PNC MORT ACCEPT CORP COMMERC MORT PASS THR CERT SER 1999 CM1
8-K, EX-20, 2001-01-18
ASSET-BACKED SECURITIES
Previous: PNC MORT ACCEPT CORP COMMERC MORT PASS THR CERT SER 1999 CM1, 8-K, EX-19, 2001-01-18
 Next: KRISPY KREME DOUGHNUTS INC, S-1/A, 2001-01-18

Midland Loan Services, Inc. - Master Servicer
Loan Portfolio Analysis System - Loan Status
PORTFOLIO: PNCMAC 1999 CM1
REPORTING PERIOD: January, 2001
DATE PRINTED: 12-Jan-01

Asset No

Current Principal Balance

Days Delinq

Ltv

Dscr

Environ Issues

Asset Status

Resolution Type

001

44,684,560

0

N/A

1.34

N/A

 Performing Perform To Maturity

002

36,174,125

0

N/A

1.22

N/A

 Performing Perform To Maturity

003

32,506,191

0

331.7%

1.42

N/A

 Performing Perform To Maturity

004

20,830,443

0

59.5%

1.77

N/A

 Performing Perform To Maturity

005

13,460,016

0

76.9%

1.59

N/A

 Performing Perform To Maturity

006

12,384,206

0

N/A

1.14

N/A

 Performing Perform To Maturity

007

12,115,125

0

73.4%

1.63

N/A

 Performing Perform To Maturity

008

11,589,376

0

71.0%

2.07

N/A

 Performing Perform To Maturity

009

11,313,909

0

N/A

0.97

N/A

 Performing Perform To Maturity

010

11,226,216

0

74.0%

0.00

N/A

 Performing Perform To Maturity

011

10,914,336

0

N/A

1.09

N/A

 Performing Perform To Maturity

012

10,912,019

0

N/A

1.03

N/A

 Performing Perform To Maturity

013

10,142,311

0

76.8%

1.63

N/A

 Performing Perform To Maturity

014

9,852,419

0

53.0%

2.76

N/A

 Performing Perform To Maturity

015

9,384,259

0

75.4%

1.33

N/A

 Performing Perform To Maturity

016

4,442,279

0

78.3%

1.45

N/A

 Performing Origination

017

1,745,119

0

71.2%

1.55

N/A

 Performing Perform To Maturity

018

1,081,636

0

66.0%

2.06

N/A

 Performing Perform To Maturity

019

850,212

0

69.0%

1.68

N/A

 Performing Perform To Maturity

020

694,273

0

69.4%

1.63

N/A

 Performing Perform To Maturity

021

8,412,343

0

89.6%

1.50

N/A

 Performing Perform To Maturity

022

8,415,367

0

N/A

1.23

N/A

 Performing Perform To Maturity

023

7,829,287

0

67.1%

0.00

N/A

 Performing Perform To Maturity

024

7,417,984

0

72.4%

1.61

N/A

 Performing Perform To Maturity

025

7,125,891

0

76.6%

1.57

N/A

 Performing Perform To Maturity

026

7,112,590

0

N/A

1.16

N/A

 Performing Perform To Maturity

027

7,035,060

0

77.7%

1.45

N/A

 Performing Perform To Maturity

028

6,950,418

0

78.5%

1.27

N/A

 Performing Perform To Maturity

029

6,831,061

0

73.5%

1.64

N/A

 Performing Perform To Maturity

030

6,596,953

0

68.8%

0.00

N/A

 Performing Perform To Maturity

031

6,582,051

0

79.2%

1.44

N/A

 Performing Perform To Maturity

032

6,437,199

0

75.4%

0.00

N/A

 Performing Perform To Maturity

033

6,395,225

0

76.3%

1.44

N/A

 Performing Perform To Maturity

034

6,268,585

0

68.1%

1.69

N/A

 Performing Perform To Maturity

035

6,140,854

0

70.9%

1.39

N/A

 Watch List Perform To Maturity

036

5,676,089

0

68.5%

1.16

N/A

 Performing Perform To Maturity

037

5,645,289

0

80.6%

1.52

N/A

 Performing Perform To Maturity

038

5,572,624

0

64.8%

1.85

N/A

 Performing Perform To Maturity

039

5,560,755

0

79.4%

1.41

N/A

 Performing Perform To Maturity

040

5,477,351

0

72.7%

1.60

N/A

 Performing Perform To Maturity

041

5,399,694

0

77.4%

1.64

N/A

 Performing Origination

042

5,388,467

0

74.7%

0.00

N/A

 Performing Origination

043

5,345,918

0

76.6%

1.80

N/A

 Performing Perform To Maturity

044

5,190,067

0

72.5%

1.63

N/A

 Performing Perform To Maturity

045

5,109,728

0

77.9%

1.34

N/A

 Performing Perform To Maturity

046

4,966,892

0

N/A

1.36

N/A

 Performing Perform To Maturity

047

4,919,250

0

76.9%

1.55

N/A

 Performing Perform To Maturity

048

3,272,291

0

74.0%

1.19

N/A

 Performing Origination

049

1,625,987

0

73.3%

1.31

N/A

 Performing Perform To Maturity

050

4,604,520

0

73.8%

1.66

N/A

 Performing Perform To Maturity

051

4,512,824

0

72.7%

1.81

N/A

 Performing Perform To Maturity

052

4,455,122

0

71.3%

2.12

N/A

 Performing Perform To Maturity

053

4,440,834

0

69.4%

0.00

N/A

 Performing Perform To Maturity

054

4,386,125

0

68.9%

1.48

N/A

 Performing Perform To Maturity

055

4,347,315

0

77.4%

1.34

N/A

 Performing Perform To Maturity

056

4,278,865

0

75.8%

1.65

N/A

 Performing Perform To Maturity

057

4,245,364

0

75.4%

1.54

N/A

 Performing Origination

058

4,162,790

0

60.8%

3.14

N/A

 Performing Perform To Maturity

059

4,050,466

0

48.9%

1.96

N/A

 Performing Perform To Maturity

060

3,970,613

0

74.9%

1.72

N/A

 Performing Perform To Maturity

061

3,960,015

0

78.4%

1.31

N/A

 Performing Perform To Maturity

062

3,871,933

0

N/A

1.76

N/A

 Performing Perform To Maturity

063

3,868,677

0

74.4%

3.00

N/A

 Performing Perform To Maturity

064

3,815,337

0

69.1%

2.07

N/A

 Performing Perform To Maturity

 

Asset No

Current Principal Balance

Days Delinq

Ltv

Dscr

Environ Issues

Asset Status

Resolution Type

065

3,751,574

0

70.1%

0.00

N/A

 Performing Perform To Maturity

066

3,569,963

0

70.3%

1.44

N/A

 Performing Perform To Maturity

067

3,557,253

0

79.0%

1.74

N/A

 Performing Perform To Maturity

068

3,421,062

0

75.9%

1.44

N/A

 Performing Perform To Maturity

069

3,315,319

0

77.6%

1.39

N/A

 Performing Perform To Maturity

070

3,273,856

0

66.7%

2.30

N/A

 Performing Perform To Maturity

071

3,275,619

0

68.2%

1.71

N/A

 Performing Perform To Maturity

072

3,272,216

0

77.9%

1.56

N/A

 Performing Perform To Maturity

073

3,250,444

0

78.3%

0.00

N/A

 Performing Perform To Maturity

074

3,220,675

0

72.4%

0.91

N/A

 Performing Perform To Maturity

075

3,171,448

0

72.8%

1.36

N/A

 Performing Perform To Maturity

076

3,159,461

0

70.2%

1.23

N/A

 Performing Perform To Maturity

077

3,099,274

0

73.8%

1.31

N/A

 Performing Perform To Maturity

078

2,996,968

0

67.7%

1.61

N/A

 Performing Perform To Maturity

079

2,959,494

0

66.3%

0.00

N/A

 Performing Origination

080

2,955,842

0

73.3%

1.52

N/A

 Performing Perform To Maturity

081

2,891,457

0

74.0%

1.60

N/A

 Performing Perform To Maturity

082

2,873,264

0

72.0%

0.00

N/A

 Performing Origination

083

2,836,356

0

N/A

1.24

N/A

 Performing Perform To Maturity

084

1,284,947

0

N/A

1.65

N/A

 Performing Perform To Maturity

085

1,087,262

0

57.2%

1.28

N/A

 Performing Perform To Maturity

086

395,368

0

N/A

2.10

N/A

 Performing Perform To Maturity

087

2,770,748

0

71.9%

1.96

N/A

 Performing Perform To Maturity

088

2,672,186

0

79.2%

1.46

N/A

 Performing Perform To Maturity

089

840,433

0

60.0%

1.91

N/A

 Performing Perform To Maturity

090

1,798,136

0

70.5%

1.46

N/A

 Performing Perform To Maturity

091

2,609,155

0

72.5%

1.73

N/A

 Performing Perform To Maturity

092

2,525,365

0

74.3%

1.07

N/A

 Performing Perform To Maturity

093

2,438,945

0

61.0%

1.22

N/A

 Performing Perform To Maturity

094

2,475,610

0

73.5%

1.26

N/A

 Performing Perform To Maturity

095

2,464,511

0

58.5%

1.85

N/A

 Performing Perform To Maturity

096

2,479,065

0

78.2%

1.48

N/A

 Performing Origination

097

2,478,563

0

68.5%

1.69

N/A

 Performing Perform To Maturity

098

2,442,920

0

76.2%

1.34

N/A

 Performing Perform To Maturity

099

2,441,162

0

85.7%

1.37

N/A

 Performing Perform To Maturity

100

2,430,663

0

70.7%

1.08

N/A

 Performing Perform To Maturity

101

2,404,618

0

74.4%

1.20

N/A

 Performing Perform To Maturity

102

2,381,347

0

71.6%

1.43

N/A

 Performing Perform To Maturity

103

2,348,652

0

62.2%

1.95

N/A

 Performing Perform To Maturity

104

2,356,722

0

72.9%

1.25

N/A

 Performing Perform To Maturity

105

2,298,980

0

N/A

1.34

N/A

 Performing Perform To Maturity

106

2,304,406

0

78.8%

1.63

N/A

 Performing Perform To Maturity

107

2,304,406

0

71.3%

1.40

N/A

 Performing Perform To Maturity

108

2,291,292

0

73.8%

2.12

N/A

 Performing Perform To Maturity

109

2,175,094

0

70.2%

2.98

N/A

 Performing Perform To Maturity

110

2,162,321

0

63.6%

1.48

N/A

 Performing Perform To Maturity

111

2,146,626

34

78.2%

0.68

N/A

 Performing Perform To Maturity

112

2,122,104

0

68.6%

1.88

N/A

 Performing Perform To Maturity

113

2,110,851

0

71.7%

2.24

N/A

 Performing Origination

114

2,071,778

0

86.3%

0.00

N/A

 Performing Perform To Maturity

115

2,076,584

3

78.1%

1.29

N/A

 Performing Origination

116

2,025,495

0

75.7%

1.57

N/A

 Performing Perform To Maturity

117

2,026,779

0

68.7%

1.63

N/A

 Performing Perform To Maturity

118

1,982,990

0

73.7%

1.88

N/A

 Performing Perform To Maturity

119

1,954,811

0

78.9%

1.20

N/A

 Performing Perform To Maturity

120

1,950,142

0

75.0%

0.00

N/A

 Performing Perform To Maturity

121

1,910,718

0

50.7%

1.31

N/A

 Performing Perform To Maturity

122

1,884,409

0

66.7%

0.89

N/A

 Performing Perform To Maturity

123

1,873,735

0

71.9%

1.45

N/A

 Performing Origination

124

1,864,343

0

75.6%

1.21

N/A

 Performing Perform To Maturity

125

1,852,330

0

69.7%

1.09

N/A

 Performing Perform To Maturity

126

1,817,609

0

70.7%

1.35

N/A

 Performing Perform To Maturity

127

1,788,216

0

N/A

2.44

N/A

 Performing Perform To Maturity

128

1,162,082

0

N/A

0.94

N/A

 Performing Perform To Maturity

129

625,737

0

N/A

1.11

N/A

 Performing Perform To Maturity

130

1,786,245

0

65.0%

1.89

N/A

 Performing Perform To Maturity

131

1,782,292

0

73.5%

0.00

N/A

 Performing Origination

132

1,765,217

0

74.5%

1.24

N/A

 Performing Perform To Maturity

133

1,756,837

0

76.4%

1.51

N/A

 Performing Perform To Maturity

134

1,741,257

0

77.4%

1.56

N/A

 Performing Perform To Maturity

135

1,747,396

0

73.8%

0.00

N/A

 Performing Perform To Maturity

136

1,748,660

0

73.1%

1.66

N/A

 Performing Perform To Maturity

137

1,721,764

0

65.1%

1.49

N/A

 Performing Perform To Maturity

 

Asset No

Current Principal Balance

Days Delinq

Ltv

Dscr

Environ Issues

Asset Status

Resolution Type

138

1,659,566

0

76.4%

1.68

N/A

 Performing Perform To Maturity

139

1,645,928

0

74.8%

1.83

N/A

 Performing Perform To Maturity

140

1,619,906

0

81.1%

1.09

N/A

 Performing Perform To Maturity

141

1,636,850

0

N/A

1.67

N/A

 Non-Monetary Default Perform To Maturity

142

1,628,262

0

64.4%

1.45

N/A

 Performing Origination

143

1,624,444

0

62.8%

0.00

N/A

 Performing Perform To Maturity

144

1,619,432

0

73.9%

1.68

N/A

 Performing Origination

145

1,626,080

0

76.9%

0.00

N/A

 Performing Perform To Maturity

146

1,600,269

0

75.6%

1.10

N/A

 Performing Perform To Maturity

147

1,584,684

0

63.3%

1.69

N/A

 Performing Perform To Maturity

148

1,549,487

0

69.7%

1.78

N/A

 Performing Perform To Maturity

149

1,537,301

0

N/A

1.55

N/A

 Performing Perform To Maturity

150

1,537,570

0

75.2%

1.18

N/A

 Performing Origination

151

1,536,549

0

77.6%

1.74

N/A

 Performing Perform To Maturity

152

1,507,458

0

69.3%

1.02

N/A

 Performing Perform To Maturity

153

1,498,552

0

68.1%

2.37

N/A

 Performing Perform To Maturity

154

1,480,397

0

67.7%

1.11

N/A

 Performing Perform To Maturity

155

1,480,064

0

57.7%

1.71

N/A

 Performing Origination

156

1,486,556

0

70.5%

1.57

N/A

 Performing Perform To Maturity

157

1,464,235

0

59.9%

0.00

N/A

 Performing Origination

158

1,449,433

0

63.0%

1.79

N/A

 Performing Perform To Maturity

159

1,445,212

0

73.2%

1.50

N/A

 Performing Perform To Maturity

160

1,406,636

0

67.3%

1.68

N/A

 Performing Perform To Maturity

161

1,375,147

0

62.5%

1.69

N/A

 Performing Perform To Maturity

162

1,393,562

0

66.3%

1.15

N/A

 Performing Perform To Maturity

163

1,379,580

0

69.0%

1.31

N/A

 Performing Perform To Maturity

164

1,338,202

0

N/A

0.00

N/A

 Performing Perform To Maturity

165

1,329,475

0

76.8%

1.51

N/A

 Performing Perform To Maturity

166

1,281,784

0

71.9%

0.48

N/A

 Performing Perform To Maturity

167

1,282,789

0

75.5%

1.98

N/A

 Performing Perform To Maturity

168

1,216,539

0

77.2%

0.00

N/A

 Performing Perform To Maturity

169

1,219,820

0

N/A

0.00

N/A

 Performing Perform To Maturity

170

1,184,570

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

1,179,812

0

N/A

1.13

N/A

 Performing Perform To Maturity

173

1,163,162

0

66.6%

0.00

N/A

 Performing Perform To Maturity

174

1,158,789

0

69.2%

0.00

N/A

 Performing Perform To Maturity

175

1,081,299

0

71.3%

2.72

N/A

 Performing Perform To Maturity

176

1,064,484

0

70.3%

2.23

N/A

 Performing Perform To Maturity

177

1,056,997

0

73.8%

1.31

N/A

 Performing Perform To Maturity

178

1,033,207

0

N/A

1.35

N/A

 Performing Perform To Maturity

179

1,008,778

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

973,365

0

N/A

0.00

N/A

 Performing Perform To Maturity

182

998,955

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

991,023

0

68.3%

1.45

N/A

 Performing Perform To Maturity

185

953,986

0

79.5%

2.47

N/A

 Performing Perform To Maturity

186

893,314

0

55.8%

2.01

N/A

 Performing Perform To Maturity

187

884,699

0

71.6%

2.48

N/A

 Performing Perform To Maturity

188

870,127

0

65.8%

2.61

N/A

 Performing Perform To Maturity

189

851,815

0

77.4%

1.26

N/A

 Performing Perform To Maturity

190

843,057

0

N/A

0.00

N/A

 Performing Perform To Maturity

191

837,476

0

N/A

3.46

N/A

 Performing Perform To Maturity

192

822,848

0

73.1%

2.20

N/A

 Performing Perform To Maturity

193

797,156

0

65.9%

1.88

N/A

 Performing Perform To Maturity

194

763,397

0

59.6%

1.52

N/A

 Performing Origination

195

774,425

0

50.0%

1.76

N/A

 Performing Perform To Maturity

196

754,580

0

N/A

1.87

N/A

 Performing Perform To Maturity

197

742,427

0

73.1%

1.29

N/A

 Performing Perform To Maturity

198

721,500

0

51.5%

1.98

N/A

 Performing Perform To Maturity

199

715,921

0

71.5%

1.87

N/A

 Performing Perform To Maturity

200

707,392

0

N/A

1.29

N/A

 Performing Perform To Maturity

201

664,471

0

N/A

0.98

N/A

 Performing Perform To Maturity

202

650,331

0

N/A

1.16

N/A

 Performing Perform To Maturity

203

652,217

0

N/A

1.34

N/A

 Performing Perform To Maturity

204

636,405

0

N/A

0.00

N/A

 Performing Perform To Maturity

205

603,977

0

72.3%

1.42

N/A

 Performing Perform To Maturity

206

548,449

0

N/A

0.00

N/A

 Performing Perform To Maturity

207

535,943

0

74.9%

0.00

N/A

 Performing Perform To Maturity

TOTAL

753,534,148

            

 

 

Midland Loan Services, Inc.. - Master Servicer
Loan Portfolio Analysis System - Loan Terms
PORTFOLIO:PNCMAC 1999 CM1
REPORTING PERIOD:January, 2001
DATE PRINTED:12-Jan-01

Asset No

Current Principal Balance

Orig Note Date

Loan Amort Date

Remain Loan Term In Months

Int Rate

Int Rate Type

Payment

001

44,684,560

10/28/1999

11/01/2029

346

8.580%

F

348,566

002

36,174,125

08/26/1999

09/01/2029

104

8.000%

F

267,824

003

32,506,191

06/25/1999

07/01/2029

102

7.740%

F

235,286

004

20,830,443

11/01/1999

11/01/2029

106

8.060%

F

154,970

005

13,460,016

08/18/1999

09/01/2029

104

7.430%

F

94,442

006

12,384,206

09/07/1999

10/01/2029

105

7.760%

F

89,638

007

12,115,125

09/29/1999

10/01/2029

69

8.600%

F

94,673

008

11,589,376

06/18/1999

07/01/2029

102

8.180%

F

87,323

009

11,313,909

10/29/1999

11/01/2029

106

8.310%

F

86,126

010

11,226,216

10/26/1998

11/01/2028

94

6.320%

F

71,332

011

10,914,336

09/30/1999

10/01/2029

105

8.190%

F

82,176

012

10,912,019

09/20/1999

10/01/2029

105

8.090%

F

81,405

013

10,142,311

08/31/1998

09/01/2028

92

6.700%

F

66,980

014

9,852,419

07/09/1999

08/01/2024

103

8.650%

F

81,536

015

9,384,259

05/19/1999

06/01/2029

101

7.480%

F

66,295

016

4,442,279

09/07/1999

10/01/2029

105

8.100%

F

33,171

017

1,745,119

09/08/1999

10/01/2029

105

8.700%

F

13,760

018

1,081,636

09/08/1999

10/01/2029

105

8.700%

F

8,528

019

850,212

09/08/1999

10/01/2029

105

8.700%

F

6,704

020

694,273

09/08/1999

10/01/2029

105

8.700%

F

5,474

021

8,412,343

07/30/1998

08/01/2028

331

6.890%

F

56,845

022

8,415,367

10/13/1999

11/01/2029

106

8.040%

F

62,460

023

7,829,287

08/09/1999

09/01/2029

104

7.990%

F

57,912

024

7,417,984

09/15/1999

10/01/2029

105

7.890%

F

54,349

025

7,125,891

08/18/1999

09/01/2029

104

7.430%

F

49,999

026

7,112,590

10/25/1999

11/01/2029

106

8.570%

F

55,410

027

7,035,060

09/21/1999

10/01/2029

105

7.570%

F

49,985

028

6,950,418

09/03/1999

10/01/2029

105

8.320%

F

52,934

029

6,831,061

07/19/1999

08/01/2029

103

7.980%

F

50,534

030

6,596,953

09/23/1999

10/01/2029

105

8.100%

F

49,260

031

6,582,051

06/25/1999

07/01/2029

102

7.890%

F

48,286

032

6,437,199

08/20/1999

09/01/2029

104

7.910%

F

47,288

033

6,395,225

06/23/1998

07/01/2028

90

6.860%

F

42,963

034

6,268,585

10/13/1999

11/01/2024

106

8.370%

F

50,577

035

6,140,854

05/20/1999

06/01/2024

101

7.960%

F

48,150

036

5,676,089

08/12/1999

09/01/2029

104

8.170%

F

42,688

037

5,645,289

01/15/1998

02/01/2028

85

7.190%

F

39,330

038

5,572,624

10/13/1999

11/01/2024

106

8.370%

F

44,962

039

5,560,755

10/15/1999

11/01/2029

106

8.360%

F

42,505

040

5,477,351

05/06/1998

06/01/2023

89

7.420%

F

41,643

041

5,399,694

10/22/1999

11/01/2029

106

8.380%

F

41,367

042

5,388,467

09/01/1999

10/01/2029

105

8.300%

F

41,000

043

5,345,918

08/03/1999

09/01/2029

104

7.770%

F

38,761

044

5,190,067

05/14/1999

06/01/2029

101

7.740%

F

37,575

045

5,109,728

10/11/1999

11/01/2029

106

7.940%

F

37,574

046

4,966,892

10/25/1999

11/01/2029

106

8.570%

F

38,694

047

4,919,250

12/15/1997

01/01/2028

144

7.440%

F

35,103

048

3,272,291

09/03/1999

10/01/2029

105

8.130%

F

24,514

049

1,625,987

08/04/1999

09/01/2024

104

8.130%

F

12,877

050

4,604,520

08/19/1999

09/01/2029

104

8.000%

F

34,091

051

4,512,824

09/08/1999

10/01/2029

105

8.230%

F

34,119

052

4,455,122

04/08/1998

05/01/2023

112

8.160%

F

35,992

053

4,440,834

09/30/1999

10/01/2024

105

8.560%

F

36,417

054

4,386,125

03/27/1998

04/01/2028

87

7.180%

F

30,485

055

4,347,315

05/21/1999

06/01/2029

101

7.550%

F

30,916

056

4,278,865

10/17/1998

11/01/2023

94

6.640%

F

30,300

057

4,245,364

04/21/1999

05/01/2029

100

7.760%

F

30,828

058

4,162,790

10/13/1999

05/01/2027

106

8.790%

F

33,806

059

4,050,466

10/05/1999

11/01/2024

106

8.670%

F

33,485

060

3,970,613

04/29/1998

05/01/2028

88

7.950%

F

29,576

061

3,960,015

06/30/1999

07/01/2029

102

8.160%

F

29,798

062

3,871,933

10/08/1999

11/01/2029

106

8.260%

F

29,327

063

3,868,677

10/20/1999

11/01/2029

106

8.080%

F

28,835

064

3,815,337

08/05/1998

09/01/2028

92

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

3,751,574

08/28/1998

10/01/2023

93

7.260%

F

28,034

066

3,569,963

08/11/1999

09/01/2029

104

8.260%

F

27,071

067

3,557,253

06/09/1999

07/01/2029

102

7.300%

F

24,681

068

3,421,062

08/06/1999

09/01/2029

104

8.240%

F

25,894

069

3,315,319

06/25/1999

07/01/2029

102

7.840%

F

24,208

070

3,273,856

08/12/1998

09/01/2028

332

6.890%

F

22,041

071

3,275,619

10/15/1999

11/01/2029

106

8.160%

F

24,583

072

3,272,216

09/24/1999

10/01/2029

105

8.120%

F

24,491

073

3,250,444

10/05/1998

11/01/2028

334

6.900%

F

21,866

074

3,220,675

06/10/1999

07/01/2029

66

8.350%

F

24,645

075

3,171,448

06/18/1999

07/01/2029

102

8.270%

F

24,104

076

3,159,461

08/11/1999

09/01/2024

284

9.130%

F

27,140

077

3,099,274

07/28/1999

08/01/2024

103

8.210%

F

24,752

078

2,996,968

08/23/1999

10/01/2027

105

8.610%

F

23,865

079

2,959,494

08/26/1999

09/01/2024

104

8.520%

F

24,197

080

2,955,842

08/06/1999

09/01/2024

104

8.070%

F

23,294

081

2,891,457

05/27/1999

06/01/2029

101

7.910%

F

21,279

082

2,873,264

09/02/1999

10/01/2024

105

8.630%

F

23,696

083

2,836,356

09/13/1999

10/01/2024

105

8.450%

F

23,053

084

1,284,947

10/26/1999

11/01/2024

106

8.880%

F

10,803

085

1,087,262

10/26/1999

11/01/2024

106

8.880%

F

9,141

086

395,368

10/26/1999

11/01/2024

106

8.880%

F

3,324

087

2,770,748

07/28/1999

08/01/2029

103

7.810%

F

20,176

088

2,672,186

06/24/1999

07/01/2029

42

8.050%

F

19,906

089

840,433

07/30/1998

08/01/2028

91

7.030%

F

5,739

090

1,798,136

07/30/1998

08/01/2028

91

7.030%

F

12,279

091

2,609,155

09/22/1999

10/01/2029

105

8.340%

F

19,925

092

2,525,365

07/31/1998

09/01/2028

92

7.050%

F

17,252

093

2,438,945

08/23/1999

09/01/2014

164

8.510%

F

25,155

094

2,475,610

07/09/1999

08/01/2019

103

8.190%

F

21,598

095

2,464,511

10/15/1999

11/01/2024

106

7.840%

F

19,031

096

2,479,065

09/09/1999

10/01/2029

105

8.140%

F

18,589

097

2,478,563

08/30/1999

09/01/2029

104

8.360%

F

18,975

098

2,442,920

08/19/1998

09/01/2028

332

6.870%

F

16,415

099

2,441,162

01/09/1998

02/01/2028

85

7.740%

F

17,893

100

2,430,663

09/07/1999

10/01/2029

105

8.140%

F

18,217

101

2,404,618

05/27/1999

06/01/2029

161

7.980%

F

17,811

102

2,381,347

09/03/1999

10/01/2029

105

8.410%

F

18,301

103

2,348,652

09/16/1998

10/01/2023

93

7.110%

F

17,310

104

2,356,722

07/21/1999

08/01/2029

103

8.060%

F

17,563

105

2,298,980

10/13/1999

11/01/2024

106

8.530%

F

18,792

106

2,304,406

08/16/1999

09/01/2029

104

8.240%

F

17,451

107

2,304,406

08/06/1999

09/01/2029

104

8.240%

F

17,451

108

2,291,292

08/20/1999

09/01/2024

104

8.150%

F

18,176

109

2,175,094

09/24/1999

10/01/2024

105

9.280%

F

18,886

110

2,162,321

07/21/1999

08/01/2024

103

7.890%

F

16,820

111

2,146,626

06/16/1999

07/01/2029

102

8.100%

F

16,045

112

2,122,104

10/28/1999

11/01/2024

106

7.950%

F

16,523

113

2,110,851

09/03/1999

10/01/2029

105

8.280%

F

16,032

114

2,071,778

09/17/1999

10/01/2026

228

8.140%

F

15,989

115

2,076,584

10/04/1999

11/01/2029

106

8.170%

F

15,599

116

2,025,495

08/14/1998

09/01/2023

92

6.880%

F

14,682

117

2,026,779

06/04/1998

07/01/2023

90

7.980%

F

16,103

118

1,982,990

08/24/1999

09/01/2029

104

8.390%

F

15,223

119

1,954,811

09/10/1999

10/01/2029

105

7.760%

F

14,141

120

1,950,142

01/08/1998

02/01/2028

25

7.610%

F

14,135

121

1,910,718

09/10/1999

05/01/2025

105

8.120%

F

14,294

122

1,884,409

08/11/1998

09/01/2023

92

6.980%

F

13,757

123

1,873,735

10/01/1999

10/01/2024

106

7.980%

F

14,639

124

1,864,343

09/30/1999

10/01/2029

105

8.160%

F

14,005

125

1,852,330

07/12/1999

08/01/2024

103

7.850%

F

14,347

126

1,817,609

06/04/1999

07/01/2024

102

7.750%

F

13,989

127

1,788,216

10/13/1999

11/01/2029

106

8.820%

F

14,251

128

1,162,082

10/11/1999

11/01/2029

106

8.490%

F

8,988

129

625,737

10/11/1999

11/01/2029

106

8.490%

F

4,840

130

1,786,245

09/29/1999

10/01/2029

105

8.470%

F

13,802

131

1,782,292

08/23/1999

09/01/2029

104

7.840%

F

13,008

132

1,765,217

05/28/1999

06/01/2024

101

7.880%

F

13,750

133

1,756,837

06/26/1998

07/01/2028

330

6.940%

F

11,903

134

1,741,257

09/04/1998

10/01/2023

93

6.900%

F

12,607

135

1,747,396

07/13/1999

08/01/2024

103

8.330%

F

14,080

136

1,748,660

05/26/1999

06/01/2029

101

7.900%

F

12,857

137

1,721,764

07/14/1999

08/01/2024

103

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

1,659,566

07/21/1999

08/01/2029

103

8.280%

F

12,619

139

1,645,928

07/22/1998

08/01/2023

151

7.510%

F

12,574

140

1,619,906

09/28/1999

10/01/2019

225

7.890%

F

13,763

141

1,636,850

09/23/1999

10/01/2029

105

8.320%

F

12,477

142

1,628,262

09/08/1999

10/01/2024

105

8.550%

F

13,342

143

1,624,444

08/04/1999

09/01/2024

104

8.120%

F

12,866

144

1,619,432

10/05/1999

11/01/2024

106

8.130%

F

12,799

145

1,626,080

09/10/1999

10/01/2029

105

8.090%

F

12,137

146

1,600,269

09/10/1999

10/01/2029

105

8.140%

F

11,993

147

1,584,684

07/06/1999

08/01/2029

103

8.140%

F

11,897

148

1,549,487

06/03/1999

07/01/2024

102

8.450%

F

12,629

149

1,537,301

09/21/1999

10/01/2029

105

8.220%

F

11,612

150

1,537,570

09/22/1999

10/01/2029

105

8.080%

F

11,460

151

1,536,549

08/13/1999

09/01/2029

104

8.110%

F

11,492

152

1,507,458

08/23/1999

09/01/2009

104

8.300%

F

12,107

153

1,498,552

08/03/1998

09/01/2023

92

7.270%

F

11,223

154

1,480,397

09/20/1999

10/01/2024

105

8.590%

F

12,170

155

1,480,064

09/10/1999

10/01/2024

105

8.180%

F

11,757

156

1,486,556

07/21/1999

08/01/2029

103

8.190%

F

11,206

157

1,464,235

09/08/1999

10/01/2019

105

8.300%

F

12,828

158

1,449,433

08/20/1998

09/01/2023

272

7.180%

F

10,775

159

1,445,212

05/25/1999

06/01/2029

101

8.200%

F

10,917

160

1,406,636

06/21/1999

07/01/2019

162

8.030%

F

12,155

161

1,375,147

10/20/1998

11/01/2018

214

6.950%

F

11,198

162

1,393,562

06/03/1999

07/01/2024

102

8.400%

F

11,303

163

1,379,580

08/13/1999

09/01/2024

104

8.430%

F

11,207

164

1,338,202

08/30/1999

09/01/2029

104

8.290%

F

10,180

165

1,329,475

07/15/1999

08/01/2029

103

7.950%

F

9,808

166

1,281,784

09/21/1999

10/01/2024

105

8.240%

F

10,241

167

1,282,789

09/27/1999

10/01/2024

105

8.200%

F

10,206

168

1,216,539

10/08/1998

11/01/2023

94

7.270%

F

9,087

169

1,219,820

10/22/1999

11/01/2029

106

9.010%

F

9,882

170

1,184,570

08/02/1999

09/01/2024

104

8.460%

F

9,646

171

1,188,585

08/18/1999

09/01/2029

164

7.750%

F

8,597

172

1,179,812

10/13/1999

11/01/2029

106

8.770%

F

9,361

173

1,163,162

09/10/1998

10/01/2023

273

7.470%

F

8,844

174

1,158,789

10/01/1999

11/01/2024

106

8.400%

F

9,372

175

1,081,299

05/28/1999

06/01/2024

101

8.280%

F

8,695

176

1,064,484

08/19/1998

09/01/2023

92

7.220%

F

7,930

177

1,056,997

05/17/1999

06/01/2009

101

8.310%

F

8,069

178

1,033,207

10/08/1999

11/01/2029

106

8.620%

F

8,085

179

1,008,778

10/28/1998

11/01/2028

34

7.180%

F

6,971

180

1,003,172

08/02/1999

09/01/2029

104

8.090%

F

7,489

181

973,365

09/14/1999

10/01/2014

165

8.660%

F

10,091

182

998,955

10/05/1999

11/01/2029

106

8.100%

F

7,459

183

993,735

10/18/1999

11/01/2029

106

8.770%

F

7,881

184

991,023

08/05/1999

09/01/2029

104

8.190%

F

7,471

185

953,986

10/14/1999

11/01/2029

106

8.770%

F

7,566

186

893,314

10/15/1999

11/01/2029

106

8.370%

F

6,837

187

884,699

06/02/1999

06/01/2024

101

8.280%

F

7,114

188

870,127

08/03/1998

09/01/2023

92

7.270%

F

6,517

189

851,815

09/17/1998

10/01/2023

273

7.010%

F

6,225

190

843,057

08/25/1999

09/01/2029

104

8.340%

F

6,440

191

837,476

05/12/1999

06/01/2024

101

9.000%

F

7,133

192

822,848

07/08/1999

08/01/2029

103

8.520%

F

6,394

193

797,156

08/11/1998

09/01/2023

92

6.960%

F

5,810

194

763,397

08/26/1999

09/01/2014

164

8.250%

F

7,761

195

774,425

10/15/1999

11/01/2029

106

8.510%

F

6,003

196

754,580

09/28/1999

10/01/2029

105

8.710%

F

5,957

197

742,427

07/26/1999

08/01/2009

103

7.940%

F

5,472

198

721,500

09/22/1999

10/01/2014

105

8.730%

F

7,487

199

715,921

10/06/1999

11/01/2024

106

8.490%

F

5,833

200

707,392

09/13/1999

10/01/2024

105

8.860%

F

5,942

201

664,471

08/12/1999

09/01/2029

104

8.500%

F

5,152

202

650,331

10/29/1999

11/01/2019

106

8.890%

F

5,918

203

652,217

10/07/1999

11/01/2029

70

9.060%

F

5,307

204

636,405

10/18/1999

11/01/2029

106

9.150%

F

5,219

205

603,977

08/11/1998

09/01/2023

92

6.980%

F

4,409

206

548,449

09/28/1999

10/01/2019

105

8.850%

F

4,985

207

535,943

08/02/1999

09/01/2024

104

8.510%

F

4,382

TOTAL

753,534,148

            

 

Midland Loan Services, Inc.. - Master Servicer
Loan Portfolio Analysis System - Property Description
PORTFOLIO: PNCMAC 1999 CM1
REPORTING PERIOD: January, 2001
DATE PRINTED: 12-Jan-01

 

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

  

002

1

 Retail Lansing

MI

48912

1950

N/A

450,597

N/A

N/A

  

003

1

 Multifamily Alexandria

VA

22312

1965

307

289,635

N/A

N/A

  

003

2

 Multifamily Atlanta

GA

30349

1988

216

192,072

N/A

N/A

  

003

3

 Multifamily Waldorf

MD

20601

1974

143

130,386

N/A

N/A

  

004

1

 Office Palo Alto

CA

94302

1983

12

70,816

N/A

N/A

  

005

1

 Multifamily Oklahoma City

OK

73112

1984

498

363,073

N/A

N/A

  

006

1

 Multifamily Tulsa

OK

74145

1973

467

N/A

N/A

N/A

  

007

1

 Office Memphis

TN

38112

1984

2

127,333

N/A

N/A

  

008

1

 Industrial Boston

MA

02118

1900

N/A

155,902

N/A

N/A

  

009

1

 Multifamily New York

NY

10019

1925

39

46,053

N/A

N/A

  

010

1

 Manufactured Dover

PA

17315

1985

140

N/A

N/A

N/A

  

010

2

 Manufactured Newberry

PA

17370

1972

N/A

N/A

N/A

N/A

  

010

3

 Manufactured York

PA

17402

1985

N/A

N/A

N/A

N/A

  

010

4

 Manufactured Hellam Township

PA

  

1980

N/A

N/A

N/A

N/A

  

011

1

 Multifamily Lauderhill

FL

33313

1988

405

387,673

N/A

N/A

  

012

1

 Retail Jensen Beach

FL

34994

1998

5

99,805

N/A

N/A

  

013

1

 Multifamily El Paso

TX

79925

1985

352

N/A

N/A

N/A

  

014

1

 Lodging West Los Angeles

CA

90048

1984

N/A

N/A

N/A

N/A

  

015

1

 Multifamily Kingwood

TX

77339

1977

260

N/A

N/A

N/A

  

016

1

 Multifamily North Little Rock

AR

72116

1967

109

119,973

N/A

N/A

  

017

1

 Retail North Little Rock

AR

72116

1984

26

39,900

N/A

N/A

  

018

1

 Retail North Little Rock

AR

72116

1986

7

30,040

N/A

N/A

  

019

1

 Retail Sherwood

AR

72120

1986

N/A

23,450

N/A

N/A

  

020

1

 Retail North Little Rock

AR

72114

1987

N/A

12,000

N/A

N/A

  

020

2

 Retail North Little Rock

AR

72114

1987

N/A

N/A

N/A

N/A

  

021

1

 Retail Manchester/Hooksett

NH

03104

1983

N/A

115,187

N/A

N/A

  

022

1

 Retail Washington

MI

48094

1998

N/A

N/A

N/A

N/A

  

023

1

 Office San Diego

CA

92130

1985

N/A

67,132

N/A

N/A

  

024

1

 Retail Burbank

CA

91505

1946

N/A

39,967

N/A

N/A

  

025

1

 Multifamily Oklahoma City

OK

73112

1985

262

N/A

N/A

N/A

  

026

1

 Multifamily Dallas

TX

75220

1979

208

159,156

N/A

N/A

  

027

1

 Multifamily Orlando

FL

32812

1973

232

157,116

N/A

N/A

  

028

1

 Retail Selma

CA

93662

1999

N/A

77,383

N/A

N/A

  

029

1

 Office Holmdel

NJ

07733

1990

N/A

120,160

N/A

N/A

  

030

1

 Multifamily Waco

TX

76710

1978

327

218,600

N/A

N/A

  

031

1

 Multifamily Victoria

TX

77904

1982

288

N/A

N/A

N/A

  

032

1

 Multifamily Revere

MA

02151

1987

72

N/A

N/A

N/A

  

033

1

 Multifamily Oklahoma City

OK

73162

1983

400

N/A

N/A

N/A

  

034

1

 Lodging Brookfield

WI

53005

1997

N/A

49,864

N/A

N/A

  

035

1

 Retail Pittsfield

MA

01201

1970

6

127,194

N/A

N/A

  

036

1

 Office Louisville

KY

40222

1975

N/A

105,116

N/A

N/A

  

037

1

 Multifamily Mesa

AZ

85204

1983

209

N/A

N/A

N/A

  

038

1

 Lodging Eden Prairie

MN

55344

1997

103

46,335

N/A

N/A

  

039

1

 Retail Omaha

NE

68137

1990

N/A

90,420

N/A

N/A

  

040

1

 Retail Sun City

CA

92586

1965

N/A

83,513

N/A

N/A

  

041

1

 Multifamily Haverhill

MA

01830

1979

117

N/A

N/A

N/A

  

042

1

 Office New Brighton

MN

55112

1990

N/A

68,043

N/A

N/A

  

043

1

 Multifamily State College

PA

16803

1998

86

N/A

N/A

N/A

  

044

1

 Office Colorado Springs

CO

80918

1983

N/A

79,645

N/A

N/A

  

045

1

 Multifamily Anderson

IN

46011

1970

168

152,170

N/A

N/A

  

046

1

 Multifamily Killeen

TX

76543

1974

200

152,000

N/A

N/A

  

047

1

 Multifamily Azusa

CA

91702

1987

122

N/A

N/A

N/A

  

048

1

 Industrial Pacoima

CA

91331

1990

N/A

68,403

N/A

N/A

  

049

1

 Industrial Sylmar

CA

91342

1982

N/A

43,850

N/A

N/A

  

050

1

 Office Maitland

FL

32751

1984

N/A

59,997

N/A

N/A

  

051

1

 Office Decatur

GA

30030

1976

N/A

61,028

N/A

N/A

  

052

1

 Office Boston

MA

02111

1899

N/A

44,985

N/A

N/A

  

053

1

 Office Newark

NJ

07105

1930

1

303,711

N/A

N/A

  

054

1

 Multifamily Spokane

WA

99207

1997

132

112,068

N/A

N/A

  

055

1

 Retail Chula Vista

CA

91910

1998

N/A

38,966

N/A

N/A

  

056

1

 Warehouse Norwood

MA

02062

1979

N/A

73,367

N/A

N/A

  

057

1

 Retail Santa Maria

CA

93454

1999

N/A

25,788

N/A

N/A

  

058

1

 Retail Norwalk

CT

06851

1974

N/A

44,247

N/A

N/A

  

059

1

 Lodging Thornton

CO

80233

1984

135

N/A

N/A

N/A

  

060

1

 Multifamily Cape Canaveral

FL

32920

1966

216

158,160

N/A

N/A

  

061

1

 Multifamily Dallas

TX

75243

1969

158

131,570

N/A

N/A

  

062

1

 Office Los Angeles

CA

91307

1981

N/A

52,658

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

N/A

N/A

  

064

1

 Multifamily Midwest City

OK

73110

1974

287

N/A

N/A

N/A

  

065

1

 Lodging South Burlington

VT

05403

1988

N/A

33,600

N/A

N/A

  

066

1

 Office Colorado Springs

CO

80903

1963

N/A

36,061

N/A

N/A

  

067

1

 Multifamily Alvin

TX

77511

1977

152

116,926

N/A

N/A

  

068

1

 Office Upper Dublin

PA

19034

1958

N/A

42,869

N/A

N/A

  

069

1

 Multifamily Desoto

TX

75115

1984

128

N/A

N/A

N/A

  

070

1

 Multifamily State College

PA

16803

1996

59

N/A

N/A

N/A

  

071

1

 Office St Helena

CA

94574

1912

N/A

23,726

N/A

N/A

  

072

1

 Industrial Milwaukee

MI

48604

1996

N/A

92,052

N/A

N/A

  

073

1

 Retail Bowling Green

OH

43402

1970

N/A

91,325

N/A

N/A

  

074

1

 Multifamily Bedford

TX

76022

1969

136

119,046

N/A

N/A

  

075

1

 Retail Oceanside

CA

92054

1980

N/A

35,368

N/A

N/A

  

076

1

 Office Williamsport

PA

17701

1934

N/A

90,258

N/A

N/A

  

076

2

 Office Williamsport

PA

17701

1934

N/A

N/A

N/A

N/A

  

076

3

 Office Williamsport

PA

17701

1934

N/A

N/A

N/A

N/A

  

076

4

 Office Williamsport

PA

17701

1934

N/A

N/A

N/A

N/A

  

076

5

 Office Williamsport

PA

17701

1934

N/A

N/A

N/A

N/A

  

077

1

 Retail Waterford

CT

06385

1986

N/A

20,531

N/A

N/A

  

078

1

 Office Cerritos

CA

90701

1972

34

78,614

N/A

N/A

  

079

1

 Retail Aurora

CO

80011

1980

N/A

81,308

N/A

N/A

  

080

1

 Office Hackettstown

NJ

07840

1988

N/A

65,671

N/A

N/A

  

081

1

 Office Ft Lauderdale

FL

33309

1982

N/A

39,978

N/A

N/A

  

082

1

 Self Storage Freeport

NY

11520

1969

469

13,100

N/A

N/A

  

083

1

 Retail Atlanta

GA

30306

1920

N/A

3,812

N/A

N/A

  

083

2

 Retail Atlanta

GA

30306

1927

N/A

5,787

N/A

N/A

  

083

3

 Retail Atlanta

GA

30306

1960

N/A

15,411

N/A

N/A

  

083

4

 Retail Atlanta

GA

30306

1940

N/A

8,474

N/A

N/A

  

084

1

 Self Storage Palm Bay

FL

32909

1986

393

34,813

N/A

N/A

  

084

2

 Self Storage Melbourne

FL

32904

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

  

085

1

 Self Storage Bradenton

FL

34207

1986

485

35,684

N/A

N/A

  

085

2

 Self Storage Melbourne

FL

32904

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

  

086

1

 Self Storage Melbourne

FL

32904

1979

214

21,630

N/A

N/A

  

086

2

 Self Storage Palm Bay

FL

32909

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

  

087

1

 Multifamily Upper Darby

PA

19082

1927

144

76,510

N/A

N/A

  

088

1

 Manufactured Montrose

CO

81401

1979

201

N/A

N/A

N/A

  

089

1

 Multifamily Salem

OR

97306

1997

33

N/A

N/A

N/A

  

090

1

 Multifamily Mcminnville

OR

97128

1995

66

N/A

N/A

N/A

  

091

1

 Retail Woodbridge

VA

22192

1988

11

27,977

N/A

N/A

  

092

1

 Multifamily Dallas

TX

75219

1926

48

47,687

N/A

N/A

  

093

1

 Office Big Flats

NY

14845

1968

N/A

35,000

N/A

N/A

  

094

1

 Industrial Northborough

MA

01532

1984

N/A

61,280

N/A

N/A

  

095

1

 Retail San Leandro

CA

94579

1986

1

49,050

N/A

N/A

  

096

1

 Multifamily Hampton

VA

23666

1971

180

140,400

N/A

N/A

  

097

1

 Retail Columbia

MD

21045

1987

N/A

24,295

N/A

N/A

  

098

1

 Multifamily Bayside

WI

53217

1973

48

55,494

N/A

N/A

  

099

1

 Multifamily Jacksonville

FL

32210

1973

123

N/A

N/A

N/A

  

100

1

 Retail Sun City

CA

92586

1998

N/A

14,200

N/A

N/A

  

101

1

 Multifamily San Marcos

TX

78666

1985

125

91,223

N/A

N/A

  

102

1

 Industrial Park City

UT

84060

1997

N/A

29,704

N/A

N/A

  

103

1

 Multifamily Dallas

TX

75204

1960

170

N/A

N/A

N/A

  

104

1

 Retail Farragut

TN

37922

1984

N/A

54,822

N/A

N/A

  

105

1

 Office Hampton

VA

23666

1968

N/A

59,125

N/A

N/A

  

106

1

 Office Peoria

AZ

85381

1990

N/A

25,801

N/A

N/A

  

107

1

 Retail Santa Maria

CA

93458

1999

N/A

26,120

N/A

N/A

  

108

1

 Multifamily Houston

TX

77055

1970

188

142,680

N/A

N/A

  

109

1

 Lodging Weeki Wachee

FL

34613

1993

N/A

26,733

N/A

N/A

  

110

1

 Office Springfield

VA

22150

1982

N/A

41,836

N/A

N/A

  

111

1

 Multifamily Meridian

MS

39302

1976

104

N/A

N/A

N/A

  

112

1

 Multifamily Arlington

TX

76014

1984

100

N/A

N/A

N/A

  

113

1

 Office Clearwater

FL

33756

1983

N/A

38,305

N/A

N/A

  

114

1

 Retail Atlanta

GA

30319

1998

1

10,125

N/A

N/A

  

115

1

 Retail Rostraver

PA

15012

1999

N/A

24,049

N/A

N/A

  

116

1

 Multifamily Manchester

NH

03103

1980

96

N/A

N/A

N/A

  

117

1

 Retail San Diego

CA

92154

1980

N/A

27,600

N/A

N/A

  

118

1

 Office Manassas

VA

22110

1987

N/A

39,091

N/A

N/A

  

119

1

 Retail Salina

NY

13088

1999

N/A

11,317

N/A

N/A

  

120

1

 Multifamily Lawrence

KS

66047

1982

38

47,258

N/A

N/A

  

121

1

 Multifamily Gresham

OR

97080

1992

72

67,022

N/A

N/A

  

122

1

 Multifamily West Monroe

LA

71291

1973

120

98,088

N/A

N/A

  

123

1

 Multifamily Melbourne

FL

32901

1965

120

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

124

1

 Multifamily Los Angeles

CA

90007

1989

26

N/A

N/A

N/A

  

125

1

 Multifamily Oklahoma City

OK

73107

1972

110

103,740

N/A

N/A

  

126

1

 Warehouse Columbus

OH

43228

1998

N/A

72,000

N/A

N/A

  

127

1

 Retail White Bear Lake

MN

55402

1974

N/A

54,165

N/A

N/A

  

128

1

 Manufactured Moravia

NY

13118

1970

N/A

N/A

N/A

N/A

  

128

2

 Manufactured Erin

NY

1970

N/A

N/A

N/A

N/A

    

129

1

 Manufactured Erin

NY

1970

73

N/A

N/A

N/A

    

129

2

 Manufactured Erin

NY

1970

N/A

N/A

N/A

N/A

    

130

1

 Retail Tucson

AZ

85704

1998

N/A

16,650

N/A

N/A

  

131

1

 Retail Clay

NY

13088

1998

N/A

11,347

N/A

N/A

  

132

1

 Multifamily Taylorsville

UT

84119

1968

57

45,827

N/A

N/A

  

133

1

 Multifamily Philadelphia

PA

19116

1962

72

N/A

N/A

N/A

  

134

1

 Multifamily Lawrence

KS

66044

1962

100

N/A

N/A

N/A

  

135

1

 Multifamily Baton Rouge

LA

70805

1968

183

N/A

N/A

N/A

  

136

1

 Office Henderson

NV

89014

1996

N/A

13,800

N/A

N/A

  

137

1

 Office Bel Air

MD

21014

1989

N/A

38,016

N/A

N/A

  

138

1

 Office Las Vegas

NV

89118

1998

N/A

11,991

N/A

N/A

  

139

1

 Multifamily College Station

TX

77840

1982

80

N/A

N/A

N/A

  

140

1

 Retail Anderson

IN

46016

1998

N/A

10,125

N/A

N/A

  

141

1

 Office Indianapolis

IN

46219

1986

10

45,200

N/A

N/A

  

142

1

 Retail Eagle-Vail

CO

81620

1975

N/A

14,350

N/A

N/A

  

143

1

 Multifamily Covington

GA

30015

1985

64

N/A

N/A

N/A

  

144

1

 Self Storage Smithville

NJ

08201

1988

438

N/A

N/A

N/A

  

145

1

 Multifamily Austin

TX

78704

1979

62

48,450

N/A

N/A

  

146

1

 Multifamily Ashford

CT

06278

1969

52

N/A

N/A

N/A

  

147

1

 Office Half Moon Bay

CA

94019

1998

N/A

8,365

N/A

N/A

  

148

1

 Retail Tempe

AZ

85281

1987

N/A

22,525

N/A

N/A

  

149

1

 Multifamily San Francisco

CA

94123

1920

27

11,740

N/A

N/A

  

150

1

 Office Rockville Centre

NY

11570

1949

N/A

12,290

N/A

N/A

  

151

1

 Multifamily Lubbock

TX

79424

1984

36

45,813

N/A

N/A

  

152

1

 Office Jacksonville

FL

32207

1975

N/A

42,564

N/A

N/A

  

153

1

 Multifamily Norman

OK

73071

1972

121

101,382

N/A

N/A

  

154

1

 Manufactured Bokeelia

FL

33922

1982

11

N/A

N/A

N/A

  

155

1

 Office Tacoma

WA

98402

1942

N/A

34,156

N/A

N/A

  

156

1

 Industrial Pacoima

CA

91331

1987

N/A

36,516

N/A

N/A

  

157

1

 Retail Indianapolis

IN

46231

1976

N/A

59,124

N/A

N/A

  

158

1

 Retail Hampton Township

PA

15101

1981

10

54,000

N/A

N/A

  

159

1

 Retail Silverthorne

CO

80498

1992

N/A

10,030

N/A

N/A

  

160

1

 Multifamily Ankeny

IA

50021

1989

51

N/A

N/A

N/A

  

161

1

 Industrial Eagle

ID

83616

1990

N/A

52,080

N/A

N/A

  

162

1

 Office Nashua

NH

03063

1982

N/A

19,563

N/A

N/A

  

163

1

 Self Storage Midland

TX

79705

1975

386

N/A

N/A

N/A

  

164

1

 Multifamily Stockton

CA

95207

1984

28

46,110

N/A

N/A

  

165

1

 Multifamily Boca Raton

FL

33428

1986

36

N/A

N/A

N/A

  

166

1

 Multifamily Phoenix

AZ

85015

1972

76

64,676

N/A

N/A

  

167

1

 Multifamily Monroe

LA

71203

1974

81

70,005

N/A

N/A

  

168

1

 Multifamily Lawrence

KS

66046

1961

64

46,900

N/A

N/A

  

169

1

 Office Houston

TX

77057

1975

19

37,050

N/A

N/A

  

170

1

 Self Storage Sacramento

CA

95820

1976

396

N/A

N/A

N/A

  

171

1

 Multifamily Lenexa

KS

66219

1998

12

20,760

N/A

N/A

  

172

1

 Retail Highlands Ranch

CO

80126

1998

2

11,042

N/A

N/A

  

173

1

 Retail New York

NY

10003

1890

N/A

2,912

N/A

N/A

  

174

1

 Self Storage Angleton

TX

77516

1995

417

N/A

N/A

N/A

  

175

1

 Office Sunland Park

NM

88008

1999

N/A

13,200

N/A

N/A

  

176

1

 Multifamily Dallas

TX

75219

1964

64

N/A

N/A

N/A

  

177

1

 Office Southlake

TX

76092

1998

N/A

9,986

N/A

N/A

  

178

1

 Multifamily Austin

TX

78704

1974

32

26,417

N/A

N/A

  

179

1

 Industrial Santa Fe Sp

CA

90670

1988

N/A

24,823

N/A

N/A

  

180

1

 Office Scottsdale

AZ

85260

1985

N/A

16,757

N/A

N/A

  

181

1

 Retail Los Angeles

CA

90036

1946

9

13,764

N/A

N/A

  

182

1

 Multifamily Austin

TX

78705

1984

16

14,000

N/A

N/A

  

183

1

 Multifamily Lawrence

KS

66044

1984

40

34,040

N/A

N/A

  

184

1

 Multifamily Phoenix

AZ

85008

1985

32

25,344

N/A

N/A

  

185

1

 Multifamily Columbus

OH

43224

1948

68

33,184

N/A

N/A

  

186

1

 Manufactured Fresno

CA

93722

1963

112

N/A

N/A

N/A

  

187

1

 Office Sunland Park

NM

88008

1999

N/A

10,815

N/A

N/A

  

188

1

 Multifamily Norman

OK

73071

1981

96

50,400

N/A

N/A

  

189

1

 Multifamily Bristol

CT

06010

1965

48

37,380

N/A

N/A

  

190

1

 Multifamily New London

CT

06320

1920

31

23,600

N/A

N/A

  

191

1

 Office Riverdale

CA

93656

1997

2

9,400

N/A

N/A

  

192

1

 Office Southlake

TX

76092

1998

N/A

10,623

N/A

N/A

  

193

1

 Multifamily Baton Rouge

LA

70814

1970

60

N/A

N/A

N/A

  

194

1

 Self Storage El Paso

TX

79912

1993

359

50,560

N/A

N/A

  

195

1

 Multifamily Huntington Beach

CA

92648

1973

17

15,776

N/A

N/A

  

 

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

  

197

1

 Multifamily Arlington

TX

76011

1986

32

31,478

N/A

N/A

  

198

1

 Industrial Little Falls

NJ

07424

1950

1

27,056

N/A

N/A

  

199

1

 Self Storage Spring

TX

77379

1994

187

N/A

N/A

N/A

  

200

1

 Office Allentown

PA

18103

1969

1

N/A

N/A

N/A

  

201

1

 Multifamily Caro

MI

48723

1972

34

23,280

N/A

N/A

  

202

1

 Multifamily Hudson

NH

03051

1968

24

15,387

N/A

N/A

  

203

1

 Multifamily Austin

TX

78752

1969

30

18,704

N/A

N/A

  

204

1

 Office Queens Village

NY

12801

1931

6

8,075

N/A

N/A

  

205

1

 Multifamily West Nonroe

LA

71291

1971

40

N/A

N/A

N/A

  

206

1

 Self Storage Houston

TX

77055

1971

151

39,240

N/A

N/A

  

206

2

 Self Storage Houston

TX

77055

1971

152

23,700

N/A

N/A

  

207

1

 Self Storage Red Bluff

CA

96080

1975

214

N/A

N/A

N/A

  

 

Midland Loan Services, Inc.. - Master Servicer
Loan Portfolio Analysis System - Property Performance
PORTFOLIO:PNCMAC 1999 CM1
REPORTING PERIOD: January, 2001
DATE PRINTED: 12-Jan-01

ASSET NO

PROP NO

BASELINE or MOST RECENT ANNUALNOI

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

N/A

N/A

002

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

003

1

1,525,660

3/1/99

 BORROWER

926,900

7/1/99

12/30/99

 BORROWER

N/A

N/A

003

2

971,498

3/1/99

 BORROWER

498,192

7/1/99

12/30/99

 BORROWER

N/A

N/A

003

3

753,811

3/1/99

 BORROWER

377,204

7/1/99

12/30/99

 BORROWER

N/A

N/A

004

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

005

1

1,727,545

N/A

 UNDERWRITER

392,122

7/1/99

9/30/99

 BORROWER

N/A

N/A

006

1

1,375,969

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

007

1

1,128,619

12/31/98

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

008

1

764,615

N/A

 UNDERWRITER

962,022

1/1/99

9/30/99

 BORROWER

N/A

N/A

009

1

N/A

N/A

 N/A

382,093

1/1/99

8/31/99

 BORROWER

N/A

N/A

010

1

327,886

12/31/98

 BORROWER

229,158

1/1/99

9/30/99

 BORROWER

N/A

N/A

010

2

205,203

12/31/98

 BORROWER

137,960

1/1/99

9/30/99

 BORROWER

N/A

N/A

010

3

454,889

12/31/98

 BORROWER

369,479

1/1/99

9/30/99

 BORROWER

N/A

N/A

010

4

429,688

12/31/98

 BORROWER

325,849

1/1/99

9/30/99

 BORROWER

N/A

N/A

011

1

N/A

N/A

 N/A

496,541

1/1/99

7/31/99

 BORROWER

N/A

N/A

012

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

013

1

1,168,912

N/A

 UNDERWRITER

1,142,714

9/1/98

7/31/99

 UNDERWRITER

N/A

N/A

014

1

2,133,223

N/A

 UNDERWRITER

1,742,726

1/1/99

10/31/99

 BORROWER

N/A

N/A

015

1

975,207

N/A

 UNDERWRITER

419,577

6/1/99

9/30/99

 BORROWER

N/A

N/A

016

1

530,850

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

017

1

297,304

N/A

 UNDERWRITER

234,282

1/1/99

9/30/99

 BORROWER

N/A

N/A

018

1

192,818

N/A

 UNDERWRITER

153,494

1/1/99

9/30/99

 BORROWER

N/A

N/A

019

1

125,274

N/A

 UNDERWRITER

101,106

1/1/99

9/30/99

 BORROWER

N/A

N/A

020

1

115,254

N/A

 UNDERWRITER

84,058

1/1/99

9/30/99

 BORROWER

N/A

N/A

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

N/A

N/A

022

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

023

1

968,485

N/A

 UNDERWRITER

886,941

1/1/99

10/31/99

 BORROWER

N/A

N/A

024

1

N/A

N/A

 N/A

367,645

9/1/99

12/31/99

 BORROWER

N/A

N/A

025

1

924,217

N/A

 UNDERWRITER

418,738

7/22/99

12/31/99

 BORROWER

N/A

N/A

026

1

N/A

N/A

 N/A

140,183

11/1/99

12/31/99

 BORROWER

N/A

N/A

027

1

822,355

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

028

1

N/A

N/A

 N/A

186,056

10/1/99

12/31/99

 BORROWER

N/A

N/A

029

1

529,909

N/A

 UNDERWRITER

244,758

7/1/99

9/30/99

 BORROWER

N/A

N/A

030

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

031

1

738,288

N/A

 UNDERWRITER

214,547

7/1/99

9/30/99

 BORROWER

N/A

N/A

032

1

744,058

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

033

1

732,472

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

034

1

1,037,376

7/31/99

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

035

1

201,348

N/A

 UNDERWRITER

467,982

1/1/99

9/30/99

 BORROWER

N/A

N/A

036

1

690,437

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

037

1

675,496

N/A

 UNDERWRITER

488,231

1/1/99

9/30/99

 BORROWER

N/A

N/A

038

1

1,086,936

N/A

 UNDERWRITER

1,053,792

1/1/99

11/30/99

 BORROWER

N/A

N/A

039

1

706,288

12/31/98

 BORROWER

602,392

1/1/99

11/30/99

 BORROWER

N/A

N/A

040

1

900,194

12/31/98

 BORROWER

680,803

1/1/99

9/30/99

 BORROWER

N/A

N/A

041

1

786,018

N/A

 UNDERWRITER

476,682

1/1/99

7/31/99

 UNDERWRITER

N/A

N/A

042

1

639,702

N/A

 UNDERWRITER

336,842

1/1/99

5/31/99

 UNDERWRITER

N/A

N/A

043

1

117,391

N/A

 UNDERWRITER

446,595

1/1/99

9/30/99

 BORROWER

N/A

N/A

044

1

439,532

12/31/98

 SELLER

107,327

5/12/99

6/30/99

 BORROWER

N/A

N/A

045

1

511,280

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

046

1

561,458

12/31/98

 BORROWER

107,295

11/1/99

12/31/99

 BORROWER

N/A

N/A

047

1

653,515

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

048

1

384,357

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

049

1

214,711

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

050

1

609,885

N/A

 UNDERWRITER

258,913

1/1/99

6/30/99

 BORROWER

N/A

N/A

051

1

672,989

N/A

 UNDERWRITER

325,700

1/1/99

6/30/99

 UNDERWRITER

N/A

N/A

052

1

531,212

N/A

 UNDERWRITER

509,799

1/1/99

9/30/99

 BORROWER

N/A

N/A

053

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

054

1

593,970

N/A

 UNDERWRITER

324,606

1/1/99

9/30/99

 BORROWER

N/A

N/A

055

1

502,890

N/A

 UNDERWRITER

352,055

1/1/99

9/30/99

 BORROWER

N/A

N/A

056

1

477,254

N/A

 UNDERWRITER

288,986

1/1/99

6/30/99

 UNDERWRITER

N/A

N/A

057

1

510,585

N/A

 UNDERWRITER

131,735

5/1/99

7/31/99

 BORROWER

N/A

N/A

058

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

059

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

060

1

519,008

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

061

1

N/A

N/A

 N/A

235,284

1/1/99

5/31/99

 BORROWER

N/A

N/A

062

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

 

ASSET NO

PROP NO

BASELINE or MOST RECENT ANNUALNOI

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

N/A

N/A

064

1

603,719

N/A

 UNDERWRITER

491,889

1/1/99

9/30/99

 BORROWER

N/A

N/A

065

1

720,273

N/A

 UNDERWRITER

589,393

1/1/99

9/30/99

 BORROWER

N/A

N/A

066

1

438,401

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

067

1

396,359

N/A

 UNDERWRITER

152,022

6/1/99

9/30/99

 BORROWER

N/A

N/A

068

1

444,017

N/A

 UNDERWRITER

279,860

1/1/99

9/30/99

 BORROWER

N/A

N/A

069

1

386,251

N/A

 UNDERWRITER

296,161

1/1/99

9/30/99

 BORROWER

N/A

N/A

070

1

573,045

N/A

 UNDERWRITER

409,006

1/1/99

9/30/99

 BORROWER

N/A

N/A

071

1

480,782

12/31/98

 BORROWER

322,224

1/1/99

8/31/99

 BORROWER

N/A

N/A

072

1

418,468

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

073

1

317,357

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

074

1

377,246

12/31/98

 BORROWER

264,025

1/1/99

7/25/99

 BORROWER

N/A

N/A

075

1

452,866

N/A

 UNDERWRITER

230,248

7/1/99

12/31/99

 BORROWER

N/A

N/A

076

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

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

N/A

N/A

078

1

386,475

12/31/98

 BORROWER

303,644

1/1/99

8/31/99

 BORROWER

N/A

N/A

079

1

462,216

N/A

 UNDERWRITER

299,689

1/1/99

9/30/99

 BORROWER

N/A

N/A

080

1

472,590

N/A

 UNDERWRITER

357,000

1/1/99

9/30/99

 BORROWER

N/A

N/A

081

1

235,916

N/A

 UNDERWRITER

94,139

7/1/99

9/30/99

 BORROWER

N/A

N/A

082

1

435,014

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

083

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

083

2

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

083

3

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

083

4

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

084

1

124,139

12/31/98

 BORROWER

91,526

1/1/99

7/31/99

 BORROWER

N/A

N/A

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

N/A

N/A

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

N/A

N/A

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

N/A

N/A

088

1

285,977

N/A

 UNDERWRITER

263,263

1/1/99

9/30/99

 BORROWER

N/A

N/A

089

1

114,169

12/31/98

 BORROWER

105,013

1/1/99

9/30/99

 BORROWER

N/A

N/A

090

1

224,573

N/A

 UNDERWRITER

192,291

1/1/99

9/30/99

 BORROWER

N/A

N/A

091

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

092

1

316,211

N/A

 UNDERWRITER

420,194

1/1/99

10/30/99

 BORROWER

N/A

N/A

093

1

250,447

N/A

 UNDERWRITER

221,123

1/1/99

9/30/99

 BORROWER

N/A

N/A

094

1

297,827

N/A

 UNDERWRITER

272,173

1/1/99

9/30/99

 BORROWER

N/A

N/A

095

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

096

1

331,184

N/A

 UNDERWRITER

212,056

1/1/99

9/25/99

 BORROWER

N/A

N/A

097

1

356,689

N/A

 UNDERWRITER

241,266

1/1/99

9/30/99

 BORROWER

N/A

N/A

098

1

257,767

N/A

 UNDERWRITER

202,127

1/1/99

9/30/99

 BORROWER

N/A

N/A

099

1

206,475

N/A

 UNDERWRITER

243,682

1/1/99

9/30/99

 BORROWER

N/A

N/A

100

1

294,327

N/A

 UNDERWRITER

124,640

1/1/99

9/30/99

 BORROWER

N/A

N/A

101

1

307,418

N/A

 UNDERWRITER

311,948

1/1/99

9/20/99

 BORROWER

N/A

N/A

102

1

58,895

N/A

 UNDERWRITER

189,715

1/1/99

9/30/99

 BORROWER

N/A

N/A

103

1

299,029

N/A

 UNDERWRITER

94,620

1/1/99

6/30/99

 UNDERWRITER

N/A

N/A

104

1

319,546

N/A

 UNDERWRITER

462,582

1/1/99

9/30/99

 BORROWER

N/A

N/A

105

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

106

1

89,712

N/A

 UNDERWRITER

45,789

8/1/99

9/30/99

 BORROWER

N/A

N/A

107

1

277,217

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

108

1

354,542

N/A

 UNDERWRITER

178,857

6/10/99

10/31/99

 BORROWER

N/A

N/A

109

1

644,132

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

110

1

528,216

N/A

 UNDERWRITER

375,468

1/1/99

9/30/99

 BORROWER

N/A

N/A

111

1

251,207

N/A

 UNDERWRITER

130,448

1/1/99

9/30/99

 BORROWER

N/A

N/A

112

1

335,711

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

113

1

154,618

N/A

 UNDERWRITER

201,133

1/1/99

9/30/99

 BORROWER

N/A

N/A

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

N/A

N/A

116

1

235,548

12/31/97

 BORROWER

185,063

1/1/99

9/30/99

 BORROWER

N/A

N/A

117

1

238,496

N/A

 UNDERWRITER

230,636

1/1/99

9/30/99

 BORROWER

N/A

N/A

118

1

281,798

N/A

 UNDERWRITER

99,782

1/1/99

4/30/99

 UNDERWRITER

N/A

N/A

119

1

205,285

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

120

1

263,656

N/A

 UNDERWRITER

117,994

1/1/99

6/30/99

 BORROWER

N/A

N/A

121

1

260,597

N/A

 UNDERWRITER

135,165

1/1/99

6/30/99

 UNDERWRITER

N/A

N/A

122

1

178,514

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

123

1

260,551

N/A

 UNDERWRITER

216,090

1/1/99

9/30/99

 BORROWER

N/A

N/A

 

ASSET NO

PROP NO

BASELINE or MOST RECENT ANNUALNOI

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

N/A

N/A

125

1

261,220

N/A

 UNDERWRITER

153,617

1/1/99

9/30/99

 BORROWER

N/A

N/A

126

1

238,539

N/A

 UNDERWRITER

44,500

1/1/99

9/30/99

 BORROWER

N/A

N/A

127

1

223,870

12/31/98

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

128

1

N/A

N/A

 N/A

55,650

1/1/99

8/31/99

 FILE

N/A

N/A

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

N/A

N/A

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

N/A

N/A

131

1

201,732

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

132

1

243,909

N/A

 UNDERWRITER

153,155

1/1/99

9/30/99

 BORROWER

N/A

N/A

133

1

228,990

N/A

 UNDERWRITER

181,156

1/1/99

9/30/99

 BORROWER

N/A

N/A

134

1

227,651

N/A

 UNDERWRITER

172,911

1/1/99

9/30/99

 BORROWER

N/A

N/A

135

1

330,285

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

136

1

217,930

N/A

 UNDERWRITER

99,329

1/1/99

6/30/99

 BORROWER

N/A

N/A

137

1

297,719

12/31/98

 BORROWER

247,401

1/1/99

9/30/99

 BORROWER

N/A

N/A

138

1

219,455

N/A

 UNDERWRITER

208,376

1/1/99

9/30/99

 BORROWER

N/A

N/A

139

1

252,036

N/A

 UNDERWRITER

202,183

1/1/99

10/31/99

 BORROWER

N/A

N/A

140

1

176,743

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

141

1

209,220

8/30/99

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

142

1

209,786

N/A

 UNDERWRITER

172,862

1/1/99

9/30/99

 BORROWER

N/A

N/A

143

1

260,455

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

144

1

211,296

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

145

1

237,234

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

146

1

192,958

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

147

1

195,846

N/A

 UNDERWRITER

72,354

1/1/99

4/30/99

 UNDERWRITER

N/A

N/A

148

1

234,409

N/A

 UNDERWRITER

187,580

1/1/99

9/30/99

 BORROWER

N/A

N/A

149

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

150

1

176,124

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

151

1

147,168

N/A

 UNDERWRITER

130,348

1/1/99

9/30/99

 BORROWER

N/A

N/A

152

1

206,640

N/A

 UNDERWRITER

167,656

1/1/99

9/30/99

 BORROWER

N/A

N/A

153

1

273,987

N/A

 UNDERWRITER

282,144

1/1/99

10/31/99

 BORROWER

N/A

N/A

154

1

254,989

N/A

 UNDERWRITER

95,133

1/1/99

9/30/99

 BORROWER

N/A

N/A

155

1

207,299

N/A

 UNDERWRITER

181,135

1/1/99

8/31/99

 BORROWER

N/A

N/A

156

1

216,625

N/A

 UNDERWRITER

34,327

8/1/99

9/30/99

 BORROWER

N/A

N/A

157

1

128,220

N/A

 UNDERWRITER

12,651

1/1/99

6/30/99

 UNDERWRITER

N/A

N/A

158

1

201,910

N/A

 UNDERWRITER

254,819

1/1/99

9/30/99

 BORROWER

N/A

N/A

159

1

125,194

N/A

 UNDERWRITER

74,123

5/1/99

9/30/99

 BORROWER

N/A

N/A

160

1

218,337

N/A

 UNDERWRITER

192,220

1/1/99

9/30/99

 BORROWER

N/A

N/A

161

1

221,663

12/31/98

 BORROWER

189,055

1/1/99

9/30/99

 BORROWER

N/A

N/A

162

1

177,537

N/A

 UNDERWRITER

5,645

1/1/99

9/30/99

 BORROWER

N/A

N/A

163

1

209,941

N/A

 UNDERWRITER

61,100

1/1/99

3/31/99

 UNDERWRITER

N/A

N/A

164

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

165

1

161,201

N/A

 UNDERWRITER

110,258

1/1/99

9/30/99

 BORROWER

N/A

N/A

166

1

149,724

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

167

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

168

1

93,559

N/A

 UNDERWRITER

128,276

10/1/98

6/30/99

 UNDERWRITER

N/A

N/A

169

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

170

1

246,422

N/A

 UNDERWRITER

31,568

8/1/99

9/30/99

 BORROWER

N/A

N/A

171

1

135,498

N/A

 UNDERWRITER

N/A

N/A

N/A

 N/A

N/A

N/A

172

1

N/A

N/A

 N/A

117,124

1/1/99

10/30/99

 BORROWER

N/A

N/A

173

1

202,830

12/31/98

 BORROWER

63,206

1/1/99

6/30/99

 BORROWER

N/A

N/A

174

1

150,715

N/A

 UNDERWRITER

115,949

1/1/99

7/31/99

 UNDERWRITER

N/A

N/A

175

1

154,205

N/A

 UNDERWRITER

86,601

1/1/99

6/30/99

 BORROWER

N/A

N/A

176

1

152,655

6/30/99

 BORROWER

185,692

1/1/99

9/30/99

 BORROWER

N/A

N/A

177

1

132,008

12/31/99

 BORROWER

29,708

4/1/99

6/30/99

 BORROWER

N/A

N/A

178

1

137,515

12/31/98

 BORROWER

94,103

1/1/99

6/10/99

 BORROWER

N/A

N/A

179

1

134,400

N/A

 UNDERWRITER

102,096

1/1/99

9/30/99

 BORROWER

N/A

N/A

180

1

123,988

N/A

 UNDERWRITER

40,106

8/1/99

9/30/99

 BORROWER

N/A

N/A

181

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

182

1

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

N/A

N/A

184

1

124,726

7/31/99

 BORROWER

116,250

1/1/99

9/30/99

 BORROWER

N/A

N/A

185

1

105,688

12/31/98

 BORROWER

96,464

1/1/99

6/30/99

 BORROWER

N/A

N/A

186

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

187

1

125,798

N/A

 UNDERWRITER

14,276

9/1/99

9/30/99

 BORROWER

N/A

N/A

188

1

182,937

N/A

 UNDERWRITER

145,814

1/1/99

9/30/99

 BORROWER

N/A

N/A

189

1

83,889

N/A

 UNDERWRITER

27,392

1/1/99

9/30/99

 BORROWER

N/A

N/A

190

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

191

1

N/A

N/A

 N/A

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

N/A

N/A

193

1

115,912

12/31/99

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

194

1

151,459

N/A

 UNDERWRITER

43,737

1/1/99

5/31/99

 UNDERWRITER

N/A

N/A

195

1

87,180

12/31/98

 FILE

64,038

1/1/99

8/30/99

 FILE

N/A

N/A

 

ASSET NO

PROP NO

BASELINE or MOST RECENT ANNUALNOI

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

N/A

N/A

197

1

89,883

N/A

 UNDERWRITER

77,860

1/1/99

9/30/99

 BORROWER

N/A

N/A

198

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

199

1

114,043

N/A

 UNDERWRITER

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

N/A

N/A

201

1

102,582

12/31/98

 BORROWER

N/A

N/A

N/A

 N/A

N/A

N/A

202

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

203

1

93,941

12/31/98

 BORROWER

34,268

1/1/99

6/30/99

 BORROWER

N/A

N/A

204

1

N/A

N/A

 N/A

N/A

N/A

N/A

 N/A

N/A

N/A

205

1

76,759

N/A

 UNDERWRITER

44,669

1/1/99

9/30/99

 BORROWER

N/A

N/A

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

N/A

N/A

 

MIDLAND LOAN SERVICES, IncP. - Master Servicer
Loan Portfolio Analysis System - Asset Comments
PORTFOLIO: PNCMAC 1999 CM1
REPORTING PERIOD: January, 2001
DATE PRINTED: 12-Jan-01

 

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 - 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 - 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 - 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 - 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM
LOAN 020 - 2:
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 - 2:
LOAN 076 - 1:
LOAN 076 - 3:
LOAN 076 - 4:
LOAN 076 - 5:
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 - 2:
LOAN 084 - 1: Partial Year Statement Comment: 07/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 084 - 3:
LOAN 085 - 3:
LOAN 085 - 2:
LOAN 085 - 1: Partial Year Statement Comment: 07/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
LOAN 086 - 3:
LOAN 086 - 2:
LOAN 086 - 1: Partial Year Statement Comment: 07/31/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER LOAN SERVICING SYSTEM.
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 - 1:
LOAN 128 - 2:
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: A motion is being filed this week reaffirming the liability of the guarantor in the chapter 7 B/R. The first meeting of creditors is 01/12/01, if everything goes as we suppose, this matter will be closed. The loan is current, next due 02/01/01 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 - 2: Latest Annual Statement Comment: 12/31/1998 - DSCR IS PRORATED AT 64% OF NOI.
LOAN 206 - 1: Latest Annual Statement Comment: 12/31/1998 - DSCR IS PRORATED AT 36% PER NOI.
LOAN 207 - 1: Partial Year Statement Comment: 09/30/1999 - NORMALIZED PROPERTY TAXES AND INSURANCE PER SERVICING SYSTEM


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission