514,817,285.6 70.39%
121 to 180 months ............. 18 39,508,903.10 5.40%
181 to 240 months ............. 30 169,720,563.8 23.21%
- ------------------------------- --- -------------- ------
Total ......................... 242 731,381,517.0 100.00%
=== ============== ======
Weighted Average Months to Maturity is 163
DISTRIBUTION OF REMAINING TERM
FULLY AMORTIZING
Fully Amortizing Number Scheduled Based on
Mortgage Loans of Loans Balance Balance
60 months or less ............. 0 0.00 0.00%
61 to 120 months .............. 0 0.00 0.00%
121 to 180 months ............. 0 0.00 0.00%
181 to 240 months ............. 0 0.00 0.00%
241 to 360 months ............. 0 0.00 0.00%
- ------------------------------- --- -------------- ------
Total ......................... 0 0.00 0.00%
=== ============== ======
Weighted Average Months to Maturity is 0
NOI AGING
Number Scheduled Based on
NOI Date of Loans Balance Balance
1 year or less ................ 143 483,444,795.2 66.10%
1 to 2 years .................. 0 0.00 0.00%
2 Years or More ............... 0 0.00 0.00%
Unknown ....................... 0 99.00 0.00%
--- -------------- ------
Total ......................... 143 483,444,894.2 66.10%
=== ============== ======
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 ................. 1 4,225,615.49 0.58%
0.500 to 0.625 ................ 3 10,450,985.44 1.43%
0.625 to 0.750 ................ 1 2,250,564.88 0.31%
0.750 to 0.875 ................ 1 819,720.09 0.11%
0.875 to 1.000 ................ 4 19,089,092.99 2.61%
1.000 to 1.125 ................ 5 18,489,037.43 2.53%
1.125 to 1.250 ................ 6 17,426,893.12 2.38%
1.250 to 1.375 ................ 10 26,019,732.76 3.56%
1.375 to 1.500 ................ 26 84,727,002.67 11.58%
1.500 to 1.625 ................ 23 89,814,370.46 12.28%
1.625 to 1.750 ................ 19 84,456,732.82 11.55%
1.750 to 1.875 ................ 16 58,375,897.49 7.98%
1.875 to 2.000 ................ 11 29,893,423.53 4.09%
2.000 to 2.125 ................ 4 6,999,403.47 0.96%
2.125 & above ................. 11 22,054,540.06 3.02%
Unknown ....................... 0 101.00 0.00%
- ------ ----
Total ......................... 141 475,093,113.70 64.96%
=== ============== =====
<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 2.5803
Page - 17
<PAGE>
<TABLE>
LOAN LEVEL DETAIL
<CAPTION>
Property Operating
Disc Type Maturity Statement
Ctrl# Group Code Date DSCR (1) Date State
<S> <C> <C> <C> <C> <C> <C>
1 CMAC99C1 Office 10/01/08 1.64 12/31/98 NY
2 CMAC99C1 Multifamily 04/01/09 1.52 12/31/98 PA
3 CMAC99C1 Industrial 05/01/28 1.63 12/31/98 IL
4 CMAC99C1 Office 05/01/26 1.9 12/31/98 NY
5 CMAC99C1 Office 05/01/26 1.87 12/31/98 NY
6 CMAC99C1 Industrial 07/01/09 1.55 12/31/98 IL
7 CMAC99C1 Industrial 07/01/09 0.52 12/31/98 IL
8 CMAC99C1 Industrial 07/01/09 1.54 12/31/98 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 1.53 12/31/98 NY
15 CMAC99C1 Retail 05/01/26 0.89 12/31/98 NY
16 CMAC99C1 Office 04/01/09 1.03 12/31/98 MA
17 CMAC99C1 Retail 06/01/29 1.38 12/31/98 FL
18 CMAC99C1 Retail 06/01/29 1.45 12/31/98 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 1.39 12/31/98 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 12/31/98 CA
31 CMAC99C1 Multifamily 02/01/09 1.560 12/31/98 PA
32 CMAC99C1 Retail 07/01/04 1.350 12/31/98 NJ
33 CMAC99C1 Retail 05/01/09 0.560 12/31/98 NV
34 CMAC99C1 Office 11/01/28 -- -- MA
35 CMAC99C1 Retail 06/01/15 1.570 12/31/98 PA
36 CMAC99C1 Multifamily 06/01/24 -- -- ND
37 CMAC99C1 Office 03/01/29 1.760 12/31/98 NY
38 CMAC99C1 Industrial 04/01/09 1.510 12/31/98 VA
39 CMAC99C1 Multifamily 02/01/09 1.430 12/31/98 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 1.230 12/31/98 MD
44 CMAC99C1 Retail 01/01/09 -- -- OH
45 CMAC99C1 Retail 06/01/09 1.750 12/31/98 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 12/31/98 TX
50 CMAC99C1 Self Storage 01/01/14 1.810 12/31/98 NJ
51 CMAC99C1 Other 06/01/24 106.180 12/31/98 KY
52 CMAC99C1 Multifamily 06/01/09 1.870 2/28/99 CT
53 CMAC99C1 Retail 04/01/24 0.010 12/31/98 CA
54 CMAC99C1 Office 05/01/09 1.690 12/31/98 NY
55 CMAC99C1 Office 09/01/28 -- -- WA
56 CMAC99C1 Office 05/01/09 1.700 12/31/98 NC
57 CMAC99C1 Retail 02/01/09 1.220 12/31/98 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 -- 12/31/98 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 1.060 02/28/99 NJ
65 CMAC99C1 Industrial 04/01/24 -- -- CA
66 CMAC99C1 Office 05/01/09 -- -- IL
67 CMAC99C1 Office 05/01/09 -- -- IL
68 CMAC99C1 Retail 05/01/29 1.640 12/31/98 NC
69 CMAC99C1 Self Storage 03/01/09 1.410 12/31/98 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 2.040 12/31/98 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 1.370 12/31/98 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 1.540 12/31/98 NJ
116 CMAC99C1 Industrial 12/01/08 -- -- MI
<FN>
(1) NOI and DSCR, if available and reportable under the terms of the trust
agreement, are based on information obtained from the related borrower,
and no other party to the agreement shall be held liable for the accuracy
or methodology used to determine such figures.
</FN>
</TABLE>
Page - 19
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Property Operating
Disc Type Maturity Statement
Ctrl# Group Code Date DSCR (1) Date State
<S> <C> <C> <C> <C> <C> <C>
117 CMAC99C1 Retail 06/01/09 -- -- AZ
118 CMAC99C1 Multifamily 03/01/09 1.560 12/31/98 TX
119 CMAC99C1 Retail 07/01/09 -- -- CA
120 CMAC99C1 Retail 10/01/09 -- -- NC
121 CMAC99C1 Office 01/01/09 1.720 12/31/98 OR
122 CMAC99C1 Multifamily 06/01/09 1.360 12/31/98 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 1.460 12/31/98 WA
133 CMAC99C1 Multifamily 12/01/02 1.530 12/31/98 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 22.990 12/31/98 SC
143 CMAC99C1 Retail 03/01/09 -- -- WI
144 CMAC99C1 Other 05/01/09 2.350 12/31/98 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 1.440 12/31/98 NM
149 CMAC99C1 Self Storage 05/01/09 1.220 12/31/98 TX
150 CMAC99C1 Retail 11/01/13 -- -- TN
151 CMAC99C1 Multifamily 12/01/08 -- -- TX
152 CMAC99C1 Retail 06/01/09 2.440 12/31/98 NM
153 CMAC99C1 Other 03/01/09 2.210 12/31/98 MO
154 CMAC99C1 Multifamily 06/01/09 1.980 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 1.440 12/31/98 FL
159 CMAC99C1 Retail 12/01/08 2.440 12/31/98 AZ
160 CMAC99C1 Multifamily 04/01/11 -- -- CA
161 CMAC99C1 Multifamily 02/01/09 1.070 12/31/98 PA
162 CMAC99C1 Retail 11/01/08 1.970 12/31/98 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 1.430 12/31/98 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
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
<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>
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 1.740 03/31/99 MI
203 CMAC99C1 Multifamily 10/01/08 -- -- MA
204 CMAC99C1 Industrial 01/01/09 2.100 12/31/98 NY
205 CMAC99C1 Multifamily 07/01/08 1.790 12/31/98 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 1.540 12/31/98 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 1.490 12/31/98 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 1.320 12/31/98 CO
220 CMAC99C1 Multifamily 01/01/09 -- -- TX
221 CMAC99C1 Multifamily 12/01/08 -- -- LA
222 CMAC99C1 Office 12/01/08 2.060 12/31/98 IL
223 CMAC99C1 Multifamily 04/01/09 -- -- PA
224 CMAC99C1 Multifamily 06/01/09 -- -- TX
225 CMAC99C1 Office 12/01/08 1.420 12/31/98 PA
226 CMAC99C1 Mobile Home 04/01/09 0.760 12/31/98 IA
227 CMAC99C1 Multifamily 01/01/09 -- -- TX
228 CMAC99C1 Multifamily 07/01/08 -- -- OH
229 CMAC99C1 Retail 07/01/14 -- -- TX
230 CMAC99C1 Office 11/01/08 -- -- NY
231 CMAC99C1 Multifamily 11/01/08 -- -- TX
232 CMAC99C1 Industrial 03/01/09 1.630 12/31/98 FL
233 CMAC99C1 Multifamily 03/01/09 -- -- OH
234 CMAC99C1 Multifamily 01/01/09 -- -- LA
235 CMAC99C1 Multifamily 05/01/09 1.340 12/31/98 TX
236 CMAC99C1 Multifamily 02/01/08 -- -- TX
237 CMAC99C1 Multifamily 09/01/08 -- -- MA
238 CMAC99C1 Industrial 12/01/13 1.800 12/31/98 NJ
239 CMAC99C1 Multifamily 08/01/08 -- -- NJ
240 CMAC99C1 Multifamily 07/01/13 -- -- CA
241 CMAC99C1 Multifamily 06/01/18 -- -- FL
242 CMAC99C1 Multifamily 07/01/08 -- -- TX
<FN>
(1) NOI and DSCR, if available and reportable under the terms of the trust
agreement, are based on information obtained from the related borrower,
and no other party to the agreement shall be held liable for the accuracy
or methodology used to determine such figures.
</FN>
</TABLE>
Page - 21
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Ending Loan
Disc Principal Note Scheduled Prepayment Status
Ctrl# Balance Rate P&I Prepayment Date Code (1)
<S> <C> <C> <C> <C> <C> <C>
1 32,095,888 7.20% 219,927 0 -- --
2 22,830,780 7.45% 169,221 0 -- A
3 15,351,637 7.17% 105,277 0 -- --
4 14,000,000 7.87% 94,877 0 -- --
5 12,200,000 7.87% 82,679 0 -- --
6 4,841,077 8.32% 36,675 0 -- --
7 3,992,641 8.32% 30,248 0 -- --
8 2,185,971 8.32% 16,561 0 -- --
9 10,460,205 7.39% 72,628 0 -- --
10 9,996,103 7.24% 68,491 0 -- --
11 9,429,947 7.55% 66,751 0 -- --
12 8,670,197 7.15% 58,760 0 -- --
13 8,375,829 6.99% 55,989 0 -- --
14 8,122,521 7.81% 58,726 0 -- --
15 7,750,000 7.87% 52,521 0 -- --
16 7,569,364 7.87% 55,079 0 -- A
17 7,477,867 7.72% 53,550 0 -- --
18 7,379,765 7.99% 54,247 0 -- --
19 6,989,025 6.81% 45,812 0 -- --
20 6,915,765 8.53% 56,104 0 -- --
21 6,625,004 7.82% 50,915 0 -- --
22 6,369,292 7.85% 48,762 0 -- --
23 6,344,529 6.81% 41,766 0 -- --
24 6,276,744 7.85% 48,000 0 -- --
25 6,115,753 7.89% 44,532 0 -- --
26 5,982,294 7.72% 42,840 0 -- --
27 5,570,001 8.01% 43,228 0 -- --
28 5,520,870 7.86% 41,121 0 -- --
29 5,489,106 8.09% 40,703 0 -- --
30 5,459,849 7.63% 42,332 0 -- --
31 5,450,631 8.05% 42,632 0 -- A
32 5,403,594 8.83% 43,584 0 -- --
33 5,267,837 7.94% 38,559 0 -- --
34 5,254,826 7.31% 36,371 0 -- A
35 5,032,681 7.42% 45,437 0 -- A
36 4,974,344 7.51% 36,982 0 -- A
37 4,979,845 8.27% 37,634 0 -- --
38 4,967,481 8.08% 38,856 0 -- --
39 4,965,985 7.25% 34,109 0 -- --
40 4,880,737 8.23% 36,668 0 -- --
41 4,786,047 7.77% 34,454 0 -- --
42 4,721,146 7.96% 34,721 0 -- --
43 4,692,322 7.46% 38,953 0 -- --
44 4,668,684 7.58% 33,121 0 -- --
45 4,638,336 8.29% 35,065 0 -- --
46 4,584,644 7.94% 44,277 0 -- --
47 4,586,400 8.26% 34,574 0 -- --
48 4,577,428 7.58% 32,400 0 -- --
49 4,567,342 7.05% 30,759 0 -- --
50 4,367,223 7.77% 42,409 0 -- --
51 4,383,489 9.02% 36,985 0 -- --
52 4,377,816 7.60% 32,802 0 -- A
53 4,225,615 8.69% 34,768 0 -- --
54 4,222,714 7.81% 30,530 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>
55 4,153,281 6.84% 27,493 0 -- A
56 4,093,155 7.76% 31,124 0 -- A
57 4,047,957 7.22% 27,716 0 -- --
58 4,024,099 7.75% 29,015 0 -- --
59 4,016,607.69 7.510% 29,955 0 -- A
60 3,973,455.01 7.220% 27,206 0 -- --
61 3,968,293.87 7.710% 30,108 0 -- --
62 3,961,025.67 7.590% 29,794 0 -- --
63 3,954,478.96 7.250% 28,912 0 -- --
64 3,889,663.73 8.100% 28,889 0 -- --
65 3,826,147.84 8.320% 30,536 0 -- --
66 2,954,621.99 8.450% 25,776 0 -- --
67 827,829.85 8.450% 6,671 0 -- --
68 3,727,712.57 7.900% 27,183 0 -- --
69 3,720,862.00 7.810% 28,473 0 -- --
70 3,697,621.86 7.770% 26,652 0 -- --
71 3,573,698.23 7.530% 25,246 0 -- --
72 3,497,019.60 7.480% 24,494 0 -- --
73 3,462,086.46 8.250% 29,822 0 -- A
74 3,444,965.86 7.590% 24,406 0 -- --
75 3,387,241.27 9.020% 28,579 0 -- --
76 3,337,440.86 7.430% 23,263 0 -- --
77 3,318,379.12 7.700% 23,813 0 -- B
78 3,280,006.49 7.990% 24,111 0 -- --
79 3,256,824.94 7.660% 24,581 0 -- --
80 3,234,721.79 7.760% 23,988 0 -- A
81 3,203,174.23 7.880% 24,635 0 -- --
82 3,185,580.33 8.160% 25,038 0 -- --
83 3,181,989.12 7.900% 24,487 0 -- --
84 3,035,714.54 7.970% 23,480 0 -- --
85 2,986,964.66 7.590% 21,162 0 -- --
86 2,969,490.61 7.480% 20,935 0 -- --
87 2,928,353.38 7.170% 19,964 0 -- --
88 2,921,424.99 7.800% 21,164 0 -- A
89 2,880,273.38 7.110% 19,508 0 -- --
90 2,877,541.72 7.620% 20,445 0 -- --
91 2,780,254.83 7.670% 21,002 0 -- --
92 2,761,685.30 7.850% 21,143 0 -- A
93 2,754,229.86 8.850% 22,920 0 -- --
94 2,729,117.26 8.300% 23,518 0 -- A
95 2,702,594.80 7.420% 20,033 0 -- --
96 2,693,890.68 7.700% 19,321 0 -- --
97 2,665,823.80 7.640% 20,199 0 -- --
98 2,620,486.00 7.560% 18,498 0 -- A
99 2,612,322.09 7.180% 17,783 0 -- A
100 2,530,950.23 7.370% 18,629 0 -- --
101 2,485,549.65 7.770% 18,916 0 -- --
102 2,469,541.98 7.360% 18,248 0 -- --
103 2,458,414.86 7.930% 18,988 0 -- --
104 2,426,234.99 7.770% 23,561 0 -- --
105 2,445,722.89 7.750% 18,581 0 -- --
106 2,430,834.85 7.990% 17,869 0 -- --
107 1,372,832.27 7.950% 10,667 0 -- --
108 906,979.27 7.950% 7,047 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>
109 2,277,431.43 7.550% 17,072 0 -- --
110 2,250,564.88 7.640% 16,937 0 -- --
111 2,240,771.07 8.610% 18,285 0 -- --
112 2,239,461.55 7.970% 17,321 0 -- --
113 2,235,575.44 7.740% 16,104 0 -- --
114 2,231,411.28 7.410% 15,573 0 -- --
115 2,227,431.59 7.950% 17,291 0 -- --
116 2,206,974.92 7.100% 14,953 0 -- --
117 2,194,185.94 8.110% 16,312 0 -- --
118 2,188,627.02 7.380% 15,202 0 -- --
119 2,172,431.58 8.135% 17,021 0 -- --
120 2,169,415.35 8.210% 16,279 0 -- --
121 2,132,671.86 7.960% 16,570 0 -- --
122 2,120,401.94 8.160% 16,666 0 -- --
123 2,113,573.89 8.120% 16,570 0 -- B
124 2,076,894.93 7.440% 15,437 0 -- --
125 2,074,617.88 7.000% 13,971 0 -- --
126 2,018,576.23 8.020% 14,887 0 -- --
127 2,007,149.46 8.150% 15,831 0 -- --
128 1,990,480.41 7.890% 15,291 0 -- --
129 1,990,926.94 7.860% 14,481 0 -- A
130 1,978,152.03 7.480% 14,754 0 -- --
131 1,967,611.54 7.430% 16,026 0 -- --
132 1,961,193.58 7.150% 13,373 0 -- --
133 1,931,170.81 8.625% 15,245 0 -- A
134 1,905,765.33 7.470% 13,386 0 -- --
135 1,888,228.86 8.320% 15,070 0 -- --
136 1,872,950.63 7.030% 13,465 0 -- --
137 1,848,492.94 7.880% 17,789 0 -- --
138 1,841,850.38 8.270% 14,611 0 -- --
139 1,838,538.57 8.320% 14,673 0 -- --
140 1,829,450.91 7.810% 13,971 0 -- --
141 1,794,024.85 7.520% 12,625 0 -- --
142 1,791,996.82 8.990% 15,093 0 -- --
143 1,792,505.59 8.160% 13,409 0 -- --
144 1,785,077.78 8.880% 16,056 0 -- --
145 1,784,458.66 7.250% 13,047 0 -- --
146 1,777,092.37 7.660% 13,490 0 -- --
147 1,774,719.06 7.720% 13,464 0 -- --
148 1,766,644.88 7.730% 13,399 0 -- --
149 1,742,988.06 7.850% 14,557 0 -- --
150 1,735,335.74 7.120% 12,574 0 -- --
151 1,731,375.11 8.090% 13,611 0 -- --
152 1,700,872.28 7.990% 16,475 0 -- --
153 1,714,568.94 9.000% 14,476 0 -- --
154 1,697,540.59 8.140% 12,655 0 -- --
155 1,674,302.98 8.200% 13,229 0 -- --
156 1,667,606.04 8.260% 13,218 0 -- --
157 1,641,038.78 8.090% 13,949 0 -- --
158 1,634,594.33 8.370% 13,062 0 -- --
159 1,621,556.54 8.090% 12,748 0 -- --
160 1,592,637.78 7.370% 11,045 0 -- --
161 1,590,014.99 7.490% 11,176 0 -- --
162 1,585,431.42 7.030% 10,677 0 -- --
<FN>
(1) Legend:
A. P&I Adv - in Grace Period
B. P&I Adv - less one month delinquent
1. P&I Adv - delinquent one month
2. P&I Adv - delinquent two months
3. P&I Adv - delinquent 3+ months
4. Mat. Balloon/Assumed P&I
5. Prepaid in Full
6. Specially Serviced
7. Foreclosure
8. Bankruptcy
9. REO
10. DPO
11. Modification
</FN>
</TABLE>
Page - 24
<PAGE>
<TABLE>
LOAN LEVEL DETAIL, Continued
<CAPTION>
Ending Loan
Disc Principal Note Scheduled Prepayment Status
Ctrl# Balance Rate P&I Prepayment Date Code (1)
<S> <C> <C> <C> <C> <C> <C>
163 1,552,741.04 8.170% 11,626 0 -- --
164 1,525,717.94 9.000% 12,882 0 -- --
165 1,525,786.78 7.965% 11,189 0 -- A
166 1,524,914.86 7.860% 11,078 0 -- --
167 1,502,082.85 6.960% 10,718 0 -- --
168 1,490,118.32 7.110% 10,707 0 -- --
169 1,479,309.87 7.210% 10,803 0 -- --
170 1,478,969.42 7.920% 11,391 0 -- --
171 1,415,125.95 7.760% 10,773 0 -- --
172 967,048.06 7.840% 7,404 0 -- --
173 447,435.85 7.840% 3,426 0 -- --
174 1,410,834.21 6.950% 10,072 0 -- --
175 1,393,883.65 8.310% 11,094 0 -- --
176 1,386,369.63 7.800% 11,537 0 -- --
177 1,384,788.51 7.510% 10,355 0 -- --
178 1,376,032.00 7.940% 10,673 0 -- --
179 1,342,354.65 7.870% 10,304 0 -- --
180 1,340,700.39 7.790% 10,232 0 -- --
181 1,315,128.67 7.450% 9,219 0 -- --
182 1,267,452.18 8.010% 12,326 0 -- --
183 1,259,728.60 7.530% 8,899 0 -- --
184 1,258,380.36 7.520% 8,848 0 -- --
185 1,253,394.03 9.110% 10,669 0 -- --
186 1,227,539.33 7.625% 9,347 0 -- --
187 1,227,948.38 7.830% 9,393 0 -- --
188 1,190,507.04 7.720% 9,040 0 -- --
189 1,183,785.94 8.550% 10,100 0 -- --
190 1,175,330.84 7.075% 9,358 0 -- --
191 1,143,692.57 8.025% 8,895 0 -- --
192 1,139,888.52 8.650% 9,377 0 -- A
193 1,133,685.15 7.050% 8,165 0 -- --
194 1,131,475.62 7.810% 8,641 0 -- --
195 1,133,331.30 8.510% 8,743 0 -- --
196 374,475.93 6.910% 2,664 0 -- --
197 374,475.93 6.910% 2,664 0 -- --
198 359,693.87 6.910% 2,559 0 -- --
199 1,094,615.85 7.750% 8,309 0 -- --
200 1,091,575.44 7.625% 7,821 0 -- --
201 1,086,851.44 7.465% 8,104 0 -- --
202 1,041,660.56 7.700% 7,897 0 -- --
203 1,035,351.98 7.560% 7,800 0 -- --
204 1,030,296.89 8.900% 8,648 0 -- A
205 1,026,383.66 7.625% 7,815 0 -- --
206 1,018,794.20 7.540% 7,601 0 -- --
207 1,012,216.75 7.980% 7,434 0 -- A
208 1,006,124.18 8.240% 7,976 0 -- A
209 994,452.31 7.970% 7,698 0 -- --
210 993,981.80 7.570% 7,436 0 -- --
211 992,214.35 7.800% 7,586 0 -- --
212 963,368.61 7.450% 9,242 0 -- --
213 955,445.30 7.770% 7,271 0 -- --
214 944,923.96 8.150% 7,427 0 -- --
215 944,126.44 8.330% 7,541 0 -- --
216 932,870.09 7.875% 7,294 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>
217 929,831.44 7.780% 7,726 0 -- --
218 932,635.57 8.500% 7,584 0 -- A
219 925,243.49 7.700% 6,999 0 -- --
220 919,012.09 7.700% 6,595 0 -- --
221 883,676.53 7.150% 6,412 0 -- --
222 871,234.84 7.350% 6,432 0 -- --
223 868,140.95 7.790% 6,634 551 -- --
224 829,098.44 7.970% 6,413 0 -- --
225 821,431.83 8.250% 6,544 0 -- --
226 819,720.09 8.160% 6,455 0 -- --
227 819,576.00 8.200% 6,497 0 -- --
228 802,904.91 7.625% 6,113 0 -- --
229 791,742.86 8.630% 7,939 0 -- --
230 725,595.10 7.630% 5,494 0 -- --
231 671,486.43 7.750% 5,136 0 -- --
232 658,146.68 9.170% 5,633 0 -- --
233 651,975.42 8.500% 5,286 0 -- A
234 592,927.53 7.050% 4,260 0 -- --
235 541,881.79 7.820% 4,142 0 -- --
236 513,566.52 8.000% 4,052 0 -- --
237 492,997.59 8.000% 3,859 0 -- --
238 484,717.21 8.410% 4,897 0 -- --
239 467,094.42 8.125% 3,698 0 -- --
240 434,491.45 7.625% 3,302 0 -- --
241 427,462.56 8.625% 3,845 0 -- --
242 413,813.50 8.375% 3,347 0 -- A
- --- -------------- ----- --------- ---- -------- ---
731,381,517.08 -- -- 551 -- --
============== ===== ========= ==== ======== ===
<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>
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 - 27
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Loan Status
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: November, 1999
DATE PRINTED: 16-Nov-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 32,095,888 0 68.0% 1.64 N/A PERFORMING PERFORM TO MATURITY
002 22,853,390 7 76.2% 1.52 N/A PERFORMING PERFORM TO MATURITY
003 15,351,637 0 80.4% 1.70 N/A PERFORMING PERFORM TO MATURITY
004 14,000,000 0 70.0% 1.84 N/A PERFORMING PERFORM TO MATURITY
005 12,200,000 0 67.8% 1.81 N/A PERFORMING PERFORM TO MATURITY
006 4,841,077 0 72.3% 1.55 N/A PERFORMING PERFORM TO MATURITY
007 3,992,641 0 71.3% 0.52 N/A PERFORMING PERFORM TO MATURITY
008 2,185,971 0 78.1% 1.54 N/A PERFORMING PERFORM TO MATURITY
009 10,460,205 0 75.7% 1.34 N/A PERFORMING PERFORM TO MATURITY
010 9,996,103 0 79.3% 1.46 N/A PERFORMING PERFORM TO MATURITY
011 9,429,947 0 78.6% 1.37 N/A PERFORMING PERFORM TO MATURITY
012 8,670,197 0 79.6% 1.03 N/A PERFORMING PERFORM TO MATURITY
013 8,375,829 0 79.4% 1.55 N/A PERFORMING PERFORM TO MATURITY
014 8,122,521 0 67.7% 1.53 N/A PERFORMING PERFORM TO MATURITY
015 7,750,000 0 70.5% 0.86 N/A PERFORMING PERFORM TO MATURITY
016 7,573,120 7 69.2% 1.03 N/A PERFORMING PERFORM TO MATURITY
017 7,477,867 0 74.8% 1.38 N/A PERFORMING PERFORM TO MATURITY
018 7,379,765 0 71.0% 1.45 N/A PERFORMING PERFORM TO MATURITY
019 6,989,025 0 79.4% 1.41 N/A PERFORMING PERFORM TO MATURITY
020 6,915,765 0 70.4% 1.81 N/A PERFORMING ORIGINATION
021 6,625,004 0 77.9% 1.39 N/A PERFORMING PERFORM TO MATURITY
022 6,369,292 0 72.8% 1.42 N/A PERFORMING PERFORM TO MATURITY
023 6,344,529 0 79.2% 1.40 N/A PERFORMING PERFORM TO MATURITY
024 6,276,744 0 61.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
025 6,115,753 0 72.3% 0.92 N/A PERFORMING PERFORM TO MATURITY
026 5,982,294 0 72.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
027 5,570,001 0 77.8% 1.35 N/A PERFORMING PERFORM TO MATURITY
028 5,520,870 0 74.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
029 5,489,106 0 69.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
030 5,459,849 0 70.8% 1.83 N/A PERFORMING PERFORM TO MATURITY
031 5,455,447 7 62.0% 1.56 N/A PERFORMING PERFORM TO MATURITY
032 5,403,594 0 75.6% 1.35 N/A PERFORMING PERFORM TO MATURITY
033 5,267,837 0 74.8% 0.56 N/A PERFORMING PERFORM TO MATURITY
034 5,258,099 0 69.2% 1.50 N/A PERFORMING PERFORM TO MATURITY
035 5,045,899 7 67.3% 1.57 N/A PERFORMING PERFORM TO MATURITY
036 4,979,126 0 77.8% 1.28 N/A PERFORMING PERFORM TO MATURITY
037 4,979,845 0 74.3% 1.76 N/A PERFORMING PERFORM TO MATURITY
038 4,967,481 0 57.8% 1.51 N/A PERFORMING PERFORM TO MATURITY
039 4,965,985 0 79.2% 1.43 N/A PERFORMING PERFORM TO MATURITY
040 4,880,737 0 77.0% 1.28 N/A PERFORMING PERFORM TO MATURITY
041 4,786,047 0 74.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
042 4,721,146 0 70.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
043 4,692,322 0 67.0% 1.23 N/A PERFORMING PERFORM TO MATURITY
044 4,668,684 0 77.3% 1.64 N/A PERFORMING PERFORM TO MATURITY
045 4,638,336 0 72.2% 1.77 N/A PERFORMING PERFORM TO MATURITY
046 4,584,644 0 59.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
047 4,586,400 0 67.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
048 4,577,428 0 65.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
049 4,567,342 0 78.7% 1.45 N/A PERFORMING PERFORM TO MATURITY
050 4,367,223 0 55.3% 1.81 N/A PERFORMING PERFORM TO MATURITY
051 4,383,489 0 69.6% 1.92 N/A PERFORMING PERFORM TO MATURITY
052 4,381,941 0 79.7% 1.87 N/A PERFORMING PERFORM TO MATURITY
053 4,225,615 0 64.8% 1.80 N/A PERFORMING PERFORM TO MATURITY
054 4,222,714 0 74.1% 1.62 N/A PERFORMING PERFORM TO MATURITY
055 4,156,293 0 71.0% 1.30 N/A PERFORMING PERFORM TO MATURITY
056 4,096,902 0 66.7% 1.70 N/A PERFORMING PERFORM TO MATURITY
057 4,047,957 0 78.6% 1.22 N/A PERFORMING PERFORM TO MATURITY
058 4,024,099 0 74.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
059 4,020,562 7 74.5% 1.40 N/A PERFORMING PERFORM TO MATURITY
060 3,973,455 0 68.9% 1.80 N/A PERFORMING PERFORM TO MATURITY
061 3,968,294 0 69.6% 1.78 N/A PERFORMING PERFORM TO MATURITY
062 3,961,026 0 73.4% 1.11 N/A PERFORMING PERFORM TO MATURITY
063 3,954,479 0 77.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
064 3,889,664 0 76.3% 1.06 N/A PERFORMING PERFORM TO MATURITY
</TABLE>
Page - 28
<PAGE>
<TABLE>
<CAPTION>
CURRENT
PRINCIPAL DAYS ENVIRON
ASSET NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
065 3,826,148 0 65.1% 1.62 N/A PERFORMING PERFORM TO MATURITY
066 2,954,622 0 71.1% 1.54 N/A PERFORMING PERFORM TO MATURITY
067 827,830 0 72.0% 1.34 N/A PERFORMING PERFORM TO MATURITY
068 3,727,713 0 72.4% 1.64 N/A PERFORMING PERFORM TO MATURITY
069 3,720,862 0 74.4% 1.41 N/A PERFORMING PERFORM TO MATURITY
070 3,697,622 0 73.6% 0.99 N/A PERFORMING PERFORM TO MATURITY
071 3,573,698 0 77.1% 2.57 N/A PERFORMING PERFORM TO MATURITY
072 3,497,020 0 73.1% 1.34 N/A PERFORMING PERFORM TO MATURITY
073 3,467,277 0 56.7% 1.49 N/A PERFORMING PERFORM TO MATURITY
074 3,444,966 0 73.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
075 3,387,241 0 60.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
076 3,337,441 0 74.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
077 3,320,177 7 79.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
078 3,280,006 0 73.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
079 3,256,825 0 73.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
080 3,237,079 0 70.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
081 3,203,174 0 71.0% 1.40 N/A PERFORMING PERFORM TO MATURITY
082 3,185,580 0 70.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
083 3,181,989 0 66.0% 1.23 N/A PERFORMING PERFORM TO MATURITY
084 3,035,715 0 73.3% 1.55 N/A PERFORMING PERFORM TO MATURITY
085 2,986,965 0 58.2% 1.55 N/A PERFORMING ORIGINATION
086 2,969,491 0 66.0% 1.49 N/A PERFORMING PERFORM TO MATURITY
087 2,928,353 0 79.4% 1.59 N/A PERFORMING PERFORM TO MATURITY
088 2,922,957 7 76.9% 1.28 N/A PERFORMING PERFORM TO MATURITY
089 2,880,273 0 66.2% 1.88 N/A PERFORMING PERFORM TO MATURITY
090 2,877,542 0 72.8% 1.57 N/A PERFORMING PERFORM TO MATURITY
091 2,780,255 0 78.7% 1.76 N/A PERFORMING PERFORM TO MATURITY
092 2,764,143 7 66.8% 1.76 N/A PERFORMING PERFORM TO MATURITY
093 2,754,230 0 66.5% 2.55 N/A PERFORMING PERFORM TO MATURITY
094 2,733,101 7 62.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
095 2,702,595 0 70.1% 1.84 N/A PERFORMING PERFORM TO MATURITY
096 2,693,891 0 68.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
097 2,665,824 0 69.4% 1.90 N/A PERFORMING PERFORM TO MATURITY
098 2,621,915 7 74.0% 1.33 N/A PERFORMING PERFORM TO MATURITY
099 2,613,943 0 74.7% 2.04 N/A PERFORMING PERFORM TO MATURITY
100 2,530,950 0 72.0% 1.44 N/A PERFORMING PERFORM TO MATURITY
101 2,485,550 0 72.2% 2.06 N/A PERFORMING PERFORM TO MATURITY
102 2,469,542 0 72.5% 2.43 N/A PERFORMING PERFORM TO MATURITY
103 2,458,415 0 67.9% 1.74 N/A PERFORMING PERFORM TO MATURITY
104 2,426,235 0 44.1% 2.22 N/A PERFORMING PERFORM TO MATURITY
105 2,445,723 0 69.8% 1.55 N/A PERFORMING PERFORM TO MATURITY
106 2,430,835 0 75.5% 1.68 N/A PERFORMING PERFORM TO MATURITY
107 1,372,832 0 72.2% 1.37 N/A PERFORMING PERFORM TO MATURITY
108 906,979 0 71.9% 1.37 N/A PERFORMING PERFORM TO MATURITY
109 2,277,431 0 78.0% 1.37 N/A PERFORMING PERFORM TO MATURITY
110 2,250,565 0 77.5% 0.75 N/A PERFORMING PERFORM TO MATURITY
111 2,240,771 0 71.1% 1.42 N/A PERFORMING PERFORM TO MATURITY
112 2,239,462 0 74.6% 1.35 N/A PERFORMING PERFORM TO MATURITY
113 2,235,575 0 66.7% 1.49 N/A PERFORMING PERFORM TO MATURITY
114 2,231,411 0 76.9% 1.75 N/A PERFORMING PERFORM TO MATURITY
115 2,227,432 0 66.5% 1.54 N/A PERFORMING PERFORM TO MATURITY
116 2,206,975 0 78.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
117 2,194,186 0 73.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
118 2,188,627 0 77.6% 1.56 N/A PERFORMING PERFORM TO MATURITY
119 2,172,432 0 54.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
120 2,169,415 0 72.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
121 2,132,672 0 68.6% 1.72 N/A PERFORMING PERFORM TO MATURITY
122 2,120,402 0 57.3% 1.36 N/A PERFORMING PERFORM TO MATURITY
123 2,115,353 7 66.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
124 2,076,895 0 77.6% 1.40 N/A PERFORMING PERFORM TO MATURITY
125 2,074,618 0 78.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
126 2,018,576 0 72.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
127 2,007,149 0 69.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
128 1,990,480 0 71.3% 1.46 N/A PERFORMING PERFORM TO MATURITY
129 1,991,925 0 74.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
130 1,978,152 0 79.1% 1.47 N/A PERFORMING PERFORM TO MATURITY
131 1,967,612 0 73.2% 1.24 N/A PERFORMING PERFORM TO MATURITY
132 1,961,194 0 78.4% 1.46 N/A PERFORMING PERFORM TO MATURITY
133 1,932,525 0 78.9% 1.53 N/A PERFORMING PERFORM TO MATURITY
134 1,905,765 0 77.4% 1.91 N/A PERFORMING PERFORM TO MATURITY
</TABLE>
Page - 29
<PAGE>
<TABLE>
<CAPTION>
CURRENT
PRINCIPAL DAYS ENVIRON
ASSET NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
135 1,888,229 0 60.9% 1.52 N/A PERFORMING PERFORM TO MATURITY
136 1,872,951 0 77.9% 1.74 N/A PERFORMING PERFORM TO MATURITY
137 1,848,493 0 51.4% 1.96 N/A PERFORMING PERFORM TO MATURITY
138 1,841,850 0 72.8% 1.54 N/A PERFORMING PERFORM TO MATURITY
139 1,838,539 0 60.9% 1.57 N/A PERFORMING PERFORM TO MATURITY
140 1,829,451 0 68.8% 2.00 N/A PERFORMING PERFORM TO MATURITY
141 1,794,025 0 75.8% 1.24 N/A PERFORMING PERFORM TO MATURITY
142 1,791,997 0 63.4% 2.30 N/A PERFORMING PERFORM TO MATURITY
143 1,792,506 0 52.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
144 1,785,078 0 58.3% 2.35 N/A PERFORMING PERFORM TO MATURITY
145 1,784,459 0 71.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
146 1,777,092 0 71.0% 1.28 N/A PERFORMING PERFORM TO MATURITY
147 1,774,719 0 77.7% 1.55 N/A PERFORMING PERFORM TO MATURITY
148 1,766,645 0 66.7% 1.44 N/A PERFORMING PERFORM TO MATURITY
149 1,742,988 0 71.1% 1.22 N/A PERFORMING PERFORM TO MATURITY
150 1,735,336 0 73.8% 1.39 N/A PERFORMING PERFORM TO MATURITY
151 1,731,375 0 73.7% 1.49 N/A PERFORMING PERFORM TO MATURITY
152 1,700,872 0 59.6% 2.44 N/A PERFORMING PERFORM TO MATURITY
153 1,714,569 0 66.3% 2.21 N/A PERFORMING PERFORM TO MATURITY
154 1,697,541 0 72.2% 1.98 N/A PERFORMING PERFORM TO MATURITY
155 1,674,303 0 64.1% 1.47 N/A PERFORMING PERFORM TO MATURITY
156 1,667,606 0 68.8% 1.37 N/A PERFORMING PERFORM TO MATURITY
157 1,641,039 0 78.3% 1.14 N/A PERFORMING PERFORM TO MATURITY
158 1,634,594 0 71.1% 1.44 N/A PERFORMING PERFORM TO MATURITY
159 1,621,557 0 69.2% 2.44 N/A PERFORMING PERFORM TO MATURITY
160 1,592,638 0 62.7% 1.60 N/A PERFORMING ORIGINATION
161 1,590,015 0 76.8% 1.07 N/A PERFORMING PERFORM TO MATURITY
162 1,585,431 0 63.4% 1.97 N/A PERFORMING PERFORM TO MATURITY
163 1,552,741 0 71.6% 1.78 N/A PERFORMING PERFORM TO MATURITY
164 1,525,718 0 72.8% 1.00 N/A PERFORMING PERFORM TO MATURITY
165 1,526,506 7 78.3% 1.43 N/A PERFORMING PERFORM TO MATURITY
166 1,524,915 0 71.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
167 1,502,083 0 72.3% 1.46 N/A PERFORMING PERFORM TO MATURITY
168 1,490,118 0 67.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
169 1,479,310 0 53.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
170 1,478,969 0 72.1% 1.07 N/A PERFORMING PERFORM TO MATURITY
171 1,415,126 0 73.7% 1.66 N/A PERFORMING PERFORM TO MATURITY
172 967,048 0 71.8% 1.46 N/A PERFORMING PERFORM TO MATURITY
173 447,436 0 71.0% 1.43 N/A PERFORMING PERFORM TO MATURITY
174 1,410,834 0 69.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
175 1,393,884 0 70.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
176 1,386,370 0 69.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
177 1,384,789 0 73.5% 1.91 N/A PERFORMING PERFORM TO MATURITY
178 1,376,032 0 77.4% 1.51 N/A PERFORMING PERFORM TO MATURITY
179 1,342,355 0 70.9% 1.64 N/A PERFORMING PERFORM TO MATURITY
180 1,340,700 0 73.3% 1.79 N/A PERFORMING PERFORM TO MATURITY
181 1,315,129 0 73.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
182 1,267,452 0 60.1% 1.93 N/A PERFORMING PERFORM TO MATURITY
183 1,259,729 0 74.6% 1.61 N/A PERFORMING PERFORM TO MATURITY
184 1,258,380 0 76.9% 1.45 N/A PERFORMING PERFORM TO MATURITY
185 1,253,394 0 69.6% 2.37 N/A PERFORMING PERFORM TO MATURITY
186 1,227,539 0 71.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
187 1,227,948 0 72.5% 1.65 N/A PERFORMING PERFORM TO MATURITY
188 1,190,507 0 74.2% 0.52 N/A PERFORMING PERFORM TO MATURITY
189 1,183,786 0 62.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
190 1,175,331 0 49.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
191 1,143,693 0 68.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
192 1,140,768 0 67.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
193 1,133,685 0 66.7% 0.00 N/A PERFORMING PERFORM TO MATURITY
194 1,131,476 0 68.0% 1.62 N/A PERFORMING PERFORM TO MATURITY
195 1,133,331 0 79.8% 1.61 N/A PERFORMING PERFORM TO MATURITY
196 374,476 0 69.7% 2.00 N/A PERFORMING PERFORM TO MATURITY
197 374,476 0 68.5% 1.55 N/A PERFORMING PERFORM TO MATURITY
198 359,694 0 68.9% 1.98 N/A PERFORMING PERFORM TO MATURITY
199 1,094,616 0 73.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
200 1,091,575 0 64.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
201 1,086,851 0 70.0% 1.75 N/A PERFORMING PERFORM TO MATURITY
202 1,041,661 0 70.6% 1.74 N/A PERFORMING PERFORM TO MATURITY
203 1,035,352 0 76.7% 1.72 N/A PERFORMING PERFORM TO MATURITY
204 1,031,043 7 69.9% 1.05 N/A PERFORMING PERFORM TO MATURITY
205 1,026,384 0 70.8% 1.79 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>
206 1,018,794 0 75.1% 1.44 N/A PERFORMING PERFORM TO MATURITY
207 1,012,691 0 74.5% 1.27 N/A PERFORMING PERFORM TO MATURITY
208 1,006,956 0 65.0% 1.54 N/A PERFORMING PERFORM TO MATURITY
209 994,452 0 N/A 1.69 N/A PERFORMING PERFORM TO MATURITY
210 993,982 0 72.8% 1.55 N/A PERFORMING ORIGINATION
211 992,214 0 50.9% 1.49 N/A PERFORMING PERFORM TO MATURITY
212 963,369 0 38.9% 3.64 N/A PERFORMING PERFORM TO MATURITY
213 955,445 0 72.1% 1.74 N/A PERFORMING ORIGINATION
214 944,924 0 63.0% 1.75 N/A PERFORMING ORIGINATION
215 944,126 0 62.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
216 932,870 0 64.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
217 929,831 0 89.6% 1.31 N/A PERFORMING PERFORM TO MATURITY
218 933,388 0 71.8% 0.00 N/A PERFORMING PERFORM TO MATURITY
219 925,243 0 73.4% 1.32 N/A PERFORMING PERFORM TO MATURITY
220 919,012 0 74.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
221 883,677 0 65.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
222 871,235 0 65.8% 2.06 N/A PERFORMING PERFORM TO MATURITY
223 868,141 0 69.5% 1.68 N/A PERFORMING PERFORM TO MATURITY
224 829,098 0 72.3% 1.59 N/A PERFORMING PERFORM TO MATURITY
225 821,432 0 60.8% 1.42 N/A PERFORMING PERFORM TO MATURITY
226 819,720 0 72.7% 0.76 N/A PERFORMING PERFORM TO MATURITY
227 819,576 0 77.3% 0.00 N/A PERFORMING PERFORM TO MATURITY
228 802,905 0 71.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
229 791,743 0 54.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
230 725,595 0 71.2% 1.40 N/A PERFORMING PERFORM TO MATURITY
231 671,486 0 68.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
232 658,147 0 71.2% 1.63 N/A PERFORMING PERFORM TO MATURITY
233 652,485 0 70.2% 0.00 N/A PERFORMING PERFORM TO MATURITY
234 592,928 0 62.4% 0.00 N/A PERFORMING PERFORM TO MATURITY
235 541,882 0 72.3% 1.33 N/A PERFORMING PERFORM TO MATURITY
236 513,567 0 68.5% 0.00 N/A PERFORMING PERFORM TO MATURITY
237 492,998 0 73.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
238 484,717 0 57.6% 1.80 N/A PERFORMING PERFORM TO MATURITY
239 467,094 0 68.9% 0.00 N/A PERFORMING PERFORM TO MATURITY
240 434,491 0 73.6% 0.00 N/A PERFORMING PERFORM TO MATURITY
241 427,463 0 61.1% 0.00 N/A PERFORMING PERFORM TO MATURITY
242 414,173 7 74.0% 0.00 N/A PERFORMING PERFORM TO MATURITY
- --- ------------- --- ------ ---- --- ------------------------- ------------------------------
TOTAL 731,478,588
=============
</TABLE>
Page - 31
<PAGE>
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Loan Terms
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: November, 1999
DATE PRINTED: 16-Nov-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 32,095,888 09/09/1998 10/01/2028 107 7.200% F 219,927
002 22,853,390 03/17/1999 04/01/2024 113 7.450% F 169,221
003 15,351,637 07/27/1999 05/01/2028 342 7.170% F 105,277
004 14,000,000 04/16/1999 05/01/2026 318 7.870% F 91,817
005 12,200,000 04/16/1999 05/01/2026 318 7.870% F 80,012
006 4,841,077 06/24/1999 07/01/2029 116 8.320% F 36,675
007 3,992,641 06/24/1999 07/01/2029 116 8.320% F 30,248
008 2,185,971 06/24/1999 07/01/2029 116 8.320% F 16,561
009 10,460,205 04/22/1999 05/01/2029 354 7.390% F 72,628
010 9,996,103 02/17/1999 03/01/2029 112 7.240% F 68,491
011 9,429,947 04/23/1998 01/01/2029 350 7.550% F 66,751
012 8,670,197 05/04/1999 06/01/2029 115 7.150% F 58,760
013 8,375,829 02/18/1999 03/01/2029 112 6.990% F 55,989
014 8,122,521 04/26/1999 05/01/2029 114 7.810% F 58,726
015 7,750,000 04/16/1999 05/01/2026 318 7.870% F 50,827
016 7,573,120 03/30/1999 04/01/2029 113 7.870% F 55,079
017 7,477,867 05/07/1999 06/01/2029 355 7.715% F 53,550
018 7,379,765 05/20/1999 06/01/2029 355 7.990% F 54,247
019 6,989,025 04/21/1999 05/01/2029 114 6.810% F 45,812
020 6,915,765 04/23/1999 05/01/2024 174 8.530% F 56,104
021 6,625,004 03/31/1998 12/01/2023 289 7.820% F 50,915
022 6,369,292 05/19/1999 06/01/2024 115 7.850% F 48,762
023 6,344,529 11/23/1998 12/01/2008 109 6.810% F 41,766
024 6,276,744 06/14/1999 07/01/2024 116 7.850% F 48,000
025 6,115,753 05/27/1999 06/01/2029 115 7.890% F 44,532
026 5,982,294 05/07/1999 06/01/2029 355 7.715% F 42,840
027 5,570,001 05/12/1999 06/01/2024 115 8.010% F 43,228
028 5,520,870 03/31/1999 10/01/2026 323 7.860% F 41,121
029 5,489,106 06/03/1999 07/01/2029 116 8.090% F 40,703
030 5,459,849 04/08/1999 05/01/2022 114 7.630% F 42,332
031 5,455,447 01/06/1999 02/01/2024 111 8.050% F 42,632
032 5,403,594 06/02/1997 07/01/2027 56 8.830% F 43,584
033 5,267,837 04/09/1999 05/01/2029 114 7.940% F 38,559
034 5,258,099 07/27/1998 11/01/2028 348 7.310% F 36,371
035 5,045,899 05/07/1999 06/01/2015 187 7.415% F 45,437
036 4,979,126 05/24/1999 06/01/2024 295 7.510% F 36,982
037 4,979,845 02/04/1999 03/01/2029 352 8.270% F 37,634
038 4,967,481 03/23/1999 04/01/2024 113 8.080% F 38,856
039 4,965,985 02/02/1999 02/01/2029 111 7.250% F 34,109
040 4,880,737 06/09/1999 07/01/2029 116 8.230% F 36,668
041 4,786,047 07/21/1998 06/01/2029 355 7.770% F 34,454
042 4,721,146 12/17/1998 01/01/2029 110 7.960% F 34,721
043 4,692,322 04/20/1998 06/01/2018 223 7.460% F 38,953
044 4,668,684 12/23/1998 01/01/2029 110 7.580% F 33,121
045 4,638,336 05/11/1999 06/01/2029 115 8.290% F 35,065
046 4,584,644 05/28/1999 06/01/2014 175 7.940% F 44,277
047 4,586,400 04/29/1999 05/01/2029 114 8.255% F 34,574
048 4,577,428 02/17/1999 03/01/2029 112 7.575% F 32,400
049 4,567,342 02/02/1999 02/01/2029 111 7.050% F 30,759
050 4,367,223 12/08/1998 01/01/2014 170 7.770% F 42,409
051 4,383,489 05/24/1999 06/01/2024 295 9.020% F 36,985
052 4,381,941 05/21/1999 06/01/2024 115 7.600% F 32,802
053 4,225,615 04/01/1999 04/01/2024 293 8.690% F 34,768
054 4,222,714 04/09/1999 05/01/2029 114 7.810% F 30,530
055 4,156,293 08/20/1998 09/01/2028 346 6.840% F 27,493
056 4,096,902 04/21/1999 05/01/2024 114 7.760% F 31,124
057 4,047,957 01/14/1999 02/01/2029 111 7.220% F 27,716
058 4,024,099 12/28/1998 01/01/2029 110 7.750% F 29,015
059 4,020,562 02/03/1999 03/01/2024 112 7.510% F 29,955
060 3,973,455 01/13/1999 02/01/2029 111 7.220% F 27,206
061 3,968,294 02/12/1999 03/01/2024 292 7.710% F 30,108
062 3,961,026 01/15/1999 02/01/2024 111 7.590% F 29,794
063 3,954,479 12/17/1998 01/01/2024 110 7.250% F 28,912
064 3,889,664 05/11/1999 06/01/2029 115 8.100% F 28,889
</TABLE>
Page - 32
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN TERM INT
PRINCIPAL NOTE LOAN AMORT IN INT RATE
ASSET NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
065 3,826,148 03/15/1999 04/01/2024 293 8.320% F 30,536
066 2,954,622 04/06/1999 05/01/2019 114 8.450% F 25,776
067 827,830 04/06/1999 05/01/2024 114 8.450% F 6,671
068 3,727,713 04/16/1999 05/01/2029 354 7.900% F 27,183
069 3,720,862 02/08/1999 03/01/2024 112 7.810% F 28,473
070 3,697,622 03/30/1999 04/01/2029 113 7.770% F 26,652
071 3,573,698 11/11/1998 12/01/2028 109 7.530% F 25,246
072 3,497,020 04/29/1999 05/01/2029 114 7.480% F 24,494
073 3,467,277 03/12/1999 04/01/2019 113 8.250% F 29,822
074 3,444,966 03/03/1999 04/01/2029 113 7.590% F 24,406
075 3,387,241 05/24/1999 06/01/2024 295 9.020% F 28,579
076 3,337,441 04/21/1999 05/01/2029 114 7.430% F 23,263
077 3,320,177 12/29/1998 01/01/2029 110 7.700% F 23,813
078 3,280,006 05/28/1999 06/01/2029 115 7.990% F 24,111
079 3,256,825 03/26/1999 04/01/2024 113 7.660% F 24,581
080 3,237,079 04/21/1999 05/01/2026 114 7.760% F 23,988
081 3,203,174 03/06/1999 04/01/2024 113 7.880% F 24,635
082 3,185,580 05/05/1999 06/01/2024 115 8.160% F 25,038
083 3,181,989 04/07/1999 05/01/2024 114 7.900% F 24,487
084 3,035,715 05/14/1999 06/01/2009 115 7.970% F 23,480
085 2,986,965 03/09/1999 03/01/2029 137 7.590% F 21,162
086 2,969,491 07/07/1998 08/01/2028 345 7.480% F 20,935
087 2,928,353 12/17/1998 01/01/2029 110 7.170% F 19,964
088 2,922,957 12/23/1998 01/01/2029 110 7.800% F 21,164
089 2,880,273 01/28/1999 02/01/2029 111 7.110% F 19,508
090 2,877,542 03/31/1999 04/01/2029 113 7.620% F 20,445
091 2,780,255 03/03/1999 04/01/2024 113 7.670% F 21,002
092 2,764,143 05/05/1999 06/01/2024 115 7.850% F 21,143
093 2,754,230 05/01/1999 06/01/2024 175 8.850% F 22,920
094 2,733,101 05/07/1999 06/01/2019 115 8.300% F 23,518
095 2,702,595 01/28/1999 02/01/2024 111 7.420% F 20,033
096 2,693,891 01/06/1999 02/01/2029 111 7.700% F 19,321
097 2,665,824 11/30/1998 12/01/2008 109 7.640% F 20,199
098 2,621,915 04/21/1999 05/01/2029 114 7.560% F 18,498
099 2,613,943 03/15/1999 04/01/2029 113 7.180% F 17,783
100 2,530,950 03/23/1999 04/01/2024 113 7.370% F 18,629
101 2,485,550 04/22/1999 05/01/2024 114 7.770% F 18,916
102 2,469,542 11/23/1998 12/01/2008 109 7.360% F 18,248
103 2,458,415 03/31/1999 04/01/2024 113 7.930% F 18,988
104 2,426,235 12/08/1998 01/01/2014 170 7.770% F 23,561
105 2,445,723 04/27/1999 05/01/2024 114 7.750% F 18,581
106 2,430,835 05/11/1999 06/01/2029 115 7.990% F 17,869
107 1,372,832 11/09/1998 12/01/2023 109 7.950% F 10,667
108 906,979 11/09/1998 12/01/2023 109 7.950% F 7,047
109 2,277,431 01/29/1999 02/01/2024 111 7.550% F 17,072
110 2,250,565 04/29/1999 05/01/2024 114 7.640% F 16,937
111 2,240,771 05/21/1999 06/01/2024 112 8.610% F 18,285
112 2,239,462 04/30/1999 06/01/2024 115 7.970% F 17,321
113 2,235,575 12/04/1998 01/01/2029 146 7.740% F 16,104
114 2,231,411 12/30/1998 01/01/2029 110 7.410% F 15,573
115 2,227,432 12/11/1988 01/01/2024 110 7.950% F 17,291
116 2,206,975 11/23/1998 12/01/2028 109 7.100% F 14,953
117 2,194,186 05/05/1999 06/01/2029 115 8.110% F 16,312
118 2,188,627 02/23/1999 03/01/2029 112 7.380% F 15,202
119 2,172,432 06/03/1999 07/01/2024 116 8.135% F 17,021
120 2,169,415 05/12/1999 06/01/2029 119 8.210% F 16,279
121 2,132,672 12/30/1998 01/01/2024 110 7.960% F 16,570
122 2,120,402 05/21/1999 06/01/2024 115 8.160% F 16,666
123 2,115,353 04/15/1999 05/01/2024 114 8.120% F 16,570
124 2,076,895 12/21/1998 01/01/2024 110 7.440% F 15,437
125 2,074,618 06/30/1998 07/01/2028 104 7.000% F 13,971
126 2,018,576 04/30/1999 05/01/2029 114 8.020% F 14,887
127 2,007,149 01/08/1999 02/01/2024 111 8.150% F 15,831
128 1,990,480 05/17/1999 06/01/2024 115 7.890% F 15,291
129 1,991,925 02/26/1999 03/01/2029 112 7.860% F 14,481
130 1,978,152 12/16/1998 01/01/2024 110 7.480% F 14,754
131 1,967,612 01/27/1999 02/01/2019 111 7.430% F 16,026
132 1,961,194 09/30/1998 10/01/2028 107 7.150% F 13,373
133 1,932,525 11/25/1997 12/01/2027 37 8.625% F 15,245
</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>
134 1,905,765 11/30/1998 12/01/2008 109 7.470% F 13,386
135 1,888,229 03/15/1999 04/01/2024 293 8.320% F 15,070
136 1,872,951 10/27/1998 11/01/2023 108 7.030% F 13,465
137 1,848,493 05/06/1999 06/01/2014 175 7.880% F 17,789
138 1,841,850 05/06/1999 06/01/2024 115 8.270% F 14,611
139 1,838,539 03/15/1999 04/01/2024 293 8.320% F 14,673
140 1,829,451 04/30/1999 05/01/2024 114 7.810% F 13,971
141 1,794,025 03/25/1999 04/01/2029 113 7.520% F 12,625
142 1,791,997 04/13/1999 05/01/2024 114 8.990% F 15,093
143 1,792,506 02/18/1999 03/01/2029 112 8.160% F 13,409
144 1,785,078 04/06/1999 05/01/2019 114 8.880% F 16,056
145 1,784,459 12/17/1998 01/01/2024 110 7.250% F 13,047
146 1,777,092 10/27/1998 11/01/2023 108 7.660% F 13,490
147 1,774,719 03/29/1999 04/01/2024 113 7.720% F 13,464
148 1,766,645 04/16/1999 05/01/2024 114 7.730% F 13,399
149 1,742,988 04/29/1999 05/01/2019 114 7.850% F 14,557
150 1,735,336 10/26/1998 11/01/2023 168 7.120% F 12,574
151 1,731,375 11/30/1998 12/01/2008 109 8.090% F 13,611
152 1,700,872 05/04/1999 06/01/2014 115 7.990% F 16,475
153 1,714,569 02/25/1999 03/01/2024 112 9.000% F 14,476
154 1,697,541 05/11/1999 06/01/2029 115 8.140% F 12,655
155 1,674,303 03/22/1999 04/01/2024 113 8.200% F 13,229
156 1,667,606 05/12/1999 06/01/2024 115 8.260% F 13,218
157 1,641,039 04/05/1999 05/01/2019 234 8.090% F 13,949
158 1,634,594 06/11/1999 07/01/2024 176 8.370% F 13,062
159 1,621,557 11/17/1998 12/01/2023 109 8.090% F 12,748
160 1,592,638 03/30/1999 04/01/2029 137 7.370% F 11,045
161 1,590,015 01/18/1999 02/01/2029 111 7.490% F 11,176
162 1,585,431 10/15/1998 11/01/2028 108 7.030% F 10,677
163 1,552,741 02/12/1999 03/01/2029 112 8.170% F 11,626
164 1,525,718 02/25/1999 03/01/2024 112 9.000% F 12,882
165 1,526,506 05/27/1999 06/01/2029 115 7.965% F 11,189
166 1,524,915 04/20/1999 05/01/2029 114 7.860% F 11,078
167 1,502,083 11/02/1998 12/01/2023 109 6.960% F 10,718
168 1,490,118 04/20/1999 05/01/2024 114 7.110% F 10,707
169 1,479,310 10/19/1998 11/01/2023 168 7.210% F 10,803
170 1,478,969 05/06/1999 06/01/2024 115 7.920% F 11,391
171 1,415,126 03/23/1999 04/01/2024 113 7.760% F 10,773
172 967,048 04/05/1999 05/01/2024 114 7.840% F 7,404
173 447,436 04/05/1999 05/01/2024 114 7.840% F 3,426
174 1,410,834 10/27/1998 11/01/2023 108 6.950% F 10,072
175 1,393,884 05/06/1999 06/01/2024 115 8.310% F 11,094
176 1,386,370 04/08/1999 01/31/2019 230 7.800% F 11,537
177 1,384,789 12/30/1998 01/01/2024 110 7.510% F 10,355
178 1,376,032 12/02/1998 01/01/2009 110 7.940% F 10,673
179 1,342,355 04/28/1999 05/01/2024 114 7.870% F 10,304
180 1,340,700 03/26/1999 04/01/2024 113 7.790% F 10,232
181 1,315,129 11/06/1998 12/01/2028 108 7.450% F 9,219
182 1,267,452 04/16/1999 05/01/2014 174 8.010% F 12,326
183 1,259,729 11/11/1998 12/01/2028 109 7.530% F 8,899
184 1,258,380 04/28/1999 02/01/2059 114 7.520% F 8,848
185 1,253,394 03/12/1999 04/01/2024 113 9.110% F 10,669
186 1,227,539 06/30/1998 07/01/2023 104 7.625% F 9,347
187 1,227,948 04/07/1999 05/01/2024 114 7.830% F 9,393
188 1,190,507 02/09/1999 03/01/2024 112 7.720% F 9,040
189 1,183,786 11/10/1998 12/01/2022 109 8.550% F 10,100
190 1,175,331 11/23/1998 12/01/2018 109 7.075% F 9,358
191 1,143,693 04/16/1999 05/01/2024 114 8.025% F 8,895
192 1,140,768 12/18/1998 01/01/2024 110 8.650% F 9,377
193 1,133,685 10/14/1998 11/01/2023 108 7.050% F 8,165
194 1,131,476 04/30/1999 05/01/2024 114 7.810% F 8,641
195 1,133,331 05/11/1999 06/01/2029 115 8.510% F 8,743
196 374,476 10/28/1998 11/01/2023 108 6.910% F 2,664
197 374,476 10/28/1998 11/01/2023 108 6.910% F 2,664
198 359,694 10/28/1998 11/01/2023 108 6.910% F 2,559
199 1,094,616 05/21/1999 06/01/2024 115 7.750% F 8,309
200 1,091,575 06/30/1998 07/01/2028 104 7.625% F 7,821
201 1,086,851 11/06/1998 12/01/2023 109 7.465% F 8,104
202 1,041,661 02/12/1999 03/01/2024 112 7.700% F 7,897
203 1,035,352 09/10/1998 10/01/2023 107 7.560% F 7,800
</TABLE>
Page - 34
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN TERM INT
PRINCIPAL NOTE LOAN AMORT IN INT RATE
ASSET NO BALANCE DATE DATE MONTHS RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
204 1,031,043 12/31/1998 01/01/2024 110 8.900% F 8,648
205 1,026,384 06/30/1998 07/01/2023 104 7.625% F 7,815
206 1,018,794 04/08/1999 05/01/2024 114 7.540% F 7,601
207 1,012,691 05/27/1999 06/01/2029 115 7.980% F 7,434
208 1,006,956 03/29/1999 04/01/2024 173 8.240% F 7,976
209 994,452 04/20/1999 05/01/2024 114 7.970% F 7,698
210 993,982 04/16/1999 05/01/2024 114 7.570% F 7,436
211 992,214 02/12/1999 03/01/2024 112 7.800% F 7,586
212 963,369 10/23/1998 11/01/2013 168 7.450% F 9,242
213 955,445 04/27/1999 05/01/2024 114 7.770% F 7,271
214 944,924 04/16/1999 05/01/2024 114 8.150% F 7,427
215 944,126 03/16/1999 04/01/2024 113 8.330% F 7,541
216 932,870 09/10/1998 10/01/2022 107 7.875% F 7,294
217 929,831 04/12/1999 05/01/2019 114 7.780% F 7,726
218 933,388 12/01/1998 12/01/2023 109 8.500% F 7,584
219 925,243 04/21/1999 05/01/2024 114 7.700% F 6,999
220 919,012 12/08/1998 01/01/2029 110 7.700% F 6,595
221 883,677 11/20/1998 12/01/2023 109 7.150% F 6,412
222 871,235 11/13/1998 12/01/2023 109 7.350% F 6,432
223 868,141 03/17/1999 04/01/2024 113 7.790% F 6,632
224 829,098 04/30/1999 06/01/2024 115 7.970% F 6,413
225 821,432 11/03/1998 12/01/2023 109 8.250% F 6,544
226 819,720 03/25/1999 04/01/2024 113 8.160% F 6,455
227 819,576 12/31/1998 01/01/2024 110 8.200% F 6,497
228 802,905 06/30/1998 07/01/2023 104 7.625% F 6,113
229 791,743 06/18/1999 07/01/2014 176 8.630% F 7,939
230 725,595 10/26/1998 11/01/2008 108 7.630% F 5,494
231 671,486 10/06/1998 11/01/2023 108 7.750% F 5,136
232 658,147 02/26/1999 03/01/2024 112 9.170% F 5,633
233 652,485 02/19/1999 03/01/2024 112 8.500% F 5,286
234 592,928 12/08/1998 01/01/2024 110 7.050% F 4,260
235 541,882 04/14/1999 05/01/2024 114 7.820% F 4,142
236 513,567 01/27/1998 02/01/2023 99 8.000% F 4,052
237 492,998 08/25/1998 09/01/2023 106 8.000% F 3,859
238 484,717 11/11/1998 12/01/2013 169 8.410% F 4,897
239 467,094 07/07/1998 08/01/2023 105 8.125% F 3,698
240 434,491 06/09/1998 07/01/2023 164 7.625% F 3,302
241 427,463 05/18/1998 06/01/2018 223 8.625% F 3,845
242 414,173 06/04/1998 07/01/2023 104 8.375% F 3,347
- --- ------------- ---------- ---------- ---- -------- ----- -----------
TOTAL 731,478,588
===========
</TABLE>
Page -35
<PAGE>
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Property Description
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: November, 1999
DATE PRINTED: 16-Nov-99
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
001 1 Office NEW YORK NY 10001 1931 N/A 344,091 47,200,000 04/01/99 PROSPECTUS
002 1 Multifamily PHILADELPHIA PA 19144 1950 572 427,920 30,000,000 02/09/99 PROSPECTUS
003 1 Warehouse SCHAUMBURG IL 60173 1970 N/A 50,400 4,700,000 04/27/99 PROSPECTUS
003 2 Warehouse HILLSIDE IL 60162 1980 N/A 127,129 4,500,000 11/08/99 UNDERWRITERS
003 3 Warehouse ELMHURST IL 60126 1989 N/A 67,935 3,200,000 04/26/99 PROSPECTUS
003 4 Warehouse CAROL STREAM IL 60188 1996 N/A 44,575 3,000,000 04/27/99 PROSPECTUS
003 5 Warehouse ELMHURST IL 60126 1989 N/A 30,084 1,900,000 04/26/99 PROSPECTUS
003 6 Warehouse ELMHURST IL 60126 1979 N/A 40,920 1,800,000 04/26/99 PROSPECTUS
004 1 Office NEW YORK NY 10019 1924 N/A 111,455 20,000,000 02/11/99 PROSPECTUS
005 1 Office NEW YORK NY 10018 1923 N/A 151,005 18,000,000 02/11/99 PROSPECTUS
006 1 Industrial BEDFORD PARK IL 60638 1952 N/A 310,752 6,700,000 04/01/99 PROSPECTUS
007 1 Warehouse ELK GROVE IL 60007 1963 N/A 213,390 5,600,000 04/01/99 PROSPECTUS
008 1 Warehouse CHICAGO IL 60609 1979 N/A 109,728 2,800,000 04/01/99 PROSPECTUS
009 1 Multifamily CHARLOTTE NC 28213 1998 130 N/A 13,820,000 02/23/99 PROSPECTUS
010 1 Multifamily EL PASO TX 79924 1996 320 257,176 12,600,000 02/22/99 UNDERWRITERS
011 1 Retail CAPE MAY NJ 08204 1971 N/A 150,548 12,000,000 12/21/98 PROSPECTUS
012 1 Multifamily FORT MYERS FL 33907 1987 230 183,588 10,887,000 03/05/99 PROSPECTUS
013 1 Multifamily EL PASO TX 79915 1993 336 N/A 10,550,000 02/01/99 MAI APPRAISAL
014 1 Retail ONEIDA NY 13421 1989 N/A 218,166 12,000,000 01/06/99 PROSPECTUS
015 1 Retail NEW YORK NY 10017 1962 N/A 40,144 11,000,000 02/16/99 PROSPECTUS
016 1 Office BOSTON MA 02109 1916 N/A 62,347 10,948,000 03/17/99 UNDERWRITERS
017 1 Retail PORT RICHEY FL 34668 1990 12 101,696 10,000,000 03/30/99 PROSPECTUS
018 1 Retail JOPLIN MO 64755 1992 N/A 143,559 10,400,000 03/31/99 PROSPECTUS
019 1 Multifamily SPOKANE WA 99217 1998 192 178,180 8,974,000 04/06/99 UNDERWRITERS
020 1 Lodging EAGAN MN 55122 1994 120 N/A 9,822,000 04/21/99 UNDERWRITERS
021 1 Mixed Use ROUND LAKE IL 90073 1998 N/A 72,621 8,500,000 12/01/98 PROSPECTUS
022 1 Retail CHARLOTTE AMAL VI 00801 1850 N/A 32,863 8,744,000 03/23/99 UNDERWRITERS
023 1 Multifamily AUSTIN TX 78750 1971 170 N/A 8,014,188 05/11/99 UNDERWRITERS
024 1 Industrial SANTA CRUZ CA 95060 1995 N/A 90,026 10,180,000 03/10/99 PROSPECTUS
025 1 Industrial RENO NV 89511 1997 N/A 104,400 8,455,000 05/13/99 UNDERWRITERS
026 1 Retail HOUSTON TX 77074 1974 5 84,189 8,300,000 03/25/99 PROSPECTUS
027 1 Retail CORONA CA 91719 1984 N/A 58,342 7,160,000 04/01/99 UNDERWRITERS
028 1 Warehouse PLANTATION FL 33313 1979 N/A 99,072 7,400,000 02/15/99 PROSPECTUS
029 1 Office SAN JOSE CA 95119 1983 N/A 48,653 7,850,000 04/19/99 PROSPECTUS
030 1 Industrial VERNON CA 90058 1938 N/A 390,382 7,712,000 11/06/98 UNDERWRITERS
031 1 Multifamily LEVITTOWN PA 19055 1968 245 N/A 8,800,000 10/07/98 PROSPECTUS
032 1 Retail GIBBSTOWN NJ 08027 1987 N/A 100,694 7,150,000 10/06/98 PROSPECTUS
033 1 Retail LAS VEGAS NV 89102 1998 N/A 43,770 7,047,000 03/30/99 UNDERWRITERS
034 1 Office FRAMINGHAM MA 01701 1969 N/A 84,420 7,600,000 03/10/99 PROSPECTUS
035 1 Retail BRISTOL PA 19030 1983 N/A 76,545 7,500,000 02/10/99 PROSPECTUS
036 1 Multifamily FARGO ND 58103 1998 144 N/A 6,400,000 03/10/99 PROSPECTUS
037 1 Office MOUNT VERNON NY 10550 1922 N/A 169,822 6,700,000 12/30/98 PROSPECTUS
038 1 Industrial ALEXANDRIA VA 22304 1964 N/A 89,654 8,600,000 03/08/99 PROSPECTUS
039 1 Multifamily CORPUS CHRISTI TX 78410 1983 200 177,824 6,270,000 01/19/99 MAI APPRAISAL
040 1 Mixed Use BEND OR 97701 1995 N/A 54,588 6,335,000 03/25/99 PROSPECTUS
041 1 Multifamily NEW YORK NY 10001 1997 28 N/A 6,450,000 04/28/99 PROSPECTUS
041 2 Multifamily NEW YORK NY 10003 1998 8 N/A N/A N/A N/A
042 1 Retail PRINCETON WV 24740 1983 N/A 94,810 6,670,000 08/17/98 PROSPECTUS
043 1 Retail ROCKVILLE MD 20852 1991 N/A 20,703 7,000,000 03/03/98 PROSPECTUS
044 1 Retail CINCINNATI OH 45236 1991 N/A 47,411 6,042,000 10/31/98 UNDERWRITERS
045 1 Retail ST CHARLES MO 63303 1985 N/A 121,103 6,425,000 03/10/99 UNDERWRITERS
046 1 Retail HOUSTON TX 77062 1990 N/A 52,061 7,700,000 02/15/99 PROSPECTUS
047 1 Retail GREENVALE NY 11548 1952 N/A 21,086 6,750,000 01/01/99 PROSPECTUS
047 2 Retail GREENVALE NY 11548 1952 N/A N/A N/A N/A N/A
047 3 Retail GREENVALE NY 11548 1952 N/A N/A N/A N/A N/A
048 1 Mixed Use VACAVILLE CA 95687 1998 N/A 29,060 7,000,000 10/07/98 PROSPECTUS
049 1 Multifamily TEMPLE TX 76504 1983 200 N/A 5,800,000 01/22/99 MAI APPRAISAL
050 1 Self Storage HAMILTON NJ 08619 1980 942 N/A 7,893,000 10/27/98 UNDERWRITERS
051 1 Lodging OWENSBORO KY 42303 1997 N/A N/A 6,300,000 05/07/99 PROSPECTUS
052 1 Multifamily EAST HAVEN CT 06512 1962 120 N/A 5,500,000 03/31/99 PROSPECTUS
053 1 Retail DANA POINT CA 92677 1990 N/A 31,377 6,525,000 02/19/99 PROSPECTUS
054 1 Office AMHERST NY 14228 1992 N/A 39,304 5,700,000 01/27/99 MAI APPRAISAL
055 1 Office BELLEVUE WA 98004 1983 11 48,773 5,850,000 07/27/98 PROSPECTUS
056 1 Office DURHAM NC 22703 1987 N/A 60,000 6,145,000 03/08/99 UNDERWRITERS
057 1 Retail SPRINGTOWN TX 76082 1997 N/A 62,718 5,150,000 02/10/99 UNDERWRITERS
058 1 Multifamily HOUSTON TX 77032 1984 240 N/A 5,400,000 10/09/98 PROSPECTUS
</TABLE>
Page - 36
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
059 1 Industrial SANTA CLARITA CA 91355 1988 N/A 85,302 5,400,000 12/30/98 MAI APPRAISAL
060 1 Multifamily PHILADELPHIA PA 19127 1840 71 58,413 5,766,000 05/24/99 UNDERWRITERS
061 1 Office PITTSBURGH PA 15222 1904 N/A 121,650 5,700,000 01/26/99 PROSPECTUS
062 1 Office PLAINSBORO NJ 08536 1984 N/A 55,000 5,400,000 07/20/98 MAI APPRAISAL
063 1 Multifamily COLORADO SPRINGS CO 80910 1972 150 138,840 5,100,000 08/13/98 PROSPECTUS
064 1 Industrial WEST CALDWELL NJ 07006 1985 N/A 92,913 5,100,000 04/19/99 PROSPECTUS
065 1 Industrial SAN FRANCISCO CA 94103 1925 N/A 55,140 5,880,000 11/10/98 PROSPECTUS
066 1 Office ROCKFORD IL 61107 1994 N/A 18,008 4,154,000 02/01/99 UNDERWRITERS
067 1 Office LOVES PARK IL 61111 1973 N/A 12,574 1,150,000 04/22/99 UNDERWRITERS
068 1 Retail WHITEVILLE NC 28474 1994 N/A 93,624 5,150,000 04/06/99 PROSPECTUS
069 1 Self Storage HALEDON NJ 07508 1930 702 65,138 5,000,000 01/26/99 PROSPECTUS
070 1 Office SANTA FE NM 87502 1997 N/A 31,567 5,026,000 02/23/99 UNDERWRITERS
071 1 Multifamily MORGANTOWN WV 26505 1988 91 N/A 4,637,000 09/18/98 UNDERWRITERS
072 1 Multifamily AZUSA CA 91702 1989 88 N/A 4,784,000 04/09/99 UNDERWRITERS
073 1 Industrial ST LOUIS PARK MN 55416 1968 N/A 180,684 6,120,000 05/15/98 MAI APPRAISAL
074 1 Multifamily RIVERSIDE OH 45431 1961 163 133,100 4,700,000 12/02/98 PROSPECTUS
075 1 Lodging BOWLING GREEN KY 42104 1997 N/A N/A 5,600,000 05/06/99 PROSPECTUS
076 1 Multifamily VICTORY GARDEN NJ 07801 1975 82 58,275 4,500,000 01/12/99 PROSPECTUS
077 1 Multifamily TEXAS CITY TX 77590 1981 152 N/A 4,200,000 10/31/98 PROSPECTUS
078 1 Retail GRAND HAVEN MI 49417 1997 N/A 40,280 4,450,000 03/31/99 PROSPECTUS
079 1 Multifamily ST LOUIS MO 63108 1921 133 N/A 4,420,000 01/05/99 PROSPECTUS
079 2 Multifamily ST LOUIS MO 63108 N/A N/A N/A N/A N/A N/A
080 1 Office HIALEAH GARDENS FL 33016 1978 N/A 161,800 4,580,000 03/12/99 PROSPECTUS
081 1 Retail YARMOUTH ME 04096 1900 N/A 46,355 4,509,000 03/04/99 UNDERWRITERS
082 1 Office MIAMI FL 33184 1990 N/A 33,875 4,500,000 01/07/99 PROSPECTUS
083 1 Office CONCORD NH 03301 1980 N/A 163,824 4,818,000 04/06/99 UNDERWRITERS
084 1 Office GERMANTOWN MD 20874 1990 N/A 50,159 4,141,000 04/13/99 UNDERWRITERS
085 1 Multifamily RANCHO CORDOVA CA 95670 1979 112 94,400 5,131,000 02/26/99 UNDERWRITERS
086 1 Office NEEDHAM MA 02194 1954 5 39,928 4,500,000 04/28/99 PROSPECTUS
087 1 Multifamily LANCASTER CA 93536 1989 70 76,380 3,690,000 11/05/98 UNDERWRITERS
088 1 Retail ARDMORE PA 19003 1998 N/A 11,740 3,800,000 12/01/98 PROSPECTUS
089 1 Multifamily DEER PARK TX 77536 1972 216 N/A 4,349,000 12/29/98 UNDERWRITERS
090 1 Multifamily TUKWILA WA 98188 1978 81 N/A 3,950,000 02/12/99 MAI APPRAISAL
091 1 Multifamily WATERVILLE ME 04901 1973 132 N/A 3,531,000 02/24/99 UNDERWRITERS
092 1 Industrial SAN LEANDRO CA 94577 1957 N/A 85,416 4,138,000 03/23/99 UNDERWRITERS
093 1 Lodging NEW ULM MN 56073 1981 N/A N/A 4,139,000 04/22/99 UNDERWRITERS
094 1 Retail MONSEY NY 10952 1955 N/A 31,975 4,400,000 01/21/99 PROSPECTUS
095 1 Office SILVERDALE WA 98383 1993 N/A 42,274 3,856,000 12/08/98 UNDERWRITERS
096 1 Retail SAVANNAH GA 31406 1958 N/A 62,913 3,950,000 09/20/98 PROSPECTUS
097 1 Retail BRATTLEBORO VT 05301 1972 N/A 136,003 3,841,000 10/01/98 UNDERWRITERS
098 1 Retail SANTA MARIA CA 93454 1998 N/A 24,197 3,541,000 04/05/99 UNDERWRITERS
099 1 Multifamily VENICE CA 90291 1913 58 N/A 3,500,000 08/20/98 PROSPECTUS
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 90,700 3,444,000 06/15/99 UNDERWRITERS
102 1 Retail TALLAHASSEE FL 32301 1987 N/A 76,476 3,405,000 09/28/98 UNDERWRITERS
103 1 Office BURBANK CA 91505 1974 N/A 23,078 3,619,000 02/18/99 UNDERWRITERS
104 1 Self Storage HILLSBOROUGH NJ 08876 1980 629 61,150 5,500,000 05/15/99 UNDERWRITERS
105 1 Multifamily OKLAHOMA CITY OK 73159 1971 192 144,000 3,504,000 05/26/99 UNDERWRITERS
106 1 Multifamily KINGSVILLE TX 78363 1985 119 97,776 3,221,000 04/28/99 UNDERWRITERS
107 1 Industrial MOORPARK CA 93021 1985 N/A 29,622 1,902,000 11/12/98 UNDERWRITERS
108 1 Industrial MOORPARK CA 93021 1988 N/A 20,803 1,262,000 10/02/98 UNDERWRITERS
109 1 Multifamily ST LOUIS MO 63112 1908 53 53,140 2,920,000 12/15/98 PROSPECTUS
110 1 Multifamily SAN ANTONIO TX 78242 1963 152 105,888 2,904,000 04/08/99 UNDERWRITERS
111 1 Retail BURLINGTON NJ 08016 1999 N/A 46,378 3,150,000 04/21/99 PROSPECTUS
112 1 Multifamily BAYTOWN TX 77520 1984 138 135,492 3,000,000 02/25/99 UNDERWRITERS
113 1 Office EDEN PRAIRIE MN 55344 1998 N/A 17,583 3,350,000 11/01/98 MAI APPRAISAL
114 1 Multifamily NORMAN OK 73072 1984 128 69,440 2,900,000 11/03/98 MAI APPRAISAL
115 1 Retail EAST ORANGE NJ 07018 1988 N/A 47,900 3,350,000 08/25/98 PROSPECTUS
116 1 Warehouse ROMULUS MI 48180 1997 N/A N/A N/A N/A N/A
116 2 Industrial TAYLOR MI 48180 1978 N/A 69,615 2,830,000 09/24/98 PROSPECTUS
117 1 Retail PEORIA AZ 85382 1998 N/A 13,714 3,000,000 04/01/99 PROSPECTUS
118 1 Multifamily FORT WORTH TX 76116 1983 60 64,280 2,820,000 01/21/99 MAI APPRAISAL
119 1 Retail RIALTO CA 92376 1989 N/A 52,684 4,000,000 02/04/99 PROSPECTUS
120 1 Retail LEXINGTON NC 27292 1969 20 82,155 3,000,000 03/01/99 PROSPECTUS
121 1 Office MEDFORD OR 97504 1965 N/A 27,639 3,109,000 10/22/99 UNDERWRITERS
122 1 Multifamily VESTAL NY 13850 1968 185 N/A 3,700,000 02/25/99 PROSPECTUS
123 1 Retail DEPTFORD NJ 08096 1984 N/A 25,600 3,200,000 03/02/99 PROSPECTUS
124 1 Multifamily DEVON PA 19087 1850 63 N/A 2,677,000 10/19/98 UNDERWRITERS
125 1 Multifamily ATLANTA GA 30329 1965 64 N/A 2,650,000 06/24/98 PROSPECTUS
126 1 Office SILVER SPRINGS MD 20904 1966 N/A 21,919 2,800,000 03/04/99 PROSPECTUS
127 1 Retail SAN DIEGO CA 92120 1980 N/A 25,485 2,870,000 09/03/98 PROSPECTUS
128 1 Retail LAGUNA BEACH CA 92651 1937 N/A 6,213 2,790,000 04/08/99 UNDERWRITERS
</TABLE>
Page - 37
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
129 1 Multifamily BLAKELY PA 18447 1977 100 N/A 2,675,000 12/21/98 PROSPECTUS
130 1 Industrial WASHINGTON NJ 08012 1998 N/A 31,900 2,500,000 10/30/98 UNDERWRITERS
131 1 Self Storage OCEAN SPRINGS MS 39564 1994 614 66,526 2,689,000 11/19/98 UNDERWRITERS
132 1 Multifamily LACEY WA 98503 1983 105 62,525 2,500,000 07/28/98 PROSPECTUS
133 1 Multifamily HOUSTON TX 77072 1985 72 100,934 2,450,000 10/08/97 PROSPECTUS
134 1 Multifamily VALDOSTA GA 31602 1985 96 96,320 2,463,000 11/30/98 UNDERWRITERS
135 1 Retail SAUSALITO CA 94965 1925 N/A 6,192 3,100,000 11/11/98 PROSPECTUS
136 1 Multifamily HOUMA LA 70364 1972 108 78,880 2,405,000 09/28/98 UNDERWRITERS
137 1 Multifamily BELLFLOWER CA 90706 1962 107 81,188 3,599,000 04/07/99 UNDERWRITERS
138 1 Self Storage NORMAN OK 73072 1995 718 80,100 2,531,000 03/26/99 UNDERWRITERS
139 1 Retail SAN FRANCISCO CA 93401 1927 N/A 10,190 3,020,000 12/02/98 PROSPECTUS
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 140 109,040 2,368,000 03/24/99 UNDERWRITERS
142 1 Lodging ANDERSON SC 29625 1992 N/A N/A 2,825,000 01/22/99 PROSPECTUS
143 1 Retail PEWAUKEE WI 53072 1997 N/A 13,956 3,400,000 10/01/98 PROSPECTUS
143 2 Retail KENOSHA WI 53072 1998 N/A N/A N/A N/A N/A
144 1 Lodging MARY ESTHER FL 32569 1997 N/A N/A 3,060,000 03/23/99 PROSPECTUS
145 1 Multifamily COLORADO SPRINGS CO 80910 1968 92 57,167 2,500,000 08/13/98 PROSPECTUS
146 1 Office FALMOUTH ME 04105 1977 N/A 32,520 2,504,000 08/17/98 UNDERWRITERS
147 1 Office STERLING VA 20165 1990 N/A 14,066 2,285,000 02/26/99 UNDERWRITERS
148 1 Mixed Use ALBUQUERQUE NM 87102 1951 N/A 24,280 2,650,000 09/16/98 PROSPECTUS
149 1 Self Storage LOCKHART TX 78644 1986 572 N/A 1,434,000 04/02/99 UNDERWRITERS
149 2 Self Storage SAN MARCOS TX 78666 1985 262 N/A 1,016,000 04/02/99 UNDERWRITERS
150 1 Retail KNOXVILLE TN 37919 1990 N/A 36,000 2,350,000 09/17/98 UNDERWRITERS
151 1 Multifamily WACO TX 76710 1974 144 129,916 2,350,000 11/03/98 UNDERWRITERS
152 1 Retail ALBUQUERQUE NM 87108 1970 N/A 89,375 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 117 N/A 2,350,000 01/27/99 MAI APPRAISAL
155 1 Retail SPRINGFIELD OR 97478 1980 N/A 61,486 2,612,000 04/21/99 UNDERWRITERS
156 1 Manufactured CALUMET PARK IL 60643 1958 98 N/A 2,425,000 10/21/98 UNDERWRITERS
157 1 Retail HANOVER PA 18002 1998 N/A 11,050 2,097,000 02/24/99 UNDERWRITERS
158 1 Manufactured HOBE SOUND FL 33455 1955 127 N/A 2,300,000 03/09/99 PROSPECTUS
159 1 Retail SCOTTSDALE AZ 85259 1988 N/A 16,014 2,343,000 10/08/98 UNDERWRITERS
160 1 Multifamily EL DORADO CA 95623 1988 48 N/A 2,475,000 03/04/99 UNDERWRITERS
161 1 Multifamily MILLCREEK PA 16506 1997 27 N/A 2,070,000 10/06/98 MAI APPRAISAL
162 1 Retail BLADENSBURG MD 20710 1990 N/A 25,137 2,500,000 06/12/98 PROSPECTUS
163 1 Office EDWARDS CO 81632 1997 N/A 10,618 2,169,000 01/28/99 UNDERWRITERS
164 1 Lodging HUTCHINSON KS 67501 1981 N/A N/A 2,097,174 05/11/99 UNDERWRITERS
165 1 Multifamily FT LAUDERDALE FL 33301 1960 13 10,985 1,950,000 03/24/99 PROSPECTUS
166 1 Retail TAMPA FL 33606 1986 N/A 20,464 2,125,000 02/15/99 PROSPECTUS
167 1 Multifamily MAYBROOK NY 12543 1973 60 N/A 2,078,000 09/10/98 UNDERWRITERS
168 1 Retail REXBURG ID 83440 1999 N/A 24,000 2,200,000 03/01/99 PROSPECTUS
169 1 Office SEATTLE WA 98121 1925 N/A 20,565 2,750,000 08/05/98 PROSPECTUS
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 1990 N/A 24,982 1,919,000 03/22/99 UNDERWRITERS
172 1 Multifamily DALLAS TX 75227 1982 71 N/A 1,346,000 03/17/99 UNDERWRITERS
173 1 Multifamily DALLAS TX 75227 1984 26 N/A 630,000 03/17/99 UNDERWRITERS
174 1 Retail FREDERICK MD 21702 1950 N/A 16,618 2,025,000 06/08/98 PROSPECTUS
174 2 Retail FREDERICK MD 21702 1981 N/A N/A N/A N/A N/A
174 3 Retail FREDERICK MD 21702 1984 N/A N/A N/A N/A N/A
175 1 Self Storage HESPERIA CA 92345 1989 N/A 70,629 1,970,000 03/09/99 PROSPECTUS
176 1 Retail SMITHTOWN NY 11787 1998 N/A 10,125 2,000,000 02/01/99 PROSPECTUS
177 1 Multifamily DEL CITY OK 73135 1969 157 N/A 1,883,000 11/02/98 UNDERWRITERS
178 1 Multifamily UPPER DARBY PA 19082 1935 74 N/A 1,777,000 11/19/98 UNDERWRITERS
179 1 Self Storage YUMA AZ 85364 1985 459 N/A 1,892,000 04/06/99 UNDERWRITERS
180 1 Multifamily BATON ROUGE LA 70806 1970 191 N/A 1,830,000 03/16/99 UNDERWRITERS
180 2 Multifamily BATON ROUGE LA 70806 1970 N/A N/A N/A N/A N/A
181 1 Multifamily ATLANTA GA 30306 1965 40 N/A 1,800,000 09/14/98 PROSPECTUS
182 1 Retail BUFFALO NY 14206 1974 N/A 110,680 2,109,000 04/14/99 UNDERWRITERS
183 1 Multifamily MORGANTOWN WV 26505 1990 36 32,112 1,688,000 09/18/98 UNDERWRITERS
184 1 Multifamily COLUMBIA MO 65203 1996 20 N/A 1,637,000 03/24/99 UNDERWRITERS
185 1 Lodging DODGE CITY KS 67801 1980 N/A N/A 1,800,036 05/11/99 UNDERWRITERS
186 1 Multifamily COLUMBUS OH 43229 1982 66 N/A 1,710,000 04/15/98 PROSPECTUS
187 1 Office SANDY UT 84094 1978 N/A 25,351 1,692,620 03/04/99 UNDERWRITERS
188 1 Office Lebanon NH 03784 1989 N/A 20,898 1,604,000 11/01/98 UNDERWRITERS
189 1 Manufactured SOMERVILLE NJ 08876 1950 55 N/A 1,900,000 05/22/98 PROSPECTUS
190 1 Retail HOUSTON TX 77059 1980 N/A 24,159 2,400,000 09/09/98 PROSPECTUS
191 1 Retail HOUSTON TX 77024 1985 N/A 10,406 1,665,000 12/29/98 PROSPECTUS
192 1 Manufactured SELMA NC 27576 1995 81 N/A 1,700,000 09/17/98 PROSPECTUS
193 1 Multifamily AUSTIN TX 78704 1983 62 N/A 1,700,000 07/22/98 PROSPECTUS
194 1 Office FALLS CHURCH VA 22042 1967 N/A 24,473 1,664,000 02/25/99 UNDERWRITERS
195 1 Multifamily ATHENS TX 75751 1984 65 48,368 1,420,000 03/24/99 PROSPECTUS
</TABLE>
Page - 38
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
196 1 Office WASHINGTON DC 20002 1986 N/A 3,490 537,000 09/15/98 UNDERWRITERS
197 1 Office WASHINGTON DC 20002 1987 N/A 3,475 547,000 09/15/98 UNDERWRITERS
198 1 Office WASHINGTON DC 20002 1986 N/A 3,490 522,000 10/14/98 UNDERWRITERS
199 1 Multifamily LONGVIEW TX 75602 1966 100 N/A 1,500,000 04/24/99 PROSPECTUS
199 2 Multifamily KILGORE TX 75662 1983 N/A N/A N/A N/A N/A
200 1 Multifamily HURRICANE WV 25526 1984 66 N/A 1,700,000 04/08/98 PROSPECTUS
201 1 Office MINNEAPOLIS MN 55401 1908 N/A 23,838 1,552,000 09/29/98 UNDERWRITERS
202 1 Industrial WESTLAND MI 48186 1985 N/A 40,000 1,475,000 02/11/99 PROSPECTUS
203 1 Multifamily FALL RIVER MA 02720 1985 34 20,529 1,350,000 07/01/98 PROSPECTUS
204 1 Warehouse BROOKLYN NY 11205 1948 N/A 45,300 1,475,000 07/03/98 PROSPECTUS
205 1 Multifamily MARRIETTA OH 45740 1981 69 N/A 1,450,000 04/08/98 PROSPECTUS
206 1 Multifamily IRVING TX 75061 1971 85 N/A 1,356,000 04/01/99 UNDERWRITERS
207 1 Multifamily WASHINGTON DC 20036 1900 10 8,000 1,360,000 03/04/99 PROSPECTUS
208 1 Multifamily CASSELBERRY FL 32707 1979 64 N/A 1,550,000 02/09/99 PROSPECTUS
209 1 Multifamily OAK PARK HEIGHTS MN 55082 1964 45 32,970 1,437,000 02/25/99 UNDERWRITERS
210 1 Multifamily LANTANA FL 33462 1969 42 N/A 1,366,000 03/30/99 UNDERWRITERS
211 1 Multifamily PEMBERTON NJ 08068 1964 56 41,776 1,950,000 10/06/98 PROSPECTUS
212 1 Office CORPUS CHRISTI TX 78468 1973 N/A 107,205 2,479,000 10/17/98 UNDERWRITERS
213 1 Office COLORADO SPRINGS CO 80918 1982 N/A 15,491 1,326,000 04/21/99 UNDERWRITERS
214 1 Retail TAMPA FL 33612 1989 N/A 27,330 1,500,000 03/02/99 MAI APPRAISAL
215 1 Office THE WOODLANDS TX 77380 1985 N/A 22,783 1,500,000 01/10/99 PROSPECTUS
216 1 Multifamily GALVESTON TX 77550 1973 57 N/A 1,440,000 07/09/98 PROSPECTUS
216 2 Multifamily GALVESTON TX 77550 N/A N/A N/A N/A N/A N/A
217 1 Office BEDFORD NH 03110 1988 N/A 17,033 1,038,000 01/22/99 UNDERWRITERS
218 1 Multifamily PLANT CITY FL 33549 1986 44 36,171 1,300,000 10/07/98 PROSPECTUS
219 1 Multifamily STERLING CO 80751 1965 54 30,228 1,260,000 04/08/99 PROSPECTUS
220 1 Multifamily LUFKIN TX 75904 1978 60 40,280 1,235,000 09/23/98 PROSPECTUS
221 1 Multifamily LAFAYETTE LA 70503 1965 60 38,020 1,350,000 09/03/98 PROSPECTUS
222 1 Office LINCOLNWOOD IL 60646 1978 N/A 16,445 1,325,000 08/08/98 PROSPECTUS
223 1 Multifamily PHILADELPHIA PA 19188 1925 69 N/A 1,250,000 02/01/99 PROSPECTUS
224 1 Multifamily BELLVILLE TX 77418 1982 76 N/A 1,146,000 02/25/99 UNDERWRITERS
225 1 Office UPPER DARBY PA 19082 1958 N/A 23,298 1,350,000 06/23/98 PROSPECTUS
226 1 Manufactured VAN METER IA 50038 1970 80 N/A 1,128,000 03/25/99 UNDERWRITERS
227 1 Multifamily PANORAMA TX 77304 1987 16 19,200 1,060,000 12/02/98 PROSPECTUS
228 1 Multifamily ENON OH 45323 1982 48 25,344 1,130,000 04/15/98 PROSPECTUS
229 1 Retail HOUSTON TX 77095 1995 N/A 9,076 1,450,000 03/03/99 PROSPECTUS
230 1 Office CORNING NY 14830 1974 N/A 5,830 1,019,000 05/27/98 UNDERWRITERS
231 1 Multifamily HOUSTON TX 77015 1970 56 39,032 980,000 06/26/98 PROSPECTUS
232 1 Warehouse NORTH MIAMI FL 33168 1976 N/A 22,500 925,000 01/06/99 PROSPECTUS
233 1 Multifamily CLYDE OH 43055 1995 28 21,488 930,000 07/14/98 PROSPECTUS
234 1 Multifamily LAFAYETTE LA 70503 1972 43 N/A 950,000 09/03/98 PROSPECTUS
234 2 Multifamily LAFAYETTE LA 70503 N/A N/A N/A N/A N/A N/A
234 3 Multifamily LAFAYETTE LA 70503 N/A N/A N/A N/A N/A N/A
234 4 Multifamily LAFAYETTE LA 70503 N/A N/A N/A N/A N/A N/A
235 1 Multifamily IRVING TX 75061 1966 32 N/A 731,000 03/24/99 UNDERWRITERS
236 1 Multifamily HOUSTON TX 77061 1970 49 35,854 750,000 11/03/97 PROSPECTUS
237 1 Multifamily ROSLINDALE MA 02131 1990 12 10,800 675,000 05/05/98 PROSPECTUS
238 1 Warehouse NORTH PLAINFIELD NJ 07060 1954 N/A 16,994 842,000 07/23/98 UNDERWRITERS
239 1 Multifamily JERSEY CITY NJ 07307 1940 16 N/A 678,000 01/06/98 PROSPECTUS
240 1 Multifamily EL MONTE CA 91732 1961 13 11,911 590,000 03/13/98 PROSPECTUS
241 1 Multifamily MIAMI FL 33130 1954 24 12,720 700,000 12/01/97 PROSPECTUS
242 1 Multifamily HOUSTON TX 77099 1983 24 24,672 560,000 03/13/98 PROSPECTUS
</TABLE>
Page - 39
<PAGE>
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Property Performance
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: November, 1999
DATE PRINTED: 16-Nov-99
<TABLE>
<CAPTION>
BASELINE OR YTD YTD
ASSET PROP MOST RECENT NOI MOST RECENT PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE YTD NOI BEGIN ENDING YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
001 1 4,340,859 -- UNDERWRITER 2,224,158 1/1/99 6/30/99 BORROWER 99.9% 7/16/99
002 1 3,095,266 -- UNDERWRITER N/A N/A N/A N/A 98.0% 1/28/99
003 1 567,084 -- UNDERWRITER N/A N/A N/A N/A 100.0% 6/1/99
003 2 619,486 -- UNDERWRITER 264,763 1/1/99 7/31/99 BORROWER 100.0% 6/1/99
003 3 313,052 -- UNDERWRITER 204,255 1/1/99 7/31/99 BORROWER 100.0% 6/1/99
003 4 295,556 -- UNDERWRITER 165,845 1/1/99 7/31/99 BORROWER 100.0% 6/1/99
003 5 178,463 -- UNDERWRITER 99,142 1/1/99 7/31/99 BORROWER 100.0% 6/1/99
003 6 176,448 -- UNDERWRITER 104,194 1/1/99 7/31/99 BORROWER 100.0% 6/1/99
004 1 2,101,035 -- UNDERWRITER 1,475,961 1/1/99 6/30/99 BORROWER 100.0% 7/23/99
005 1 1,796,598 -- UNDERWRITER N/A N/A N/A N/A 100.0% 2/19/99
006 1 684,405 12/31/98 PROSPECTUS N/A N/A N/A N/A 100.0% 5/11/99
007 1 192,254 12/31/98 PROSPECTUS N/A N/A N/A N/A 100.0% 6/1/99
008 1 307,383 12/31/98 PROSPECTUS N/A N/A N/A N/A 100.0% 5/11/99
009 1 1,172,628 -- UNDERWRITER 564,392 1/1/99 6/30/99 BORROWER 98.0% 1/31/99
010 1 1,203,266 -- UNDERWRITER 829,247 2/1/99 9/30/99 BORROWER 99.7% 9/22/99
011 1 1,101,606 -- UNDERWRITER 541,240 1/1/99 6/30/99 BORROWER 98.7% 8/5/99
012 1 731,400 -- UNDERWRITER 931,259 5/1/98 3/31/99 BORROWER 99.6% 4/20/99
013 1 1,046,373 -- UNDERWRITER 766,624 2/1/99 9/30/99 BORROWER 94.9% 9/21/99
014 1 1,084,888 -- UNDERWRITER N/A N/A N/A N/A 83.0% 3/19/99
015 1 547,702 -- UNDERWRITER 584,801 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
016 1 683,171 -- UNDERWRITER N/A N/A N/A N/A 100.0% 3/29/99
017 1 892,853 -- UNDERWRITER 123,447 4/28/99 6/30/99 BORROWER 100.0% 6/30/99
018 1 948,246 -- UNDERWRITER 254,472 4/1/99 6/30/99 BORROWER 100.0% 8/6/99
019 1 778,748 -- UNDERWRITER N/A N/A N/A N/A 91.7% 6/15/99
020 1 1,221,393 -- UNDERWRITER 869,522 1/1/99 9/30/99 BORROWER 74.0% 9/30/99
021 1 853,005 -- UNDERWRITER 575,074 1/1/99 6/30/99 BORROWER 100.0% 7/22/99
022 1 835,407 -- UNDERWRITER 435,086 1/1/99 6/30/99 BORROWER 81.2% 6/30/99
023 1 702,431 -- UNDERWRITER 360,609 1/1/99 6/30/99 BORROWER 90.6% 6/30/99
024 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 3/9/99
025 1 496,477 -- UNDERWRITER 194,751 1/1/99 3/31/99 BORROWER 91.7% 6/30/99
026 1 N/A N/A N/A 198,630 4/1/99 6/30/99 BORROWER 100.0% 8/6/99
027 1 705,124 -- UNDERWRITER 323,957 1/1/99 6/30/99 BORROWER 98.7% 7/20/99
028 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 3/1/98
029 1 N/A N/A N/A N/A N/A N/A N/A 99.0% 2/25/99
030 1 932,618 -- UNDERWRITER 440,490 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
031 1 802,324 -- UNDERWRITER N/A N/A N/A N/A 96.0% 4/21/99
032 1 709,119 -- UNDERWRITER N/A N/A N/A N/A 93.0% 3/1/99
033 1 259,319 -- UNDERWRITER N/A N/A N/A N/A 93.0% 4/8/99
034 1 655,195 -- UNDERWRITER 301,734 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
035 1 858,526 -- UNDERWRITER N/A N/A N/A N/A 97.0% 4/30/99
036 1 569,343 -- UNDERWRITER 392,785 1/1/99 9/30/99 BORROWER 100.0% 8/31/99
037 1 796,307 -- UNDERWRITER 333,028 2/1/99 7/31/99 N/A 100.0% 7/30/99
038 1 706,480 -- UNDERWRITER N/A N/A N/A N/A 100.0% 3/26/99
039 1 586,612 -- UNDERWRITER 310,880 1/1/99 6/30/99 BORROWER 90.0% 6/30/99
040 1 563,625 -- UNDERWRITER N/A N/A N/A N/A 100.0% 4/15/99
041 1 N/A N/A N/A 103,024 4/1/99 6/30/99 BORROWER 100.0% 4/15/99
041 2 N/A N/A N/A 57,724 4/1/99 6/30/99 BORROWER 100.0% 7/21/99
042 1 N/A N/A N/A 492,610 1/1/99 9/30/99 BORROWER 100.0% 9/30/99
043 1 575,289 -- UNDERWRITER 493,752 1/1/99 9/30/99 BORROWER 100.0% 2/1/99
044 1 655,462 -- UNDERWRITER 420,260 1/1/98 9/30/98 UNDERWRITER 100.0% 12/31/98
045 1 746,434 -- UNDERWRITER 464,159 1/1/99 6/30/99 BORROWER 100.0% 6/28/99
</TABLE>
Page - 40
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR YTD YTD
ASSET PROP MOST RECENT NOI MOST RECENT PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE YTD NOI BEGIN ENDING YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
046 1 N/A N/A N/A N/A N/A N/A N/A 89.0% 5/1/99
047 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 4/23/99
047 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
047 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
048 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 2/3/99
049 1 535,581 N/A UNDERWRITER 284,449 1/1/99 6/30/99 BORROWER 88.5% 6/30/99
050 1 921,295 12/31/98 BORROWER N/A N/A N/A N/A 90.0% 12/1/98
051 1 852,650 12/31/98 PROSPECTUS 383,077 1/1/99 6/30/99 BORROWER 83.8% 6/30/99
052 1 739,078 2/28/99 PROSPECTUS N/A N/A N/A N/A 95.0% 5/1/99
053 1 753,552 12/31/98 PROSPECTUS N/A N/A N/A N/A 98.0% 3/10/99
054 1 596,738 N/A UNDERWRITER 262,640 1/1/99 6/30/99 BORROWER 94.3% 6/30/99
055 1 429,446 12/31/97 PROSPECTUS 251,950 1/1/99 6/30/99 BORROWER N/A 6/30/99
056 1 635,941 N/A UNDERWRITER 332,703 1/1/99 6/30/99 BORROWER 100.0% 4/13/99
057 1 406,500 12/31/98 BORROWER 246,302 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
058 1 N/A N/A N/A 250,647 1/1/99 6/30/99 BORROWER 92.1% 6/30/99
059 1 505,609 N/A UNDERWRITER 257,334 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
060 1 590,184 N/A UNDERWRITER 238,404 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
061 1 645,497 12/31/98 PROSPECTUS 276,598 1/1/99 6/30/99 BORROWER 83.0% 8/4/99
062 1 398,861 12/31/98 BORROWER 184,004 1/1/99 4/30/99 BORROWER 100.0% 4/1/99
063 1 N/A N/A N/A 105,811 4/1/99 6/30/99 BORROWER 94.7% 6/27/99
064 1 370,872 2/28/99 PROSPECTUS N/A N/A N/A N/A 100.0% 5/12/99
065 1 595,650 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 2/22/99
066 1 477,212 N/A UNDERWRITER 182,440 1/1/99 3/31/99 100.0% 1/1/99
067 1 108,047 N/A UNDERWRITER 82,587 10/1/98 6/30/99 BORROWER 100.0% 1/1/99
068 1 536,660 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 12/24/98
069 1 482,492 N/A UNDERWRITER 315,486 1/1/99 8/31/99 BORROWER 89.0% 1/6/99
070 1 318,090 N/A UNDERWRITER 234,144 1/1/99 6/30/99 BORROWER 100.0% 3/31/99
071 1 781,271 12/31/98 BORROWER 245,968 1/1/99 6/30/99 BORROWER 100.0% 7/28/99
072 1 395,898 N/A UNDERWRITER 92,574 5/1/99 6/30/99 BORROWER 100.0% 6/30/99
073 1 533,768 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 3/17/99
074 1 N/A N/A N/A N/A N/A N/A N/A 98.0% 2/18/99
075 1 N/A N/A N/A 234,838 1/1/99 6/30/99 BORROWER 80.3% 6/30/99
076 1 N/A N/A N/A N/A N/A N/A N/A 99.0% 2/17/99
077 1 N/A N/A N/A 228,647 1/1/99 6/30/99 BORROWER 92.1% 6/30/99
078 1 N/A N/A N/A N/A N/A N/A N/A 96.0% 4/12/99
079 1 N/A N/A N/A N/A N/A N/A N/A 97.0% 3/19/99
079 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
080 1 N/A N/A N/A N/A N/A N/A N/A 89.0% 3/1/99
081 1 414,817 N/A UNDERWRITER 231,199 1/1/99 6/30/99 BORROWER 94.7% 6/30/99
082 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 3/1/99
083 1 364,051 12/31/98 BORROWER 204,426 1/1/99 6/30/99 BORROWER 89.8% 9/30/99
084 1 437,149 N/A UNDERWRITER 114,806 1/1/99 3/31/99 BORROWER 100.0% 10/8/99
085 1 394,114 N/A UNDERWRITER 123,434 3/1/99 6/30/99 BORROWER 97.9% 7/27/99
086 1 375,349 12/31/98 BORROWER 195,196 1/1/99 6/30/99 BORROWER 100.0% 7/1/99
087 1 381,104 N/A UNDERWRITER 193,187 1/1/99 6/30/99 BORROWER 100.0% 7/1/99
088 1 327,545 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 12/21/98
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 102,825 1/1/99 6/30/99 BORROWER 88.0% 8/3/99
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 100.0% 1/19/99
093 1 703,987 N/A UNDERWRITER 355,921 4/1/99 9/30/99 BORROWER 58.9% 9/30/99
094 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 3/4/99
095 1 443,463 12/31/98 BORROWER 236,454 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
096 1 N/A N/A N/A N/A N/A N/A N/A 98.0% 12/1/98
097 1 462,569 12/31/98 BORROWER 266,865 1/1/99 6/30/99 BORROWER 98.8% 6/30/99
098 1 295,757 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 4/9/99
</TABLE>
Page - 41
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR YTD YTD
ASSET PROP MOST RECENT NOI MOST RECENT PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE YTD NOI BEGIN ENDING YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
099 1 436,925 N/A UNDERWRITER 100,266 4/1/99 6/30/99 BORROWER 98.0% 3/11/99
100 1 322,193 N/A UNDERWRITER 174,434 1/1/99 6/30/99 BORROWER 100.0% 7/21/99
101 1 467,654 N/A UNDERWRITER N/A N/A N/A N/A 96.0% 4/19/99
102 1 534,258 12/31/98 BORROWER 110,124 1/1/99 3/31/99 BORROWER 100.0% 5/1/99
103 1 396,763 N/A UNDERWRITER 180,857 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
104 1 628,339 12/31/98 BORROWER N/A N/A N/A N/A 91.2% 3/29/99
105 1 347,472 N/A UNDERWRITER 198,028 1/1/99 6/30/99 BORROWER 96.4% 6/30/99
106 1 360,923 N/A UNDERWRITER N/A N/A N/A N/A 95.8% 5/1/99
107 1 175,624 N/A UNDERWRITER 68,400 9/1/98 12/31/98 BORROWER 100.0% 12/31/98
108 1 116,488 N/A UNDERWRITER 48,616 9/1/98 12/31/98 BORROWER 100.0% 4/8/99
109 1 282,209 N/A UNDERWRITER N/A N/A N/A N/A 96.0% 1/22/99
110 1 152,475 N/A UNDERWRITER 46,973 5/1/99 6/30/99 BORROWER 92.8% 6/30/99
111 1 313,517 7/1/99 N/A N/A N/A N/A N/A 100.0% 7/15/99
112 1 280,690 N/A UNDERWRITER 175,299 1/1/99 6/30/99 BORROWER 89.6% 6/30/99
113 1 288,717 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 2/25/99
114 1 328,576 N/A UNDERWRITER N/A N/A N/A N/A 95.0% 12/18/98
115 1 320,267 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 11/24/98
116 1 N/A N/A N/A N/A N/A N/A N/A N/A N/A
116 2 N/A N/A N/A N/A N/A N/A N/A 100.0% 5/3/99
117 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 4/15/99
118 1 286,019 N/A UNDERWRITER 66,938 3/1/99 6/30/99 BORROWER 95.0% 6/22/09
119 1 N/A N/A N/A N/A N/A N/A N/A 97.0% 5/1/99
120 1 N/A N/A N/A 208,442 1/1/99 6/30/99 BORROWER 98.0% 6/30/99
121 1 343,383 12/31/98 BORROWER 169,942 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
122 1 272,374 N/A UNDERWRITER 418,362 1/1/99 6/30/99 BORROWER 100.0% 5/31/99
123 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 3/15/99
124 1 260,873 12/31/98 BORROWER 48,713 4/1/99 6/30/99 BORROWER 100.0% 7/19/09
125 1 N/A N/A N/A 150,300 1/1/99 6/30/99 BORROWER 98.0% 8/14/99
126 1 N/A N/A N/A 68,231 1/1/99 3/31/99 BORROWER 100.0% 3/31/99
127 1 N/A N/A N/A N/A N/A N/A N/A 97.0% 3/24/99
128 1 268,684 N/A UNDERWRITER 200,655 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
129 1 N/A N/A N/A N/A N/A N/A N/A 90.0% 5/5/99
130 1 260,649 N/A UNDERWRITER 59,795 1/1/99 3/31/99 BORROWER 100.0% 6/1/99
131 1 239,369 12/31/98 FILE 83,874 7/1/99 9/30/99 BORROWER 95.0% 9/30/99
132 1 234,354 N/A UNDERWRITER N/A N/A N/A N/A 99.0% 2/23/99
133 1 280,410 N/A UNDERWRITER 166,655 1/1/99 9/30/99 BORROWER 95.8% 9/25/99
134 1 307,934 N/A UNDERWRITER 77,178 1/1/99 6/30/99 BORROWER 78.8% 6/30/99
135 1 276,450 7/1/99 N/A N/A N/A N/A N/A 100.0% 7/15/99
136 1 281,753 N/A UNDERWRITER 103,298 1/1/99 4/30/99 BORROWER 99.0% 4/30/99
137 1 419,475 N/A UNDERWRITER N/A N/A N/A N/A 96.3% 4/1/99
138 1 271,374 N/A UNDERWRITER 68,722 1/1/99 3/31/99 BORROWER 100.0% 5/5/99
139 1 276,450 7/1/99 PROSPECTUS N/A N/A N/A N/A 100.0% 2/22/99
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 160,991 1/1/99 9/30/99 BORROWER 90.0% 9/25/99
142 1 416,607 12/31/98 PROSPECTUS N/A N/A N/A N/A 81.3% 12/31/98
143 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 1/25/99
143 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
144 1 453,139 12/31/98 PROSPECTUS N/A N/A N/A N/A 66.0% 12/31/98
145 1 N/A N/A N/A 59,279 4/1/99 6/30/99 BORROWER 94.6% 6/27/99
146 1 208,493 12/31/98 BORROWER N/A N/A N/A N/A 100.0% 3/31/99
147 1 250,559 N/A UNDERWRITER 67,537 1/1/99 3/31/99 BORROWER 98.7% 3/22/99
148 1 232,137 12/31/98 PROSPECTUS N/A N/A N/A N/A 100.0% 12/31/98
149 1 127,691 N/A UNDERWRITER 70,572 1/1/99 6/30/99 BORROWER 88.1% 7/1/99
149 2 86,388 N/A UNDERWRITER 52,822 1/1/99 6/30/99 BORROWER 93.9% 7/1/99
150 1 209,960 N/A UNDERWRITER 101,159 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
151 1 244,788 N/A UNDERWRITER 35,957 12/1/98 12/31/98 BORROWER 96.0% 2/28/99
</TABLE>
Page - 42
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR YTD YTD
ASSET PROP MOST RECENT NOI MOST RECENT PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE YTD NOI BEGIN ENDING YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
152 1 483,411 N/A UNDERWRITER 102,818 1/1/99 3/31/99 BORROWER 96.0% 8/2/99
153 1 384,618 12/31/98 BORROWER 261,194 1/1/99 9/30/99 BORROWER 74.9% 9/30/99
154 1 300,754 N/A UNDERWRITER N/A N/A N/A N/A 96.0% 5/11/99
155 1 233,638 N/A UNDERWRITER 189,586 1/1/99 9/30/99 BORROWER 90.7% 10/8/99
156 1 218,520 N/A UNDERWRITER 98,629 1/1/99 6/30/99 BORROWER 97.0% 6/25/99
157 1 191,950 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 3/19/99
158 1 225,734 N/A UNDERWRITER N/A N/A N/A N/A 98.0% 6/3/99
159 1 374,260 12/31/98 BORROWER 125,615 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
160 1 212,130 N/A UNDERWRITER 80,911 1/1/99 3/31/99 BORROWER 92.9% 6/2/99
161 1 144,267 12/31/98 BORROWER 119,826 1/1/99 6/30/99 BORROWER 100.0% 7/23/99
162 1 253,526 N/A UNDERWRITER 151,487 1/1/99 6/30/99 BORROWER 94.0% 8/1/99
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 230,396 1/1/99 9/30/99 BORROWER 67.5% 9/30/99
165 1 192,718 12/31/98 PROSPECTUS N/A N/A N/A N/A 100.0% 5/25/99
166 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 1/11/99
167 1 188,562 12/31/98 BORROWER 110,460 1/1/99 6/30/99 BORROWER 98.3% 6/30/99
168 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 4/13/99
169 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 3/1/99
170 1 146,560 N/A UNDERWRITER 87,769 1/1/99 6/30/99 BORROWER 100.0% 8/12/99
171 1 215,736 N/A UNDERWRITER 59,240 4/1/99 6/30/99 BORROWER 100.0% 6/30/99
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 44,465 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
174 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 3/24/99
174 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
174 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
175 1 N/A N/A N/A N/A N/A N/A N/A 93.0% 2/28/99
176 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 3/1/98
177 1 237,553 N/A UNDERWRITER N/A N/A N/A N/A 87.0% 12/31/98
178 1 193,480 N/A UNDERWRITER 47,215 1/1/99 3/31/99 BORROWER 95.9% 6/1/99
179 1 203,079 N/A UNDERWRITER 105,845 5/1/99 9/30/99 BORROWER 94.3% 10/1/99
180 1 220,246 N/A UNDERWRITER 26,807 1/1/99 6/30/99 BORROWER 96.9% 7/30/99
180 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
181 1 N/A N/A N/A 99,733 1/1/99 6/30/99 BORROWER 100.0% 7/23/99
182 1 285,853 N/A UNDERWRITER 155,144 1/1/99 6/30/99 CPA 81.0% 4/14/99
183 1 172,984 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 2/2/99
184 1 154,069 N/A UNDERWRITER 39,374 1/1/99 3/1/99 BORROWER 100.0% 4/19/99
185 1 303,500 12/31/98 BORROWER 211,657 1/1/99 9/30/99 BORROWER 69.7% 9/30/99
186 1 N/A N/A N/A N/A N/A N/A N/A 88.0% 2/1/99
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
189 1 N/A N/A N/A N/A N/A N/A N/A 84.0% 3/1/99
190 1 N/A N/A N/A 152,330 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
191 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 4/12/99
192 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 9/1/98
193 1 N/A N/A N/A N/A N/A N/A N/A 97.0% 2/28/99
194 1 168,104 N/A UNDERWRITER 46,958 1/1/99 3/31/99 BORROWER 93.0% 4/21/99
195 1 169,416 7/31/98 PROSPECTUS 180,665 8/1/98 4/1/99 PROSPECTUS 97.0% 2/1/99
196 1 64,197 12/31/98 BORROWER 38,622 1/1/99 9/30/99 BORROWER 100.0% 10/14/99
197 1 49,804 12/31/98 BORROWER 39,101 1/1/99 9/30/99 BORROWER 100.0% 10/14/99
198 1 60,909 12/31/98 BORROWER 40,716 1/1/99 9/30/99 BORROWER 100.0% 9/30/99
199 1 N/A N/A N/A 49,357 6/1/99 8/31/99 BORROWER 88.0% 8/25/99
199 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
200 1 N/A N/A N/A N/A N/A N/A N/A 92.0% 2/1/99
201 1 170,569 12/31/98 BORROWER N/A N/A N/A N/A 100.0% 12/31/98
202 1 165,319 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 2/3/99
203 1 161,858 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 8/17/98
</TABLE>
Page - 43
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR YTD YTD
ASSET PROP MOST RECENT NOI MOST RECENT PERIOD PERIOD PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE YTD NOI BEGIN ENDING YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
204 1 109,062 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 12/30/98
205 1 168,394 N/A UNDERWRITER N/A N/A N/A N/A 94.0% 3/10/99
206 1 132,244 N/A UNDERWRITER 41,827 1/1/99 3/31/99 BORROWER 98.8% 3/16/99
207 1 114,156 7/1/99 PROSPECTUS 126,234 9/30/98 2/28/99 PROSPECTUS 100.0% 4/30/99
208 1 148,205 N/A UNDERWRITER N/A N/A N/A N/A 95.0% 3/23/99
209 1 156,603 N/A UNDERWRITER 99,291 1/1/99 6/30/99 BORROWER 100.0% 4/14/99
210 1 138,561 N/A UNDERWRITER 113,230 1/1/99 8/30/99 BORROWER 100.0% 4/14/99
211 1 136,260 N/A UNDERWRITER N/A N/A N/A N/A 89.0% 2/5/99
212 1 404,600 12/31/98 BORROWER 213,891 1/1/99 6/30/99 BORROWER 90.3% 7/28/99
213 1 152,503 N/A UNDERWRITER 34,725 5/1/99 7/31/99 BORROWER 100.0% 4/19/99
214 1 156,253 N/A UNDERWRITER 51,056 1/1/99 6/30/99 BORROWER 100.0% 4/9/99
215 1 N/A N/A N/A N/A N/A N/A N/A 96.0% 3/15/99
216 1 N/A N/A N/A N/A N/A N/A N/A 98.0% 1/12/99
216 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
217 1 90,985 12/31/98 BORROWER 59,477 1/1/99 6/30/99 BORROWER 100.0% 6/30/99
218 1 N/A N/A N/A 14,284 4/1/99 6/30/99 BORROWER 88.6% 7/31/99
219 1 111,245 12/31/98 PROSPECTUS 104,209 1/1/99 3/31/99 PROSPECTUS 89.0% 4/8/99
220 1 N/A N/A N/A N/A N/A N/A N/A 98.0% 3/19/99
221 1 N/A N/A N/A 36,488 4/1/99 6/30/99 BORROWER 91.7% 6/30/99
222 1 159,315 12/31/98 BORROWER N/A N/A N/A N/A 99.0% 12/31/98
223 1 134,471 7/1/99 BORROWER N/A N/A N/A N/A 94.0% 1/22/99
224 1 122,752 N/A UNDERWRITER 82,009 1/1/99 6/30/99 BORROWER 87.6% 6/30/99
225 1 111,998 N/A UNDERWRITER N/A N/A N/A N/A 87.0% 3/31/99
226 1 59,300 N/A UNDERWRITER 47,005 4/1/99 6/30/99 BORROWER 98.8% 6/30/99
227 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 12/11/98
228 1 N/A N/A N/A N/A N/A N/A N/A 88.0% 2/1/99
229 1 N/A N/A N/A 29,120 4/1/99 6/30/99 BORROWER 100.0% 6/30/99
230 1 92,903 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 1/27/99
231 1 N/A N/A N/A N/A N/A N/A N/A 98.0% 12/31/98
232 1 110,400 12/31/98 PROSPECTUS N/A N/A N/A N/A 100.0% 2/18/99
233 1 N/A N/A N/A N/A N/A N/A N/A 93.0% 11/30/98
234 1 N/A N/A N/A 28,098 4/1/99 6/30/99 BORROWER CONTACT 86.0% 6/30/99
234 2 N/A N/A N/A N/A N/A N/A N/A N/A N/A
234 3 N/A N/A N/A N/A N/A N/A N/A N/A N/A
234 4 N/A N/A N/A N/A N/A N/A N/A N/A N/A
235 1 66,519 N/A UNDERWRITER 31,859 1/1/99 6/30/99 BORROWER 93.8% 6/20/99
236 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 4/13/99
237 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 4/14/99
238 1 106,284 N/A UNDERWRITER N/A N/A N/A N/A 100.0% 5/12/99
239 1 N/A N/A N/A N/A N/A N/A N/A 94.0% 12/31/98
240 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 3/31/99
241 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 1/20/99
242 1 N/A N/A N/A N/A N/A N/A N/A 100.0% 4/9/99
</TABLE>
Page - 44
<PAGE>
MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Asset Comments
PORTFOLIO: COMM MTGE ACCEPT CORP 1999 C1
REPORTING PERIOD: November, 1999
DATE PRINTED: 16-Nov-99
LOAN 001 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND REPLACEMENT RESERVE PER LOAN SERVICING SYSTEM.
LOAN 002 - 1:
LOAN 003 - 5: Latest Annual Statement Comment: 12/31/1998 -
PRORATED DEBT SERVICE AT 8.90% OF TOTAL DEBT SERVICE. Partial Year
Statement Comment: 07/31/1999 - PRORATED DEBT SERVICE AT 8.90% OF TOTAL DEBT
SERVICE. NORMALIZED PROPERTY TAXES, REPLACEMENT RESERVE AND LEASING RESERVE PER
LOAN SERVICING SYSTEM.
LOAN 003 - 4: Latest Annual Statement Comment: 12/31/1998 -
PRORATED DEBT SERVICE AT 14.55% OF TOTAL DEBT SERVICE. Partial Year
Statement Comment: 07/31/1999 - PRORATED DEBT SERVICE AT 14.55% OF TOTAL DEBT
SERVICE. NORMALIZED PROPERTY TAXES, REPLACEMENT RESERVE AND LEASING RESERVE PER
LOAN SERVICING SYSTEM.
LOAN 003 - 3: Latest Annual Statement Comment: 12/31/1998 -
PRORATED DEBT SERVICE AT 15.01% OF TOTAL DEBT SERVICE. Partial Year
Statement Comment: 07/31/1999 - PRORATED DEBT SERVICE AT 15.01% OF TOTAL DEBT
SERVICE. NORMALIZED PROPERTY TAXES, REPLACEMENT RESERVE AND LEASING RESERVE PER
LOAN SERVICING SYSTEM.
LOAN 003 - 2: Partial Year Statement Comment: 07/31/1999 -
PRORATED DEBT SERVICE AT 26.11% OF TOTAL DEBT SERVICE. NORMALIZED PROPERTY
TAXES, REPLACEMENT RESERVE AND LEASING RESERVE PER LOAN SERVICING SYSTEM.
LOAN 003 - 1: Latest Annual Statement Comment: 12/31/1998 -
PRORATED DEBT SERVICE AT 26.78% OF TOTAL DEBT SERVICE.
LOAN 003 - 6: Latest Annual Statement Comment: 12/31/1998 -
PRORATED DEBT SERVICE AT 8.65% OF TOTAL DEBT SERVICE. Partial Year
Statement Comment: 07/31/1999 - PRORATED DEBT SERVICE AT 8.65% OF TOTAL DEBT
SERVICE. NORMALIZED PROPERTY TAXES, REPLACEMENT RESERVE AND LEASING RESERVE PER
LOAN SERVICING SYSTEM.
LOAN 004 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAX PER LOAN SERVICING. INSURANCE PER BORROWER.
LOAN 005 - 1:
LOAN 006 - 1:
LOAN 007 - 1:
LOAN 008 - 1:
LOAN 009 - 1:
LOAN 010 - 1: Partial Year Statement Comment: 09/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
NORMALIZATION BASED ON LOAN ORIGINATION DATE OF 2/17/99.
LOAN 011 - 1:
LOAN 012 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACMEENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 013 - 1: Partial Year Statement Comment: 09/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
NORMALIZATION BASED ON LOAN ORIGINATION DATE OF 2/18/99.
Page - 45
<PAGE>
LOAN 014 - 1:
LOAN 015 - 1: Partial Year Statement Comment: 06/30/1999 -
PROPERTY TAXES AND INSURANCE NORMALIZED PER LOAN SERVICING SYSTEM.
LOAN 016 - 1: Latest Annual Statement Comment: 12/31/1998 -
OTHER CAPITAL EXPENSES INCLUDED SUBSTANTIAL NON-RECURRING LEGAL FEES ASSOCIATED
WITH THE RESTAURANT AND OTHER LEASING ISSUES. G&A DROPPED AS TWO OF THE OWNER'S
BUILDINGS PICKED UP PART OF THE SUPER'S SALARY.
LOAN 017 - 1: Partial Year Statement Comment: 06/30/1999 -
PROPERTY TAXES NORMALIZED PER LOAN SERVICING SYSTEM. INSURANCE PER BORROWER.
LOAN 018 - 1: Partial Year Statement Comment: 06/30/1999 -
PROPERTY TAXES NORMALIZED PER LOAN SERVICING SYSTEM.
LOAN 019 - 1:
LOAN 020 - 1: Partial Year Statement Comment: 09/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. DEBT
SERVICE PER LOAN SERVICING INFORMATION.
LOAN 021 - 1: Partial Year Statement Comment: 06/30/1999 -
PROPERTY TAX AND INSURANCE AMOUNTS PER BORROWER.
LOAN 022 - 1: Latest Annual Statement Comment: 12/31/1998 -
OTHER EXPENSE REPRESENTS GROSS RECEIPTS TAX, WHICH IS UNIQUE TO THE VIRGIN
ISLANDS IN THAT ALL BUSINESSES PAY A 4% TAX ON GROSS BUSINESS RECEIPTS.
Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES, TENANT
RESERVE AND CAPITAL IMPROVEMENTS PER LOAN SERVICING SYSTEM.
LOAN 023 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 024 - 1:
LOAN 025 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAX PER LOAN SERVICING SYSTEM. INSURANCE PER BORROWER.
LOAN 026 - 1:
LOAN 027 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM. DEBT SERVICE PER
BORROWER.
LOAN 028 - 1:
LOAN 029 - 1:
LOAN 030 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 031 - 1:
LOAN 032 - 1:
LOAN 033 - 1: Latest Annual Statement Comment: 12/31/1998 -
SUBJECT PROPERTY WAS IN LEASE UP THROUGHOUT 1998.
LOAN 034 - 1:
LOAN 035 - 1:
LOAN 036 - 1: Partial Year Statement Comment: 09/30/1999 -
NORMALIZED INSURANCE PER LOAN SERVICING INFORMATION. PROPERTY TAXES PER
BORROWER.
LOAN 037 - 1: Partial Year Statement Comment: 07/31/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 038 - 1:
Page - 46
<PAGE>
LOAN 039 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 040 - 1:
LOAN 041 - 2:
LOAN 041 - 1:
LOAN 042 - 1:
LOAN 043 - 1: Partial Year Statement Comment: 09/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 044 - 1: Partial Year Statement Comment: 09/30/1998 -
1998 INCOME IS LOWER DUE TO THE VACANCY CREATED BY ORIGINAL TENANT IN THE
CENTER. THIS SPACE WAS VACANT FOR NINE MONTHS BUT WAS LEASED TO TANNING
FACILITY 9/1/98. TANNING FACILITY IS CURRENTLY BUILDING OUT THEIR SPACE & WILL
OCCUPY 12/98.
LOAN 045 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 046 - 1:
LOAN 047 - 3:
LOAN 047 - 2:
LOAN 047 - 1:
LOAN 048 - 1:
LOAN 049 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 050 - 1: Latest Annual Statement Comment: 12/31/1998 -
PROPERTY TAXES AND INSURANCE PER BORROWER. MANAGEMENT FEES ARE INCLUDED IN
PAYROLL EXPENSES. BORROWER REPORTS HIGH BAD DEBTS, CAUSING AN INCREASE IN
GENERAL AND ADMINISTRATIVE.
LOAN 051 - 1: Partial Year Statement Comment: 06/30/1999 -
PROPERTY TAXES PER BORROWER. NORMALIZED INSURANCE PER LOAN SERVICING
INFORMATION.
LOAN 052 - 1:
LOAN 053 - 1:
LOAN 054 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE, TENANT RESERVE AND REPLACEMENT RESERVE PER
LOAN SERVICING SYSTEM. VARIANCES IN REVENUE AND EXPENSES DUE TO TIMING OF
REIMBURSEMENTS.
LOAN 055 - 1: Partial Year Statement Comment: 06/30/1999 -
PROPERTY TAXES AND INSURANCE NORMALIZED PER LOAN SERVICING SYSTEM.
LOAN 056 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMAIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 057 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING. Partial Year Statement
Comment: 06/30/1999 - NORMALIZED PROP. TAXES, REPLACEMENT RESERVE & INSURANCE
PER LOAN SERVICING SYSTEM. BORROWER TOOK OVER THE PROPERTY IN JAN. 1999. HIGHER
PROFESSIONAL FEES DUE TO INCREASED LEGAL CHARGES DERIVED FROM CLOSING THE
AGREEMENT ON THE PROPERTY AND DUE DILIGENCE.
LOAN 058 - 1:
LOAN 059 - 1:
Page - 47
<PAGE>
LOAN 060 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND CAPITAL IMRPOVEMENT RESERVE PER LOAN
SERVICING SYSTEM.
LOAN 061 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED INSURANCE PER LOAN SERVICING INFORMATION. PROPERTY TAXES PER
BORROWER. OTHER EXPENSE INCLUDES CONTRACT SERVICES, SUPPLIES, JANITORIAL AND
PAYROLL EXPENSES.
LOAN 062 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX, INSURANCE AND REPLACEMENT RESERVES PER LOAN SERVICING
SYSTEM. REVENUE BELOW BASELINE DUE TO PROPERTY NOT BEING FULLY LEASED UNTIL THE
EARLY PART OF 1999. OCCUPANCY IS NOW 100% Partial Year Statement Comment:
04/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICNG SYSTEM
LOAN 063 - 1:
LOAN 064 - 1:
LOAN 065 - 1:
LOAN 066 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 067 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 068 - 1:
LOAN 069 - 1: Partial Year Statement Comment: 08/31/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE, MISCELLANEOUS RESERVE AND REPLACEMENT
RESERVE PER LOAN SERVICING SYSTEM. OTHER INCOME IS NEGATIVE DUE TO BAD DEBT
EXPENSE.
LOAN 070 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE, TENANT RESERVE AND REPLACEMENT RESERVE PER
LOAN SERVICING SYSTEM. THE BASE RENT FOR 1998 IS UNUSUALLY LOW AS THE PROJECT
WAS NOT FULLY COMPLETED TILL JULY 1998. AS OF 8/1/98, ALL 6 SUITES HAD BEEN
OCCUPIED.
LOAN 071 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING. Partial Year Statement
Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT
RESERVE PER LOAN SERVICING SYSTEM. HIGH PAYROLL EXPENSE DUE TO PAINTERS HIRED
OVER THE SUMMER TO REPAINT PROPERTY.
LOAN 072 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM. OPERATIONS ON
THIS PROPERTY BEGAN 5/1/99.
LOAN 073 - 1:
LOAN 074 - 1:
LOAN 075 - 1:
LOAN 076 - 1:
LOAN 077 - 1:
LOAN 078 - 1:
LOAN 079 - 1:
LOAN 079 - 2:
LOAN 080 - 1:
LOAN 081 - 1: Latest Annual Statement Comment: 12/31/1998 -
$5000 OTHER EXPENSES ASSOCIATED WITH APPRAISAL FEES. Partial Year Statement
Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES, INSURANCE, REPLACEMENT RESERVE
AND TENANT RESERVE PER LOAN SERVICING SYSTEM.
LOAN 082 - 1:
Page - 48
<PAGE>
LOAN 083 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING. Partial Year Statement
Comment: 06/30/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING
SYSTEM.
LOAN 084 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM.
LOAN 085 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. NORMALIZATION
BASED ON LOAN ORIGINATION DATE OF 3/99.
LOAN 086 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES PER LOAN SERVICING INFORMATION. INSURANCE PER
BORROWER. Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY
TAXES, REPLACEMENT RESERVE AND TENANT RESERVE PER LOAN SERVICING SYSTEM.
REIMBURSEMENTS ARE FROM CAM, REAL ESTATE TAX AND ELECTRICITY.
LOAN 087 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 088 - 1:
LOAN 089 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 090 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM. LOWER DSCR
BECAUSE HIGH PROFESSIONAL FEES ASSOCIATED WITH THE EVICTION OF TENANTS.
LOAN 091 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. DECREASE IN
REV. IS DUE TO PREPAID RENT THAT IS COLLECTED IN THE THIRD QUARTER.
LOAN 092 - 1: Latest Annual Statement Comment: 12/31/1998 -
The 1998 taxes are lower than 1997 due to a tax appeal. The appeal is good for
one year only and must be appealed every year. The Borrower did not appeal the
1998 taxes but plans to do so retroactively and going forward.
LOAN 093 - 1: Partial Year Statement Comment: 09/30/1999 -
STATEMENT REFLECTS 6-MONTH OPERATION BECAUSE PER BORROWER PROPERTY WAS ACQUIRE
IN APRIL 1999. NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING
INFORMATION.
LOAN 094 - 1:
LOAN 095 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES & INSURANCE PER LOAN SERVICING INFO. HIGHER UTILITY
USAGE & MAINTENANCE NEEDS DUE TO HIGHER OCCUPANCY. BORROWER REPORTS HIGHER
MISCELLANEOUS ADMIN. FEES AND SECURITY EXPENSES. HIGHER DSCR DUE TO FULL
OCCUPANCY. Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPETY
TAXES AND INSURANCE PER SERVICNG SYSTEM
LOAN 096 - 1:
LOAN 097 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES PER SERVICING INFO. Partial Year Statement
Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES, CAPITAL IMPROVEMENTS AND TENANT
IMPROVEMENTS PER LOAN SERVICING SYSTEM. SNOW REMOVAL OF $38,000 IS NOT
NORMALIZED.
LOAN 098 - 1:
LOAN 099 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND REPLACEMENT RESERVE PER LOAN SERVICING SYSTEM.
Page - 49
<PAGE>
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.
Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES,
INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING SYSTEM.
LOAN 101 - 1:
LOAN 102 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX AND INSURANCE AMOUNTS PER LOAN SERVICING SYSTEM.
Partial Year Statement Comment: 03/31/1999 - NORMALIZED PROPERTY TAXES AND
INSURANCE PER SERVICING SYSTEM
LOAN 103 - 1: Latest Annual Statement Comment: 12/31/1998 -
UTILITY EXPENSES HIGHER THAN AVERAGE DUE TO THE FACT THAT THE BUILDING IS 25
YEARS OLD AND 22% OF THE TENANTS ARE ENTERTAINMENT-ORIENTED BUSINESSES WHOSE
HOURS OF OPERATION EXTEND BEYOND NORMAL BUSINESS HOURS. Partial Year
Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES, INSURANCE AND
REPLACEMENT RESERVE PER LOAN SERVICING SYSTEM. HIGHER REPAIR AND MAINTENANCE
EXPENSE AS IN PREVIOUS YEARS SOME EXPENSES WERE CLASSIFIED UNDER CAPITAL
IMPROVEMENTS.
LOAN 104 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX PER LOAN SERVICING SYSTEM. INSURANCE PER BORROWER.
DSCR INCREASE DUE TO A 9% INCREASE IN BASE RENTS. BORROWER DID NOT REPORT
MANAGEMENT FEES. OTHER EXPENSES INCLUDES BAD DEBT EXPENSE.
LOAN 105 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 106 - 1:
LOAN 107 - 1:
LOAN 108 - 1:
LOAN 109 - 1:
LOAN 110 - 1: Latest Annual Statement Comment: 12/31/1998 -
The Subject property has undergone a rehab and began lease-up in November 1997
when occupancy was 0%. Operating expenses and incomes for 1998 represents a
property in lease up. Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND CAPITAL IMPROVEMENT RESERVE PER LOAN
SERVICING SYSTEM. NORMALIZATION BASED ON LOAN ORIGINATION DATE OF 4/29/99.
LOAN 111 - 1:
LOAN 112 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM. HIGHER R&M EXPENSES DUE TO NECESSARY REPAIRS DETAILED IN THE A&E REPORT.
LOAN 113 - 1:
LOAN 114 - 1:
LOAN 115 - 1:
LOAN 116 - 2:
LOAN 116 - 1:
LOAN 117 - 1:
LOAN 118 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM. NORMALIZATION BASED ON LOAN ORGINATION DATE OF 2/23/99.
LOAN 119 - 1:
LOAN 120 - 1:
Page - 50
<PAGE>
LOAN 121 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED REPLACEMENT RESERVES AND TENANT RESERVES PER LOAN SERVICING SYSTEM.
PROPERTY HAS A SINGLE TENANT WITH A TRIPLE NET LEASE. Partial Year Statement
Comment: 06/30/1999 - PROPERTY WAS OCCUPIED BY A SINGLE TENANT WITH TRIPPLE NET
LEASE.
LOAN 122 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 123 - 1:
LOAN 124 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX, INSURANCE AND REPLACEMENT RESERVES PER LOAN SERVICING
SYSTEM. Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY
TAXES, INSURANCE AND CAPITAL IMPROVEMENT RESERVE PER LOAN SERVICING SYSTEM.
LOAN 125 - 1:
LOAN 126 - 1:
LOAN 127 - 1:
LOAN 128 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM. INCREASE IN
DSCR DUE TO AN INCREASE IN CURRENT PASS-THROUGHS.
LOAN 129 - 1:
LOAN 130 - 1: Latest Annual Statement Comment: 07/01/1999 -
PROPERTY WAS BUILT IN 1997, THEREFORE NO HISTORIC FINANCIAL INFORMATION WAS
AVAILABLE. REVENUES WILL INCREASE WITH THE NEW TENANT, WHICH MOVED IN ON OCTOBER
1, AND OCCUPIES 56% OF THE FACILITY.
LOAN 131 - 1: Partial Year Statement Comment: 09/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 132 - 1:
LOAN 133 - 1: Partial Year Statement Comment: 09/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 134 - 1: Latest Annual Statement Comment: 12/31/1997 -
1997 CAPITAL REPAIRS AND OTHER EXP. WERE A RESULT OF RENOVATION OF THE PROPERTY.
'97 OTHER INCOME IS $7,190 IN VARIOUS COLLECTIONS, $22,093.54 IN SECURITY
DEPOSIT FORFEITURES, $510 IN APPLN FEES, $4,866.79 IN LATE FEES, ETC. SEE
DETAILS IN COMMENT LOG. Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. THE BORROWER
HAS 40 NEWLY BUILD APARTMENTS WHICH ARE NOT PART OF THIS COLLATERAL. TENANTS ARE
MOVING INTO THIS NEWER APARTMENTS, THUS THE OCCUPANCY RATE IS LOW.
LOAN 135 - 1:
LOAN 136 - 1: Partial Year Statement Comment: 04/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. REDUCTION IN
CAPTIAL EXPENDITURES AND INCREASE IN RENT HAVE INCREASED THE DSCR.
LOAN 137 - 1:
LOAN 138 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICNG SYSTEM
LOAN 139 - 1:
LOAN 140 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING.
LOAN 141 - 1: Partial Year Statement Comment: 09/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 142 - 1:
Page - 51
<PAGE>
LOAN 143 - 2:
LOAN 143 - 1:
LOAN 144 - 1:
LOAN 145 - 1:
LOAN 146 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING.
LOAN 147 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 148 - 1:
LOAN 149 - 2: Latest Annual Statement Comment: 12/31/1998 - G&A EXPENSES DOUBLED
FROM 1997 TO 1998 DUE TO A ONE TIME INCREASE IN ADVERTISING IN ORDER TO LEASE
UP THE FACILITY AFTER CONSTRUCTION WAS COMPLETED AND OTHER ONE TIME COSTS
ASSOCIATED WITH GETTING THE NEW UNITS READY FOR OCCUPANCY.
Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES,
INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING SYSTEM. PRORATED DEBT
SERVICE AT 41.48%.
LOAN 149 - 1: Latest Annual Statement Comment: 12/31/1998 -
FINANCIAL FIGURES PER UNDERWRITING ANALYSIS. Partial Year Statement Comment:
06/30/1999 - NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER
LOAN SERVICING SYSTEM. PRORATED DEBT SERVICE AT 58.52%.
LOAN 150 - 1: Latest Annual Statement Comment: 12/31/1997 -
PROPERTY TAXES, INSURANCE AND DEBT SERVICE PER UNDERWRITER ANALYSIS. Partial
Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE
PER LOAN SERVICING. INCREASE IN G&A IS DUE TO THE ADDITION OF SECURITY SERVICES.
R&M INCREASED DUE TO PARKING LOT SWEEPING, WHICH IS NOW DONE WEEKLY UNDER NEW
MANAGEMENT. BOTH EXPENSES CAUSED DSCR TO DECREASE.
LOAN 151 - 1: Latest Annual Statement Comment: 09/30/1998 -
TRAILING TWELVE MONTH STATEMENT. PROPERTY TAXES, INSURANCE AND DEBT SERVICE PER
UNDERWRITER ANALYSIS. Partial Year Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.THE PROPERTY WAS
ACQUIRED IN DECEMBER 1998, AS A RESULT, THE INCOME STATEMENT REFLECTS ONE MONTH
OPERATING ACTIVITIES.
LOAN 152 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAX, INSURANCE AND REPLACEMENT RESERVES PER LOAN SERVICING
SYSTEM.
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: 09/30/1999 - NORMALIZED PROPERTY TAXES AND
INSURANCE PER LOAN SERVICING INFORMATION.LOW OCCUPANCY RATE IN THE FIRST QUARTER
DUE TO SEASONAL CYCLE OF THE BUSINESS CAUSING REVENUE AND DSCR TO DECREASE.
LOAN 154 - 1:
LOAN 155 - 1: Partial Year Statement Comment: 09/30/1999 -
NORMALIZED INSURANCE PER LOAN SERVICING INFORMATION. NORMALIZED PROPERTY TAXES
PER 1998 FIGURE.
LOAN 156 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE AND PER LOAN SERVICING SYSTEM. MORE
REPAIRS AND MAINTENANCE WERE PERFORMED IN ORDER TO OBTAIN THE $25,000 HOLDBACK
AT CLOSING.
LOAN 157 - 1:
LOAN 158 - 1:
Page - 52
<PAGE>
LOAN 159 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX, INSURANCE PER LOAN SERVICING SYSTEM. Partial Year
Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN
SERVICING SYSTEM. BORROWER TOOK OVER THE PROPERTY IN NOVEMBER1998 AND G&A
EXPENSES WERE OVERSTATED DUE TO LEGAL BILLS TOWARD CLOSING THE LOAN. HIGHER DSCR
REPRESENTS A MORE ACCURATE FIGURE.
LOAN 160 - 1:
LOAN 161 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX, INSURANCE AND REPLACEMENT RESERVES PER LOAN SERVICING
SYSTEM. Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY
TAXES, INSURANCE AND CAPITAL IMRPOVEMENT PER LOAN SERVICING SYSTEM.
LOAN 162 - 1: Partial Year Statement Comment: 06/30/1999 -
NO INFORMATION ON PROPERTY TAXES AND INSURANCE.
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: 09/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. VARIANCE
IN DSCR DUE TO LOW DSCR IN 1998 AS A RESULT OF SEASONALITY OF THE BUSINESS.
LOAN 165 - 1:
LOAN 166 - 1:
LOAN 167 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 168 - 1:
LOAN 169 - 1:
LOAN 170 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 171 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED TENANT IMPROVEMENTS AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM. SINGLE TENANT PROPERTY WITH TRIPLE NET LEASE.
LOAN 172 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. HIGHER DSCR
BASED ON INCREASED OCCUPANCY AND RENTAL RATES.
LOAN 173 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 174 - 2:
LOAN 174 - 1:
LOAN 174 - 3:
LOAN 175 - 1:
LOAN 176 - 1:
LOAN 177 - 1:
LOAN 178 - 1:
LOAN 179 - 1: Partial Year Statement Comment: 09/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM. NORMALIZATION BASED ON ORIGINATION DATE OF 4/28/99. BORROWER TOOK OVER
THE PROPERTY IN MAY AND INCREASED RENTAL RATES.
Page - 53
<PAGE>
LOAN 180 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM. FINANCIAL STATEMENT FOR BOTH PROPERTIES. HIGHER EXPENSES DUE TO
BORROWER NOT SEPARATING THE EXPENSES FOR ANOTHER PROPERTY THAT HE MANAGES.
LOAN 180 - 2:
LOAN 181 - 1:
LOAN 182 - 1: Latest Annual Statement Comment: 12/31/1998 -
CAPITAL REPAIRS FOR 1998 INCLUDED NEW SEWER LINE AND NEW ROOF FOR THREE SECTIONS
OF THE CENTER. TENANT IMPROVEMENTS IN 1998 ARE FOR TENANT RELOCATION.
Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES,
INSURANCE, TENANT RESERVE AND REPLACEMENT RESERVE PER LOAN SERVICING SYSTEM.
LOAN 183 - 1:
LOAN 184 - 1: Partial Year Statement Comment: 03/01/1999 -
DEBT SERVICE BEFORE FUNDING.
LOAN 185 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAX & INSURANCE PER LOAN SERVICING SYSTEM. GENERAL &
ADMINISTRATIVE & OTHER EXPENSES HAVE INCREASED DUE TO LOAN TRANSACTION LEGAL
FEES. MANAGEMENT FEES HAVE INCREASED DUE TO MANAGEMENT RESTRUCTURING. Partial
Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAX & INSURANCE PER
LOAN SERVICING INFORMATION. LOW OCCUPANCY RATE DUE TO SEASONALITY CYCLE OF THE
BUSINESS CAUSED LOW REVENUE AND LOW DSCR.
LOAN 186 - 1:
LOAN 187 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. UANBLE TO
REACH BORROWER FOR FURTHER INSIGHT ON DSCR VARIANCE.
LOAN 188 - 1:
LOAN 189 - 1:
LOAN 190 - 1:
LOAN 191 - 1:
LOAN 192 - 1:
LOAN 193 - 1:
LOAN 194 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING.
LOAN 195 - 1:
LOAN 196 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED INSURANCE EXPENSE PER LOAN SERVICING SYSTEM. INCREASE IN RENT DUE TO
BACK RENT PAID BY TENANTS. Partial Year Statement Comment: 09/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE, TENANT RESERVE AND REPLACEMENT RESERVE PER
LOAN SERVICING SYSTEM.
LOAN 197 - 1: Latest Annual Statement Comment: 12/31/1998 -
REPAIRS AND MAINTANENCE EXPENSE CONSISTS LARGELY OF TENANT PREP EXPENSES.
BORROWER DOES NOT CONSIDER THESE TO BE CAPITAL EXPENSES. Partial Year
Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES, INSURANCE, TENANT
RESERVE AND REPLACEMENT RESERVE PER LOAN SERVICING SYSTEM.
LOAN 198 - 1: Latest Annual Statement Comment: 12/31/1998 -
REVENUE INCREASE DUE TO BACK RENT PAID BY TENANTS. Partial Year Statement
Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES, INSURANCE, TENANT RESERVE AND
REPLACEMENT RESERVE PER LOAN SERVICING SYSTEM.
LOAN 199 - 2:
LOAN 199 - 1:
LOAN 200 - 1:
Page - 54
<PAGE>
LOAN 201 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER 1997 FIGURES. FEWER LATE FEES WERE
COLLECTED IN 98. OTHER EXPENSES INCLUDE JANITORIAL AND OTHER TAXES. CONTRACT
CLEANING SERVICES ARE INCLUDED AS JANITORIAL EXPENSES, CAUSING AN INCREASE IN
OTHER EXPENSES.
LOAN 202 - 1:
LOAN 203 - 1:
LOAN 204 - 1:
LOAN 205 - 1:
LOAN 206 - 1: Partial Year Statement Comment: 03/31/1999 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 207 - 1:
LOAN 208 - 1:
LOAN 209 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 210 - 1: Latest Annual Statement Comment: 12/31/1998 -
THE 1998 OTHER EXPENSES IS RELATED TO NEW APPLIANCES PLUS A WATER DAMAGE CLAIM
FROM AN OVERFLOWING FAUCET LEFT ON BY A VACATIONING TENANT. THIS RESULTED IN
DAMAGE TO DOWNSTAIRS UNITS. Partial Year Statement Comment: 08/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 211 - 1:
LOAN 212 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES & INSURANCE PER LOAN SERVICING INFORMATION. OTHER
EXPENSES INCLUDES JANITORIAL EXPENSES & CONTRACTED SERVICES. ADVERTISING &
PROFESSIONAL FEES HAVE BEEN TAKEN OUT OF GEN/ADMIN. LOAN PROCEEDS WERE EXCLUDED
FROM INCOME. Partial Year Statement Comment: 06/30/1999 - NORMALIZED
PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 213 - 1: Partial Year Statement Comment: 07/31/1999 -
NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM. DECREASE IN
DSCR DUE TO HVAC REPAIRS AND MAINTENANCE.
LOAN 214 - 1: Latest Annual Statement Comment: 12/31/1998 -
THE CAUSE OF THE HUGE INCREASE IN UTILITIES FROM 97 TO 98 WAS A WATER LEAK THAT
WAS NOT DISCOVERED UNTIL LATE IN THE YEAR. Partial Year Statement Comment:
06/30/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM.
INCREASED PROPERTY MANAGEMENT FEE, DUE TO CHANGE IN MANAGEMENT FIRMS, LED TO A
LOWER DSCR.
LOAN 215 - 1:
LOAN 216 - 1:
LOAN 216 - 2:
LOAN 217 - 2:
LOAN 217 - 1: Latest Annual Statement Comment: 12/31/1998 -
NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM Partial Year
Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES, INSURANCE, TENANT
RESERVE, MISCELLANEOUS RESERVE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.PRORATED DEBT SERVICE AND ESCROWS AT 69%.
LOAN 218 - 1:
LOAN 219 - 1:
LOAN 220 - 1:
LOAN 221 - 1:
LOAN 222 - 1:
Page - 55
<PAGE>
LOAN 223 - 1:
LOAN 224 - 1: Partial Year Statement Comment: 06/30/1999 -
NORMALIZED PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING
SYSTEM.
LOAN 225 - 1:
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. Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY
TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING SYSTEM.
LOAN 227 - 1:
LOAN 228 - 1:
LOAN 229 - 1:
LOAN 230 - 1:
LOAN 231 - 1:
LOAN 232 - 1:
LOAN 233 - 1:
LOAN 234 - 1:
LOAN 234 - 2:
LOAN 234 - 3:
LOAN 234 - 4:
LOAN 235 - 1: Latest Annual Statement Comment: 12/31/1998 -
THE BASE RENT INCREASE '96 TO '98 RESULTED FROM TWO FACTORS. THE OWNERS HAVE
DONE A SIGNIFICANT AMOUNT OF CAPITAL IMPROVEMENTS. THE LACK OF NEW UNITS COMING
ON BOARD IN THE SUBMARKET IN RECENT YEARS HAS LED TO AN INCREASED IN ASKING
RENTAL RATES. Partial Year Statement Comment: 06/30/1999 - NORMALIZED
PROPERTY TAXES, INSURANCE AND REPLACEMENT RESERVE PER LOAN SERVICING SYSTEM.
LOAN 236 - 1:
LOAN 237 - 1:
LOAN 238 - 1:
LOAN 239 - 1:
LOAN 240 - 1:
LOAN 241 - 1:
LOAN 242 - 1:
Page - 56
