PNC MORT ACCEPT CORP COMMERC MORT PASS THR CERT SER 1999 CM1, 8-K, EX-20, 2000-12-26

PNC MORT ACCEPT CORP COMMERC MORT PASS THR CERT SER 1999 CM1
8-K, EX-20, 2000-12-26
ASSET-BACKED SECURITIES

Previous: PNC MORT ACCEPT CORP COMMERC MORT PASS THR CERT SER 1999 CM1, 8-K, EX-19, 2000-12-26

Next: ROEBLING FINANCIAL CORP INC, 10KSB, 2000-12-26

MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Loan Status
PORTFOLIO: PNCMAC 1999 CM1
REPORTING PERIOD: December, 2000
DATE PRINTED: 11-Dec-00

ASSET NO	CURRENT PRINCIPAL BALANCE	DAYS DELINQ	LTV	DSCR	ENVIRON ISSUES	ASSET STATUS	RESOLUTION TYPE
001	44,702,846	0	N/A	1.34	N/A	PERFORMING	PERFORM TO MATURITY
002	36,200,611	0	N/A	1.22	N/A	PERFORMING	PERFORM TO MATURITY
003	32,524,700	0	331.9%	1.42	N/A	PERFORMING	PERFORM TO MATURITY
004	20,840,767	0	59.5%	1.77	N/A	PERFORMING	PERFORM TO MATURITY
005	13,471,050	0	77.0%	1.59	N/A	PERFORMING	PERFORM TO MATURITY
006	12,400,493	0	N/A	1.14	N/A	PERFORMING	PERFORM TO MATURITY
007	12,115,125	0	73.4%	0.78	N/A	PERFORMING	PERFORM TO MATURITY
008	11,597,642	0	71.0%	2.07	N/A	PERFORMING	PERFORM TO MATURITY
009	11,319,038	0	N/A	0.97	N/A	PERFORMING	PERFORM TO MATURITY
010	11,236,397	0	74.0%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
011	10,921,970	0	N/A	1.09	N/A	PERFORMING	PERFORM TO MATURITY
012	10,912,019	0	N/A	1.04	N/A	PERFORMING	PERFORM TO MATURITY
013	10,152,605	0	76.9%	1.63	N/A	PERFORMING	PERFORM TO MATURITY
014	9,860,508	0	53.0%	2.75	N/A	PERFORMING	PERFORM TO MATURITY
015	9,392,010	0	75.4%	1.45	N/A	PERFORMING	PERFORM TO MATURITY
016	4,445,443	0	78.4%	1.45	N/A	PERFORMING	ORIGINATION
017	1,746,218	0	71.3%	1.54	N/A	PERFORMING	PERFORM TO MATURITY
018	1,082,318	0	66.0%	2.05	N/A	PERFORMING	PERFORM TO MATURITY
019	850,747	0	69.1%	1.73	N/A	PERFORMING	PERFORM TO MATURITY
020	694,711	0	69.5%	1.81	N/A	PERFORMING	PERFORM TO MATURITY
021	8,420,839	0	89.7%	1.50	N/A	PERFORMING	PERFORM TO MATURITY
022	8,421,404	0	N/A	1.23	N/A	PERFORMING	PERFORM TO MATURITY
023	7,835,031	0	67.2%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
024	7,427,421	0	72.5%	1.61	N/A	PERFORMING	PERFORM TO MATURITY
025	7,131,733	0	76.7%	1.57	N/A	PERFORMING	PERFORM TO MATURITY
026	7,117,171	0	N/A	1.16	N/A	PERFORMING	PERFORM TO MATURITY
027	7,040,631	0	77.8%	1.46	N/A	PERFORMING	PERFORM TO MATURITY
028	6,955,130	0	78.5%	1.27	N/A	PERFORMING	PERFORM TO MATURITY
029	6,834,629	0	73.6%	1.35	N/A	PERFORMING	PERFORM TO MATURITY
030	6,601,651	0	68.8%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
031	6,587,028	0	79.3%	1.38	N/A	PERFORMING	PERFORM TO MATURITY
032	6,440,617	0	75.4%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
033	6,401,592	0	76.4%	1.44	N/A	PERFORMING	PERFORM TO MATURITY
034	6,273,942	0	68.2%	1.69	N/A	PERFORMING	PERFORM TO MATURITY
035	6,146,870	0	70.9%	1.39	N/A	WATCH LIST	PERFORM TO MATURITY
036	5,680,106	0	68.5%	1.16	N/A	PERFORMING	PERFORM TO MATURITY
037	5,650,762	0	80.7%	1.52	N/A	PERFORMING	PERFORM TO MATURITY
038	5,577,387	0	64.9%	1.85	N/A	PERFORMING	PERFORM TO MATURITY
039	5,564,494	0	79.5%	1.41	N/A	PERFORMING	PERFORM TO MATURITY
040	5,485,078	0	72.8%	1.60	N/A	PERFORMING	PERFORM TO MATURITY
041	5,402,080	0	77.4%	1.51	N/A	PERFORMING	ORIGINATION
042	5,390,936	0	74.7%	0.00	N/A	PERFORMING	ORIGINATION
043	5,348,891	0	76.6%	1.86	N/A	PERFORMING	PERFORM TO MATURITY
044	5,194,140	0	72.5%	1.62	N/A	PERFORMING	PERFORM TO MATURITY
045	5,109,728	0	77.9%	1.34	N/A	PERFORMING	PERFORM TO MATURITY
046	4,970,092	0	N/A	1.36	N/A	PERFORMING	PERFORM TO MATURITY
047	4,923,825	0	76.9%	2.11	N/A	PERFORMING	PERFORM TO MATURITY
048	3,273,885	0	74.0%	1.19	N/A	PERFORMING	ORIGINATION
049	1,627,836	0	73.4%	1.31	N/A	PERFORMING	PERFORM TO MATURITY
050	4,607,892	0	73.8%	1.66	N/A	PERFORMING	PERFORM TO MATURITY
051	4,514,946	0	72.7%	1.76	N/A	PERFORMING	PERFORM TO MATURITY
052	4,460,781	0	71.4%	2.12	N/A	PERFORMING	PERFORM TO MATURITY
053	4,444,490	0	69.4%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
054	4,389,470	0	69.0%	1.48	N/A	PERFORMING	PERFORM TO MATURITY
055	4,350,857	0	77.5%	1.44	N/A	PERFORMING	PERFORM TO MATURITY
056	4,284,667	0	75.9%	1.52	N/A	PERFORMING	PERFORM TO MATURITY
057	4,247,807	0	75.4%	1.54	N/A	PERFORMING	ORIGINATION
058	4,165,070	0	60.8%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
059	4,057,854	0	49.0%	1.96	N/A	PERFORMING	PERFORM TO MATURITY
060	3,973,862	0	75.0%	1.72	N/A	PERFORMING	PERFORM TO MATURITY
061	3,961,973	0	78.5%	1.31	N/A	PERFORMING	PERFORM TO MATURITY
062	3,874,590	0	N/A	1.80	N/A	PERFORMING	PERFORM TO MATURITY
063	3,870,581	0	74.4%	3.00	N/A	PERFORMING	PERFORM TO MATURITY
064	3,819,040	0	69.1%	2.26	N/A	PERFORMING	PERFORM TO MATURITY

ASSET NO	CURRENT PRINCIPAL BALANCE	DAYS DELINQ	LTV	DSCR	ENVIRON ISSUES	ASSET STATUS	RESOLUTION TYPE
065	3,756,126	0	70.1%	1.50	N/A	PERFORMING	PERFORM TO MATURITY
066	3,572,443	0	70.4%	1.20	N/A	PERFORMING	PERFORM TO MATURITY
067	3,560,275	0	79.1%	1.68	N/A	PERFORMING	PERFORM TO MATURITY
068	3,423,449	0	75.9%	1.44	N/A	PERFORMING	PERFORM TO MATURITY
069	3,317,850	0	77.6%	1.40	N/A	PERFORMING	PERFORM TO MATURITY
070	3,276,457	0	66.7%	2.30	N/A	PERFORMING	PERFORM TO MATURITY
071	3,277,913	0	68.3%	1.50	N/A	PERFORMING	PERFORM TO MATURITY
072	3,273,815	0	77.9%	1.56	N/A	PERFORMING	PERFORM TO MATURITY
073	3,252,982	0	78.4%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
074	3,222,894	0	72.4%	0.95	N/A	PERFORMING	PERFORM TO MATURITY
075	3,172,957	0	72.9%	1.36	N/A	PERFORMING	PERFORM TO MATURITY
076	3,161,744	0	70.3%	1.23	N/A	PERFORMING	PERFORM TO MATURITY
077	3,102,095	0	73.9%	1.36	N/A	PERFORMING	PERFORM TO MATURITY
078	2,998,601	0	67.7%	1.89	N/A	PERFORMING	PERFORM TO MATURITY
079	2,962,656	0	66.4%	0.00	N/A	PERFORMING	ORIGINATION
080	2,959,235	0	73.4%	1.71	N/A	PERFORMING	PERFORM TO MATURITY
081	2,893,031	0	74.0%	1.57	N/A	PERFORMING	PERFORM TO MATURITY
082	2,875,590	0	72.1%	0.00	N/A	PERFORMING	ORIGINATION
083	2,841,796	3	N/A	1.24	N/A	PERFORMING	PERFORM TO MATURITY
084	1,285,916	0	N/A	1.65	N/A	PERFORMING	PERFORM TO MATURITY
085	1,088,083	0	57.3%	1.28	N/A	PERFORMING	PERFORM TO MATURITY
086	395,667	0	N/A	2.10	N/A	PERFORMING	PERFORM TO MATURITY
087	2,772,279	0	71.9%	1.96	N/A	PERFORMING	PERFORM TO MATURITY
088	2,673,559	0	79.2%	1.46	N/A	PERFORMING	PERFORM TO MATURITY
089	841,080	0	60.1%	1.95	N/A	PERFORMING	PERFORM TO MATURITY
090	1,799,521	0	70.6%	1.75	N/A	PERFORMING	PERFORM TO MATURITY
091	2,612,105	0	72.6%	1.73	N/A	PERFORMING	PERFORM TO MATURITY
092	2,525,365	0	74.3%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
093	2,446,174	0	61.2%	1.21	N/A	PERFORMING	PERFORM TO MATURITY
094	2,479,720	0	73.6%	1.45	N/A	PERFORMING	PERFORM TO MATURITY
095	2,466,888	0	58.6%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
096	2,480,269	0	78.2%	1.31	N/A	PERFORMING	ORIGINATION
097	2,479,687	0	68.5%	1.65	N/A	PERFORMING	PERFORM TO MATURITY
098	2,444,871	0	76.3%	1.34	N/A	PERFORMING	PERFORM TO MATURITY
099	2,443,296	0	85.7%	1.37	N/A	PERFORMING	PERFORM TO MATURITY
100	2,432,381	0	70.7%	0.97	N/A	PERFORMING	PERFORM TO MATURITY
101	2,405,897	0	74.4%	1.74	N/A	PERFORMING	PERFORM TO MATURITY
102	2,382,395	0	71.6%	1.62	N/A	PERFORMING	PERFORM TO MATURITY
103	2,348,652	0	62.2%	2.08	N/A	PERFORMING	PERFORM TO MATURITY
104	2,357,920	0	73.0%	1.27	N/A	PERFORMING	PERFORM TO MATURITY
105	2,300,871	0	N/A	1.34	N/A	PERFORMING	PERFORM TO MATURITY
106	2,305,498	0	78.8%	1.62	N/A	PERFORMING	PERFORM TO MATURITY
107	2,305,498	0	71.4%	1.40	N/A	PERFORMING	PERFORM TO MATURITY
108	2,293,889	0	73.9%	2.53	N/A	PERFORMING	PERFORM TO MATURITY
109	2,176,587	0	70.2%	2.98	N/A	PERFORMING	PERFORM TO MATURITY
110	2,164,436	0	63.7%	2.12	N/A	PERFORMING	PERFORM TO MATURITY
111	2,146,626	0	78.2%	0.68	N/A	PERFORMING	PERFORM TO MATURITY
112	2,124,552	0	68.7%	1.88	N/A	PERFORMING	PERFORM TO MATURITY
113	2,111,826	0	71.7%	2.24	N/A	PERFORMING	ORIGINATION
114	2,073,235	0	86.4%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
115	2,076,584	0	78.1%	1.29	N/A	PERFORMING	ORIGINATION
116	2,031,198	0	75.9%	1.47	N/A	PERFORMING	PERFORM TO MATURITY
117	2,029,387	0	68.8%	1.63	N/A	PERFORMING	PERFORM TO MATURITY
118	1,985,222	0	73.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
119	1,956,302	0	79.0%	1.20	N/A	PERFORMING	PERFORM TO MATURITY
120	1,951,489	0	75.1%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
121	1,912,073	0	50.7%	1.31	N/A	PERFORMING	PERFORM TO MATURITY
122	1,887,189	0	66.8%	0.90	N/A	PERFORMING	PERFORM TO MATURITY
123	1,875,486	0	71.9%	1.45	N/A	PERFORMING	ORIGINATION
124	1,865,241	0	75.6%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
125	1,854,545	0	69.8%	1.10	N/A	PERFORMING	PERFORM TO MATURITY
126	1,819,455	0	70.8%	1.33	N/A	PERFORMING	PERFORM TO MATURITY
127	1,788,880	0	N/A	2.44	N/A	PERFORMING	PERFORM TO MATURITY
128	1,162,843	0	N/A	0.94	N/A	PERFORMING	PERFORM TO MATURITY
129	626,146	0	N/A	0.94	N/A	PERFORMING	PERFORM TO MATURITY
130	1,788,194	0	65.0%	1.76	N/A	PERFORMING	PERFORM TO MATURITY
131	1,783,261	0	73.5%	0.00	N/A	PERFORMING	ORIGINATION
132	1,766,977	0	74.6%	1.24	N/A	PERFORMING	PERFORM TO MATURITY
133	1,758,232	0	76.4%	1.51	N/A	PERFORMING	PERFORM TO MATURITY
134	1,743,837	0	77.5%	1.74	N/A	PERFORMING	PERFORM TO MATURITY
135	1,749,332	0	73.9%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
136	1,749,615	0	73.2%	1.76	N/A	PERFORMING	PERFORM TO MATURITY
137	1,723,335	0	65.2%	1.49	N/A	PERFORMING	PERFORM TO MATURITY

ASSET NO	CURRENT PRINCIPAL BALANCE	DAYS DELINQ	LTV	DSCR	ENVIRON ISSUES	ASSET STATUS	RESOLUTION TYPE
138	1,660,347	0	76.5%	1.68	N/A	PERFORMING	PERFORM TO MATURITY
139	1,648,187	0	74.9%	1.83	N/A	PERFORMING	PERFORM TO MATURITY
140	1,622,998	0	81.3%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
141	1,637,594	0	N/A	1.67	N/A	NON-MONETARY DEFAULT	PERFORM TO MATURITY
142	1,629,606	0	64.4%	1.55	N/A	PERFORMING	ORIGINATION
143	1,627,793	0	62.9%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
144	1,621,248	0	74.0%	1.61	N/A	PERFORMING	ORIGINATION
145	1,626,883	0	77.0%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
146	1,601,400	0	75.6%	1.10	N/A	PERFORMING	PERFORM TO MATURITY
147	1,586,602	0	63.3%	1.69	N/A	PERFORMING	PERFORM TO MATURITY
148	1,550,832	0	69.8%	1.78	N/A	PERFORMING	PERFORM TO MATURITY
149	1,538,026	0	N/A	1.53	N/A	PERFORMING	PERFORM TO MATURITY
150	1,537,570	0	75.2%	1.35	N/A	PERFORMING	ORIGINATION
151	1,537,650	0	77.7%	1.74	N/A	PERFORMING	PERFORM TO MATURITY
152	1,509,126	0	69.4%	1.02	N/A	PERFORMING	PERFORM TO MATURITY
153	1,500,383	0	68.2%	2.48	N/A	PERFORMING	PERFORM TO MATURITY
154	1,481,607	0	67.7%	1.11	N/A	PERFORMING	PERFORM TO MATURITY
155	1,481,720	0	57.8%	2.18	N/A	PERFORMING	ORIGINATION
156	1,486,556	0	70.5%	1.55	N/A	PERFORMING	PERFORM TO MATURITY
157	1,469,247	0	60.1%	0.00	N/A	PERFORMING	ORIGINATION
158	1,451,235	0	63.1%	1.81	N/A	PERFORMING	PERFORM TO MATURITY
159	1,445,212	0	73.2%	1.50	N/A	PERFORMING	PERFORM TO MATURITY
160	1,409,048	0	67.4%	2.28	N/A	PERFORMING	PERFORM TO MATURITY
161	1,378,097	0	62.6%	1.77	N/A	PERFORMING	PERFORM TO MATURITY
162	1,396,302	33	66.4%	1.15	N/A	PERFORMING	PERFORM TO MATURITY
163	1,380,764	0	69.0%	1.31	N/A	PERFORMING	PERFORM TO MATURITY
164	1,338,825	0	N/A	0.00	N/A	PERFORMING	PERFORM TO MATURITY
165	1,330,176	0	76.8%	1.41	N/A	PERFORMING	PERFORM TO MATURITY
166	1,282,922	0	72.0%	0.48	N/A	PERFORMING	PERFORM TO MATURITY
167	1,284,220	0	75.5%	1.98	N/A	PERFORMING	PERFORM TO MATURITY
168	1,218,002	0	77.3%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
169	1,220,537	0	N/A	0.00	N/A	PERFORMING	PERFORM TO MATURITY
170	1,185,580	0	69.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
171	1,188,585	0	75.8%	0.65	N/A	PERFORMING	ORIGINATION
172	1,180,259	0	N/A	1.13	N/A	PERFORMING	PERFORM TO MATURITY
173	1,164,516	0	66.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
174	1,161,018	0	69.3%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
175	1,082,525	0	71.4%	2.77	N/A	PERFORMING	PERFORM TO MATURITY
176	1,064,484	0	70.3%	2.23	N/A	PERFORMING	PERFORM TO MATURITY
177	1,057,498	0	73.8%	1.31	N/A	PERFORMING	PERFORM TO MATURITY
178	1,033,866	0	N/A	1.35	N/A	PERFORMING	PERFORM TO MATURITY
179	1,009,507	0	69.6%	1.65	N/A	PERFORMING	PERFORM TO MATURITY
180	1,003,172	0	69.8%	1.43	N/A	PERFORMING	PERFORM TO MATURITY
181	976,176	0	N/A	0.00	N/A	PERFORMING	PERFORM TO MATURITY
182	999,443	0	68.0%	1.40	N/A	PERFORMING	PERFORM TO MATURITY
183	993,735	0	N/A	1.24	N/A	PERFORMING	PERFORM TO MATURITY
184	991,501	0	68.3%	1.45	N/A	PERFORMING	PERFORM TO MATURITY
185	954,575	0	79.5%	2.47	N/A	PERFORMING	PERFORM TO MATURITY
186	893,710	0	55.9%	1.85	N/A	PERFORMING	PERFORM TO MATURITY
187	885,702	0	71.7%	2.58	N/A	PERFORMING	PERFORM TO MATURITY
188	871,190	0	65.9%	2.46	N/A	PERFORMING	PERFORM TO MATURITY
189	853,057	0	77.5%	1.03	N/A	PERFORMING	PERFORM TO MATURITY
190	843,057	0	N/A	0.00	N/A	PERFORMING	PERFORM TO MATURITY
191	838,321	0	N/A	3.82	N/A	PERFORMING	PERFORM TO MATURITY
192	823,202	0	73.2%	2.09	N/A	PERFORMING	PERFORM TO MATURITY
193	798,335	0	66.0%	1.71	N/A	PERFORMING	PERFORM TO MATURITY
194	765,718	0	59.8%	1.52	N/A	PERFORMING	ORIGINATION
195	775,255	0	50.0%	1.76	N/A	PERFORMING	PERFORM TO MATURITY
196	754,876	0	N/A	1.92	N/A	PERFORMING	PERFORM TO MATURITY
197	742,820	0	73.1%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
198	721,500	0	51.5%	0.58	N/A	PERFORMING	PERFORM TO MATURITY
199	717,274	0	71.7%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
200	707,933	0	N/A	1.43	N/A	PERFORMING	PERFORM TO MATURITY
201	664,758	0	N/A	0.98	N/A	PERFORMING	PERFORM TO MATURITY
202	651,424	0	N/A	1.34	N/A	PERFORMING	PERFORM TO MATURITY
203	652,596	0	N/A	1.41	N/A	PERFORMING	PERFORM TO MATURITY
204	636,768	0	N/A	0.00	N/A	PERFORMING	PERFORM TO MATURITY
205	604,868	0	72.4%	1.59	N/A	PERFORMING	PERFORM TO MATURITY
206	549,382	0	N/A	0.00	N/A	PERFORMING	PERFORM TO MATURITY
207	536,394	0	74.9%	0.00	N/A	PERFORMING	PERFORM TO MATURITY
TOTAL	754,102,802	--	--	--	--	--	--

MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Loan Terms
PORTFOLIO: PNCMAC 1999 CM1
REPORTING PERIOD: December, 2000
DATE PRINTED: 11-Dec-00

ASSET NO	CURRENT PRINCIPAL BALANCE	ORIG NOTE DATE	LOAN AMORT DATE	REMAIN LOAN TERM IN MONTHS	INT RATE	INT RATE TYPE	PAYMENT
001	44,702,846	10/28/1999	11/01/2029	347	8.580%	F	348,566
002	36,200,611	08/26/1999	09/01/2029	105	8.000%	F	267,824
003	32,524,700	06/25/1999	07/01/2029	103	7.740%	F	235,286
004	20,840,767	11/01/1999	11/01/2029	107	8.060%	F	154,970
005	13,471,050	08/18/1999	09/01/2029	105	7.430%	F	94,442
006	12,400,493	09/07/1999	10/01/2029	106	7.760%	F	89,638
007	12,115,125	09/29/1999	10/01/2029	70	8.600%	F	94,673
008	11,597,642	06/18/1999	07/01/2029	103	8.180%	F	87,323
009	11,319,038	10/29/1999	11/01/2029	107	8.310%	F	86,126
010	11,236,397	10/26/1998	11/01/2028	95	6.320%	F	71,332
011	10,921,970	09/30/1999	10/01/2029	106	8.190%	F	82,176
012	10,912,019	09/20/1999	10/01/2029	106	8.090%	F	81,405
013	10,152,605	08/31/1998	09/01/2028	93	6.700%	F	66,980
014	9,860,508	07/09/1999	08/01/2024	104	8.650%	F	81,536
015	9,392,010	05/19/1999	06/01/2029	102	7.480%	F	66,295
016	4,445,443	09/07/1999	10/01/2029	106	8.100%	F	33,171
017	1,746,218	09/08/1999	10/01/2029	106	8.700%	F	13,760
018	1,082,318	09/08/1999	10/01/2029	106	8.700%	F	8,528
019	850,747	09/08/1999	10/01/2029	106	8.700%	F	6,704
020	694,711	09/08/1999	10/01/2029	106	8.700%	F	5,474
021	8,420,839	07/30/1998	08/01/2028	332	6.890%	F	56,845
022	8,421,404	10/13/1999	11/01/2029	107	8.040%	F	62,460
023	7,835,031	08/09/1999	09/01/2029	105	7.990%	F	57,912
024	7,427,421	09/15/1999	10/01/2029	106	7.890%	F	54,349
025	7,131,733	08/18/1999	09/01/2029	105	7.430%	F	49,999
026	7,117,171	10/25/1999	11/01/2029	107	8.570%	F	55,410
027	7,040,631	09/21/1999	10/01/2029	106	7.570%	F	49,985
028	6,955,130	09/03/1999	10/01/2029	106	8.320%	F	52,934
029	6,834,629	07/19/1999	08/01/2029	104	7.980%	F	50,534
030	6,601,651	09/23/1999	10/01/2029	106	8.100%	F	49,260
031	6,587,028	06/25/1999	07/01/2029	103	7.890%	F	48,286
032	6,440,617	08/20/1999	09/01/2029	105	7.910%	F	47,288
033	6,401,592	06/23/1998	07/01/2028	91	6.860%	F	42,963
034	6,273,942	10/13/1999	11/01/2024	107	8.370%	F	50,577
035	6,146,870	05/20/1999	06/01/2024	102	7.960%	F	48,150
036	5,680,106	08/12/1999	09/01/2029	105	8.170%	F	42,688
037	5,650,762	01/15/1998	02/01/2028	86	7.190%	F	39,330
038	5,577,387	10/13/1999	11/01/2024	107	8.370%	F	44,962
039	5,564,494	10/15/1999	11/01/2029	107	8.360%	F	42,505
040	5,485,078	05/06/1998	06/01/2023	90	7.420%	F	41,643
041	5,402,080	10/22/1999	11/01/2029	107	8.380%	F	41,367
042	5,390,936	09/01/1999	10/01/2029	106	8.300%	F	41,000
043	5,348,891	08/03/1999	09/01/2029	105	7.770%	F	38,761
044	5,194,140	05/14/1999	06/01/2029	102	7.740%	F	37,575
045	5,109,728	10/11/1999	11/01/2029	107	7.940%	F	37,574
046	4,970,092	10/25/1999	11/01/2029	107	8.570%	F	38,694
047	4,923,825	12/15/1997	01/01/2028	145	7.440%	F	35,103
048	3,273,885	09/03/1999	10/01/2029	106	8.130%	F	24,514
049	1,627,836	08/04/1999	09/01/2024	105	8.130%	F	12,877
050	4,607,892	08/19/1999	09/01/2029	105	8.000%	F	34,091
051	4,514,946	09/08/1999	10/01/2029	106	8.230%	F	34,119
052	4,460,781	04/08/1998	05/01/2023	113	8.160%	F	35,992
053	4,444,490	09/30/1999	10/01/2024	106	8.560%	F	36,417
054	4,389,470	03/27/1998	04/01/2028	88	7.180%	F	30,485
055	4,350,857	05/21/1999	06/01/2029	102	7.550%	F	30,916
056	4,284,667	10/17/1998	11/01/2023	95	6.640%	F	30,300
057	4,247,807	04/21/1999	05/01/2029	101	7.760%	F	30,828
058	4,165,070	10/13/1999	05/01/2027	107	8.790%	F	33,806
059	4,057,854	10/05/1999	11/01/2024	107	8.670%	F	33,485
060	3,973,862	04/29/1998	05/01/2028	89	7.950%	F	29,576
061	3,961,973	06/30/1999	07/01/2029	103	8.160%	F	29,798
062	3,874,590	10/08/1999	11/01/2029	107	8.260%	F	29,327
063	3,870,581	10/20/1999	11/01/2029	107	8.080%	F	28,835
064	3,819,040	08/05/1998	09/01/2028	93	6.940%	F	25,790

ASSET NO	CURRENT PRINCIPAL BALANCE	ORIG NOTE DATE	LOAN AMORT DATE	REMAIN LOAN TERM IN MONTHS	INT RATE	INT RATE TYPE	PAYMENT
065	3,756,126	08/28/1998	10/01/2023	94	7.260%	F	28,034
066	3,572,443	08/11/1999	09/01/2029	105	8.260%	F	27,071
067	3,560,275	06/09/1999	07/01/2029	103	7.300%	F	24,681
068	3,423,449	08/06/1999	09/01/2029	105	8.240%	F	25,894
069	3,317,850	06/25/1999	07/01/2029	103	7.840%	F	24,208
070	3,276,457	08/12/1998	09/01/2028	333	6.890%	F	22,041
071	3,277,913	10/15/1999	11/01/2029	107	8.160%	F	24,583
072	3,273,815	09/24/1999	10/01/2029	106	8.120%	F	24,491
073	3,252,982	10/05/1998	11/01/2028	335	6.900%	F	21,866
074	3,222,894	06/10/1999	07/01/2029	67	8.350%	F	24,645
075	3,172,957	06/18/1999	07/01/2029	103	8.270%	F	24,104
076	3,161,744	08/11/1999	09/01/2024	285	9.130%	F	27,140
077	3,102,095	07/28/1999	08/01/2024	104	8.210%	F	24,752
078	2,998,601	08/23/1999	10/01/2027	106	8.610%	F	23,865
079	2,962,656	08/26/1999	09/01/2024	105	8.520%	F	24,197
080	2,959,235	08/06/1999	09/01/2024	105	8.070%	F	23,294
081	2,893,031	05/27/1999	06/01/2029	102	7.910%	F	21,279
082	2,875,590	09/02/1999	10/01/2024	106	8.630%	F	23,696
083	2,841,796	09/13/1999	10/01/2024	106	8.450%	F	23,053
084	1,285,916	10/26/1999	11/01/2024	107	8.880%	F	10,803
085	1,088,083	10/26/1999	11/01/2024	107	8.880%	F	9,141
086	395,667	10/26/1999	11/01/2024	107	8.880%	F	3,324
087	2,772,279	07/28/1999	08/01/2029	104	7.810%	F	20,176
088	2,673,559	06/24/1999	07/01/2029	43	8.050%	F	19,906
089	841,080	07/30/1998	08/01/2028	92	7.030%	F	5,739
090	1,799,521	07/30/1998	08/01/2028	92	7.030%	F	12,279
091	2,612,105	09/22/1999	10/01/2029	106	8.340%	F	19,925
092	2,525,365	07/31/1998	09/01/2028	93	7.050%	F	17,252
093	2,446,174	08/23/1999	09/01/2014	165	8.510%	F	25,155
094	2,479,720	07/09/1999	08/01/2019	104	8.190%	F	21,598
095	2,466,888	10/15/1999	11/01/2024	107	7.840%	F	19,031
096	2,480,269	09/09/1999	10/01/2029	106	8.140%	F	18,589
097	2,479,687	08/30/1999	09/01/2029	105	8.360%	F	18,975
098	2,444,871	08/19/1998	09/01/2028	333	6.870%	F	16,415
099	2,443,296	01/09/1998	02/01/2028	86	7.740%	F	17,893
100	2,432,381	09/07/1999	10/01/2029	106	8.140%	F	18,217
101	2,405,897	05/27/1999	06/01/2029	162	7.980%	F	17,811
102	2,382,395	09/03/1999	10/01/2029	106	8.410%	F	18,301
103	2,348,652	09/16/1998	10/01/2023	94	7.110%	F	17,310
104	2,357,920	07/21/1999	08/01/2029	104	8.060%	F	17,563
105	2,300,871	10/13/1999	11/01/2024	107	8.530%	F	18,792
106	2,305,498	08/16/1999	09/01/2029	105	8.240%	F	17,451
107	2,305,498	08/06/1999	09/01/2029	105	8.240%	F	17,451
108	2,293,889	08/20/1999	09/01/2024	105	8.150%	F	18,176
109	2,176,587	09/24/1999	10/01/2024	106	9.280%	F	18,886
110	2,164,436	07/21/1999	08/01/2024	104	7.890%	F	16,820
111	2,146,626	06/16/1999	07/01/2029	103	8.100%	F	16,045
112	2,124,552	10/28/1999	11/01/2024	107	7.950%	F	16,523
113	2,111,826	09/03/1999	10/01/2029	106	8.280%	F	16,032
114	2,073,235	09/17/1999	10/01/2026	229	8.140%	F	15,989
115	2,076,584	10/04/1999	11/01/2029	107	8.170%	F	15,599
116	2,031,198	08/14/1998	09/01/2023	93	6.880%	F	14,682
117	2,029,387	06/04/1998	07/01/2023	91	7.980%	F	16,103
118	1,985,222	08/24/1999	09/01/2029	105	8.390%	F	15,223
119	1,956,302	09/10/1999	10/01/2029	106	7.760%	F	14,141
120	1,951,489	01/08/1998	02/01/2028	27	7.610%	F	14,135
121	1,912,073	09/10/1999	05/01/2025	106	8.120%	F	14,294
122	1,887,189	08/11/1998	09/01/2023	93	6.980%	F	13,757
123	1,875,486	10/01/1999	10/01/2024	107	7.980%	F	14,639
124	1,865,241	09/30/1999	10/01/2029	106	8.160%	F	14,005
125	1,854,545	07/12/1999	08/01/2024	104	7.850%	F	14,347
126	1,819,455	06/04/1999	07/01/2024	103	7.750%	F	13,989
127	1,788,880	10/13/1999	11/01/2029	107	8.820%	F	14,251
128	1,162,843	10/11/1999	11/01/2029	107	8.490%	F	8,988
129	626,146	10/11/1999	11/01/2029	107	8.490%	F	4,840
130	1,788,194	09/29/1999	10/01/2029	106	8.470%	F	13,802
131	1,783,261	08/23/1999	09/01/2029	105	7.840%	F	13,008
132	1,766,977	05/28/1999	06/01/2024	102	7.880%	F	13,750
133	1,758,232	06/26/1998	07/01/2028	331	6.940%	F	11,903
134	1,743,837	09/04/1998	10/01/2023	94	6.900%	F	12,607
135	1,749,332	07/13/1999	08/01/2024	104	8.330%	F	14,080
136	1,749,615	05/26/1999	06/01/2029	102	7.900%	F	12,857
137	1,723,335	07/14/1999	08/01/2024	104	8.200%	F	13,739

ASSET NO	CURRENT PRINCIPAL BALANCE	ORIG NOTE DATE	LOAN AMORT DATE	REMAIN LOAN TERM IN MONTHS	INT RATE	INT RATE TYPE	PAYMENT
138	1,660,347	07/21/1999	08/01/2029	104	8.280%	F	12,619
139	1,648,187	07/22/1998	08/01/2023	152	7.510%	F	12,574
140	1,622,998	09/28/1999	10/01/2019	226	7.890%	F	13,763
141	1,637,594	09/23/1999	10/01/2029	106	8.320%	F	12,477
142	1,629,606	09/08/1999	10/01/2024	106	8.550%	F	13,342
143	1,627,793	08/04/1999	09/01/2024	105	8.120%	F	12,866
144	1,621,248	10/05/1999	11/01/2024	107	8.130%	F	12,799
145	1,626,883	09/10/1999	10/01/2029	106	8.090%	F	12,137
146	1,601,400	09/10/1999	10/01/2029	106	8.140%	F	11,993
147	1,586,602	07/06/1999	08/01/2029	104	8.140%	F	11,897
148	1,550,832	06/03/1999	07/01/2024	103	8.450%	F	12,629
149	1,538,026	09/21/1999	10/01/2029	106	8.220%	F	11,612
150	1,537,570	09/22/1999	10/01/2029	106	8.080%	F	11,460
151	1,537,650	08/13/1999	09/01/2029	105	8.110%	F	11,492
152	1,509,126	08/23/1999	09/01/2009	105	8.300%	F	12,107
153	1,500,383	08/03/1998	09/01/2023	93	7.270%	F	11,223
154	1,481,607	09/20/1999	10/01/2024	106	8.590%	F	12,170
155	1,481,720	09/10/1999	10/01/2024	106	8.180%	F	11,757
156	1,486,556	07/21/1999	08/01/2029	104	8.190%	F	11,206
157	1,469,247	09/08/1999	10/01/2019	106	8.300%	F	12,828
158	1,451,235	08/20/1998	09/01/2023	273	7.180%	F	10,775
159	1,445,212	05/25/1999	06/01/2029	102	8.200%	F	10,917
160	1,409,048	06/21/1999	07/01/2019	163	8.030%	F	12,155
161	1,378,097	10/20/1998	11/01/2018	215	6.950%	F	11,198
162	1,396,302	06/03/1999	07/01/2024	103	8.400%	F	11,303
163	1,380,764	08/13/1999	09/01/2024	105	8.430%	F	11,207
164	1,338,825	08/30/1999	09/01/2029	105	8.290%	F	10,180
165	1,330,176	07/15/1999	08/01/2029	104	7.950%	F	9,808
166	1,282,922	09/21/1999	10/01/2024	106	8.240%	F	10,241
167	1,284,220	09/27/1999	10/01/2024	106	8.200%	F	10,206
168	1,218,002	10/08/1998	11/01/2023	95	7.270%	F	9,087
169	1,220,537	10/22/1999	11/01/2029	107	9.010%	F	9,882
170	1,185,580	08/02/1999	09/01/2024	105	8.460%	F	9,646
171	1,188,585	08/18/1999	09/01/2029	165	7.750%	F	8,597
172	1,180,259	10/13/1999	11/01/2029	107	8.770%	F	9,361
173	1,164,516	09/10/1998	10/01/2023	274	7.470%	F	8,844
174	1,161,018	10/01/1999	11/01/2024	107	8.400%	F	9,372
175	1,082,525	05/28/1999	06/01/2024	102	8.280%	F	8,695
176	1,064,484	08/19/1998	09/01/2023	93	7.220%	F	7,930
177	1,057,498	05/17/1999	06/01/2009	102	8.310%	F	8,069
178	1,033,866	10/08/1999	11/01/2029	107	8.620%	F	8,085
179	1,009,507	10/28/1998	11/01/2028	35	7.180%	F	6,971
180	1,003,172	08/02/1999	09/01/2029	105	8.090%	F	7,489
181	976,176	09/14/1999	10/01/2014	166	8.660%	F	10,091
182	999,443	10/05/1999	11/01/2029	107	8.100%	F	7,459
183	993,735	10/18/1999	11/01/2029	107	8.770%	F	7,881
184	991,501	08/05/1999	09/01/2029	105	8.190%	F	7,471
185	954,575	10/14/1999	11/01/2029	107	8.770%	F	7,566
186	893,710	10/15/1999	11/01/2029	107	8.370%	F	6,837
187	885,702	06/02/1999	06/01/2024	102	8.280%	F	7,114
188	871,190	08/03/1998	09/01/2023	93	7.270%	F	6,517
189	853,057	09/17/1998	10/01/2023	274	7.010%	F	6,225
190	843,057	08/25/1999	09/01/2029	105	8.340%	F	6,440
191	838,321	05/12/1999	06/01/2024	102	9.000%	F	7,133
192	823,202	07/08/1999	08/01/2029	104	8.520%	F	6,394
193	798,335	08/11/1998	09/01/2023	93	6.960%	F	5,810
194	765,718	08/26/1999	09/01/2014	165	8.250%	F	7,761
195	775,255	10/15/1999	11/01/2029	107	8.510%	F	6,003
196	754,876	09/28/1999	10/01/2029	106	8.710%	F	5,957
197	742,820	07/26/1999	08/01/2009	104	7.940%	F	5,472
198	721,500	09/22/1999	10/01/2014	106	8.730%	F	7,487
199	717,274	10/06/1999	11/01/2024	107	8.490%	F	5,833
200	707,933	09/13/1999	10/01/2024	106	8.860%	F	5,942
201	664,758	08/12/1999	09/01/2029	105	8.500%	F	5,152
202	651,424	10/29/1999	11/01/2019	107	8.890%	F	5,918
203	652,596	10/07/1999	11/01/2029	71	9.060%	F	5,307
204	636,768	10/18/1999	11/01/2029	107	9.150%	F	5,219
205	604,868	08/11/1998	09/01/2023	93	6.980%	F	4,409
206	549,382	09/28/1999	10/01/2019	106	8.850%	F	4,985
207	536,394	08/02/1999	09/01/2024	105	8.510%	F	4,382
TOTAL	754,102,802	--	--	--	--	--	--

MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Property Description
PORTFOLIO: PNCMAC 1999 CM1
REPORTING PERIOD: December, 2000
DATE PRINTED: 11-Dec-00

ASSET NO	PROP NO	PROPERTY TYPE	CITY	STATE	ZIP	YEAR BUILT	UNITS	NET SF	PROPERTY VALUE	VALUATION DATE	VALUATION SOURCE
001	1	Retail	Sarasota Springs	NY	12866	1990	N/A	540,022	N/A	N/A	N/A
002	1	Retail	Lansing	MI	48912	1950	N/A	450,597	N/A	N/A	N/A
003	1	Multifamily	Alexandria	VA	22312	1965	307	289,635	9,800,000	06/13/99	MAI APPRAISAL
003	2	Multifamily	Atlanta	GA	30349	1988	216	192,072	N/A	N/A	N/A
003	3	Multifamily	Waldorf	MD	20601	1974	143	130,386	N/A	N/A	N/A
004	1	Office	Palo Alto	CA	94302	1983	12	70,816	35,000,000	08/17/99	APPRAISAL (NON-MAI)
005	1	Multifamily	Oklahoma City	OK	73112	1984	498	363,073	17,500,000	07/10/99	MAI APPRAISAL
006	1	Multifamily	Tulsa	OK	74145	1973	467	N/A	N/A	N/A	N/A
007	1	Office	Memphis	TN	38112	1984	2	127,333	16,500,000	03/30/99	MAI APPRAISAL
008	1	Industrial	Boston	MA	02118	1900	N/A	155,902	16,331,000	05/27/99	UNDERWRITERS VALUE
009	1	Multifamily	New York	NY	10019	1925	39	46,053	N/A	N/A	N/A
010	1	Manufactured	Dover	PA	17315	1985	140	N/A	3,500,000	08/14/98	MAI APPRAISAL
010	2	Manufactured	Newberry	PA	17370	1972	N/A	N/A	2,350,000	08/14/98	MAI APPRAISAL
010	3	Manufactured	York	PA	17402	1985	N/A	N/A	4,625,000	08/14/98	MAI APPRAISAL
010	4	Manufactured	Hellam Township	PA		1980	N/A	N/A	4,700,000	08/14/98	MAI APPRAISAL
011	1	Multifamily	Lauderhill	FL	33313	1988	405	387,673	N/A	N/A	N/A
012	1	Retail	Jensen Beach	FL	34994	1998	5	99,805	N/A	N/A	N/A
013	1	Multifamily	El Paso	TX	79925	1985	352	N/A	13,200,000	08/04/98	MAI APPRAISAL
014	1	Lodging	West Los Angeles	CA	90048	1984	N/A	N/A	18,600,000	06/02/99	MAI APPRAISAL
015	1	Multifamily	Kingwood	TX	77339	1977	260	N/A	12,454,000	05/19/99	UNDERWRITERS VALUE
016	1	Multifamily	North Little Rock	AR	72116	1967	109	119,973	5,670,000	07/13/99	UNDERWRITERS VALUE
017	1	Retail	North Little Rock	AR	72116	1984	26	39,900	2,450,000	07/08/99	UNDERWRITERS VALUE
018	1	Retail	North Little Rock	AR	72116	1986	7	30,040	1,640,000	06/12/99	UNDERWRITERS VALUE
019	1	Retail	Sherwood	AR	72120	1986	N/A	23,450	1,232,000	06/12/99	UNDERWRITERS VALUE
020	1	Retail	North Little Rock	AR	72114	1987	N/A	12,000	1,000,000	06/16/99	UNDERWRITERS VALUE
020	2	Retail	North Little Rock	AR	72114	1987	N/A	N/A	N/A	N/A	N/A
021	1	Retail	Manchester/Hooksett	NH	03104	1983	N/A	115,187	9,386,000	09/17/99	UNDERWRITERS VALUE
022	1	Retail	Washington	MI	48094	1998	N/A	N/A	N/A	N/A	N/A
023	1	Office	San Diego	CA	92130	1985	N/A	67,132	11,663,000	08/06/99	UNDERWRITERS VALUE
024	1	Retail	Burbank	CA	91505	1946	N/A	39,967	10,250,000	04/30/99	MAI APPRAISAL
025	1	Multifamily	Oklahoma City	OK	73112	1985	262	N/A	9,300,000	07/10/99	MAI APPRAISAL
026	1	Multifamily	Dallas	TX	75220	1979	208	159,156	N/A	N/A	N/A
027	1	Multifamily	Orlando	FL	32812	1973	232	157,116	9,054,000	07/23/99	UNDERWRITERS VALUE
028	1	Retail	Selma	CA	93662	1999	N/A	77,383	8,855,000	05/19/99	MAI APPRAISAL
029	1	Office	Holmdel	NJ	07733	1990	N/A	120,160	9,290,000	07/19/99	UNDERWRITERS VALUE
030	1	Multifamily	Waco	TX	76710	1978	327	218,600	9,590,000	07/27/99	MAI APPRAISAL
031	1	Multifamily	Victoria	TX	77904	1982	288	N/A	8,308,000	06/29/99	UNDERWRITERS VALUE
032	1	Multifamily	Revere	MA	02151	1987	72	N/A	8,542,000	08/25/99	UNDERWRITERS VALUE
033	1	Multifamily	Oklahoma City	OK	73162	1983	400	N/A	8,377,000	09/07/99	UNDERWRITERS VALUE
034	1	Lodging	Brookfield	WI	53005	1997	N/A	49,864	9,200,000	07/01/99	MAI APPRAISAL
035	1	Retail	Pittsfield	MA	01201	1970	6	127,194	8,667,000	04/22/99	UNDERWRITERS VALUE
036	1	Office	Louisville	KY	40222	1975	N/A	105,116	8,291,000	07/16/99	UNDERWRITERS VALUE
037	1	Multifamily	Mesa	AZ	85204	1983	209	N/A	7,000,000	11/06/97	MAI APPRAISAL
038	1	Lodging	Eden Prairie	MN	55344	1997	103	46,335	8,600,000	07/01/99	MAI APPRAISAL
039	1	Retail	Omaha	NE	68137	1990	N/A	90,420	7,000,000	05/26/99	MAI APPRAISAL
040	1	Retail	Sun City	CA	92586	1965	N/A	83,513	7,530,000	03/06/98	MAI APPRAISAL
041	1	Multifamily	Haverhill	MA	01830	1979	117	N/A	6,977,000	09/07/99	UNDERWRITERS VALUE
042	1	Office	New Brighton	MN	55112	1990	N/A	68,043	7,216,000	08/18/99	UNDERWRITERS VALUE
043	1	Multifamily	State College	PA	16803	1998	86	N/A	6,979,000	07/21/99	UNDERWRITERS VALUE
044	1	Office	Colorado Springs	CO	80918	1983	N/A	79,645	7,162,000	05/11/99	UNDERWRITERS VALUE
045	1	Multifamily	Anderson	IN	46011	1970	168	152,170	6,560,000	09/07/99	MAI APPRAISAL
046	1	Multifamily	Killeen	TX	76543	1974	200	152,000	N/A	N/A	N/A
047	1	Multifamily	Azusa	CA	91702	1987	122	N/A	6,400,000	11/12/97	MAI APPRAISAL
048	1	Industrial	Pacoima	CA	91331	1990	N/A	68,403	4,422,000	07/16/99	UNDERWRITERS VALUE
049	1	Industrial	Sylmar	CA	91342	1982	N/A	43,850	2,218,000	06/18/99	UNDERWRITERS VALUE
050	1	Office	Maitland	FL	32751	1984	N/A	59,997	6,243,000	08/05/99	UNDERWRITERS VALUE
051	1	Office	Decatur	GA	30030	1976	N/A	61,028	6,208,000	08/16/99	UNDERWRITERS VALUE
052	1	Office	Boston	MA	02111	1899	N/A	44,985	6,250,000	01/01/98	MAI APPRAISAL
053	1	Office	Newark	NJ	07105	1930	1	303,711	6,400,000	06/14/99	MAI APPRAISAL
054	1	Multifamily	Spokane	WA	99207	1997	132	112,068	6,366,000	09/21/99	UNDERWRITERS VALUE
055	1	Retail	Chula Vista	CA	91910	1998	N/A	38,966	5,616,000	04/23/99	UNDERWRITERS VALUE
056	1	Warehouse	Norwood	MA	02062	1979	N/A	73,367	5,646,000	09/17/99	UNDERWRITERS VALUE
057	1	Retail	Santa Maria	CA	93454	1999	N/A	25,788	5,630,000	04/05/99	UNDERWRITERS VALUE
058	1	Retail	Norwalk	CT	06851	1974	N/A	44,247	6,850,000	04/01/99	MAI APPRAISAL
059	1	Lodging	Thornton	CO	80233	1984	135	N/A	8,275,000	08/01/99	MAI APPRAISAL
060	1	Multifamily	Cape Canaveral	FL	32920	1966	216	158,160	5,300,000	03/31/98	MAI APPRAISAL
061	1	Multifamily	Dallas	TX	75243	1969	158	131,570	5,050,000	06/04/99	MAI APPRAISAL
062	1	Office	Los Angeles	CA	91307	1981	N/A	52,658	N/A	N/A	N/A

ASSET NO	PROP NO	PROPERTY TYPE	CITY	STATE	ZIP	YEAR BUILT	UNITS	NET SF	PROPERTY VALUE	VALUATION DATE	VALUATION SOURCE
063	1	Office	Miami	FL	33172	1983	18	57,244	5,200,000	09/01/99	MAI APPRAISAL
064	1	Multifamily	Midwest City	OK	73110	1974	287	N/A	5,523,000	09/17/99	UNDERWRITERS VALUE
065	1	Lodging	South Burlington	VT	05403	1988	N/A	33,600	5,355,000	09/03/99	UNDERWRITERS VALUE
066	1	Office	Colorado Springs	CO	80903	1963	N/A	36,061	5,076,000	08/09/99	UNDERWRITERS VALUE
067	1	Multifamily	Alvin	TX	77511	1977	152	116,926	4,500,000	05/12/99	MAI APPRAISAL
068	1	Office	Upper Dublin	PA	19034	1958	N/A	41,744	4,508,000	06/18/99	UNDERWRITERS VALUE
069	1	Multifamily	Desoto	TX	75115	1984	128	N/A	4,273,000	07/23/99	UNDERWRITERS VALUE
070	1	Multifamily	State College	PA	16803	1996	59	N/A	4,910,000	09/17/99	UNDERWRITERS VALUE
071	1	Office	St Helena	CA	94574	1912	N/A	23,726	4,800,000	07/26/99	MAI APPRAISAL
072	1	Industrial	Milwaukee	MI	48604	1996	N/A	92,052	4,200,000	07/07/99	MAI APPRAISAL
073	1	Retail	Bowling Green	OH	43402	1970	N/A	91,325	4,150,000	06/09/98	MAI APPRAISAL
074	1	Multifamily	Bedford	TX	76022	1969	136	119,046	4,450,000	04/21/99	MAI APPRAISAL
075	1	Retail	Oceanside	CA	92054	1980	N/A	35,368	4,355,000	05/14/99	UNDERWRITERS VALUE
076	1	Office	Williamsport	PA	17701	1934	N/A	90,258	4,500,000	06/01/99	APPRAISAL (NON-MAI)
076	2	Office	Williamsport	PA	17701	1934	N/A	N/A	N/A	N/A	N/A
076	3	Office	Williamsport	PA	17701	1934	N/A	N/A	N/A	N/A	N/A
076	4	Office	Williamsport	PA	17701	1934	N/A	N/A	N/A	N/A	N/A
076	5	Office	Williamsport	PA	17701	1934	N/A	N/A	N/A	N/A	N/A
077	1	Retail	Waterford	CT	06385	1986	N/A	20,531	4,200,000	06/22/99	MAI APPRAISAL
078	1	Office	Cerritos	CA	90701	1972	34	78,614	4,430,000	04/08/99	MAI APPRAISAL
079	1	Retail	Aurora	CO	80011	1980	N/A	81,308	4,463,000	06/29/99	UNDERWRITERS VALUE
080	1	Office	Hackettstown	NJ	07840	1988	N/A	65,671	4,033,000	06/08/99	UNDERWRITERS VALUE
081	1	Office	Ft Lauderdale	FL	33309	1982	N/A	39,978	3,910,000	05/06/99	UNDERWRITERS VALUE
082	1	Self Storage	Freeport	NY	11520	1969	469	13,100	3,990,000	07/20/99	UNDERWRITERS VALUE
083	1	Retail	Atlanta	GA	30306	1920	N/A	3,812	N/A	N/A	N/A
083	2	Retail	Atlanta	GA	30306	1927	N/A	5,787	N/A	N/A	N/A
083	3	Retail	Atlanta	GA	30306	1960	N/A	15,411	N/A	N/A	N/A
083	4	Retail	Atlanta	GA	30306	1940	N/A	8,474	N/A	N/A	N/A
084	1	Self Storage	Palm Bay	FL	32909	1986	393	34,813	N/A	N/A	N/A
084	2	Self Storage	Melbourne	FL	32904	N/A	N/A	N/A	N/A	N/A	N/A
084	3	Self Storage	Bradenton	FL	34207	N/A	N/A	N/A	N/A	N/A	N/A
085	1	Self Storage	Bradenton	FL	34207	1986	485	35,684	1,900,000	08/26/99	MAI APPRAISAL
085	2	Self Storage	Melbourne	FL	32904	N/A	N/A	N/A	N/A	N/A	N/A
085	3	Self Storage	Palm Bay	FL	32909	N/A	N/A	N/A	N/A	N/A	N/A
086	1	Self Storage	Melbourne	FL	32904	1979	214	21,630	N/A	N/A	N/A
086	2	Self Storage	Palm Bay	FL	32909	N/A	N/A	N/A	N/A	N/A	N/A
086	3	Self Storage	Bradenton	FL	34207	N/A	N/A	N/A	N/A	N/A	N/A
087	1	Multifamily	Upper Darby	PA	19082	1927	144	76,510	3,854,000	07/23/99	UNDERWRITERS VALUE
088	1	Manufactured	Montrose	CO	81401	1979	201	N/A	3,375,000	05/11/99	UNDERWRITERS VALUE
089	1	Multifamily	Salem	OR	97306	1997	33	N/A	1,400,000	05/07/98	MAI APPRAISAL
090	1	Multifamily	Mcminnville	OR	97128	1995	66	N/A	2,550,000	05/07/98	MAI APPRAISAL
091	1	Retail	Woodbridge	VA	22192	1988	11	27,977	3,600,000	07/08/99	MAI APPRAISAL
092	1	Multifamily	Dallas	TX	75219	1926	48	47,687	3,400,000	04/30/98	MAI APPRAISAL
093	1	Office	Big Flats	NY	14845	1968	N/A	35,000	4,000,000	07/01/99	MAI APPRAISAL
094	1	Industrial	Northborough	MA	01532	1984	N/A	61,280	3,370,000	06/04/99	UNDERWRITERS VALUE
095	1	Retail	San Leandro	CA	94579	1986	1	49,050	4,210,000	07/22/99	MAI APPRAISAL
096	1	Multifamily	Hampton	VA	23666	1971	180	140,400	3,171,000	05/21/99	UNDERWRITERS VALUE
097	1	Retail	Columbia	MD	21045	1987	N/A	24,295	3,620,000	08/30/99	UNDERWRITERS VALUE
098	1	Multifamily	Bayside	WI	53217	1973	48	55,494	3,206,000	09/24/99	UNDERWRITERS VALUE
099	1	Multifamily	Jacksonville	FL	32210	1973	123	N/A	2,850,000	12/03/97	MAI APPRAISAL
100	1	Retail	Sun City	CA	92586	1998	N/A	14,200	3,438,000	09/02/99	UNDERWRITERS VALUE
101	1	Multifamily	San Marcos	TX	78666	1985	125	91,223	3,232,000	04/20/99	UNDERWRITERS VALUE
102	1	Industrial	Park City	UT	84060	1997	N/A	29,704	3,327,000	08/02/99	UNDERWRITERS VALUE
103	1	Multifamily	Dallas	TX	75204	1960	170	N/A	3,775,000	09/08/98	MAI APPRAISAL
104	1	Retail	Farragut	TN	37922	1984	N/A	54,822	3,232,000	07/20/99	UNDERWRITERS VALUE
105	1	Office	Hampton	VA	23666	1968	N/A	59,125	N/A	N/A	N/A
106	1	Office	Peoria	AZ	85381	1990	N/A	25,801	2,925,000	07/09/99	MAI APPRAISAL
107	1	Retail	Santa Maria	CA	93458	1999	N/A	26,120	3,231,000	08/09/99	UNDERWRITERS VALUE
108	1	Multifamily	Houston	TX	77055	1970	188	142,680	3,103,000	08/19/99	UNDERWRITERS VALUE
109	1	Lodging	Weeki Wachee	FL	34613	1993	N/A	26,733	3,100,000	09/28/99	UNDERWRITERS VALUE
110	1	Office	Springfield	VA	22150	1982	N/A	41,836	3,399,000	07/21/99	UNDERWRITERS VALUE
111	1	Multifamily	Meridian	MS	39302	1976	104	N/A	2,745,000	05/07/99	UNDERWRITERS VALUE
112	1	Multifamily	Arlington	TX	76014	1984	100	N/A	3,094,000	08/18/99	UNDERWRITERS VALUE
113	1	Office	Clearwater	FL	33756	1983	N/A	38,305	2,945,000	08/24/99	UNDERWRITERS VALUE
114	1	Retail	Atlanta	GA	30319	1998	1	10,125	2,400,000	06/04/99	MAI APPRAISAL
115	1	Retail	Rostraver	PA	15012	1999	N/A	24,049	2,660,000	07/20/99	UNDERWRITERS VALUE
116	1	Multifamily	Manchester	NH	03103	1980	96	N/A	2,677,000	10/13/99	UNDERWRITERS VALUE
117	1	Retail	San Diego	CA	92154	1980	N/A	27,600	2,950,000	09/10/99	UNDERWRITERS VALUE
118	1	Office	Manassas	VA	22110	1987	N/A	39,091	2,692,000	08/23/99	UNDERWRITERS VALUE
119	1	Retail	Salina	NY	13088	1999	N/A	11,317	2,477,000	08/10/99	UNDERWRITERS VALUE
120	1	Multifamily	Lawrence	KS	66047	1982	38	47,258	2,599,000	09/02/99	UNDERWRITERS VALUE
121	1	Multifamily	Gresham	OR	97080	1992	72	67,022	3,770,000	08/05/99	MAI APPRAISAL
122	1	Multifamily	West Monroe	LA	71291	1973	120	98,088	2,825,000	07/08/98	MAI APPRAISAL
123	1	Multifamily	Melbourne	FL	32901	1965	120	N/A	2,607,000	08/23/99	UNDERWRITERS VALUE

ASSET NO	PROP NO	PROPERTY TYPE	CITY	STATE	ZIP	YEAR BUILT	UNITS	NET SF	PROPERTY VALUE	VALUATION DATE	VALUATION SOURCE
124	1	Multifamily	Los Angeles	CA	90007	1989	26	N/A	2,467,000	07/26/99	UNDERWRITERS VALUE
125	1	Multifamily	Oklahoma City	OK	73107	1972	110	103,740	2,657,000	07/06/99	UNDERWRITERS VALUE
126	1	Warehouse	Columbus	OH	43228	1998	N/A	72,000	2,570,000	05/03/99	UNDERWRITERS VALUE
127	1	Retail	White Bear Lake	MN	55402	1974	N/A	54,165	N/A	N/A	N/A
128	1	Manufactured	Moravia	NY	13118	1970	N/A	N/A	N/A	N/A	N/A
128	2	Manufactured	Erin	NY	1970	N/A	N/A	N/A	N/A	N/A
129	1	Manufactured	Erin	NY		1970	149	N/A	N/A	N/A	N/A
129	2	Manufactured	Erin	NY	1970	N/A	N/A	N/A	N/A	N/A
130	1	Retail	Tucson	AZ	85704	1998	N/A	16,650	2,750,000	07/23/99	MAI APPRAISAL
131	1	Retail	Clay	NY	13088	1998	N/A	11,347	2,425,000	07/06/99	UNDERWRITERS VALUE
132	1	Multifamily	Taylorsville	UT	84119	1968	57	45,827	2,370,000	05/27/99	UNDERWRITERS VALUE
133	1	Multifamily	Philadelphia	PA	19116	1962	72	N/A	2,300,000	04/22/98	MAI APPRAISAL
134	1	Multifamily	Lawrence	KS	66044	1962	100	N/A	2,250,000	06/16/98	MAI APPRAISAL
135	1	Multifamily	Baton Rouge	LA	70805	1968	183	N/A	2,368,000	07/12/99	UNDERWRITERS VALUE
136	1	Office	Henderson	NV	89014	1996	N/A	13,800	2,391,000	05/21/99	UNDERWRITERS VALUE
137	1	Office	Bel Air	MD	21014	1989	N/A	38,016	2,643,000	07/01/99	UNDERWRITERS VALUE
138	1	Office	Las Vegas	NV	89118	1998	N/A	11,991	2,171,000	07/15/99	UNDERWRITERS VALUE
139	1	Multifamily	College Station	TX	77840	1982	80	N/A	2,200,000	06/12/98	MAI APPRAISAL
140	1	Retail	Anderson	IN	46016	1998	N/A	10,125	1,997,000	08/10/99	UNDERWRITERS VALUE
141	1	Office	Indianapolis	IN	46219	1986	10	45,200	N/A	N/A	N/A
142	1	Retail	Eagle-Vail	CO	81620	1975	N/A	14,350	2,530,000	07/01/99	MAI APPRAISAL
143	1	Multifamily	Covington	GA	30015	1985	64	N/A	2,587,000	06/28/99	UNDERWRITERS VALUE
144	1	Self Storage	Smithville	NJ	08201	1988	438	N/A	2,192,000	08/06/99	UNDERWRITERS VALUE
145	1	Multifamily	Austin	TX	78704	1979	62	48,450	2,114,000	09/03/99	UNDERWRITERS VALUE
146	1	Multifamily	Ashford	CT	06278	1969	52	N/A	2,117,000	08/31/99	UNDERWRITERS VALUE
147	1	Office	Half Moon Bay	CA	94019	1998	N/A	8,365	2,505,000	05/21/99	UNDERWRITERS VALUE
148	1	Retail	Tempe	AZ	85281	1987	N/A	22,525	2,222,000	06/01/99	UNDERWRITERS VALUE
149	1	Multifamily	San Francisco	CA	94123	1920	27	11,740	N/A	N/A	N/A
150	1	Office	Rockville Centre	NY	11570	1949	N/A	12,290	2,044,000	08/03/99	UNDERWRITERS VALUE
151	1	Multifamily	Lubbock	TX	79424	1984	36	45,813	1,980,000	06/21/99	MAI APPRAISAL
152	1	Office	Jacksonville	FL	32207	1975	N/A	42,564	2,176,000	07/20/99	UNDERWRITERS VALUE
153	1	Multifamily	Norman	OK	73071	1972	121	101,382	2,200,000	03/09/98	MAI APPRAISAL
154	1	Manufactured	Bokeelia	FL	33922	1982	11	N/A	2,188,000	08/27/99	UNDERWRITERS VALUE
155	1	Office	Tacoma	WA	98402	1942	N/A	34,156	2,565,000	09/02/99	UNDERWRITERS VALUE
156	1	Industrial	Pacoima	CA	91331	1987	N/A	36,516	2,110,000	06/11/99	UNDERWRITERS VALUE
157	1	Retail	Indianapolis	IN	46231	1976	N/A	59,124	2,445,000	07/28/99	UNDERWRITERS VALUE
158	1	Retail	Hampton Township	PA	15101	1981	10	54,000	2,300,000	06/03/98	MAI APPRAISAL
159	1	Retail	Silverthorne	CO	80498	1992	N/A	10,030	1,973,000	04/14/99	UNDERWRITERS VALUE
160	1	Multifamily	Ankeny	IA	50021	1989	51	N/A	2,089,000	04/29/99	UNDERWRITERS VALUE
161	1	Industrial	Eagle	ID	83616	1990	N/A	52,080	2,200,000	09/01/98	MAI APPRAISAL
162	1	Office	Nashua	NH	03063	1982	N/A	19,563	2,102,000	05/18/99	UNDERWRITERS VALUE
163	1	Self Storage	Midland	TX	79705	1975	386	N/A	2,000,000	06/28/99	MAI APPRAISAL
164	1	Multifamily	Stockton	CA	95207	1984	28	46,110	N/A	N/A	N/A
165	1	Multifamily	Boca Raton	FL	33428	1986	36	N/A	1,732,000	06/10/99	UNDERWRITERS VALUE
166	1	Multifamily	Phoenix	AZ	85015	1972	76	64,676	1,782,000	07/23/99	UNDERWRITERS VALUE
167	1	Multifamily	Monroe	LA	71203	1974	81	70,005	1,700,000	08/21/99	MAI APPRAISAL
168	1	Multifamily	Lawrence	KS	66046	1961	64	46,900	1,575,000	08/04/98	MAI APPRAISAL
169	1	Office	Houston	TX	77057	1975	19	37,050	N/A	N/A	N/A
170	1	Self Storage	Sacramento	CA	95820	1976	396	N/A	1,700,000	07/30/99	UNDERWRITERS VALUE
171	1	Multifamily	Lenexa	KS	66219	1998	12	20,760	1,568,000	07/08/99	UNDERWRITERS VALUE
172	1	Retail	Highlands Ranch	CO	80126	1998	2	11,042	N/A	N/A	N/A
173	1	Retail	New York	NY	10003	1890	N/A	2,912	1,747,000	10/05/99	UNDERWRITERS VALUE
174	1	Self Storage	Angleton	TX	77516	1995	417	N/A	1,675,000	09/15/99	UNDERWRITERS VALUE
175	1	Office	Sunland Park	NM	88008	1999	N/A	13,200	1,516,000	05/20/99	UNDERWRITERS VALUE
176	1	Multifamily	Dallas	TX	75219	1964	64	N/A	1,515,000	05/27/98	MAI APPRAISAL
177	1	Office	Southlake	TX	76092	1998	N/A	9,986	1,433,000	05/13/99	UNDERWRITERS VALUE
178	1	Multifamily	Austin	TX	78704	1974	32	26,417	N/A	N/A	N/A
179	1	Industrial	Santa Fe Sp	CA	90670	1988	N/A	24,823	1,450,000	08/28/98	MAI APPRAISAL
180	1	Office	Scottsdale	AZ	85260	1985	N/A	16,757	1,438,000	07/28/99	UNDERWRITERS VALUE
181	1	Retail	Los Angeles	CA	90036	1946	9	13,764	N/A	N/A	N/A
182	1	Multifamily	Austin	TX	78705	1984	16	14,000	1,470,000	09/02/99	MAI APPRAISAL
183	1	Multifamily	Lawrence	KS	66044	1984	40	34,040	N/A	N/A	N/A
184	1	Multifamily	Phoenix	AZ	85008	1985	32	25,344	1,451,000	08/04/99	UNDERWRITERS VALUE
185	1	Multifamily	Columbus	OH	43224	1948	68	33,184	1,200,000	08/26/99	MAI APPRAISAL
186	1	Manufactured	Fresno	CA	93722	1963	112	N/A	1,600,000	08/16/99	MAI APPRAISAL
187	1	Office	Sunland Park	NM	88008	1999	N/A	10,815	1,236,000	05/20/99	UNDERWRITERS VALUE
188	1	Multifamily	Norman	OK	73071	1981	96	50,400	1,322,000	09/20/99	UNDERWRITERS VALUE
189	1	Multifamily	Bristol	CT	06010	1965	48	37,380	1,100,000	07/17/98	MAI APPRAISAL
190	1	Multifamily	New London	CT	06320	1920	31	23,600	N/A	N/A	N/A
191	1	Office	Riverdale	CA	93656	1997	2	9,400	N/A	N/A	N/A
192	1	Office	Southlake	TX	76092	1998	N/A	10,623	1,125,000	05/12/99	UNDERWRITERS VALUE
193	1	Multifamily	Baton Rouge	LA	70814	1970	60	N/A	1,210,000	09/02/99	UNDERWRITERS VALUE
194	1	Self Storage	El Paso	TX	79912	1993	359	50,560	1,280,000	07/23/99	UNDERWRITERS VALUE
195	1	Multifamily	Huntington Beach	CA	92648	1973	17	15,776	1,550,000	08/20/99	MAI APPRAISAL

ASSET NO	PROP NO	PROPERTY TYPE	CITY	STATE	ZIP	YEAR BUILT	UNITS	NET SF	PROPERTY VALUE	VALUATION DATE	VALUATION SOURCE
196	1	Office	Norcross	GA	30071	1981	12	15,106	N/A	N/A	N/A
197	1	Multifamily	Arlington	TX	76011	1986	32	31,478	1,016,000	06/25/99	UNDERWRITERS VALUE
198	1	Industrial	Little Falls	NJ	07424	1950	1	27,056	1,400,000	08/17/99	MAI APPRAISAL
199	1	Self Storage	Spring	TX	77379	1994	187	N/A	1,001,000	10/05/99	UNDERWRITERS VALUE
200	1	Office	Allentown	PA	18103	1969	1	N/A	N/A	N/A	N/A
201	1	Multifamily	Caro	MI	48723	1972	34	23,280	N/A	N/A	N/A
202	1	Multifamily	Hudson	NH	03051	1968	24	15,387	N/A	N/A	N/A
203	1	Multifamily	Austin	TX	78752	1969	30	18,704	N/A	N/A	N/A
204	1	Office	Queens Village	NY	12801	1931	6	8,075	N/A	N/A	N/A
205	1	Multifamily	West Nonroe	LA	71291	1971	40	N/A	835,000	07/08/98	MAI APPRAISAL
206	1	Self Storage	Houston	TX	77055	1971	151	39,240	N/A	N/A	N/A
206	2	Self Storage	Houston	TX	77055	1971	152	23,700	N/A	N/A	N/A
207	1	Self Storage	Red Bluff	CA	96080	1975	214	N/A	716,000	07/30/99	UNDERWRITERS VALUE

MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Property Performance
PORTFOLIO: PNCMAC 1999 CM1
REPORTING PERIOD: December, 2000
DATE PRINTED: 11-Dec-00

ASSET NO	PROP NO	BASELINE or MOST RECENT ANNUAL NOI	NOI AS OF	NOI SOURCE	MOST RECENT YTD NOI		YTD PERIOD BEGIN	YTD PERIOD ENDING	YTD NOI SOURCE	PERCENT OCCUPIED	AS OF
001	1	5,095,379	6/30/99	BORROWER	N/A	N/A		N/A	N/A	91.2%	8/31/00
002	1	N/A	N/A	N/A	N/A	N/A		N/A	N/A	96.3%	10/19/00
003	1	1,525,660	3/1/99	BORROWER	926,900	7/1/99		12/30/99	BORROWER	95.0%	9/25/00
003	2	971,498	3/1/99	BORROWER	498,192	7/1/99		12/30/99	BORROWER	96.0%	9/20/00
003	3	753,811	3/1/99	BORROWER	377,204	7/1/99		12/30/99	BORROWER	95.0%	9/25/00
004	1	N/A	N/A	N/A	N/A	N/A		N/A	N/A	100.0%	10/31/00
005	1	1,727,545	N/A	UNDERWRITER	392,122	7/1/99		9/30/99	BORROWER	98.0%	9/22/00
006	1	1,375,969	12/31/99	BORROWER	N/A	N/A		N/A	N/A	92.0%	9/25/00
007	1	1,128,619	12/31/98	BORROWER	N/A	N/A		N/A	N/A	100.0%	7/20/00
008	1	764,615	N/A	UNDERWRITER	962,022	1/1/99		9/30/99	BORROWER	99.0%	6/30/00
009	1	N/A	N/A	N/A	382,093	1/1/99		8/31/99	BORROWER	95.0%	10/31/00
010	1	327,886	12/31/98	BORROWER	229,158	1/1/99		9/30/99	BORROWER	94.0%	10/2/00
010	2	205,203	12/31/98	BORROWER	137,960	1/1/99		9/30/99	BORROWER	92.0%	10/2/00
010	3	454,889	12/31/98	BORROWER	369,479	1/1/99		9/30/99	BORROWER	98.0%	10/2/00
010	4	429,688	12/31/98	BORROWER	325,849	1/1/99		9/30/99	BORROWER	96.0%	10/2/00
011	1	N/A	N/A	N/A	496,541	1/1/99		7/31/99	BORROWER	96.0%	7/1/00
012	1	N/A	N/A	N/A	N/A	N/A		N/A	N/A	93.0%	6/30/00
013	1	1,168,912	N/A	UNDERWRITER	1,142,714	9/1/98		7/31/99	UNDERWRITER	98.0%	9/22/00
014	1	2,133,223	N/A	UNDERWRITER	1,742,726	1/1/99		10/31/99	BORROWER	94.1%	8/31/00
015	1	975,207	N/A	UNDERWRITER	419,577	6/1/99		9/30/99	BORROWER	87.0%	6/30/00
016	1	530,850	12/31/99	BORROWER	N/A	N/A		N/A	N/A	100.0%	8/1/00
017	1	297,304	N/A	UNDERWRITER	234,282	1/1/99		9/30/99	BORROWER	100.0%	8/31/00
018	1	192,818	N/A	UNDERWRITER	153,494	1/1/99		9/30/99	BORROWER	100.0%	8/31/00
019	1	125,274	N/A	UNDERWRITER	101,106	1/1/99		9/30/99	BORROWER	95.0%	8/13/00
020	1	115,254	N/A	UNDERWRITER	84,058	1/1/99		9/30/99	BORROWER	100.0%	8/31/00
020	2	N/A	N/A	N/A	N/A	N/A		N/A	N/A	N/A	N/A
021	1	1,035,982	N/A	UNDERWRITER	814,097	1/1/99		9/30/99	BORROWER	97.9%	10/19/00
022	1	N/A	N/A	N/A	N/A	N/A		N/A	N/A	99.0%	9/26/00
023	1	968,485	N/A	UNDERWRITER	886,941	1/1/99		10/31/99	BORROWER	100.0%	7/25/00
024	1	N/A	N/A	N/A	367,645	9/1/99		12/31/99	BORROWER	100.0%	9/30/00
025	1	924,217	N/A	UNDERWRITER	418,738	7/22/99		12/31/99	BORROWER	98.0%	9/22/00
026	1	N/A	N/A	N/A	140,183	11/1/99		12/31/99	BORROWER	94.0%	9/23/00
027	1	822,355	N/A	UNDERWRITER	N/A	N/A		N/A	N/A	91.0%	6/30/00
028	1	N/A	N/A	N/A	186,056	10/1/99		12/31/99	BORROWER	94.0%	5/9/00
029	1	529,909	N/A	UNDERWRITER	244,758	7/1/99		9/30/99	BORROWER	92.7%	3/31/00
030	1	N/A	N/A	N/A	N/A	N/A		N/A	N/A	88.4%	12/31/99
031	1	738,288	N/A	UNDERWRITER	214,547	7/1/99		9/30/99	BORROWER	89.0%	6/30/00
032	1	744,058	N/A	UNDERWRITER	N/A	N/A		N/A	N/A	100.0%	8/10/99
033	1	732,472	12/31/99	BORROWER	N/A	N/A		N/A	N/A	98.0%	9/22/00
034	1	1,037,376	7/31/99	BORROWER	N/A	N/A		N/A	N/A	80.2%	7/31/10
035	1	201,348	N/A	UNDERWRITER	467,982	1/1/99		9/30/99	BORROWER	100.0%	8/2/00
036	1	690,437	N/A	UNDERWRITER	N/A	N/A		N/A	N/A	90.9%	9/30/00
037	1	675,496	N/A	UNDERWRITER	488,231	1/1/99		9/30/99	BORROWER	83.0%	9/22/00
038	1	1,086,936	N/A	UNDERWRITER	1,053,792	1/1/99		11/30/99	BORROWER	85.8%	7/31/10
039	1	706,288	12/31/98	BORROWER	602,392	1/1/99		11/30/99	BORROWER	98.0%	10/2/00
040	1	900,194	12/31/98	BORROWER	680,803	1/1/99		9/30/99	BORROWER	94.0%	7/1/00
041	1	786,018	N/A	UNDERWRITER	476,682	1/1/99		7/31/99	UNDERWRITER	99.0%	7/26/00
042	1	639,702	N/A	UNDERWRITER	336,842	1/1/99		5/31/99	UNDERWRITER	100.0%	5/8/00
043	1	117,391	N/A	UNDERWRITER	446,595	1/1/99		9/30/99	BORROWER	100.0%	6/30/00
044	1	439,532	12/31/98	SELLER	107,327	5/12/99		6/30/99	BORROWER	100.0%	6/30/00
045	1	511,280	12/31/99	BORROWER	N/A	N/A		N/A	N/A	99.0%	10/2/00
046	1	561,458	12/31/98	BORROWER	107,295	11/1/99		12/31/99	BORROWER	90.0%	9/29/00
047	1	653,515	N/A	UNDERWRITER	N/A	N/A		N/A	N/A	93.0%	7/31/00
048	1	384,357	N/A	UNDERWRITER	N/A	N/A		N/A	N/A	100.0%	9/7/99
049	1	214,711	N/A	UNDERWRITER	N/A	N/A		N/A	N/A	100.0%	8/2/99
050	1	609,885	N/A	UNDERWRITER	258,913	1/1/99		6/30/99	BORROWER	100.0%	6/30/00
051	1	672,989	N/A	UNDERWRITER	325,700	1/1/99		6/30/99	UNDERWRITER	95.0%	4/1/00
052	1	531,212	N/A	UNDERWRITER	509,799	1/1/99		9/30/99	BORROWER	100.0%	6/30/00
053	1	N/A	N/A	N/A	N/A	N/A		N/A	N/A	100.0%	1/4/00
054	1	593,970	N/A	UNDERWRITER	324,606	1/1/99		9/30/99	BORROWER	100.0%	3/31/00
055	1	502,890	N/A	UNDERWRITER	352,055	1/1/99		9/30/99	BORROWER	94.0%	6/30/00
056	1	477,254	N/A	UNDERWRITER	288,986	1/1/99		6/30/99	UNDERWRITER	100.0%	6/30/00
057	1	510,585	N/A	UNDERWRITER	131,735	5/1/99		7/31/99	BORROWER	100.0%	10/1/00
058	1	N/A	N/A	N/A	N/A	N/A		N/A	N/A	100.0%	1/31/00
059	1	N/A	N/A	N/A	N/A	N/A		N/A	N/A	79.9%	7/31/00
060	1	519,008	12/31/99	BORROWER	N/A	N/A		N/A	N/A	95.0%	10/2/00
061	1	N/A	N/A	N/A	235,284	1/1/99		5/31/99	BORROWER	94.0%	7/13/00
062	1	N/A	N/A	N/A	N/A	N/A		N/A	N/A	100.0%	5/1/00

ASSET NO	PROP NO	BASELINE or MOST RECENT ANNUAL NOI	NOI AS OF	NOI SOURCE	MOST RECENT YTD NOI	YTD PERIOD BEGIN	YTD PERIOD ENDING	YTD NOI SOURCE	PERCENT OCCUPIED	AS OF
063	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	90.0%	6/30/00
064	1	603,719	N/A	UNDERWRITER	491,889	1/1/99	9/30/99	BORROWER	97.0%	6/30/00
065	1	720,273	N/A	UNDERWRITER	589,393	1/1/99	9/30/99	BORROWER	75.2%	6/30/00
066	1	438,401	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	100.0%	5/1/00
067	1	396,359	N/A	UNDERWRITER	152,022	6/1/99	9/30/99	BORROWER	98.0%	6/30/00
068	1	444,017	N/A	UNDERWRITER	279,860	1/1/99	9/30/99	BORROWER	100.0%	9/30/00
069	1	386,251	N/A	UNDERWRITER	296,161	1/1/99	9/30/99	BORROWER	99.2%	6/30/00
070	1	573,045	N/A	UNDERWRITER	409,006	1/1/99	9/30/99	BORROWER	100.0%	6/27/00
071	1	480,782	12/31/98	BORROWER	322,224	1/1/99	8/31/99	BORROWER	100.0%	5/10/00
072	1	418,468	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	100.0%	8/21/00
073	1	317,357	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	100.0%	12/31/99
074	1	377,246	12/31/98	BORROWER	264,025	1/1/99	7/25/99	BORROWER	85.0%	6/25/00
075	1	452,866	N/A	UNDERWRITER	230,248	7/1/99	12/31/99	BORROWER	87.3%	11/1/00
076	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	96.8%	9/1/00
076	2	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
076	3	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
076	4	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
076	5	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
077	1	401,355	N/A	UNDERWRITER	192,657	1/1/99	9/30/99	BORROWER	100.0%	8/2/00
078	1	386,475	12/31/98	BORROWER	303,644	1/1/99	8/31/99	BORROWER	100.0%	7/31/00
079	1	462,216	N/A	UNDERWRITER	299,689	1/1/99	9/30/99	BORROWER	87.0%	7/31/00
080	1	472,590	N/A	UNDERWRITER	357,000	1/1/99	9/30/99	BORROWER	100.0%	6/30/00
081	1	235,916	N/A	UNDERWRITER	94,139	7/1/99	9/30/99	BORROWER	100.0%	4/15/99
082	1	435,014	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	97.9%	12/31/99
083	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	9/30/00
083	2	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	9/30/00
083	3	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	9/30/00
083	4	N/A	N/A	N/A	N/A	N/A	N/A	N/A	99.0%	9/30/00
084	1	124,139	12/31/98	BORROWER	91,526	1/1/99	7/31/99	BORROWER	98.6%	6/30/00
084	2	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
084	3	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
085	1	140,688	12/31/98	BORROWER	85,048	1/1/99	7/31/99	BORROWER	87.0%	6/30/00
085	2	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
085	3	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
086	1	72,826	12/31/98	BORROWER	46,512	1/1/99	7/31/99	BORROWER	99.0%	6/30/00
086	2	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
086	3	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
087	1	381,876	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	97.0%	3/31/00
088	1	285,977	N/A	UNDERWRITER	263,263	1/1/99	9/30/99	BORROWER	99.0%	9/30/00
089	1	114,169	12/31/98	BORROWER	105,013	1/1/99	9/30/99	BORROWER	100.0%	7/19/00
090	1	224,573	N/A	UNDERWRITER	192,291	1/1/99	9/30/99	BORROWER	100.0%	7/19/00
091	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	6/30/00
092	1	316,211	N/A	UNDERWRITER	420,194	1/1/99	10/30/99	BORROWER	99.0%	2/2/00
093	1	250,447	N/A	UNDERWRITER	221,123	1/1/99	9/30/99	BORROWER	100.0%	8/12/99
094	1	297,827	N/A	UNDERWRITER	272,173	1/1/99	9/30/99	BORROWER	100.0%	12/31/99
095	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	2/20/00
096	1	331,184	N/A	UNDERWRITER	212,056	1/1/99	9/25/99	BORROWER	88.0%	6/30/00
097	1	356,689	N/A	UNDERWRITER	241,266	1/1/99	9/30/99	BORROWER	95.0%	6/30/00
098	1	257,767	N/A	UNDERWRITER	202,127	1/1/99	9/30/99	BORROWER	97.9%	10/1/00
099	1	206,475	N/A	UNDERWRITER	243,682	1/1/99	9/30/99	BORROWER	99.0%	11/2/00
100	1	294,327	N/A	UNDERWRITER	124,640	1/1/99	9/30/99	BORROWER	100.0%	6/6/00
101	1	307,418	N/A	UNDERWRITER	311,948	1/1/99	9/20/99	BORROWER	83.0%	6/30/00
102	1	58,895	N/A	UNDERWRITER	189,715	1/1/99	9/30/99	BORROWER	96.0%	5/15/00
103	1	299,029	N/A	UNDERWRITER	94,620	1/1/99	6/30/99	UNDERWRITER	95.0%	8/11/00
104	1	319,546	N/A	UNDERWRITER	462,582	1/1/99	9/30/99	BORROWER	86.0%	6/30/00
105	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	10/6/00
106	1	89,712	N/A	UNDERWRITER	45,789	8/1/99	9/30/99	BORROWER	94.0%	3/14/00
107	1	277,217	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	100.0%	9/30/00
108	1	354,542	N/A	UNDERWRITER	178,857	6/10/99	10/31/99	BORROWER	90.3%	8/21/00
109	1	644,132	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	78.0%	6/8/99
110	1	528,216	N/A	UNDERWRITER	375,468	1/1/99	9/30/99	BORROWER	95.0%	9/1/00
111	1	251,207	N/A	UNDERWRITER	130,448	1/1/99	9/30/99	BORROWER	90.0%	9/30/00
112	1	335,711	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	99.0%	9/30/00
113	1	154,618	N/A	UNDERWRITER	201,133	1/1/99	9/30/99	BORROWER	97.0%	10/6/00
114	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
115	1	237,701	N/A	UNDERWRITER	121,174	1/1/99	9/30/99	BORROWER	100.0%	9/30/00
116	1	235,548	12/31/97	BORROWER	185,063	1/1/99	9/30/99	BORROWER	97.0%	5/1/00
117	1	238,496	N/A	UNDERWRITER	230,636	1/1/99	9/30/99	BORROWER	100.0%	8/14/00
118	1	281,798	N/A	UNDERWRITER	99,782	1/1/99	4/30/99	UNDERWRITER	100.0%	8/6/99
119	1	205,285	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	100.0%	6/1/99
120	1	263,656	N/A	UNDERWRITER	117,994	1/1/99	6/30/99	BORROWER	100.0%	3/23/00
121	1	260,597	N/A	UNDERWRITER	135,165	1/1/99	6/30/99	UNDERWRITER	100.0%	6/26/00
122	1	178,514	12/31/99	BORROWER	N/A	N/A	N/A	N/A	93.0%	7/1/00
123	1	260,551	N/A	UNDERWRITER	216,090	1/1/99	9/30/99	BORROWER	93.0%	9/30/00

ASSET NO	PROP NO	BASELINE or MOST RECENT ANNUAL NOI	NOI AS OF	NOI SOURCE	MOST RECENT YTD NOI	YTD PERIOD BEGIN	YTD PERIOD ENDING	YTD NOI SOURCE	PERCENT OCCUPIED	AS OF
124	1	225,989	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	100.0%	1/31/00
125	1	261,220	N/A	UNDERWRITER	153,617	1/1/99	9/30/99	BORROWER	89.0%	7/31/00
126	1	238,539	N/A	UNDERWRITER	44,500	1/1/99	9/30/99	BORROWER	100.0%	6/30/00
127	1	223,870	12/31/98	BORROWER	N/A	N/A	N/A	N/A	98.0%	6/30/00
128	1	N/A	N/A	N/A	55,650	1/1/99	8/31/99	FILE	83.3%	11/8/00
128	2	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
129	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	50.0%	8/15/00
129	2	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
130	1	N/A	N/A	N/A	66,894	7/1/99	12/31/99	BORROWER	100.0%	6/30/00
131	1	201,732	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	100.0%	8/25/99
132	1	243,909	N/A	UNDERWRITER	153,155	1/1/99	9/30/99	BORROWER	94.7%	6/30/00
133	1	228,990	N/A	UNDERWRITER	181,156	1/1/99	9/30/99	BORROWER	97.2%	8/18/00
134	1	227,651	N/A	UNDERWRITER	172,911	1/1/99	9/30/99	BORROWER	94.0%	6/30/00
135	1	330,285	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	99.0%	6/30/00
136	1	217,930	N/A	UNDERWRITER	99,329	1/1/99	6/30/99	BORROWER	100.0%	8/22/00
137	1	297,719	12/31/98	BORROWER	247,401	1/1/99	9/30/99	BORROWER	80.3%	9/30/00
138	1	219,455	N/A	UNDERWRITER	208,376	1/1/99	9/30/99	BORROWER	100.0%	6/30/00
139	1	252,036	N/A	UNDERWRITER	202,183	1/1/99	10/31/99	BORROWER	100.0%	5/20/00
140	1	176,743	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	100.0%	9/24/99
141	1	209,220	8/30/99	BORROWER	N/A	N/A	N/A	N/A	100.0%	6/30/00
142	1	209,786	N/A	UNDERWRITER	172,862	1/1/99	9/30/99	BORROWER	100.0%	6/30/00
143	1	260,455	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	95.0%	7/26/99
144	1	211,296	12/31/99	BORROWER	N/A	N/A	N/A	N/A	100.0%	6/30/00
145	1	237,234	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	98.4%	12/31/99
146	1	192,958	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	100.0%	9/30/00
147	1	195,846	N/A	UNDERWRITER	72,354	1/1/99	4/30/99	UNDERWRITER	100.0%	5/23/00
148	1	234,409	N/A	UNDERWRITER	187,580	1/1/99	9/30/99	BORROWER	83.5%	9/30/00
149	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	6/30/00
150	1	176,124	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	100.0%	3/31/00
151	1	147,168	N/A	UNDERWRITER	130,348	1/1/99	9/30/99	BORROWER	97.0%	9/30/00
152	1	206,640	N/A	UNDERWRITER	167,656	1/1/99	9/30/99	BORROWER	84.4%	9/30/00
153	1	273,987	N/A	UNDERWRITER	282,144	1/1/99	10/31/99	BORROWER	93.0%	7/31/00
154	1	254,989	N/A	UNDERWRITER	95,133	1/1/99	9/30/99	BORROWER	81.5%	9/30/00
155	1	207,299	N/A	UNDERWRITER	181,135	1/1/99	8/31/99	BORROWER	100.0%	4/8/00
156	1	216,625	N/A	UNDERWRITER	34,327	8/1/99	9/30/99	BORROWER	100.0%	6/30/00
157	1	128,220	N/A	UNDERWRITER	12,651	1/1/99	6/30/99	UNDERWRITER	98.0%	12/31/99
158	1	201,910	N/A	UNDERWRITER	254,819	1/1/99	9/30/99	BORROWER	100.0%	8/17/00
159	1	125,194	N/A	UNDERWRITER	74,123	5/1/99	9/30/99	BORROWER	100.0%	9/30/00
160	1	218,337	N/A	UNDERWRITER	192,220	1/1/99	9/30/99	BORROWER	100.0%	3/31/00
161	1	221,663	12/31/98	BORROWER	189,055	1/1/99	9/30/99	BORROWER	100.0%	6/30/00
162	1	177,537	N/A	UNDERWRITER	5,645	1/1/99	9/30/99	BORROWER	100.0%	8/1/00
163	1	209,941	N/A	UNDERWRITER	61,100	1/1/99	3/31/99	UNDERWRITER	84.0%	6/30/00
164	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	98.0%	5/1/00
165	1	161,201	N/A	UNDERWRITER	110,258	1/1/99	9/30/99	BORROWER	100.0%	8/1/00
166	1	149,724	12/31/99	BORROWER	N/A	N/A	N/A	N/A	95.0%	5/22/00
167	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	98.0%	9/25/00
168	1	93,559	N/A	UNDERWRITER	128,276	10/1/98	6/30/99	UNDERWRITER	99.0%	3/31/00
169	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
170	1	246,422	N/A	UNDERWRITER	31,568	8/1/99	9/30/99	BORROWER	98.1%	3/1/00
171	1	135,498	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	100.0%	6/27/00
172	1	N/A	N/A	N/A	117,124	1/1/99	10/30/99	BORROWER	100.0%	6/30/00
173	1	202,830	12/31/98	BORROWER	63,206	1/1/99	6/30/99	BORROWER	100.0%	7/31/99
174	1	150,715	N/A	UNDERWRITER	115,949	1/1/99	7/31/99	UNDERWRITER	99.0%	9/22/99
175	1	154,205	N/A	UNDERWRITER	86,601	1/1/99	6/30/99	BORROWER	100.0%	6/30/00
176	1	152,655	6/30/99	BORROWER	185,692	1/1/99	9/30/99	BORROWER	97.0%	6/30/00
177	1	132,008	12/31/99	BORROWER	29,708	4/1/99	6/30/99	BORROWER	100.0%	8/2/00
178	1	137,515	12/31/98	BORROWER	94,103	1/1/99	6/10/99	BORROWER	100.0%	7/31/00
179	1	134,400	N/A	UNDERWRITER	102,096	1/1/99	9/30/99	BORROWER	100.0%	1/31/00
180	1	123,988	N/A	UNDERWRITER	40,106	8/1/99	9/30/99	BORROWER	100.0%	6/28/00
181	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	4/5/00
182	1	117,861	12/31/98	BORROWER	N/A	N/A	N/A	N/A	N/A	N/A
183	1	46,507	12/31/98	BORROWER	N/A	N/A	N/A	N/A	100.0%	9/30/00
184	1	124,726	7/31/99	BORROWER	116,250	1/1/99	9/30/99	BORROWER	97.0%	5/5/00
185	1	105,688	12/31/98	BORROWER	96,464	1/1/99	6/30/99	BORROWER	96.0%	4/19/00
186	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	96.0%	6/1/00
187	1	125,798	N/A	UNDERWRITER	14,276	9/1/99	9/30/99	BORROWER	100.0%	6/30/00
188	1	182,937	N/A	UNDERWRITER	145,814	1/1/99	9/30/99	BORROWER	0.9%	7/31/00
189	1	83,889	N/A	UNDERWRITER	27,392	1/1/99	9/30/99	BORROWER	95.8%	6/30/00
190	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	96.8%	4/25/00
191	1	N/A	N/A	N/A	127,082	1/1/99	10/31/99	BORROWER	N/A	N/A
192	1	120,223	N/A	UNDERWRITER	98,401	1/1/99	9/30/99	BORROWER	100.0%	7/17/00
193	1	115,912	12/31/99	BORROWER	N/A	N/A	N/A	N/A	98.0%	7/5/00
194	1	151,459	N/A	UNDERWRITER	43,737	1/1/99	5/31/99	UNDERWRITER	97.0%	7/31/00
195	1	87,180	12/31/98	FILE	64,038	1/1/99	8/30/99	FILE	100.0%	11/1/00

ASSET NO	PROP NO	BASELINE or MOST RECENT ANNUAL NOI	NOI AS OF	NOI SOURCE	MOST RECENT YTD NOI	YTD PERIOD BEGIN	YTD PERIOD ENDING	YTD NOI SOURCE	PERCENT OCCUPIED	AS OF
196	1	N/A	N/A	N/A	75,641	1/1/99	8/31/99	BORROWER	100.0%	6/30/00
197	1	89,883	N/A	UNDERWRITER	77,860	1/1/99	9/30/99	BORROWER	100.0%	9/6/00
198	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	12/31/99
199	1	114,043	N/A	UNDERWRITER	N/A	N/A	N/A	N/A	81.0%	12/31/99
200	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	6/30/00
201	1	102,582	12/31/98	BORROWER	N/A	N/A	N/A	N/A	92.0%	10/3/00
202	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	100.0%	8/30/00
203	1	93,941	12/31/98	BORROWER	34,268	1/1/99	6/30/99	BORROWER	86.7%	6/28/00
204	1	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
205	1	76,759	N/A	UNDERWRITER	44,669	1/1/99	9/30/99	BORROWER	97.0%	7/3/00
206	1	31,559	12/31/98	BORROWER	N/A	N/A	N/A	N/A	N/A	N/A
206	2	55,777	12/31/98	BORROWER	N/A	N/A	N/A	N/A	N/A	N/A
207	1	73,991	N/A	UNDERWRITER	14,880	8/1/99	9/30/99	BORROWER	87.0%	12/31/99

MIDLAND LOAN SERVICES, L.P. - Master Servicer
Loan Portfolio Analysis System - Asset Comments
PORTFOLIO: PNCMAC 1999 CM1
REPORTING PERIOD: December, 2000
DATE PRINTED: 11-Dec-00

LOAN 001	- 1: Latest Annual Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 002	- 1:
LOAN 003	- 1: Latest Annual Statement Comment: 03/01/1999 - DEBT SERVICE PRORATED (47%) BASED ON UNDERWRITTEN NOI. Partial Year Statement Comment: 12/30/1999 - DEBT SERVICE PRORATED (47%) BASED ON UNDERWRITTEN NOI.
LOAN 003	- 2: Latest Annual Statement Comment: 03/01/1999 - DEBT SERVICE PRORATED (29.6%) BASED ON UNDERWRITTEN NOI. Partial Year Statement Comment: 12/30/1999 - DEBT SERVICE PRORATED (29.6%) BASED ON UNDERWRITTEN NOI.
LOAN 003	- 3: Latest Annual Statement Comment: 03/01/1999 - DEBT SERVICE PRORATED (23.4%) BASED ON UNDERWRITTEN NOI. Partial Year Statement Comment: 12/30/1999 - DEBT SERVICE PRORATED (23.4%) BASED ON UNDERWRITTEN NOI.
LOAN 004	- 1:
LOAN 005	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM, CAPITAL EXPENSES PER BORROWER'S BUDGETED AMOUNT.
LOAN 006	- 1:
LOAN 007	- 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 008	- 1:
LOAN 009	- 1:
LOAN 010	- 1: Latest Annual Statement Comment: 12/31/1998 - PROPERTY TAXES AND PER BORROWER. INSURANCE NORMALIZED PER 1997 FIGURE. DEBT SERVICE WAS PRORATED BASED ON UNDERWRITING NOI. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 010	- 4: Latest Annual Statement Comment: 12/31/1998 - INSURANCE PER BORROWER. PROPERTY TAXES NORMALIZED PER UNDERWRITING. DEBT SERVICE WAS PRORATED BASED ON UNDERWRITING NOI. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES PER SERVICING SYSTEM
LOAN 010	- 2: Latest Annual Statement Comment: 12/31/1998 - PROPERTY TAXES PER BORROWER. INSURANCE NORMALIZED PER 1997 FIGURE. DEBT SERVICE WAS PRORATED BASED ON UNDERWRITING NOI. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES PER SERVICING SYSTEM
LOAN 010	- 3: Latest Annual Statement Comment: 12/31/1998 - BORROWER REPORTED AN INCREASE IN PARTNER MGMT EXP COMPARED TO LAST YEAR. PROPERTY TAXES PER BORROWER. INSURANCE NORMALIZED PER 1997 FIGURE. DEBT SERVICE WAS PRORATED BASED ON UNDERWRITING NOI. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES PER SERVICING SYSTEM
LOAN 011	- 1:
LOAN 012	- 1:
LOAN 013	- 1:
LOAN 014	- 1: Partial Year Statement Comment: 10/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 015	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 016	- 1: Latest Annual Statement Comment: 12/31/1999 - NORMALIZED PROPERTY TAXES & INSURANCE PER LOAN SERVICING SYSTEM. VARIATIONS IN OTHER INCOME, REPAIRS & MAINTENANCE, & GENERAL & ADMINISTRATIVE EXPENSES IS DUE TO THE DIFFERENCE IN CATEGORIZATION FROM 1998 TO 1999.
LOAN 017	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 018	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 019	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 020	- 2:
LOAN 020	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 021	- 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED PROPERTY TAXES PER LOAN SERVICING INFORMATION. INSURANCE PER BORROWER. PROFESSIONAL FEE INCLUDES LEGAL AND CONSULTING FEES ASSOCIATED WITH THE CLOSING OF THE LOAN. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 022	- 1:
LOAN 023	- 1: Partial Year Statement Comment: 10/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 024	- 1:
LOAN 025	- 1: Partial Year Statement Comment: 12/31/1999 - LOAN ORIGINATED 8/18/1999.
LOAN 026	- 1:
LOAN 027	- 1:
LOAN 028	- 1:
LOAN 029	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 030	- 1:
LOAN 031	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICNG SYSTEM
LOAN 032	- 1:
LOAN 033	- 1: Latest Annual Statement Comment: 12/31/1999 - DECREASE IN OTHER INCOME DUE TO DECREASE IN LATE CHARGES AND LAUNDRY INCOME.
LOAN 034	- 1: Latest Annual Statement Comment: 07/31/1999 - PROPERTY TAXES AND INSURANCE NORMALIZED PER BORROWER.
LOAN 035	- 1: Status Comment: A tenant, Pep Boys, announced they are closing 38 stores, including this one. Pep Boys is 18% of nrsf. Borrower is talking with Pep Boys over how to handle this issue but has nothing solid at this time. They will contact us when they do.
LOAN 036	- 1:
LOAN 037	- 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED TAX AND INSURANCE PER LOAN SERVICING. OTHER INCOME INCREASED DUE TO A 100% INCREASE IN LAUNDRY INCOME OVER BUDGET.
LOAN 038	- 1:
LOAN 039	- 1: Partial Year Statement Comment: 11/30/1999 - NORMALIZED PROPERTY TAXES PER SERVICING SYSTEM
LOAN 040	- 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 041	- 1:
LOAN 042	- 1:
LOAN 043	- 1: Latest Annual Statement Comment: 04/30/1999 - NO INCOME GIVEN FOR TRAILING 12 MONTH STATEMENT - USED FOR BASELINE EXPENSE STABILIZATION ONLY. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 044	- 1: Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 045	- 1:
LOAN 046	- 1: Latest Annual Statement Comment: 12/31/1998 - PROPERTY TAXES AND INSURANCE NORMALIZED PER LOAN SERVICING SYSTEM. Partial Year Statement Comment: 12/31/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM. BORROWER REPORTED 2 MONTHS.
LOAN 047	- 1:
LOAN 048	- 1:
LOAN 049	- 1:
LOAN 050	- 1: Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 051	- 1:
LOAN 052	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 053	- 1:
LOAN 054	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 055	- 1:
LOAN 056	- 1:
LOAN 057	- 1:
LOAN 058	- 1:
LOAN 059	- 1:
LOAN 060	- 1: Latest Annual Statement Comment: 12/31/1999 - INCREASE IN BASE RENTS AND DROP IN OCCUPANCY DUE TO BORROWER INCREASING RENTS. INCREASE IN REPAIRS AND MAINTENANCE DUE TO HURRICANE DAMAGE AND CARPORT REPAIR. UTILITIES INCREASE DUE TO HIGHER USAGE.
LOAN 061	- 1:
LOAN 062	- 1:
LOAN 063	- 1:
LOAN 064	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 065	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING INFORMATION. INCREASE IN REVENUE DUE TO THE SEASONALITY OF THE BUSINESS, CAUSING INCREASE IN DSCR. VARIANCE IN LINE ITEMS DUE TO DIFFERENT CATEGORIZATION OF EXPENSES.
LOAN 066	- 1:
LOAN 067	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 068	- 1:
LOAN 069	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 070	- 1: Latest Annual Statement Comment: 08/31/1999 - OTHER EXPENSE INCLUDES COST OF CATA BUS PASSES FOR COMPLEX. THE 1998 STATEMENT INDICATES A LOWER COST FOR THE BUS PASSES AS THE BORROWER NEGOTIATED A LOWER RATE FROM CATA FOR 1998. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION.
LOAN 071	- 1: Partial Year Statement Comment: 08/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 072	- 1:
LOAN 073	- 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED PROPERTY TAXES PER LOAN SERVICING INFORMATION. INSURANCE PER BORROWER. 1996-1998 INCOME AND EXPENSE ARE PRIOR TO THE CONSTRUCTION OF STAPLES. THE UNDERWRITING INCLUDES STAPLES WHOSE LEASE STARTED 4/30/98.
LOAN 074	- 1: Partial Year Statement Comment: 07/25/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 075	- 1: Latest Annual Statement Comment: 03/31/1999 - NORMALIZED PROEPRTY TAXES AND INSURANCE PER SERVICNG SYSTEM Partial Year Statement Comment: 12/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 076	- 5:
LOAN 076	- 4:
LOAN 076	- 3:
LOAN 076	- 1:
LOAN 076	- 2:
LOAN 077	- 1:
LOAN 078	- 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. Partial Year Statement Comment: 08/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 079	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 080	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 081	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES PER SERVICING SYSTEM. NO MONEY ESCROWED FOR INSURANCE.
LOAN 082	- 1: Latest Annual Statement Comment: 04/30/1999 - SIX MONTH ANNUALIZED STATEMENT.
LOAN 083	- 1:
LOAN 083	- 2:
LOAN 083	- 4:
LOAN 083	- 3:
LOAN 084	- 1: Partial Year Statement Comment: 07/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 084	- 2:
LOAN 084	- 3:
LOAN 085	- 1: Partial Year Statement Comment: 07/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 085	- 2:
LOAN 085	- 3:
LOAN 086	- 3:
LOAN 086	- 1: Partial Year Statement Comment: 07/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 086	- 2:
LOAN 087	- 1:
LOAN 088	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 089	- 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED PROPERTY TAXES PER SERVICING INFORMATION. NORMALIZED INSURANCE PER BASE LINE. BORROWER REPORTED FEWER OFFICE STAFF SALARIES. BORROWER DID NOT REPORT PROPERTY TAXES & INSURANCE. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM. BORROWER DID NOT REPORT PROPERTY TAXES.
LOAN 090	- 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED PROPERTY TAXES PER LOAN SERVICING INFORMATION. NORMALIZED INSURANCE PER BASE LINE. NORMALIZED MANAGEMENT FEES TO 3.5% OF REVENUES, SIMILAR TO 97 FIGURES. BRWR. DID NOT REPORT OFFICE STAFF PAYROLL. BRWR. DID NOT REPORT PROPERTY TAXES & INS. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES PER SERVICING SYSTEM
LOAN 091	- 1:
LOAN 092	- 1: Partial Year Statement Comment: 10/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM. BORROWER DID NOT REPORT PROPERTY TAXES OR INSURANCE.
LOAN 093	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 094	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 095	- 1:
LOAN 096	- 1: Partial Year Statement Comment: 09/25/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 097	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 098	- 1: Latest Annual Statement Comment: 12/31/1998 - 'OTHER INCOME' HAS INCREASED DUE TO LAUNDRY INCOME. UTILITIES HAVE INCREASED DUE TO WATER/SEWER EXPENSE. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 099	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 100	- 1:
LOAN 101	- 1: Latest Annual Statement Comment: 12/31/1998 - See comment log pertaining to capital expenses for 1998 and other expense comments. Partial Year Statement Comment: 09/20/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 102	- 1: Latest Annual Statement Comment: 12/31/1998 - THE PROPERTY HAS BEEN CONSTRUCTED IN 1998 Partial Year Statement Comment: 09/30/1999 - NORMALZIED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 103	- 1:
LOAN 104	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 105	- 1:
LOAN 106	- 1: Latest Annual Statement Comment: 12/31/1998 - HISTORICAL EXPENSES HAVE BEEN TRACKED TO A CERTAIN DEGREE WHILE INCOME FROM RENT WAS NOT BECAUSE THE OWNER DID NOT HAVE LEASES ON ALL OF THE SPACES. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 107	- 1:
LOAN 108	- 1: Partial Year Statement Comment: 10/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 109	- 1:
LOAN 110	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 111	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM. MOST CAPITAL EXPENSES WERE FOR APPLIANCES, CARPETING, LAWN EQUIPMENT, HVAC AND TILE/VINYL.
LOAN 112	- 1:
LOAN 113	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 114	- 1:
LOAN 115	- 1:
LOAN 116	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 117	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 118	- 1:
LOAN 119	- 1:
LOAN 120	- 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING. Partial Year Statement Comment: 06/30/1999 - NORMALIZED TAXES AND INSURANCE PER LOAN SERVICING.
LOAN 121	- 1:
LOAN 122	- 1: Latest Annual Statement Comment: 12/31/1999 - INCREASE IN REPAIR AND MAINTENANCE DUE TO HIGHER TENANT TURNOVER AND TENANT PREP. DECREASE IN OCCUPANCY DUE TO SLOWER MARKET.
LOAN 123	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 124	- 1:
LOAN 125	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 126	- 1:
LOAN 127	- 1: Latest Annual Statement Comment: 12/31/1998 - PROPERTY TAXES AND INSURANCE NORMALIZED PER BORROWER.
LOAN 128	- 2:
LOAN 128	- 1:
LOAN 129	- 2:
LOAN 129	- 1:
LOAN 130	- 1:
LOAN 131	- 1:
LOAN 132	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 133	- 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED PROPERTY TAX AMOUNT PER LOAN SERVICING SYSTEM. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES PER SERVICING SYSTEM
LOAN 134	- 1: Latest Annual Statement Comment: 07/31/1999 - TAXES AND INSURANCE COMBINED ON THE ACTUAL FIGURES. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 135	- 1:
LOAN 136	- 1:
LOAN 137	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 138	- 1:
LOAN 139	- 1: Partial Year Statement Comment: 10/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 140	- 1:
LOAN 141	- 1: Status Comment: Bwr. principal has converted his personal Chapter 11 to a Chapter 7 B/R. He still intends to reaffirm his obligations under the loan. Loan is paid current through 01/0100. Latest Annual Statement Comment: 08/30/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER BORROWER.
LOAN 142	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 143	- 1:
LOAN 144	- 1: Latest Annual Statement Comment: 12/31/1999 - BASE RENT HAS INCREASE DUE TO A GREATER OCCUPANCY OF LARGER UNITS, WHICH HAVE HIGHER RATES.
LOAN 145	- 1:
LOAN 146	- 1:
LOAN 147	- 1:
LOAN 148	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 149	- 1:
LOAN 150	- 1:
LOAN 151	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAX, INSURANCE, AND RESERVES PER LOAN SERVICING SYSTEM.
LOAN 152	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 153	- 1: Partial Year Statement Comment: 10/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 154	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM. LOW DSCR DUE TO LOW OCCUPANCY
LOAN 155	- 1: Partial Year Statement Comment: 08/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM.
LOAN 156	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 157	- 1:
LOAN 158	- 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM. BORROWER DID NOT REPORT PROPERTY TAXES OR INSURANCE.
LOAN 159	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAX AND INSURANCE PER LOAN SERVICING SYSTEM. BEGINNING DATE FROM LOAN CLOSING.
LOAN 160	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 161	- 1: Latest Annual Statement Comment: 12/31/1998 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING INFO. BORROWER DID NOT REPORT YTD PROPERTY TAXES. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 162	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM. LOW DSCR DUE TO LOW OCCUPANCY
LOAN 163	- 1:
LOAN 164	- 1:
LOAN 165	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 166	- 1: Latest Annual Statement Comment: 12/31/1999 - INCREASE IN REPAIRS AND MAINTENANCE IS DUE TO UPGRADES, EXTERIOR ELECTRICAL WORK AND PORCHES WERE REDONE.
LOAN 167	- 1:
LOAN 168	- 1:
LOAN 169	- 1:
LOAN 170	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 171	- 1:
LOAN 172	- 1:
LOAN 173	- 1: Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING INFORMATION. TOTAL OPERATING EXPENSE INCREASED DUE TO INCREASE IN PROFESSIONAL FEES THAT RELATED WITH THE LOAN CLOSING.
LOAN 174	- 1:
LOAN 175	- 1:
LOAN 176	- 1: Latest Annual Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 177	- 1:
LOAN 178	- 1: Partial Year Statement Comment: 06/10/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. BORROWER DID NOT REPORT ACTUAL TAX AND INSURANCE FIGURES.
LOAN 179	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES PER SERVICING SYSTEM
LOAN 180	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAX, INSURANCE, AND CAPITAL EXPENSES PER LOAN SERVICING SYSTEM.
LOAN 181	- 1:
LOAN 182	- 1: Latest Annual Statement Comment: 12/31/1998 - PROPERTY TAXES AND INSURANCE NORMALIZED PER BORROWER.
LOAN 183	- 1:
LOAN 184	- 1: Latest Annual Statement Comment: 07/31/1999 - Normalized property taxes and insurance per loan servicing system. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 185	- 1: Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM. BORROWER DID NOT REPORT PROPERTY TAX INFORMATION.
LOAN 186	- 1:
LOAN 187	- 1:
LOAN 188	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 189	- 1: Latest Annual Statement Comment: 12/31/1997 - HISTORICAL STATEMENT PRIOR TO ACQUISTION. Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES PER SERVICING SYSTEM. LOW DSCR DUE TO EXCLUSION OF AN UNCLASSIFIED REVENUE OF $153,889.15
LOAN 190	- 1:
LOAN 191	- 1:
LOAN 192	- 1:
LOAN 193	- 1: Latest Annual Statement Comment: 12/31/1999 - INCREASE IN BASE RENT IS DUE TO INCREASE IN UNIT RENTAL RATES.
LOAN 194	- 1:
LOAN 195	- 1: Latest Annual Statement Comment: 12/31/1998 - PROPERTY TAXES AND INSURANCE NORMALIZED PER BORROWER. Partial Year Statement Comment: 08/30/1999 - PROPERTY TAXES AND INSURANCE NORMALIZED PER BORROWER.
LOAN 196	- 1:
LOAN 197	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAX, INSURANCE AND CAPITAL EXPENSES PER LOAN SERVICING SYSTEM.
LOAN 198	- 1:
LOAN 199	- 1:
LOAN 200	- 1:
LOAN 201	- 1:
LOAN 202	- 1:
LOAN 203	- 1: Partial Year Statement Comment: 06/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 204	- 1:
LOAN 205	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 206	- 1: Latest Annual Statement Comment: 12/31/1998 - DSCR IS PRORATED AT 36% PER NOI.
LOAN 206	- 2: Latest Annual Statement Comment: 12/31/1998 - DSCR IS PRORATED AT 64% OF NOI.
LOAN 207	- 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM